UNITED STATES SECURITIES AND EXCHANGE COMMISSION
FORM 10-K
(X) | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the fiscal year ended December 31, 2004 |
OR
( ) | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from to . |
Commission File Number 333-21873
FIRST INDUSTRIAL, L.P.
Delaware (State or other jurisdiction of incorporation or organization) |
36-3924586 (I.R.S. Employer Identification No.) |
|
311 S. Wacker Drive, Suite 4000, Chicago, Illinois (Address of principal executive offices) |
60606 (Zip Code) |
(312) 344-4300
(Registrants telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
None
Securities registered pursuant to Section 12(g) of the Act:
None
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No .
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act). Yes X No .
FIRST INDUSTRIAL, L.P.
TABLE OF CONTENTS
1
This report contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. First Industrial, L.P. (the Operating Partnership) intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995, and is including this statement for purposes of complying with those safe harbor provisions. Forward-looking statements, which are based on certain assumptions and describe future plans, strategies and expectations of the Operating Partnership, are generally identifiable by use of the words believe, expect, intend, anticipate, estimate, project, or similar expressions. The Operating Partnerships ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors which could have a material adverse affect on the operations and future prospects of the Operating Partnership on a consolidated basis include, but are not limited to, changes in: economic conditions generally and the real estate market specifically, legislative/regulatory changes (including changes to laws governing the taxation of real estate investment trusts), availability of capital, interest rates, competition, supply and demand for industrial properties in the Operating Partnerships current and proposed market areas, potential environmental liabilities, slippage in development or lease-up schedules, tenant credit risks, higher-than-expected costs and general accounting principles, policies and guidelines applicable to real estate investment trusts. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. Further information concerning the Operating Partnership and its business, including additional factors that could materially affect the Operating Partnerships financial results, is included herein and in the Operating Partnerships other filings with the Securities and Exchange Commission.
2
PART I
Item 1. Business
THE COMPANY
General
First Industrial, L.P. (the Operating Partnership) was organized as a limited partnership in the state of Delaware on November 23, 1993. The sole general partner is First Industrial Realty Trust, Inc. (the Company) with an approximate 86.9% ownership interest at December 31, 2004. The Company also owns a preferred general partnership interest in the Operating Partnership (Preferred Units) with an aggregate liquidation priority of $125.0 million. The Company is a real estate investment trust (REIT) as defined in the Internal Revenue Code. The Companys operations are conducted primarily through the Operating Partnership. The limited partners of the Operating Partnership owned, in the aggregate, approximately a 13.1% interest in the Operating Partnership at December 31, 2004.
The Operating Partnership is the sole member of several limited liability companies (the L.L.C.s) and the sole stockholder of First Industrial Development Services, Inc., (together with the Operating Partnership and the L.L.C.s, the Consolidated Operating Partnership), the operating data of which is consolidated with that of the Operating Partnership as presented herein. The Operating Partnership also holds at least a 99% limited partnership interest in First Industrial Financing Partnership, L.P. (the Financing Partnership), First Industrial Securities, L.P. (the Securities Partnership), First Industrial Mortgage Partnership, L.P (the Mortgage Partnership), First Industrial Pennsylvania, L.P. (the Pennsylvania Partnership), First Industrial Harrisburg, L.P. (the Harrisburg Partnership), First Industrial Indianapolis, L.P. (the Indianapolis Partnership), TK-SV, LTD., and FI Development Services L.P. (together, the Other Real Estate Partnerships). The Other Real Estate Partnerships operating data is presented herein on a combined basis, separate from that of the Consolidated Operating Partnership. The general partners of the Other Real Estate Partnerships are separate corporations, each with at least a .01% general partnership interest in the Other Real Estate Partnerships for which it acts as a general partner. Each general partner of the Other Real Estate Partnerships is a wholly-owned subsidiary of the Company. The Operating Partnership, through separate wholly-owned limited liability companies in which it is the sole member, also owns minority equity interests in, and provides asset and property management services to, two joint ventures which invest in industrial properties (the September 1998 Joint Venture and the May 2003 Joint Venture). The Operating Partnership, through a separate, wholly-owned limited liability company of which the Operating Partnership is also the sole member, also owned a minority interest in, and provided property management services to, a third joint venture which invested in industrial properties (the December 2001 Joint Venture; together with the September 1998 Joint Venture and the May 2003 Joint Venture, the Joint Ventures). During the year ended December 31, 2004, the December 2001 Joint Venture sold all of its industrial properties. The operating data of the Joint Ventures is not consolidated with that of the Consolidated Operating Partnership as presented herein. The Other Real Estate Partnerships and the Joint Ventures are accounted for under the equity method of accounting.
As of December 31, 2004, the Consolidated Operating Partnership owned 726 in-service industrial properties, containing an aggregate of approximately 52.3 million square feet of gross leasable area (GLA). On a combined basis, as of December 31, 2004, the Other Real Estate Partnerships owned 101 in-service industrial properties, containing an aggregate of approximately 9.4 million square feet of GLA. Of the 101 industrial properties owned by the Other Real Estate Partnerships at December 31, 2004, 13 are held by the Mortgage Partnership, 38 are held by the Pennsylvania Partnership, 16 are held by the Securities Partnership, 19 are held by the Financing Partnership, 10 are held by the Harrisburg Partnership, four are held by the Indianapolis Partnership and one is held by TK-SV, LTD. The Consolidated Operating Partnerships in-service portfolio includes all properties other than developed and acquired properties that have not yet reached stabilized occupancy (generally defined as properties that are 90% leased).
The Consolidated Operating Partnership utilizes an operating approach which combines the effectiveness of decentralized, locally based property management, acquisition, sales and development functions with the cost efficiencies of centralized acquisition, sales and development support, capital markets expertise, asset management and fiscal control systems. At March 23, 2005, the Consolidated Operating Partnership had 353 employees.
The Consolidated Operating Partnership has grown and will seek to continue to grow through the development and the acquisition of additional industrial properties and through its corporate services program.
3
The Company maintains a website at www.firstindustrial.com. Copies of the Companys annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to such reports are available without charge on the Companys website as soon as reasonably practicable after such reports are filed with or furnished to the SEC. In addition, the Companys Corporate Governance Guidelines, Code of Business Conduct and Ethics, Audit Committee Charter, Compensation Committee Charter, Nominating/Corporate Governance Committee Charter, along with supplemental financial and operating information prepared by the Company, are all available without charge on the Companys website or upon request to the Company. Amendments to, or waivers from, the Companys Code of Business Conduct and Ethics that apply to the Companys executive officers or directors shall be posted to the Companys website at www.firstindustrial.com. Please direct requests as follows:
First Industrial Realty Trust, Inc.
311 S. Wacker, Suite 4000
Chicago, IL 60606
Attention: Investor Relations
4
Business Objectives and Growth Plans
The Consolidated Operating Partnerships fundamental business objective is to maximize the total return to its partners through increases in per unit distributions and increases in the value of the Consolidated Operating Partnerships properties and operations. The Consolidated Operating Partnerships growth plans include the following elements:
| Internal Growth. The Consolidated Operating Partnership seeks to grow internally by (i) increasing revenues by renewing or re-leasing spaces subject to expiring leases at higher rental levels; (ii) increasing occupancy levels at properties where vacancy exists and maintaining occupancy elsewhere; (iii) controlling and minimizing property operating and general and administrative expenses; (iv) renovating existing properties; and (v) increasing ancillary revenues from non-real estate sources. | |||
| External Growth. The Consolidated Operating Partnership seeks to grow externally through (i) the development of industrial properties; (ii) the acquisition of portfolios of industrial properties, industrial property businesses or individual properties which meet the Consolidated Operating Partnerships investment parameters and target markets; and (iii) the expansion of its properties. | |||
| Corporate Services. Through its corporate services program, the Consolidated Operating Partnership builds for, purchases from, and leases and sells industrial properties to companies that need industrial facilities. The Consolidated Operating Partnership seeks to grow this business by targeting both large and middle-market public and private companies. |
Business Strategies
The Consolidated Operating Partnership utilizes the following six strategies in connection with the operation of its business:
| Organization Strategy. The Consolidated Operating Partnership implements its decentralized property operations strategy through the use of experienced regional management teams and local property managers. Each operating region is headed by a managing director, who is a senior executive officer of, and has an equity interest in, the Company. The Consolidated Operating Partnership provides acquisition, development and financing assistance, asset management oversight and financial reporting functions from its headquarters in Chicago, Illinois to support its regional operations. The Consolidated Operating Partnership believes the size of its portfolio enables it to realize operating efficiencies by spreading overhead among many properties and by negotiating purchasing discounts. | |||
| Market Strategy. The Consolidated Operating Partnerships market strategy is to concentrate on the top industrial real estate markets in the United States. These top markets are based upon one or more of the following characteristics: (i) the strength of the markets industrial real estate fundamentals, including increased industrial demand expectations; (ii) the history and outlook for continued economic growth and diversity; and (iii) a minimum market size of 100 million square feet of industrial space. | |||
| Leasing and Marketing Strategy. The Consolidated Operating Partnership has an operational management strategy designed to enhance tenant satisfaction and portfolio performance. The Consolidated Operating Partnership pursues an active leasing strategy, which includes marketing available space, seeking to renew existing leases at higher rents per square foot and seeking leases which provide for the pass-through of property-related expenses to the tenant. The Consolidated Operating Partnership also has local and national marketing programs which focus on the business and real estate brokerage communities and national tenants. | |||
| Acquisition/Development Strategy. The Consolidated Operating Partnerships acquisition/development strategy is to invest in properties and other assets with higher yield potential in the top industrial real estate markets in the United States. Of the 827 industrial properties in the Consolidated Operating Partnerships and Other Real Estate Partnerships combined in-service portfolios at December 31, 2004, 137 properties have been developed by the Consolidated Operating Partnership, the Other Real Estate Partnerships, or its former management. The Consolidated Operating Partnership will continue to leverage the development capabilities of its management, many of whom are leading industrial property developers in their respective markets. | |||
| Disposition Strategy. The Consolidated Operating Partnership continuously evaluates local market conditions and property-related factors in all of its markets for purposes of identifying assets suitable for disposition. | |||
| Financing Strategy. The Consolidated Operating Partnership plans on utilizing a portion of net sales proceeds from property sales, borrowings under its $300 million unsecured line of credit, and proceeds from the issuance, when and as warranted, of additional equity securities to finance future acquisitions and |
5
developments. As of March 23, 2005, the Consolidated Operating Partnership had approximately $98.3 million available in additional borrowings under its $300 million unsecured line of credit. |
Recent Developments
In 2004, the Consolidated Operating Partnership acquired or placed in-service developments totaling 93 industrial properties and acquired several parcels of land for a total investment of approximately $508.4 million. The Consolidated Operating Partnership also sold 90 industrial properties and several parcels of land for a gross sales price of approximately $393.0 million. At December 31, 2004, the Consolidated Operating Partnership owned 726 in-service industrial properties containing approximately 52.3 million square feet of GLA.
On May 17, 2004, the Consolidated Operating Partnership, through the Operating Partnership, exchanged $125.0 million of senior unsecured debt which matures on June 1, 2014 and bears a coupon interest rate of 6.42% (the 2014 Notes) for $100.0 million aggregate principal amount of its 7.375% Notes due 2011 (the 2011 PATS) and net cash in the amount of approximately $8.9 million. The issue price of the 2014 Notes was 99.123%.
On May 27, 2004, the Company issued 50,000 Depositary Shares, each representing 1/100th of a share of the Companys 6.236%, $.01 par value, Series F Flexible Cumulative Redeemable Preferred Stock (the Series F Preferred Stock), at an initial offering price of $1,000.00 per Depositary Share for gross proceeds of $50.0 million. Net of offering costs, the Company received net proceeds of $49.1 million from the issuance of the Series F Preferred Stock which were contributed to the Operating Partnership in exchange for 6.236% Series F Cumulative Preferred Units (the Series F Preferred Units) and are reflected in the Consolidated Operating Partnerships financial statements as general partner preferred unit contribution. Dividends on the Series F Preferred Stock are cumulative from the date of initial issuance and are payable semi-annually in arrears for the period from the date of original issuance through March 31, 2009 (the Series F Initial Fixed Rate Period), commencing on September 30, 2004, at a rate of 6.236% per annum of the liquidation preference (the Series F Initial Distribution Rate) (equivalent to $62.36 per Depositary Share). On or after March 31, 2009, the Series F Initial Distribution Rate is subject to reset, at the Companys option, subject to certain conditions and parameters, at fixed or floating rates and periods. Fixed rates and periods will be determined through a remarketing procedure. Floating rates during floating rate periods will equal 2.375% (the initial credit spread), plus the greater of (i) the 3-month LIBOR Rate, (ii) the 10-year Treasury CMT Rate (as defined in the Articles Supplementary), and (iii) the 30-year Treasury CMT Rate (the adjustable rate)(as defined in the Articles Supplementary), reset quarterly. Dividends on the Series F Preferred Stock are payable semi-annually in arrears for fixed rate periods subsequent to the Series F Initial Fixed Rate Period and quarterly in arrears for floating rate periods. With respect to the payment of dividends and amounts upon liquidation, dissolution or winding up, the Series F Preferred Stock ranks senior to payments on the Companys Common Stock and pari passu with the Companys 8.625%, $.01 par value, Series C Cumulative Preferred Stock (the Series C Preferred Stock) and Series G Preferred Stock (hereinafter defined). On or after March 31, 2009, subject to any conditions on redemption applicable in any fixed rate period subsequent to the Series F Initial Fixed Rate Period, the Series F Preferred Stock is redeemable for cash at the option of the Company, in whole or in part, at a redemption price equivalent to $1,000.00 per Depositary Share, or $50.0 million in the aggregate, plus dividends accrued and unpaid to the redemption date. The Series F Preferred Stock has no stated maturity and is not convertible into any other securities of the Company.
On May 27, 2004, the Company issued 25,000 Depositary Shares, each representing 1/100th of a share of the Companys 7.236%, $.01 par value, Series G Flexible Cumulative Redeemable Preferred Stock (the Series G Preferred Stock), at an initial offering price of $1,000.00 per Depositary Share for gross proceeds of $25.0 million. Net of offering costs, the Company received net proceeds of $24.5 million from the issuance of the Series G Preferred Stock which were contributed to the Operating Partnership in exchange for 7.236% Series G Cumulative Preferred Units (the Series G Preferred Units) and are reflected in the Consolidated Operating Partnerships financial statements as general partner preferred unit contribution. Dividends on the Series G Preferred Stock are cumulative from the date of initial issuance and are payable semi-annually in arrears for the period from the date of original issuance of the Series G Preferred Stock through March 31, 2014 (the Series G Initial Fixed Rate Period),
6
commencing on September 30, 2004, at a rate of 7.236% per annum of the liquidation preference (the Series G Initial Distribution Rate) (equivalent to $72.36 per Depositary Share). On or after March 31, 2014, the Series G Initial Distribution Rate is subject to reset, at the Companys option, subject to certain conditions and parameters, at fixed or floating rates and periods. Fixed rates and periods will be determined through a remarketing procedure. Floating rates during floating rate periods will equal 2.500% (the initial credit spread), plus the greater of (i) the 3-month LIBOR Rate, (ii) the 10-year Treasury CMT Rate (as defined in the Articles Supplementary), and (iii) the 30-year Treasury CMT Rate (the adjustable rate)(as defined in the Articles Supplementary), reset quarterly. Dividends on the Series G Preferred Stock are payable semi-annually in arrears for fixed rate periods subsequent to the Series G Initial Fixed Rate Period and quarterly in arrears for floating rate periods. With respect to the payment of dividends and amounts upon liquidation, dissolution or winding up, the Series G Preferred Stock ranks senior to payments on the Companys Common Stock and pari passu with the Companys Series C Preferred Stock and Series F Preferred Stock. On or after March 31, 2014, subject to any conditions on redemption applicable in any fixed rate period subsequent to the Series G Initial Fixed Rate Period, the Series G Preferred Stock is redeemable for cash at the option of the Company, in whole or in part, at a redemption price equivalent to $1,000.00 per Depositary Share, or $25.0 million in the aggregate, plus dividends accrued and unpaid to the redemption date. The Series G Preferred Stock has no stated maturity and is not convertible into any other securities of the Company.
On June 2, 2004, the Company issued 500 shares of 2.965% $.01 par value, Series H Flexible Cumulative Redeemable Preferred Stock (the Series H Preferred Stock), at an initial offering price of $250,000.00 per share for gross proceeds of $125.0 million. Net of offering costs, the Company received net proceeds of $120.8 million from the issuance of the Series H Preferred Stock which were contributed to the Operating Partnership in exchange for Series H Cumulative Preferred Units (the Series H Preferred Units) and are reflected in the Consolidated Operating Partnerships financial statements as general partner preferred unit contribution. On or after July 2, 2004, the Series H Preferred Stock became redeemable for cash at the option of the Company, in whole but not in part, at a redemption price equivalent, initially, to $242,875.00 per share plus accrued and unpaid dividends. The Company redeemed the Series H Preferred Stock on July 2, 2004 and paid a prorated second and third quarter dividend of $629.555 per share, totaling approximately $.3 million. The Series H Preferred Units were redeemed on July 2, 2004 as well.
On June 11, 2004, the Consolidated Operating Partnership, through the Operating Partnership, amended and restated its $300.0 million Unsecured Line of Credit. The Unsecured Line of Credit matures on September 28, 2007 and bears interest at a floating rate of LIBOR plus .70%, or the Prime Rate, at the Consolidated Operating Partnerships election.
On June 14, 2004, the Consolidated Operating Partnership, through the Operating Partnership, issued $125.0 million of senior unsecured debt which matures on June 15, 2009 and bears a coupon interest rate of 5.25% (the 2009 Notes). The issue price of the 2009 Notes was 99.826%. The Consolidated Operating Partnership also entered into interest rate protection agreements which were used to fix the interest rate on the 2009 Notes prior to issuance. The Consolidated Operating Partnership settled the interest rate protection agreements for approximately $6.7 million of proceeds, which is included in other comprehensive income.
On September 16, 2004, the Company and the Operating Partnership entered into a sales agreement to sell up to 3,900,000 shares of the Companys common stock from time to time with Cantor Fitzgerald & Co., as sales agent, in a controlled equity offering program. During the year ended December 31, 2004, the Company issued 1,333,600 shares of common stock under the controlled equity offering program and received net proceeds of $48.8 million. The Company contributed the net proceeds to the Consolidated Operating Partnership and the Consolidated Operating Partnership, through the Operating Partnership, issued Units to the Company in the same amount.
On September 30, 2004, the Consolidated Operating Partnership, through the Operating Partnership, assumed a mortgage loan in the amount of approximately $12.1 million which bears interest at a fixed rate of 5.6%, provides for monthly principal and interest payments based on a 30-year amortization schedule and matures on November 10, 2012. In conjunction with the assumption of the loan, the Consolidated Operating Partnership recorded a premium in the amount of $.5 million which will be amortized over the remaining life of the loan as an adjustment to interest expense.
On December 3, 2004, the Consolidated Operating Partnership, through the Operating Partnership, paid off and retired its $4.3 million mortgage loan which bore interest at 7.61%, provided for monthly principal and interest payments based on a 30-year amortization schedule, and was to mature on May 1, 2012.
7
On December 21, 2004, the Consolidated Operating Partnership, through the Operating Partnership, assumed a mortgage loan in the amount of $6.2 million (the Acquisition Mortgage Loan XIV). The Acquisition Mortgage Loan XIV is collateralized by several properties in Tampa, Florida, bears interest at a fixed rate of 6.94% and provides for monthly principal and interest payments based on a 20-year amortization schedule. The Acquisition Mortgage Loan XIV matures on July 1, 2009. In conjunction with the assumption of the Acquisition Mortgage Loan XIV, the Consolidated Operating Partnership recorded a premium in the amount of $.6 million which will be amortized over the remaining life of the Acquisition Mortgage Loan XIV as an adjustment to interest expense.
From January 1, 2005 to March 23, 2005, the Consolidated Operating Partnership acquired seven industrial properties and several land parcels for a total estimated investment of approximately $40.5 million (approximately $1.5 million of which was made through the issuance of limited partnership interests in the Operating Partnership (Units)). The Consolidated Operating Partnership also sold 12 industrial properties for approximately $132.5 million of gross proceeds during this period.
On March 1, 2005, the Consolidated Operating Partnership declared a first quarter 2005 distribution of $.6950 per Unit which is payable on April 18, 2005. The Consolidated Operating Partnership also declared first quarter 2005 preferred unit distributions of $53.906 per Unit on its 8 5/8% Series C Cumulative Preferred Units, totaling, in the aggregate, approximately $1.1 million, which is payable on March 31, 2005; semi-annual distributions of $3,118.00 per Unit on its Series F Preferred Units, totaling, in the aggregate, approximately $1.6 million, which is payable on March 31, 2005; and semi-annual distributions of $3,618.00 per Unit on its Series G Preferred Units, totaling, in the aggregate, approximately $.9 million, which is payable on March 31, 2005.
Future Property Acquisitions, Developments and Property Sales
The Consolidated Operating Partnership has an active acquisition and development program through which it is continually engaged in identifying, negotiating and consummating portfolio and individual industrial property acquisitions and developments. As a result, the Consolidated Operating Partnership is currently engaged in negotiations relating to the possible acquisition and development of certain industrial properties located in the United States.
The Consolidated Operating Partnership also sells properties based on market conditions and property related factors. As a result, the Consolidated Operating Partnership is currently engaged in negotiations relating to the possible sales of certain industrial properties in the Consolidated Operating Partnerships current portfolio.
When evaluating potential industrial property acquisitions and developments, as well as potential industrial property sales, the Consolidated Operating Partnership will consider such factors as: (i) the geographic area and type of property; (ii) the location, construction quality, condition and design of the property; (iii) the potential for capital appreciation of the property; (iv) the ability of the Consolidated Operating Partnership to improve the propertys performance through renovation; (v) the terms of tenant leases, including the potential for rent increases; (vi) the potential for economic growth and the tax and regulatory environment of the area in which the property is located; (vii) the potential for expansion of the physical layout of the property and/or the number of sites; (viii) the occupancy and demand by tenants for properties of a similar type in the vicinity; and (ix) competition from existing properties and the potential for the construction of new properties in the area.
8
INDUSTRY
Industrial properties are typically used for the design, assembly, packaging, storage and distribution of goods and/or the provision of services. As a result, the demand for industrial space in the United States is related to the level of economic output. Historically, occupancy rates for industrial property in the United States have been higher than those for other types of commercial property. The Consolidated Operating Partnership believes that the higher occupancy rate in the industrial property sector is a result of the construction-on-demand nature of, and the comparatively short development time required for, industrial property. For the five years ended December 31, 2004, the occupancy rates for industrial properties in the United States have ranged from 88.4%* to 93.4%*, with an occupancy rate of 89.1%* at December 31, 2004.
Item 2. Properties
General
At December 31, 2004, the Consolidated Operating Partnership and the Other Real Estate Partnerships owned 827 in-service properties (726 of which were owned by the Consolidated Operating Partnership and 101 of which were owned by the Other Real Estate Partnerships) containing an aggregate of approximately 61.7 million square feet of GLA (52.3 million square feet of which comprised the properties owned by the Consolidated Operating Partnership and 9.4 million square feet of which comprised the properties owned by the Other Real Estate Partnerships) in 22 states, with a diverse base of more than 2,400 tenants engaged in a wide variety of businesses, including manufacturing, retail, wholesale trade, distribution and professional services. The properties are generally located in business parks that have convenient access to interstate highways and/or rail and air transportation. The weighted average age of the Consolidated Operating Partnerships and the Other Real Estate Partnerships properties on a combined basis as of December 31, 2004 was approximately 19 years. The Consolidated Operating Partnership and Other Real Estate Partnerships maintain insurance on their respective properties that the Consolidated Operating Partnership and Other Real Estate Partnerships believe is adequate.
The Consolidated Operating Partnership and the Other Real Estate Partnerships classify their properties into five industrial categories: light industrial, bulk warehouse, R&D/flex, regional warehouse and manufacturing. While some properties may have characteristics which fall under more than one property type, the Consolidated Operating Partnership and the Other Real Estate Partnerships have used what they believe is the most dominant characteristic to categorize the property.
The following describes the different industrial categories:
| Light industrial properties generally are of less than 100,000 square feet, have a ceiling height of 16 to 21 feet, are comprised of 5% - 50% of office space, contain less than 50% of manufacturing space and have a land use ratio of 4:1. The land use ratio is the ratio of the total property area to that which is occupied by the building. | |
| Bulk warehouse buildings generally are of more than 100,000 square feet, have a ceiling height of at least 22 feet, are comprised of 5% - 15% of office space, contain less than 25% of manufacturing space and have a land use ratio of 2:1. | |
| R&D/flex buildings generally are of less than 100,000 square feet, have a ceiling height of less than 16 feet, are comprised of 50% or more of office space, contain less than 25% of manufacturing space and have a land use ratio of 4:1. | |
| Regional warehouses generally are of less than 100,000 square feet, have a ceiling height of at least 22 feet, are comprised of 5% - 15% of office space, contain less than 25% of manufacturing space and have a land use ratio of 2:1. | |
| Manufacturing properties are a diverse category of buildings that generally have a ceiling height of 10 - 18 feet, are comprised of 5% - 15% of office space, contain at least 50% of manufacturing space and have a land use ratio of 4:1. |
Source: Torto Wheaton Research
9
The following tables summarize certain information as of December 31, 2004 with respect to the in-service properties owned by the Consolidated Operating Partnership, each of which is wholly-owned.
Consolidated Operating Partnership
Property Summary
Light Industrial | R&D/Flex | Bulk Warehouse | Regional Warehouse | Manufacturing | ||||||||||||||||||||||||||||||||||||
Metropolitan | Number of | Number of | Number of | Number of | Number of | |||||||||||||||||||||||||||||||||||
Area | GLA | Properties | GLA | Properties | GLA | Properties | GLA | Properties | GLA | Properties | ||||||||||||||||||||||||||||||
Atlanta, GA |
538,147 | 10 | 140,538 | 3 | 2,348,416 | 8 | 293,646 | 4 | 298,000 | 2 | ||||||||||||||||||||||||||||||
Baltimore, MD |
661,510 | 11 | | | 749,830 | 4 | | | 171,000 | 1 | ||||||||||||||||||||||||||||||
Central Pennsylvania |
| | | | 953,000 | 4 | | | | | ||||||||||||||||||||||||||||||
Chicago, IL |
1,035,923 | 18 | 197,354 | 3 | 1,720,556 | 8 | | | 589,000 | 3 | ||||||||||||||||||||||||||||||
Cincinnati, OH |
384,220 | 3 | | | 1,693,880 | 7 | | | | | ||||||||||||||||||||||||||||||
Columbus, OH |
217,612 | 2 | | | 1,654,437 | 4 | | | | | ||||||||||||||||||||||||||||||
Dallas, TX |
1,713,803 | 45 | 492,503 | 20 | 2,369,671 | 18 | 831,941 | 13 | 224,984 | 2 | ||||||||||||||||||||||||||||||
Denver, CO |
1,550,521 | 30 | 1,289,162 | 34 | 1,202,317 | 7 | 526,723 | 8 | | | ||||||||||||||||||||||||||||||
Detroit, MI |
1,894,196 | 78 | 402,720 | 14 | 498,608 | 5 | 684,978 | 16 | | | ||||||||||||||||||||||||||||||
Grand Rapids, MI |
61,250 | 1 | | | | | | | | | ||||||||||||||||||||||||||||||
Houston, TX |
536,211 | 7 | 201,363 | 3 | 2,130,764 | 13 | 365,960 | 5 | | | ||||||||||||||||||||||||||||||
Indianapolis, IN |
775,980 | 17 | 48,200 | 4 | 1,638,701 | 8 | 217,710 | 6 | 71,600 | 2 | ||||||||||||||||||||||||||||||
Los Angeles, CA |
186,510 | 8 | | | 961,706 | 5 | 345,258 | 7 | | | ||||||||||||||||||||||||||||||
Louisville, KY |
| | | | 443,500 | 2 | | | | | ||||||||||||||||||||||||||||||
Miami, FL |
| | | | 268,539 | 1 | | | | | ||||||||||||||||||||||||||||||
Milwaukee, WI |
146,061 | 3 | | | 524,894 | 4 | | | | | ||||||||||||||||||||||||||||||
Minneapolis/St. Paul, MN |
1,118,955 | 18 | 695,165 | 10 | 1,433,082 | 6 | 201,813 | 2 | 524,960 | 8 | ||||||||||||||||||||||||||||||
Nashville, TN |
273,843 | 5 | | | 1,388,661 | 6 | | | 109,058 | 1 | ||||||||||||||||||||||||||||||
N. New Jersey |
1,023,039 | 19 | 425,996 | 8 | 1,380,965 | 8 | 238,485 | 3 | | | ||||||||||||||||||||||||||||||
Phoenix, AZ |
234,851 | 8 | | | 407,205 | 3 | 469,923 | 6 | | | ||||||||||||||||||||||||||||||
Salt Lake City, UT |
499,164 | 33 | 146,937 | 6 | 324,568 | 2 | | | | | ||||||||||||||||||||||||||||||
San Diego, CA |
| | | | 397,760 | 2 | 179,541 | 5 | | | ||||||||||||||||||||||||||||||
S. New Jersey |
875,834 | 19 | 37,450 | 2 | | | 118,496 | 2 | 22,738 | 1 | ||||||||||||||||||||||||||||||
St. Louis, MO |
688,165 | 9 | | | 1,288,507 | 8 | 96,392 | 1 | | | ||||||||||||||||||||||||||||||
Tampa, FL |
517,252 | 13 | 689,095 | 26 | | | 41,377 | 1 | | | ||||||||||||||||||||||||||||||
Other(a) |
| | | | 177,655 | 3 | 50,000 | 1 | | | ||||||||||||||||||||||||||||||
Total |
14,933,047 | 357 | 4,766,483 | 133 | 25,957,222 | 136 | 4,662,243 | 80 | 2,011,340 | 20 | ||||||||||||||||||||||||||||||
(a) Properties are located in Wichita, Kansas and McAllen, TX.
10
Consolidated Operating Partnership
Property Summary Totals
TOTALS | ||||||||||
Average | GLA as a % | |||||||||
Number of | Occupancy at | of Total | ||||||||
Metropolitan Area | GLA | Properties | 12/31/04 | Portfolio | ||||||
Atlanta, GA |
3,618,747 | 27 | 84% | 6.9% | ||||||
Baltimore, MD |
1,582,340 | 16 | 92% | 3.0% | ||||||
Central Pennsylvania |
953,000 | 4 | 100% | 1.8% | ||||||
Chicago, IL |
3,542,833 | 32 | 86% | 6.8% | ||||||
Cincinnati, OH |
2,078,100 | 10 | 88% | 4.0% | ||||||
Columbus, OH |
1,872,049 | 6 | 98% | 3.6% | ||||||
Dallas, TX |
5,632,902 | 98 | 92% | 10.8% | ||||||
Denver, CO |
4,568,723 | 79 | 91% | 8.7% | ||||||
Detroit, MI |
3,480,502 | 113 | 92% | 6.7% | ||||||
Grand Rapids, MI |
61,250 | 1 | 100% | 0.1% | ||||||
Houston, TX |
3,234,298 | 28 | 91% | 6.2% | ||||||
Indianapolis, IN |
2,752,191 | 37 | 84% | 5.3% | ||||||
Los Angeles, CA |
1,493,474 | 20 | 100% | 2.8% | ||||||
Louisville, KY |
443,500 | 2 | 100% | 0.8% | ||||||
Miami, FL |
268,539 | 1 | 100% | 0.5% | ||||||
Milwaukee, WI |
670,955 | 7 | 100% | 1.3% | ||||||
Minneapolis/St. Paul, MN |
3,973,975 | 44 | 94% | 7.6% | ||||||
Nashville, TN |
1,771,562 | 12 | 89% | 3.4% | ||||||
N. New Jersey |
3,068,485 | 38 | 88% | 5.9% | ||||||
Phoenix, AZ |
1,111,979 | 17 | 92% | 2.1% | ||||||
Salt Lake City, UT |
970,669 | 41 | 89% | 1.8% | ||||||
San Diego, CA |
577,301 | 7 | 93% | 1.1% | ||||||
S. New Jersey |
1,054,518 | 24 | 100% | 2.0% | ||||||
St. Louis, MO |
2,073,064 | 18 | 95% | 4.0% | ||||||
Tampa, FL |
1,247,724 | 40 | 86% | 2.4% | ||||||
Other (a) |
227,655 | 4 | 100% | 0.4% | ||||||
Total or Average |
52,330,335 | 726 | 91% | 100.0% | ||||||
(a) Properties are located in Wichita, Kansas and McAllen, TX.
11
Other Real Estate Partnerships
Property Summary
The following tables summarize certain information as of December 31, 2004 with respect to the in-service properties owned by the Other Real Estate Partnerships, each of which is wholly-owned.
Light Industrial | Bulk Warehouse | R&D/Flex | Regional Warehouse | Manufacturing | ||||||||||||||||||||||||||||||||||||
Metropolitan | Number of | Number of | Number of | Number of | Number of | |||||||||||||||||||||||||||||||||||
Area | GLA | Properties | GLA | Properties | GLA | Properties | GLA | Properties | GLA | Properties | ||||||||||||||||||||||||||||||
Atlanta, GA |
59,959 | 1 | 1,037,338 | 3 | 153,536 | 4 | 90,289 | 1 | | | ||||||||||||||||||||||||||||||
Baltimore, MD |
65,860 | 1 | | | | | | | | | ||||||||||||||||||||||||||||||
Central Pennsylvania |
383,070 | 4 | 1,010,886 | 5 | | | 117,579 | 3 | | | ||||||||||||||||||||||||||||||
Chicago, IL |
108,692 | 2 | 390,432 | 2 | 49,730 | 1 | 50,009 | 1 | | | ||||||||||||||||||||||||||||||
Des Moines, IA |
| | | | | | 88,000 | 1 | | | ||||||||||||||||||||||||||||||
Detroit, MI |
340,347 | 6 | 160,035 | 1 | 23,392 | 1 | | | | | ||||||||||||||||||||||||||||||
Indianapolis, IN |
| | 1,579,927 | 5 | | | 60,000 | 1 | | | ||||||||||||||||||||||||||||||
Los Angeles, CA |
86,084 | 3 | | | 18,921 | 4 | | | | | ||||||||||||||||||||||||||||||
Milwaukee, WI |
| | | | 93,705 | 2 | 39,468 | 1 | | | ||||||||||||||||||||||||||||||
Minneapolis/St. Paul, MN |
| | | | | | | | 532,080 | 3 | ||||||||||||||||||||||||||||||
Nashville, TN |
| | 160,661 | 1 | | | | | | | ||||||||||||||||||||||||||||||
N. New Jersey |
144,450 | 2 | | | | | | | | | ||||||||||||||||||||||||||||||
Philadelphia, PA |
1,131,651 | 23 | 43,400 | 1 | 128,059 | 5 | 211,316 | 3 | 56,827 | 2 | ||||||||||||||||||||||||||||||
S. New Jersey |
45,770 | 1 | | | | | | | | | ||||||||||||||||||||||||||||||
St. Louis, MO |
| | 245,000 | 2 | | | | | | | ||||||||||||||||||||||||||||||
Tampa, FL |
| | | | 44,427 | 1 | | | | | ||||||||||||||||||||||||||||||
Other(a) |
99,000 | 3 | 490,500 | 1 | | | | | | | ||||||||||||||||||||||||||||||
Total |
2,464,883 | 46 | 5,118,179 | 21 | 511,770 | 18 | 656,661 | 11 | 588,907 | 5 | ||||||||||||||||||||||||||||||
(a) Properties are located in Austin, Texas and Sparks, Nevada.
12
Other Real Estate Partnerships
Property Summary Totals
TOTALS | ||||||||||
Average | GLA as a % | |||||||||
Number of | Occupancy at | of Total | ||||||||
Metropolitan Area | GLA | Properties | 12/31/04 | Portfolio | ||||||
Atlanta, GA |
1,341,122 | 9 | 99% | 14.4% | ||||||
Baltimore, MD |
65,860 | 1 | 93% | 0.7% | ||||||
Central Pennsylvania |
1,511,535 | 12 | 82% | 16.2% | ||||||
Chicago, IL |
598,863 | 6 | 75% | 6.4% | ||||||
Des Moines, IA |
88,000 | 1 | 46% | 0.9% | ||||||
Detroit, MI |
523,774 | 8 | 98% | 5.6% | ||||||
Indianapolis, IN |
1,639,927 | 6 | 78% | 17.6% | ||||||
Los Angeles, CA |
105,005 | 7 | 98% | 1.1% | ||||||
Milwaukee, WI |
133,173 | 3 | 100% | 1.4% | ||||||
Minneapolis/St. Paul, MN |
532,080 | 3 | 42% | 5.7% | ||||||
Nashville, TN |
160,661 | 1 | 100% | 1.7% | ||||||
N. New Jersey |
144,450 | 2 | 71% | 1.6% | ||||||
Philadelphia, PA |
1,571,253 | 34 | 91% | 16.8% | ||||||
S. New Jersey |
45,770 | 1 | 100% | 0.5% | ||||||
St. Louis, MO |
245,000 | 2 | 100% | 2.6% | ||||||
Tampa, FL |
44,427 | 1 | 100% | 0.5% | ||||||
Other (a) |
589,500 | 4 | 100% | 6.3% | ||||||
Total or Average |
9,340,400 | 101 | 85% | 100.0% | ||||||
(a) Properties are located in Austin, Texas and Sparks, Nevada.
13
Property Acquisition Activity
During 2004, the Consolidated Operating Partnership acquired 77 industrial properties totaling approximately 8.9 million square feet of GLA at a total purchase price of approximately $356.6 million, or approximately $40.12 per square foot. The Consolidated Operating Partnership also purchased several land parcels for an aggregate purchase price of approximately $36.5 million. The 77 industrial properties acquired have the following characteristics:
Average | ||||||||||
Number | Occupancy | |||||||||
Metropolitan Area | of Properties | GLA | Property Type | at 12/31/04 (g) | ||||||
St. Louis, MO |
6 | 812,685 | Light Industrial/Regional & Bulk Warehouse | 99% | ||||||
Nashville, TN |
(a) | 1 | 98,150 | Manufacturing | N/A | |||||
Nashville, TN |
1 | 522,483 | Bulk Warehouse | 100% | ||||||
Cincinnati, OH |
(a) | 1 | 482,772 | Bulk Warehouse | N/A | |||||
Minneapolis, MN |
(b) | 1 | 81,927 | Light Industrial | N/A | |||||
Salt Lake City, UT |
(c) | 4 | 93,600 | Light Industrial | 100% | |||||
Denver, CO |
3 | 663,411 | Bulk Warehouse | 100% | ||||||
Atlanta, GA |
(a) | 1 | 151,743 | Bulk Warehouse | N/A | |||||
Phoenix, AZ |
1 | 22,978 | Light Industrial | 100% | ||||||
Chicago, IL |
1 | 76,430 | Light Industrial | 100% | ||||||
Chicago, IL |
1 | 169,000 | Manufacturing | 100% | ||||||
Minneapolis, MN |
1 | 216,700 | Bulk Warehouse | 100% | ||||||
Milwaukee, WI |
1 | 103,024 | Bulk Warehouse | 100% | ||||||
Los Angeles, CA |
2 | 73,000 | Light Industrial | 100% | ||||||
Dallas, TX |
1 | 85,200 | Regional Warehouse | 100% | ||||||
Milwaukee, WI |
(a) | 1 | 60,000 | Light Industrial | N/A | |||||
Northern New Jersey |
1 | 92,400 | Regional Warehouse | 100% | ||||||
Northern New Jersey |
1 | 194,258 | Bulk Warehouse | 100% | ||||||
Milwaukee, WI |
2 | 321,870 | Bulk Warehouse | 100% | ||||||
Minneapolis, MN |
1 | 71,905 | Light Industrial | 100% | ||||||
Dallas, TX |
(d) | 12 | 853,857 | Light Industrial/Regional & Bulk Warehouse | 94% | |||||
Northern New Jersey |
1 | 208,000 | Bulk Warehouse | 100% | ||||||
Northern New Jersey |
1 | 115,536 | Bulk Warehouse | 100% | ||||||
Phoenix, AZ |
3 | 407,205 | Bulk Warehouse | 100% | ||||||
Baltimore, MD |
1 | 138,920 | Bulk Warehouse | 100% | ||||||
Baltimore, MD |
1 | 148,215 | Bulk Warehouse | 100% | ||||||
Baltimore, MD |
2 | 125,000 | Light Industrial | 59% | ||||||
Los Angeles, CA |
1 | 100,000 | Bulk Warehouse | 100% | ||||||
Minneapolis, MN |
(e) | 2 | 162,408 | R&D/Flex | 100% | |||||
Miami, FL |
1 | 268,539 | Bulk Warehouse | 100% | ||||||
Baltimore, MD |
1 | 376,295 | Bulk Warehouse | 100% | ||||||
Tampa, FL |
(f) | 7 | 201,620 | R&D/Flex/Light Industrial | 100% | |||||
Atlanta, GA |
(b) | 1 | 239,435 | Manufacturing | N/A | |||||
Dallas, TX |
1 | 261,102 | Bulk Warehouse | 100% | ||||||
Houston, TX |
(f) | 5 | 155,131 | Light Industrial | N/A | |||||
Minneapolis, MN |
1 | 47,263 | Light Industrial | 100% | ||||||
Cincinnati, OH |
1 | 345,000 | Bulk Warehouse | 100% | ||||||
Nashville, TN |
1 | 194,113 | Bulk Warehouse | 100% | ||||||
Los Angeles, CA |
1 | 68,446 | Regional Warehouse | 100% | ||||||
Phoenix, AZ |
1 | 78,150 | Regional Warehouse | 100% | ||||||
77 | 8,887,771 | |||||||||
(a) Property was sold in 2004.
(b) Property was placed out of service in 2004.
(c) Three properties were placed out of service in 2004.
(d) Two properties were placed out of service in 2004.
(e) One property was placed out of service in 2004.
(f) Five properties were placed out of service in 2004.
(g) Includes only in-service properties.
14
During 2004, the Other Real Estate Partnerships acquired two industrial properties totaling approximately .3 million square feet of GLA at a total purchase price of approximately $9.3 million, or $26.70 per square foot. The two industrial properties acquired have the following characteristics:
Number | Occupancy | |||||||||
Metropolitan Area | of Properties | GLA | Property Type | at 12/31/04 | ||||||
Baltimore, MD |
1 | 300,000 | Bulk Warehouse | 100% | ||||||
Philadelphia, PA |
1 | 48,000 | Light Industrial | 100% | ||||||
2 | 348,000 | |||||||||
Property Development Activity
During 2004, the Consolidated Operating Partnership placed in-service 16 developments totaling approximately 2.0 million square feet of GLA at a total cost of approximately $115.3 million, or approximately $57.43 per square foot. The placed in-service developments have the following characteristics:
Average | ||||||||||
Occupancy | ||||||||||
Metropolitan Area | GLA | Property Type | at 12/31/04 | |||||||
Phoenix, AZ |
54,890 | Light Industrial | 100% | |||||||
Harrisburg, PA |
103,200 | Bulk Warehouse | 100% | |||||||
St. Louis, MO |
180,658 | Bulk Warehouse | 100% | |||||||
Harrisburg, PA |
87,500 | Regional Warehouse | 100% | |||||||
Atlanta, GA |
231,000 | Bulk Warehouse | 100% | |||||||
Chicago, IL |
(a) | 236,213 | Bulk Warehouse | N/A | ||||||
Phoenix, AZ |
(a) | 73,415 | Light Industrial | N/A | ||||||
Harrisburg, PA |
252,000 | Bulk Warehouse | 100% | |||||||
Phoenix, AZ |
44,545 | Light Industrial | 100% | |||||||
Harrisburg, PA |
(a) | 314,591 | Bulk Warehouse | N/A | ||||||
Phoenix, AZ |
(a) | 144,020 | Light Industrial | N/A | ||||||
Harrisburg, PA |
110,000 | Bulk Warehouse | 100% | |||||||
Denver, CO |
67,280 | Light Industrial | 90% | |||||||
Phoenix, AZ |
(a) | 37,499 | Light Industrial | N/A | ||||||
Phoenix, AZ |
(a) | 36,746 | Light Industrial | N/A | ||||||
Dallas, TX |
(a) | 34,800 | Light Industrial | N/A | ||||||
2,008,357 | ||||||||||
(a) Property was sold in 2004.
At December 31, 2004, the Consolidated Operating Partnership had 19 development projects not placed in service, totaling an estimated 2.7 million square feet and with an estimated completion cost of approximately $173.2 million. The Consolidated Operating Partnership estimates it will place in service 16 of the 19 projects in fiscal year 2005. There can be no assurance that the Consolidated Operating Partnership will place these projects in service in 2005 or that the actual completion cost will not exceed the estimated completion cost stated above.
15
Property Sales
During 2004, the Consolidated Operating Partnership sold 90 industrial properties totaling approximately 6.8 million square feet of GLA and several land parcels. Total gross sales proceeds approximated $393.0 million. The 90 industrial properties sold have the following characteristics:
Number of | ||||||||
Metropolitan Area | Properties | GLA | Property Type | |||||
Minneapolis, MN |
3 | 356,292 | Regional Warehouse/R&D/Flex | |||||
Nashville, TN |
1 | 423,500 | Bulk Warehouse | |||||
Tampa, FL |
1 | 11,600 | Light Industrial | |||||
Salt Lake City, UT |
1 | 10,500 | Light Industrial | |||||
Nashville, TN |
1 | 28,022 | Light Industrial | |||||
Dallas, TX |
2 | 41,000 | Light Industrial | |||||
Detroit, MI |
2 | 85,086 | Light Industrial | |||||
Chicago, IL |
1 | 68,728 | Regional Warehouse | |||||
Chicago, IL |
1 | 407,012 | Bulk Warehouse | |||||
Denver, CO |
1 | 52,227 | Light Industrial | |||||
Denver, CO |
1 | 69,430 | Light Industrial | |||||
Minneapolis, MN |
1 | 30,476 | Regional Warehouse | |||||
Nashville, TN |
1 | 98,150 | Manufacturing | |||||
Northern New Jersey |
1 | 259,230 | Bulk Warehouse | |||||
Southern New Jersey |
1 | 90,804 | Regional Warehouse | |||||
Tampa, FL |
1 | 23,778 | R&D/Flex | |||||
Northern New Jersey |
1 | 32,500 | Light Industrial | |||||
Chicago, IL |
1 | 41,531 | Manufacturing | |||||
Baltimore, MD |
1 | 86,234 | Light Industrial | |||||
Baltimore, MD |
3 | 125,421 | Light Industrial | |||||
Dayton, OH |
7 | 342,746 | Light Industrial/R&D/Flex | |||||
Southern New Jersey |
1 | 12,000 | R&D/Flex | |||||
Southern New Jersey |
1 | 32,914 | Light Industrial | |||||
Baltimore, MD |
1 | 57,600 | Light Industrial | |||||
Northern New Jersey |
1 | 20,000 | R&D/Flex | |||||
Northern New Jersey |
4 | 118,750 | R&D/Flex | |||||
Houston, TX |
3 | 164,387 | R&D/Flex/Light Industrial/Bulk Warehouse | |||||
Los Angeles, CA |
1 | 230,000 | Bulk Warehouse | |||||
Cincinnati, OH |
1 | 482,772 | Bulk Warehouse | |||||
Denver, CO |
2 | 41,619 | Light Industrial | |||||
Phoenix, AZ |
1 | 26,680 | Light Industrial | |||||
Dallas, TX |
1 | 70,936 | Regional Warehouse | |||||
Detroit, MI |
1 | 55,535 | Regional Warehouse | |||||
Phoenix, AZ |
1 | 144,020 | Light Industrial | |||||
Baltimore, MD |
1 | 40,800 | Light Industrial | |||||
Louisville, KY |
1 | 221,000 | Bulk Warehouse | |||||
Phoenix, AZ |
2 | 73,246 | Light Industrial | |||||
Salt Lake City, UT |
6 | 92,518 | Light Industrial | |||||
Atlanta, GA |
1 | 151,743 | Bulk Warehouse | |||||
Tampa, FL |
1 | 33,861 | R&D/Flex | |||||
Chicago, IL |
1 | 147,400 | Bulk Warehouse | |||||
Phoenix, AZ |
1 | 24,192 | Light Industrial |
16
Number of | ||||||||
Metropolitan Area | Properties | GLA | Property Type | |||||
Harrisburg, PA |
1 | 314,591 | Bulk Warehouse | |||||
Milwaukee, WI |
1 | 60,000 | Light Industrial | |||||
Chicago, IL |
1 | 100,074 | R&D/Flex | |||||
Dallas, TX |
5 | 222,403 | Manufacturing | |||||
Detroit, MI |
1 | 14,600 | Light Industrial | |||||
Detroit, MI |
1 | 23,320 | Light Industrial | |||||
Chicago, IL |
1 | 137,678 | Light Industrial | |||||
Baltimore, MD |
1 | 142,189 | Bulk Warehouse | |||||
Phoenix, AZ |
3 | 147,660 | Light Industrial | |||||
Indianapolis, IN |
1 | 40,000 | Light Industrial | |||||
Baltimore, MD |
1 | 49,259 | Light Industrial | |||||
Los Angeles, CA |
1 | 7,300 | Light Industrial | |||||
S. New Jersey |
1 | 10,300 | R&D/Flex | |||||
Dallas, TX |
2 | 137,200 | Regional Warehouse & Light Industrial | |||||
Chicago, IL |
1 | 236,213 | Bulk Warehouse | |||||
Dallas, TX |
1 | 101,839 | Bulk Warehouse | |||||
Philadelphia, PA |
1 | 97,448 | Regional Warehouse | |||||
90 | 6,768,314 | |||||||
During 2004, the Other Real Estate Partnerships sold seven industrial properties totaling approximately .6 million square feet of GLA. Total gross sales proceeds approximated $31.9 million. The seven properties sold have the following characteristics:
Number of | ||||||||
Metropolitan Area | Properties | GLA | Property Type | |||||
Minneapolis, MN |
1 | 78,740 | Light Industrial | |||||
Philadelphia, PA |
1 | 46,750 | Regional Warehouse | |||||
Baltimore, MD |
1 | 78,418 | R&D/Flex | |||||
Central Pennsylvania |
1 | 178,600 | Bulk Warehouse | |||||
Detroit, MI |
1 | 13,507 | Light Industrial | |||||
Philadelphia, PA |
1 | 25,361 | Light Industrial | |||||
Philadelphia, PA |
1 | 214,320 | Bulk Warehouse | |||||
7 | 635,696 | |||||||
Property Acquisitions, Developments and Sales Subsequent to Year End
From January 1, 2005 to March 23, 2005, the Consolidated Operating Partnership acquired seven industrial properties and several land parcels for a total estimated investment of approximately $40.5 million (approximately $1.5 million of which was made through the issuance of limited partnership interests in the Operating Partnership (Units)). The Consolidated Operating Partnership also sold 12 industrial properties and several land parcels for approximately $132.5 million of gross proceeds during this period.
During the period January 1, 2005 through March 23, 2005, the Other Real Estate Partnerships acquired one industrial property for a total estimated investment of approximately $7.1 million. The Other Real Estate Partnerships also sold one property for approximately $3.6 million of gross proceeds during the period.
17
Detail Property Listing
The following table lists all of the Consolidated Operating Partnerships in-service properties as of December 31, 2004, by geographic market area.
Property Listing
Land | ||||||||||||||||||
Location | Year Built - | Area | Occupancy at | |||||||||||||||
Building Address | City/State | Encumbrances | Renovated | Building Type | (Acres) | GLA | 12/31/04 | |||||||||||
Atlanta |
||||||||||||||||||
1650 GA Highway 155 |
McDonough, GA | 1991 | Bulk Warehouse | 12.80 | 228,400 | 100% | ||||||||||||
14101 Industrial Park Blvd. |
Covington, GA | 1984 | Light Industrial | 9.25 | 92,160 | 100% | ||||||||||||
801-804 Blacklawn Road |
Conyers, GA | 1982 | Bulk Warehouse | 6.67 | 111,540 | 70% | ||||||||||||
1665 Dogwood Drive |
Conyers, GA | 1973 | Manufacturing | 9.46 | 198,000 | 100% | ||||||||||||
1715 Dogwood Drive |
Conyers, GA | 1973 | Manufacturing | 4.61 | 100,000 | 100% | ||||||||||||
11235 Harland Drive |
Covington, GA | 1988 | Light Industrial | 5.39 | 32,361 | 100% | ||||||||||||
4050 Southmeadow Parkway |
Atlanta, GA | 1991 | Reg. Warehouse | 6.60 | 87,328 | 29% | ||||||||||||
4051 Southmeadow Parkway |
Atlanta, GA | 1989 | Bulk Warehouse | 11.20 | 151,935 | 100% | ||||||||||||
4071 Southmeadow Parkway |
Atlanta, GA | 1991 | Bulk Warehouse | 17.80 | 209,918 | 100% | ||||||||||||
4081 Southmeadow Parkway |
Atlanta, GA | 1989 | Bulk Warehouse | 12.83 | 254,172 | 0% | ||||||||||||
370 Great Southwest Pkway (h) |
Atlanta, GA | 1986 | Light Industrial | 8.06 | 150,536 | 95% | ||||||||||||
955 Cobb Place |
Kennesaw, GA | 1991 | Reg. Warehouse | 8.73 | 97,518 | 100% | ||||||||||||
220 Greenwood |
McDonough, GA | 2000 | Bulk Warehouse | 26.69 | 504,000 | 100% | ||||||||||||
1255 Oakbrook Drive |
Norcross, GA | 1984 | Light Industrial | 2.50 | 36,000 | 33% | ||||||||||||
1256 Oakbrook Drive |
Norcross, GA | 1984 | Light Industrial | 3.48 | 40,392 | 75% | ||||||||||||
1265 Oakbrook Drive |
Norcross, GA | 1984 | Light Industrial | 3.52 | 51,200 | 0% | ||||||||||||
1266 Oakbrook Drive |
Norcross, GA | 1984 | Light Industrial | 3.62 | 30,378 | 74% | ||||||||||||
1275 Oakbrook Drive |
Norcross, GA | 1986 | Reg. Warehouse | 4.36 | 62,400 | 78% | ||||||||||||
1280 Oakbrook Drive |
Norcross, GA | 1986 | Reg. Warehouse | 4.34 | 46,400 | 56% | ||||||||||||
1300 Oakbrook Drive |
Norcross, GA | 1986 | Light Industrial | 5.41 | 52,000 | 100% | ||||||||||||
1325 Oakbrook Drive |
Norcross, GA | 1986 | Light Industrial | 3.53 | 53,120 | 69% | ||||||||||||
1351 Oakbrook Drive |
Norcross, GA | 1984 | R&D/Flex | 3.93 | 36,600 | 54% | ||||||||||||
1346 Oakbrook Drive |
Norcross, GA | 1985 | R&D/Flex | 5.52 | 74,538 | 28% | ||||||||||||
1412 Oakbrook Drive |
Norcross, GA | 1985 | R&D/Flex | 2.89 | 29,400 | 56% | ||||||||||||
Greenwood Industrial Park |
McDonough, GA | 2003 | Bulk Warehouse | 31.70 | 231,000 | 100% | ||||||||||||
3060 South Park Blvd |
Ellenwood, GA | 1992 | Bulk Warehouse | 30.56 | 657,451 | 100% | ||||||||||||
Subtotal or Average | 3,618,747 | 84% | ||||||||||||||||
Baltimore |
||||||||||||||||||
3431 Benson |
Baltimore, MD | 1988 | Light Industrial | 3.48 | 60,227 | 100% | ||||||||||||
1811 Portal |
Baltimore, MD | 1987 | Light Industrial | 3.32 | 60,000 | 90% | ||||||||||||
1831 Portal |
Baltimore, MD | 1990 | Light Industrial | 3.18 | 46,522 | 100% | ||||||||||||
1820 Portal |
Baltimore, MD | (d) | 1982 | Bulk Warehouse | 6.55 | 171,000 | 100% | |||||||||||
4845 Governers Way |
Frederick, MD | 1988 | Light Industrial | 5.47 | 83,934 | 34% | ||||||||||||
8900 Yellow Brick Road |
Baltimore, MD | 1982 | Light Industrial | 5.80 | 60,000 | 100% | ||||||||||||
7476 New Ridge |
Hanover, MD | 1987 | Light Industrial | 18.00 | 71,866 | 100% | ||||||||||||
9700 Martin Luther King Hwy. |
Lanhan, MD | 1980 | Light Industrial | 16.00 | 43,353 | 70% | ||||||||||||
9730 Martin Luther King Hwy |
Lanhan, MD | 1980 | Light Industrial | 5.56 | 30,608 | 100% | ||||||||||||
4600 Boston Way |
Lanhan, MD | 1980 | Bulk Warehouse | 5.89 | 86,400 | 100% | ||||||||||||
22520 Randolph Drive |
Dulles, VA | 1999 | Bulk Warehouse | 14.00 | 138,920 | 100% | ||||||||||||
22630 Dulles Summit Court |
Dulles, VA | 1998 | Bulk Warehouse | 10.31 | 148,215 | 100% | ||||||||||||
9800 Martin Luther King Hwy |
Lanhan, MD | 1978 | Light Industrial | 4.85 | 80,000 | 100% | ||||||||||||
21550 Beaumeade Circle |
Ashburn, VA | 1990 | Light Industrial | 0.00 | 49,200 | 100% | ||||||||||||
21580 Beaumeade Circle |
Ashburn, VA | 1990 | Light Industrial | 0.00 | 75,800 | 32% | ||||||||||||
4501 Hollins Ferry Road |
Baltimore, MD | 1982/92 | Bulk Warehouse | 27.99 | 376,295 | 100% | ||||||||||||
Subtotal or Average | 1,582,340 | 92% | ||||||||||||||||
Central Pennsylvania |
||||||||||||||||||
16522 Hunters Green Parkway |
Hagerstown, MD | (e) | 2000 | Bulk Warehouse | 35.00 | 487,000 | 100% | |||||||||||
270 Old Silver Spring Road |
Mechanicsburg, PA | 2001 | Bulk Warehouse | 7.93 | 104,000 | 100% | ||||||||||||
Covington (CAT) |
Gouldsboro, PA | 2003 | Bulk Warehouse | 25.60 | 252,000 | 100% | ||||||||||||
37 Valleyview Business Park |
Jessup, PA | 2004 | Bulk Warehouse | 9.60 | 110,000 | 100% | ||||||||||||
Subtotal or Average | 953,000 | 100% | ||||||||||||||||
Chicago |
||||||||||||||||||
3600 West Pratt Avenue |
Lincolnwood, IL | 1953/88 | Bulk Warehouse | 6.35 | 204,679 | 80% | ||||||||||||
6750 South Sayre Avenue |
Bedford Park, IL | 1975 | Light Industrial | 2.51 | 63,383 | 59% | ||||||||||||
585 Slawin Court |
Mount Prospect, IL | 1992 | R&D/Flex | 3.71 | 38,150 | 0% | ||||||||||||
2300 Windsor Court |
Addison, IL | 1986 | Bulk Warehouse | 6.80 | 105,100 | 100% | ||||||||||||
3505 Thayer Court |
Aurora, IL | 1989 | Light Industrial | 4.60 | 64,220 | 100% | ||||||||||||
305-311 Era Drive |
Northbrook, IL | 1978 | Light Industrial | 1.82 | 27,549 | 100% | ||||||||||||
4330 South Racine Avenue |
Chicago, IL | 1978 | Manufacturing | 5.57 | 168,000 | 0% | ||||||||||||
12241 Melrose Street |
Franklin Park, IL | 1969 | Light Industrial | 2.47 | 77,301 | 100% | ||||||||||||
11939 South Central Avenue |
Alsip, IL | 1972 | Bulk Warehouse | 12.60 | 320,171 | 100% | ||||||||||||
405 East Shawmut |
LaGrange, IL | 1965 | Light Industrial | 3.39 | 59,075 | 69% | ||||||||||||
1010-50 Sesame Street |
Bensenville, IL | 1976 | Manufacturing | 8.00 | 252,000 | 100% | ||||||||||||
7401 South Pulaski |
Chicago, IL | 1975/86 | Bulk Warehouse | 5.36 | 213,670 | 96% | ||||||||||||
7501 South Pulaski |
Chicago, IL | 1975/86 | Bulk Warehouse | 3.88 | 159,728 | 100% | ||||||||||||
385 Fenton Lane |
West Chicago, IL | 1990 | Bulk Warehouse | 6.79 | 180,417 | 100% | ||||||||||||
335 Crossroad Parkway |
Bolingbrook, IL | 1996 | Bulk Warehouse | 12.86 | 288,000 | 100% | ||||||||||||
905 Paramount |
Batavia, IL | 1977 | Light Industrial | 2.60 | 60,000 | 100% | ||||||||||||
1005 Paramount |
Batavia, IL | 1978 | Light Industrial | 2.50 | 64,574 | 50% | ||||||||||||
2120-24 Roberts |
Broadview, IL | 1960 | Light Industrial | 2.30 | 60,009 | 100% | ||||||||||||
700 Business Center Drive |
Mount Prospect, IL | 1980 | Light Industrial | 3.12 | 34,800 | 100% |
18
Land | ||||||||||||||||||
Location | Year Built - | Area | Occupancy at | |||||||||||||||
Building Address | City/State | Encumbrances | Renovated | Building Type | (Acres) | GLA | 12/31/04 | |||||||||||
Chicago (cont.) |
||||||||||||||||||
555 Business Center Drive |
Mount Prospect, IL | 1981 | Light Industrial | 2.96 | 31,175 | 0% | ||||||||||||
800 Business Center Drive |
Mount Prospect, IL | 1988/99 | Light Industrial | 5.40 | 81,610 | 100% | ||||||||||||
580 Slawin Court |
Mount Prospect, IL | 1985 | Light Industrial | 2.08 | 30,225 | 100% | ||||||||||||
1150 Feehanville |
Mount Prospect, IL | 1983 | Light Industrial | 2.74 | 33,600 | 100% | ||||||||||||
1200 Business Center Drive |
Mount Prospect, IL | 1988/2000 | Light Industrial | 6.68 | 106,000 | 76% | ||||||||||||
1331 Business Center Drive |
Mount Prospect, IL | 1985 | Light Industrial | 3.12 | 30,380 | 100% | ||||||||||||
19W661 101st Street |
Lemont, IL | 1988 | Bulk Warehouse | 10.94 | 248,791 | 61% | ||||||||||||
175 Wall Street |
Glendale Heights, IL | 1990 | Light Industrial | 4.10 | 50,050 | 100% | ||||||||||||
800-820 Thorndale Avenue |
Bensenville, IL | 1985 | R&D/Flex | 5.56 | 73,249 | 100% | ||||||||||||
830-890 Supreme Drive |
Bensenville, IL | 1981 | Light Industrial | 4.77 | 85,542 | 100% | ||||||||||||
1661 Feehanville Drive |
Mount Prospect, IL | 1986 | R&D/Flex | 6.89 | 85,955 | 81% | ||||||||||||
2250 Arthur Avenue |
Elk Grove Village, IL | 1973 | Light Industrial | 3.20 | 76,430 | 100% | ||||||||||||
1850 Touhy & 1158-60 McCage |
Elk Grove Village, IL | 1978 | Manufacturing | 6.88 | 169,000 | 100% | ||||||||||||
Subtotal or Average | 3,542,833 | 86% | ||||||||||||||||
Cincinnati |
||||||||||||||||||
9900-9970 Princeton |
Cincinnati, OH | 1970 | Bulk Warehouse | 10.64 | 185,580 | 93% | ||||||||||||
2940 Highland Avenue |
Cincinnati, OH | 1969/74 | Bulk Warehouse | 17.08 | 502,000 | 83% | ||||||||||||
4700-4750 Creek Road |
Blue Ash, OH | 1960 | Light Industrial | 15.32 | 265,000 | 94% | ||||||||||||
12072 Best Place |
Springboro, OH | 1984 | Bulk Warehouse | 7.80 | 112,500 | 100% | ||||||||||||
901 Pleasant Valley Drive |
Springboro, OH | 1984/94 | Light Industrial | 7.70 | 69,220 | 100% | ||||||||||||
4440 Mulhauser Road |
Cincinnati, OH | 1999 | Bulk Warehouse | 15.26 | 240,000 | 100% | ||||||||||||
4434 Mulhauser Road |
Cincinnati, OH | 1999 | Bulk Warehouse | 25.00 | 140,800 | 77% | ||||||||||||
9449 Glades Road |
Hamilton, OH | 1999 | Bulk Warehouse | 7.40 | 168,000 | 40% | ||||||||||||
422 Wards Corner Road |
Loveland, OH | 1985 | Light Industrial | 3.74 | 50,000 | 91% | ||||||||||||
7625 Empire Drive |
Florence, KY | 1966/75 | Bulk Warehouse | 21.88 | 345,000 | 100% | ||||||||||||
Subtotal or Average | 2,078,100 | 88% | ||||||||||||||||
Columbus |
||||||||||||||||||
3800 Lockbourne Industrial Pky |
Columbus, OH | 1986 | Bulk Warehouse | 22.12 | 404,734 | 100% | ||||||||||||
3880 Groveport Road |
Columbus, OH | 1986 | Bulk Warehouse | 43.41 | 705,600 | 100% | ||||||||||||
1819 North Walcutt Road |
Columbus, OH | 1973 | Bulk Warehouse | 11.33 | 243,000 | 83% | ||||||||||||
4115 Leap Road (h) |
Hilliard, OH | 1977 | Light Industrial | 18.66 | 217,612 | 100% | ||||||||||||
3300 Lockbourne |
Columbus, OH | 1964 | Bulk Warehouse | 17.00 | 301,103 | 100% | ||||||||||||
Subtotal or Average | 1,872,049 | 98% | ||||||||||||||||
Dallas/Fort Worth |
||||||||||||||||||
1275-1281 Roundtable Drive |
Dallas, TX | 1966 | Light Industrial | 1.75 | 30,642 | 100% | ||||||||||||
2406-2416 Walnut Ridge |
Dallas, TX | 1978 | Light Industrial | 1.76 | 44,000 | 100% | ||||||||||||
12750 Perimeter Drive |
Dallas, TX | 1979 | Bulk Warehouse | 6.72 | 178,200 | 100% | ||||||||||||
1324-1343 Roundtable Drive |
Dallas, TX | 1972 | Light Industrial | 2.09 | 47,000 | 100% | ||||||||||||
2401-2419 Walnut Ridge |
Dallas, TX | 1978 | Light Industrial | 1.20 | 30,000 | 100% | ||||||||||||
4248-4252 Simonton |
Farmers Ranch, TX | 1973 | Bulk Warehouse | 8.18 | 205,693 | 100% | ||||||||||||
900-906 Great Southwest Pkwy |
Arlington, TX | 1972 | Light Industrial | 3.20 | 69,761 | 55% | ||||||||||||
2179 Shiloh Road |
Garland, TX | 1982 | Reg. Warehouse | 3.63 | 65,700 | 100% | ||||||||||||
2159 Shiloh Road |
Garland, TX | 1982 | R&D/Flex | 1.15 | 20,800 | 100% | ||||||||||||
2701 Shiloh Road |
Garland, TX | 1981 | Bulk Warehouse | 8.20 | 214,650 | 100% | ||||||||||||
12784 Perimeter Drive (i) |
Dallas, TX | 1981 | Light Industrial | 4.57 | 95,671 | 100% | ||||||||||||
3000 West Commerce |
Dallas, TX | 1980 | Manufacturing | 11.23 | 128,478 | 100% | ||||||||||||
3030 Hansboro |
Dallas, TX | 1971 | Bulk Warehouse | 3.71 | 100,000 | 100% | ||||||||||||
5222 Cockrell Hill |
Dallas, TX | 1973 | Manufacturing | 4.79 | 96,506 | 0% | ||||||||||||
405-407 113th |
Arlington, TX | 1969 | Light Industrial | 2.75 | 60,000 | 100% | ||||||||||||
816 111th Street |
Arlington, TX | 1972 | Light Industrial | 2.89 | 65,000 | 100% | ||||||||||||
7341 Dogwood Park |
Richland Hills, TX | 1973 | Light Industrial | 1.09 | 20,045 | 100% | ||||||||||||
7427 Dogwood Park |
Richland Hills, TX | 1973 | Light Industrial | 1.60 | 27,500 | 0% | ||||||||||||
7348-54 Tower Street |
Richland Hills, TX | 1978 | Light Industrial | 1.09 | 20,107 | 100% | ||||||||||||
7370 Dogwood Park |
Richland Hills, TX | 1987 | Light Industrial | 1.18 | 18,511 | 100% | ||||||||||||
7339-41 Tower Street |
Richland Hills, TX | 1980 | Light Industrial | 0.95 | 17,600 | 100% | ||||||||||||
7437-45 Tower Street |
Richland Hills, TX | 1977 | Light Industrial | 1.16 | 20,018 | 100% | ||||||||||||
7331-59 Airport Freeway |
Richland Hills, TX | 1987 | R&D/Flex | 2.63 | 37,487 | 74% | ||||||||||||
7338-60 Dogwood Park |
Richland Hills, TX | 1978 | R&D/Flex | 1.51 | 26,407 | 100% | ||||||||||||
7450-70 Dogwood Park |
Richland Hills, TX | 1985 | Light Industrial | 0.88 | 18,004 | 95% | ||||||||||||
7423-49 Airport Freeway |
Richland Hills, TX | 1985 | R&D/Flex | 2.39 | 33,388 | 90% | ||||||||||||
7400 Whitehall Street |
Richland Hills, TX | 1994 | Light Industrial | 1.07 | 22,867 | 100% | ||||||||||||
1602-1654 Terre Colony |
Dallas, TX | 1981 | Bulk Warehouse | 5.72 | 130,949 | 61% | ||||||||||||
3330 Duncanville Road |
Dallas, TX | 1987 | Reg. Warehouse | 2.20 | 50,560 | 100% | ||||||||||||
6851-6909 Snowden Road |
Fort Worth, TX | 1985/86 | Bulk Warehouse | 13.00 | 281,200 | 73% | ||||||||||||
2351-2355 Merritt Drive |
Garland, TX | 1986 | R&D/Flex | 5.00 | 16,740 | 100% | ||||||||||||
10575 Vista Park |
Dallas, TX | 1988 | Reg. Warehouse | 2.10 | 37,252 | 100% | ||||||||||||
701-735 North Plano Road |
Richardson, TX | 1972/94 | Bulk Warehouse | 5.78 | 100,065 | 100% | ||||||||||||
2259 Merritt Drive |
Garland, TX | 1986 | R&D/Flex | 1.90 | 16,740 | 0% | ||||||||||||
2260 Merritt Drive |
Garland, TX | 1986/99 | Reg. Warehouse | 3.70 | 62,847 | 100% | ||||||||||||
2220 Merritt Drive |
Garland, TX | 1986/2000 | Reg. Warehouse | 3.90 | 70,390 | 100% | ||||||||||||
2010 Merritt Drive |
Garland, TX | 1986 | Reg. Warehouse | 2.80 | 57,392 | 100% | ||||||||||||
2363 Merritt Drive |
Garland, TX | 1986 | R&D/Flex | 0.40 | 12,300 | 100% | ||||||||||||
2447 Merritt Drive |
Garland, TX | 1986 | R&D/Flex | 0.40 | 12,300 | 100% | ||||||||||||
2465-2475 Merritt Drive |
Garland, TX | 1986 | R&D/Flex | 0.50 | 16,740 | 100% | ||||||||||||
2485-2505 Merritt Drive |
Garland, TX | 1986 | Bulk Warehouse | 5.70 | 108,550 | 100% | ||||||||||||
2081 Hutton Drive-Bldg 1 (i) |
Carrollton, TX | 1981 | R&D/Flex | 3.73 | 42,170 | 97% | ||||||||||||
2150 Hutton Drive |
Carrollton, TX | 1980 | Light Industrial | 2.50 | 48,325 | 100% | ||||||||||||
2110 Hutton Drive |
Carrollton, TX | 1985 | R&D/Flex | 5.83 | 59,528 | 100% | ||||||||||||
2025 McKenzie Drive |
Carrollton, TX | 1985 | Reg. Warehouse | 3.81 | 73,556 | 100% |
19
Land | ||||||||||||||||||
Location | Year Built - | Area | Occupancy at | |||||||||||||||
Building Address | City/State | Encumbrances | Renovated | Building Type | (Acres) | GLA | 12/31/04 | |||||||||||
Dallas/Fort Worth (cont.) |
||||||||||||||||||
2019 McKenzie Drive |
Carrollton, TX | 1985 | Reg. Warehouse | 3.93 | 80,780 | 55% | ||||||||||||
1420 Valwood-Bldg 1 (h) |
Carrollton, TX | 1986 | R&D/Flex | 3.30 | 40,884 | 95% | ||||||||||||
1620 Valwood-Bldg 1 (i) |
Carrollton, TX | 1986 | Light Industrial | 6.59 | 103,475 | 100% | ||||||||||||
1505 Luna Road Bldg II |
Carrollton, TX | 1988 | Light Industrial | 1.00 | 16,800 | 29% | ||||||||||||
1625 West Crosby Road |
Carrollton, TX | 1988 | Light Industrial | 4.72 | 87,687 | 100% | ||||||||||||
2029-2035 McKenzie Drive |
Carrollton, TX | 1985 | Reg. Warehouse | 3.30 | 81,924 | 96% | ||||||||||||
1840 Hutton Drive (h) |
Carrollton, TX | 1986 | R&D/Flex | 5.83 | 93,132 | 100% | ||||||||||||
1420 Valwood-Bldg II |
Carrollton, TX | 1986 | Light Industrial | 3.32 | 55,625 | 100% | ||||||||||||
2015 McKenzie Drive |
Carrollton, TX | 1986 | Light Industrial | 3.38 | 73,187 | 87% | ||||||||||||
2105 McDaniel Drive |
Carrollton, TX | 1986 | Bulk Warehouse | 4.59 | 107,915 | 100% | ||||||||||||
2009 McKenzie Drive |
Carrollton, TX | 1987 | Light Industrial | 3.03 | 66,112 | 100% | ||||||||||||
1505 Luna Road Bldg I |
Carrollton, TX | 1988 | Light Industrial | 2.97 | 50,930 | 68% | ||||||||||||
900-1100 Avenue S |
Grand Prairie, TX | 1985 | Bulk Warehouse | 5.50 | 122,881 | 100% | ||||||||||||
15001 Trinity Blvd |
Fort Worth, TX | 1984 | Light Industrial | 4.70 | 83,473 | 100% | ||||||||||||
Plano Crossing (j) |
Plano, TX | 1998 | Light Industrial | 13.66 | 215,672 | 100% | ||||||||||||
7413A-C Dogwood Park |
Richland Hills, TX | 1990 | Light Industrial | 1.23 | 22,500 | 100% | ||||||||||||
7450 Tower Street |
Richland Hills, TX | 1977 | R&D/Flex | 0.68 | 10,000 | 100% | ||||||||||||
7436 Tower Street |
Richland Hills, TX | 1979 | Light Industrial | 0.89 | 15,000 | 100% | ||||||||||||
7501 Airport Freeway |
Richland Hills, TX | 1983 | Light Industrial | 2.04 | 15,000 | 100% | ||||||||||||
7426 Tower Street |
Richland Hills, TX | 1978 | Light Industrial | 1.06 | 19,780 | 100% | ||||||||||||
7427-7429 Tower Street |
Richland Hills, TX | 1981 | Light Industrial | 1.02 | 20,000 | 100% | ||||||||||||
2840-2842 Handley Ederville Rd |
Richland Hills, TX | 1977 | R&D/Flex | 1.25 | 20,260 | 80% | ||||||||||||
7451-7477 Airport Freeway |
Richland Hills, TX | 1984 | R&D/Flex | 2.30 | 33,627 | 82% | ||||||||||||
7415 Whitehall Street |
Richland Hills, TX | 1986 | Light Industrial | 3.95 | 61,260 | 83% | ||||||||||||
7450 Whitehall Street |
Richland Hills, TX | 1978 | Light Industrial | 1.17 | 25,000 | 100% | ||||||||||||
7430 Whitehall Street |
Richland Hills, TX | 1985 | Light Industrial | 1.06 | 24,600 | 100% | ||||||||||||
7420 Whitehall Street |
Richland Hills, TX | 1985 | Light Industrial | 1.06 | 20,300 | 100% | ||||||||||||
300 Wesley Way |
Richland Hills, TX | 1995 | Reg. Warehouse | 2.59 | 41,340 | 100% | ||||||||||||
1172-84 113th Street (h) |
Grand Prairie, TX | 1980 | Bulk Warehouse | 6.47 | 136,259 | 100% | ||||||||||||
1200-16 Avenue H (h) |
Arlington, TX | 1981/1982 | Reg. Warehouse | 5.65 | 125,000 | 100% | ||||||||||||
1322-66 N. Carrier Parkway (i) |
Grand Prairie, TX | 1979 | Bulk Warehouse | 9.56 | 206,237 | 80% | ||||||||||||
2401-2407 Centennial Dr |
Arlington, TX | 1977 | Bulk Warehouse | 4.40 | 112,470 | 100% | ||||||||||||
3111 West Commerce St. |
Dallas, TX | 1979 | Bulk Warehouse | 10.99 | 261,102 | 100% | ||||||||||||
2104 Hutton Drive |
Carrollton, TX | 1990 | Light Industrial | 1.70 | 24,800 | 100% | ||||||||||||
7451 Dogwood Park |
Richland Hills, TX | 1977 | Light Industrial | 1.85 | 39,674 | 100% | ||||||||||||
2821 Cullen Street |
Fort Worth, TX | 1961 | Light Industrial | 0.84 | 17,877 | 100% | ||||||||||||
1500 Broad Street |
Mansfield, TX | 1969/1992 | Reg. Warehouse | 4.61 | 85,200 | 100% | ||||||||||||
2301 Centennial Drive |
Arlington, TX | 1970 | Bulk Warehouse | 4.42 | 103,500 | 100% | ||||||||||||
Subtotal or Average | 5,632,902 | 92% | ||||||||||||||||
Denver |
||||||||||||||||||
7100 North Broadway Bldg. 1 |
Denver, CO | 1978 | Light Industrial | 16.80 | 32,298 | 72% | ||||||||||||
7100 North Broadway Bldg. 2 |
Denver, CO | 1978 | Light Industrial | 16.90 | 32,500 | 85% | ||||||||||||
7100 North Broadway Bldg. 3 |
Denver, CO | 1978 | Light Industrial | 11.60 | 22,259 | 96% | ||||||||||||
7100 North Broadway Bldg. 5 |
Denver, CO | 1978 | Light Industrial | 15.00 | 28,789 | 92% | ||||||||||||
7100 North Broadway Bldg. 6 |
Denver, CO | 1978 | Light Industrial | 22.50 | 38,255 | 76% | ||||||||||||
20100 East 32nd Avenue Parkway |
Aurora, CO | 1997 | R&D/Flex | 4.10 | 51,522 | 100% | ||||||||||||
5454 Washington |
Denver, CO | 1985 | Light Industrial | 4.00 | 34,740 | 91% | ||||||||||||
700 West 48th Street |
Denver, CO | 1984 | Light Industrial | 5.40 | 53,431 | 62% | ||||||||||||
702 West 48th Street |
Denver, CO | 1984 | Light Industrial | 5.40 | 23,820 | 87% | ||||||||||||
6425 North Washington |
Denver, CO | 1983 | R&D/Flex | 4.05 | 81,120 | 87% | ||||||||||||
3370 North Peoria Street |
Aurora, CO | 1978 | R&D/Flex | 1.64 | 25,538 | 100% | ||||||||||||
3390 North Peoria Street |
Aurora, CO | 1978 | R&D/Flex | 1.46 | 22,699 | 72% | ||||||||||||
3508-3538 North Peoria Street |
Aurora, CO | 1978 | R&D/Flex | 2.61 | 40,653 | 100% | ||||||||||||
3568 North Peoria Street |
Aurora, CO | 1978 | R&D/Flex | 2.24 | 34,937 | 64% | ||||||||||||
4785 Elati |
Denver, CO | 1972 | Light Industrial | 3.34 | 34,777 | 85% | ||||||||||||
4770 Fox Street |
Denver, CO | 1972 | Light Industrial | 3.38 | 26,565 | 77% | ||||||||||||
1550 West Evans |
Denver, CO | 1975 | Light Industrial | 3.92 | 78,787 | 91% | ||||||||||||
3751 - 71 Revere Street |
Denver, CO | 1980 | Reg. Warehouse | 2.41 | 55,027 | 51% | ||||||||||||
3871 Revere Street |
Denver, CO | 1980 | Reg. Warehouse | 3.19 | 75,265 | 61% | ||||||||||||
4570 Ivy Street |
Denver, CO | 1985 | Light Industrial | 1.77 | 31,355 | 100% | ||||||||||||
5855 Stapleton Drive North |
Denver, CO | 1985 | Light Industrial | 2.33 | 41,268 | 90% | ||||||||||||
5885 Stapleton Drive North |
Denver, CO | 1985 | Light Industrial | 3.05 | 53,893 | 92% | ||||||||||||
5977-5995 North Broadway |
Denver, CO | 1978 | Light Industrial | 4.96 | 50,280 | 100% | ||||||||||||
2952-5978 North Broadway |
Denver, CO | 1978 | Light Industrial | 7.91 | 88,977 | 100% | ||||||||||||
4721 Ironton Street |
Denver, CO | 1969 | R&D/Flex | 2.84 | 51,260 | 100% | ||||||||||||
7100 North Broadway - 7 |
Denver, CO | 1985 | R&D/Flex | 2.30 | 24,822 | 89% | ||||||||||||
7100 North Broadway - 8 |
Denver, CO | 1985 | R&D/Flex | 2.30 | 9,107 | 100% | ||||||||||||
6804 East 48th Avenue |
Denver, CO | 1973 | R&D/Flex | 2.23 | 46,464 | 75% | ||||||||||||
445 Bryant Street |
Denver, CO | 1960 | Light Industrial | 6.31 | 292,471 | 100% | ||||||||||||
East 47th Drive -A |
Denver, CO | 1997 | R&D/Flex | 3.00 | 51,210 | 100% | ||||||||||||
9500 W. 49th Street A |
Wheatridge, CO | 1997 | Light Industrial | 1.74 | 19,136 | 69% | ||||||||||||
9500 W. 49th Street B |
Wheatridge, CO | 1997 | Light Industrial | 1.74 | 16,441 | 100% | ||||||||||||
9500 W. 49th Street C |
Wheatridge, CO | 1997 | R&D/Flex | 1.74 | 29,174 | 59% | ||||||||||||
9500 W. 49th Street D |
Wheatridge, CO | 1997 | Light Industrial | 1.74 | 41,631 | 100% | ||||||||||||
8100 South Park Way A |
Littleton, CO | 1997 | R&D/Flex | 3.33 | 52,581 | 79% | ||||||||||||
8100 South Park Way B |
Littleton, CO | 1984 | R&D/Flex | 0.78 | 12,204 | 100% | ||||||||||||
8100 South Park Way C |
Littleton, CO | 1984 | Light Industrial | 4.28 | 67,520 | 100% | ||||||||||||
451-591 East 124th Avenue |
Littleton, CO | 1979 | Light Industrial | 4.96 | 59,711 | 67% |
20
Land | ||||||||||||||||||
Location | Year Built - | Area | Occupancy at | |||||||||||||||
Building Address | City/State | Encumbrances | Renovated | Building Type | (Acres) | GLA | 12/31/04 | |||||||||||
Denver (cont.) |
||||||||||||||||||
608 Garrison Street |
Lakewood, CO | 1984 | R&D/Flex | 2.17 | 25,075 | 100% | ||||||||||||
610 Garrison Street |
Lakewood, CO | 1984 | R&D/Flex | 2.17 | 24,965 | 100% | ||||||||||||
15000 West 6th Avenue |
Golden, CO | 1985 | R&D/Flex | 5.25 | 69,279 | 62% | ||||||||||||
14998 West 6th Avenue Building E |
Golden, CO | 1995 | R&D/Flex | 2.29 | 42,832 | 100% | ||||||||||||
14998 West 6th Avenue Building F |
Englewood, CO | 1995 | R&D/Flex | 2.29 | 20,424 | 100% | ||||||||||||
12503 East Euclid Drive |
Denver, CO | 1986 | R&D/Flex | 10.90 | 97,871 | 37% | ||||||||||||
6547 South Racine Circle |
Englewood, CO | 1996 | Light Industrial | 3.92 | 59,918 | 89% | ||||||||||||
7800 East Iliff Avenue |
Denver, CO | 1983 | R&D/Flex | 3.06 | 22,296 | 100% | ||||||||||||
2369 South Trenton Way |
Denver, CO | 1983 | R&D/Flex | 4.80 | 33,108 | 86% | ||||||||||||
2422 South Trenton Way |
Denver, CO | 1983 | R&D/Flex | 3.94 | 27,413 | 49% | ||||||||||||
2452 South Trenton Way |
Denver, CO | 1983 | R&D/Flex | 6.78 | 47,931 | 73% | ||||||||||||
1600 South Abilene |
Aurora, CO | 1986 | R&D/Flex | 3.53 | 47,930 | 100% | ||||||||||||
1620 South Abilene |
Aurora, CO | 1986 | Light Industrial | 2.04 | 27,666 | 100% | ||||||||||||
1640 South Abilene |
Aurora, CO | 1986 | Light Industrial | 2.80 | 37,948 | 100% | ||||||||||||
13900 East Florida Avenue |
Aurora, CO | 1986 | R&D/Flex | 1.44 | 19,493 | 86% | ||||||||||||
14401-14492 East 33rd Place |
Aurora, CO | 1979 | Bulk Warehouse | 4.75 | 100,100 | 100% | ||||||||||||
11701 East 53rd Avenue |
Denver, CO | 1985 | Reg. Warehouse | 4.19 | 81,981 | 100% | ||||||||||||
5401 Oswego Street |
Denver, CO | 1985 | Reg. Warehouse | 2.80 | 54,738 | 100% | ||||||||||||
2630 West 2nd Avenue |
Denver, CO | 1970 | Light Industrial | 0.50 | 8,260 | 0% | ||||||||||||
2650 West 2nd Avenue |
Denver, CO | 1970 | Light Industrial | 2.80 | 36,081 | 87% | ||||||||||||
14818 West 6th Avenue Bldg. A |
Golden, CO | 1985 | R&D/Flex | 2.54 | 39,776 | 70% | ||||||||||||
14828 West 6th Avenue Bldg. B |
Golden, CO | 1985 | R&D/Flex | 2.54 | 41,805 | 87% | ||||||||||||
12055 E. 49th Ave/4955 Peoria |
Denver, CO | 1984 | R&D/Flex | 3.09 | 49,575 | 94% | ||||||||||||
4940-4950 Paris |
Denver, CO | 1984 | R&D/Flex | 1.58 | 25,290 | 100% | ||||||||||||
4970 Paris |
Denver, CO | 1984 | R&D/Flex | 0.98 | 15,767 | 100% | ||||||||||||
5010 Paris |
Denver, CO | 1984 | R&D/Flex | 0.92 | 14,822 | 100% | ||||||||||||
7367 South Revere Parkway |
Englewood, CO | 1997 | Bulk Warehouse | 8.50 | 102,839 | 86% | ||||||||||||
8200 E. Park Meadows Drive (h) |
Lone Tree, CO | 1984 | R&D Flex | 6.60 | 90,219 | 84% | ||||||||||||
3250 Quentin (h) |
Aurora, CO | 1984/2000 | Light Industrial | 8.90 | 144,464 | 100% | ||||||||||||
11585 E. 53rd Ave. (h) |
Denver, CO | 1984 | Bulk Warehouse | 15.10 | 335,967 | 100% | ||||||||||||
10500 East 54th Ave. (i) |
Denver, CO | 1986 | Reg. Warehouse | 9.12 | 178,148 | 91% | ||||||||||||
8835 W. 116th Street |
Broomfield, CO | 2002 | Light Industrial | 6.47 | 67,280 | 90% | ||||||||||||
3101-3151 S. Platte River Drive |
Englewood, CO | 1974 | Bulk Warehouse | 12.12 | 229,830 | 99% | ||||||||||||
3155-3199 S. Platte River Drive |
Englewood, CO | 1974 | Bulk Warehouse | 12.12 | 229,830 | 100% | ||||||||||||
3201-3273 S. Platte River Drive |
Englewood, CO | 1974 | Bulk Warehouse | 10.74 | 203,751 | 100% | ||||||||||||
18150 E. 32nd Street |
Aurora, CO | 2000 | Reg. Warehouse | 5.71 | 81,564 | 100% | ||||||||||||
Subtotal or Average | 4,568,723 | 91% | ||||||||||||||||
Detroit |
||||||||||||||||||
238 Executive Drive |
Troy, MI | 1973 | Light Industrial | 1.32 | 13,740 | 100% | ||||||||||||
256 Executive Drive |
Troy, MI | 1974 | Light Industrial | 1.12 | 11,273 | 100% | ||||||||||||
301 Executive Drive |
Troy, MI | 1974 | Light Industrial | 1.27 | 20,411 | 100% | ||||||||||||
449 Executive Drive |
Troy, MI | 1975 | Reg. Warehouse | 2.12 | 33,001 | 100% | ||||||||||||
501 Executive Drive |
Troy, MI | 1984 | Light Industrial | 1.57 | 18,061 | 100% | ||||||||||||
451 Robbins Drive |
Troy, MI | 1975 | Light Industrial | 1.88 | 28,401 | 100% | ||||||||||||
1095 Crooks Road |
Troy, MI | 1986 | R&D/Flex | 2.83 | 35,042 | 100% | ||||||||||||
1416 Meijer Drive |
Troy, MI | 1980 | Light Industrial | 1.20 | 17,944 | 100% | ||||||||||||
1624 Meijer Drive |
Troy, MI | 1984 | Light Industrial | 3.42 | 44,040 | 100% | ||||||||||||
1972 Meijer Drive |
Troy, MI | 1985 | Reg. Warehouse | 2.36 | 37,075 | 100% | ||||||||||||
1621 Northwood Drive |
Troy, MI | 1977 | Bulk Warehouse | 1.54 | 24,900 | 100% | ||||||||||||
1707 Northwood Drive |
Troy, MI | 1983 | Light Industrial | 1.69 | 28,750 | 0% | ||||||||||||
1788 Northwood Drive |
Troy, MI | 1977 | Light Industrial | 1.55 | 12,480 | 100% | ||||||||||||
1821 Northwood Drive |
Troy, MI | 1977 | Reg. Warehouse | 2.07 | 35,050 | 100% | ||||||||||||
1826 Northwood Drive |
Troy, MI | 1977 | Light Industrial | 1.22 | 12,480 | 100% | ||||||||||||
1864 Northwood Drive |
Troy, MI | 1977 | Light Industrial | 1.55 | 12,480 | 100% | ||||||||||||
2277 Elliott Avenue |
Troy, MI | 1975 | Light Industrial | 0.96 | 12,612 | 100% | ||||||||||||
2451 Elliott Avenue |
Troy, MI | 1974 | Light Industrial | 1.68 | 24,331 | 100% | ||||||||||||
2730 Research Drive |
Rochester Hills, MI | 1988 | Reg. Warehouse | 3.52 | 57,850 | 100% | ||||||||||||
2791 Research Drive |
Rochester Hills, MI | 1991 | Reg. Warehouse | 4.48 | 64,199 | 100% | ||||||||||||
2871 Research Drive |
Rochester Hills, MI | 1991 | Reg. Warehouse | 3.55 | 49,543 | 100% | ||||||||||||
2911 Research Drive |
Rochester Hills, MI | 1992 | Reg. Warehouse | 5.72 | 80,078 | 100% | ||||||||||||
3011 Research Drive |
Rochester Hills, MI | 1988 | Reg. Warehouse | 2.55 | 32,637 | 100% | ||||||||||||
2870 Technology Drive |
Rochester Hills, MI | 1988 | Light Industrial | 2.41 | 24,445 | 100% | ||||||||||||
2900 Technology Drive |
Rochester Hills, MI | 1992 | Reg. Warehouse | 2.15 | 31,047 | 0% | ||||||||||||
2920 Technology Drive |
Rochester Hills, MI | 1992 | Light Industrial | 1.48 | 19,011 | 100% | ||||||||||||
2930 Technology Drive |
Rochester Hills, MI | 1991 | Light Industrial | 1.41 | 17,994 | 100% | ||||||||||||
2950 Technology Drive |
Rochester Hills, MI | 1991 | Light Industrial | 1.48 | 19,996 | 100% | ||||||||||||
23014 Commerce Drive |
Farmington Hills, MI | 1983 | R&D/Flex | 0.65 | 7,200 | 100% | ||||||||||||
23028 Commerce Drive |
Farmington Hills, MI | 1983 | Light Industrial | 1.26 | 20,265 | 100% | ||||||||||||
23035 Commerce Drive |
Farmington Hills, MI | 1983 | Light Industrial | 1.23 | 15,200 | 100% | ||||||||||||
23042 Commerce Drive |
Farmington Hills, MI | 1983 | R&D/Flex | 0.75 | 8,790 | 100% | ||||||||||||
23065 Commerce Drive |
Farmington Hill, MI | 1983 | Light Industrial | 0.91 | 12,705 | 100% | ||||||||||||
23070 Commerce Drive |
Farmington Hills, MI | 1983 | R&D/Flex | 1.43 | 16,765 | 100% | ||||||||||||
23079 Commerce Drive |
Farmington Hills, MI | 1983 | Light Industrial | 0.85 | 10,830 | 100% | ||||||||||||
23093 Commerce Drive |
Farmington Hills, MI | 1983 | Reg. Warehouse | 3.87 | 49,040 | 100% | ||||||||||||
23135 Commerce Drive |
Farmington Hills, MI | 1986 | Light Industrial | 2.02 | 23,969 | 100% | ||||||||||||
23163 Commerce Drive |
Farmington Hills, MI | 1986 | Light Industrial | 1.51 | 19,020 | 100% | ||||||||||||
23177 Commerce Drive |
Farmington Hills, MI | 1986 | Light Industrial | 2.29 | 32,127 | 100% | ||||||||||||
23206 Commerce Drive |
Farmington Hills, MI | 1985 | Light Industrial | 1.30 | 19,822 | 100% | ||||||||||||
23370 Commerce Drive |
Farmington Hills, MI | 1980 | Light Industrial | 0.67 | 8,741 | 100% |
21
Land | ||||||||||||||||||
Location | Year Built - | Area | Occupancy at | |||||||||||||||
Building Address | City/State | Encumbrances | Renovated | Building Type | (Acres) | GLA | 12/31/04 | |||||||||||
Detroit (cont.) |
||||||||||||||||||
32450 N. Avis Drive |
Madison Heights, MI | 1974 | Light Industrial | 3.23 | 55,820 | 100% | ||||||||||||
38300 Plymouth |
Livonia, MI | 1997 | Bulk Warehouse | 6.95 | 127,800 | 100% | ||||||||||||
12707 Eckles Road |
Plymouth, MI | 1990 | Light Industrial | 2.62 | 42,300 | 100% | ||||||||||||
9300-9328 Harrison Rd. |
Romulus, MI | 1978 | Light Industrial | 2.53 | 29,286 | 100% | ||||||||||||
9330-9358 Harrison Rd. |
Romulus, MI | 1978 | Light Industrial | 2.53 | 29,280 | 88% | ||||||||||||
28420-28448 Highland Rd |
Romulus, MI | 1979 | Light Industrial | 2.53 | 29,280 | 100% | ||||||||||||
28450-28478 Highland Rd |
Romulus, MI | 1979 | Light Industrial | 2.53 | 29,340 | 100% | ||||||||||||
28421-28449 Highland Rd |
Romulus, MI | 1980 | Light Industrial | 2.53 | 29,285 | 100% | ||||||||||||
28451-28479 Highland Rd |
Romulus, MI | 1980 | Light Industrial | 2.53 | 29,280 | 100% | ||||||||||||
28825-28909 Highland Rd |
Romulus, MI | 1981 | Light Industrial | 2.53 | 29,284 | 100% | ||||||||||||
28933-29017 Highland Rd |
Romulus, MI | 1982 | Light Industrial | 2.53 | 29,280 | 88% | ||||||||||||
28824-28908 Highland Rd |
Romulus, MI | 1982 | Light Industrial | 2.53 | 29,280 | 100% | ||||||||||||
28932-29016 Highland Rd |
Romulus, MI | 1982 | Light Industrial | 2.53 | 29,280 | 100% | ||||||||||||
9710-9734 Harrison Road |
Romulus, MI | 1987 | Light Industrial | 2.22 | 25,925 | 100% | ||||||||||||
9740-9772 Harrison Road |
Romulus, MI | 1987 | Light Industrial | 2.53 | 29,548 | 100% | ||||||||||||
9840-9868 Harrison Road |
Romulus, MI | 1987 | Light Industrial | 2.53 | 29,280 | 100% | ||||||||||||
9800-9824 Harrison Road |
Romulus, MI | 1987 | Light Industrial | 2.22 | 25,620 | 100% | ||||||||||||
29265-29285 Airport Drive |
Romulus, MI | 1983 | Light Industrial | 2.05 | 23,707 | 100% | ||||||||||||
29185-29225 Airport Drive |
Romulus, MI | 1983 | Light Industrial | 3.17 | 36,658 | 100% | ||||||||||||
29149-29165 Airport Drive |
Romulus, MI | 1984 | Light Industrial | 2.89 | 33,440 | 100% | ||||||||||||
29101-29115 Airport Drive |
Romulus, MI | 1985 | R&D/Flex | 2.53 | 29,287 | 100% | ||||||||||||
29031-29045 Airport Drive |
Romulus, MI | 1985 | Light Industrial | 2.53 | 29,280 | 100% | ||||||||||||
29050-29062 Airport Drive |
Romulus, MI | 1986 | Light Industrial | 2.22 | 25,837 | 100% | ||||||||||||
29120-29134 Airport Drive |
Romulus, MI | 1986 | Light Industrial | 2.53 | 29,282 | 100% | ||||||||||||
29200-29214 Airport Drive |
Romulus, MI | 1985 | Light Industrial | 2.53 | 29,282 | 100% | ||||||||||||
9301-9339 Middlebelt Road |
Romulus, MI | 1983 | R&D/Flex | 1.29 | 15,173 | 76% | ||||||||||||
26980 Trolley Industrial Drive |
Taylor, MI | 1997 | Bulk Warehouse | 5.43 | 102,400 | 100% | ||||||||||||
32975 Capitol Avenue |
Livonia, MI | 1978 | R&D/Flex | 0.99 | 18,465 | 100% | ||||||||||||
2725 S. Industrial Highway |
Ann Arbor, MI | 1997 | Light Industrial | 2.63 | 37,875 | 23% | ||||||||||||
32920 Capitol Avenue |
Livonia, MI | 1973 | Reg. Warehouse | 0.47 | 8,000 | 100% | ||||||||||||
11923 Brookfield Avenue |
Livonia, MI | 1973 | Light Industrial | 0.76 | 14,600 | 100% | ||||||||||||
11965 Brookfield Avenue |
Livonia, MI | 1973 | Light Industrial | 0.88 | 14,600 | 100% | ||||||||||||
13405 Stark Road |
Livonia, MI | 1980 | Light Industrial | 0.65 | 9,750 | 100% | ||||||||||||
1170 Chicago Road |
Troy, MI | 1983 | Light Industrial | 1.73 | 21,500 | 100% | ||||||||||||
1200 Chicago Road |
Troy, MI | 1984 | Light Industrial | 1.73 | 26,210 | 100% | ||||||||||||
450 Robbins Drive |
Troy, MI | 1976 | Light Industrial | 1.38 | 19,050 | 100% | ||||||||||||
1230 Chicago Road |
Troy, MI | 1996 | Reg. Warehouse | 2.10 | 30,120 | 100% | ||||||||||||
12886 Westmore Avenue |
Livonia, MI | 1981 | Light Industrial | 1.01 | 18,000 | 100% | ||||||||||||
12898 Westmore Avenue |
Livonia, MI | 1981 | Light Industrial | 1.01 | 18,000 | 0% | ||||||||||||
33025 Industrial Road |
Livonia, MI | 1980 | Light Industrial | 1.02 | 6,250 | 0% | ||||||||||||
47711 Clipper Street |
Plymouth Twsp, MI | 1996 | Reg. Warehouse | 2.27 | 36,926 | 100% | ||||||||||||
32975 Industrial Road |
Livonia, MI | 1984 | Light Industrial | 1.19 | 21,000 | 100% | ||||||||||||
32985 Industrial Road |
Livonia, MI | 1985 | Light Industrial | 0.85 | 12,040 | 100% | ||||||||||||
32995 Industrial Road |
Livonia, MI | 1983 | Light Industrial | 1.11 | 14,280 | 100% | ||||||||||||
12874 Westmore Avenue |
Livonia, MI | 1984 | Light Industrial | 1.01 | 16,000 | 0% | ||||||||||||
33067 Industrial Road |
Livonia, MI | 1984 | Light Industrial | 1.11 | 18,640 | 100% | ||||||||||||
1775 Bellingham |
Troy, MI | 1987 | R&D/Flex | 1.88 | 28,900 | 100% | ||||||||||||
1785 East Maple |
Troy, MI | 1985 | Light Industrial | 0.80 | 10,200 | 100% | ||||||||||||
1807 East Maple |
Troy, MI | 1984 | R&D/Flex | 2.15 | 28,100 | 100% | ||||||||||||
980 Chicago Road |
Troy, MI | 1985 | Light Industrial | 1.09 | 14,280 | 100% | ||||||||||||
1840 Enterprise Drive |
Rochester Hills, MI | 1990 | R&D/Flex | 2.42 | 33,240 | 42% | ||||||||||||
1885 Enterprise Drive |
Rochester Hills, MI | 1990 | Light Industrial | 1.47 | 19,604 | 100% | ||||||||||||
1935-55 Enterprise Drive |
Rochester Hills, MI | 1990 | R&D/Flex | 4.54 | 53,400 | 100% | ||||||||||||
5500 Enterprise Court |
Warren, MI | 1989 | R&D/Flex | 3.93 | 53,900 | 100% | ||||||||||||
750 Chicago Road |
Troy, MI | 1986 | Light Industrial | 1.54 | 26,709 | 0% | ||||||||||||
800 Chicago Road |
Troy, MI | 1985 | Light Industrial | 1.48 | 24,340 | 100% | ||||||||||||
850 Chicago Road |
Troy, MI | 1984 | Light Industrial | 0.97 | 16,049 | 0% | ||||||||||||
2805 S. Industrial Highway |
Ann Arbor, MI | 1990 | R&D/Flex | 1.70 | 24,458 | 90% | ||||||||||||
6833 Center Drive |
Sterling Heights, MI | 1998 | Reg. Warehouse | 4.42 | 66,132 | 100% | ||||||||||||
32201 North Avis Drive |
Madison Heights, MI | 1974 | R&D/Flex | 4.19 | 50,000 | 100% | ||||||||||||
1100 East Mandoline Road |
Madison Heights, MI | 1967 | Bulk Warehouse | 8.19 | 117,903 | 100% | ||||||||||||
30081 Stephenson Highway |
Madison Heights, MI | 1967 | Light Industrial | 2.50 | 50,750 | 100% | ||||||||||||
1120 John A. Papalas Drive (i) |
Lincoln Park, MI | 1985 | Light Industrial | 10.30 | 120,410 | 75% | ||||||||||||
4872 S. Lapeer Road |
Lake Orion Twsp, MI | 1999 | Bulk Warehouse | 9.58 | 125,605 | 72% | ||||||||||||
1400 Allen Drive |
Troy, MI | 1979 | Reg. Warehouse | 1.98 | 27,280 | 100% | ||||||||||||
1408 Allen Drive |
Troy, MI | 1979 | Light Industrial | 1.44 | 19,704 | 100% | ||||||||||||
1305 Stephenson Hwy |
Troy, MI | 1979 | Reg. Warehouse | 3.42 | 47,000 | 100% | ||||||||||||
32505 Industrial Drive |
Madison Heights, MI | 1979 | Light Industrial | 3.07 | 47,013 | 100% | ||||||||||||
1799-1813 Northfield Drive (h) |
Rochester Hills, MI | 1980 | Light Industrial | 4.22 | 67,360 | 100% | ||||||||||||
Subtotal or Average | 3,480,502 | 92% | ||||||||||||||||
Grand Rapids |
||||||||||||||||||
5015 52nd Street SE |
Grand Rapids, MI | 1987 | Light Industrial | 4.50 | 61,250 | 100% | ||||||||||||
Subtotal or Average | 61,250 | 100% | ||||||||||||||||
Houston |
||||||||||||||||||
2102-2314 Edwards Street |
Houston, TX | 1961 | Bulk Warehouse | 5.02 | 115,248 | 84% | ||||||||||||
4545 Eastpark Drive |
Houston, TX | 1972 | Reg. Warehouse | 3.80 | 81,295 | 100% | ||||||||||||
3351 Rauch Street |
Houston, TX | 1970 | Reg. Warehouse | 4.04 | 82,500 | 100% | ||||||||||||
3851 Yale Street |
Houston, TX | 1971 | Bulk Warehouse | 5.77 | 132,554 | 100% | ||||||||||||
3337-3347 Rauch Street |
Houston, TX | 1970 | Reg. Warehouse | 2.29 | 53,425 | 100% | ||||||||||||
8505 North Loop East |
Houston, TX | 1981 | Bulk Warehouse | 5.00 | 107,769 | 100% |
22
Land | ||||||||||||||||||
Location | Year Built - | Area | Occupancy at | |||||||||||||||
Building Address | City/State | Encumbrances | Renovated | Building Type | (Acres) | GLA | 12/31/04 | |||||||||||
Houston (cont.) |
||||||||||||||||||
4749-4799 Eastpark Dr. |
Houston, TX | 1979 | Bulk Warehouse | 7.75 | 182,563 | 100% | ||||||||||||
4851 Homestead Road |
Houston, TX | 1973 | Bulk Warehouse | 3.63 | 142,250 | 85% | ||||||||||||
3365-3385 Rauch Street |
Houston, TX | 1970 | Reg. Warehouse | 3.31 | 82,140 | 100% | ||||||||||||
5050 Campbell Road |
Houston, TX | 1970 | Bulk Warehouse | 6.10 | 121,875 | 100% | ||||||||||||
4300 Pine Timbers |
Houston, TX | 1980 | Bulk Warehouse | 4.76 | 113,400 | 73% | ||||||||||||
7901 Blankenship |
Houston, TX | 1972 | Light Industrial | 2.17 | 48,000 | 0% | ||||||||||||
2500-2530 Fairway Park |
Houston, TX | 1974 | Bulk Warehouse | 8.72 | 213,638 | 85% | ||||||||||||
6550 Longpointe |
Houston, TX | 1980 | Bulk Warehouse | 4.13 | 97,700 | 100% | ||||||||||||
1815 Turning Basin Drive |
Houston, TX | 1980 | Bulk Warehouse | 6.34 | 139,630 | 100% | ||||||||||||
1819 Turning Basin Drive |
Houston, TX | 1980 | Light Industrial | 2.85 | 65,494 | 0% | ||||||||||||
1805 Turning Basin Drive |
Houston, TX | 1980 | Bulk Warehouse | 7.60 | 155,250 | 100% | ||||||||||||
7000 Empire Drive |
Houston, TX | 1980 | R&D/Flex | 6.25 | 95,073 | 78% | ||||||||||||
9777 West Gulfbank Drive |
Houston, TX | 1980 | Light Industrial | 15.45 | 252,242 | 89% | ||||||||||||
9835 A Genard Road |
Houston, TX | 1980 | Bulk Warehouse | 39.20 | 417,350 | 99% | ||||||||||||
9835 B Genard Road |
Houston, TX | 1980 | Reg. Warehouse | 6.40 | 66,600 | 100% | ||||||||||||
10161 Harwin Drive |
Houston, TX | 1979/1981 | R & D/Flex | 5.27 | 73,052 | 90% | ||||||||||||
10165 Harwin Drive |
Houston, TX | 1979/1981 | R & D/Flex | 2.31 | 33,238 | 73% | ||||||||||||
10175 Harwin Drive |
Houston, TX | 1979/1981 | Light Industrial | 2.85 | 39,475 | 83% | ||||||||||||
10325-10415 Landsbury Dr (i) |
Houston, TX | 1982 | Light Industrial | 265.00 | 131,000 | 90% | ||||||||||||
8705 City Park Loop |
Houston, TX | 1982 | Bulk Warehouse | 7.06 | 191,537 | 100% | ||||||||||||
Subtotal or Average | 3,234,298 | 91% | ||||||||||||||||
Indianapolis |
||||||||||||||||||
2400 North Shadeland |
Indianapolis, IN | 1970 | Reg. Warehouse | 2.45 | 40,000 | 50% | ||||||||||||
2402 North Shadeland |
Indianapolis, IN | 1970 | Bulk Warehouse | 7.55 | 121,539 | 82% | ||||||||||||
7901 West 21st Street |
Indianapolis, IN | 1985 | Bulk Warehouse | 12.00 | 353,000 | 100% | ||||||||||||
1445 Brookville Way |
Indianapolis, IN | 1989 | Bulk Warehouse | 8.79 | 115,200 | 100% | ||||||||||||
1440 Brookville Way |
Indianapolis, IN | 1990 | Bulk Warehouse | 9.64 | 166,400 | 0% | ||||||||||||
1240 Brookville Way |
Indianapolis, IN | 1990 | Light Industrial | 3.50 | 63,000 | 100% | ||||||||||||
1220 Brookville Way |
Indianapolis, IN | 1990 | R&D/Flex | 2.10 | 10,000 | 0% | ||||||||||||
1345 Brookville Way |
Indianapolis, IN | (l) | 1992 | Bulk Warehouse | 5.50 | 130,736 | 90% | |||||||||||
1350 Brookville Way |
Indianapolis, IN | 1994 | Reg. Warehouse | 2.87 | 38,460 | 100% | ||||||||||||
1341 Sadlier Circle East Drive |
Indianapolis, IN | (b) | 1971/1992 | Light Industrial | 2.03 | 32,400 | 100% | |||||||||||
1322-1438 Sadlier Circle East Dr |
Indianapolis, IN | (b) | 1971/1992 | Light Industrial | 3.79 | 36,000 | 93% | |||||||||||
1327-1441 Sadlier Circle East Dr |
Indianapolis, IN | (b) | 1992 | Light Industrial | 5.50 | 54,000 | 93% | |||||||||||
1304 Sadlier Circle East Drive |
Indianapolis, IN | (b) | 1971/1992 | Reg. Warehouse | 2.42 | 17,600 | 100% | |||||||||||
1402 Sadlier Circle East Drive |
Indianapolis, IN | (b) | 1970/1992 | Light Industrial | 4.13 | 40,800 | 97% | |||||||||||
1504 Sadlier Circle East Drive |
Indianapolis, IN | (b) | 1971/1992 | Manufacturing | 4.14 | 54,000 | 100% | |||||||||||
1311 Sadlier Circle East Drive |
Indianapolis, IN | (b) | 1971/1992 | R&D/Flex | 1.78 | 13,200 | 100% | |||||||||||
1365 Sadlier Circle East Drive |
Indianapolis, IN | (b) | 1971/1992 | Light Industrial | 2.16 | 30,000 | 100% | |||||||||||
1352-1354 Sadlier Circle E. Drive |
Indianapolis, IN | (b) | 1970/1992 | Light Industrial | 3.50 | 44,000 | 100% | |||||||||||
1335 Sadlier Circle East Drive |
Indianapolis, IN | (b) | 1971/1992 | R&D/Flex | 1.20 | 20,000 | 100% | |||||||||||
1327 Sadlier Circle East Drive |
Indianapolis, IN | (b) | 1971/1992 | Reg. Warehouse | 1.20 | 12,800 | 100% | |||||||||||
1425 Sadlier Circle East Drive |
Indianapolis, IN | (b) | 1971/1992 | R&D/Flex | 2.49 | 5,000 | 100% | |||||||||||
1230 Brookville Way |
Indianapolis, IN | 1995 | Reg. Warehouse | 1.96 | 15,000 | 100% | ||||||||||||
6951 East 30th Street |
Indianapolis, IN | 1995 | Light Industrial | 3.81 | 44,000 | 100% | ||||||||||||
6701 East 30th Street |
Indianapolis, IN | 1995 | Light Industrial | 3.00 | 7,820 | 100% | ||||||||||||
6737 East 30th Street |
Indianapolis, IN | 1995 | Reg. Warehouse | 11.01 | 87,500 | 100% | ||||||||||||
1225 Brookville Way |
Indianapolis, IN | 1997 | Light Industrial | 1.00 | 10,000 | 100% | ||||||||||||
6555 East 30th Street |
Indianapolis, IN | 1969/1981 | Bulk Warehouse | 22.00 | 331,826 | 64% | ||||||||||||
2432-2436 Shadeland |
Indianapolis, IN | 1968 | Light Industrial | 4.57 | 70,560 | 88% | ||||||||||||
8402-8440 East 33rd Street |
Indianapolis, IN | 1977 | Light Industrial | 4.70 | 55,200 | 61% | ||||||||||||
8520-8630 East 33rd Street |
Indianapolis, IN | 1976 | Light Industrial | 5.30 | 81,000 | 61% | ||||||||||||
8710-8768 East 33rd Street |
Indianapolis, IN | 1979 | Light Industrial | 4.70 | 43,200 | 87% | ||||||||||||
3316-3346 North Pagosa Court |
Indianapolis, IN | 1977 | Light Industrial | 5.10 | 81,000 | 72% | ||||||||||||
3331 Raton Court |
Indianapolis, IN | 1979 | Light Industrial | 2.80 | 35,000 | 100% | ||||||||||||
6751 East 30th Street |
Indianapolis, IN | 1997 | Bulk Warehouse | 6.34 | 100,000 | 100% | ||||||||||||
8525 E. 33rd Street |
Indianapolis, IN | 1978 | Bulk Warehouse | 21.87 | 320,000 | 100% | ||||||||||||
9332-9350 Castlegate Drive |
Indianapolis, IN | 1983 | Light Industrial | 4.00 | 48,000 | 100% | ||||||||||||
9210 E. 146th Street |
Noblesville, IN | 1978 | Reg. Warehouse | 11.91 | 23,950 | 100% | ||||||||||||
Subtotal or Average | 2,752,191 | 84% | ||||||||||||||||
Los Angeles |
||||||||||||||||||
6407-6419 Alondra Blvd. |
Paramount, CA | 1985 | Light Industrial | 0.90 | 16,392 | 100% | ||||||||||||
6423-6431 Alondra Blvd. |
Paramount., CA | 1985 | Light Industrial | 0.76 | 13,765 | 100% | ||||||||||||
15101-15141 Figueroa St. (h) |
Los Angeles, CA | 1982 | Reg. Warehouse | 4.70 | 129,600 | 100% | ||||||||||||
21136 South Wilmington Ave. |
Carson, CA | 1989 | Bulk Warehouse | 6.02 | 115,702 | 100% | ||||||||||||
19914 Via Baron Way |
Rancho Dominguez CA | (a) | 1973 | Bulk Warehouse | 11.69 | 234,800 | 100% | |||||||||||
14141 Alondra Blvd. |
Santa Fe Springs, CA | 1969 | Bulk Warehouse | 23.90 | 395,204 | 100% | ||||||||||||
12616 Yukon Ave. |
Hawthorne, CA | 1987 | Reg. Warehouse | 1.89 | 43,676 | 100% | ||||||||||||
3355 El Segundo Blvd. (i) |
Hawthorne, CA | 1959 | Light Industrial | 2.79 | 56,353 | 100% | ||||||||||||
12621 Cerise |
Hawthorne, CA | 1959 | Light Industrial | 1.11 | 27,000 | 100% | ||||||||||||
333 Turnbull Canyon Road |
City of Industry, CA | 1968/1985 | Bulk Warehouse | 6.61 | 116,000 | 100% | ||||||||||||
350-390 Manville St. |
Compton, CA | 1979 | Bulk Warehouse | 4.75 | 100,000 | 100% | ||||||||||||
42374 Avenida Alvarado (i) |
Temecula, CA | 1987 | Reg. Warehouse | 5.00 | 103,536 | 100% | ||||||||||||
3131 E. Harcourt Street (h) |
Rancho Dominguez, CA | 1970 | Light industrial | 3.04 | 73,000 | 100% | ||||||||||||
200 West Artesia Blvd. |
Compton, CA | 1985 | Reg. Warehouse | 4.21 | 68,446 | 100% | ||||||||||||
Subtotal or Average | 1,493,474 | 100% | ||||||||||||||||
Louisville |
||||||||||||||||||
9001 Cane Run Road |
Louisville, KY | 1998 | Bulk Warehouse | 39.60 | 212,500 | 100% | ||||||||||||
9101 Crane Run Road |
Louisville, KY | 2000 | Bulk Warehouse | 14.00 | 231,000 | 100% | ||||||||||||
Subtotal or Average | 443,500 | 100% | ||||||||||||||||
23
Land | ||||||||||||||||||
Location | Year Built - | Area | Occupancy at | |||||||||||||||
Building Address | City/State | Encumbrances | Renovated | Building Type | (Acres) | GLA | 12/31/04 | |||||||||||
Miami |
||||||||||||||||||
9400 NW 104th Street |
Medley, FL | 1995 | Bulk Warehouse | 11.11 | 268,539 | 100% | ||||||||||||
Subtotal or Average | 268,539 | 100% | ||||||||||||||||
Milwaukee |
||||||||||||||||||
6523 N. Sydney Place |
Glendale, WI | 1978 | Light Industrial | 4.00 | 43,440 | 100% | ||||||||||||
8800 W. Bradley |
Milwaukee, WI | 1982 | Light Industrial | 8.00 | 77,621 | 100% | ||||||||||||
4560 North 124th Street |
Wauwatosa, WI | 1976 | Light Industrial | 1.31 | 25,000 | 100% | ||||||||||||
4410-80 North 132nd Street |
Butler, WI | 1999 | Bulk Warehouse | 4.90 | 100,000 | 99% | ||||||||||||
5355 South Westridge Drive |
New Berlin, WI | 1997 | Bulk Warehouse | 21.38 | 217,680 | 100% | ||||||||||||
N120W18485 Freistadt Road |
Germantown, WI | 1996 | Bulk Warehouse | 13.14 | 103,024 | 100% | ||||||||||||
140 N. 9000 Lilly Road |
Menmonee, WI | 1990 | Bulk Warehouse | 10.04 | 104,190 | 100% | ||||||||||||
Subtotal or Average | 670,955 | 100% | ||||||||||||||||
Minneapolis/St. Paul |
||||||||||||||||||
6507-6545 Cecilia Circle |
Bloomington, MN | 1980 | Manufacturing | 9.65 | 74,118 | 91% | ||||||||||||
6201 West 111th Street |
Bloomington, MN | (c) | 1987 | Bulk Warehouse | 37.00 | 424,866 | 100% | |||||||||||
6403-6545 Cecilia Drive |
Bloomington, MN | 1980 | Light Industrial | 9.65 | 87,560 | 86% | ||||||||||||
6925-6943 Washington Avenue |
Edina, MN | 1972 | Manufacturing | 2.75 | 31,867 | 73% | ||||||||||||
6955-6973 Washington Avenue |
Edina, MN | 1972 | Manufacturing | 2.25 | 31,180 | 97% | ||||||||||||
7251-7267 Washington Avenue |
Edina, MN | 1972 | Light Industrial | 1.82 | 26,265 | 70% | ||||||||||||
7301-7325 Washington Avenue |
Edina, MN | 1972 | Light Industrial | 1.92 | 27,297 | 63% | ||||||||||||
7101 Winnetka Avenue North |
Brooklyn Park, MN | 1990 | Bulk Warehouse | 14.18 | 268,168 | 88% | ||||||||||||
7600 Golden Triangle Drive |
Eden Prairie, MN | 1989 | R&D/Flex | 6.79 | 74,078 | 100% | ||||||||||||
9901 West 74th Street |
Eden Prairie, MN | 1983/88 | Reg. Warehouse | 8.86 | 153,813 | 100% | ||||||||||||
12220-12222 Nicollet Avenue |
Burnsville, MN | 1989/90 | Light Industrial | 1.80 | 17,116 | 100% | ||||||||||||
12250-12268 Nicollet Avenue |
Burnsville, MN | 1989/90 | Light Industrial | 4.30 | 42,365 | 100% | ||||||||||||
12224-12226 Nicollet Avenue |
Burnsville, MN | 1989/90 | R&D/Flex | 2.40 | 23,300 | 43% | ||||||||||||
1030 Lone Oak Road |
Eagan, MN | 1988 | Light Industrial | 6.30 | 83,164 | 100% | ||||||||||||
1060 Lone Oak Road |
Eagan, MN | 1988 | Light Industrial | 6.50 | 82,728 | 66% | ||||||||||||
5400 Nathan Lane |
Plymouth, MN | 1990 | Light Industrial | 5.70 | 72,089 | 100% | ||||||||||||
10120 W. 76th Street |
Eden Prairie, MN | 1987 | Light Industrial | 4.52 | 59,030 | 100% | ||||||||||||
7615 Golden Triangle |
Eden Prairie, MN | 1987 | Light Industrial | 4.61 | 52,816 | 100% | ||||||||||||
7625 Golden Triangle Drive |
Eden Prairie, MN | 1987 | Light Industrial | 4.61 | 73,168 | 89% | ||||||||||||
2605 Fernbrook Lane North |
Plymouth, MN | 1987 | R&D/Flex | 6.37 | 80,766 | 100% | ||||||||||||
12155 Nicollet Avenue |
Burnsville, MN | 1995 | Reg. Warehouse | 5.80 | 48,000 | 100% | ||||||||||||
73rd Avenue North |
Brooklyn Park, MN | 1995 | R&D/Flex | 4.46 | 59,782 | 87% | ||||||||||||
2720 Arthur Street |
Roseville, MN | 1995 | R&D/Flex | 6.06 | 74,337 | 94% | ||||||||||||
4100 Peavey Road |
Chaska, MN | 1988 | Manufacturing | 8.27 | 78,029 | 77% | ||||||||||||
11300 Hampshire Ave. South |
Bloomington, MN | 1983 | Bulk Warehouse | 9.94 | 145,210 | 100% | ||||||||||||
375 Rivertown Drive |
Woodbury, MN | 1996 | Bulk Warehouse | 11.33 | 251,968 | 100% | ||||||||||||
5205 Highway 169 |
Plymouth, MN | 1960 | Light Industrial | 7.92 | 97,523 | 83% | ||||||||||||
6451-6595 Citywest Parkway |
Eden Prairie, MN | 1984 | R&D/Flex | 6.98 | 83,657 | 100% | ||||||||||||
7100-7198 Shady Oak Road |
Eden Prairie, MN | 1982/2002 | Light Industrial | 14.44 | 120,541 | 86% | ||||||||||||
7500-7546 Washington Square |
Eden Prairie, MN | 1975 | Light Industrial | 5.40 | 46,285 | 84% | ||||||||||||
7550-7558 Washington Square |
Eden Prairie, MN | 1975 | Light Industrial | 2.70 | 31,839 | 100% | ||||||||||||
5240-5300 Valley Industrial Blvd S |
Shakopee, MN | 1973 | Light Industrial | 9.06 | 80,001 | 73% | ||||||||||||
7125 Northland Terrace |
Brooklyn Park, MN | 1996 | R&D/Flex | 5.89 | 79,958 | 100% | ||||||||||||
6900 Shady Oak Road |
Eden Prairie, MN | 1980 | R&D/Flex | 4.60 | 49,190 | 100% | ||||||||||||
6477-6525 City West Parkway |
Eden Prairie, MN | 1984 | R&D/Flex | 7.00 | 89,235 | 100% | ||||||||||||
1157 Valley Park Drive |
Shakopee, MN | 1997 | Bulk Warehouse | 9.97 | 126,170 | 81% | ||||||||||||
500-530 Kasota Avenue SE |
Minneapolis, MN | 1976 | Manufacturing | 4.47 | 77,702 | 100% | ||||||||||||
770-786 Kasota Avenue SE |
Minneapolis, MN | 1976 | Manufacturing | 3.16 | 56,388 | 100% | ||||||||||||
800 Kasota Avenue SE |
Minneapolis, MN | 1976 | Manufacturing | 4.10 | 100,250 | 100% | ||||||||||||
2530-2570 Kasota Avenue |
St. Paul, MN | 1976 | Manufacturing | 4.56 | 75,426 | 86% | ||||||||||||
1280 Energy Park Drive |
St. Paul, MN | 1984 | Light Industrial | 4.27 | 71,905 | 100% | ||||||||||||
9700 West 76th Street |
Eden Prairie, MN | 1984/97 | R&D/Flex | 6.25 | 80,862 | 100% | ||||||||||||
7600 69th Avenue |
Greenfield, MN | 2004 | Bulk Warehouse | 17.00 | 216,700 | 100% | ||||||||||||
2041 Wooddale Drive |
Woodbury, MN | 1973 | Light Industrial | 5.20 | 47,263 | 100% | ||||||||||||
Subtotal or Average | 3,973,975 | 94% | ||||||||||||||||
Nashville |
||||||||||||||||||
3099 Barry Drive |
Portland, TN | 1995 | Manufacturing | 6.20 | 109,058 | 0% | ||||||||||||
3150 Barry Drive |
Portland, TN | 1993 | Bulk Warehouse | 26.32 | 268,593 | 100% | ||||||||||||
5599 Highway 31 West |
Portland, TN | 1995 | Bulk Warehouse | 20.00 | 161,500 | 100% | ||||||||||||
1650 Elm Hill Pike |
Nashville, TN | 1984 | Light Industrial | 3.46 | 41,228 | 100% | ||||||||||||
1931 Air Lane Drive |
Nashville, TN | 1984 | Light Industrial | 10.11 | 87,549 | 100% | ||||||||||||
470 Metroplex Drive (h) |
Nashville, TN | 1986 | Light Industrial | 8.11 | 102,040 | 83% | ||||||||||||
1150 Antiock Pike |
Nashville, TN | 1987 | Bulk Warehouse | 9.83 | 146,055 | 68% | ||||||||||||
4640 Cummings Park |
Nashville, TN | 1986 | Bulk Warehouse | 14.69 | 100,000 | 81% | ||||||||||||
556 Metroplex Drive |
Nashville, TN | 1983 | Light Industrial | 3.66 | 43,026 | 100% | ||||||||||||
1706 Heil Quaker Boulevard |
Laverne, TN | 1986 | Bulk Warehouse | 25.75 | 518,400 | 100% | ||||||||||||
375 Belvedere Drive |
Gallatin, TN | 1979/85 | Bulk Warehouse | 31.75 | 194,113 | 100% | ||||||||||||
Subtotal or Average | 1,771,562 | 89% | ||||||||||||||||
24
Land | ||||||||||||||||||
Location | Year Built - | Area | Occupancy at | |||||||||||||||
Building Address | City/State | Encumbrances | Renovated | Building Type | (Acres) | GLA | 12/31/04 | |||||||||||
Northern New Jersey |
||||||||||||||||||
220 Hanover Avenue |
Hanover, NJ | 1987 | Bulk Warehouse | 29.27 | 158,242 | 100% | ||||||||||||
14 Worlds Fair Drive |
Franklin, NJ | 1980 | R&D/Flex | 4.53 | 60,000 | 100% | ||||||||||||
18 Worlds Fair Drive |
Franklin, NJ | 1982 | R&D/Flex | 1.06 | 13,000 | 100% | ||||||||||||
23 Worlds Fair Drive |
Franklin, NJ | 1982 | Light Industrial | 1.20 | 16,000 | 100% | ||||||||||||
12 Worlds Fair Drive |
Franklin, NJ | 1981 | Light Industrial | 3.85 | 65,000 | 73% | ||||||||||||
22 Worlds Fair Drive |
Franklin, NJ | 1983 | Light Industrial | 3.52 | 50,000 | 90% | ||||||||||||
26 Worlds Fair Drive |
Franklin, NJ | 1984 | Light Industrial | 3.41 | 47,000 | 100% | ||||||||||||
24 Worlds Fair Drive |
Franklin, NJ | 1984 | Light Industrial | 3.45 | 47,000 | 79% | ||||||||||||
20 Worlds Fair Drive Lot 13 |
Sumerset, NJ | 1999 | R&D Flex | 4.25 | 30,000 | 83% | ||||||||||||
10 New Maple Road |
Pine Brook, NJ | 1973/1999 | Bulk Warehouse | 18.13 | 265,376 | 48% | ||||||||||||
45 Route 46 |
Pine Brook, NJ | 1974/1987 | Light Industrial | 6.54 | 84,284 | 79% | ||||||||||||
43 Route 46 |
Pine Brook, NJ | 1974/1987 | Light Industrial | 2.48 | 37,268 | 82% | ||||||||||||
39 Route 46 |
Pine Brook, NJ | 1970 | R&D Flex | 1.64 | 22,285 | 65% | ||||||||||||
26 Chapin Road |
Pine Brook, NJ | 1983 | Light Industrial | 5.15 | 76,497 | 100% | ||||||||||||
30 Chapin Road |
Pine Brook, NJ | 1983 | Light Industrial | 5.15 | 76,770 | 93% | ||||||||||||
20 Mountain Hook Road |
Pine Brook, NJ | 1972/1984 | Bulk Warehouse | 14.02 | 213,991 | 96% | ||||||||||||
30 Mountain Hook Road |
Pine Brook, NJ | 1972/1987 | Light Industrial | 3.36 | 51,570 | 100% | ||||||||||||
55 Route 46 |
Pine Brook, NJ | 1978/1994 | R&D Flex | 2.13 | 24,051 | 81% | ||||||||||||
16 Chapin Road |
Pine Brook, NJ | 1987 | R&D Flex | 4.61 | 69,030 | 100% | ||||||||||||
20 Chapin Road |
Pine Brook, NJ | 1987 | R&D Flex | 5.69 | 84,601 | 83% | ||||||||||||
Sayreville Lot 3 |
Sayreville, NJ | 2002 | Light Industrial | 7.43 | 62,400 | 83% | ||||||||||||
Sayreville Lot 4 |
Sayreville, NJ | 2001 | Light Industrial | 6.88 | 62,400 | 100% | ||||||||||||
400 Raritan Center Parkway |
Edison, NJ | 1983 | Light Industrial | 7.16 | 81,240 | 100% | ||||||||||||
300 Columbus Circle |
Edison, NJ | 1983 | R&D Flex | 9.38 | 123,029 | 89% | ||||||||||||
400 Apgar |
Franklin Township, NJ | 1987 | Bulk Warehouse | 14.34 | 111,824 | 92% | ||||||||||||
500 Apgar |
Franklin Township, NJ | 1987 | Reg. Warehouse | 5.00 | 58,585 | 100% | ||||||||||||
201 Circle Dr. North |
Piscataway, NJ | 1987 | Bulk Warehouse | 5.24 | 113,738 | 74% | ||||||||||||
1 Pearl Ct. |
Allendale, NJ | 1978 | Light Industrial | 3.00 | 46,400 | 0% | ||||||||||||
2 Pearl Ct. |
Allendale, NJ | 1979 | Light Industrial | 3.00 | 39,170 | 100% | ||||||||||||
3 Pearl Ct. |
Allendale, NJ | 1978 | Light Industrial | 3.00 | 41,470 | 100% | ||||||||||||
4 Pearl Ct. |
Allendale, NJ | 1979 | Light Industrial | 3.00 | 41,227 | 50% | ||||||||||||
5 Pearl Ct. |
Allendale, NJ | 1977 | Light Industrial | 3.00 | 37,343 | 100% | ||||||||||||
59 Route 17 |
Allendale, NJ | 1979 | Light Industrial | 5.90 | 60,000 | 100% | ||||||||||||
309-319 Pierce Street |
Somerset, NJ | 1986 | Bulk Warehouse | 8.63 | 115,536 | 100% | ||||||||||||
160 Pierce Street |
Somerset, NJ | 2004 | Reg. Warehouse | 9.16 | 87,500 | 100% | ||||||||||||
12 Thornton Road |
Oakland, NJ | 1981 | Reg. Warehouse | 6.00 | 92,400 | 100% | ||||||||||||
147 Clinton Road |
West Caldwell, NJ | 1967/1983 | Bulk Warehouse | 14.96 | 194,258 | 100% | ||||||||||||
200 Maltese Drive |
Totowa, NJ | 1965/1975 | Bulk Warehouse | 9.00 | 208,000 | 100% | ||||||||||||
Subtotal or Average | 3,068,485 | 88% | ||||||||||||||||
Phoenix |
||||||||||||||||||
1045 South Edward Drive |
Tempe, AZ | 1976 | Light Industrial | 2.12 | 38,560 | 100% | ||||||||||||
46 N. 49th Ave. |
Phoenix, AZ | 1986 | Reg. Warehouse | 5.16 | 82,288 | 100% | ||||||||||||
240 N. 48th Avenue |
Phoenix, AZ | 1977 | Reg. Warehouse | 4.46 | 83,200 | 50% | ||||||||||||
220 N. 48th Avenue |
Phoenix, AZ | 1977 | Reg. Warehouse | 4.46 | 83,200 | 100% | ||||||||||||
54 N. 48th Avenue |
Phoenix, AZ | 1977 | Light Industrial | 1.11 | 20,736 | 100% | ||||||||||||
64 N. 48th Avenue |
Phoenix, AZ | 1977 | Light Industrial | 1.43 | 17,280 | 100% | ||||||||||||
236 N. 48th Avenue |
Phoenix, AZ | 1977 | Light Industrial | 0.93 | 11,520 | 100% | ||||||||||||
10 S. 48th Avenue |
Phoenix, AZ | 1977 | Reg. Warehouse | 4.64 | 86,400 | 50% | ||||||||||||
115 E. Watkins St. |
Phoenix, AZ | 1979 | Light Industrial | 1.32 | 24,341 | 100% | ||||||||||||
135 E. Watkins Street |
Phoenix, AZ | 1977 | Reg. Warehouse | 3.08 | 56,685 | 100% | ||||||||||||
10220 S 51st Street |
Phoenix, AZ | 1985 | Light Industrial | 1.54 | 22,978 | 100% | ||||||||||||
50 South 56th Street |
Chandler, AZ | 1991/97 | Reg. Warehouse | 4.19 | 78,150 | 100% | ||||||||||||
4625 W McDowell Road |
Phoenix, AZ | 2001 | Light Industrial | 3.39 | 44,546 | 100% | ||||||||||||
4635 W McDowell Road |
Phoenix, AZ | 2001 | Light Industrial | 3.79 | 54,890 | 100% | ||||||||||||
405 North 75th Avenue, Bldg 1 |
Phoenix, AZ | (f) | 2001 | Bulk Warehouse | 7.35 | 118,908 | 100% | |||||||||||
405 North 75th Avenue, Bldg 2 |
Phoenix, AZ | (f) | 2001 | Bulk Warehouse | 7.71 | 135,735 | 100% | |||||||||||
405 North 75th Avenue, Bldg 3 |
Phoenix, AZ | (f) | 2001 | Bulk Warehouse | 9.30 | 152,562 | 100% | |||||||||||
Subtotal or Average | 1,111,979 | 92% | ||||||||||||||||
Salt Lake City |
||||||||||||||||||
512 Lawndale Drive (k) |
Salt Lake City, UT | 1981 | Light Industrial | 35.00 | 386,544 | 83% | ||||||||||||
1270 West 2320 South |
West Valley, UT | 1986/1992 | R&D/Flex | 1.49 | 13,025 | 81% | ||||||||||||
1275 West 2240 South |
West Valley, UT | 1986/1992 | R&D/Flex | 2.06 | 38,227 | 100% | ||||||||||||
1288 West 2240 South |
West Valley, UT | 1986/1992 | R&D/Flex | 0.97 | 13,300 | 53% | ||||||||||||
2235 South 1300 West |
West Valley, UT | 1986/1992 | Light Industrial | 1.22 | 19,000 | 71% | ||||||||||||
1293 West 2200 South |
West Valley, UT | 1986/1992 | R&D/Flex | 0.86 | 13,300 | 67% | ||||||||||||
1279 West 2200 South |
West Valley, UT | 1986/1992 | R&D/Flex | 0.91 | 13,300 | 92% | ||||||||||||
1272 West 2240 South |
West Valley, UT | 1986/1992 | Light Industrial | 3.07 | 34,870 | 100% | ||||||||||||
1149 West 2240 South |
West Valley, UT | 1986/1992 | Light Industrial | 1.71 | 21,250 | 100% | ||||||||||||
1142 West 2320 South |
West Valley, UT | 1997 | Light Industrial | 1.52 | 17,500 | 100% | ||||||||||||
1152 West 2240 South |
West Valley, UT | 1999 | R&D Flex | 13.56 | 55,785 | 75% | ||||||||||||
369 Orange Street |
Salt Lake City, UT | 1980 | Bulk Warehouse | 6.29 | 136,000 | 91% | ||||||||||||
1330 W. 3300 South Avenue |
Ogden, UT | 1982 | Bulk Warehouse | 30.75 | 188,568 | 100% | ||||||||||||
12577 South 265 West Bldg C |
Draper, UT | 1996 | Light Industrial | 6.00 | 20,000 | 100% | ||||||||||||
Subtotal or Average | 970,669 | 89% | ||||||||||||||||
25
Land | ||||||||||||||||||
Location | Year Built - | Area | Occupancy at | |||||||||||||||
Building Address | City/State | Encumbrances | Renovated | Building Type | (Acres) | GLA | 12/31/04 | |||||||||||
San Diego |
||||||||||||||||||
9163 Siempre Viva Road. |
San Diego, CA | 1989 | Reg. Warehouse | 1.72 | 34,116 | 100% | ||||||||||||
9295 Siempre Viva Road |
San Diego, CA | 1989 | Reg. Warehouse | 1.79 | 35,557 | 100% | ||||||||||||
9255 Customhouse Plaza |
San Diego, CA | 1989 | Bulk Warehouse | 14.85 | 295,240 | 92% | ||||||||||||
9375 Customhouse Plaza |
San Diego, CA | 1989 | Reg. Warehouse | 1.46 | 30,944 | 71% | ||||||||||||
9465 Customhouse Plaza |
San Diego, CA | 1989 | Reg. Warehouse | 1.46 | 30,944 | 76% | ||||||||||||
9485 Customhouse Plaza |
San Diego, CA | 1989 | Bulk Warehouse | 4.85 | 102,520 | 96% | ||||||||||||
2675 Customhouse Court |
San Diego, CA | 1989 | Reg. Warehouse | 2.24 | 47,980 | 100% | ||||||||||||
Subtotal or Average | 577,301 | 93% | ||||||||||||||||
Southern New Jersey |
||||||||||||||||||
2-5 North Olnev Ave. |
Cherry Hill, NJ | 1963/85 | Light Industrial | 2.10 | 58,139 | 100% | ||||||||||||
2 Springdale Road |
Cherry Hill, NJ | 1968 | Light Industrial | 1.44 | 21,008 | 96% | ||||||||||||
4 Springdale Road (h) |
Cherry Hill, NJ | 1963/85 | Light Industrial | 3.02 | 58,189 | 100% | ||||||||||||
8 Springdale Road |
Cherry Hill, NJ | 1966 | Light Industrial | 3.02 | 45,054 | 100% | ||||||||||||
2050 Springdale Road |
Cherry Hill, NJ | 1965 | Light Industrial | 3.40 | 51,060 | 100% | ||||||||||||
16 Springdale Road |
Cherry Hill, NJ | 1967 | Light Industrial | 5.30 | 48,922 | 100% | ||||||||||||
5 Esterbrook Lane |
Cherry Hill, NJ | 1966/88 | Reg. Warehouse | 5.45 | 39,167 | 100% | ||||||||||||
2 Pin Oak Lane |
Cherry Hill, NJ | 1968 | Light Industrial | 4.45 | 51,230 | 100% | ||||||||||||
28 Springdale Rd. |
Cherry Hill, NJ | 1967 | Light Industrial | 2.93 | 38,949 | 100% | ||||||||||||
3 Esterbrook Lane |
Cherry Hill, NJ | 1968 | Light Industrial | 2.15 | 32,844 | 100% | ||||||||||||
4 Esterbrook Lane |
Cherry Hill, NJ | 1969 | Light Industrial | 3.42 | 39,266 | 100% | ||||||||||||
26 Springdale Road |
Cherry Hill, NJ | 1968 | Light Industrial | 3.25 | 29,492 | 100% | ||||||||||||
1 Keystone Ave. |
Cherry Hill, NJ | 1969 | Light Industrial | 4.15 | 60,983 | 100% | ||||||||||||
21 Olnev Ave. |
Cherry Hill, NJ | 1969 | Manufacturing | 1.75 | 22,738 | 100% | ||||||||||||
19 Olnev Ave. |
Cherry Hill, NJ | 1971 | Light Industrial | 4.36 | 53,962 | 100% | ||||||||||||
2 Keystone Ave. |
Cherry Hill, NJ | 1970 | Light Industrial | 3.47 | 50,922 | 100% | ||||||||||||
18 Olnev Ave. |
Cherry Hill, NJ | 1974 | Light Industrial | 8.85 | 62,542 | 100% | ||||||||||||
2030 Springdale Road |
Cherry Hill, NJ | 1977 | Light Industrial | 6.24 | 88,872 | 100% | ||||||||||||
111 Whittendale Drive |
Morristown, NJ | 1991/96 | Reg. Warehouse | 5.00 | 79,329 | 100% | ||||||||||||
9 Whittendale Drive |
Morristown, NJ | 2000 | Light Industrial | 5.51 | 52,800 | 100% | ||||||||||||
7851 Airport Highway |
Pennsauken, NJ | 1966 | Light Industrial | 1.95 | 31,600 | 100% | ||||||||||||
7860-7870 Airport |
Pennsauken, NJ | 1968 | R&D/Flex | 1.51 | 23,050 | 100% | ||||||||||||
7110-7112 Airport |
Pennsauken, NJ | 1963 | R&D/Flex | 1.17 | 14,400 | 100% | ||||||||||||
Subtotal or Average | 1,054,518 | 100% | ||||||||||||||||
St. Louis |
||||||||||||||||||
2121 Chapin Industrial Drive |
Vinita Park, MO | 1969/94 | Bulk Warehouse | 23.40 | 281,105 | 97% | ||||||||||||
10431-10449 Midwest Industrial |
Olivette, MO | 1967 | Light Industrial | 2.40 | 55,125 | 100% | ||||||||||||
10751 Midwest Industrial Blvd. |
Olivette, MO | 1965 | Light Industrial | 1.70 | 44,100 | 100% | ||||||||||||
6951 N. Hanley (h) |
Hazelwood, MO | 1965 | Bulk Warehouse | 9.50 | 129,614 | 100% | ||||||||||||
1037 Warson Bldg A |
St. Louis, MO | 1968 | Light Industrial | 4.00 | 64,143 | 100% | ||||||||||||
1037 Warson Bldg B |
St. Louis, MO | 1968 | Light Industrial | 4.00 | 97,154 | 100% | ||||||||||||
1037 Warson Bldg C |
St. Louis, MO | 1968 | Light Industrial | 4.00 | 79,252 | 100% | ||||||||||||
1037 Warson Bldg D |
St. Louis, MO | 1968 | Light Industrial | 4.00 | 92,081 | 100% | ||||||||||||
6821-6857 Hazelwood Avenue |
Berkley, MO | 2001 | Bulk Warehouse | 8.93 | 180,658 | 100% | ||||||||||||
13701 Rider Trail North |
Earth City, MO | 1985 | Light Industrial | 5.34 | 64,387 | 100% | ||||||||||||
1908-2000 Innerbelt (h) |
Overland, MO | 1987 | Light Industrial | 0.00 | 191,923 | 95% | ||||||||||||
8449-95 Mid County Industrial |
Vinta Park, MO | 1988 | Reg. Warehouse | 3.97 | 96,392 | 100% | ||||||||||||
84104-76 Mid County Industrial |
Vinta Park, MO | 1989 | Bulk Warehouse | 4.13 | 103,058 | 100% | ||||||||||||
2001 Innerbelt Business Center |
Overland, MO | 1987 | Bulk Warehouse | 7.84 | 171,637 | 100% | ||||||||||||
4774 Park 36 Boulevard |
St. Louis, MO | 2001 | Bulk Warehouse | 9.00 | 173,800 | 47% | ||||||||||||
1010 Turner Boulevard |
St. Louis, MO | 1989 | Bulk Warehouse | 26.95 | 248,635 | 100% | ||||||||||||
Subtotal or Average | 2,073,064 | 95% | ||||||||||||||||
Tampa |
||||||||||||||||||
6614 Adamo Drive |
Tampa, FL | 1967 | Reg. Warehouse | 2.78 | 41,377 | 100% | ||||||||||||
6202 Benjamin Road |
Tampa, FL | 1981 | R&D/Flex | 2.04 | 30,145 | 0% | ||||||||||||
6204 Benjamin Road |
Tampa, FL | 1982 | Light Industrial | 4.16 | 60,975 | 100% | ||||||||||||
6206 Benjamin Road |
Tampa, FL | 1983 | Light Industrial | 3.94 | 57,708 | 100% | ||||||||||||
6302 Benjamin Road |
Tampa, FL | 1983 | R&D/Flex | 2.03 | 29,747 | 100% | ||||||||||||
6304 Benjamin Road |
Tampa, FL | 1984 | R&D/Flex | 2.04 | 29,845 | 100% | ||||||||||||
6306 Benjamin Road |
Tampa, FL | 1984 | Light Industrial | 2.58 | 37,861 | 67% | ||||||||||||
6308 Benjamin Road |
Tampa, FL | 1984 | Light Industrial | 3.22 | 47,256 | 71% | ||||||||||||
5313 Johns Road |
Tampa, FL | 1991 | R&D/Flex | 1.36 | 25,690 | 100% | ||||||||||||
5602 Thompson Center Court |
Tampa, FL | 1972 | R&D/Flex | 1.39 | 14,914 | 100% | ||||||||||||
5411 Johns Road |
Tampa, FL | 1997 | Light Industrial | 1.98 | 30,204 | 100% | ||||||||||||
5525 Johns Road |
Tampa, FL | 1993 | R&D/Flex | 1.46 | 24,139 | 100% | ||||||||||||
5607 Johns Road |
Tampa, FL | 1991 | R&D/Flex | 1.34 | 13,500 | 56% | ||||||||||||
5709 Johns Road |
Tampa, FL | 1990 | Light Industrial | 1.80 | 25,480 | 100% | ||||||||||||
5711 Johns Road |
Tampa, FL | 1990 | Light Industrial | 1.80 | 25,455 | 100% | ||||||||||||
5453 West Waters Avenue |
Tampa, FL | 1987 | R&D/Flex | 0.66 | 7,200 | 100% | ||||||||||||
5455 West Waters Avenue |
Tampa, FL | 1987 | R&D/Flex | 2.97 | 32,424 | 24% | ||||||||||||
5553 West Waters Avenue |
Tampa, FL | 1987 | Light Industrial | 2.97 | 32,424 | 100% | ||||||||||||
5501 West Waters Avenue |
Tampa, FL | 1990 | R&D/Flex | 1.53 | 15,870 | 100% | ||||||||||||
5503 West Waters Avenue |
Tampa, FL | 1990 | R&D/Flex | 0.68 | 7,060 | 27% | ||||||||||||
5555 West Waters Avenue |
Tampa, FL | 1990 | R&D/Flex | 2.31 | 23,947 | 90% | ||||||||||||
5557 West Waters Avenue |
Tampa, FL | 1990 | R&D/Flex | 0.57 | 5,860 | 100% | ||||||||||||
5461 W. Waters Avenue |
Tampa, FL | 1998 | Light Industrial | 1.84 | 21,778 | 100% | ||||||||||||
5505 Johns Road #7 |
Tampa, FL | 1999 | Light Industrial | 2.12 | 30,019 | 100% | ||||||||||||
5481 W. Waters Avenue |
Tampa, FL | 1999 | R&D/Flex | 3.60 | 41,861 | 100% | ||||||||||||
5905 Breckenridge Parkway |
Tampa, FL | 1982 | R&D/Flex | 1.67 | 18,720 | 100% |
26
Land | ||||||||||||||||||
Location | Year Built - | Area | Occupancy at | |||||||||||||||
Building Address | City/State | Encumbrances | Renovated | Building Type | (Acres) | GLA | 12/31/04 | |||||||||||
Tampa (cont.) |
||||||||||||||||||
5907 Breckenridge Parkway |
Tampa, FL | 1982 | R&D/Flex | 0.53 | 5,980 | 100% | ||||||||||||
5909 Breckenridge Parkway |
Tampa, FL | 1982 | R&D/Flex | 1.60 | 18,000 | 100% | ||||||||||||
5911 Breckenridge Parkway |
Tampa, FL | 1982 | R&D/Flex | 2.70 | 30,397 | 56% | ||||||||||||
5910 Breckenridge Parkway |
Tampa, FL | 1982 | R&D/Flex | 4.77 | 53,591 | 72% | ||||||||||||
5912 Breckenridge Parkway |
Tampa, FL | 1982 | R&D/Flex | 4.70 | 52,806 | 64% | ||||||||||||
4515-4519 George Road |
Tampa, FL | 1985 | Light Industrial | 5.00 | 64,742 | 93% | ||||||||||||
6301 Benjamin Road |
Tampa, FL | 1986 | R&D/Flex | 1.91 | 27,249 | 100% | ||||||||||||
5723 Benjamin Road |
Tampa, FL | 1986 | R&D/Flex | 2.97 | 42,270 | 100% | ||||||||||||
6313 Benjamin Road |
Tampa, FL | 1986 | R&D/Flex | 1.90 | 27,066 | 100% | ||||||||||||
5801 Benjamin Road |
Tampa, FL | 1986 | Light Industrial | 3.83 | 54,550 | 82% | ||||||||||||
5802 Benjamin Road |
Tampa, FL | 1986 | R&D/Flex | 4.06 | 57,705 | 87% | ||||||||||||
5925 Benjamin Road |
Tampa, FL | 1986 | R&D/Flex | 2.05 | 29,109 | 69% | ||||||||||||
6089 Johns Road |
Tampa, FL | (g) | 1985 | R&D/Flex | 1.38 | 24,000 | 100% | |||||||||||
6103 Johns Road |
Tampa, FL | (g) | 1986 | Light Industrial | 1.66 | 28,800 | 100% | |||||||||||
Subtotal or Average | 1,247,724 | 86% | ||||||||||||||||
Other |
||||||||||||||||||
4200 West Harry Street (i) |
Wichita, KS | 1972 | Bulk Warehouse | 21.45 | 177,655 | 100% | ||||||||||||
6601 S. 33rd Street |
McAllen, TX | 1975 | Reg. Warehouse | 3.31 | 50,000 | 100% | ||||||||||||
Subtotal or Average | 227,655 | 100% | ||||||||||||||||
TOTAL | 52,330,335 | 91% | ||||||||||||||||
(a)
|
This property collateralizes a $5.5 million mortgage loan which matures on December 1, 2019. | |
(b)
|
These properties collateralize a $2.9 million mortgage loan which matures on September 1, 2009. | |
(c)
|
This property collateralizes a $5.7 million mortgage loan which matures on December 1, 2019. | |
(d)
|
This property collateralizes a $2.0 million mortgage loan which matures on October 1, 2006. | |
(e)
|
This property collateralizes a $16.3 million mortgage loan which matures on December 1, 2010. | |
(f)
|
These properties collateralize a $13.9 million mortgage loan which matures on November 10, 2012. | |
(g)
|
These properties collateralize a $6.7 million mortgage loan which matures on July 1, 2009. | |
(h)
|
Comprised of two properties. | |
(i)
|
Comprised of three properties. | |
(j)
|
Comprised of four properties. | |
(k)
|
Comprised of 28 properties. | |
(l)
|
This property collateralizes a $2.0 million mortgage loan which matures on January 1, 2013. |
27
Tenant and Lease Information
The Consolidated Operating Partnership has a diverse base of over 2,200 tenants engaged in a wide variety of businesses including manufacturing, retail, wholesale trade, distribution and professional services. Most leases have an initial term of between three and six years and provide for periodic rent increases that are either fixed or based on changes in the Consumer Price Index. Industrial tenants typically have net or semi-net leases and pay as additional rent their percentage of the propertys operating costs, including the costs of common area maintenance, property taxes and insurance. As of December 31, 2004, approximately 91% of the GLA of the Consolidated Operating Partnerships properties was leased, and no single tenant or group of related tenants accounted for more than 1.5% of the Consolidated Operating Partnerships rent revenues, nor did any single tenant or group of related tenants occupy more than 1.4% of the Consolidated Operating Partnerships total GLA as of December 31, 2004.
The following table shows scheduled lease expirations for all leases for the Consolidated Operating Partnerships in-service properties as of December 31, 2004.
Annual Base Rent | ||||||||||||||
Number of | Percentage of | Under Expiring | Percentage of Total | |||||||||||
Year of | Leases | GLA | GLA | Leases | Annual Base Rent | |||||||||
Expiration (1) | Expiring | Expiring (2) | Expiring | (In thousands) | Expiring (2) | |||||||||
2005 | 730 | 13,087,777 | 27.5% | 53,024 | 26.3% | |||||||||
2006 | 464 | 8,843,896 | 18.6% | 38,873 | 19.3% | |||||||||
2007 | 408 | 8,034,673 | 16.9% | 34,756 | 17.2% | |||||||||
2008 | 273 | 6,157,997 | 12.9% | 24,930 | 12.4% | |||||||||
2009 | 234 | 4,446,462 | 9.4% | 21,558 | 10.7% | |||||||||
2010 | 90 | 2,376,307 | 5.0% | 10,197 | 5.1% | |||||||||
2011 | 29 | 876,328 | 1.8% | 3,386 | 1.7% | |||||||||
2012 | 15 | 417,740 | 0.9% | 1,731 | 0.9% | |||||||||
2013 | 14 | 810,450 | 1.7% | 3,029 | 1.5% | |||||||||
2014 | 15 | 937,856 | 2.0% | 4,729 | 2.3% | |||||||||
Thereafter | 14 | 1,589,749 | 3.3% | 5,395 | 2.6% | |||||||||
Total | 2,286 | 47,579,235 | 100.0% | $ | 201,608 | 100.0% | ||||||||
(1) | Lease expirations as of December 31, 2004 assume tenants do not exercise existing renewal, termination, or purchase options. | |||
(2) | Does not include existing vacancies of 4,751,100 aggregate square feet. |
28
The Other Real Estate Partnerships have a diverse base of more than 200 tenants engaged in a wide variety of businesses including manufacturing, retail, wholesale trade, distribution and professional services. Most leases have an initial term of between three and six years and provide for periodic rent increases that are either fixed or based on changes in the Consumer Price Index. Industrial tenants typically have net or semi-net leases and pay as additional rent their percentage of the propertys operating costs, including the costs of common area maintenance, property taxes and insurance. As of December 31, 2004, approximately 85% of the GLA of the Other Real Estate Partnerships properties was leased, and no single tenant or group of related tenants accounted for more than 5.0% of the Other Real Estate Partnerships rent revenues, nor did any single tenant or group of related tenants occupy more than 8.6% of the Other Real Estate Partnerships total GLA as of December 31, 2004.
The following table shows scheduled lease expirations for all leases for the Other Real Estate Partnerships properties in-service as of December 31, 2004.
Annual Base Rent | ||||||||||||||
Number of | Percentage of | Under Expiring | Percentage of Total | |||||||||||
Year of | Leases | GLA | GLA | Leases | Annual Base Rent | |||||||||
Expiration (1) | Expiring | Expiring (2) | Expiring | (In thousands) | Expiring (2) | |||||||||
2005 | 73 | 1,426,793 | 17.9% | 6,627 | 20.3% | |||||||||
2006 | 53 | 1,503,981 | 18.9% | 7,064 | 21.7% | |||||||||
2007 | 45 | 791,332 | 9.9% | 3,617 | 11.1% | |||||||||
2008 | 26 | 943,499 | 11.8% | 3,844 | 11.8% | |||||||||
2009 | 37 | 946,278 | 11.9% | 4,415 | 13.5% | |||||||||
2010 | 16 | 392,898 | 4.9% | 1,625 | 5.0% | |||||||||
2011 | 7 | 685,876 | 8.6% | 2,790 | 8.6% | |||||||||
2012 | 2 | 144,000 | 1.8% | 223 | 0.7% | |||||||||
2013 | 2 | 960,661 | 12.1% | 1,750 | 5.4% | |||||||||
2014 | 1 | 96,600 | 1.2% | 220 | 0.7% | |||||||||
Thereafter | 3 | 82,765 | 1.0% | 401 | 1.2% | |||||||||
Total | 265 | 7,974,683 | 100.0% | $ | 32,576 | 100.0% | ||||||||
(1) | Lease expirations as of December 31, 2004 assume tenants do not exercise existing renewal, termination, or purchase options. | |||
(2) | Does not include existing vacancies of 1,365,717 aggregate square feet. |
Item 3. Legal Proceedings
The Consolidated Operating Partnership is involved in legal proceedings arising in the ordinary course of business. All such proceedings, taken together, are not expected to have a material impact on the results of operations, financial position or liquidity of the Consolidated Operating Partnership.
Item 4. Submission of Matters to a Vote of Security Holders
None
29
PART II
Item 5. Market for Registrants Partners Capital, Related Partner Matters and Issuer Purchases of Equity Securities
There is no established public trading market for the general partner and limited partner units. As of March 23, 2005, there were 249 holders of record of general partner and limited partner units (Unit).
Beginning with the third quarter of 1994, the Operating Partnership has made consecutive quarterly distributions to its partners with respect to general partner and limited partner units since the initial public offering of the Company in June 1994. The current indicated annual distribution rate with respect to general partner and limited partner units is $2.78 per unit ($.6950 per Unit per quarter). The Operating Partnerships ability to make distributions depends on a number of factors, including its net cash provided by operating activities, capital commitments and debt repayment schedules. Holders of general partner and limited partner units are entitled to receive distributions when, as and if declared by the Board of Directors of the Company, its general partner, after the priority distributions required under the Operating Partnerships partnership agreement have been made with respect to Preferred Units out of any funds legally available for that purpose.
The following table sets forth the distributions per Unit paid or declared by the Operating Partnership during the periods noted:
Distribution | ||||
Quarter Ended | Declared | |||
December 31, 2004 |
$ | 0.6950 | ||
September 30, 2004 |
$ | 0.6850 | ||
June 30, 2004 |
$ | 0.6850 | ||
March 31, 2004 |
$ | 0.6850 | ||
December 31, 2003 |
$ | 0.6850 | ||
September 30, 2003 |
$ | 0.6850 | ||
June 30, 2003 |
$ | 0.6850 | ||
March 31,2003 |
$ | 0.6850 |
On March 4, 2005, the Operating Partnership issued 37,587 Units having an aggregate market value of approximately $1.5 million in exchange for property.
All of the above Units were issued in private placements in reliance on Section 4(2) of the Securities Act of 1933, as amended, including Regulation D promulgated thereunder, to individuals or entities holding real property or interests therein. No underwriters were used in connection with such issuances.
Subject to lock-up periods and certain adjustments, Units are convertible into common stock, $.01 par value, of the Company on a one-for-one basis or cash at the option of the Company.
30
Item 6. Selected Financial Data
The following sets forth selected financial and operating data for the Consolidated Operating Partnership on a historical consolidated basis. The following data should be read in conjunction with the financial statements and notes thereto and Managements Discussion and Analysis of Financial Condition and Results of Operations included elsewhere in this Form 10-K. The historical statements of operations and cash flows for the years ended December 31, 2003 and 2002, and the selected data below for 2001 and 2000 have been restated to correct the classification of income taxes. The historical statements of operations for the years ended December 31, 2004, 2003 and 2002 include the results of operations of the Consolidated Operating Partnership as derived from the Consolidated Operating Partnerships audited financial statements. The historical statements of operations for the years ended December 31, 2001 and 2000 include the results of operations of the Consolidated Operating Partnership as derived from the Consolidated Operating Partnerships audited financial statements except that management has made adjustments to correct the classification of income taxes. Also, results of operations of properties sold are presented in discontinued operations if such properties met both of the following criteria: (a) the operations and cash flows of the property have been (or will be) eliminated from the ongoing operations of the Consolidated Operating Partnership as a result of the disposition and (b) the Consolidated Operating Partnership will not have any significant involvement in the operations of the property after the disposal transaction. The adjustments made by management and the resulting adjusted balances were not audited. The historical balance sheet data and other data as of December 31, 2004, 2003, 2002, 2001 and 2000 include the balances of the Consolidated Operating Partnership as derived from the Consolidated Operating Partnerships audited financial statements.
31
Restated | Restated | Restated | Restated | |||||||||||||||||
Year | Year | Year | Year | Year | ||||||||||||||||
Ended | Ended | Ended | Ended | Ended | ||||||||||||||||
12/31/04 | 12/31/03 | 12/31/02 | 12/31/01 | 12/31/00 | ||||||||||||||||
(In thousands, except per Unit and property data) | ||||||||||||||||||||
Statement of Operations Data: |
||||||||||||||||||||
Total Revenues |
$ | 275,831 | $ | 250,381 | $ | 235,890 | $ | 248,836 | $ | 258,595 | ||||||||||
Interest Income |
2,025 | 1,698 | 121 | 265 | 1,970 | |||||||||||||||
Gain on Settlement of Interest Rate Protection Agreement |
1,583 | | | | | |||||||||||||||
Property Expenses |
(93,912 | ) | (85,455 | ) | (77,528 | ) | (76,049 | ) | (78,288 | ) | ||||||||||
General and Administrative Expense |
(38,912 | ) | (25,607 | ) | (19,230 | ) | (17,990 | ) | (16,971 | ) | ||||||||||
Interest Expense |
(99,067 | ) | (95,198 | ) | (87,439 | ) | (78,841 | ) | (80,885 | ) | ||||||||||
Amortization of Deferred Financing Costs |
(1,928 | ) | (1,761 | ) | (1,858 | ) | (1,742 | ) | (1,683 | ) | ||||||||||
Depreciation and Other Amortization |
(82,894 | ) | (63,785 | ) | (52,586 | ) | (48,649 | ) | (45,446 | ) | ||||||||||
Loss from Early Retirement of Debt (b) |
(515 | ) | | (888 | ) | (10,309 | ) | | ||||||||||||
Valuation Provision on Real Estate (a) |
| | | (6,490 | ) | (2,169 | ) | |||||||||||||
Benefit
(Provision) for Income Taxes |
7,859 | 4,950 | 2,188 | 197 | (341 | ) | ||||||||||||||
Equity in Income of Other Real Estate Partnerships |
29,203 | 43,332 | 53,038 | 47,949 | 33,049 | |||||||||||||||
Equity in Income (Loss) of Joint Ventures |
34,990 | 539 | 463 | (791 | ) | 571 | ||||||||||||||
Income from Continuing Operations |
34,263 | 29,094 | 52,171 | 56,386 | 68,402 | |||||||||||||||
Income from Discontinued Operations (Including Gain on
Sale of Real Estate, Net of Income Taxes, of $73,372, $72,947 and $35,592 for the
Year Ended December 31, 2004, 2003 and 2002), Net of Income Taxes (c) |
81,103 | 94,716 | 71,232 | 38,678 | 35,998 | |||||||||||||||
Gain on Sale
of Real Estate, Net of Income Taxes |
9,788 | 7,246 | 13,015 | 42,899 | 25,416 | |||||||||||||||
Net Income |
125,154 | 131,056 | 136,418 | 137,963 | 129,816 | |||||||||||||||
Redemption of Preferred Units |
(7,959 | ) | | (3,707 | ) | | | |||||||||||||
Preferred Unit Distributions |
(14,488 | ) | (20,176 | ) | (23,432 | ) | (28,924 | ) | (28,924 | ) | ||||||||||
Net Income Available to Unitholders |
$ | 102,707 | $ | 110,880 | $ | 109,279 | $ | 109,039 | $ | 100,892 | ||||||||||
Income from Continuing Operations Available to
Unitholders Per Weighted Average Unit Share
Outstanding: |
||||||||||||||||||||
Basic |
$ | 0.46 | $ | 0.36 | $ | 0.83 | $ | 1.53 | $ | 1.43 | ||||||||||
Diluted |
$ | 0.46 | $ | 0.36 | $ | 0.83 | $ | 1.52 | $ | 1.42 | ||||||||||
Net Income Available to Unitholders |
||||||||||||||||||||
Per Weighted Average Unit Outstanding: |
||||||||||||||||||||
Basic |
$ | 2.18 | $ | 2.45 | $ | 2.38 | $ | 2.37 | $ | 2.22 | ||||||||||
Diluted |
$ | 2.16 | $ | 2.44 | $ | 2.37 | $ | 2.36 | $ | 2.21 | ||||||||||
Distributions Per Unit |
$ | 2.7500 | $ | 2.7400 | $ | 2.7250 | $ | 2.6525 | $ | 2.5175 | ||||||||||
Weighted Average Number of Units
Outstanding: |
||||||||||||||||||||
Basic |
47,136 | 45,322 | 45,841 | 45,949 | 45,422 | |||||||||||||||
Diluted |
47,467 | 45,443 | 46,079 | 46,258 | 45,714 | |||||||||||||||
Net Income |
$ | 125,154 | $ | 131,056 | $ | 136,418 | $ | 137,963 | $ | 129,816 | ||||||||||
Other Comprehensive Income (Loss): |
||||||||||||||||||||
Cumulative Transition Adjustment |
| | | (14,920 | ) | | ||||||||||||||
Settlement of Interest Rate Protection Agreements |
6,816 | | 1,772 | (191 | ) | | ||||||||||||||
Mark-to-Market of Interest Rate Protection Agreements
and Interest Rate Swap Agreement |
106 | 251 | (126 | ) | (231 | ) | | |||||||||||||
Write-off of Unamortized Interest Rate Protection
Agreements Due to Early Retirement of Debt |
| | | 2,156 | | |||||||||||||||
Amortization of Interest Rate Protection Agreements |
(512 | ) | 198 | 176 | 805 | | ||||||||||||||
Comprehensive Income |
$ | 131,564 | $ | 131,505 | $ | 138,240 | $ | 125,582 | $ | 129,816 | ||||||||||
32
Restated | Restated | Restated | Restated | |||||||||||||||||
Year | Year | Year | Year | Year | ||||||||||||||||
Ended | Ended | Ended | Ended | Ended | ||||||||||||||||
12/31/04 | 12/31/03 | 12/31/02 | 12/31/01 | 12/31/00 | ||||||||||||||||
(In thousands, except per Unit and property data) | ||||||||||||||||||||
Balance Sheet Data (End of Peroid): |
||||||||||||||||||||
Real Estate, Before Accumulated Depreciation |
$ | 2,486,414 | $ | 2,352,026 | $ | 2,316,970 | $ | 2,311,883 | $ | 2,020,552 | ||||||||||
Real Estate, After Accumulated Depreciation |
2,165,411 | 2,056,338 | 2,055,595 | 2,082,590 | 1,838,072 | |||||||||||||||
Real Estate Held for Sale, Net |
50,286 | | 7,040 | 28,702 | 190,379 | |||||||||||||||
Investment in and Advances to Other Real Estate
Partnerships |
339,967 | 374,906 | 377,776 | 378,350 | 381,231 | |||||||||||||||
Total Assets |
2,712,700 | 2,633,262 | 2,585,805 | 2,580,652 | 2,539,407 | |||||||||||||||
Mortgage Loans Payable, Net, Unsecured Lines of
Credit and Senior Unsecured Debt, Net |
1,572,473 | 1,451,269 | 1,402,069 | 1,277,722 | 1,180,023 | |||||||||||||||
Total Liabilities |
1,702,978 | 1,570,195 | 1,525,587 | 1,400,727 | 1,329,576 | |||||||||||||||
Partners Capital |
1,009,722 | 1,063,067 | 1,060,218 | 1,179,925 | 1,209,831 | |||||||||||||||
Other Data: |
||||||||||||||||||||
Cash Flow From Operating Activities |
$ | 81,015 | $ | 91,266 | $ | 138,453 | $ | 145,986 | $ | 151,889 | ||||||||||
Cash Flow From Investing Activities |
5,570 | 18,115 | 11,007 | (80,236 | ) | (85,152 | ) | |||||||||||||
Cash Flow From Financing Activities |
(83,516 | ) | (109,381 | ) | (149,460 | ) | (69,394 | ) | (63,115 | ) | ||||||||||
Total
In-Service Properties |
726 | 729 | 798 | 812 | 865 | |||||||||||||||
Total
In-Service GLA, in Square Feet |
52,330,335 | 48,527,601 | 49,867,755 | 52,214,832 | 55,615,111 | |||||||||||||||
In-Service Occupancy Percentage |
91 | % | 90 | % | 89 | % | 91 | % | 95 | % |
(a) | Represents a valuation provision on real estate relating to certain properties located in Columbus, Ohio, Des Moines, Iowa and Grand Rapids, Michigan. | |||
(b) | In 2004, the Consolidated Operating Partnership paid off and retired a mortgage debt. The Consolidated Operating Partnership recorded a loss from the early retirement of debt of approximately $.5 million which is comprised of the write-off of unamortized deferred financing costs and a prepayment penalty. In 2002, the Consolidated Operating Partnership paid off and retired certain senior unsecured debt. The Consolidated Operating Partnership recorded a loss from the early retirement of debt of approximately $.9 million which is comprised of the amount paid above the carrying amount of the senior unsecured debt, the write-off of pro rata unamortized deferred financing costs and legal costs. In 2001, the Consolidated Operating Partnership, paid off and retired certain mortgage loans and certain senior unsecured debt. The Consolidated Operating Partnership recorded a loss from the early retirement of debt of approximately $10.3 million, which is comprised of the amount paid above the carrying amount of the senior unsecured debt, the write-off of unamortized deferred financing costs, the write-off of the unamortized portion of an interest rate protection agreement which was used to fix the interest rate on the senior unsecured debt prior to issuance, the settlement of an interest rate protection agreement used to fix the retirement price of the senior unsecured debt, prepayment fees, legal costs and other expenses. | |||
(c) | On January 1, 2002, the Consolidated Operating Partnership adopted the Financial Accounting Standards Boards (FASB) Statement of Financial Accounting Standards No. 144, Accounting for the Impairment or Disposal of Long Lived Assets (FAS 144). FAS 144 addresses financial accounting and reporting for the disposal of long lived assets. FAS 144 requires that the results of operations and gains or losses on the sale of property be presented in discontinued operations if both of the following criteria are met: (a) the operations and cash flows of the property have been (or will be) eliminated from the ongoing operations of the Consolidated Operating Partnership as a result of the disposal transaction and (b) the Consolidated Operating Partnership will not have any significant continuing involvement in the operations of the property after the disposal transaction. FAS 144 also requires prior period results of operations for these properties to be restated and presented in discontinued operations in prior consolidated statements of operations. | |||
33
Item 7. Managements Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with Selected Financial Data and the historical Consolidated Financial Statements and Notes thereto appearing elsewhere in this Form 10-K.
First Industrial, L.P. (the Operating Partnership) was organized as a limited partnership in the state of Delaware on November 23, 1993. The sole general partner is First Industrial Realty Trust, Inc. (the Company) with an approximate 86.9% ownership interest at December 31, 2004. The Company also owns a preferred general partnership interest in the Operating Partnership (Preferred Units) with an aggregate liquidation priority of $125 million. The Company is a real estate investment trust (REIT) as defined in the Internal Revenue Code. The Companys operations are conducted primarily through the Operating Partnership. The limited partners of the Operating Partnership own, in the aggregate, approximately a 13.1% interest in the Operating Partnership at December 31, 2004.
The Operating Partnership is the sole member of several limited liability companies (the L.L.C.s) and the sole stockholder of First Industrial Development Services, Inc., (together with the Operating Partnership and the L.L.C.s, the Consolidated Operating Partnership) the operating data of which is consolidated with that of the Operating Partnership. The Operating Partnership also holds at least a 99% limited partnership interest in First Industrial Financing Partnership, L.P. (the Financing Partnership), First Industrial Securities, L.P. (the Securities Partnership), First Industrial Mortgage Partnership, L.P (the Mortgage Partnership), First Industrial Pennsylvania, L.P. (the Pennsylvania Partnership), First Industrial Harrisburg, L.P. (the Harrisburg Partnership), First Industrial Indianapolis, L.P. (the Indianapolis Partnership), TK-SV, LTD., and FI Development Services, L.P. (together, the Other Real Estate Partnerships). The Other Real Estate Partnerships operating data is presented on a combined basis, separate from that of the Consolidated Operating Partnership. The Operating Partnership, through separate wholly-owned limited liability companies in which it is the sole member, also owns minority equity interests in, and provides asset and property management services to, two joint ventures which invest in industrial properties (the September 1998 Joint Venture and the May 2003 Joint Venture). The Operating Partnership, through a separate, wholly-owned limited liability company of which the Operating Partnership is also the sole member, also owned a minority interest in, and provided property management services to, a third joint venture which invested in industrial properties (the December 2001 Joint Venture; together with the September 1998 Joint Venture and the May 2003 Joint Venture, the Joint Ventures). During the year ended December 31, 2004 the December 2001 Joint Venture sold all of its industrial properties. The operating data of the Joint Ventures is not consolidated with that of the Consolidated Operating Partnership as presented herein.
The general partners of the Other Real Estate Partnerships are separate corporations, each with at least a .01% general partnership interest in the Other Real Estate Partnerships for which it acts as a general partner. Each general partner of the Other Real Estate Partnerships is a wholly-owned subsidiary of the Company.
The financial statements of the Operating Partnership report the L.L.C.s and First Industrial Development Services, Inc. on a consolidated basis and the Other Real Estate Partnerships and the Joint Ventures are accounted for under the equity method of accounting. Profits, losses and distributions of the Operating Partnership, the L.L.C.s and the Other Real Estate Partnerships are allocated to the general partner and the limited partners, or members, as applicable, in accordance with the provisions contained within the partnership agreements or operating agreements, as applicable, of the Operating Partnership, the L.L.C.s and the Other Real Estate Partnerships.
As of December 31, 2004, the Consolidated Operating Partnership owned 726 in-service industrial properties, containing an aggregate of approximately 52.3 million square feet of gross leasable area (GLA). On a combined basis, as of December 31, 2004, the Other Real Estate Partnerships owned 101 in-service industrial properties, containing an aggregate of approximately 9.4 million square feet of GLA. Of the 101 industrial properties owned by the Other Real Estate Partnerships at December 31, 2004, 19 are held by the Financing Partnership, 16 are held by the Securities Partnership, 13 are held by the Mortgage Partnership, 38 are held by the Pennsylvania Partnership, 10 are held by the Harrisburg Partnership, four are held by the Indianapolis Partnership and one is held by TK-SV, LTD.
Management believes the Consolidated Operating Partnerships financial condition and results of operations are, primarily, a function of the Consolidated Operating Partnerships performance in four key areas: leasing of industrial properties, acquisition and development of additional industrial properties, redeployment of internal capital and access to external capital.
The Consolidated Operating Partnership generates revenue primarily from rental income and tenant recoveries from the lease of industrial properties under long-term (generally three to six years) operating leases.
34
Such revenue is offset by certain property specific operating expenses, such as real estate taxes, repairs and maintenance, property management, utilities and insurance expenses, along with certain other costs and expenses, such as depreciation and amortization costs and general and administrative and interest expenses. The Consolidated Operating Partnerships revenue growth is dependent, in part, on its ability to (i) increase rental income, through increasing, either or both, occupancy rates and rental rates at the Consolidated Operating Partnerships properties, (ii) maximize tenant recoveries and (iii) minimize operating and certain other expenses. Revenues generated from rental income and tenant recoveries are a significant source of funds, in addition to income generated from gains/losses on the sale of the Consolidated Operating Partnerships properties (as discussed below), for the Consolidated Operating Partnerships distributions. The leasing of property, in general, and occupancy rates, rental rates, operating expenses and certain non-operating expenses, in particular, are impacted, variously, by property specific, market specific, general economic and other conditions, many of which are beyond the control of the Consolidated Operating Partnership. The leasing of property also entails various risks, including the risk of tenant default. If the Consolidated Operating Partnership were unable to maintain or increase occupancy rates and rental rates at the Consolidated Operating Partnerships properties or to maintain tenant recoveries and operating and certain expenses consistent with historical levels and proportions, the Consolidated Operating Partnerships revenue growth would be limited. Further, if a significant number of the Consolidated Operating Partnerships tenants were unable to pay rent (including tenant recoveries) or if the Consolidated Operating Partnership were unable to rent its properties on favorable terms, the Consolidated Operating Partnerships financial condition, results of operations, cash flow and ability to pay dividends on, and the market price of, the Companys common stock would be adversely affected.
The Consolidated Operating Partnerships revenue growth is also dependent, in part, on its ability to acquire existing, and acquire and develop new, additional industrial properties on favorable terms. The Consolidated Operating Partnership continually seeks to acquire existing industrial properties on favorable terms, and, when conditions permit, also seeks to acquire and develop new industrial properties on favorable terms. Existing properties, as they are acquired, and acquired and developed properties, as they lease-up, generate revenue from rental income and tenant recoveries, income from which, as discussed above, is a source of funds for the Consolidated Operating Partnerships distributions. The acquisition and development of properties is impacted, variously, by property specific, market specific, general economic and other conditions, many of which are beyond the control of the Consolidated Operating Partnership. The acquisition and development of properties also entails various risks, including the risk that the Consolidated Operating Partnerships investments may not perform as expected. For example, acquired existing and acquired and developed new properties may not sustain and/or achieve anticipated occupancy and rental rate levels. With respect to acquired and developed new properties, the Consolidated Operating Partnership may not be able to complete construction on schedule or within budget, resulting in increased debt service expense and construction costs and delays in leasing the properties. Also, the Consolidated Operating Partnership faces significant competition for attractive acquisition and development opportunities from other well-capitalized real estate investors, including both publicly-traded real estate investment trusts and private investors. Further, as discussed below, the Consolidated Operating Partnership may not be able to finance the acquisition and development opportunities it identifies. If the Company were unable to acquire and develop sufficient additional properties on favorable terms or if such investments did not perform as expected, the Consolidated Operating Partnerships revenue growth would be limited and its financial condition, results of operations, cash flow and ability to pay dividends on, and the market price of, the Companys common stock would be adversely affected.
The Consolidated Operating Partnership also generates income from the sale of properties (including existing buildings, buildings which the Consolidated Operating Partnership has developed or re-developed on a merchant basis and land). The Consolidated Operating Partnership is continually engaged in, and its income growth is dependent, in part, on systematically redeploying its capital from properties and other assets with lower yield potential into properties and other assets with higher yield potential. As part of that process, the Consolidated Operating Partnership sells, on an ongoing basis, select stabilized properties or properties offering lower potential returns relative to their market value. The gain/loss on the sale of such properties is included in the Consolidated Operating Partnerships income and is a significant source of funds, in addition to revenues generated from rental income and tenant recoveries, for the Consolidated Operating Partnerships distributions. Also, a significant portion of the proceeds from such sales is used to fund the acquisition of existing, and the acquisition and development of new, industrial properties. The sale of properties is impacted, variously, by property specific, market specific, general economic and other conditions, many of which are beyond the control of the Consolidated Operating Partnership. The sale of properties also entails various risks, including competition from other sellers and the availability of attractive financing for potential buyers of the Consolidated Operating Partnerships properties. Further, the Consolidated Operating Partnerships ability to sell properties is limited by safe harbor rules applying to REITs under the Code which relate to the number of properties that may be disposed of in a year, their tax bases and the cost of improvements made to the properties, along with other tests which enable a REIT to avoid punitive taxation on the
35
sale of assets. If the Consolidated Operating Partnership were unable to sell properties on favorable terms, the Consolidated Operating Partnerships income growth would be limited and its financial condition, results of operations, cash flow and ability to pay dividends on, and the market price of, the Companys common stock would be adversely affected.
Currently, the Consolidated Operating Partnership utilizes a portion of the net sales proceeds from property sales, borrowings under its $300 million unsecured line of credit (the Unsecured Line of Credit) and proceeds from the issuance, when and as warranted, of additional equity securities to finance future acquisitions and developments. Access to external capital on favorable terms plays a key role in the Consolidated Operating Partnerships financial condition and results of operations, as it impacts the Consolidated Operating Partnerships cost of capital and its ability to refinance existing indebtedness as it matures and to fund future acquisitions and developments through the issuance, when and as warranted, of additional equity securities. The Companys ability to access external capital on favorable terms is dependent on various factors, including general market conditions, interest rates, credit ratings on the Companys capital stock and debt, the markets perception of the Companys growth potential, the Companys current and potential future earnings and cash distributions and the market price of the Companys capital stock. If the Company were unable to access external capital on favorable terms, the Companys financial condition, results of operations, cash flow and ability to pay dividends on, and the market price of, the Companys common stock would be adversely affected.
In the consolidated statements of operations for the years ended December 31, 2003 and 2002 presented in its Form 8-K filed July 30, 2004, the Consolidated Operating Partnership allocated its entire tax provision/benefit to income from discontinued operations. The Consolidated Operating Partnership has determined that its tax provision/benefit should be allocated between income from continuing operations, income from discontinued operations and gain on sale of real estate. The Consolidated Operating Partnership has restated its consolidated statements of operations and cash flows for the years ended December 31, 2003 and 2002 to reflect this new allocation in this Form 10-K.
CRITICAL ACCOUNTING POLICIES
The Consolidated Operating Partnerships significant accounting policies are described in more detail in Note 3 to the Consolidated Financial Statements. The Consolidated Operating Partnership believes the following critical accounting policies affect its more significant judgments and estimates used in the preparation of its consolidated financial statements.
| The Consolidated Operating Partnership maintains an allowance for doubtful accounts which is based on estimates of potential losses which could result from the inability of the Consolidated Operating Partnerships tenants to satisfy outstanding billings with the Consolidated Operating Partnership. The allowance for doubtful accounts is an estimate based on the Consolidated Operating Partnerships assessment of the creditworthiness of its tenants. | |||
| Properties are classified as held for sale when the Consolidated Operating Partnership has entered into a binding contract to sell such properties. When properties are classified as held for sale, the Consolidated Operating Partnership ceases depreciating the properties and values of such properties and measures them at the lower of depreciated cost or fair value, less costs to dispose. If circumstances arise that were previously considered unlikely, and, as a result, the Consolidated Operating Partnership decides not to sell a property previously classified as held for sale, the Consolidated Operating Partnership will reclassify such property as held and used. The Consolidated Operating Partnership estimates the value of such property and measures it at the lower of its carrying amount (adjusted for any depreciation and amortization expense that would have been recognized had the property been continuously classified as held and used) or fair value at the date of the subsequent decision not to sell. Fair value is determined by deducting from the contract price of the property the estimated costs to close the sale. | |||
| The Consolidated Operating Partnership reviews its properties on a quarterly basis for impairment and provides a provision if impairments are determined. The Consolidated Operating Partnership utilizes the guidelines established under Financial Accounting Standards Boards Statement of Financial Accounting Standards (FAS) No. 144, Accounting for the Impairment or Disposal of Long Lived Assets (FAS 144) to determine if impairment conditions exist. The Consolidated Operating Partnership reviews the expected undiscounted cash flows of each property to determine if there are any indications of impairment. If the expected undiscounted cash flows of a particular property are less than the net book basis of the property, the Consolidated Operating Partnership will recognize an impairment charge equal to the amount of carrying value of the property that exceeds the fair value of the property. Fair value is determined by discounting the future expected cash flows of the property. The calculation of the fair value involves subjective assumptions such as estimated occupancy, rental rates, ultimate residual value and the discount rate used to present value the cash flows. | |||
| The Consolidated Operating Partnership is engaged in the acquisition of individual properties as well as multi-property portfolios. In accordance with FAS No. 141, Business Combinations (FAS 141), the |
36
Consolidated Operating Partnership is required to allocate purchase price between land, building, tenant improvements, leasing commissions, intangible assets and above and below market leases. Above-market and below-market lease values for acquired properties are recorded based on the present value (using a discount rate which reflects the risks associated with the leases acquired) of the difference between (i) the contractual amounts to be paid pursuant to each in-place lease and (ii) managements estimate of fair market lease rents for each corresponding in-place lease. Acquired above and below market leases are amortized over the remaining non-cancelable terms of the respective leases as an adjustment to rental income. The Consolidated Operating Partnership also must allocate purchase price on multi-property portfolios to individual properties. The allocation of purchase price is based on the Consolidated Operating Partnerships assessment of various characteristics of the markets where the property is located and the expected cash flows of the property. |
37
RESULTS OF OPERATIONS
Comparison of Year Ended December 31, 2004 to Year Ended December 31, 2003
The Consolidated Operating Partnerships net income available to unitholders was $102.7 million and $110.9 million for the years ended December 31, 2004 and December 31, 2003, respectively. Basic and diluted net income available to unitholders was $2.18 and $2.16 per unit, respectively, for the year ended December 31, 2004, and $2.45 and $2.44 per unit, respectively, for the year ended December 31, 2003.
The tables below summarize the Consolidated Operating Partnerships revenues, property expenses and depreciation and other amortization by various categories for the years ended December 31, 2004 and December 31, 2003. Same store properties are in service properties owned prior to January 1, 2003. Acquired properties are properties that were acquired subsequent to December 31, 2002. Sold properties are properties that were sold subsequent to December 31, 2002. Properties that are not in service are properties that are under construction that have not reached stabilized occupancy or were placed in service after December 31, 2002 or acquisitions acquired prior to January 1, 2003 that were not placed in service as of December 31, 2002. These properties are placed in service as they reach stabilized occupancy (generally defined as properties that are 90% leased). Other revenues are derived from the operations of the Consolidated Operating Partnerships maintenance company, fees earned from the Consolidated Operating Partnerships joint ventures, fees earned for developing properties for third parties and other miscellaneous revenues. Other expenses are derived from the operations of the Consolidated Operating Partnerships maintenance company and other miscellaneous regional expenses.
The Consolidated Operating Partnerships future financial condition and results of operations, including rental revenues, may be impacted by the future acquisition and sale of properties. The future revenues and expenses may vary materially from historical rates.
At December 31, 2004 and 2003, the occupancy rates of the Consolidated Operating Partnerships same store properties were 89.4% and 89.4%, respectively.
2004 | 2003 | $ Change | % Change | |||||||||||||
REVENUES ($ in 000s) |
||||||||||||||||
Same Store Properties |
$ | 212,298 | $ | 215,026 | $ | (2,728 | ) | (1.3 | )% | |||||||
Acquired Properties |
41,935 | 9,895 | 32,040 | 323.8 | % | |||||||||||
Sold Properties |
18,440 | 50,982 | (32,542 | ) | (63.8 | )% | ||||||||||
Properties Not Placed in-service |
15,593 | 15,915 | (322 | ) | (2.0 | )% | ||||||||||
Other |
8,741 | 7,641 | 1,100 | 14.4 | % | |||||||||||
297,007 | 299,459 | (2,452 | ) | (0.8 | )% | |||||||||||
Discontinued Operations |
(21,176 | ) | (49,078 | ) | 27,902 | (56.9 | )% | |||||||||
Total Revenues |
$ | 275,831 | $ | 250,381 | $ | 25,450 | 10.2 | % | ||||||||
Revenues from same store properties remained relatively unchanged. Revenues from acquired properties increased $32 million due to properties acquired subsequent to December 31, 2002. Revenues from sold properties decreased $32.5 million, or 63.8%, due to properties sold subsequent to December 31, 2002. Other revenues increased by approximately $1.1 million due primarily to an increase in third party development and joint venture fees, partially offset by a decrease in assignment fees.
2004 | 2003 | $ Change | % Change | |||||||||||||
PROPERTY EXPENSES ($ in 000s) |
||||||||||||||||
Same Store Properties |
$ | 69,071 | $ | 71,946 | $ | (2,875 | ) | (4.0 | )% | |||||||
Acquired Properties |
12,443 | 3,008 | 9,435 | 313.7 | % | |||||||||||
Sold Properties |
5,917 | 16,177 | (10,260 | ) | (63.4 | )% | ||||||||||
Properties Not Placed in-service |
7,156 | 5,373 | 1,783 | 33.2 | % | |||||||||||
Other |
6,108 | 4,375 | 1,733 | 39.6 | % | |||||||||||
100,695 | 100,879 | (184 | ) | (0.2 | )% | |||||||||||
Discontinued Operations |
(6,783 | ) | (15,424 | ) | 8,641 | (56.0 | )% | |||||||||
Total Property Expenses |
$ | 93,912 | $ | 85,455 | $ | 8,457 | 9.9 | % | ||||||||
38
Property expenses include real estate taxes, repairs and maintenance, property management, utilities, insurance and other property related expenses. Property expenses from same store properties decreased by approximately $2.9 million primarily due to a decrease in bad debt expense. Property expenses from acquired properties increased by $9.4 million due to properties acquired subsequent to December 31, 2002. Property expenses from sold properties decreased by $10.3 million, or 63.4%, due to properties sold subsequent to December 31, 2002. Property expenses from properties not in service increased $1.8 million due primarily to an increase in bad debt expense. Other expense increased by $1.7 million due primarily to increases in employee compensation.
General and administrative expense increased by approximately $13.3 million, or 52.0%, due primarily to increases in employee incentive compensation and outside professional service fees.
Amortization of deferred financing costs remained relatively unchanged.
DEPRECIATION
and |
2004 | 2003 | $ Change | % Change | ||||||||||||
OTHER AMORTIZATION ($ in 000s) |
||||||||||||||||
Same Store Properties |
$ | 59,775 | $ | 54,756 | $ | 5,019 | 9.2 | % | ||||||||
Acquired Properties |
15,796 | 3,710 | 12,086 | 325.8 | % | |||||||||||
Sold Properties |
4,107 | 10,438 | (6,331 | ) | (60.7 | )% | ||||||||||
Properties Not in-service and Other |
6,909 | 4,190 | 2,719 | 64.9 | % | |||||||||||
Corporate FF&E |
1,279 | 1,222 | 57 | 4.7 | % | |||||||||||
87,866 | 74,316 | 13,550 | 18.2 | % | ||||||||||||
Discontinued Operations |
(4,972 | ) | (10,531 | ) | 5,559 | (52.8 | )% | |||||||||
Total Depreciation and |
||||||||||||||||
Other Amortization |
$ | 82,894 | $ | 63,785 | $ | 19,109 | 30.0 | % | ||||||||
The increase in depreciation and other amortization for the same store properties is primarily due to a net increase in leasing commissions and, building and tenant improvements paid in 2004 and 2003. Depreciation and other amortization from acquired properties increased by $12.1 million due to properties acquired subsequent to December 31, 2002. Depreciation and other amortization from sold properties decreased by $6.3 million, or 60.7%, due to properties sold subsequent to December 31, 2002. Depreciation and other amortization for properties not in service and other increased by $2.7 million due primarily to depreciation expense being recognized in 2004 for developments that were substantially completed but not in service.
Interest income remained relatively unchanged.
In March 2004, the Consolidated Operating Partnership entered into an interest rate protection agreement which fixed the interest rate on a forecasted offering of unsecured debt which it designated as a cash flow hedge. This interest rate protection agreement had a notional value of $73.5 million, was effective from August 15, 2004 through August 15, 2009, and fixed the LIBOR rate at 3.326%. In May 2004, the Consolidated Operating Partnership reduced the projected amount of the future debt offering and settled $24.5 million of this interest rate protection agreement for proceeds in the amount of $1.5 million which is recognized in net income for the year ended December 31, 2004.
In November 2004, the Consolidated Operating Partnership settled an interest rate protection agreement for $.3 million that had been designated as a cash flow hedge of $50.0 million of a forecasted debt issuance. Hedge ineffectiveness in the amount of $.1 million, due to a mismatch in dates, was recognized in net income. The remaining $.2 million is included in other comprehensive income and will be amortized over the term of the forecasted debt issuance. In the event that the issuance of $50.0 million of debt is not issued by December 10, 2005, the balance in other comprehensive income will be reclassified into net income.
Interest expense increased by $3.9 million due primarily to an increase in the weighted average debt balance outstanding for the year ended December 31, 2004 ($1,520.4 million), as compared to the year ended December 31, 2003 ($1,452.0 million). This was partially offset by a decrease in the weighted average interest rate for the year ended December 31, 2004 (6.60%), as compared to the year ended December 31, 2003 (6.61%), and an increase in capitalized interest for the year ended December 31, 2004 due to an increase in development activities.
39
The approximate $.5 million loss on early retirement of debt for the year ended December 31, 2004 is due to the early retirement of a mortgage loan. The loss on early retirement of debt is comprised of the write-off of unamortized deferred financing costs and a prepayment penalty.
Income tax benefit increased by $2.9 million due primarily to an increase in general and administrative expense (G&A) due to additional G&A costs incurred in 2004 compared to 2003 associated with additional investment activity in the Consolidated Operating Partnerships taxable REIT subsidiary.
Equity in income of Other Real Estate Partnerships decreased by $14.1 million primarily due to the decrease in net operating income as a result of property sales subsequent to December 31, 2003.
Equity in income of joint ventures increased by $34.5 million due primarily to the Consolidated Operating Partnerships allocation of gain from the sale of all of the properties in the December 2001 Joint Venture and the Consolidated Operating Partnerships recognition of the deferred gain on its initial sale of properties to the December 2001 Joint Venture.
The $9.8 million gain on sale of real estate (net of income taxes) for the year ended December 31, 2004 resulted from the sale of four industrial properties and several land parcels that do not meet the criteria established by FAS 144 for inclusion in discontinued operations. The $7.2 million gain on sale of real estate (net of income taxes) for the year ended December 31, 2003 resulted from the sale of eight industrial properties and several land parcels that do not meet the criteria established by FAS 144 for inclusion in discontinued operations.
The following table summarizes certain information regarding the industrial properties included in discontinued operations by the Consolidated Operating Partnership for the year ended December 31, 2004 and December 31, 2003.
Year Ended December 31, | ||||||||
Restated | ||||||||
2004 | 2003 | |||||||
Total Revenues |
$ | 21,176 | $ | 49,078 | ||||
Operating Expenses |
(6,783 | ) | (15,424 | ) | ||||
Depreciation and Amortization |
(4,972 | ) | (10,531 | ) | ||||
Provision
For Income Taxes |
(1,690 | ) | (1,354 | ) | ||||
Gain on Sale
of Real Estate, Net of Income Taxes |
73,372 | 72,947 | ||||||
Income from Discontinued Operations |
$ | 81,103 | $ | 94,716 | ||||
Income from discontinued operations (net of income taxes) for the year ended December 31, 2004 reflects the results of operations and gain on sale of real estate of $73.4 million relating to 86 industrial properties that were sold during the year ended December 31, 2004 and the results of operations from eight properties identified as held for sale at December 31, 2004.
Income from discontinued operations (net of income taxes) for the year ended December 31, 2003 reflects the results of operations of industrial properties that were sold during the year ended December 31, 2004, eight properties identified as held for sale at December 31, 2004, industrial properties that were sold during the twelve months ended December 31, 2003 as well as the gain on sale of real estate of $72.9 million from the industrial properties which were sold during the year ended December 31, 2003.
Comparison of Year Ended December 31, 2003 to Year Ended December 31, 2002
The Consolidated Operating Partnerships net income available to unitholders was $110.9 million and $109.3 million for the years ended December 31, 2003, and December 31, 2002, respectively. Basic and diluted net income available to unitholders was $2.45 and $2.44 per unit, respectively, for the year ended December 31, 2003, and $2.38 and $2.37 per unit, respectively, for the year ended December 31, 2002.
The tables below summarize the Consolidated Operating Partnerships revenues, property expenses and depreciation and other amortization by various categories for the years ended December 31, 2003 and December 31, 2002. Same store properties are in service properties owned prior to January 1, 2002. Acquired properties are properties that were acquired subsequent to December 31, 2001. Sold properties are properties that were sold subsequent to December 31, 2001. Properties that are not in service are properties that are under construction that have not reached stabilized occupancy or were placed in service after December 31, 2001 or acquisitions acquired prior to January 1, 2002 that were not placed in service as of December 31, 2001. These properties are placed in service as they reach stabilized occupancy (generally defined as properties that are 90% leased). Other revenues are derived from the operations of the Consolidated Operating Partnerships maintenance company, fees earned from the Consolidated Operating Partnerships joint ventures, fees earned for developing properties for third parties and other miscellaneous revenues. Other expenses are derived from the operations of the Consolidated Operating Partnerships maintenance company and other miscellaneous regional expenses.
40
The Consolidated Operating Partnerships future financial condition and results of operations, including rental revenues, may be impacted by the future acquisition and sale of properties. The future revenues and expenses may vary materially from historical rates.
At December 31, 2003 and 2002, the occupancy rates of the Consolidated Operating Partnerships same store properties were 88.8% and 88.4%, respectively.
2003 | 2002 | $ Change | % Change | |||||||||||||
REVENUES ($ in 000s) |
||||||||||||||||
Same Store Properties |
$ | 224,328 | $ | 231,883 | $ | (7,555 | ) | (3.3 | )% | |||||||
Acquired Properties |
32,327 | 8,657 | 23,670 | 273.4 | % | |||||||||||
Sold Properties |
20,989 | 53,363 | (32,374 | ) | (60.7 | )% | ||||||||||
Properties Not Placed in-service |
13,628 | 6,908 | 6,720 | 97.3 | % | |||||||||||
Other |
8,187 | 6,566 | 1,621 | 24.7 | % | |||||||||||
299,459 | 307,377 | (7,918 | ) | (2.6 | )% | |||||||||||
Discontinued Operations |
(49,078 | ) | (71,487 | ) | 22,409 | (31.3 | )% | |||||||||
Total Revenues |
$ | 250,381 | $ | 235,890 | $ | 14,491 | 6.1 | % | ||||||||
Revenues from same store properties decreased $7.6 million, or 3.3% due primarily to a decrease in rental rates on new leases. Revenues from acquired properties increased $23.7 million, or 273.4% due to properties acquired subsequent to December 31, 2001. Revenues from sold properties decreased $32.4 million, or 60.7% due to properties sold subsequent to December 31, 2001. Revenues from properties not placed in service increased $6.7 million due to an increase in occupancy on developments that were substantially completed in 2003 and 2002. Revenues from other properties increased $1.6 million due to an increase in assignment fees.
2003 | 2002 | $ Change | % Change | |||||||||||||
PROPERTY EXPENSES ($ in 000s) |
||||||||||||||||
Same Store Properties |
$ | 74,704 | $ | 72,954 | $ | 1,750 | 2.4 | % | ||||||||
Acquired Properties |
9,099 | 1,894 | 7,205 | 380.4 | % | |||||||||||
Sold Properties |
6,929 | 16,859 | (9,930 | ) | (58.9 | )% | ||||||||||
Properties Not Placed in-service |
5,235 | 2,786 | 2,449 | 87.9 | % | |||||||||||
Other |
4,912 | 3,855 | 1,057 | 27.4 | % | |||||||||||
100,879 | 98,348 | 2,531 | 2.6 | % | ||||||||||||
Discontinued Operations |
(15,424 | ) | (20,820 | ) | 5,396 | (25.9 | )% | |||||||||
Total Property Expenses |
$ | 85,455 | $ | 77,528 | $ | 7,927 | 10.2 | % | ||||||||
Property expenses, which include real estate taxes, repairs and maintenance, property management, utilities, insurance and other expenses, increased by approximately $7.9 million or 10.2%. The increase in property expenses from same store properties is due primarily to an increase in repairs and maintenance expense, utilities expense and insurance expense, partially offset by a decrease in real estate tax expense. Due to a harsh winter in many of the Operating Partnerships markets in 2003, the Operating Partnership experienced an increase in repairs and maintenance due primarily to an increase in snow removal, as well as an increase in utility usage and utility rates. The increase in insurance expense is due primarily to an increase in insurance premiums. The decrease in real estate tax expense is due to a decrease in real estate taxes in certain of the Operating Partnerships markets. Property expenses from acquired properties increased by $7.2 million, or 380.4% due to properties acquired subsequent to December 31, 2001. Property expenses from sold properties decreased by $9.9 million, or 58.9% due to properties sold subsequent to December 31, 2001. Property expenses from properties not in service increased $2.4 million due to an increase in real estate taxes. Property expenses from other properties increased $1.1 million due to an increase in maintenance expenses.
General and administrative expense increased by approximately $6.4 million due primarily to increases in employee compensation and additional employees for the year ended December 31, 2003 as compared to the year ended December 31, 2002 as well an increase in the Operating Partnerships state taxes.
Amortization of deferred financing costs remained relatively unchanged.
41
DEPRECIATION
and |
2003 | 2002 | $ Change | % Change | ||||||||||||
OTHER AMORTIZATION ($ in 000s) |
||||||||||||||||
Same Store Properties |
$ | 57,327 | $ | 52,801 | $ | 4,526 | 8.6 | % | ||||||||
Acquired Properties |
6,353 | 1,478 | 4,875 | 329.8 | % | |||||||||||
Sold Properties |
3,936 | 9,785 | (5,849 | ) | (59.8 | )% | ||||||||||
Properties Not in-service and Other |
5,478 | 1,250 | 4,228 | 338.2 | % | |||||||||||
Corporate FF&E |
1,222 | 1,352 | (130 | ) | (9.6 | )% | ||||||||||
74,316 | 66,666 | 7,650 | 11.5 | % | ||||||||||||
Discontinued Operations |
(10,531 | ) | (14,080 | ) | 3,549 | (25.2 | )% | |||||||||
Total Depreciation and |
||||||||||||||||
Other Amortization |
$ | 63,785 | $ | 52,586 | $ | 11,199 | 21.3 | % | ||||||||
The increase in depreciation and other amortization for the same store properties is primarily due to a net increase in leasing commissions and, building and tenant improvements paid in 2003 and 2002. Depreciation and other amortization from acquired properties increased by $4.9 million, or 329.8% due to properties acquired subsequent to December 31, 2001. Depreciation and other amortization from sold properties decreased by $5.9 million, or 59.8% due to properties sold subsequent to December 31, 2001. Depreciation and other amortization for properties not in service and other increased by $4.2 million due primarily to depreciation expense being recognized in 2003 for developments that were substantially completed but not in service.
Interest income increased by approximately $1.6 million primarily due to an increase in seller financing in 2003.
Interest expense increased by approximately $7.8 million for the year ended December 31, 2003 as compared to the year ended December 31, 2002 due primarily to an increase in average debt balance outstanding for the year ended December 31, 2003 ($1,452.0 million) as compared to the year ended December 31, 2002 ($1,392.6 million) and a decrease in capitalized interest for the year ended December 31, 2003 due to a decrease in development activities. This was offset by a decrease in the weighted average interest rate for the year ended December 31, 2003 (6.61%) as compared to the year ended December 31, 2002 (6.84%).
The approximate $.9 million loss on early retirement of debt for the year ended December 31, 2002 is due to the early retirement of senior unsecured debt. The loss on early retirement of debt is comprised of the amount paid above the carrying amount of the senior unsecured debt, the write-off of pro rata unamortized deferred financing costs and legal costs.
Income tax benefit increased by $2.8 million due primarily to an increase in interest expense in 2003 compared to 2002 due to a decrease in capitalized interest in 2003 compared to 2002 due to a decrease in development activities.
Equity in income of Other Real Estate Partnerships decreased by approximately $9.7 million due primarily to a decrease in gain on sale of real estate, partially offset by an approximate $10.7 million lease termination fee received from a tenant during the year ended December 31, 2003.
Equity in income of joint ventures increased by approximately $.1 million due primarily to the increase in gain on sale of real estate of one of the Companys joint ventures and the Company recognizing its proportionate interest in net income in one of the Companys joint ventures during the year ended December 31, 2002, offset by a loss on the sale of real estate of one of the Companys joint ventures.
The $7.2 million gain on sale of real estate (net of income taxes) for the year ended December 31, 2003 resulted from the sale of eight industrial properties and several land parcels that do not meet the criteria established by FAS 144 for inclusion in discontinued operations. The $13.0 million gain on sale of real estate (net of income taxes) for the year ended December 31, 2002 resulted from the sale of 27 industrial properties and several land parcels that do not meet the criteria established by FAS 144 for inclusion in discontinued operations.
The following table discloses certain information regarding the industrial properties included in discontinued operations by the Consolidated Operating Partnership for the year ended December 31, 2003 and December 31, 2002.
42
Year Ended December 31, | ||||||||
Restated | ||||||||
2003 | 2002 | |||||||
Total Revenues |
$ | 49,078 | $ | 71,487 | ||||
Operating Expenses |
(15,424 | ) | (20,820 | ) | ||||
Depreciation and Amortization |
(10,531 | ) | (14,080 | ) | ||||
Provision
for Income Taxes |
(1,354 | ) | (947 | ) | ||||
Gain on Sale
of Real Estate, Net of Income Taxes |
72,947 | 35,592 | ||||||
Income from Discontinued Operations |
$ | 94,716 | $ | 71,232 | ||||
Income from discontinued operations (net of income taxes) of approximately $94.7 million for the year ended December 31, 2003 reflects the results of operations of industrial properties that were sold during the year ended December 31, 2004, eight properties identified as held for sale at December 31, 2004, industrial properties that were sold during the year ended December 31, 2003, as well as the gain on sale of real estate of $72.9 million from the 113 industrial properties which were sold during the year ended December 31, 2003.
Income from discontinued operations (net of income taxes) of approximately $71.2 million for the year ended December 31, 2002 reflects the results of operations of industrial properties that were sold during the year ended December 31, 2004, eight properties identified as held for sale at December 31, 2004, industrial properties that were sold during the year ended December 31, 2003 and industrial properties that were sold during the year ended December 31, 2002, as well as the gain on sale of real estate of $35.6 million from the industrial properties which were sold during the year ended December 31, 2002.
43
LIQUIDITY AND CAPITAL RESOURCES
At December 31, 2004, the Consolidated Operating Partnerships cash and cash equivalents, as well as restricted cash, was approximately $3.1 million. Restricted cash was comprised of gross proceeds from the sales of certain industrial properties. These sales proceeds will be disbursed as the Consolidated Operating Partnership exchanges properties under Section 1031 of the Internal Revenue Code.
The Consolidated Operating Partnership has considered its short-term (one year or less) liquidity needs and the adequacy of its estimated cash flow from operations and other expected liquidity sources to meet these needs. The Consolidated Operating Partnerships 6.9% Notes due in 2005, in the aggregate principal amount of $50.0 million are due on November 21, 2005 (the 2005 Notes). The Company expects to satisfy the maturity of the 2005 Notes with the issuance of additional debt. With the exception of the 2005 Notes, the Consolidated Operating Partnership believes that its principal short-term liquidity needs are to fund normal recurring expenses, debt service requirements and the minimum distribution required by the Company to maintain the Companys REIT qualification under the Internal Revenue Code. The Consolidated Operating Partnership anticipates that these needs will be met with cash flows provided by operating activities.
The Consolidated Operating Partnership expects to meet long-term (greater than one year) liquidity requirements such as property acquisitions, developments, scheduled debt maturities, major renovations, expansions and other nonrecurring capital improvements through the disposition of select assets, the issuance of long-term unsecured indebtedness and additional Units and preferred Units. As of December 31, 2004 and March 23, 2005, $500.0 million of debt securities was registered and unissued under the Securities Act of 1933, as amended. The Consolidated Operating Partnership also may finance the development or acquisition of additional properties through borrowings under the Unsecured Line of Credit. At December 31, 2004, borrowings under the Unsecured Line of Credit bore interest at a weighted average interest rate of 3.518%. As of March 23, 2005, the Consolidated Operating Partnership, through the Operating Partnership, had approximately $98.3 million available in additional borrowings under the Unsecured Line of Credit. The Unsecured Line of Credit bears interest at a floating rate of LIBOR plus .70% or the Prime Rate, at the Companys election. The Unsecured Line of Credit contains certain financial covenants relating to debt service coverage, market value net worth, dividend payout ratio and total funded indebtedness. The Consolidated Operating Partnerships access to borrowings may be limited if it fails to meet any of these covenants. Also, the Consolidated Operating Partnerships borrowing rate on its Unsecured Line of Credit may increase in the event of a downgrade on the Consolidated Operating Partnerships unsecured notes by the rating agencies.
The Consolidated Operating Partnership currently has credit ratings from Standard & Poors, Moodys and Fitch Ratings of BBB/Baa2/BBB, respectively. The Consolidated Operating Partnerships goal is to maintain its existing credit ratings. In the event of a downgrade, management believes the Consolidating Operating Partnership would continue to have access to sufficient capital; however, the Consolidated Operating Partnerships cost of borrowing would increase and its ability to access certain financial markets may be limited.
Year Ended December 31, 2004
Net cash provided by operating activities of approximately $81.0 million for the year ended December 31, 2004 was comprised primarily of net income of approximately $125.2 million and adjustments for non-cash items of approximately $4.9 million and offset by the net change in operating assets and liabilities of approximately $49.1 million. The adjustments for the non-cash items of approximately $4.9 million are primarily comprised of the gain on sale of real estate of approximately $83.2 million, the effect of the straight-lining of rental income of approximately $5.3 million and a decrease of the bad debt provision of approximately $1.5 million, offset by depreciation and amortization of approximately $94.4 million and a loss on the early retirement of debt of approximately $.5 million.
Net cash provided by investing activities of approximately $5.6 million for the year ended December 31, 2004 was comprised primarily of the net proceeds from the sale of real estate, the repayment, including the sale, of mortgage loans receivable, a decrease in restricted cash that is held by an intermediary for Section 1031 exchange purposes, distributions from the Other Real Estate Partnerships and distributions from two of the Consolidated Operating Partnerships industrial real estate joint ventures partially offset by the acquisition of real estate, development of real estate, capital expenditures related to the expansion and improvement of existing real estate, investments in and advances to the Other Real Estate Partnerships and contributions and investments in one of the Consolidated Operating Partnerships joint ventures.
44
During the year ended December 31, 2004, the Consolidated Operating Partnership sold 90 industrial properties comprising approximately 6.8 million square feet of GLA and several land parcels. Gross proceeds from the sales of the 90 industrial properties and several land parcels were approximately $393.0 million.
During the year ended December 31, 2004, the Consolidated Operating Partnership acquired 77 industrial properties comprising approximately 8.9 million square feet of GLA and several land parcels. The purchase price for these acquisitions totaled approximately $393.1 million, excluding costs incurred in conjunction with the acquisition of the industrial properties and land parcels. The Consolidated Operating Partnership also substantially completed the development of 11 industrial properties comprising approximately 2.3 million square feet of GLA at an estimated cost of approximately $80.2 million.
The Consolidated Operating Partnership, through a wholly-owned limited liability company in which the Operating Partnership is the sole member, contributed approximately $3.7 million to, and received distributions of approximately $50.5 million from, which the Operating Partnerships industrial real estate joint ventures. As of December 31, 2004, the Operating Partnerships industrial real estate joint ventures owned 46 industrial properties comprising approximately 3.5 million square feet of GLA.
Net cash used in financing activities of approximately $83.5 million for the year ended December 31, 2004 was comprised primarily of the redemption of preferred units, general partnership and limited partnership units (Unit) and preferred general partnership unit distributions, net repayments under the Consolidated Operating Partnerships Unsecured Line of Credit, preferred unit offering costs, debt issuance costs incurred in conjunction with the issuance of senior unsecured debt, the repurchase of restricted units and repayments on mortgage loans payable, partially offset by the net proceeds from the exercise of stock options and issuance of common and preferred units, proceeds from the issuance of senior unsecured debt and mortgage loan payable and the settlement of interest rate protection agreements in connection with the issuance of senior unsecured debt.
On December 21, 2004, the Consolidated Operating Partnership, through the Operating Partnership, assumed a mortgage loan in the amount of $6.2 million (the Acquisition Mortgage Loan XIV). The Acquisition Mortgage Loan XIV is collateralized by several properties in Tampa, Florida, bears interest at a fixed rate of 6.94% and provides for monthly principal and interest payments based on a 20-year amortization schedule. The Acquisition Mortgage Loan XIV matures on July 1, 2009. In conjunction with the assumption of the Acquisition Mortgage Loan XIV, the Consolidated Operating Partnership recorded a premium in the amount of $.6 million which will be amortized over the remaining life of the Acquisition Mortgage Loan XIV as an adjustment to interest expense.
On September 30, 2004, the Consolidated Operating Partnership, through the Operating Partnership, assumed a mortgage loan in the amount of $12.1 million and borrowed an additional $1.4 million (the Acquisition Mortgage Loan XIII). The Acquisition Mortgage Loan XIII is collateralized by several properties in Phoenix, Arizona, bears interest at a fixed rate of 5.6% and provides for monthly principal and interest payments based on a 30-year amortization schedule. The Acquisition Mortgage Loan XIII matures on November 10, 2012. In conjunction with the assumption of the Acquisition Mortgage Loan XIII, the Consolidated Operating Partnership recorded a premium in the amount of $.5 million which will be amortized over the remaining life of the Acquisition Mortgage Loan XIII as an adjustment to interest expense.
During the year ended December 31, 2004, the Consolidated Operating Partnership paid off and retired a mortgage loan in the amount of $4.3 million (the Acquisition Mortgage Loan XI). The Acquisition Mortgage Loan XI was collateralized by one property in Downers Grove, Illinois, bore interest at a fixed rate of 7.61% and provided for monthly principal and interest payments based on a 30-year amortization schedule. The Acquisition Mortgage Loan XI may be prepaid only after June 2004 in exchange for the greater of a 1% prepayment fee or yield maintenance premium. On December 3, 2004, the Consolidated Operating Partnership paid off and retired the Acquisition Mortgage Loan XI. As this pay off and retirement was prior to the stated maturity date of the Acquisition Mortgage Loan XI, the Consolidated Operating Partnership wrote off unamortized deferred financing costs and paid a prepayment penalty in the amount of approximately $.5 million.
On June 11, 2004, the Consolidated Operating Partnership, through the Operating Partnership, amended and restated its $300.0 million Unsecured Line of Credit. The Unsecured Line of Credit matures on September 28, 2007 and bears interest at a floating rate of LIBOR plus .70%, or the Prime Rate, at the Consolidated Operating Partnerships election.
45
On May 17, 2004, the Consolidated Operating Partnership, through the Operating Partnership, exchanged $125.0 million of senior unsecured debt which matures on June 1, 2014 and bears a coupon interest rate of 6.42% (the 2014 Notes) for $100.0 million aggregate principal amount of its 7.375% Notes due 2011 (the 2011 PATS) and net cash in the amount of approximately $8.9 million. The issue price of the 2014 Notes was 99.123%.
On June 14, 2004, the Consolidated Operating Partnership, through the Operating Partnership, issued $125.0 million of senior unsecured debt which matures on June 15, 2009 and bears a coupon interest rate of 5.25% (the 2009 Notes). The issue price of the 2009 Notes was 99.826%. The Consolidated Operating Partnership also entered into interest rate protection agreements which were used to fix the interest rate on the 2009 Notes prior to issuance. The Consolidated Operating Partnership settled the interest rate protection agreements for approximately $6.7 million of proceeds, which is included in other comprehensive income.
On February 4, 1998, the Company issued 5,000,000 Depositary Shares, each representing 1/100th of a share of the Companys 7.95%, $.01 par value, Series D Cumulative Preferred Stock (the Series D Preferred Stock), at an initial offering price of $25.00 per Depositary Share. The net proceeds of $120.6 million received from the Series D Preferred Stock were contributed to the Operating Partnership in exchange for the Series D Preferred Units. The Company redeemed the Series D Preferred Stock on June 7, 2004 at a redemption price of $25.00 per Depositary Share and paid a prorated second quarter dividend of $.36990 per Depositary Share, totaling approximately $1.9 million. The Series D Preferred Units were redeemed on June 7, 2004 as well.
On March 18, 1998, the Company issued 3,000,000 Depositary Shares, each representing 1/100th of a share of the Companys 7.90%, $.01 par value, Series E Cumulative Preferred Stock (the Series E Preferred Stock), at an initial offering price of $25.00 per Depositary Share. The net proceeds of $72.1 million received from the Series E Preferred Stock were contributed to the Operating Partnership in exchange for the Series E Preferred Units. The Company redeemed the Series E Preferred Stock on June 7, 2004 at a redemption price of $25.00 per Depositary Share and paid a prorated second quarter dividend of $.36757 per Depositary Share, totaling approximately $1.1 million. The Series E Preferred Units were redeemed on June 7, 2004 as well.
On May 27, 2004, the Company issued 50,000 Depositary Shares, each representing 1/100th of a share of the Companys 6.236%, $.01 par value, Series F Flexible Cumulative Redeemable Preferred Stock (the Series F Preferred Stock), at an initial offering price of $1,000.00 per Depositary Share for gross proceeds of $50.0 million. Net of offering costs, the Company received proceeds of $49.1 million from the issuance of the Series F Preferred Stock which were contributed to the Operating Partnership in exchange for 6.236% Series F Cumulative Preferred Units (the Series F Preferred Units) and are reflected in the Consolidated Operating Partnerships financial statements as general partner preferred unit contributions. Dividends on the Series F Preferred Stock are cumulative from the date of initial issuance and are payable semi-annually in arrears for the period from the date of original issuance through March 31, 2009 (the Series F Initial Fixed Rate Period), commencing on September 30, 2004, at a rate of 6.236% per annum of the liquidation preference (the Series F Initial Distribution Rate) (equivalent to $62.36 per Depositary Share). On or after March 31, 2009, the Series F Initial Distribution Rate is subject to reset, at the Companys option, subject to certain conditions and parameters, at fixed or floating rates and periods. Fixed rates and periods will be determined through a remarketing procedure. Floating rates during floating rate periods will equal 2.375% (the initial credit spread), plus the greater of (i) the 3-month LIBOR Rate, (ii) the 10-year Treasury CMT Rate (as defined in the Articles Supplementary), and (iii) the 30-year Treasury CMT Rate (the adjustable rate) (as defined in the Articles Supplementary), reset quarterly. Dividends on the Series F Preferred Stock are payable semi-annually in arrears for fixed rate periods subsequent to the Series F Initial Fixed Rate Period and quarterly in arrears for floating rate periods. With respect to the payment of dividends and amounts upon liquidation, dissolution or winding up, the Series F Preferred Stock ranks senior to payments on the Companys Common Stock and pari passu with the Companys 8.625%, $.01 par value, Series C Cumulative Preferred Stock (the Series C Preferred Stock) and Series G Preferred Stock (hereinafter defined). On or after March 31, 2009, subject to any conditions on redemption applicable in any fixed rate period subsequent to the Series F Initial Fixed Rate Period, the Series F Preferred Stock is redeemable for cash at the option of the Company, in whole or in part, at a redemption price equivalent to $1,000.00 per Depositary Share, or $50.0 million in the aggregate, plus dividends accrued and unpaid to the redemption date. The Series F Preferred Stock has no stated maturity and is not convertible into any other securities of the Company.
On May 27, 2004, the Company issued 25,000 Depositary Shares, each representing 1/100th of a share of the Companys 7.236%, $.01 par value, Series G Flexible Cumulative Redeemable Preferred Stock (the Series G Preferred Stock), at an initial offering price of $1,000.00 per Depositary Share for gross proceeds of $25.0 million. Net of offering costs, the Company received proceeds of $24.5 million from the issuance of the Series G Preferred
46
Stock which were contributed to the Operating Partnership in exchange for 7.236% Series G Cumulative Preferred Units (the Series G Preferred Units) and are reflected in the Consolidated Operating Partnerships financial statements as general partner preferred unit contribution. Dividends on the Series G Preferred Stock are cumulative from the date of initial issuance and are payable semi-annually in arrears for the period from the date of original issuance of the Series G Preferred Stock through March 31, 2014 (the Series G Initial Fixed Rate Period), commencing on September 30, 2004, at a rate of 7.236% per annum of the liquidation preference (the Series G Initial Distribution Rate) (equivalent to $72.36 per Depositary Share). On or after March 31, 2014, the Series G Initial Distribution Rate is subject to reset, at the Companys option, subject to certain conditions and parameters, at fixed or floating rates and periods. Fixed rates and periods will be determined through a remarketing procedure. Floating rates during floating rate periods will equal 2.500% (the initial credit spread), plus the greater of (i) the 3-month LIBOR Rate, (ii) the 10-year Treasury CMT Rate (as defined in the Articles Supplementary), and (iii) the 30-year Treasury CMT Rate (the adjustable rate)(as defined in the Articles Supplementary), reset quarterly. Dividends on the Series G Preferred Stock are payable semi-annually in arrears for fixed rate periods subsequent to the Series G Initial Fixed Rate Period and quarterly in arrears for floating rate periods. With respect to the payment of dividends and amounts upon liquidation, dissolution or winding up, the Series G Preferred Stock ranks senior to payments on the Companys Common Stock and pari passu with the Companys Series C Preferred Stock and Series F Preferred Stock. On or after March 31, 2014, subject to any conditions on redemption applicable in any fixed rate period subsequent to the Series G Initial Fixed Rate Period, the Series G Preferred Stock is redeemable for cash at the option of the Company, in whole or in part, at a redemption price equivalent to $1,000.00 per Depositary Share, or $25.0 million in the aggregate, plus dividends accrued and unpaid to the redemption date. The Series G Preferred Stock has no stated maturity and is not convertible into any other securities of the Company.
On June 2, 2004, the Company issued 500 shares of 2.965% $.01 par value, Series H Flexible Cumulative Redeemable Preferred Stock (the Series H Preferred Stock), at an initial offering price of $250,000 per share for gross proceeds of $125.0 million. Net of offering costs, the Company received proceeds of $120.8 million from the issuance of the Series H Preferred Stock which were contributed to the Operating Partnership in exchange for Series H Cumulative Preferred Units (the Series H Preferred Units) and are reflected in the Consolidated Operating Partnerships financial statements as general partner preferred unit contribution. On or after July 2, 2004, the Series H Preferred Stock became redeemable for cash at the option of the Company, in whole but not in part, at a redemption price equivalent, initially, to $242,875 per share plus accrued and unpaid dividends. The Company redeemed the Series H Preferred Stock on July 2, 2004 and paid a prorated second and third quarter dividend of $629.555 per share, totaling approximately $.3 million. On July 2, 2004, the Series H Preferred Units were redeemed as well.
During the year ended December 31, 2004, the Company awarded 206,117 shares of restricted common stock to certain employees and 10,500 shares of restricted common stock to certain Directors. The Consolidated Operating Partnership, through the Operating Partnership, issued Units to the Company in the same amount. These shares of restricted common stock had a fair value of approximately $8.4 million on the date of grant. The restricted common stock vests over periods from one to ten years. Compensation expense will be charged to earnings over the respective vesting periods.
For the year ended December 31, 2004, certain employees of the Company exercised 1,287,482 non-qualified employee stock options. Net proceeds to the Company were approximately $37.3 million. The Consolidated Operating Partnership, through the Operating Partnership, issued 1,287,482 Units to the Company.
On September 16, 2004, the Company and the Operating Partnership entered into a sales agreement to sell up to 3,900,000 shares of the Companys common stock from time to time with Cantor Fitzgerald & Co., as sales agent, in a controlled equity offering program. During the year ended December 31, 2004, the Company issued 1,333,600 shares of common stock under the controlled equity offering program and received net proceeds of $48.8 million. The Company contributed the net proceeds to the Consolidated Operating Partnership and the Consolidated Operating Partnership, through the Operating Partnership, issued Units to the Company in the same amount.
On March 31, 2004, the Operating Partnership paid first quarter 2004 distributions of $53,906 per Unit on its 8.625% Series C Cumulative Preferred Units (the Series C Preferred Units), $49.688 per Unit on its 7.95% Series D Cumulative Preferred Units and $49.375 per Unit on its 7.90% Series E Cumulative Preferred Units. The preferred unit distributions paid on March 31, 2004, were approximately $5.0 million. On June 30, 2004 the Operating Partnership paid a second quarter 2004 distribution of $53.906 per Unit on its Series C Preferred Units of approximately $1.1 million. On September 30, 2004, the Operating Partnership paid a third quarter 2004 distribution of $53.906 per Unit on its Series C Preferred Units, a prorated semi-annual distribution of $2,165.28 per Unit on its Series F Preferred Units and a prorated semi-annual distribution of $2,512.50 per Unit on its Series G Preferred Units. The preferred unit distributions paid on September 30, 2004, were approximately $2.8 million. On December 31, 2004, the Operating Partnership paid a fourth quarter 2004 distribution of $53.906 per Unit on its Series C Preferred Units, totaling approximately $1.1 million.
47
On January 19, 2004, the Operating Partnership paid a fourth quarter 2003 distribution of $.6850 per Unit, totaling approximately $31.9 million. On April 19, 2004, the Operating Partnership paid a first quarter 2004 distribution of $.6850 per Unit, totaling approximately $32.7 million. On July 19, 2004, the Operating Partnership paid a second quarter 2004 distribution of $.6850 per Unit, totaling approximately $32.7 million. On October 18, 2004, the Operating Partnership paid a third quarter 2004 distribution of $.6850 per Unit, totaling approximately $32.9 million.
Contractual Obligations and Commitments
The following table lists our contractual obligations and commitments as of December 31, 2004 (In thousands):
Payments Due by Period | ||||||||||||||||||||
Less than | Over | |||||||||||||||||||
Total | 1 Year | 1-3 Years | 3-5 Years | 5 Years | ||||||||||||||||
Operating and Ground Leases* |
$ | 40,907 | $ | 1,718 | $ | 2,863 | $ | 1,740 | $ | 34,586 | ||||||||||
Real Estate Development* |
59,051 | 59,051 | | | | |||||||||||||||
Long-term Debt |
1,586,456 | 51,835 | 473,227 | 134,042 | 927,352 | |||||||||||||||
Interest Expense on Long Term Debt* |
958,255 | 99,717 | 174,123 | 144,344 | 540,071 | |||||||||||||||
Total |
$ | 2,644,669 | $ | 212,321 | $ | 650,213 | $ | 280,126 | $ | 1,502,009 | ||||||||||
* Not on balance sheet.
Off-Balance Sheet Arrangements
Letters of credit are issued in most cases as pledges to governmental entities for development purposes or to support purchase obligations. At December 31, 2004 the Consolidated Operating Partnership has $ 15.7 million in outstanding letters of credit, none of which are reflected as liabilities on the Consolidated Operating Partnerships balance sheet. The Consolidated Operating Partnership has no other off-balance sheet arrangements other than those disclosed on the previous Contractual Obligations and Commitments table.
Environmental
The Consolidated Operating Partnership incurred environmental costs of approximately $.5 million and $.1 million in 2004 and 2003, respectively. The Consolidated Operating Partnership estimates 2005 costs of approximately $.6 million. The Consolidated Operating Partnership estimates that the aggregate cost which needs to be expended in 2005 and beyond with regard to currently identified environmental issues will not exceed approximately $1.2 million, a substantial amount of which will be the primary responsibility of the tenant, the seller to the Consolidated Operating Partnership or another responsible party. This estimate was determined by a third party evaluation.
Inflation
For the last several years, inflation has not had a significant impact on the Consolidated Operating Partnership because of the relatively low inflation rates in the Consolidated Operating Partnerships markets of operation. Most of the Consolidated Operating Partnerships leases require the tenants to pay their share of operating expenses, including common area maintenance, real estate taxes and insurance, thereby reducing the Consolidated Operating Partnerships exposure to increases in costs and operating expenses resulting from inflation. In addition, many of the outstanding leases expire within six years which may enable the Consolidated Operating Partnership to replace existing leases with new leases at higher base rentals if rents of existing leases are below the then-existing market rate.
Ratio of Earnings to Fixed Charges
The ratio of earnings to fixed charges was 1.42, 1.36 and 1.59 for the years ended December 31, 2004, 2003 and 2002, respectively. The increase in earnings to fixed charges between fiscal years 2004 and 2003 is primarily due to an increase in income from continuing operations in fiscal year 2004 due to an increase in rental income and
48
tenant recoveries and other income and an increase in depreciation and amortization expense for fiscal year 2004 as compared to fiscal year 2003 as discussed in Results of Operations above. The decrease in earnings to fixed charges between fiscal years 2003 and 2002 is primarily due to a decrease in income from continuing operations in fiscal year 2003 due to a decrease in rental income and tenant recoveries and other income, an increase in depreciation and amortization expense, slightly offset by a valuation provision on real estate recognized in fiscal year 2002 as discussed in Results of Operations above.
Market Risk
The following discussion about the Consolidated Operating Partnerships risk-management activities includes forward-looking statements that involve risk and uncertainties. Actual results could differ materially from those projected in the forward-looking statements.
This analysis presents the hypothetical gain or loss in earnings, cash flows or fair value of the financial instruments and derivative instruments which are held by the Consolidated Operating Partnership at December 31, 2004 that are sensitive to changes in the interest rates. While this analysis may have some use as a benchmark, it should not be viewed as a forecast.
In the normal course of business, the Consolidated Operating Partnership also faces risks that are either non-financial or non-quantifiable. Such risks principally include credit risk and legal risk and are not represented in the following analysis.
At December 31, 2004, $1,405.0 million (approximately 89.3% of total debt at December 31, 2004) of the Consolidated Operating Partnerships debt was fixed rate debt and $167.5 million (approximately 10.7% of total debt at December 31, 2004) of the Consolidated Operating Partnerships debt was variable rate debt. Currently, the Consolidated Operating Partnership does not enter into financial instruments for trading or other speculative purposes.
For fixed rate debt, changes in interest rates generally affect the fair value of the debt, but not earnings or cash flows of the Consolidated Operating Partnership. Conversely, for variable rate debt, changes in the interest rate generally do not impact the fair value of the debt, but would affect the Consolidated Operating Partnerships future earnings and cash flows. The interest rate risk and changes in fair market value of fixed rate debt generally do not have a significant impact on the Consolidated Operating Partnership until the Consolidated Operating Partnership is required to refinance such debt. See Note 6 to the consolidated financial statements for a discussion of the maturity dates of the Consolidated Operating Partnerships various fixed rate debt.
Based upon the amount of variable rate debt outstanding at December 31, 2004, a 10% increase or decrease in the interest rate on the Consolidated Operating Partnerships variable rate debt would decrease or increase, respectively, future net income and cash flows by approximately $.6 million per year. A 10% increase in interest rates would decrease the fair value of the fixed rate debt at December 31, 2004 by approximately $50.6 million, to $1,512.7 million. A 10% decrease in interest rates would increase the fair value of the fixed rate debt at December 31, 2004 by approximately $54.4 million, to $1,617.7 million.
Subsequent Events
On January 24, 2005, the Operating Partnership paid a fourth quarter 2004 distribution of $.6950 per Unit, totaling approximately $34.3 million.
On March 1, 2005, the Consolidated Operating Partnership declared a first quarter 2005 distribution of $.6950 per Unit which is payable on April 18, 2005. The Consolidated Operating Partnership also declared first quarter 2005 preferred unit distributions of $53.906 per Unit on its 8 5/8% Series C Cumulative Preferred Units, respectively, totaling, in the aggregate, approximately $1.1 million, which is payable on March 31, 2005; semi-annual dividends of $3,118.00 per share ($31.18 per Depositary Share) on its Series F Preferred Stock, totaling, in the aggregate, approximately $1.6 million, which is payable on March 31, 2005; and semi-annual dividends of $3,618.00 per share ($36.18 per Depositary Share) on its Series G Preferred Stock, totaling, in the aggregate, approximately $.9 million, which is payable on March 31, 2005.
From January 1, 2005 to March 23, 2005, the Company awarded 189,878 shares of restricted common stock to certain employees and 1,012 shares of restricted common stock to certain Directors. The Operating Partnership
49
issued Units to the Company in the same amount. These shares of restricted common stock had a fair value of approximately $8.0 million on the date of grant. The restricted common stock vests over periods from one to ten years. Compensation expense will be charged to earnings over the respective vesting period.
From January 1, 2005 to March 23, 2005, the Consolidated Operating Partnership acquired seven industrial properties and several land parcels for a total estimated investment of approximately $40.5 million (approximately $1.5 million of which was made through the issuance of limited partnership interests in the Operating Partnership (Units)). The Consolidated Operating Partnership also sold twelve industrial properties and several land parcels for approximately $132.5 million of gross proceeds during this period.
On January 13, 2005, the Consolidated Operating Partnership, through First Industrial Development Services, Inc., entered into an interest rate protection agreement which hedged the change in value of a build to suit development project the Company is in the process of constructing. This interest rate protection agreement has a notional value of $50.0 million, is based on the five year treasury, has a strike rate of 3.936% and settles on October 4, 2005. Per Statement of Financial Accounting Standard No. 133, Accounting for Derivative Instruments and Hedging Activities, fair value and cash flow hedge accounting for hedges of nonfinancial assets and liabilities is limited to hedges of the risk of changes in the market price of the entire hedged item because changes in the price of an ingredient or component of a nonfinancial item generally do not have a predictable, separately measurable effect on the price of the item. Since the interest rate protection agreement is hedging a component of the change in value of the build to suit development, the interest rate protection agreement doesn't qualify for hedge accounting and the change in value of the interest rate protection agreement will be recognized immediately in net income as opposed to other comprehensive income.
On March 21, 2005, the Operating Partnership, through wholly-owned limited liability companies in which a wholly-owned company of the Operating Partnership or the Operating Partnership is the sole member, entered into a joint venture arrangement with an institutional investor to invest in industrial properties (the March 2005 Joint Venture). The Operating Partnership, through wholly-owned limited liability companies in which a wholly-owned company of the Operating Partnership or the Operating Partnership is the sole member, owns a ten percent equity interest in and provides property management, leasing, development, disposition and portfolio management services to the March 2005 Joint Venture.
Related Party Transactions
The Consolidated Operating Partnership periodically engages in transactions for which CB Richard Ellis, Inc. acts as a broker. A relative of Michael W. Brennan, the President and Chief Executive Officer and a director of the Company, is an employee of CB Richard Ellis, Inc. For the year ended December 31, 2004, this relative received approximately $.03 million in brokerage commissions paid by the Consolidated Operating Partnership.
Other
In December 2004, the FASB issued Statement of Financial Accounting Standard No. 123 (Revised 2004), Share-Based Payment (FAS 123(R)). FAS 123(R) is a revision of FAS 123, and also supercedes APB 25, and its related implementation guidance. FAS 123(R) requires compensation cost to be measured at the fair value of the stock option at the date of grant, eliminates the alternative to use the intrinsic value method of accounting prescribed in APB 25, and clarifies and expands the guidance of FAS 123 in several areas. FAS 123(R) is effective as of the beginning of the first interim or annual reporting period that begins after June 15, 2005. FAS 123(R) applies to all awards granted, modified, repurchased, or cancelled after the effective date and the cumulative effect of initially applying FAS 123(R), if any, is to be recognized as of the required effective date. The Consolidated Operating Partnership will adopt FAS 123(R) commencing as of July 1, 2005 using the modified prospective application method. The Consolidated Operating Partnership does not expect the requirements of FAS 123(R) to have a material impact on its results of operations, financial position or liquidity.
The Emerging Issues Task Force released Issue 03-13, Applying the Conditions in Paragraph 42 of FASB Statement No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, in Determining Whether to Report Discontinued Operations (Issue 03-13). Issue 03-13 establishes an approach for evaluating whether the criteria in paragraph 42 of FAS 144 have been met for purposes of classifying the results of operations of a component of an entity that either has been disposed of or is classified as held for sale as discontinued operations. The effective date for components classified as held for sale or disposed of is in fiscal periods beginning after December 15, 2004. The Consolidated Operating Partnership will adopt Issue 03-13 beginning January 1, 2005; Issue 03-13 will have no impact to net income.
Risk Factors
The Consolidated Operating Partnerships operations involve various risks that could adversely affect its financial condition, results of operations, cash flow, ability to pay distributions on its Units and the market value of its Units. These risks, among others contained in the Consolidated Operating Partnerships other filings with the Securities and Exchange Commission, include:
Real estate investments value fluctuates depending on conditions in the general economy and the real estate business. These conditions may limit the Consolidated Operating Partnerships revenues and available cash.
The factors that affect the value of the Consolidated Operating Partnerships real estate and the revenues the Consolidated Operating Partnership derives from its properties include, among other things:
| general economic conditions; | |
| local conditions such as oversupply or a reduction in demand in an area; | |
| the attractiveness of the properties to tenants; | |
| tenant defaults; | |
| zoning or other regulatory restrictions; | |
| competition from other available real estate; | |
| our ability to provide adequate maintenance and insurance; and |
50
| increased operating costs, including insurance premiums and real estate taxes. |
Many real estate costs are fixed, even if income from properties decreases.
The Consolidated Operating Partnerships financial results depend on leasing space in the Consolidated Operating Partnerships real estate to tenants on terms favorable to the Consolidated Operating Partnership. The Consolidated Operating Partnerships income and funds available for distribution to its unitholders will decrease if a significant number of the Consolidated Operating Partnerships tenants cannot pay their rent or the Consolidated Operating Partnership is unable to lease properties on favorable terms. In addition, if a tenant does not pay its rent, the Consolidated Operating Partnership might not be able to enforce its rights as landlord without delays and the Consolidated Operating Partnership might incur substantial legal costs. Costs associated with real estate investment, such as real estate taxes and maintenance costs, generally are not reduced when circumstances cause a reduction in income from the investment. For the year ended December 31, 2004, approximately 75.1% of the Consolidated Operating Partnerships gross revenues from continuing operations came from rentals of real property.
The Consolidated Operating Partnership may be unable to sell properties when appropriate because real estate investments are not as liquid as certain other types of assets.
Real estate investments generally cannot be sold quickly and, therefore, will tend to limit the Consolidated Operating Partnerships ability to adjust its property portfolio promptly in response to changes in economic or other conditions. The inability to respond promptly to changes in the performance of the Consolidated Operating Partnerships property portfolio could adversely affect the Consolidated Operating Partnerships financial condition and ability to service debt and make distributions to its unitholders. In addition, like other companies qualifying as REITs under the Internal Revenue Code, the Company must comply with the safe harbor rules relating to the number of properties disposed of in a year, their tax basis and the cost of improvements made to the properties, or meet other tests which enable a REIT to avoid punitive taxation on the sale of assets. Thus, the Consolidated Operating Partnerships ability at any time to sell assets may be restricted.
The Consolidated Operating Partnership may be unable to sell or contribute properties on advantageous terms.
The Consolidated Operating Partnership has sold to third parties a significant number of properties in recent years and, as part of its business, the Consolidated Operating Partnership intends to continue to sell properties to third parties. The Consolidated Operating Partnerships ability to sell properties on advantageous terms depends on factors beyond the Consolidated Operating Partnerships control, including competition from other sellers and the availability of attractive financing for potential buyers of the Consolidated Operating Partnerships properties. If the Consolidated Operating Partnership is unable to sell properties on favorable terms or redeploy the proceeds of property sales in accordance with the Consolidated Operating Partnerships business strategy, then the Consolidated Operating Partnerships financial condition, results of operations, cash flow and ability to pay distributions on, and the market value of, the Consolidated Operating Partnerships Units could be adversely affected.
The Consolidated Operating Partnership has also sold to its joint ventures a significant number of properties in recent years and, as part of its business, the Consolidated Operating Partnership intends to continue to sell properties to its joint ventures as opportunities arise. If the Consolidated Operating Partnership does not have sufficient properties available that meet the investment criteria of current or future joint ventures, or if the joint ventures have reduced or no access to capital on favorable terms, then such sales could be delayed or prevented, adversely affecting the Consolidated Operating Partnerships financial condition, results of operations, cash flow and ability to pay distributions on, and the market value of, the Consolidated Operating Partnerships Units.
For the year ended December 31, 2004, gains on sales or contributions of properties accounted for approximately 66.4% of the Consolidated Operating Partnerships net income.
The Consolidated Operating Partnership may be unable to acquire properties on advantageous terms or acquisitions may not perform as the Consolidated Operating Partnership expects.
The Consolidated Operating Partnership acquires and intends to continue to acquire primarily industrial properties. The acquisition of properties entails various risks, including the risks that the Consolidated Operating Partnerships investments may not perform as expected and that the Consolidated Operating Partnerships cost estimates for bringing an acquired property up to market standards may prove inaccurate. Further, the Consolidated
51
Operating Partnership faces significant competition for attractive investment opportunities from other well-capitalized real estate investors, including both publicly-traded real estate investment trusts and private investors. This competition increases as investments in real estate become attractive relative to other forms of investment. As a result of competition, the Consolidated Operating Partnership may be unable to acquire additional properties as it desires or the purchase price may be elevated. In addition, the Company expects to finance future acquisitions through a combination of borrowings under the Consolidated Operating Partnerships Unsecured Line of Credit, proceeds from equity or debt offerings by the Consolidated Operating Partnership and proceeds from property sales, which may not be available and which could adversely affect the Consolidated Operating Partnerships cash flow. Any of the above risks could adversely affect the Consolidated Operating Partnerships financial condition, results of operations, cash flow and ability to pay distributions on, and the market value of, the Consolidated Operating Partnerships Units.
The Consolidated Operating Partnership may be unable to complete development and re-development projects on advantageous terms.
As part of its business, the Consolidated Operating Partnership develops new and re-develops existing properties. In addition, the Consolidated Operating Partnership has sold to third parties or sold to the Companys joint ventures a significant number of development and re-development properties in recent years and the Consolidated Operating Partnership intends to continue to sell such properties to third parties or to sell such properties to the Consolidated Operating Partnerships joint ventures as opportunities arise. The real estate development and re-development business involves significant risks that could adversely affect the Consolidated Operating Partnerships financial condition, results of operations, cash flow and ability to pay distributions on, and the market value of, the Consolidated Operating Partnerships Units which include:
| the Consolidated Operating Partnership may not be able to obtain financing for development projects on favorable terms and complete construction on schedule or within budget, resulting in increased debt service expense and construction costs and delays in leasing the properties and generating cash flow; | |||
| the Consolidated Operating Partnership may not be able to obtain, or may experience delays in obtaining, all necessary zoning, land-use, building, occupancy and other governmental permits and authorizations; | |||
| the properties may perform below anticipated levels, producing cash flow below budgeted amounts and limiting the Consolidated Operating Partnerships ability to sell such properties to third parties or to sell or contribute such properties to the Consolidated Operating Partnerships joint ventures. |
The Consolidated Operating Partnership may be unable to renew leases or find other lessees.
The Consolidated Operating Partnership is subject to the risks that, upon expiration, leases may not be renewed, the space subject to such leases may not be relet or the terms of renewal or reletting, including the cost of required renovations, may be less favorable than expiring lease terms. If the Consolidated Operating Partnership were unable to promptly renew a significant number of expiring leases or to promptly relet the space covered by such leases, or if the rental rates upon renewal or reletting were significantly lower than the then current rates, the Consolidated Operating Partnerships cash funds from operations and ability to make expected distributions to stockholders might be adversely affected. As of December 31, 2004, leases with respect to approximately 13.1 million, 8.8 million and 8.0 million square feet of GLA, representing 27.5%, 18.6% and 16.9%, of GLA expire in the remainder of 2005, 2006 and 2007, respectively.
The Company might fail to qualify or remain qualified as a REIT.
First Industrial Realty Trust, Inc. intends to operate so as to qualify as a REIT under the Internal Revenue Code of 1986 (the Code). Although First Industrial Realty Trust, Inc. believes that it is organized and will operate in a manner so as to qualify as a REIT, qualification as a REIT involves the satisfaction of numerous requirements, some of which must be met on a recurring basis. These requirements are established under highly technical and complex Code provisions of which there are only limited judicial or administrative interpretations and involve the determination of various factual matters and circumstances not entirely within First Industrial Realty Trust, Inc.s control.
First Industrial Realty Trust, Inc. (through one of its subsidiary partnerships) entered into certain development agreements in 2000 through 2003, the performance of which has been completed. Under these agreements, First Industrial Realty Trust, Inc. provided services to unrelated third parties and certain payments were made by the unrelated third parties for services provided by certain contractors hired by First Industrial Realty Trust, Inc. First Industrial Realty Trust, Inc. believes that these payments were properly characterized by it as reimbursements for costs incurred by it on behalf of the third parties and do not constitute gross income and did not prevent First Industrial Realty Trust, Inc. from satisfying the gross income requirements of the REIT provisions (the gross income tests). First Industrial Realty Trust, Inc. has brought this matter to the attention of the Internal Revenue Service, or IRS. The IRS has not challenged or expressed any interest in challenging First Industrial Realty Trust, Inc.s view on this matter. If the IRS were to challenge such position and were successful, First Industrial Realty Trust, Inc. might be found not to have satisfied the gross income tests in one or more of its taxable years. If First Industrial Realty Trust, Inc. were found not to have satisfied the gross income tests, it could be subject to a penalty tax. However, such noncompliance should not adversely affect First Industrial Realty Trust, Inc.s status as a REIT as long as such noncompliance was due to reasonable cause and not to willful neglect, and certain other requirements are met. Although this cannot be assured, First Industrial Realty Trust, Inc. believes that the risk of losing its REIT status as a result of these development agreements is remote.
If First Industrial Realty Trust, Inc. were to fail to qualify as a REIT in any taxable year, it would be subject to federal income tax, including any applicable alternative minimum tax, on its taxable income at corporate rates. This could result in a discontinuation or substantial reduction in dividends to stockholders and in cash to pay interest and principal on debt securities that First Industrial Realty Trust, Inc. issues. Unless entitled to relief under certain statutory provisions, First Industrial Realty Trust, Inc. also would be disqualified from electing treatment as a REIT for the four taxable years following the year during which it failed to qualify as a REIT.
52
Certain property transfers may generate prohibited transaction income, resulting in a penalty tax on the gain attributable to the transaction.
As part of its business, the Consolidated Operating Partnership sells properties to third parties or sells properties to the Consolidated Operating Partnerships joint ventures as opportunities arise. Under the Code, a 100% penalty tax could be assessed on the gain resulting from sales of properties that are deemed to be prohibited transactions. The question of what constitutes a prohibited transaction is based on the facts and circumstances surrounding each transaction. The Internal Revenue Service could contend that certain sales of properties by the Company are prohibited transactions. While the Consolidated Operating Partnerships management does not believe that the Internal Revenue Service, would prevail in such a dispute, if the matter was successfully argued by the Internal Revenue Service, the 100% penalty tax could be assessed against the profits from these transactions. In addition, any income from a prohibited transaction may adversely affect the Companys ability to satisfy the income tests for qualification as a REIT.
The REIT distribution requirements may require the Company to turn to external financing sources.
First Industrial Realty Trust, Inc. could, in certain instances, have taxable income without sufficient cash to enable First Industrial Realty Trust, Inc. to meet the distribution requirements of the REIT provisions of the Code. In that situation, the Company could be required to borrow funds or sell properties on adverse terms in order to meet those distribution requirements. In addition, because First Industrial Realty Trust, Inc. must distribute to its stockholders at least 90% of the Companys REIT taxable income each year, the Companys ability to accumulate capital may be limited. Thus, in connection with future acquisitions, First Industrial Realty Trust, Inc. may be more dependent on outside sources of financing, such as debt financing or issuances of additional capital stock, which may or may not be available on favorable terms. Additional debt financings may substantially increase the Consolidated Operating Partnerships leverage and additional equity offerings may result in substantial dilution of unitholders interests.
Debt financing, the degree of leverage and rising interest rates could reduce the Consolidated Operating Partnerships cash flow.
Where possible, the Consolidated Operating Partnership intends to continue to use leverage to increase the rate of return on the Consolidated Operating Partnerships investments and to allow the Consolidated Operating Partnership to make more investments than it otherwise could. The Consolidated Operating Partnerships use of leverage presents an additional element of risk in the event that the cash flow from the Consolidated Operating Partnerships properties is insufficient to meet both debt payment obligations and the Companys distribution requirements of the REIT provisions of the Code. In addition, rising interest rates would reduce the Consolidated Operating Partnerships cash flow by increasing the amount of interest due on its floating rate debt and on its fixed rate debt as it matures and is refinanced.
Cross-collateralization of mortgage loans could result in foreclosure on substantially all of the Consolidated Operating Partnerships properties if the Consolidated Operating Partnership is unable to service its indebtedness.
If the Operating Partnership decides to obtain additional debt financing in the future, it may do so through mortgages on some or all of its properties. These mortgages may be on recourse, non-recourse or cross-collateralized basis. Cross-collateralization makes all of the subject properties available to the lender in order to satisfy the Consolidated Operating Partnerships debt. Holders of indebtedness that is so secured will have a claim against these properties. To the extent indebtedness is cross collateralized, lenders may seek to foreclose upon properties that are not the primary collateral for their loan, which may, in turn, result in acceleration of other indebtedness secured by properties. Foreclosure of properties would result in a loss of income and asset value to the Consolidated Operating Partnership, making it difficult for it to meet both debt payment obligations and the Companys distribution requirements of the REIT provisions of the Code. As of December 31, 2004, none of the Consolidated Operating Partnerships current indebtedness was cross-collateralized.
The Consolidated Operating Partnership may have to make lump-sum payments on its existing indebtedness.
53
The Consolidated Operating Partnership is required to make the following lump-sum or balloon payments under the terms of some of its indebtedness, including:
| $50 million aggregate principal amount of 7.75% Notes due 2032 (the 2032 Notes) | |
| $200 million aggregate principal amount of 7.60% Notes due 2028 (the 2028 Notes) | |
| approximately $15 million aggregate principal amount of 7.15% Notes due 2027 (the 2027 Notes) | |
| $100 million aggregate principal amount of 7.50% Notes due 2017 (the 2017 Notes) | |
| $125 million aggregate principal amount of 6.42% Notes due 2014 (the 2014 Notes) | |
| $200 million aggregate principal amount of 6.875% Notes due 2012 (the 2012 Notes) | |
| $200 million aggregate principal amount of our 7.375% Notes due 2011(the 2011 Notes) | |
| $125 million aggregate principal amount of 5.25% Notes due 2009 (the 2009 Notes) | |
| $150 million aggregate principal amount of 7.60% Notes due 2007 (the 2007 Notes) | |
| $150 million aggregate principal amount of 7.00% Notes due 2006 (the 2006 Notes) | |
| $50 million aggregate principal amount of 6.90% Notes due 2005 (the 2005 Notes) | |
| a $300 million unsecured revolving credit facility (the Unsecured Line of Credit) under which the Consolidated Operating Partnership may borrow to finance the acquisition of additional properties and for other corporate purposes, including working capital. |
The Unsecured Line of Credit provides for the repayment of principal in a lump-sum or balloon payment at maturity in 2007. Under the Unsecured Line of Credit, the Operating Partnership has the right, subject to certain conditions, to increase the aggregate commitment under the Unsecured Line of Credit by up to $100 million. As of December 31, 2004, $167.5 million was outstanding under the Unsecured Line of Credit at a weighted average interest rate of 3.518%.
The Consolidated Operating Partnerships ability to make required payments of principal on outstanding indebtedness, whether at maturity or otherwise, may depend on its ability either to refinance the applicable indebtedness or to sell properties. The Consolidated Operating Partnership has no commitments to refinance the 2005 Notes, the 2006 Notes, the 2007 Notes, the 2009 Notes, the 2011 Notes, the 2012 Notes, the 2014 Notes, the 2017 Notes, the 2027 Notes, the 2028 Notes, the 2032 Notes or the Unsecured Line of Credit. Some of the existing debt obligations, other than those discussed above, of the Consolidated Operating Partnership, are secured by the Consolidated Operating Partnerships properties, and therefore such obligations will permit the lender to foreclose on those properties in the event of a default.
There is no limitation on debt in the Consolidated Operating Partnerships organizational documents.
As of December 31, 2004, the Companys ratio of debt to its total market capitalization was 42.5%. The organizational documents of First Industrial Realty Trust, Inc., however, do not contain any limitation on the amount or percentage of indebtedness the Company may incur. Accordingly, the Consolidated Operating Partnership could become more highly leveraged, resulting in an increase in debt service that could adversely affect the Consolidated Operating Partnerships ability to make expected distributions to Unitholders and in an increased risk of default on the Consolidated Operating Partnerships obligations.
The Company computes that percentage by calculating its total consolidated debt as a percentage of the aggregate market value of all outstanding shares of the Companys common stock, assuming the exchange of all limited partnership units of the Operating Partnership for common stock, plus the aggregate stated value of all outstanding shares of preferred stock and total consolidated debt.
Rising interest rates on the Consolidated Operating Partnerships Unsecured Line of Credit could decrease the Consolidated Operating Partnerships available cash.
The Consolidated Operating Partnerships Unsecured Line of Credit bears interest at a floating rate. As of December 31, 2004, the Companys Unsecured Line of Credit had an outstanding balance of $167.5 million at a weighted average interest rate of 3.518%. Currently, the Consolidated Operating Partnerships Unsecured Line of Credit bears interest at the Prime Rate or at the London Interbank Offered Rate plus .70%. Based on an outstanding balance on our Unsecured Line of Credit as of December 31, 2004, a 10% increase in interest rates would increase interest expense by $.6 million on an annual basis. Increases in the interest rate payable on balances outstanding under the Unsecured Line of Credit would decrease the Consolidated Operating Partnerships cash available for distribution to unitholders.
54
Earnings and cash dividends, asset value and market interest rates affect the price of the Companys common stock.
As a real estate investment trust, the market value of the Companys common stock, in general, is based primarily upon the markets perception of the Companys growth potential and its current and potential future earnings and cash dividends. The market value of the Companys common stock is based secondarily upon the market value of the Companys underlying real estate assets. For this reason, shares of the Companys common stock may trade at prices that are higher or lower than our net asset value per share. To the extent that the Company retains operating cash flow for investment purposes, working capital reserves, or other purposes, these retained funds, while increasing the value of the Companys underlying assets, may not correspondingly increase the market price of the Companys common stock. The Companys failure to meet the markets expectations with regard to future earnings and cash dividends likely would adversely affect the market price of the Companys common stock. Further, the distribution yield on the common stock (as a percentage of the price of the common stock) relative to market interest rates may also influence the price of the Companys common stock. An increase in market interest rates might lead prospective purchasers of the Companys common stock to expect a higher distribution yield, which would adversely affect the market price of the Companys common stock. Additionally, if the market price of the Companys common stock declines significantly, then the Company might breach certain covenants with respect to its debt obligations, which could adversely affect the Companys liquidity and ability to make future acquisitions and the Companys ability to pay dividends to its stockholders.
The Consolidated Operating Partnership may incur unanticipated costs and liabilities due to environmental problems.
Under various federal, state and local laws, ordinances and regulations, an owner or operator of real estate may be liable for the costs of clean-up of certain conditions relating to the presence of hazardous or toxic materials on, in or emanating from the property, and any related damages to natural resources. Environmental laws often impose liability without regard to whether the owner or operator knew of, or was responsible for, the presence of hazardous or toxic materials. The presence of such materials, or the failure to address those conditions properly, may adversely affect the ability to rent or sell the property or to borrow using the property as collateral. Persons who dispose of or arrange for the disposal or treatment of hazardous or toxic materials may also be liable for the costs of clean-up of such materials, or for related natural resource damages, at or from an off-site disposal or treatment facility, whether or not the facility is owned or operated by those persons. No assurance can be given that existing environmental assessments with respect to any of the Consolidated Operating Partnerships properties reveal all environmental liabilities, that any prior owner or operator of any of the properties did not create any material environmental condition not known to the Consolidated Operating Partnership or that a material environmental condition does not otherwise exist as to any of the Consolidated Operating Partnerships properties.
The Consolidated Operating Partnerships insurance coverage does not include all potential losses.
The Consolidated Operating Partnership currently carries comprehensive insurance coverage including property, boiler & machinery, liability, fire, flood, terrorism, earthquake, extended coverage and rental loss as appropriate for the markets where each of the Consolidated Operating Partnerships properties and their business operations are located. The insurance coverage contains policy specifications and insured limits customarily carried for similar properties and business activities. The Consolidated Operating Partnership believes its properties are adequately insured. However, there are certain losses, including losses from earthquakes, hurricanes, floods, pollution, acts of war, acts of terrorism or riots, that are not generally insured against or that are not generally fully insured against because it is not deemed to be economically feasible or prudent to do so. If an uninsured loss or a loss in excess of insured limits occurs with respect to one or more of the Consolidated Operating Partnerships properties, the Consolidated Operating Partnership could experience a significant loss of capital invested and potential revenues in these properties, and could potentially remain obligated under any recourse debt associated with the property.
55
Item 7A. Quantitative and Qualitative Disclosures About Market Risk
Response to this item is included in Item 7 Managements Discussion and Analysis of Financial Condition and Results of Operations above.
Item 8. Financial Statements and Supplementary Data
See Index to Financial Statements and Financial Statement Schedule on page F-1 of this Form 10-K.
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
None.
Item 9A. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
The Consolidated Operating Partnership maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the Consolidated Operating Partnerships periodic reports pursuant to the Securities Exchange Act of 1934 (the Exchange Act) is recorded, processed, summarized, and reported within the time periods specified in the Securities and Exchange Commissions rules and forms, and that such information is accumulated and communicated to the Consolidated Operating Partnerships management, including its principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required financial disclosure.
The Consolidated Operating Partnership carried out an evaluation, under the supervision and with the participation of the Consolidated Operating Partnerships management, including the principal executive officer and principal financial officer, of the effectiveness of the design and operation of the Consolidated Operating Partnerships disclosure controls and procedures pursuant to Exchange Act Rule 13a-15(b) as of the end of the period covered by this report. Based upon this evaluation, the Consolidated Operating Partnerships principal executive officer and principal financial officer concluded that the Consolidated Operating Partnerships disclosure controls and procedures were not effective as of the end of the period covered by this report, because of the material weakness discussed below. To address the material weakness described below, the Consolidated Operating Partnership performed additional analysis and other procedures after the end of the period covered by this report to ensure the Consolidated Operating Partnerships consolidated financial statements are prepared in accordance with generally accepted accounting principles. Accordingly, management believes that the financial statements included in this report fairly present in all material respects the Consolidated Operating Partnerships financial condition, results of operations and cash flows for the periods presented.
Managements Report on Internal Control Over Financial Reporting
Management of the Consolidated Operating Partnership is responsible for establishing and maintaining adequate internal control over financial reporting. The Consolidated Operating Partnerships internal controls over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.
Management of the Consolidated Operating Partnership has assessed the effectiveness of the Consolidated Operating Partnerships internal control over financial reporting as of December 31, 2004. In making its assessment of internal control over financial reporting, management used the criteria described in the Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (the Internal Control-Integrated Framework).
A material weakness is a significant deficiency, or combination of significant deficiencies, that results in a more than remote likelihood that a material misstatement of the annual or interim financial statements will not be prevented or detected.
Management of the Consolidated Operating Partnership has concluded that, as of December 31, 2004, the Consolidated Operating Partnership had a material weakness in its internal control over financial reporting designed to ensure the proper allocation of its income tax provision (benefit) among income from continuing operations, income from discontinued operations and gain on sale of real estate. This control deficiency resulted in the restatement of the Consolidated Operating Partnerships consolidated financial statements for the years ended 2003 and 2002, the restatement of the quarterly financial information for the four quarters in the year ended 2003, the restatement of the quarterly financial information for the first three quarters in the year ended 2004 and an adjustment to the 2004 annual financial statements which are included in this Form 10-K. Additionally, management of the Consolidated Operating Partnership concluded this control deficiency could have resulted in a misstatement of the allocation of income tax provision (benefit) that would result in a material misstatement to annual or interim financial statements that would not be prevented or detected. Accordingly, management determined that this control deficiency constitutes a material weakness in the Consolidated Operating Partnerships internal controls over financial reporting. Because of this material weakness, management of the Consolidated Operating Partnership concluded that it did not maintain effective internal control over financial reporting as of December 31, 2004, based on criteria in the Internal Control-Integrated Framework.
Managements assessment of the effectiveness of the Consolidated Operating Partnerships internal control over financial reporting as of December 31, 2004 has been audited by PricewaterhouseCoopers LLP, an independent registered public accounting firm, as stated in their report which appears herein. See Report of Independent Registered Public Accounting Firm on page F-2 of this Form 10-K.
Remediation of Material Weakness
As discussed in Managements Report on Internal Control Over Financial Reporting, as of December 31, 2004, there was a material weakness in the Consolidated Operating Partnerships internal control over financial reporting. In the first quarter of 2005, the Consolidated Operating Partnership implemented improved monitoring controls to ensure the proper allocation of its income tax provision (benefit) among income from continuing operations, income from discontinued operations, and gain on sale of real estate.
Changes in Internal Control Over Financial Reporting
There has been no change in the Consolidated Operating Partnerships internal control over financial reporting that occurred during the fourth quarter of 2004 that has materially affected, or is reasonably likely to materially affect, the Consolidated Operating Partnerships internal control over financial reporting. As discussed above, in the first quarter of 2005, the Consolidated Operating Partnership implemented improved monitoring controls to ensure the proper allocation of its income tax provision (benefit) among income from continuing operations, income from discontinued operations, and gain on sale of real estate.
Item 9B. Other Information
None.
56
PART III
Item 10, 11, 12, 13 and 14. Directors and Executive Officers of the Registrant, Executive Compensation, Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters, Certain Relationships and Related Transactions and Principal Accountant Fees and Services
The Operating Partnership has no directors or executive officers; instead it is managed by its sole general partner, the Company. The information with respect to the sole general partner of the Operating Partnership required by Item 10, Item 11, Item 12, Item 13 and Item 14 is incorporated herein by reference to the Companys definitive proxy statement expected to be filed with the Securities and Exchange Commission no later than 120 days after the Companys fiscal year (which will be filed no later than 120 days after the end of the Companys fiscal year end). Information contained in the parts of such proxy statement captioned Stock Performance Graph, Report of the Compensation Committee, Report of the Audit Committee and in statements with respect to the independence of the Audit Committee, (except as such statements specifically relate to the independence of such committees financial expert) and regarding the Audit Committee Charter, are specifically not incorporated herein by reference.
57
PART IV
Item 15. Exhibits and Financial Statement Schedules
(a) Financial Statements, Financial Statement Schedule and Exhibits
(1 & 2) See Index to Financial Statements and Financial Statement Schedule on page F-1 of this Form 10-K |
(3) Exhibits:
Exhibit No. | Description | |
3.1
|
Eighth Amended and Restated Limited Partnership Agreement of First Industrial, L.P. (the LP Agreement) dated June 2, 2004 (incorporated by reference to Exhibit 10.1 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 2004, File No. 1-13102) | |
3.2
|
Amendment No. 1 dated March 4, 2005 to the LP Agreement (incorporated by reference to Exhibit 10.20 of the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2004, File No. 1-13102) | |
4.1
|
Indenture, dated as of May 13, 1997, between First Industrial, L.P. and First Trust National Association, as Trustee (incorporated by reference to Exhibit 4.1 of the Form 10-Q of the Company for the fiscal quarter ended March 31, 1997, as amended by Form 10-Q/A No. 1 of the Company filed May 30, 1997, File No. 1-13102) | |
4.2
|
Supplemental Indenture No. 1, dated as of May 13, 1997, between First Industrial, L.P. and First Trust National Association as Trustee relating to $150 million of 7.60% Notes due 2007 and $100 million of 7.15% Notes due 2027 (incorporated by reference to Exhibit 4.2 of the Form 10-Q of the Company for the fiscal quarter ended March 31, 1997, as amended by Form 10-Q/A No. 1 of the Company filed May 30, 1997, File No. 1-13102) | |
4.3
|
Supplemental Indenture No. 2, dated as of May 22, 1997, between First Industrial, L.P. and First Trust National Association as Trustee relating to $100 million of 7 3/8% Notes due 2011 (incorporated by reference to Exhibit 4.4 of the Form 10-QT of the Operating Partnership for the fiscal quarter ended March 31, 1997, File No. 333-21873) | |
4.4
|
Supplemental Indenture No. 3 dated October 28, 1997 between First Industrial, L.P. and First Trust National Association providing for the issuance of Medium-Term Notes due Nine Months or more from Date of Issue (incorporated by reference to Exhibit 4.1 of Form 8-K of the Operating Partnership, dated November 3, 1997, as filed November 3, 1997, File No. 333-21873) | |
4.5
|
6.90% Medium-Term Note due 2005 in principal amount of $50 million issued by First Industrial, L.P. (incorporated by reference to Exhibit 4.17 of the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 1997, File No. 1-13102) | |
4.6
|
7.00% Medium-Term Note due 2006 in principal amount of $150 million issued by First Industrial, L.P. (incorporated by reference to Exhibit 4.18 of the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 1997, File No. 1-13102) | |
4.7
|
7.50% Medium-Term Note due 2017 in principal amount of $100 million issued by First Industrial, L.P. (incorporated by reference to Exhibit 4.19 of the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 1997, File No. 1-13102) | |
4.8
|
Trust Agreement, dated as of May 16, 1997, between First Industrial, L.P. and First Bank National Association, as Trustee (incorporated by reference to Exhibit 4.5 of the Form 10-QT of the Operating Partnership for the fiscal quarter ended March 31, 1997, File No. 333-21873) | |
4.9
|
Third Amended and Restated Unsecured Revolving Credit Agreement, dated as of June 11, 2004, among First Industrial, L.P., First Industrial Realty Trust, Inc., Bank One NA and certain other banks (incorporated by reference to Exhibit 10.2 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 2004, File No. 1-13102) |
58
Exhibit No. | Description | |
4.10
|
7.60% Notes due 2028 in principal amount of $200 million issued by First Industrial, L.P. (incorporated by reference to Exhibit 4.2 of the Form 8-K of the Operating Partnership dated July 15, 1998, File No. 333-21873) | |
4.11
|
Supplemental Indenture No.5, dated as of July 14, 1998, between First Industrial, L.P. and the U.S. Bank Trust National Association, relating to First Industrial, L.P.s 7.60% Notes due July 15, 2028 (incorporated by reference to Exhibit 4.1 of the Form 8-K of the Operating Partnership dated July 15, 1998, File No. 333-21873) | |
4.12
|
7.375% Note due 2011 in principal amount of $200 million issued by First Industrial, L.P. (incorporated by reference to Exhibit 4.15 of the Operating Partnerships Annual Report on Form 10-K for the year ended December 31, 2000, File No. 333-21873) | |
4.13
|
Supplemental Indenture No.6, dated as of March 19, 2001, between First Industrial, L.P. and the U.S. Bank Trust National Association, relating to First Industrial, L.P.s 7.375% Notes due March 15, 2011(incorporated by reference to Exhibit 4.16 of the Operating Partnerships Annual Report on Form 10-K for the year ended December 31, 2000, File No. 333-21873) | |
4.14
|
Registration Rights Agreement, dated as of March 19, 2001, among First Industrial, L.P. and Credit Suisse First Boston Corporation, Chase Securities, Inc., Merrill Lynch, Pierce, Fenner & Smith Incorporated, Salomon Smith Barney, Inc., Banc of America Securities LLC, Banc One Capital Markets, Inc. and UBS Warburg LLC (incorporated by reference to Exhibit 4.17 of the Operating Partnerships Annual Report on Form 10-K for the year ended December 31, 2000, File No. 333-21873) | |
4.15
|
Supplemental Indenture No. 7 dated as of April 15, 2002, between First Industrial, L.P. and the U.S. Bank National Association, relating to First Industrial, L.P.s 6.875% Notes due 2012 and 7.75% Notes due 2032 (incorporated by reference to Exhibit 4.1 of the Operating Partnerships Form 8-K, dated April 4, 2002, File No. 333-21873) | |
4.16
|
Form of 6.875% Notes due in 2012 in the principal amount of $200 million issued by First Industrial, L.P. and 7.75% Notes due in 2032 in the principal amount of $50 million issued by First Industrial L.P. (incorporated by reference to Exhibit 4.2 of the Operating Partnerships Form 8-K of First Industrial, L.P. dated April 4, 2002, File No. 333-21873) | |
4.17
|
Form of 7.75% Notes due 2032 in the principal amount of $50 million issued by First Industrial, L.P. (incorporated by reference to Exhibit 4.3 of the Operating Partnerships Form 8-K, dated April 4, 2002, File No. 333-21873) | |
4.18
|
Supplemental Indenture No. 8, dated as of May 17, relating to 6.42% Senior Notes due June 1, 2014, by and between First Industrial, L.P. and U.S. Bank National Association (incorporated by reference to Exhibit 4.1 of the Form 8-K of First Industrial, L.P., dated May 27, 2004, File No. 333-21873) | |
4.19
|
Supplemental Indenture No. 9, dated as of June 14, 2004, relating to 5.25% Senior Notes due 2009, by and between the Operating Partnership and U.S. Bank National Association (incorporated by reference to Exhibit 4.1 of the Form 8-K of First Industrial, L.P., dated June 17, 2004, File No. 333-21873) | |
10.1
|
Sales Agreement by and among the Company and First Industrial, L.P., and Cantor Fitzgerald & Co. dated September 16, 2004 (incorporated by reference to Exhibit 1.1 of the Form 8-K of First Industrial, L.P., dated September 16, 2004, File No. 333-21873). | |
12.1*
|
Computation of ratios of earnings to fixed charges of First Industrial, L.P. | |
21.1
|
Subsidiaries of the Registrant (incorporated by reference to Exhibit 21.1 of the Companys Annual Report on Form 10-K for the year ended December 31, 2004, File No. 1-13102) | |
23*
|
Consent of PricewaterhouseCoopers LLP |
59
Exhibit No. | Description | |
31.1*
|
Certification of Principal Executive Officer of First Industrial Realty Trust, Inc., registrants sole general partner, pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended. | |
31.2*
|
Certification of Principal Financial Officer of First Industrial Realty Trust, Inc., registrants sole general partner, pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended. | |
32.1**
|
Certification of the Principal Executive Officer and the Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes - Oxley Act of 2002. |
* Filed herewith.
** Furnished herewith
60
SIGNATURES
Pursuant to the requirements 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.
FIRST INDUSTRIAL, L.P. | ||||
By: | FIRST INDUSTRIAL REALTY TRUST, INC. as general partner |
|||
Date:
March 28, 2005
|
By: | /s/ Michael W. Brennan | ||
Michael W. Brennan | ||||
President, Chief Executive Officer and Director
(Principal Executive Officer) |
||||
Date:
March 28, 2005
|
By: | /s/ Michael J. Havala | ||
Michael J. Havala | ||||
Chief Financial Officer (Principal Financial Officer) |
||||
Date:
March 28, 2005
|
By: | /s/ Scott A. Musil | ||
Scott A. Musil | ||||
Senior Vice President, Controller, Treasurer and Assistant Secretary
(Principal Accounting 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.
Signature | Title | Date | ||
/s/ Jay H. Shidler
Jay H. Shidler |
Chairman of the Board of Directors | March 28, 2005 | ||
/s/ Michael W. Brennan
Michael W. Brennan |
President, Chief Executive Officer and Director | March 28, 2005 | ||
/s/ Michael G. Damone
Michael G. Damone |
Director of Strategic Planning and Director | March 28, 2005 | ||
/s/ Kevin W. Lynch
Kevin W. Lynch |
Director | March 28, 2005 | ||
/s/ John E. Rau
John E. Rau |
Director | March 28, 2005 | ||
/s/ Robert J. Slater
Robert J. Slater |
Director | March 28, 2005 | ||
/s/ W. Edwin Tyler
W. Edwin Tyler |
Director | March 28, 2005 | ||
/s/ J. Steven Wilson
J. Steven Wilson |
Director | March 28, 2005 |
61
EXHIBIT INDEX
Exhibit No.
|
Description | |
3.1
|
Eighth Amended and Restated Limited Partnership Agreement of First Industrial, L.P. (the LP Agreement) dated June 2, 2004 (incorporated by reference to Exhibit 10.1 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 2004, File No. 1-13102) | |
3.2
|
Amendment No. 1 dated March 4, 2005 to the LP Agreement (incorporated by reference to Exhibit 10.20 of the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2004, File No. 1-13102) | |
4.1
|
Indenture, dated as of May 13, 1997, between First Industrial, L.P. and First Trust National Association, as Trustee (incorporated by reference to Exhibit 4.1 of the Form 10-Q of the Company for the fiscal quarter ended March 31, 1997, as amended by Form 10-Q/A No. 1 of the Company filed May 30, 1997, File No. 1-13102) | |
4.2
|
Supplemental Indenture No. 1, dated as of May 13, 1997, between First Industrial, L.P. and First Trust National Association as Trustee relating to $150 million of 7.60% Notes due 2007 and $100 million of 7.15% Notes due 2027 (incorporated by reference to Exhibit 4.2 of the Form 10-Q of the Company for the fiscal quarter ended March 31, 1997, as amended by Form 10-Q/A No. 1 of the Company filed May 30, 1997, File No. 1-13102) | |
4.3
|
Supplemental Indenture No. 2, dated as of May 22, 1997, between First Industrial, L.P. and First Trust National Association as Trustee relating to $100 million of 7 3/8% Notes due 2011 (incorporated by reference to Exhibit 4.4 of the Form 10-QT of the Operating Partnership for the fiscal quarter ended March 31, 1997, File No. 333-21873) | |
4.4
|
Supplemental Indenture No. 3 dated October 28, 1997 between First Industrial, L.P. and First Trust National Association providing for the issuance of Medium-Term Notes due Nine Months or more from Date of Issue (incorporated by reference to Exhibit 4.1 of Form 8-K of the Operating Partnership, dated November 3, 1997, as filed November 3, 1997, File No. 333-21873) | |
4.5
|
6.90% Medium-Term Note due 2005 in principal amount of $50 million issued by First Industrial, L.P. (incorporated by reference to Exhibit 4.17 of the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 1997, File No. 1-13102) | |
4.6
|
7.00% Medium-Term Note due 2006 in principal amount of $150 million issued by First Industrial, L.P. (incorporated by reference to Exhibit 4.18 of the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 1997, File No. 1-13102) | |
4.7
|
7.50% Medium-Term Note due 2017 in principal amount of $100 million issued by First Industrial, L.P. (incorporated by reference to Exhibit 4.19 of the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 1997, File No. 1-13102) | |
4.8
|
Trust Agreement, dated as of May 16, 1997, between First Industrial, L.P. and First Bank National Association, as Trustee (incorporated by reference to Exhibit 4.5 of the Form 10-QT of the Operating Partnership for the fiscal quarter ended March 31, 1997, File No. 333-21873) | |
4.9
|
Third Amended and Restated Unsecured Revolving Credit Agreement, dated as of June 11, 2004, among First Industrial, L.P., First Industrial Realty Trust, Inc., Bank One NA and certain other banks (incorporated by reference to Exhibit 10.2 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 2004, File No. 1-13102) |
62
Exhibit No.
|
Description | |
4.10
|
7.60% Notes due 2028 in principal amount of $200 million issued by First Industrial, L.P. (incorporated by reference to Exhibit 4.2 of the Form 8-K of the Operating Partnership dated July 15, 1998, File No. 333-21873) | |
4.11
|
Supplemental Indenture No. 5, dated as of July 14, 1998, between First Industrial, L.P. and the U.S. Bank Trust National Association, relating to First Industrial, L.P.s 7.60% Notes due July 15, 2028 (incorporated by reference to Exhibit 4.1 of the Form 8-K of the Operating Partnership dated July 15, 1998, File No. 333-21873) | |
4.12
|
7.375% Note due 2011 in principal amount of $200 million issued by First Industrial, L.P. (incorporated by reference to Exhibit 4.15 of the Operating Partnerships Annual Report on Form 10-K for the year ended December 31, 2000, File No. 333-21873) | |
4.13
|
Supplemental Indenture No. 6, dated as of March 19, 2001, between First Industrial, L.P. and the U.S. Bank Trust National Association, relating to First Industrial, L.P.s 7.375% Notes due March 15, 2011 (incorporated by reference to Exhibit 4.16 of the Operating Partnerships Annual Report on Form 10-K for the year ended December 31, 2000, File No. 333-21873) | |
4.14
|
Registration Rights Agreement, dated as of March 19, 2001, among First Industrial, L.P. and Credit Suisse First Boston Corporation, Chase Securities, Inc., Merrill Lynch, Pierce, Fenner & Smith Incorporated, Salomon Smith Barney, Inc., Banc of America Securities LLC, Banc One Capital Markets, Inc. and UBS Warburg LLC (incorporated by reference to Exhibit 4.17 of the Operating Partnerships Annual Report on Form 10-K for the year ended December 31, 2000, File No. 333-21873) | |
4.15
|
Supplemental Indenture No. 7 dated as of April 15, 2002, between First Industrial, L.P. and the U.S. Bank National Association, relating to First Industrial, L.P.s 6.875% Notes due 2012 and 7.75% Notes due 2032 (incorporated by reference to Exhibit 4.1 of the Operating Partnerships Form 8-K, dated April 4, 2002, File No. 333-21873) | |
4.16
|
Form of 6.875% Notes due in 2012 in the principal amount of $200 million issued by First Industrial, L.P. and 7.75% Notes due in 2032 in the principal amount of $50 million issued by First Industrial L.P. (incorporated by reference to Exhibit 4.2 of the Operating Partnerships Form 8-K of First Industrial, L.P. dated April 4, 2002, File No. 333-21873) | |
4.17
|
Form of 7.75% Notes due 2032 in the principal amount of $50 million issued by First Industrial, L.P. (incorporated by reference to Exhibit 4.3 of the Operating Partnerships Form 8-K, dated April 4, 2002, File No. 333-21873) | |
4.18
|
Supplemental Indenture No. 8, dated as of May 17, relating to 6.42% Senior Notes due June 1, 2014, by and between First Industrial, L.P. and U.S. Bank National Association (incorporated by reference to Exhibit 4.1 of the Form 8-K of First Industrial, L.P., dated May 27, 2004, File No. 333-21873) | |
4.19
|
Supplemental Indenture No. 9, dated as of June 14, 2004, relating to 5.25% Senior Notes due 2009, by and between the Operating Partnership and U.S. Bank National Association (incorporated by reference to Exhibit 4.1 of the Form 8-K of First Industrial, L.P., dated June 17, 2004, File No. 333-21873) | |
10.1
|
Sales Agreement by and among the Company and First Industrial, L.P., and Cantor Fitzgerald & Co. dated September 16, 2004 (incorporated by reference to Exhibit 1.1 of the Form 8-K of First Industrial, L.P., dated September 16, 2004, File No. 333-21873). | |
12.1*
|
Computation of ratios of earnings to fixed charges of First Industrial, L.P. | |
21.1
|
Subsidiaries of the Registrant (incorporated by reference to Exhibit 21.1 of the Companys Annual Report on Form 10-K for the year ended December 31, 2004, File No. 1-13102) | |
23 *
|
Consent of PricewaterhouseCoopers LLP |
63
Exhibit No.
|
Description | |
31.1 *
|
Certification of Principal Executive Officer of First Industrial Realty Trust, Inc., registrants sole general partner, pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended. | |
31.2 *
|
Certification of Principal Financial Officer of First Industrial Realty Trust, Inc., registrants sole general partner, pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended. | |
32.1**
|
Certification of the Principal Executive Officer and the Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002. |
* | Filed herewith. | |||
** | Furnished herewith |
64
FIRST INDUSTRIAL, L.P.
INDEX TO FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULE
PAGE | ||||
FINANCIAL STATEMENTS |
||||
F-2 | ||||
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
F-7 | ||||
FINANCIAL STATEMENT SCHEDULE |
||||
S-1 | ||||
S-2 |
F-1
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Partners of
First Industrial, L.P.:
We have completed an integrated audit of First Industrial, L.P.s 2004 consolidated financial statements and of its internal control over financial reporting as of December 31, 2004 and audits of its 2003 and 2002 consolidated financial statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Our opinions, based on our audits, are presented below.
Consolidated financial statements
In our opinion, the accompanying consolidated balance sheets and the related consolidated statements of operations and comprehensive income, of changes in stockholders equity and of cash flows present fairly, in all material respects, the financial position of First Industrial, L.P. and its subsidiaries (the Consolidated Operating Partnership) at December 31, 2004 and 2003, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2004 in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the Consolidated Operating Partnerships management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit of financial statements 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.
As discussed in Note 12 to the consolidated financial statements, the Consolidated Operating Partnership has restated its previously issued financial statements for the years ended December 31, 2003 and 2002.
Internal control over financial reporting
Also, we have audited managements assessment, included in Managements Report on Internal Control Over Financial Reporting appearing under Item 9A, that First Industrial, L.P. did not maintain effective internal control over financial reporting as of December 31, 2004, because the Consolidated Operating Partnership did not maintain effective controls to ensure the proper allocation of its income tax provision (benefit) between income from continuing operations, income from discontinued operations and gain on sale of real estate, based on criteria established in Internal Control Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Consolidated Operating Partnerships management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express opinions on managements assessment and on the effectiveness of the Consolidated Operating Partnerships internal control over financial reporting based on our audit.
We conducted our audit of internal control over financial reporting in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. An audit of internal control over financial reporting includes obtaining an understanding of internal control over financial reporting, evaluating managements assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we consider necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinions.
A companys internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A companys internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the companys assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
A material weakness is a control deficiency, or combination of control deficiencies, that results in more than a remote likelihood that a material misstatement of the annual or interim financial statements will not be prevented or detected. The following material weakness has been identified and included in managements assessment. As of December 31, 2004, the Consolidated Operating Partnership had a material weakness in its internal control over financial reporting designed to ensure the proper allocation of its income tax provision (benefit) among income from continuing operations, income from discontinued operations and gain on sale of real estate. This control deficiency resulted in the restatement of the Consolidated Operating Partnerships consolidated financial statements for the years ended 2003 and 2002, the restatement of the quarterly financial information for the four quarters in the year ended 2003, the restatement of the quarterly financial information for the first three quarters in 2004, and an adjustment to the 2004 annual financial statements. Additionally, management of the Consolidated Operating Partnership concluded this control deficiency could have resulted in a misstatement of the allocation of income tax provision (benefit) that would result in a material misstatement to annual or interim financial statements that would not be prevented or detected. This material weakness was considered in determining the nature, timing, and extent of audit tests applied in our audit of the 2004 consolidated financial statements, and our opinion regarding the effectiveness of the Consolidated Operating Partnerships internal control over financial reporting does not affect our opinion on those consolidated financial statements.
In our opinion, managements assessment that First Industrial, L.P. did not maintain effective internal control over financial reporting as of December 31, 2004, is fairly stated, in all material respects, based on criteria established in Internal Control-Integrated Framework issued by the COSO. Also, in our opinion, because of the effect of the material weakness described above on the achievement of the objectives of the control criteria, First Industrial, L.P. has not maintained effective internal control over financial reporting as of December 31, 2004, based on criteria established in Internal Control-Integrated Framework issued by the COSO.
PRICEWATERHOUSECOOPERS LLP
Chicago, IL
March 30, 2005
F-2
FIRST INDUSTRIAL, L.P.
December 31, | December 31, | |||||||
2004 | 2003 | |||||||
ASSETS |
||||||||
Assets: |
||||||||
Investment in Real Estate: |
||||||||
Land |
$ | 423,836 | $ | 390,257 | ||||
Buildings and Improvements |
2,039,486 | 1,931,023 | ||||||
Furniture, Fixtures and Equipment |
| 801 | ||||||
Construction in Progress |
23,092 | 29,945 | ||||||
Less: Accumulated Depreciation |
(321,003 | ) | (295,688 | ) | ||||
Net Investment in Real Estate |
2,165,411 | 2,056,338 | ||||||
Real Estate Held for Sale, Net of Accumulated Depreciation and
Amortization of $2,908 at December 31, 2004 |
50,286 | | ||||||
Investments in and Advances to Other Real Estate Partnerships |
339,967 | 374,906 | ||||||
Cash and Cash Equivalents |
3,069 | | ||||||
Restricted Cash |
25 | 60,875 | ||||||
Tenant Accounts Receivable, Net |
6,509 | 7,769 | ||||||
Investments in Joint Ventures |
5,489 | 14,606 | ||||||
Deferred Rent Receivable |
15,928 | 12,903 | ||||||
Deferred Financing Costs, Net |
11,569 | 9,809 | ||||||
Prepaid Expenses and Other Assets, Net |
114,447 | 96,056 | ||||||
Total Assets |
$ | 2,712,700 | $ | 2,633,262 | ||||
LIABILITIES AND PARTNERS CAPITAL |
||||||||
Liabilities: |
||||||||
Mortgage Loans Payable, Net |
$ | 57,449 | $ | 43,217 | ||||
Senior Unsecured Debt, Net |
1,347,524 | 1,212,152 | ||||||
Unsecured Line of Credit |
167,500 | 195,900 | ||||||
Accounts Payable and Accrued Expenses |
68,577 | 62,382 | ||||||
Rents Received in Advance and Security Deposits |
26,441 | 24,655 | ||||||
Dividends Payable |
35,487 | 31,889 | ||||||
Total Liabilities |
1,702,978 | 1,570,195 | ||||||
Commitments and Contingencies |
| | ||||||
Partners Capital: |
||||||||
General Partner Preferred Units (20,750 and 100,000 units issued and
outstanding at December 31, 2004 and 2003, respectively |
240,697 | 240,697 | ||||||
General Partner Units (42,834,091 and 39,850,370 units issued and
outstanding at December 31, 2004 and 2003, respectively |
638,727 | 687,721 | ||||||
Unamortized Value of General Partnership Restricted Units |
(19,611 | ) | (19,035 | ) | ||||
Limited Partners Units 6,455,914 and 6,704,012 units issued and
outstanding at December 31, 2004 and 2003, respectively |
153,609 | 163,794 | ||||||
Accumulated Other Comprehensive Loss |
(3,700 | ) | (10,110 | ) | ||||
Total Partners Capital |
1,009,722 | 1,063,067 | ||||||
Total Liabilities and Partners Capital |
$ | 2,712,700 | $ | 2,633,262 | ||||
The accompanying notes are an integral part of the financial statements.
F-3
FIRST INDUSTRIAL, L.P.
Restated | Restated | |||||||||||
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2004 | 2003 | 2002 | ||||||||||
Revenues: |
||||||||||||
Rental Income |
$ | 207,130 | $ | 188,416 | $ | 179,251 | ||||||
Tenant Recoveries and Other Income |
68,701 | 61,965 | 56,639 | |||||||||
Total Revenues |
275,831 | 250,381 | 235,890 | |||||||||
Expenses: |
||||||||||||
Real Estate Taxes |
42,660 | 39,349 | 36,665 | |||||||||
Repairs and Maintenance |
21,875 | 20,000 | 16,895 | |||||||||
Property Management |
12,300 | 9,458 | 8,790 | |||||||||
Utilities |
9,161 | 7,754 | 6,244 | |||||||||
Insurance |
3,094 | 2,622 | 1,925 | |||||||||
Other |
4,822 | 6,272 | 7,009 | |||||||||
General and Administrative |
38,912 | 25,607 | 19,230 | |||||||||
Amortization of Deferred Financing Costs |
1,928 | 1,761 | 1,858 | |||||||||
Depreciation and Other Amortization |
82,894 | 63,785 | 52,586 | |||||||||
Total Expenses |
217,646 | 176,608 | 151,202 | |||||||||
Other Income/Expense: |
||||||||||||
Interest Income |
2,025 | 1,698 | 121 | |||||||||
Gain on Settlement of Interest Rate Protection Agreements |
1,583 | | | |||||||||
Interest Expense |
(99,067 | ) | (95,198 | ) | (87,439 | ) | ||||||
Loss From Early Retirement of Debt |
(515 | ) | | (888 | ) | |||||||
Total Other Income/Expense |
(95,974 | ) | (93,500 | ) | (88,206 | ) | ||||||
Loss from
Continuing Operations Before Income Tax Benefit, Equity in Income of
Other Real Estate Partnerships, Equity of Income in Joint Ventures
and Gain on Sale of Real Estate |
(37,789 | ) | (19,727 | ) | (3,518 | ) | ||||||
Income Tax Benefit |
7,859 | 4,950 | 2,188 | |||||||||
Equity in Income of Other Real Estate Partnerships |
29,203 | 43,332 | 53,038 | |||||||||
Equity in
Income of Joint Ventures, Net of Income Taxes |
34,990 | 539 | 463 | |||||||||
Income from Continuing Operations |
34,263 | 29,094 | 52,171 | |||||||||
Income from Discontinued Operations (Including Gain on Sale of Real
Estate, Net of Income Taxes of $73,372, $72,947 and $35,592 for the Years Ended
December 31, 2004, 2003 and 2002, respectively), Net of Income
Taxes |
81,103 | 94,716 | 71,232 | |||||||||
Income Before Gain on Sale of Real Estate |
115,366 | 123,810 | 123,403 | |||||||||
Gain on Sale
of Real Estate, Net of Income Taxes |
9,788 | 7,246 | 13,015 | |||||||||
Net Income |
125,154 | 131,056 | 136,418 | |||||||||
Less: Preferred Unit Distributions |
(14,488 | ) | (20,176 | ) | (23,432 | ) | ||||||
Less: Redemption of Preferred Units |
(7,959 | ) | | (3,707 | ) | |||||||
Net Income Available to Unitholders |
$ | 102,707 | $ | 110,880 | $ | 109,279 | ||||||
Basic Earnings Per Unit: |
||||||||||||
Income from Continuing Operations |
$ | 0.46 | $ | 0.36 | $ | 0.83 | ||||||
Income from Discontinued Operations |
$ | 1.72 | $ | 2.09 | $ | 1.55 | ||||||
Net Income Available to Unitholders |
$ | 2.18 | $ | 2.45 | $ | 2.38 | ||||||
Weighted Average Units Outstanding |
47,136 | 45,322 | 45,841 | |||||||||
Diluted Earnings Per Unit: |
||||||||||||
Income from Continuing Operations |
$ | 0.46 | $ | 0.36 | $ | 0.83 | ||||||
Income from Discontinued Operations |
$ | 1.71 | $ | 2.08 | $ | 1.55 | ||||||
Net Income Available to Unitholders |
$ | 2.16 | $ | 2.44 | $ | 2.37 | ||||||
Weighted Average Units Outstanding |
47,467 | 45,443 | 46,079 | |||||||||
Net Income |
$ | 125,154 | $ | 131,056 | $ | 136,418 | ||||||
Other Comprehensive Income (Loss): |
||||||||||||
Settlement of Interest Rate Protection Agreement |
6,816 | | 1,772 | |||||||||
Mark-to-Market of Interest Rate Protection Agreements and
Interest Rate Swap Agreements |
106 | 251 | (126 | ) | ||||||||
Amortization of Interest Rate Protection Agreements |
(512 | ) | 198 | 176 | ||||||||
Comprehensive Income |
$ | 131,564 | $ | 131,505 | $ | 138,240 | ||||||
The accompanying notes are an integral part of the financial statements.
F-4
FIRST INDUSTRIAL, L.P.
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2004 | 2003 | 2002 | ||||||||||
General Partner Preferred Units Beginning of Year |
$ | 240,697 | $ | 240,697 | $ | 336,990 | ||||||
Distributions |
(14,488 | ) | (20,176 | ) | (23,432 | ) | ||||||
Redemption of Series B Preferred Units |
| | (96,293 | ) | ||||||||
Net Income |
14,488 | 20,176 | 23,432 | |||||||||
General Partner Units End of Year |
$ | 240,697 | $ | 240,697 | $ | 240,697 | ||||||
General Partner Units Beginning of Year |
$ | 687,721 | $ | 665,647 | $ | 686,544 | ||||||
Contributions |
99,280 | 15,117 | 16,247 | |||||||||
Issuance of Preferred Units |
194,424 | | | |||||||||
Issuance of General Partner Restricted Units |
8,379 | 20,641 | 3,232 | |||||||||
Purchase of General Partnership Units |
| (997 | ) | (29,493 | ) | |||||||
Repurchase and Retirement of Restricted Units/Units |
(17,846 | ) | (1,865 | ) | (2,037 | ) | ||||||
Redemption of Preferred Units |
(321,496 | ) | | (3,148 | ) | |||||||
Amortization of Stock Based Compensation |
| 54 | 646 | |||||||||
Distributions |
(114,569 | ) | (108,171 | ) | (107,020 | ) | ||||||
Unit Conversions |
6,195 | 2,750 | 4,616 | |||||||||
Net Income |
96,639 | 94,545 | 96,060 | |||||||||
General Partner Units End of Year |
$ | 638,727 | $ | 687,721 | $ | 665,647 | ||||||
Unamort. Value of Gen. Partner Restricted Units Beg. Of Year |
$ | (19,035 | ) | $ | (4,307 | ) | $ | (6,247 | ) | |||
Issuance of General Partner Restricted Units |
(8,379 | ) | (20,641 | ) | (3,232 | ) | ||||||
Amortization of General Partner Restricted Units |
7,803 | 5,913 | 5,172 | |||||||||
Unamort. Value of Gen. Partner Restricted Units End Of Year |
$ | (19,611 | ) | $ | (19,035 | ) | $ | (4,307 | ) | |||
Limited Partners Units Beginning of Year |
$ | 163,794 | $ | 168,740 | $ | 175,019 | ||||||
Contributions |
| | 735 | |||||||||
Redemption
of Series B Preferred Units |
| | (559 | ) | ||||||||
Distributions |
(18,017 | ) | (18,531 | ) | (18,765 | ) | ||||||
Unit Conversions |
(6,195 | ) | (2,750 | ) | (4,616 | ) | ||||||
Net Income |
14,027 | 16,335 | 16,926 | |||||||||
Limited Partners Units End of Year |
$ | 153,609 | $ | 163,794 | $ | 168,740 | ||||||
Accum. Other Comprehensive Loss Beginning of Year |
$ | (10,110 | ) | $ | (10,559 | ) | $ | (12,381 | ) | |||
Settlement of Interest Rate Protection Agreements |
6,816 | | 1,772 | |||||||||
Mark to Market of Interest Rate Protection Agreements |
106 | 251 | (126 | ) | ||||||||
Amortization of Interest Rate Protection Agreements |
(512 | ) | 198 | 176 | ||||||||
Accum. Other Comprehensive Income Loss End of Year |
$ | (3,700 | ) | $ | (10,110 | ) | $ | (10,559 | ) | |||
Total Partners Capital at End of Year |
$ | 1,009,722 | $ | 1,063,067 | $ | 1,060,218 | ||||||
The accompanying notes are an integral part of the financial statements.
F-5
FIRST INDUSTRIAL, L.P.
Restated | Restated | |||||||||||
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2004 | 2003 | 2002 | ||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||||||
Net Income |
$ | 125,154 | $ | 131,056 | $ | 136,418 | ||||||
Adjustments to Reconcile Net Income to Net Cash Provided
by Operating Activities: |
||||||||||||
Depreciation |
71,785 | 63,281 | 56,762 | |||||||||
Amortization of Deferred Financing Costs |
1,928 | 1,761 | 1,858 | |||||||||
Other Amortization |
20,661 | 16,174 | 13,986 | |||||||||
Provision for Bad Debt |
(1,474 | ) | (160 | ) | | |||||||
Equity in
Income of Joint Ventures, Net of Income Taxes |
(34,990 | ) | (539 | ) | (463 | ) | ||||||
Distributions from Joint Ventures |
34,990 | 539 | 463 | |||||||||
Gain on Sale
of Real Estate, Net of Income Taxes |
(83,160 | ) | (80,193 | ) | (48,607 | ) | ||||||
Loss on Early Retirement of Debt |
515 | | 888 | |||||||||
Equity in Income of Other Real Estate Partnerships |
(29,203 | ) | (43,332 | ) | (53,038 | ) | ||||||
Distributions from Investment in Other Real Estate Partnerships |
29,203 | 43,332 | 53,038 | |||||||||
Increase in Tenant Accounts Receivable and Prepaid
Expenses and Other Assets, Net |
(53,510 | ) | (23,076 | ) | (11,025 | ) | ||||||
Increase in Deferred Rent Receivable |
(5,254 | ) | (2,629 | ) | (2,575 | ) | ||||||
Increase
(Decrease) in Accounts Payable and Accrued
Expenses and Rents Received in Advance and Security
Deposits |
4,370 | (14,948 | ) | (9,252 | ) | |||||||
Net Cash Provided by Operating Activities |
81,015 | 91,266 | 138,453 | |||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||||||
Purchase of and Additions to Investment in Real Estate |
(469,668 | ) | (280,049 | ) | (289,405 | ) | ||||||
Net Proceeds from Sales of Investments in Real Estate |
324,919 | 303,171 | 320,838 | |||||||||
Investments in and Advances to Other Real Estate Partnerships |
(68,134 | ) | (59,430 | ) | (103,628 | ) | ||||||
Distributions/Repayments from Other Real Estate Partnerships |
103,073 | 62,300 | 104,202 | |||||||||
Contributions to and Investments in Joint Ventures |
(5,422 | ) | (5,711 | ) | (8,207 | ) | ||||||
Distributions from Joint Ventures |
15,535 | 2,859 | 2,260 | |||||||||
Repayment
and Sale of Mortgage Loans Receivable |
44,418 | 27,500 | 6,903 | |||||||||
Decrease (Increase) in Restricted Cash |
60,849 | (32,525 | ) | (21,956 | ) | |||||||
Net Cash Provided by Investing Activities |
5,570 | 18,115 | 11,007 | |||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||||||
Unit Contributions |
86,121 | 14,799 | 15,895 | |||||||||
Proceeds from the issuance of Preferred Units |
200,000 | | | |||||||||
Preferred Unit Offering Costs |
(5,576 | ) | | | ||||||||
Unit Distributions |
(130,220 | ) | (125,916 | ) | (125,875 | ) | ||||||
Purchase of General Partner Units |
| (997 | ) | (29,493 | ) | |||||||
Repurchase of Restricted Units |
(3,751 | ) | (1,865 | ) | (2,037 | ) | ||||||
Redemption of Preferred Units |
(321,438 | ) | | (100,000 | ) | |||||||
Preferred Unit Distributions |
(13,256 | ) | (20,176 | ) | (23,432 | ) | ||||||
Repayments on Mortgage Loans Payable |
(5,931 | ) | (1,018 | ) | (38,626 | ) | ||||||
Proceeds on Mortgage Loan Payable |
1,400 | | | |||||||||
Proceeds from Senior Unsecured Debt |
134,496 | | 247,950 | |||||||||
Other Proceeds from Senior Unsecured Debt |
6,816 | | 1,772 | |||||||||
Repayment of Senior Unsecured Debt |
| | (84,930 | ) | ||||||||
Proceeds from Unsecured Lines of Credit |
581,000 | 264,300 | 500,100 | |||||||||
Repayments on Unsecured Lines of Credit |
(609,400 | ) | (238,700 | ) | (512,300 | ) | ||||||
Book Overdraft |
| 312 | 5,336 | |||||||||
Cost of Debt Issuance and Prepayment Fees |
(3,777 | ) | (120 | ) | (3,820 | ) | ||||||
Net Cash Used in Financing Activities |
(83,516 | ) | (109,381 | ) | (149,460 | ) | ||||||
Net Increase in Cash and Cash Equivalents |
3,069 | | | |||||||||
Cash and Cash Equivalents, Beginning of Period |
| | | |||||||||
Cash and Cash Equivalents, End of Period |
$ | 3,069 | $ | | $ | | ||||||
The accompanying notes are an integral part of the financial statements.
F-6
FIRST INDUSTRIAL, L.P.
1. Organization and Formation of Partnership
First Industrial, L.P. (the Operating Partnership) was organized as a limited partnership in the state of Delaware on November 23, 1993. The sole general partner is First Industrial Realty Trust, Inc. (the Company) with an approximate 86.9% and 85.6% ownership interest at December 31, 2004 and 2003, respectively. The Company also owns a preferred general partnership interest in the Operating Partnership (Preferred Units) with an aggregate liquidation priority of $125,000. The Company is a real estate investment trust (REIT) as defined in the Internal Revenue Code. The Companys operations are conducted primarily through the Operating Partnership. The limited partners of the Operating Partnership owned, in the aggregate, approximately a 13.1% and 14.4% interest in the Operating Partnership at December 31, 2004 and 2003, respectively.
The Operating Partnership is the sole member of several limited liability companies (the L.L.C.s) and the sole stockholder of First Industrial Development Services, Inc., (together with the Operating Partnership and the L.L.C.s, the Consolidated Operating Partnership), the operating data of which is consolidated with that of the Operating Partnership. The Operating Partnership also holds at least a 99% limited partnership interest in First Industrial Financing Partnership, L.P. (the Financing Partnership), First Industrial Securities, L.P. (the Securities Partnership), First Industrial Mortgage Partnership, L.P, (the Mortgage Partnership), First Industrial Pennsylvania, L.P. (the Pennsylvania Partnership), First Industrial Harrisburg, L.P. (the Harrisburg Partnership), First Industrial Indianapolis, L.P. (the Indianapolis Partnership), TK-SV, LTD. and FI Development Services, L.P. (together, the Other Real Estate Partnerships). The Other Real Estate Partnerships operating data is presented on a combined basis, separate from that of the Consolidated Operating Partnership. The Operating Partnership, through separate wholly-owned limited liability companies in which it is also the sole member, also owns minority equity interests in, and provides asset and property management services to, two joint ventures which invest in industrial properties (the September 1998 Joint Venture and the May 2003 Joint Venture). The Operating Partnership, through a separate, wholly-owned limited liability company of which the Operating Partnership is also the sole member, also owned a minority interest in, and provided property management services to, a third joint venture which invested in industrial properties (the December 2001 Joint Venture; together with the September 1998 Joint Venture and the May 2003 Joint Venture, the Joint Ventures). During the year ended December 31, 2004, the December 2001 Joint Venture sold all of its industrial properties. The operating data of the Joint Ventures is not consolidated with that of the Consolidated Operating Partnership as presented herein. The Other Real Estate Partnerships and the Joint Ventures are accounted for under the equity method of accounting.
The general partners of the Other Real Estate Partnerships are separate corporations, each with at least a .01% general partnership interest in the Other Real Estate Partnerships for which it acts as a general partner. Each general partner of the Other Real Estate Partnerships is a wholly-owned subsidiary of the Company.
As of December 31, 2004, the Consolidated Operating Partnership owned 779 industrial properties (inclusive of developments in progress), containing an aggregate of approximately 59.8 million square feet (unaudited) of gross leasable area (GLA). On a combined basis, as of December 31, 2004, the Other Real Estate Partnerships owned 102 in-service industrial properties, containing an aggregate of approximately 9.5 million square feet (unaudited) of GLA.
Profits, losses and distributions of the Operating Partnership, the L.L.C.s and Other Real Estate Partnerships are allocated to the general partner and the limited partners, or the members, as applicable, in accordance with the provisions contained within the partnership agreements or ownership agreements, as applicable, of the Operating Partnership, the L.L.C.s and the Other Real Estate Partnerships.
F-7
FIRST INDUSTRIAL, L.P.
2. Basis of Presentation
The consolidated financial statements of the Consolidated Operating Partnership at December 31, 2004 and 2003 and for each of the years ended December 31, 2004, 2003 and 2002 include the accounts and operating results of the Operating Partnership, the L.L.C.s and First Industrial Development Services, Inc. on a consolidated basis. Such financial statements present the Operating Partnerships limited partnership interests in each of the Other Real Estate Partnerships and the Operating Partnerships minority equity interests in the Joint Ventures under the equity method of accounting. All intercompany transactions have been eliminated in consolidation.
3. Summary of Significant Accounting Policies
In order to conform with generally accepted accounting principles, management, in preparation of the Consolidated Operating Partnerships financial statements, is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of December 31, 2004 and 2003, and the reported amounts of revenues and expenses for each of the years ended December 31, 2004, 2003 and 2002. Actual results could differ from those estimates.
Cash and Cash Equivalents
Cash and cash equivalents include all cash and liquid investments with an initial maturity of three months or less. The carrying amount approximates fair value due to the short maturity of these investments.
Restricted Cash
At December 31, 2004 and 2003, restricted cash includes gross proceeds from the sales of certain properties. These sales proceeds will be disbursed as the Company exchanges into properties under Section 1031 of the Internal Revenue Code. The carrying amount approximates fair value due to the short term maturity of these investments.
Investment in Real Estate and Depreciation
Investment in Real Estate is carried at cost. The Consolidated Operating Partnership reviews its properties on a quarterly basis for impairment and provides a provision if impairments are found. To determine if an impairment may exist, the Consolidated Operating Partnership reviews its properties and identifies those that have had either an event of change or event of circumstances warranting further assessment of recoverability (such as a decrease in occupancy). If further assessment of recoverability is needed, the Consolidated Operating Partnership estimates the future net cash flows expected to result from the use of the property and its eventual disposition, on an individual property basis. If the sum of the expected future net cash flows (undiscounted and without interest charges) is less than the carrying amount of the property, on an individual property basis, the Consolidated Operating Partnership will recognize an impairment loss based upon the estimated fair value of such property. For properties management considers held for sale, the Consolidated Operating Partnership ceases depreciating the properties and values the properties at the lower of depreciated cost or fair value, less costs to dispose. If circumstances arise that were previously considered unlikely, and, as a result, the Consolidated Operating Partnership decides not to sell a property previously classified as held for sale, the Consolidated Operating Partnership will reclassify such property as held and used. Such property is measured at the lower of its carrying amount (adjusted for any depreciation and amortization expense that would have been recognized had the property been continuously classified as held and used) or fair value at the date of the subsequent decision not to sell. The Consolidated Operating Partnership determines fair value of properties that are held for use by discounting the future expected cash flows of the properties. To calculate the fair value of properties held for sale, the Consolidated Operating Partnership deducts from the contract price of the property the estimated costs to close the sale.
F-8
FIRST INDUSTRIAL, L.P.
3. Summary of Significant Accounting Policies, continued
Interest costs, real estate taxes, compensation costs of development personnel and other directly related costs incurred during construction periods are capitalized and depreciated commencing with the date the property is substantially completed. Upon substantial completion, the Consolidated Operating Partnership reclassifies construction in progress to building, tenant improvement and leasing commissions. Such costs begin to be capitalized to the development projects from the point the Consolidated Operating Partnership is undergoing necessary activities to get the development ready for its intended use and ceases when the development projects are substantially completed and held available for occupancy. Depreciation expense is computed using the straight-line method based on the following useful lives:
Years | ||
Buildings and Improvements |
20 to 50 | |
Land Improvements |
15 | |
Furniture, Fixtures and Equipment |
5 to 10 |
Construction expenditures for tenant improvements, leasehold improvements and leasing commissions (inclusive of compensation costs of personnel attributable to leasing) are capitalized and amortized over the terms of each specific lease. Capitalized compensation costs of personnel attributable to leasing relate to time directly attributable to originating leases with independent third parties that result directly from and are essential to originating those leases and would not have been incurred had these leasing transactions not occurred. Repairs and maintenance are charged to expense when incurred. Expenditures for improvements are capitalized.
The Consolidated Operating Partnership accounts for all acquisitions entered into subsequent to June 30, 2001 in accordance with Financial Accounting Standards Boards (FASB) Statement of Financial Accounting Standard No. 141, Business Combinations (FAS 141). Upon acquisition of a property, the Consolidated Operating Partnership allocates the purchase price of the property based upon the fair value of the assets acquired, which generally consist of land, buildings, tenant improvements, leasing commissions and intangible assets including in-place leases and above market and below market leases. The Consolidated Operating Partnership allocates the purchase price to the fair value of the tangible assets of an acquired property by valuing the property as if it were vacant. Acquired above and below market leases are valued based on the present value of the difference between prevailing market rates and the in-place rates over the remaining lease term. The purchase price is further allocated to in-place lease values based on managements evaluation of the specific characteristics of each tenant's lease and the Consolidated Operating Partnerships overall relationship with the respective tenants. Acquired above and below market leases are amortized over the remaining non-cancelable terms of the respective leases as an adjustment to rental revenue on the Consolidated Operating Partnerships consolidated statements of operations and comprehensive income. The value of in-place lease intangibles, which is included as a component of Other Assets, is amortized to expense over the remaining lease term and expected renewal periods of the respective lease. If a tenant terminates its lease early, the unamortized portion of leasing commissions, tenant improvements, above and below market leases and the in-place lease value is immediately charged to expense.
Deferred Financing Costs
Deferred financing costs include fees and costs incurred to obtain long-term financing. These fees and costs are being amortized over the terms of the respective loans. Accumulated amortization of deferred financing costs was $10,853 and $8,930 at December 31, 2004 and 2003, respectively. Unamortized deferred financing costs are written-off when debt is retired before the maturity date.
Investment in and Advances to Other Real Estate Partnerships
Investment in and Advances to Other Real Estate Partnerships represents the Consolidated Operating Partnerships limited partnership interests in and advances to, through the Operating Partnership, the Other Real Estate Partnerships. The Operating Partnership accounts for its Investment in and Advances to Other Real Estate Partnerships under the equity method of accounting. Under the equity method of accounting, the Operating Partnerships share of earnings or losses of the Other Real Estate
F-9
FIRST INDUSTRIAL, L.P.
3. Summary of Significant Accounting Policies, continued
Partnerships is reflected in income as earned and contributions or distributions increase or decrease, respectively, the Operating Partnerships Investment in and Advances to Other Real Estate Partnerships as paid or received, respectively.
Investments in Joint Ventures
Investments in Joint Ventures represents the Operating Partnerships limited partnership interests in the Joint Ventures. The Operating Partnership accounts for its investments in Joint Ventures under the equity method of accounting, as the Operating Partnership does not have operational control or a majority voting interest. Under the equity method of accounting, the Operating Partnerships share of earnings or losses of the Joint Ventures is reflected in income as earned and contributions or distributions increase or decrease, respectively, the Operating Partnerships Investments in Joint Ventures as paid or received, respectively. Differences between the Operating Partnerships carrying value of its investments in joint ventures and the Operating Partnerships underlying equity of such joint ventures are amortized over the respective lives of the underlying assets, as applicable.
Employee Benefit Plans
At December 31, 2004, the Company has three stock incentive employee compensation plans, which are described more fully in Note 14. Prior to January 1, 2003, the Consolidated Operating Partnership accounted for its stock incentive plans under the recognition and measurement principles of Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB 25). Under APB 25, compensation expense is not recognized for options issued in which the strike price is equal to the fair value of the Companys stock on the date of grant. Certain options issued in 2000 were issued with a strike price less than the fair value of the Companys stock on the date of grant. Compensation expense is being recognized for the intrinsic value of these options determined at the date of grant over the vesting period. On January 1, 2003, the Consolidated Operating Partnership adopted the fair value recognition provisions of the Financial Accounting Standards Boards (FASB) Financial Accounting Standards No. 123, Accounting for Stock Based Compensation (FAS 123), as amended by Financial Accounting Standards No. 148, Accounting for Stock-Based Compensation-Transition and Disclosure. Beginning on January 1, 2003, the Consolidated Operating Partnership is applying the fair value recognition provisions of FAS 123 prospectively to all employee option awards granted after December 31, 2002. The Consolidated Operating Partnership has not awarded options to employees or directors of the Company during the years ended December 31, 2004 and 2003 and therefore no stock-based employee compensation expense, except for expense related to restricted stock, is included in net income available to common unitholders related to the fair value recognition provisions of FAS 123.
F-10
FIRST INDUSTRIAL, L.P.
3. Summary of Significant Accounting Policies, continued
Had compensation expense for the Companys Stock Incentive Plans been determined based upon the fair value at the grant date for awards under the stock incentive plans consistent with the methodology prescribed under Statement of Financial Accounting Standards No. 123, Accounting for Stock-Based Compensation, as amended by FAS 148, net income and earnings per unit would have been the pro forma amounts indicated in the table below:
For the Year Ended | ||||||||||||
2004 | 2003 | 2002 | ||||||||||
Net Income Available to Unitholders as reported |
$ | 102,707 | $ | 110,880 | $ | 109,279 | ||||||
Add: Stock-Based Employee Compensation Expense Included in Net Income
Available to Unitholders as reported |
| 54 | 237 | |||||||||
Less: Total Stock-Based Employee Compensation Expense
Determined Under the Fair Value Method |
(420 | ) | (1,350 | ) | (1,154 | ) | ||||||
Net Income Available to Unitholders pro forma |
$ | 102,287 | $ | 109,584 | $ | 108,362 | ||||||
Net Income Available to Unitholders per Unit as reported Basic |
$ | 2.18 | $ | 2.45 | $ | 2.38 | ||||||
Net Income Available to Unitholders per Unit pro forma Basic |
$ | 2.17 | $ | 2.42 | $ | 2.36 | ||||||
Net Income Available to Unitholders per Unit as reported Diluted |
$ | 2.16 | $ | 2.44 | $ | 2.37 | ||||||
Net Income Available to Unitholders per Unit pro forma Diluted |
$ | 2.15 | $ | 2.41 | $ | 2.35 | ||||||
The fair value of each option grant is estimated on the date of grant using the
Black-Scholes option pricing model with the following weighted average
assumptions: |
||||||||||||
Expected dividend yield |
N/A | N/A | 8.28 | % | ||||||||
Expected stock price volatility |
N/A | N/A | 20.94 | % | ||||||||
Risk-free interest rate |
N/A | N/A | 3.58 | % | ||||||||
Expected life of options |
N/A | N/A | 3.00 |
The weighted average fair value of options granted during 2002 is $1.97 per option. No options were granted during 2004 and 2003.
F-11
FIRST INDUSTRIAL, L.P.
3. Summary of Significant Accounting Policies, continued
Revenue Recognition
Rental income is recognized on a straight-line method under which contractual rent increases are recognized evenly over the lease term. Tenant recovery income includes payments from tenants for real estate taxes, insurance and other property operating expenses and is recognized as revenue in the same period the related expenses are incurred by the Consolidated Operating Partnership.
Revenue is recognized on payments received from tenants for early lease terminations after the Consolidated Operating Partnership determines that all the necessary criteria have been met in accordance with FASB Statement of Financial Accounting Standards No. 13 Accounting for Leases (FAS 13).
Interest income on mortgage loans receivable is recognized based on the accrual method unless a significant uncertainty of collection exists. If a significant uncertainty exists, interest income is recognized as collected.
The Consolidated Operating Partnership provides an allowance for doubtful accounts against the portion of tenant accounts receivable which is estimated to be uncollectible. Accounts receivable in the consolidated balance sheets are shown net of an allowance for doubtful accounts of $73 and $1,547 as of December 31, 2004 and 2003, respectively. For accounts receivable the Consolidated Operating Partnership deems uncollectible, the Consolidated Operating Partnership uses the direct write-off method.
Gain on Sale of Real Estate
Gain on sale of real estate is recognized using the full accrual method, when appropriate. Gains relating to transactions which do not meet the full accrual method of accounting are deferred and recognized when the full accrual method of accounting criteria are met or by using the installment or deposit methods of profit recognition, as appropriate in the circumstances. As the assets are sold, their costs and related accumulated depreciation are removed from the accounts with resulting gains or losses reflected in net income or loss. Estimated future costs to be incurred by the Consolidated Operating Partnership after completion of each sale are included in the determination of the gains on sales.
Income Taxes
In accordance with partnership taxation, each of the partners are responsible for reporting their share of taxable income or loss. Accordingly, no provision has been made for state or federal income taxes in the accompanying consolidated financial statements except for activities conducted in its taxable REIT subsidiary, First Industrial Development Services, Inc. which has been accounted for under FASB Statement of Financial Standards No. 109, Accounting for Income Taxes (FAS 109). The provision/benefit for such state and federal income taxes has been reflected as a component of gain on sale of real estate and income from discontinued operations, and separately stated in the income tax benefit caption in the consolidated statements of operations and comprehensive income. The Consolidated Operating Partnership is subject to certain state and local income, excise and franchise taxes. In accordance with FAS 109, the total benefit/expense has been separately allocated to income from continuing operations, income from discontinued operations and gain on sale of real estate.
Earnings Per Unit (EPU)
Net income per weighted average general partnership and limited partnership unit (the Units) basic is based on the weighted average Units outstanding (excluding restricted units that have not yet vested). Net income per weighted average Unit diluted is based on the weighted average Units outstanding (excluding restricted units that have not yet vested) plus the dilutive effect of the Companys in-the-money employee stock options and restricted stock that result in the issuance of general partnership units. See Note 11 for further disclosure about earnings per unit.
Fair Value of Financial Instruments
The Consolidated Operating Partnerships financial instruments include short-term investments, tenant accounts receivable, net, mortgage notes receivable, accounts payable, other accrued expenses, mortgage loans payable, unsecured line of credit, senior unsecured debt and the Put Option (defined hereinafter) issued in conjunction with an initial offering of certain unsecured debt.
The fair values of the short-term investments, tenant accounts receivable, net, mortgage notes receivable, accounts payable and other accrued expenses were not materially different from their carrying or contract values. See Note 6 for the fair values of the mortgage loans payable, unsecured line of credit, senior unsecured debt and the Put Option (defined hereinafter) issued in conjunction with an initial offering of certain unsecured debt.
F-12
FIRST INDUSTRIAL, L.P.
3. Summary of Significant Accounting Policies, continued
Derivative Financial Instruments
Historically, the Consolidated Operating Partnership, through the Operating Partnership, has used interest rate protection agreements (the Agreements) to fix the interest rate on anticipated offerings of senior unsecured debt or convert floating rate debt to fixed rate debt. Receipts or payments that result from the settlement of Agreements used to fix the interest rate on anticipated offerings of senior unsecured debt are amortized over the life of the senior unsecured debt. Receipts or payments resulting from Agreements used to convert floating rate debt to fixed rate debt are recognized as a component of interest expense. Agreements which qualify for hedge accounting are marked-to-market and any gain or loss is recognized in other comprehensive income (partners capital). Any agreements which no longer qualify for hedge accounting are marked-to-market and any gain or loss is recognized in net income immediately. The credit risks associated with the Agreements are controlled through the evaluation and monitoring of the creditworthiness of the counterparty. In the event that the counterparty fails to meet the terms of the Agreements, the Consolidated Operating Partnerships exposure is limited to the current value of the interest rate differential, not the notional amount, and the Consolidated Operating Partnerships carrying value of the Agreements on the balance sheet. See Note 6 for more information on the Agreements.
Discontinued Operations
On January 1, 2002, the Consolidated Operating Partnership adopted the FASB Statement of Financial Accounting Standards No. 144, Accounting for the Impairment or Disposal of Long Lived Assets (FAS 144). FAS 144 addresses financial accounting and reporting for the disposal of long lived assets. FAS 144 requires that the results of operations and gains or losses on the sale of property be presented in discontinued operations if both of the following criteria are met: (a) the operations and cash flows of the property have been (or will be) eliminated from the ongoing operations of the Consolidated Operating Partnership as a result of the disposal transaction and (b) the Consolidated Operating Partnership will not have any significant continuing involvement in the operations of the property after the disposal transaction. FAS 144 also requires prior period results of operations for these properties to be restated and presented in discontinued operations in prior consolidated statements of operations.
Segment Reporting
Management views the Consolidated Operating Partnership as a single segment based on its method of internal reporting.
Recent Accounting Pronouncements
In December 2004, the FASB issued Statement of Financial Accounting Standard No. 123 (Revised 2004), Share-Based Payment (FAS 123(R)). FAS 123(R) is a revision of FAS 123, and also supercedes APB 25, and its related implementation guidance. FAS 123(R) requires compensation cost to be measured at the fair value of the stock option at the date of grant, eliminates the alternative to use the intrinsic value method of accounting prescribed in APB 25, and clarifies and expands the guidance of FAS 123 in several areas. FAS 123(R) is effective as of the beginning of the first interim or annual reporting period that begins after June 15, 2005. FAS 123(R) applies to all awards granted, modified, repurchased, or cancelled after the effective date and the cumulative effect of initially applying FAS 123(R), if any, is to be recognized as of the required effective date. The Consolidated Operating Partnership will adopt FAS 123(R) commencing as of July 1, 2005 using the modified prospective application method. The Consolidated Operating Partnership does not expect the requirements of FAS 123(R) to have a material impact on its results of operations, financial position or liquidity.
The Emerging Issues Task Force released Issue 03-13, Applying the Conditions in Paragraph 42 of FASB Statement No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, in Determining Whether to Report Discontinued Operations (Issue 03-13). Issue 03-13 establishes an approach for evaluating whether the criteria in paragraph 42 of FAS 144 have been met for purposes of classifying the results of operations of a component of an entity that either has been disposed of or is classified as held for sale as discontinued operations. The effective date for components classified as held for sale or disposed of is in fiscal periods beginning after December 15, 2004. The Consolidated Operating Partnership will adopt Issue 03-13 beginning January 1, 2005; Issue 03-13 will have no impact to net income.
F-13
FIRST INDUSTRIAL, L.P.
3. Summary of Significant Accounting Policies, continued
Reclassification
Certain 2003 and 2002 items have been reclassified to conform to the 2004 presentation.
4. Investments in and Advances to Other Real Estate Partnerships
The investments in and advances to Other Real Estate Partnerships reflects the Operating Partnerships limited partnership equity interests in the entities referred to in Note 1 to these financial statements.
Summarized condensed financial information as derived from the financial statements of the Other Real Estate Partnerships is presented below:
Condensed Combined Balance Sheets:
December 31, | December 31, | |||||||
2004 | 2003 | |||||||
ASSETS |
||||||||
Assets: |
||||||||
Investment in Real Estate, Net |
$ | 312,679 | $ | 332,371 | ||||
Other Assets, Net |
39,581 | 70,524 | ||||||
Total Assets |
352,260 | 402,895 | ||||||
LIABILITIES AND PARTNERS CAPITAL |
||||||||
Liabilities: |
||||||||
Mortgage Loans Payable |
$ | 2,456 | $ | 2,529 | ||||
Other Liabilities |
6,888 | 22,193 | ||||||
Total Liabilities |
9,344 | 24,722 | ||||||
Partners Capital |
342,916 | 378,173 | ||||||
Total Liabilities and Partners Capital |
$ | 352,260 | $ | 402,895 | ||||
F-14
FIRST INDUSTRIAL, L.P.
4. Investments in and Advances to Other Real Estate Partnerships, continued
Condensed Combined Statements of Operations:
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2004 | 2003 | 2002 | ||||||||||
Total Revenues (including Interest Income) |
$ | 45,505 | $ | 58,144 | $ | 52,144 | ||||||
Property Expenses |
(14,312 | ) | (14,166 | ) | (12,935 | ) | ||||||
Interest Expense |
(178 | ) | (256 | ) | (2,948 | ) | ||||||
Amortization of Deferred Financing Costs |
(3 | ) | (3 | ) | (67 | ) | ||||||
Depreciation and Other Amortization |
(12,229 | ) | (11,356 | ) | (10,072 | ) | ||||||
Valuation Provision on Real Estate |
| | | |||||||||
Loss on Early Retirement of Debt |
| (1,466 | ) | | ||||||||
Equity in Income of Joint Ventures |
1,461 | | | |||||||||
Gain on Sale of Real Estate |
1,643 | 6,198 | 67 | |||||||||
Income from Discontinued Operations (Including Gain on
Sale of Real Estate of $6,439, $4,689 and $21,218 for
the years ended December 31, 2004, 2003 and 2002 |
7,576 | 6,550 | 27,298 | |||||||||
Net Income |
$ | 29,463 | $ | 43,645 | $ | 53,487 | ||||||
5. Investments in Joint Ventures
On September 28, 1998, the Consolidated Operating Partnership, through a wholly-owned limited liability company in which the Operating Partnership is its sole member, entered into a joint venture arrangement (the September 1998 Joint Venture) with an institutional investor to invest in industrial properties. The Consolidated Operating Partnership, through wholly-owned limited liability companies in which the Operating Partnership is the sole member, owns a ten percent equity interest in the September 1998 Joint Venture and provides property and asset management services to the September 1998 Joint Venture. On or after October 2000, under certain circumstances, the Operating Partnership has the right to purchase all of the properties owned by the September 1998 Joint Venture at a price to be determined in the future. The Consolidated Operating Partnership has not exercised this right.
On September 2, 1999, the Consolidated Operating Partnership, through a wholly-owned limited liability company in which the Operating Partnership is its sole member, entered into a joint venture arrangement (the September 1999 Joint Venture) with an institutional investor to invest in industrial properties. The Consolidated Operating Partnership, through wholly-owned limited liability companies in which the Operating Partnership is the sole member, owns a ten percent equity interest in the September 1999 Joint Venture and provides property and asset management services to the September 1999 Joint Venture. During September 2003, the September 1999 Joint Venture sold its remaining property. In conjunction with this final sale, the final distribution was made to the partners.
On December 28, 2001, the Consolidated Operating Partnership, through a wholly-owned limited liability company in which the Operating Partnership is the sole member, entered into a joint venture arrangement (the December 2001 Joint Venture) with an institutional investor to invest in industrial properties. The Consolidated Operating Partnership, through wholly-owned limited liability companies of the Operating Partnership, owned a 15% equity interest in the December 2001 Joint Venture and provided property management services to the December 2001 Joint Venture. On August 27, 2004, the December 2001 Joint Venture sold its investment of 36 industrial properties, containing approximately 6.2 million square feet (unaudited) of GLA, to a third party for gross proceeds of approximately $349,750. Due to certain provisions in the operating agreement, the Consolidated Operating Partnership received distributions in excess of its 15% equity interest in the December 2001 Joint Venture. Due to the sale of all industrial properties, the Consolidated Operating Partnership recognized, in aggregate, approximately $34,767 due to the Consolidated Operating Partnerships 15% share of gain from the sale of the December 2001 Joint Ventures properties and distributions received from the December 2001 Joint Venture in excess of the Consolidated Operating Partnerships 15% equity interest. This amount is included in Equity in Income of Joint Ventures.
F-15
FIRST INDUSTRIAL, L.P.
5. Investments in Joint Ventures, continued
As a result of the sale on August 27, 2004 to a third party, the Consolidated Operating Partnership recognized the unamortized portion of the previously deferred gain, net of tax, from the original sales to the December 2001 Joint Venture, of approximately $3,525. These deferred gains are included in Equity in Income of Joint Ventures.
As of December 31, 2004, the September 1998 Joint Venture owned 41 industrial properties comprising approximately 1.3 million square feet (unaudited) of GLA and the May 2003 Joint Venture owned five industrial properties comprising approximately 2.1 million square feet (unaudited) of GLA. During the year ended December 31, 2004, the Consolidated Operating Partnership acquired one industrial property comprising approximately .1 million square feet (unaudited) of GLA from the September 1998 Joint Venture. The purchase price of the acquisition totaled approximately $525, excluding costs incurred in conjunction with the acquisition of the industrial property. Also, during the year ended December 31, 2004, the Consolidated Operating Partnership sold one property to the May 2003 Joint Venture comprising approximately .2 million square feet of GLA for a purchase price of $15,486 and earned acquisition fees on four properties, acquired from third parties, by the May 2003 Joint Venture.
The Consolidated Operating Partnership deferred 15% of the gain from the sale and acquisition fees, which is equal to the Consolidated Operating Partnerships economic interest in the May 2003 Joint Venture. The 15% deferral reduced the Consolidated Operating Partnerships investment in the joint venture and is amortized into income over the life of the properties, generally 40 to 45 years. If the May 2003 Joint Venture sells any of the five properties to a third party, the Consolidated Operating Partnership will recognize the unamortized portion of the deferred gain and fees as gain on sale of real estate or other income. If the Consolidated Operating Partnership repurchases any of the five properties, the 15% deferral will be netted against the basis of the property purchased (which reduces the basis of the property). At December 31, 2004 and 2003, the Consolidated Operating Partnership has a receivable from the Joint Ventures of $1,261 and $2,140, respectively, which mainly relate to borrowings made, as allowed by the partnership agreement, by the September 1998 Joint Venture from the Consolidated Operating Partnership.
During the years ended December 2004, 2003 and 2002, the Consolidated Operating Partnership invested the following amounts in its Joint Ventures as well as received distributions and recognized fees from acquisition, disposition, property management and asset management services in the following amounts:
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2004 | 2003 | 2002 | ||||||||||
Contributions |
$ | 3,676 | $ | 5,558 | $ | 8,207 | ||||||
Distributions |
$ | 50,525 | $ | 3,398 | $ | 2,723 | ||||||
Fees |
$ | 2,689 | $ | 2,173 | $ | 1,863 |
F-16
FIRST INDUSTRIAL, L.P.
5. Investments in Joint Ventures, continued
The combined summarized financial information of the investments in joint ventures is as follows:
December 31, | December 31, | |||||||
2004 | 2003 | |||||||
Condensed Combined Balance Sheets |
||||||||
Gross Real Estate Investment |
$ | 120,633 | $ | 305,029 | ||||
Less: Accumulated Depreciation |
(9,308 | ) | (19,565 | ) | ||||
Net Real Estate |
111,325 | 285,464 | ||||||
Other Assets |
16,637 | 51,622 | ||||||
Total Assets |
$ | 127,962 | $ | 337,086 | ||||
Long Term Debt |
$ | 88,398 | $ | 217,413 | ||||
Other Liabilities |
5,711 | 6,527 | ||||||
Equity |
33,853 | 113,146 | ||||||
Total Liabilities and Equity |
$ | 127,962 | $ | 337,086 | ||||
Consolidated Operating Partnerships Share of Equity |
$ | 4,580 | $ | 18,205 | ||||
Basis Differentials (1) |
909 | (3,599 | ) | |||||
Carrying Value of the Consolidated Operating Partnerships
Investments in Joint Ventures |
$ | 5,489 | $ | 14,606 | ||||
(1) This amount represents the aggregate difference between the Consolidated Operating Partnerships historical cost basis and the basis reflected at the joint venture level. Basis differentials are primarily comprised of gain deferrals related to properties the Consolidated Operating Partnership sold to the joint ventures and certain acquisition costs which are not reflected in the net assets at the joint venture level.
Year Ended December 31, | ||||||||||||
2004 | 2003 | 2002 | ||||||||||
Condensed Combined Statements of Operations |
||||||||||||
Total Revenues |
$ | 32,353 | $ | 35,603 | $ | 34,635 | ||||||
Expenses: |
||||||||||||
Operating and Other |
11,593 | 9,725 | 14,482 | |||||||||
Interest |
7,712 | 7,353 | 10,554 | |||||||||
Depreciation and Amortization |
12,540 | 17,585 | 10,343 | |||||||||
Total Expenses |
31,845 | 34,663 | 35,379 | |||||||||
Gain (Loss) on Sale of Real Estate |
81,431 | (2,069 | ) | 8,231 | ||||||||
Net Income (Loss) |
$ | 81,939 | $ | (1,129 | ) | $ | 7,487 | |||||
Consolidated Operating Partnerships Share of Net Income (Loss) |
$ | 34,990 | $ | 539 | $ | 463 | ||||||
6. Mortgage Loans Payable, Net, Senior Unsecured Debt, Net and Unsecured Lines of Credit
Mortgage Loans Payable, Net
On March 20, 1996, the Consolidated Operating Partnership, through the Operating Partnership, assumed a $6,424 mortgage loan (the Assumed Loan I) and a $2,993 mortgage loan (the Assumed Loan II) (together, the Assumed Loans) that are collateralized by 12 properties in Indianapolis, Indiana and one property in Indianapolis, Indiana, respectively. The Assumed Loans bear interest at a fixed rate of 9.25% and provide for monthly principal and interest payments based on a 16.75-year
F-17
FIRST INDUSTRIAL, L.P.
6. Mortgage Loans Payable, Net, Senior Unsecured Debt, Net and Unsecured Lines of Credit, continued
amortization schedule. The Assumed Loan I matures on September 1, 2009. The Assumed Loan II matures on January 1, 2013. The Assumed Loans may be prepaid only after December 1999 in exchange for the greater of a 1% prepayment fee or a yield maintenance premium.
On April 16, 1998, the Consolidated Operating Partnership, through the Operating Partnership, assumed a mortgage loan in the principal amount of $2,525 (the Acquisition Mortgage Loan IV). The Acquisition Mortgage Loan IV is collateralized by one property in Baltimore, Maryland, bears interest at a fixed rate of 8.95% and provides for monthly principal and interest payments based on a 20-year amortization schedule. The Acquisition Mortgage Loan IV matures on October 1, 2006. The Acquisition Mortgage Loan IV may be prepaid only after October 2001 in exchange for the greater of a 1% prepayment fee or a yield maintenance premium.
On April 1, 2002, the Consolidated Operating Partnership, through the Operating Partnership, assumed a mortgage loan in the principal amount of $5,814 (the Acquisition Mortgage Loan VIII). The Acquisition Mortgage Loan VIII is collateralized by one property in Rancho Dominguez, California, bears interest at a fixed rate of 8.26% and provides for monthly principal and interest payments based on a 22-year amortization schedule. The Acquisition Mortgage Loan VIII matures on December 1, 2019. The Acquisition Mortgage Loan VIII may be prepaid only after November 2004 in exchange for the greater of a 1% prepayment fee or yield maintenance premium.
On April 1, 2002, the Consolidated Operating Partnership, through the Operating Partnership, assumed a mortgage loan in the principal amount of $6,030 (the Acquisition Mortgage Loan IX). The Acquisition Mortgage Loan IX is collateralized by one property in Bloomington, Minnesota, bears interest at a fixed rate of 8.26% and provides for monthly principal and interest payments based on a 22-year amortization schedule. The Acquisition Mortgage Loan IX matures on December 1, 2019. The Acquisition Mortgage Loan IX may be prepaid only after November 2004 in exchange for the greater of a 1% prepayment fee or yield maintenance premium.
On May 1, 2003, the Consolidated Operating Partnership, through the Operating Partnership, assumed a mortgage loan in the amount of $14,157 (the Acquisition Mortgage Loan X). The Acquisition Mortgage Loan X is collateralized by one property in Hagerstown, Maryland, bears interest at a fixed rate of 8.25% and provides for monthly principal and interest payments based on a 30-year amortization schedule. The Acquisition Mortgage Loan X matures on December 1, 2010. In conjunction with the assumption of the Acquisition Mortgage Loan X, the Consolidated Operating Partnership recorded a premium in the amount of $2,927 which will be amortized over the remaining life of the Acquisition Mortgage Loan X as an adjustment to interest expense. Including the impact of the premium recorded, the Consolidated Operating Partnerships effective interest rate on the Acquisition Mortgage Loan X is 5.00%. The Acquisition Mortgage Loan X may be prepaid only after November 2004 in exchange for the greater of a 3% prepayment fee or yield maintenance premium.
F-18
FIRST INDUSTRIAL, L.P.
6. Mortgage Loans Payable, Net, Senior Unsecured Debt, Net and Unsecured Lines of Credit, continued
On September 12, 2003, the Consolidated Operating Partnership, through the Operating Partnership, assumed a mortgage loan in the amount of $4,269 (the Acquisition Mortgage Loan XI). The Acquisition Mortgage Loan XI was collateralized by one property in Downers Grove, Illinois, bore interest at a fixed rate of 7.61% and provided for monthly principal and interest payments based on a 30-year amortization schedule. In conjunction with the assumption of the Acquisition Mortgage Loan XI, the Consolidated Operating Partnership recorded a premium in the amount of $621 which was being amortized over the remaining life of the Acquisition Mortgage Loan XI as an adjustment to interest expense. The Acquisition Mortgage Loan XI may be prepaid only after June 2004 in exchange for the greater of a 1% prepayment fee or yield maintenance premium. On December 3, 2004, the Consolidated Operating Partnership paid off and retired the Acquisition Mortgage Loan XI. As this pay off and retirement was prior to the stated maturity date of the Acquisition Mortgage Loan XI, the Consolidated Operating Partnership wrote off unamortized deferred financing costs and paid a prepayment penalty in the aggregate amount of approximately $515.
On September 12, 2003, the Consolidated Operating Partnership, through the Operating Partnership, assumed a mortgage loan in the amount of $2,325 (the Acquisition Mortgage Loan XII). The Acquisition Mortgage Loan XII is collateralized by one property in Indianapolis, Indiana, bears interest at a fixed rate of 7.54% and provides for monthly principal and interest payments based on a 30year amortization schedule. The Acquisition Mortgage Loan XII matures on January 1, 2012. In conjunction with the assumption of the Acquisition Mortgage Loan XII, the Consolidated Operating Partnership recorded a premium in the amount of $317 which will be amortized over the remaining life of the Acquisition Mortgage Loan XII as an adjustment to interest expense. Including the impact of the premium recorded, the Consolidated Operating Partnerships effective interest rate on the Acquisition Mortgage Loan XII is 5.51%. The Acquisition Mortgage Loan XII may be prepaid only after February 2004 in exchange for the greater of a 1% prepayment fee or yield maintenance premium.
On September 30, 2004, the Consolidated Operating Partnership assumed a mortgage loan in the amount of $12,057 and borrowed an additional $1,400 (collectively referred to as the Acquisition Mortgage Loan XIII). The Acquisition Mortgage Loan XIII is collateralized by three properties in Phoenix, Arizona, bears interest at a fixed rate of 5.60% and provides for monthly principal and interest payments based on a 30-year amortization schedule. The Acquisition Mortgage Loan XIII matures on November 10, 2012. In conjunction with the assumption of the Acquisition Mortgage Loan XIII, the Consolidated Operating Partnership recorded a premium in the amount of $467 which will be amortized over the remaining life of the Acquisition Mortgage Loan XIII as an adjustment to interest expense. Including the impact of the premium recorded, the Consolidated Operating Partnerships effective interest rate on the Acquisition Mortgage Loan XIII is 5.02%. The Acquisition Mortgage Loan XIII may be prepaid in exchange for a yield maintenance premium.
On December 21, 2004, the Consolidated Operating Partnership assumed a mortgage loan in the amount of $6,187 (the Acquisition Mortgage Loan XIV). The Acquisition Mortgage Loan XIV is collateralized by six properties in Tampa, Florida, bears interest at a fixed rate of 6.94% and provides for monthly principal and interest payments based on a 20-year amortization schedule. The Acquisition Mortgage Loan XIV matures on July 1, 2009. In conjunction with the assumption of the Acquisition Mortgage Loan XIV, the Consolidated Operating Partnership recorded a premium in the amount of $553 which will be amortized over the remaining life of the Acquisition Mortgage Loan XIV as an adjustment to interest expense. Including the impact of the premium recorded, the Consolidated Operating Partnerships effective interest rate on the Acquisition Mortgage Loan XIV is 4.58%. The Acquisition Mortgage Loan XIV may be prepaid in exchange for the greater of a 1% prepayment fee or yield maintenance premium.
Senior Unsecured Debt, Net
On May 13, 1997, the Consolidated Operating Partnership, through the Operating Partnership, issued $150,000 of senior unsecured debt which matures on May 15, 2007 and bears a coupon interest rate of 7.60% (the 2007 Notes). The issue price of the 2007 Notes was 99.965%. Interest is paid semi-annually in arrears on May 15 and November 15. The Consolidated Operating Partnership, through the Operating Partnership, also entered into an interest rate protection agreement which was used to fix the interest rate on the 2007 Notes prior to issuance. The Consolidated Operating Partnership, through, the Operating Partnership, settled the interest rate protection
F-19
FIRST INDUSTRIAL, L.P.
6. Mortgage Loans Payable, Net, Senior Unsecured Debt, Net and Unsecured Lines of Credit, continued
agreement for a payment of approximately $41, which is included in other comprehensive income. The debt issue discount and the settlement amount of the interest rate protection agreement are being amortized over the life of the 2007 Notes as an adjustment to interest expense. Including the impact of the offering discount and the settlement amount of the interest rate protection agreement, the Consolidated Operating Partnerships effective interest rate on the 2007 Notes is 7.61%.The 2007 Notes contain certain covenants including limitation on incurrence of debt and debt service coverage.
On May 13, 1997, the Consolidated Operating Partnership, through the Operating Partnership, issued $100,000 of senior unsecured debt which matures on May 15, 2027, and bears a coupon interest rate of 7.15% (the 2027 Notes). The issue price of the 2027 Notes was 99.854%. The 2027 Notes were redeemable, at the option of the holders thereof, on May 15, 2002. The Operating Partnership received redemption notices from holders representing $84,930 of the 2027 Notes outstanding. On May 15, 2002, the Consolidated Operating Partnership, through the Operating Partnership, paid off and retired $84,930 of the 2027 Notes. Due to the partial pay off of the 2027 Notes, the Consolidated Operating Partnership has recorded a loss from the early retirement of debt in 2002 of approximately $888 comprised of the amount paid above the carrying amount of the 2027 Notes, the write-off of the pro rata unamortized deferred financing costs and legal costs. Interest is paid semi-annually in arrears on May 15 and November 15. The Consolidated Operating Partnership, through the Operating Partnership, also entered into an interest rate protection agreement which was used to fix the interest rate on the 2027 Notes prior to issuance. The
F-20
FIRST INDUSTRIAL, L.P.
6. Mortgage Loans Payable, Net, Senior Unsecured Debt, Net and Unsecured Lines of Credit, continued
Consolidated Operating Partnership, through the Operating Partnership, settled the interest rate protection agreement for approximately $597 of proceeds, which is included in other comprehensive income. The debt issue discount and the settlement amount of the interest rate protection agreement are being amortized over the life of the 2027 Notes as an adjustment to interest expense. Including the impact of the offering discount and the settlement amount of the interest rate protection agreement, the Consolidated Operating Partnerships effective interest rate on the 2027 Notes is 7.11%.The 2027 Notes contain certain covenants including limitation on incurrence of debt and debt service coverage.
On May 22, 1997, the Consolidated Operating Partnership, through the Operating Partnership, issued $100,000 of senior unsecured debt which matured on May 15, 2011 and bore a coupon interest rate of 7.375% (the 2011 PATS). The issue price of the 2011 PATS was 99.348%. The Consolidated Operating Partnership received approximately $1,781 from the holder of the 2011 PATS as consideration for the put option. The Consolidated Operating Partnership amortized the put option proceeds over the life of the put option as an adjustment to interest expense. The Consolidated Operating Partnership also entered into an interest rate protection agreement which was used to fix the interest rate on the 2011 PATS. The Consolidated Operating Partnership amortized the settlement amount of the interest rate protection agreement over the life of the 2011 PATS. Including the impact of the offering discount, the proceeds from the put option and the settlement amount of the interest rate protection agreement, the Consolidated Operating Partnerships effective interest rate on the 2011 PATS was 7.26%. On May 17, 2004, the Consolidated Operating Partnership exchanged the 2014 Notes (hereinafter) for the 2011 PATS and net cash in the amount of $8,877. The Consolidated Operating Partnership retired the 2011 PATS.
On November 20, 1997, the Consolidated Operating Partnership, through the Operating Partnership, issued $50,000 of senior unsecured debt which matures on November 21, 2005 and bears a coupon interest rate of 6.90%, which is the effective interest rate (the 2005 Notes). The issue price of the 2005 Notes was 100%. Interest is paid semi-annually in arrears on May 21 and November 21. The 2005 Notes contain certain covenants including limitation on incurrence of debt and debt service coverage.
On December 8, 1997, the Consolidated Operating Partnership, through the Operating Partnership, issued $150,000 of senior unsecured debt which matures on December 1, 2006 and bears a coupon interest rate of 7.00% (the 2006 Notes). The issue price of the 2006 Notes was 100%. Interest is paid semi-annually in arrears on June 1 and December 1. The Consolidated Operating Partnership, through the Operating Partnership, also entered into an interest rate protection agreement which was used to fix the interest rate on the 2006 Notes prior to issuance. The Consolidated Operating Partnership, through the Operating Partnership, settled the interest rate protection agreement for a payment of approximately $2,162, which is included in other comprehensive income. The settlement amount of the interest rate protection agreement is being amortized over the life of the 2006 Notes as an adjustment to interest expense. Including the impact of the settlement amount of the interest rate protection agreement, the Consolidated Operating Partnerships effective interest rate on the 2006 Notes is 7.22%.The 2006 Notes contain certain covenants including limitation on incurrence of debt and debt service coverage.
On December 8, 1997, the Consolidated Operating Partnership, through the Operating Partnership, issued $100,000 of senior unsecured debt which matures on December 1, 2017 and bears a coupon interest rate of 7.50% (the 2017 Notes). The issue price of the 2017 Notes was 99.808%. Interest is paid semi-annually in arrears on June 1 and December 1. The Consolidated Operating Partnership is amortizing the debt issue discount over the life of the 2017 Notes as an adjustment to interest expense. Including the impact of the offering discount, the Consolidated Operating Partnerships effective interest rate on the 2017 Notes is 7.52%.The 2017 Notes contain certain covenants including limitation on incurrence of debt and debt service coverage.
F-21
FIRST INDUSTRIAL, L.P.
6. Mortgage Loans Payable, Net, Senior Unsecured Debt, Net and Unsecured Lines of Credit, continued
On July 14, 1998, the Consolidated Operating Partnership, through the Operating Partnership, issued $200,000 of senior unsecured debt which matures on July 15, 2028 and bears a coupon interest rate of 7.60% (the 2028 Notes). The issue price of the 2028 Notes was 99.882%. Interest is paid semi-annually in arrears on January 15 and July 15. The Consolidated Operating Partnership, through the Operating Partnership, also entered into interest rate protection agreements which were used to fix the interest rate on the 2028 Notes prior to issuance. The Consolidated Operating Partnership, through the Operating Partnership, settled the interest rate protection agreements for a payment of approximately $11,504, which is included in other comprehensive income. The debt issue discount and the settlement amount of the interest rate protection agreements are being amortized over the life of the 2028 Notes as an adjustment to interest expense. Including the impact of the offering discount and the settlement amount of the interest rate protection agreement, the Consolidated Operating Partnerships effective interest rate on the 2028 Notes is 8.13%. The 2028 Notes contain certain covenants, including limitation on incurrence of debt and debt service coverage. Approximately $50,000 of the 2028 Notes was purchased, through a broker/dealer, by an entity in which a Director of the Company owns less than a two percent interest.
On March 19, 2001, the Consolidated Operating Partnership, through the Operating Partnership, issued $200,000 of senior unsecured debt which matures on March 15, 2011 and bears a coupon interest rate of 7.375% (the 2011 Notes). The issue price of the 2011 Notes was 99.695%. Interest is paid semi-annually in arrears on September 15 and March 15. The Consolidated Operating Partnership, through the Operating Partnership, also entered into an interest rate protection agreement which was used to fix the interest rate on the 2011 Notes prior to issuance, which it designated as a cash flow hedge. The Consolidated Operating Partnership, through the Operating Partnership, settled the interest rate protection agreement for approximately $371 of proceeds which is included in other comprehensive income. The debt issue discount and the settlement amount of the interest rate protection agreement are being amortized over the life of the 2011 Notes as an adjustment to interest expense. Including the impact of the offering discount and the settlement amount of the interest rate protection agreement, the Consolidated Operating Partnerships effective interest rate on the 2011 Notes is 7.39%.The 2011 Notes contain certain covenants, including limitations on incurrence of debt and debt service coverage.
On April 15, 2002, the Consolidated Operating Partnership, through the Operating Partnership, issued $200,000 of senior unsecured debt which matures on April 15, 2012 and bears a coupon interest rate of 6.875% (the 2012 Notes). The issue price of the 2012 Notes was 99.310%. Interest is paid semi-annually in arrears on April 15 and October 15. The Operating Partnership also entered into interest rate protection agreements which were used to fix the interest rate on the 2012 Notes prior to issuance. The Operating Partnership settled the interest rate protection agreements for approximately $1,772 of proceeds, which is included in other comprehensive income. The debt issue discount and the settlement amount of the interest rate protection agreements are being amortized over the life of the 2012 Notes as an adjustment to interest expense. Including the impact of the offering discount and the settlement amount of the interest rate protection agreement, the Consolidated Operating Partnerships effective interest rate on the 2012 Notes is 6.85%. The 2012 Notes contain certain covenants, including limitations on incurrence of debt and debt service coverage.
On April 15, 2002, the Consolidated Operating Partnership, through the Operating Partnership, issued $50,000 of senior unsecured debt which matures on April 15, 2032 and bears a coupon interest rate of 7.75% (the 2032 Notes). The issue price of the 2032 Notes was 98.660%. Interest is paid semi-annually in arrears on April 15 and October 15. The debt issue discount is being amortized over the life of the 2032 Notes as an adjustment to interest expense. Including the impact of the offering discount, the Consolidated Operating Partnerships effective interest rate on the 2032 Notes is 7.87%. The 2032 Notes contain certain covenants including limitations on incurrence of debt and debt service coverage.
On May 17, 2004, the Consolidated Operating Partnership, through the Operating Partnership, exchanged $125,000 of senior unsecured debt which matures on June 1, 2014 and bears a coupon interest rate of 6.42% (the 2014 Notes) for the 2011 PATS and net cash in the amount of $8,877. The issue price of the 2014 Notes was 99.123%. Interest is paid semi-annually in arrears on June 1 and December 1. The debt issue discount of the 2014 Notes is being amortized over the life of the 2014 Notes as an adjustment to interest expense. This exchange is being accounted for under EITF 96-19, Debtors Accounting for a Modification or Exchange of Debt Instruments (EITF 96-19). Under EITF 96-19, if the 2011 PATS and the 2014 Notes are not substantially different, the difference between the fair value of the 2011
F-22
FIRST INDUSTRIAL, L.P.
6. Mortgage Loans Payable, Net, Senior Unsecured Debt, Net and Unsecured Lines of Credit, continued
PATS and the carrying value of the 2011 PATS, as well as the unamortized deferred financing costs of the 2011 PATS on the date of the exchange, is deferred and amortized over the life of the 2014 Notes. The Consolidated Operating Partnership is amortizing this amount over the life of the 2014 Notes. Including the impact of the offering discount, the Consolidated Operating Partnerships effective interest rate on the 2014 Notes is 6.54%. The 2014 Notes contain certain covenants, including limitations on incurrence of debt and debt service coverage.
On June 14, 2004, the Consolidated Operating Partnership, through the Operating Partnership, issued $125,000 of senior unsecured debt which matures on June 15, 2009 and bears a coupon interest rate of 5.25% (the 2009 Notes). The issue price of the 2009 Notes was 99.826%. Interest is paid semi-annually in arrears on June 15 and December 15. The Consolidated Operating Partnership also entered into interest rate protection agreements which were used to fix the interest rate on the 2009 Notes prior to issuance. The Consolidated Operating Partnership settled the interest rate protection agreements for approximately $6,657 of proceeds, which is included in other comprehensive income. The debt issue discount and the settlement amount of the interest rate protection agreements are being amortized over the life of the 2009 Notes as an adjustment to interest expense. Including the impact of the offering discount and the settlement amount of the interest rate protection agreement, the Consolidated Operating Partnerships effective interest rate on the 2009 Notes is 4.10%. The 2009 Notes contain certain covenants, including limitations on incurrence of debt and debt service coverage.
Unsecured Lines of Credit
In December 1997, the Operating Partnership entered into a $300,000 unsecured revolving credit facility (the 1997 Unsecured Line of Credit) which bore interest at LIBOR plus .80% or a Corporate Base Rate, at the Operating Partnerships election, and provided for interest only payments until maturity. In June 2000, the Operating Partnership amended the 1997 Unsecured Line of Credit which extended the maturity date to June 30, 2003 and included the right, subject to certain conditions, to increase the aggregate commitment up to $400,000 (the 2000 Unsecured Line of Credit). On September 27, 2002, the Consolidated Operating Partnership, through the Operating Partnership, amended and restated the 2000 Unsecured Line of Credit (the 2002 Unsecured Line of Credit). On June 11, 2004, the Consolidated Operating Partnership, through the Operating Partnership, amended and restated the 2002 Unsecured Line of Credit (the Unsecured Line of Credit). The Unsecured Line of Credit matures on September 28, 2007 and bears interest at a floating rate of LIBOR plus .70%, or the Prime Rate, at the Consolidated Operating Partnerships election. The net unamortized deferred financing costs related to the 2000 Unsecured Line of Credit and any additional deferred financing costs incurred amending the 2002 Unsecured Line of Credit are being amortized over the life of the Unsecured Line of Credit in accordance with Emerging Issues Task Force Issue 98-14, Debtors Accounting for Changes in Line-of-Credit or Revolving-Debt Arrangements. The Unsecured Line of Credit contains certain financial covenants relating to debt service coverage, market value net worth, dividend payout ratio and total funded indebtedness.
F-23
FIRST INDUSTRIAL, L.P.
6. Mortgage Loans Payable, Net, Senior Unsecured Debt, Net and Unsecured Lines of Credit, continued
The following table discloses certain information regarding the Consolidated Operating Partnerships mortgage loans, senior unsecured debt and unsecured line of credit:
Outstanding Balance at | Accrued Interest Payable at | Interest Rate at | ||||||||||||||||||||||
December 31, | December 31, | December 31, | December 31, | December 31, | Maturity | |||||||||||||||||||
2004 | 2003 | 2004 | 2003 | 2004 | Date | |||||||||||||||||||
Mortgage Loans Payable, Net |
||||||||||||||||||||||||
Assumed Loan I |
2,874 | 3,301 | 22 | | 9.250 | % | 09/01/09 | |||||||||||||||||
Assumed Loan II |
1,995 | 2,141 | 15 | | 9.250 | % | 01/01/13 | |||||||||||||||||
Acquisition Mortgage Loan IV |
2,037 | 2,130 | 15 | 16 | 8.950 | % | 10/01/06 | |||||||||||||||||
Acquisition Mortgage Loan VIII |
5,461 | 5,603 | 38 | 39 | 8.260 | % | 12/01/19 | |||||||||||||||||
Acquisition Mortgage Loan IX |
5,664 | 5,811 | 39 | 40 | 8.260 | % | 12/01/19 | |||||||||||||||||
Acquisition Mortgage Loan X |
16,251 | (1) | 16,754 | (1) | 99 | 100 | 8.250 | % | 12/01/10 | |||||||||||||||
Acquisition Mortgage Loan XI |
| 4,854 | (1) | | | | | (4) | ||||||||||||||||
Acquisition Mortgage Loan XII |
2,565 | (1) | 2,623 | (1) | 15 | | 7.540 | % | 01/01/12 | |||||||||||||||
Acquisition Mortgage Loan XIII |
13,862 | (1) | | 42 | | 5.600 | % | 11/10/12 | ||||||||||||||||
Acquisition Mortgage Loan XIV |
6,740 | (1) | | 13 | | 6.940 | % | 07/01/09 | ||||||||||||||||
Total |
$ | 57,449 | $ | 43,217 | $ | 298 | $ | 195 | ||||||||||||||||
Senior Unsecured Debt, Net |
||||||||||||||||||||||||
2005 Notes |
$ | 50,000 | $ | 50,000 | $ | 383 | $ | 383 | 6.900 | % | 11/21/05 | |||||||||||||
2006 Notes |
150,000 | 150,000 | 875 | 875 | 7.000 | % | 12/01/06 | |||||||||||||||||
2007 Notes |
149,988 | 149,982 | (2) | 1,456 | 1,457 | 7.600 | % | 05/15/07 | ||||||||||||||||
2011 PATS |
| 99,657 | (2) | | 942 | | 05/15/11 | (3) | ||||||||||||||||
2017 Notes |
99,876 | 99,866 | (2) | 625 | 625 | 7.500 | % | 12/01/17 | ||||||||||||||||
2027 Notes |
15,053 | 15,053 | (2) | 138 | 138 | 7.150 | % | 05/15/27 | ||||||||||||||||
2028 Notes |
199,815 | 199,807 | (2) | 7,009 | 7,009 | 7.600 | % | 07/15/28 | ||||||||||||||||
2011 Notes |
199,624 | 199,563 | (2) | 4,343 | 4,343 | 7.375 | % | 03/15/11 | ||||||||||||||||
2012 Notes |
198,994 | 198,856 | (2) | 2,903 | 2,903 | 6.875 | % | 04/15/12 | ||||||||||||||||
2032 Notes |
49,390 | 49,368 | (2) | 818 | 818 | 7.750 | % | 04/15/32 | ||||||||||||||||
2009 Notes |
124,806 | | 292 | | 5.250 | % | 06/15/09 | |||||||||||||||||
2014 Notes |
109,978 | | 669 | | 6.420 | % | 06/01/14 | (3) | ||||||||||||||||
Total |
$ | 1,347,524 | $ | 1,212,152 | $ | 19,511 | $ | 19,493 | ||||||||||||||||
Unsecured Line of Credit |
||||||||||||||||||||||||
Unsecured Line of Credit |
$ | 167,500 | $ | 195,900 | $ | 549 | $ | 336 | 3.518 | % | 09/28/07 | |||||||||||||
(1) | At December 31, 2004, the Acquisition Mortgage Loan X, the Acquisition Mortgage Loan XII,the Acquisition Mortgage Loan XIII, and the Acquisition Mortgage Loan XIV include unamortized premiums of $2,291, $267, $453 and $553, respectively. At December 31, 2003, the Acquisition Mortgage Loan X, the Acquisition Mortgage Loan XI, and the Acquisition Mortgage Loan XII include unamortized premiums of $2,673, $597, and $305, respectively. | |||
(2) | At December 31, 2004, the 2007 Notes, 2017 Notes, 2027 Notes, 2028 Notes, the 2011 Notes, 2012 Notes, 2032 Notes, 2009 Notes and the 2014 Notes are net of unamortized discounts of $13, $124, $16, $185, $376, $1,006, $610, $194 and $15,023, respectively. At December 31, 2003, the 2007 Notes, 2011 PATS, 2017 Notes, 2027 Notes, 2028 Notes and the 2011 Notes are net of unamortized discounts of $18, $343, $134, $17, $193, $437, $1,144 and $632, respectively. | |||
(3) | The 2014 Notes were exchanged on May 17, 2004 for the 2011 PATS and net cash in the amount of $8,877. The Consolidated Operating Partnership retired the 2011 PATS. | |||
(4) | The Acquisition Mortgage Loan XI was paid off and retired in December 2004. |
F-24
FIRST INDUSTRIAL, L.P.
6. Mortgage Loans Payable, Net, Senior Unsecured Debt, Net and Unsecured Lines of Credit, continued
The following is a schedule of the stated maturities and scheduled principal payments of the mortgage loans, senior unsecured debt and unsecured line of credit, exclusive of premiums and discounts, for the next five years ending December 31, and thereafter:
Amount | ||||
2005 |
51,835 | |||
2006 |
153,755 | |||
2007 |
319,472 | |||
2008 |
2,133 | |||
2009 |
131,909 | |||
Thereafter |
927,352 | |||
Total |
$ | 1,586,456 | ||
Fair Value
At December 31, 2004 and 2003, the fair value of the Consolidated Operating Partnerships mortgage loans payable, senior unsecured debt, unsecured lines of credit and Put Option were as follows:
December 31, 2004 | December 31, 2003 | |||||||||||||||
Carrying | Fair | Carrying | Fair | |||||||||||||
Amount | Value | Amount | Value | |||||||||||||
Mortgage Loans Payable |
$ | 57,449 | $ | 60,286 | $ | 43,217 | $ | 46,180 | ||||||||
Senior Unsecured Debt |
1,347,524 | 1,503,012 | 1,212,152 | 1,332,958 | ||||||||||||
Unsecured Line of Credit (Variable Rate) |
167,500 | 167,500 | 195,900 | 195,900 | ||||||||||||
Put Option |
| | 95 | 16,320 | ||||||||||||
Total |
$ | 1,572,473 | $ | 1,730,798 | $ | 1,451,364 | $ | 1,591,358 | ||||||||
The fair value of the senior unsecured debt was determined by quoted market prices, if available. The fair values of the Consolidated Operating Partnerships senior unsecured debt not valued by quoted market prices, mortgage loans payable and Put Option were determined by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. The fair value of the variable rate portion of the Unsecured Line of Credit was equal to its carrying value due to the variable interest rate nature of the loan.
Other Comprehensive Income
In conjunction with the prior issuances of senior unsecured debt, the Consolidated Operating Partnership, through the Operating Partnership, entered into interest rate protection agreements to fix the interest rate on anticipated offerings of senior unsecured debt (the Interest Rate Protection Agreements). In the next 12 months, the Consolidated Operating Partnership will amortize approximately $1,085 of the Interest Rate Protection Agreements into net income as a decrease to interest expense.
In March 2004, the Consolidated Operating Partnership, through the Operating Partnership, entered into an interest rate protection agreement which fixed the interest rate on a forecasted offering of unsecured debt which it designated as a cash flow hedge. This interest rate protection agreement had a notional value of $73,500, was effective from July 1, 2004 through July 1, 2009 and fixed the LIBOR rate at 3.354%. In conjunction with the offering of the 2009 Notes, the Consolidated Operating Partnership settled this interest rate protection agreement and received proceeds in the amount of $3,817, which is recognized in other comprehensive income. The Consolidated Operating Partnership is amortizing this settlement amount into net income over the life of the 2009 Notes as an adjustment to interest expense.
In March 2004, the Consolidated Operating Partnership, through the Operating Partnership, entered into another interest rate protection agreement which fixed the interest rate on a forecasted offering of unsecured debt which it designated as a cash flow hedge. This interest rate protection agreement had a notional value of $73,500,
F-25
FIRST INDUSTRIAL, L.P.
6. Mortgage Loans Payable, Net, Senior Unsecured Debt, Net and Unsecured Lines of Credit, continued
was effective from August 15, 2004 through August 15, 2009 and fixed the LIBOR rate at 3.326%. In May 2004, the Consolidated Operating Partnership reduced the projected amount of the future debt offering and settled $24,500 of this interest rate protection agreement for proceeds in the amount of $1,450 which is recognized in net income. In conjunction with the offering of the 2009 Notes, the Consolidated Operating Partnership settled the remaining $49,000 of this interest rate protection agreement and received proceeds in the amount of $2,840, which is recognized in other comprehensive income. The Consolidated Operating Partnership is amortizing this settlement amount into net income over the life of the 2009 Notes as an adjustment to interest expense.
In October 2004, the Consolidated Operating Partnership, through the Operating Partnership, entered into an interest rate protection agreement which fixed the interest rate on a forecasted offering of unsecured debt which it designated as a cash flow hedge. This interest rate protection agreement had a notional value of $48,980, was effective from January 5, 2005 through January 5, 2010 and fixed the LIBOR rate at 3.909%. In November 2004, the Consolidated Operating Partnership settled the interest rate protection agreement for $310 due to a delay in the forecasted debt issuance date. Hedge ineffectiveness in the amount of $133, due to a mismatch in dates, was recognized in net income. The remaining $159 is included in other comprehensive income and will be amortized over the term of the forecasted debt issuance. In the event that $50,000 of debt is not issued by December 10, 2005, the balance in other comprehensive income will be reclassified into net income immediately.
F-26
FIRST INDUSTRIAL, L.P.
7. Partners Capital
The Operating Partnership has issued general partnership units and limited partnership units (together, the Units) and preferred general partnership units. The general partnership units resulted from capital contributions from the Company. The limited partnership units are issued in conjunction with the acquisition of certain properties (see discussion below). Subject to lock-up periods and certain adjustments, limited partnership units are convertible into common stock, $.01 par value, of the Company on a one-for-one basis or cash at the option of the Company. The preferred general partnership units result from preferred capital contributions from the Company. The preferred general partnership units had an aggregate liquidation priority of $125,000 and $250,000 as of December 31, 2004 and 2003, respectively. The Operating Partnership is required to make all required distributions on the preferred general partnership units prior to any distribution of cash or assets to the holders of the Units. The consent of the holder of the limited partnership units is required to alter such holders rights as to allocations and distributions, to alter or modify such holders rights with respect to redemption, to cause the early termination of the Operating Partnership, or to amend the provisions of the partnership agreement which requires such consent.
Unit Contributions:
For the year ended December 31, 2004, certain employees of the Company exercised 1,287,482 non-qualified employee stock options. Net proceeds to the Company approximated $37,301. The gross proceeds from the option exercises were contributed to the Operating Partnership in exchange for Units and are reflected in the Consolidated Operating Partnerships financial statements as a general partner contribution.
On September 16, 2004, the Company and the Operating Partnership entered into a sales agreement to sell up to 3,900,000 shares of the Companys common stock from time to time with Cantor Fitzgerald & Co., as sales agent, in a controlled equity offering program. During the year ended December 31, 2004, the Company issued 1,333,600 shares of common stock under the controlled equity offering program and received net proceeds of $48,820. The Company contributed the net proceeds to the Consolidated Operating Partnership and the Consolidated Operating Partnership, through the Operating Partnership, issued Units to the Company in the same amount.
For the year ended December 31, 2003, certain employees of the Company exercised 531,473 non-qualified employee stock options. Net proceeds to the Company approximated $14,799. The gross proceeds from the option exercises were contributed to the Operating Partnership in exchange for Units and are reflected in the Consolidated Operating Partnerships financial statements as a general partner contribution.
For the year ended December 31, 2002, certain employees of the Company exercised 561,418 non-qualified employee stock options. Net proceeds to the Company approximated $15,895. The gross proceeds from the option exercises were contributed to the Operating Partnership in exchange for Units and are reflected in the Consolidated Operating Partnerships financial statements as a general partner contribution.
For the year ended December 31, 2002, the Operating Partnership issued 18,203 Units valued, in the aggregate, at $633 in exchange for interests in certain properties. These contributions are reflected in the Consolidated Operating Partnerships financial statements as limited partner contributions.
F-27
FIRST INDUSTRIAL, L.P.
7. Partners Capital, continued
The following table is a roll-forward of the General Partnership and Limited Partnership units outstanding for the three years ended December 31, 2004:
General Partnership and | ||||
Limited Partnership | ||||
Units Outstanding | ||||
Balance at December 31, 2001 |
45,877,336 | |||
Issuance of General Partner Units |
572,677 | |||
Issuance of General Partner Restricted Units |
93,980 | |||
Repurchase and Retirement of Restricted Units |
(60,419 | ) | ||
Purchase of General Partnership Units |
(1,091,500 | ) | ||
Issuance of Limited Partner Units |
18,203 | |||
Balance at December 31, 2002 |
45,410,277 | |||
Issuance of General Partner Units |
542,744 | |||
Issuance of General Partner Restricted Units |
704,844 | |||
Repurchase and Retirement of Restricted Units |
(66,183 | ) | ||
Purchase of General Partnership Units |
(37,300 | ) | ||
Balance at December 31, 2003 |
46,554,382 | |||
Issuance of General Partner Units |
2,621,082 | |||
Issuance of General Partner Restricted Units |
216,617 | |||
Repurchase and Retirement of Restricted Units |
(102,076 | ) | ||
Balance at December 31, 2004 |
49,290,005 | |||
Preferred Contributions:
On May 14, 1997 the Company issued 4,000,000 Depositary Shares, each representing 1/100th of a share of the Companys 8 3/4%, $.01 par value, Series B Cumulative Preferred Stock (the Series B Preferred Stock), at an initial offering price of $25.00 per Depositary Share. The net proceeds of approximately $96,293 received from the Series B Preferred Stock were contributed to the Operating Partnership in exchange for 8 3/4% Series B Cumulative Preferred Units (the Series B Preferred Units). On or after May 14, 2002, the Series B Preferred Stock became redeemable for cash at the option of the Company, in whole or in part, at a redemption price equivalent to $25 per Depositary Share, or $100,000 in the aggregate, plus dividends accrued and unpaid to the redemption date. On April 12, 2002, the
F-28
FIRST INDUSTRIAL, L.P.
7. Partners Capital, continued
Company called for the redemption of all of its outstanding Series B Preferred Stock at the price of $25.00 per share, plus accrued and unpaid dividends. The Company redeemed the Series B Preferred Stock on May 14, 2002 and paid a prorated second quarter dividend of $.26736 per Depositary Share, totaling approximately $1,069. The Series B Cumulative Preferred Units were redeemed on May 14, 2002 as well. In accordance with the Securities and Exchange Commissions July 31, 2003 clarification on Emerging Issues Task Force Abstract, Topic No. D-42, The Effect on the Calculation of Earnings per Share for the Redemption or Induced Conversion of Preferred Stock (EITF D-42), due to the redemption of the Series B Preferred Stock, the initial offering costs associated with the issuance of the Series B Preferred Stock of $3,707 were reflected as a deduction from net income to arrive at net income available to common stockholders in determining earnings per share for the year ended December 31, 2002.
On June 6, 1997, the Company issued 2,000,000 Depositary Shares, each representing 1/100th of a share of the Companys 8 5/8 %, $.01 par value, Series C Cumulative Preferred Stock (the Series C Preferred Stock), at an initial offering price of $25 per Depositary Share. The net proceeds of $47,997 received from the Series C Preferred Stock were contributed to the Operating Partnership in exchange for 8 5/8 % Series C Cumulative Preferred Units (the Series C Preferred Units) and are reflected in the Consolidated Operating Partnerships financial statements as a general partner preferred unit contribution.
On February 4, 1998, the Company issued 5,000,000 Depositary Shares, each representing 1/100th of a share of the Companys 7.95%, $.01 par value, Series D Cumulative Preferred Stock (the Series D Preferred Stock), at an initial offering price of $25.00 per Depositary Share. The net proceeds of $120,562 received from the Series D Preferred Stock were contributed to the Operating Partnership in exchange for 7.95% Series D Cumulative Preferred Units (the Series D Preferred Units). On or after February 4, 2003, the Series D Preferred Stock became redeemable for cash at the option of the Company, in whole or in part, at a redemption price equivalent to $25.00 per Depositary Share, or $125,000 in the aggregate, plus dividends accrued and unpaid to the redemption date. The Company redeemed the Series D Preferred Stock on June 7, 2004 at a redemption price of $25.00 per Depositary Share and paid a prorated second quarter dividend of $.36990 per Depositary Share, totaling approximately $1,850. The Series D Preferred Units were redeemed on June 7, 2004 as well. In accordance with EITF D-42, due to the redemption of the Series D Preferred Units, the initial offering costs associated with the issuance of the Series D Preferred Units of $4,467 were reflected as a deduction from net income to arrive at net income available to unitholders in determining earnings per unit for the year ended December 31, 2004.
On March 18, 1998, the Company issued 3,000,000 Depositary Shares, each representing 1/100th of a share of the Companys 7.90%, $.01 par value, Series E Cumulative Preferred Stock (the Series E Preferred Stock), at an initial offering price of $25.00 per Depositary Share. The net proceeds of $72,138 received from the Series E Preferred Stock were contributed to the Operating Partnership in exchange for 7.90% Series E Cumulative Preferred Units (the Series E Preferred Units). On or after March 18, 2003, the Series E Preferred Stock became redeemable for cash at the option of the Company, in whole or in part, at a redemption price equivalent to $25.00 per Depositary Share, or $75,000 in the aggregate, plus dividends accrued and unpaid to the redemption date. The Company redeemed the Series E Preferred Stock on June 7, 2004 at a redemption price of $25.00 per Depositary Share and paid a prorated second quarter dividend of $.36757 per Depositary Share, totaling approximately $1,103. The Series E Preferred Units were redeemed on June 7, 2004 as well. In accordance with EITF D-42, due to the redemption of the Series E Preferred Units, the initial offering costs associated with the issuance of the Series E Preferred Units of $2,892 were reflected as a deduction from net income to arrive at net income available to unitholders in determining earnings per unit for the year ended December 31, 2004.
On May 27, 2004, the Company issued 50,000 Depositary Shares, each representing 1/100th of a share of the Companys 6.236%, $.01 par value, Series F Flexible Cumulative Redeemable Preferred Stock (the Series F Preferred Stock), at an initial offering price of $1,000.00 per Depositary Share for gross proceeds of $50,000. Net of offering costs, the Company received net proceeds of $49,075 from the issuance of the Series F Preferred Stock which were contributed to the Operating Partnership in exchange for 6.236% Series F Cumulative Preferred Units (the Series F Preferred Units) and are reflected in the Consolidated Operating Partnerships financial statements as general partner preferred unit contribution. Dividends on the Series F Preferred Stock are cumulative from the date of initial issuance and are payable semi-annually in arrears for the period from the date of original issuance through March 31, 2009 (the Series F Initial Fixed Rate Period), commencing on September 30, 2004, at a rate of 6.236% per annum of the liquidation preference (the Series F Initial Distribution Rate) (equivalent to $62.36 per Depositary Share). On or after March 31, 2009, the Series F Initial Distribution Rate is subject to reset, at the Companys option, subject to certain conditions and parameters, at fixed or floating rates and periods. Fixed rates and periods will be determined through a remarketing procedure. Floating rates during floating rate periods will equal 2.375% (the initial credit spread), plus the greater of (i) the 3-month LIBOR Rate, (ii) the 10-year Treasury CMT Rate
F-29
FIRST INDUSTRIAL, L.P.
7. Partners Capital, continued
(as defined in the Articles Supplementary), and (iii) the 30-year Treasury CMT Rate (the adjustable rate)(as defined in the Articles Supplementary), reset quarterly. Dividends on the Series F Preferred Stock are payable semi-annually in arrears for fixed rate periods subsequent to the Series F Initial Fixed Rate Period and quarterly in arrears for floating rate periods. With respect to the payment of dividends and amounts upon liquidation, dissolution or winding up, the Series F Preferred Stock ranks senior to payments on the Companys Common Stock and pari passu with the Companys Series C Preferred Stock and Series G Preferred Stock (hereinafter defined). On or after March 31, 2009, subject to any conditions on redemption applicable in any fixed rate period subsequent to the Series F Initial Fixed Rate Period, the Series F Preferred Stock is redeemable for cash at the option of the Company, in whole or in part, at a redemption price equivalent to $1,000.00 per Depositary Share, or $50,000 in the aggregate, plus dividends accrued and unpaid to the redemption date. The Series F Preferred Stock has no stated maturity and is not convertible into any other securities of the Company.
On May 27, 2004, the Company issued 25,000 Depositary Shares, each representing 1/100th of a share of the Companys 7.236 %, $.01 par value, Series G Flexible Cumulative Redeemable Preferred Stock (the Series G Preferred Stock), at an initial offering price of $1,000.00 per Depositary Share for gross proceeds of $25,000. Net of offering costs, the Company received net proceeds of $24,512 from the issuance of the Series G Preferred Stock which were contributed to the Operating Partnership in exchange for 7.236% Series G Cumulative Preferred Units (the Series G Preferred Units) and are reflected in the Consolidated Operating Partnerships financial statements as general partner preferred unit contribution. Dividends on the Series G Preferred Stock are cumulative from the date of initial issuance and are payable semi-annually in arrears for the period from the date of original issuance of the Series G Preferred Stock through March 31, 2014 (the Series G Initial Fixed Rate Period), commencing on September 30, 2004, at a rate of 7.236% per annum of the liquidation preference (the Series G Initial Distribution Rate) (equivalent to $72.36 per Depositary Share). On or after March 31, 2014, the Series G Initial Distribution Rate is subject to reset, at the Companys option, subject to certain conditions and parameters, at fixed or floating rates and periods. Fixed rates and periods will be determined through a remarketing procedure. Floating rates during floating rate periods will equal 2.500% (the initial credit spread), plus the greater of (i) the 3-month LIBOR Rate, (ii) the 10-year Treasury CMT Rate (as defined in the Articles Supplementary), and (iii) the 30-year Treasury CMT Rate (the adjustable rate)(as defined in the Articles Supplementary), reset quarterly. Dividends on the Series G Preferred Stock are payable semi-annually in arrears for fixed rate periods subsequent to the Series G Initial Fixed Rate Period and quarterly in arrears for floating rate periods. With respect to the payment of dividends and amounts upon liquidation, dissolution or winding up, the Series G Preferred Stock ranks senior to payments on the Companys Common Stock and pari passu with the Companys Series C Preferred Stock and Series F Preferred Stock. On or after March 31, 2014, subject to any conditions on redemption applicable in any fixed rate period subsequent to the Series G Initial Fixed Rate Period, the Series G Preferred Stock is redeemable for cash at the option of the Company, in whole or in part, at a redemption price equivalent to $1,000.00 per Depositary Share, or $25,000 in the aggregate, plus dividends accrued and unpaid to the redemption date. The Series G Preferred Stock has no stated maturity and is not convertible into any other securities of the Company.
On June 2, 2004, the Company issued 500 shares of 2.965% $.01 par value, Series H Flexible Cumulative Redeemable Preferred Stock (the Series H Preferred Stock), at an initial offering price of $250,000 per share for gross proceeds of $125,000. Net of offering costs, the Company received net proceeds of $120,837 from the issuance of the Series H Preferred Stock which were contributed to the Operating Partnership in exchange for Series H Cumulative Preferred Units (the Series H Preferred Units) and are reflected in the Consolidated Operating Partnerships financial statements as general partner preferred unit contribution. On or after July 2, 2004, the Series H Preferred Stock became redeemable for cash at the option of the Company, in whole but not in part, at a redemption price equivalent, initially, to $242,875 per share plus accrued and unpaid dividends. The Company redeemed the Series H Preferred Stock on July 2, 2004 and paid a prorated second and third quarter dividend of $629.555 per share, totaling approximately $315. The Series H Preferred Units were redeemed on July 2, 2004 as well. In accordance with EITF D-42, due to the redemption of the Series H Preferred Units, the initial offering costs associated with the issuance of the Series H Preferred Units of $600 is reflected as a deduction from net income to arrive at net income available to unitholders in determining earnings per Unit for the year ended December 31, 2004.
F-30
FIRST INDUSTRIAL, L.P.
7. Partners Capital, continued
Distributions:
On January 19, 2004, the Operating Partnership paid a fourth quarter 2003 distribution of $.6850 per Unit, totaling approximately $31,889. On April 19, 2004, the Operating Partnership paid a first quarter 2004 distribution of $.6850 per Unit, totaling approximately $32,724. On July 19, 2004, the Operating Partnership paid a second quarter 2003 distribution of $.6850 per Unit, totaling approximately $32,737. On October 18, 2004, the Operating Partnership paid a third quarter 2004 distribution of $.6850 per Unit, totaling approximately $32,872.
On March 31, 2004, the Operating Partnership paid first quarter 2004 distributions of $53.906 per Unit on its 8.625% Series C Cumulative Preferred Units (the Series C Preferred Units), $49.688 per Unit on its Series D Preferred Units and $49.375 per Unit on its Series E Preferred Units. The preferred unit distributions paid on March 31, 2004, totaled approximately $5,044. On June 30, 2004 the Operating Partnership paid a second quarter 2004 distribution of $53.906 per Unit on its Series C Preferred Units, totaling approximately $1,078. On September 30, 2004, the Operating Partnership paid a third quarter 2004 distribution of $53.906 per Unit on its Series C Preferred Units, a pro rata distribution for the period May 27, 2004 through September 30, 2004 of $2,165.28 per Unit on its Series F Preferred Units and a pro rata distribution for the period May 27, 2004 through September 30, 2004 of $2,512.50 per Unit on its Series G Preferred Units. The preferred unit distribution paid on September 30, 2004, totaled approximately, $2,788. On December 31, 2004 the Operating Partnership paid a fourth quarter 2004 distribution of $53.906 per Unit on its Series C Preferred Units, totaling approximately $1,078 and accrued dividends of $780 on its Series F Preferred Units and $452 on its Series G Preferred Units.
Repurchase of Units:
In March 2000, the Companys Board of Directors approved the repurchase of up to $100,000 of the Companys common stock. The Company may make purchases from time to time, if price levels warrant, in the open market or in privately negotiated transactions. During the year ended December 31, 2003, the Company repurchased 37,300 shares of its common stock at a weighted average price of approximately $26.73 per share. The Operating Partnership repurchased general partnership units from the Company in the same amount. During the year ended December 31, 2002, the Company repurchased 1,091,500 shares of its common stock at a weighted average price of approximately $27.02 per share.
8. Acquisition and Development of Real Estate
In 2004, the Consolidated Operating Partnership acquired 77 industrial properties comprising, in the aggregate, approximately 8.9 million square feet (unaudited) of GLA and several land parcels for a total purchase price of approximately $393,098, excluding costs incurred in conjunction with the acquisition of properties. The Consolidated Operating Partnership also substantially completed development of 11 properties comprising approximately 2.3 million square feet (unaudited) of GLA at a cost of approximately $80,241. The Consolidated Operating Partnership reclassed the costs of substantially completed developments from construction in progress to building, tenant improvements and leasing commissions.
In 2003, the Consolidated Operating Partnership acquired 62 industrial properties comprising, in the aggregate, approximately 6.3 million square feet (unaudited) of GLA and several land parcels for a total purchase price of approximately $219,091, excluding costs incurred in conjunction with the acquisition of properties. The Consolidated Operating Partnership also substantially completed development of 33 properties comprising approximately 3.2 million square feet (unaudited) of GLA at a cost of approximately $156,268. The Consolidated Operating Partnership reclassed the costs of substantially completed developments from construction in progress to building, tenant improvements and leasing commissions.
F-31
FIRST INDUSTRIAL, L.P.
9. Sale of Real Estate, Real Estate Held for Sale and Discontinued Operations
In 2004, the Consolidated Operating Partnership, through the Operating Partnership, sold 90 industrial properties comprising approximately 6.8 million square feet (unaudited) of GLA and several land parcels. Gross proceeds from the sales of the 90 industrial properties and several land parcels were approximately $393,029. The gain on sale of real estate, net of income taxes was approximately $83,160, of which $73,372 is shown in discontinued operations. Eighty-six of the 90 sold industrial properties meet the criteria established by FAS 144 to be included in discontinued operations. Therefore, in accordance with FAS 144, the results of operations and gain on sale of real estate, net of income taxes for the 86 sold industrial properties that meet the criteria established by FAS 144 are included in discontinued operations. The results of operations and gain on sale of real estate, net of income taxes for the four industrial properties and several land parcels that do not meet the criteria established by FAS 144 are included in continuing operations.
At December 31, 2004, the Consolidated Operating Partnership had eight industrial properties comprising approximately 1.7 million square feet (unaudited) of GLA held for sale. In accordance with FAS 144, the results of operations of the eight industrial properties held for sale at December 31, 2004 are included in discontinued operations. There can be no assurance that such industrial properties held for sale will be sold.
In 2003, the Consolidated Operating Partnership, through the Operating Partnership of, sold 121 industrial properties comprising approximately 6.3 million square feet (unaudited) of GLA and several land parcels. Eight of the 121 industrial sold properties comprising approximately .7 million square feet (unaudited) of GLA were sold to the December 2001 Joint Venture. Gross proceeds from the sales of the 121 industrial properties and several land parcels were approximately $357,503. The gain on sale of real estate, net of income taxes was approximately $80,193, of which $72,947 is shown in discontinued operations. In accordance with FAS 144, the results of operations and gain on sale of real estate, net of income taxes for the 113 of the 121 sold properties are included in discontinued operations.
In 2002, the Consolidated Operating Partnership sold 69 industrial properties comprising approximately 5.8 million square feet (unaudited) of GLA that were not classified as held for sale at December 31, 2001, 12 industrial properties comprising approximately .9 million square feet (unaudited) of GLA that were classified as held for sale at December 31, 2001, 15 industrial properties comprising approximately 2.3 million square feet (unaudited) of GLA that were sold to the December 2001 Joint Venture and several land parcels. Gross proceeds from these sales were approximately $386,101. The gain on sale of real estate, net of income taxes was approximately $48,607, of which $35,592 is shown in discontinued operations. In accordance with FAS 144, the results of operations and gain on sale of real estate, net of income taxes for the 69 of the 96 sold industrial properties are included in discontinued operations.
The following table discloses certain information regarding the industrial properties included in discontinued operations by the Consolidated Operating Partnership for the years ended December 31, 2004, 2003 and 2002.
Restated | ||||||||||||
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2004 | 2003 | 2002 | ||||||||||
Total Revenues |
$ | 21,176 | $ | 49,078 | $ | 71,487 | ||||||
Operating Expenses |
(6,783 | ) | (15,424 | ) | (20,820 | ) | ||||||
Depreciation and Amortization |
(4,972 | ) | (10,531 | ) | (14,080 | ) | ||||||
Provision
for Income Taxes |
(1,690 | ) | (1,354 | ) | (947 | ) | ||||||
Gain on Sale
of Real Estate, net |
73,372 | 72,947 | 35,592 | |||||||||
Income from Discontinued Operations |
$ | 81,103 | $ | 94,716 | $ | 71,232 | ||||||
In conjunction with certain property sales, the Consolidated Operating Partnership provided seller financing. At December 31, 2004, 2003 and 2002, the Consolidated Operating Partnership had mortgage notes receivable and accrued interest outstanding of approximately $19,739, $29,336 and $29,103, which is included as a component of prepaid expenses and other assets. Also, in December 2004, the Consolidated Operating Partnership sold $15,170 of its notes receivable to a third party for par.
F-32
FIRST INDUSTRIAL, L.P.
10. Supplemental Information to Statements of Cash Flows
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2004 | 2003 | 2002 | ||||||||||
Interest paid, net of capitalized interest |
$ | 98,733 | $ | 95,180 | $ | 84,791 | ||||||
Interest capitalized |
$ | 1,304 | $ | 761 | $ | 7,792 | ||||||
Income Taxes
Paid |
$ | 7,936 | $ | 1,367 | $ | 3,905 | ||||||
Supplemental schedule of noncash investing and financing activities: |
||||||||||||
Distribution payable on common stock/units |
$ | 34,255 | $ | 31,889 | $ | 31,106 | ||||||
Distribution payable on preferred units |
$ | 1,232 | $ | | $ | | ||||||
Issuance of Units in exchange for property |
$ | | $ | | $ | 633 | ||||||
Exchange of Limited partnership units for General partnership units: |
||||||||||||
Limited partnership units |
$ | (6,195 | ) | $ | (2,750 | ) | $ | (4,616 | ) | |||
General partnership units |
6,195 | 2,750 | 4,616 | |||||||||
$ | | $ | | $ | | |||||||
In conjunction with the property and land acquisitions, the following
assets and liabilities were assumed: |
||||||||||||
Purchase of real estate |
$ | 393,098 | $ | 219,091 | $ | 181,553 | ||||||
Deferred purchase price |
| (10,425 | ) | | ||||||||
Accounts payable and accrued expenses |
(3,181 | ) | (1,897 | ) | (2,140 | ) | ||||||
Mortgage debt |
(18,244 | ) | (20,751 | ) | (11,844 | ) | ||||||
Acquisition of real estate |
$ | 371,673 | $ | 186,018 | $ | 167,569 | ||||||
In conjunction with certain property sales, the Company provided seller financing: |
||||||||||||
Notes receivable |
$ | 30,250 | $ | 29,203 | $ | 35,462 | ||||||
F-33
FIRST INDUSTRIAL, L.P.
11. Earnings Per Unit (EPU)
The computation of basic and diluted EPU is presented below:
Restated | Restated | |||||||||||
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2004 | 2003 | 2002 | ||||||||||
Numerator: |
||||||||||||
Income from Continuing Operations |
$ | 34,263 | $ | 29,094 | $ | 52,171 | ||||||
Gain on Sale
of Real Estate, Net of Income Tax |
9,788 | 7,246 | 13,015 | |||||||||
Less: Preferred Unit Distributions |
(14,488 | ) | (20,176 | ) | (23,432 | ) | ||||||
Less: Redemption of Preferred Units |
(7,959 | ) | | (3,707 | ) | |||||||
Income from Continuing Operations Available to
Unitholders For Basic and Diluted EPU |
21,604 | 16,164 | 38,047 | |||||||||
Discontinued
Operations, Net of Income Tax |
81,103 | 94,716 | 71,232 | |||||||||
Net Income Available to Unitholders
For Basic and Diluted EPU |
$ | 102,707 | $ | 110,880 | $ | 109,279 | ||||||
Denominator: |
||||||||||||
Weighted Average Units Outstanding Basic |
47,136,296 | 45,321,775 | 45,841,158 | |||||||||
Effect of Dilutive Securities of the Company that
Result in the Issuance of General Partner Units: |
||||||||||||
Employee and Director Common Stock Options |
227,423 | 91,599 | 201,868 | |||||||||
Employee and Director Shares of Restricted Stock |
103,551 | 29,561 | 36,327 | |||||||||
Weighted Average Units Outstanding Diluted |
47,467,270 | 45,442,935 | 46,079,353 | |||||||||
Basic EPU: |
||||||||||||
Income from Continuing Operations Available to
Unitholders |
$ | 0.46 | $ | 0.36 | $ | 0.83 | ||||||
Discontinued
Operations, Net of Income Tax |
$ | 1.72 | $ | 2.09 | $ | 1.55 | ||||||
Net Income Available to Unitholders |
$ | 2.18 | $ | 2.45 | $ | 2.38 | ||||||
Diluted EPU: |
||||||||||||
Income from Continuing Operations Available to
Unitholders |
$ | 0.46 | $ | 0.36 | $ | 0.83 | ||||||
Discontinued
Operations, Net of Income Tax |
$ | 1.71 | $ | 2.08 | $ | 1.55 | ||||||
Net Income Available to Unitholders |
$ | 2.16 | $ | 2.44 | $ | 2.37 | ||||||
F-34
FIRST INDUSTRIAL, L.P.
12. Income Taxes
For income tax purposes, distributions paid to Unitholders are classified as ordinary income, capital gain or return of capital. For the three years ended December 31, 2004, 2003 and 2002, the distributions per Unit were classified as follows:
As a | As a | As a | ||||||||||||||||||||||
Percentage | Percentage | Percentage | ||||||||||||||||||||||
of | of | of | ||||||||||||||||||||||
2004 | Distributions | 2003 | Distributions | 2002 | Distributions | |||||||||||||||||||
Ordinary income |
$ | .3622 | 13.17 | % | $ | 1.1516 | 42.03 | % | $ | 1.1489 | 42.16 | % | ||||||||||||
Short-term capital gains |
.0423 | 1.54 | % | | | .1218 | 4.47 | % | ||||||||||||||||
Long-term capital gains |
.8654 | 31.47 | % | .6173 | 22.53 | % | .3845 | 14.11 | % | |||||||||||||||
Unrecaptured Section 1250 gain |
.2503 | 9.10 | % | .2666 | 9.73 | % | .2515 | 9.23 | % | |||||||||||||||
Return of capital |
1.2298 | 44.72 | % | .7045 | 25.71 | % | .8183 | 30.03 | % | |||||||||||||||
$ | 2.7500 | 100.00 | % | $ | 2.7400 | 100.00 | % | $ | 2.7250 | 100.00 | % | |||||||||||||
For income tax purposes, distributions paid to preferred Unitholders are classified as ordinary income, capital gain and return of capital. For the three years ended December 31, 2004, 2003 and 2002, the preferred distributions per Unit were classified as follows:
As a | As a | As a | ||||||||||||||||||||||
Percentage | Percentage | Percentage | ||||||||||||||||||||||
of | of | of | ||||||||||||||||||||||
2004 | Distributions | 2003 | Distributions | 2002 | Distributions | |||||||||||||||||||
Ordinary income |
$ | .9249 | 23.81 | % | $ | 3.4614 | 56.57 | % | $ | 6.9335 | 100.00 | % | ||||||||||||
Short-term capital gains |
.1080 | 2.78 | % | | | | | |||||||||||||||||
Long-term capital gains |
2.2119 | 56.94 | % | 1.8558 | 30.33 | % | | | ||||||||||||||||
Unrecaptured Section 1250 gain |
.6398 | 16.47 | % | .8016 | 13.10 | % | | | ||||||||||||||||
$ | 3.8846 | 100.00 | % | $ | 6.1188 | 100.00 | % | $ | 6.9335 | 100.00 | % | |||||||||||||
The components of income tax (expense)/benefit for the Consolidated Operating Partnerships taxable REIT subsidiary for the years ended December 31, 2004, 2003 and 2002 are comprised of the following:
2004 | 2003 | 2002 | ||||||||||
Current: |
||||||||||||
Federal |
$ | (8,074 | ) | $ | (873 | ) | $ | (3,304 | ) | |||
State |
(1,654 | ) | (218 | ) | (932 | ) | ||||||
Deferred: |
||||||||||||
Federal |
1,070 | 391 | 445 | |||||||||
State |
219 | 98 | 125 | |||||||||
$ | (8,439 | ) | $ | (602 | ) | $ | (3,666 | ) | ||||
Deferred income taxes represent the tax effect of the temporary differences between the book and tax basis of assets and liabilities. Deferred tax assets (liabilities) include the following as of December 31, 2004, 2003 and 2002:
2004 | 2003 | 2002 | ||||||||||
Fixed assets |
$ | 2,012 | $ | 310 | $ | 41 | ||||||
Prepaid rent |
323 | 149 | 112 | |||||||||
Capitalized
general and administrative expense under 263(A) |
818 | 576 | 847 | |||||||||
Deferred losses/gains |
334 | 1,054 | 590 | |||||||||
Capitalized
interest under 263(A) |
| 117 | | |||||||||
Total deferred tax asset |
$ | 3,487 | $ | 2,206 | $ | 1,590 | ||||||
Straight-line rent |
(430 | ) | (438 | ) | (311 | ) | ||||||
Total deferred
tax liabilities |
$ | (430 | ) | $ | (438 | ) | $ | (311 | ) | |||
Total net deferred tax asset |
$ | 3,057 | $ | 1,768 | $ | 1,279 | ||||||
The Consolidated Operating Partnership does not have any net operating loss carryforwards or tax credit carryforwards.
F-35
FIRST INDUSTRIAL, L.P.
12. Income Taxes, continued
The Consolidated Operating Partnerships components of income tax (expense) benefit for the years ended December 31, 2004, 2003, and 2002 are as follows:
Restated | ||||||||||||
2004 | 2003 | 2002 | ||||||||||
Tax expense associated with income
from operations on sold properties
which is included in discontinued
operations |
$ | (1,690 | ) | $ | (1,354 | ) | $ | (947 | ) | |||
Tax expense associated with gains
and losses on the sale of real
estate which is included in
discontinued operations |
(8,434 | ) | (1,850 | ) | (1,513 | ) | ||||||
Tax expense associated with gains
and losses on the sale of real
estate |
(5,324 | ) | (2,348 | ) | (3,394 | ) | ||||||
Income tax benefit ($850 provision for income tax included
in Equity in Income from Joint Venture for 2004) |
7,009 | 4,950 | 2,188 | |||||||||
Income tax expense |
$ | (8,439 | ) | $ | (602 | ) | $ | (3,666 | ) | |||
The income tax benefit (expense) pertaining to income from continuing operations and gain on sale of real estate differs from the amounts computed by applying the applicable federal statutory rate as follows:
2004 | 2003 | 2002 | ||||||||||
Tax benefit (expense) at Federal rate related
to continuing operations |
1,499 | 2,026 | (1,057 | ) | ||||||||
State Tax benefit (expense), net of
Federal benefit (expense) |
186 | 337 | (173 | ) | ||||||||
Meals and Entertainment |
(16 | ) | (12 | ) | (16 | ) | ||||||
Prior year provision to return
adjustments |
10 | 205 | | |||||||||
Other |
6 | 46 | 40 | |||||||||
Income tax benefit (expense) |
1,685 | 2,602 | (1,206 | ) | ||||||||
In the consolidated statements of operations, for the years ended December 31, 2003 and 2002 most recently presented in the Consolidated Operating Partnerships Form 8-K filed July 30, 2004, the Consolidated Operating Partnership classified its entire tax provision to income from discontinued operations. Based on a review of its presentation of income taxes under FAS 109, the Consolidated Operating Partnership has reconsidered such presentation and determined that the Consolidated Operating Partnerships income tax provision should be allocated between income from continuing operations, income from discontinued operations and gain on sale of real estate. The columns titled Restatement of Benefit (Expense) for Income Tax reflect the FAS 109 adjustments to restate the consolidated statements of operations for the years ended December 31, 2003 and 2002 reflected in the Form 8-K filed on July 30, 2004. The columns titled Adjustment for Discontinued Operations reflect the adjustments to reconcile the restated consolidated statements of operations to the consolidated statements of operations in the 2004 Form 10-K. These adjustments reflect the reclassification of operations and gain on sale of real estate to discontinued operations for properties sold in 2004 that meet the criteria of FAS 144 as well as adjustments to properly allocate the income tax provision/benefit between income from continuing operations, income from discontinued operations and gain on sale of real estate due to the FAS 144 reclassifications.
Restatements of Consolidated Statements of Operations
For the Year Ended December 31, 2003 | |||||||||||||||||||||
As previously | Restatement of | Adjustment | |||||||||||||||||||
reported on | Benefit | for | As reported | ||||||||||||||||||
Form 8-K filed | (Expense) for | Restated | Discontinued | on 2004 Form | |||||||||||||||||
July 30, 2004 | Income Tax | Amounts | Operations | 10-K | |||||||||||||||||
Loss from Continuing Operations Before Income Tax
Benefit, Equity in Income of Other Real Estate Partnerships, Equity in
Income of Joint Ventures and Gain on Sale of Real Estate |
(11,020 | ) | (11,020 | ) | (8,707 | ) | (19,727 | ) | |||||||||||||
Income Tax Benefit |
| 4,322 | 4,322 | 628 | 4,950 | ||||||||||||||||
Equity in Income of Other Real Estate Partnerships |
43,332 | 43,332 | 43,332 | ||||||||||||||||||
Equity in Income of Joint Ventures, Net of Income Taxes |
539 | 539 | 539 | ||||||||||||||||||
Income from Continuing Operations |
32,851 | 4,322 | 37,173 | (8,079 | ) | 29,094 | |||||||||||||||
Income from Discontinued Operations (Including Gain on Sale of Real
Estate of $72,947, net of Income Taxes), Net of Income Taxes |
88,844 | (1,983 | ) | 86,861 | 7,855 | 94,716 | |||||||||||||||
Income Before Gain on Sale of Real Estate |
121,695 | 2,339 | 124,034 | (224 | ) | 123,810 | |||||||||||||||
Gain on Sale of Real Estate, Net of Income Taxes |
9,361 | (2,339 | ) | 7,022 | 224 | 7,246 | |||||||||||||||
Net Income |
131,056 | | 131,056 | | 131,056 | ||||||||||||||||
Less: Preferred Unit Distributions |
(20,176 | ) | | (20,176 | ) | | (20,176 | ) | |||||||||||||
Net Income Available to Unitholders |
$ | 110,880 | $ | | $ | 110,880 | $ | | $ | 110,880 | |||||||||||
Basic Earnings Per Unit: |
|||||||||||||||||||||
Income from Continuing Operations |
$ | 0.49 | $ | 0.04 | $ | 0.53 | $ | (0.17 | ) | $ | 0.36 | ||||||||||
Income from Discontinued Operations |
$ | 1.96 | $ | (0.04 | ) | $ | 1.92 | $ | 0.17 | $ | 2.09 | ||||||||||
Net Income Available to Unitholders |
$ | 2.45 | $ | | $ | 2.45 | $ | | $ | 2.45 | |||||||||||
Weighted Average Units Outstanding |
45,322 | 45,322 | 45,322 | ||||||||||||||||||
Diluted Earnings Per Unit: |
|||||||||||||||||||||
Income from Continuing Operations |
$ | 0.48 | $ | 0.04 | $ | 0.53 | $ | (0.17 | ) | $ | 0.36 | ||||||||||
Income from Discontinued Operations |
$ | 1.96 | $ | (0.04 | ) | $ | 1.91 | $ | 0.17 | $ | 2.08 | ||||||||||
Net Income Available to Unitholders |
$ | 2.44 | $ | | $ | 2.44 | $ | | $ | 2.44 | |||||||||||
Weighted Average Units Outstanding |
45,443 | 45,443 | 45,443 | ||||||||||||||||||
For the Year Ended December 31, 2002 | ||||||||||||||||||||
As previously | Restatement of | Adjustment | ||||||||||||||||||
reported on | Benefit | for | As reported | |||||||||||||||||
Form 8-K filed | (Expense) for | Restated | Discontinued | on 2004 Form | ||||||||||||||||
July 30, 2004 | Income Tax | Amounts | Operations | 10-K | ||||||||||||||||
Income from Continuing Operations Before Provision for Income Tax
Benefit, Equity in Income of Other Real Estate Partnerships, Equity in
Income of Joint Ventures and Gain on Sale of Real Estate |
4,835 | 4,835 | (8,353 | ) | (3,518 | ) | ||||||||||||||
Income Tax Benefit |
| 1,815 | 1,815 | 373 | 2,188 | |||||||||||||||
Equity in Income of Other Real Estate Partnerships |
53,038 | 53,038 | 53,038 | |||||||||||||||||
Equity in Income of Joint Ventures, Net of Income Taxes |
463 | 463 | 463 | |||||||||||||||||
Income from Continuing Operations |
58,336 | 1,815 | 60,151 | (7,980 | ) | 52,171 | ||||||||||||||
Income from Discontinued Operations (Including Gain on Sale of Real
Estate of $35,592, Net of Income Taxes), Net of Income Taxes |
61,673 | 1,579 | 63,252 | 7,980 | 71,232 | |||||||||||||||
Income Before Gain on Sale of Real Estate |
120,009 | 3,394 | 123,403 | | 123,403 | |||||||||||||||
Gain on Sale of Real Estate, net of Income Taxes |
16,409 | (3,394 | ) | 13,015 | | 13,015 | ||||||||||||||
Net Income |
136,418 | | 136,418 | | 136,418 | |||||||||||||||
Less: Preferred Unit Distributions |
(23,432 | ) | | (23,432 | ) | | (23,432 | ) | ||||||||||||
Less: Redemption of Preferred Units |
(3,707 | ) | | (3,707 | ) | | (3,707 | ) | ||||||||||||
Net Income Available to Unitholders |
$ | 109,279 | $ | | $ | 109,279 | $ | | $ | 109,279 | ||||||||||
Basic Earnings Per Unit: |
||||||||||||||||||||
Income from Continuing Operations |
$ | 1.04 | $ | (0.03 | ) | $ | 1.00 | $ | (0.17 | ) | $ | 0.83 | ||||||||
Income from Discontinued Operations |
$ | 1.35 | $ | 0.03 | $ | 1.38 | $ | 0.17 | $ | 1.55 | ||||||||||
Net Income Available to Unitholders |
$ | 2.38 | $ | | $ | 2.38 | $ | | $ | 2.38 | ||||||||||
Weighted Average Units Outstanding |
45,841 | 45,841 | 45,841 | |||||||||||||||||
Diluted Earnings Per Unit: |
||||||||||||||||||||
Income from Continuing Operations |
$ | 1.03 | $ | (0.03 | ) | $ | 1.00 | $ | (0.17 | ) | $ | 0.83 | ||||||||
Income from Discontinued Operations |
$ | 1.34 | $ | 0.03 | $ | 1.37 | $ | 0.17 | $ | 1.55 | ||||||||||
Net Income Available to Unitholders |
$ | 2.37 | $ | | $ | 2.37 | $ | | $ | 2.37 | ||||||||||
Weighted Average Units Outstanding |
46,079 | 46,079 | 46,079 | |||||||||||||||||
13. Future Rental Revenues
The Consolidated Operating Partnerships properties are leased to tenants under net and semi-net operating leases. Minimum lease payments receivable, excluding tenant reimbursements of expenses, under non-cancelable operating leases in effect as of December 31, 2004 are approximately as follows:
2005 |
193,541 | |||
2006 |
154,624 | |||
2007 |
117,166 | |||
2008 |
85,283 | |||
2009 |
59,045 | |||
Thereafter |
232,272 | |||
Total |
$ | 841,931 | ||
F-36
FIRST INDUSTRIAL, L.P.
14. Employee Benefit Plans
The Company maintains three stock incentive plans, (the Stock Incentive Plans), which are administered by the Compensation Committee of the Board of Directors of the Company. There are approximately 10.0 million shares reserved under the Stock Incentive Plans. Only officers and other employees of the Company and its affiliates generally are eligible to participate in the Stock Incentive Plans. However, independent Directors of the Company have received automatic annual grants of options to purchase 10,000 shares at a per share exercise price equal to the fair market value of a share on the date of grant.
The Stock Incentive Plans authorize (i) the grant of stock options that qualify as incentive stock options under Section 422 of the Code, (ii) the grant of stock options that do not so qualify, (iii) restricted stock awards, (iv) performance share awards and (v) dividend equivalent rights. The exercise price of stock options is determined by the Compensation Committee. Special provisions apply to awards granted under the Stock Incentive Plans in the event of a change in control in the Company. As of December 31, 2004, stock options and restricted stock covering 1.9 million shares were outstanding and 2.8 million shares were available under the Stock Incentive Plans. The outstanding stock options generally vest over one to three year periods and have lives of ten years. Stock option transactions are summarized as follows:
Weighted | ||||||||||||
Average | Exercise Price | |||||||||||
Shares | Exercise Price | per Share | ||||||||||
Outstanding at December 31, 2001 |
2,949,445 | $ | 29.55 | $ | 18.25-$31.125 | |||||||
Granted |
945,600 | $ | 30.72 | $ | 30.53-$33.15 | |||||||
Exercised |
(561,418 | ) | $ | 28.32 | $ | 22.75-$33.125 | ||||||
Expired or Terminated |
(190,992 | ) | $ | 30.52 | $ | 25.125-$33.125 | ||||||
Outstanding at December 31, 2002 |
3,142,635 | $ | 30.06 | $ | 18.25-$33.15 | |||||||
Exercised |
(531,473 | ) | $ | 27.99 | $ | 20.25-$33.13 | ||||||
Expired or Terminated |
(107,149 | ) | $ | 31.34 | $ | 25.13-$33.13 | ||||||
Outstanding at December 31, 2003 |
2,504,013 | $ | 30.45 | $ | 18.25-$33.15 | |||||||
Exercised |
(1,663,652 | ) | $ | 30.33 | $ | 18.25-$33.15 | ||||||
Expired or Terminated |
(16,940 | ) | $ | 30.17 | $ | 22.75-$33.13 | ||||||
Outstanding at December 31, 2004 |
823,421 | $ | 30.74 | $ | 18.25-$33.15 | |||||||
The following table summarizes currently outstanding and exercisable options as of December 31, 2004:
Weighted | Weighted | Weighted | ||||||||
Average | Average | Average | ||||||||
Number | Remaining | Exercise | Number | Exercise | ||||||
Range of Exercise Price | Outstanding | Contractual Life | Price | Exercisable | Price | |||||
$18.25-$27.69
|
87,170 | 2.6 | $24.83 | 87,170 | $24.83 | |||||
$30.00-$33.15 | 736,251 | 6.0 | $31.43 | 622,356 | $31.54 |
In September 1994, the Board of Directors approved and the Company adopted a 401(k)/Profit Sharing Plan. Under the Companys 401(k)/Profit Sharing Plan, all eligible employees may participate by making voluntary contributions. The Company may make, but is not required to make, matching contributions. For the years ended December 31, 2004, 2003 and 2002, the Company, through the Operating Partnership, made matching contributions of approximately $269, $109 and $99, respectively.
F-37
FIRST INDUSTRIAL, L.P.
14. Employee Benefit Plans, continued
During 2004, the Company awarded 206,117 shares of restricted Common Stock to certain employees and 10,500 shares of restricted Common Stock to certain Directors. These restricted shares of Common Stock had a fair value of approximately $8,379 on the date of grant. The restricted Common Stock vests over a period from one to ten years. Compensation expense will be charged to earnings in the Operating Partnerships consolidated statements of operations over the vesting period.
During 2003, the Company awarded 692,888 shares of restricted Common Stock to certain employees and 11,956 shares of restricted Common Stock to certain Directors. These restricted shares of Common Stock had a fair value of approximately $20,640 on the date of grant. The restricted Common Stock vests over a period from one to ten years. Compensation expense will be charged to earnings in the Operating Partnerships consolidated statements of operations over the vesting period.
During 2002, the Company awarded 90,260 shares of restricted Common Stock to certain employees and 3,720 shares of restricted Common Stock to certain Directors. The Operating Partnership issued Units to the Company in the same amount. These restricted shares of Common Stock had a fair value of approximately $3,232 on the date of grant. The restricted Common Stock vests over a period from one to ten years. Compensation expense will be charged to earnings in the Operating Partnerships consolidated statements of operations over the vesting period.
15. Related Party Transactions
The Consolidated Operating Partnership periodically engages in transactions for which CB Richard Ellis, Inc. acts as a broker. A relative of one of the Companys officers/Directors is an employee of CB Richard Ellis, Inc. For the years ended December 31, 2004, 2003 and 2002, this relative received brokerage commissions in the amount of $29, $111 and $51, respectively, from the Consolidated Operating Partnership.
At December 31, 2004 and 2003, the Consolidated Operating Partnership has a receivable balance of $9,650 and $550 from a wholly owned entity of the Company.
F-38
FIRST INDUSTRIAL, L.P.
16. Commitments and Contingencies
In the normal course of business, the Consolidated Operating Partnership is involved in legal actions arising from the ownership of its properties. In managements opinion, the liabilities, if any, that may ultimately result from such legal actions are not expected to have a materially adverse effect on the consolidated financial position, operations or liquidity of the Consolidated Operating Partnership.
Nine properties have leases granting the tenants options to purchase the property. Such options are exercisable at various times and at appraised fair market value or at a fixed purchase price in excess of the Consolidated Operating Partnerships depreciated cost of the asset. At December 31, 2004, the Consolidated Operating Partnership has received notice from one tenant who intends to exercise its option to purchase a building from the Consolidated Operating Partnership. This building is included in real estate held for sale at December 31, 2004.
The Consolidated Operating Partnership has committed to the construction of certain industrial properties totaling approximately ..6 million square feet (unaudited) of GLA. The estimated total construction costs are approximately $71.5 million (unaudited). Of this amount, approximately $59.1 million (unaudited) remains to be funded. There can be no assurance that the actual completion cost will not exceed the estimated completion cost stated above.
At December 31, 2004, the Consolidated Operating Partnership, through the Operating Partnership had 20 other letters of credit outstanding in the aggregate amount of $15,710. These letters of credit expire between March 2005 and April 2007.
Ground and Operating Lease Agreements
Future minimum rental payments under the terms of all non-cancelable ground and operating leases under which the Consolidated Operating Partnership is the lessee, as of December 31, 2004, are as follows:
2005 |
1,718 | |||
2006 |
1,745 | |||
2007 |
1,118 | |||
2008 |
920 | |||
2009 |
820 | |||
Thereafter |
34,586 | |||
Total |
$ | 40,907 | ||
17. Subsequent Events
On January 24, 2005, the Operating Partnership paid a fourth quarter 2004 distribution of $.6950 per Unit, totaling approximately $34,255.
On March 1, 2005, the Operating Partnership declared a first quarter 2005 distribution of $.6950 per Unit which is payable on April 18, 2005. The Operating Partnership also declared first quarter 2005 preferred unit distributions of $53.906 per Unit on its 8 5/8% Series C Preferred Units totaling, in the aggregate, approximately $1,078, which is payable on March 31, 2005; semi-annual distributions of $3,118.00 per Unit on its Series F Preferred Units, totaling, in the aggregate, approximately $1,559, which is payable on March 31, 2005; and semi-annual distributions of $3,618.00 per Unit on its Series G Preferred Units, totaling, in the aggregate, approximately $904, which is payable on March 31, 2005.
F-39
FIRST INDUSTRIAL, L.P.
17. Subsequent Events, continued
From January 1, 2005 to March 23, 2005, the Company awarded 189,878 shares of restricted common stock to certain employees and 1,012 shares of restricted common stock to certain Directors. The Operating Partnership issued Units to the Company in the same amount. These shares of restricted common stock had a fair value of approximately $8,014 on the date of grant. The restricted common stock vests over periods from one to ten years. Compensation expense will be charged to earnings over the respective vesting period.
From January 1, 2005 to March 23, 2005, the Consolidated Operating Partnership acquired seven industrial properties and several land parcels for a total estimated investment of approximately $40,524 (approximately $1,507 of which was made through the issuance of limited partnership interests in the Operating Partnership (Units)). The Consolidated Operating Partnership also sold twelve industrial properties and several land parcels for approximately $132,464 of gross proceeds during this period.
On January 13, 2005, the Consolidated Operating Partnership, through First Industrial Development Services, Inc., entered into an interest rate protection agreement which hedged the change in value of a build to suit development project the Company is in the process of constructing. This interest rate protection agreement has a notional value of $50,000, is based on the five year treasury, has a strike rate of 3.936% and settles on October 4, 2005. Per Statement of Financial Accounting Standard No. 133, Accounting for Derivative Instruments and Hedging Activities, fair value and cash flow hedge accounting for hedges of nonfinancial assets and liabilities is limited to hedges of the risk of changes in the market price of the entire hedged item because changes in the price of an ingredient or component of a nonfinancial item generally do not have a predictable, separately measurable effect on the price of the item. Since the interest rate protection agreement is hedging a component of the change in value of the build to suit development, the interest rate protection agreement doesn't qualify for hedge accounting and the change in value of the interest rate protection agreement will be recognized immediately in net income as opposed to other comprehensive income.
On March 21, 2005, the Operating Partnership, through wholly-owned limited liability companies in which a wholly-owned company of the Operating Partnership or the Operating Partnership is the sole member, entered into a joint venture arrangement with an institutional investor to invest in industrial properties (the March 2005 Joint Venture). The Operating Partnership, through wholly-owned limited liability companies in which a wholly-owned company of the Operating Partnership or the Operating Partnership is the sole member, owns a ten percent equity interest in and provides property management, leasing, development, disposition and portfolio management services to the March 2005 Joint Venture.
18. Quarterly Financial Information (unaudited)
The following table summarizes quarterly financial information of the Consolidated Operating Partnership. The first, second and third fiscal quarters of 2004 and all fiscal quarters in 2003 have been restated in accordance with FAS 144. Additionally, due to the adjustments to the allocation of the income tax (provision) benefit to different line items (See Note 12), the consolidated statements of operations for the quarters ended March 31, 2004 and 2003, June 30, 2004 and 2003, September 30, 2004 and 2003 and December 2003 have been restated. As a result, income from continuing operations, income from discontinued operations, and gain on sale of real estate in this table will not agree to the income from continuing operations, income from discontinued operations, and gain on sale of real estate presented in prior financial statements filed with the Securities and Exchange Commission.
The impact on income (loss) from continuing operations from amounts previously reported ($5,733, $(33), and $29,370 for the quarters ended March 31, June 30, and September 30, 2004, respectively) is to increase income (loss) from continuing operations by $542, $907 and $2,159 for the quarters ended March 31, June 30, and September 30, 2004, respectively. The impact on gain on sale from amounts previously reported ($3,115, $1,878 and $2,860 for the quarters ended March 31, June 30, and September 30, 2004, respectively) is to decrease gain on sale by $(730), $(710) and $(964) for the quarters ended March 31, June 30, and September 30, 2004, respectively. The total impact on income (loss) from continuing operations (including gain on sale of real estate) was to increase basic and diluted EPU by $0.00, $0.00 and $0.03 for the quarters ended March 31, June 30, and September 30, 2004, respectively. The impact on income from discontinued operations from amounts previously reported ($23,124, $26,584 and $9,906 for the quarters ended March 31, June 30, and September 30, 2004 respectively) is to increase (decrease) income from discontinued operations by $188, $(197) and $(1,195) and decrease basic and diluted EPU from discontinued operations by $0.00, $0.00 and $(0.03) for the quarters ended March 31, June 30, and September 30, 2004, respectively.
The impact on income from continuing operations from amounts previously reported ($12,920, $4,533, $3,723 and $9,216 for the quarters ended March 31, June 30, September 30, and December 31, 2003 respectively) is to increase income from continuing operations by $1,005, $1,309, $984 and $1,194 for the quarters ended March 31, June 30, September 30, and December 31, 2003, respectively. The impact on gain on sale from amounts previously reported ($1,236, $1,378, $4,604 and $2,143 for the quarters ended March 31, June 30, September 30, and December 31, 2003, respectively) is to decrease gain on sale by $(26), $(350), $(1,795) and $(252) for the quarters ended March 31, June 30, September 30, and December 31, 2003, respectively. The total impact on income from continuing operations (including gain on sale of real estate) was to increase (decrease) basic and diluted EPU by $0.02, $0.02, $(0.02) and $0.02 for the quarters ended March 31, June 30, September 30, and December 31, 2003, respectively. The impact on income from discontinued operations from amounts previously reported ($21,000, $20,721, $26,710 and $22,871 for the quarters ended March 31, June 30, September 30, and December 31, 2003, respectively) is to increase (decrease) income from discontinued operations by $(979), $(959), $811 and $(942), respectively and increase (decrease) basic and diluted EPU by $(0.02), $(0.02), $0.02 and $(0.02) for the quarters ended March 31, June 30, September 30, and December 31, 2003, respectively.
F-40
FIRST INDUSTRIAL, L.P.
18. Quarterly Financial Information (unaudited), continued
Net income available to Unitholders and basic and diluted EPU from net income available to Unitholders has not been affected.
Year Ended December 31, 2004 | ||||||||||||||||
Restated | ||||||||||||||||
First | Second | Third | Fourth | |||||||||||||
Quarter | Quarter | Quarter | Quarter | |||||||||||||
Total Revenues |
$ | 67,317 | $ | 65,547 | $ | 67,864 | $ | 75,103 | ||||||||
Equity in Income (Loss) of Joint Ventures |
245 | 300 | 34,453 | (8 | ) | |||||||||||
Equity in Income Other Real Estate Partnerships |
7,381 | 7,191 | 6,173 | 8,458 | ||||||||||||
Income (Loss) from Continuing Operations, Net of Income Tax |
4,080 | (413 | ) | 30,593 | 3 | |||||||||||
Income from Discontinued Operations, Net of Income Tax |
25,507 | 27,674 | 9,648 | 18,274 | ||||||||||||
Gain on Sale of Real Estate, Net of Income Tax |
2,385 | 1,167 | 1,896 | 4,340 | ||||||||||||
Net Income |
31,972 | 28,428 | 42,137 | 22,617 | ||||||||||||
Preferred Unit Distributions |
(5,044 | ) | (4,790 | ) | (2,344 | ) | (2,310 | ) | ||||||||
Redemption of Preferred Units |
| (7,359 | ) | (600 | ) | | ||||||||||
Net Income Available to Unitholders |
$ | 26,928 | $ | 16,279 | $ | 39,193 | $ | 20,307 | ||||||||
Basic Earnings Per Unit: |
||||||||||||||||
(Loss) Income From Continuing Operations |
$ | 0.03 | $ | (0.24 | ) | $ | 0.63 | $ | 0.04 | |||||||
Income From Discontinued Operations |
$ | 0.55 | $ | 0.59 | $ | 0.21 | $ | 0.38 | ||||||||
Net Income Available to Unitholders |
$ | 0.58 | $ | 0.35 | $ | 0.83 | $ | 0.42 | ||||||||
Weighted Average Units Outstanding |
46,229 | 46,908 | 46,996 | 48,400 | ||||||||||||
Diluted Earnings Per Unit: |
||||||||||||||||
(Loss) Income From Continuing Operations |
$ | 0.03 | $ | (0.24 | ) | $ | 0.62 | $ | 0.04 | |||||||
Income From Discontinued Operations |
$ | 0.55 | $ | 0.59 | $ | 0.20 | $ | 0.38 | ||||||||
Net Income Available to Unitholders |
$ | 0.58 | $ | 0.35 | $ | 0.83 | $ | 0.42 | ||||||||
Weighted Average Units Outstanding |
46,694 | 47,156 | 47,310 | 48,717 | ||||||||||||
Year Ended December 31, 2003 | ||||||||||||||||
Restated | ||||||||||||||||
First | Second | Third | Fourth | |||||||||||||
Quarter | Quarter | Quarter | Quarter | |||||||||||||
Total Revenues |
$ | 59,241 | $ | 61,281 | $ | 64,383 | $ | 65,476 | ||||||||
Equity in Income (Loss) of Joint Ventures |
174 | 270 | 261 | (166 | ) | |||||||||||
Equity in Income Other Real Estate Partnerships |
17,228 | 8,044 | 6,516 | 11,544 | ||||||||||||
Income from Continuing Operations, Net of Income Tax |
11,912 | 4,755 | 4,030 | 8,397 | ||||||||||||
Income from Discontinued Operations, Net of Income Tax |
22,054 | 20,850 | 28,198 | 23,614 | ||||||||||||
Gain on Sale of Real Estate, Net of Income Tax |
1,190 | 1,028 | 2,809 | 2,219 | ||||||||||||
Net Income |
35,156 | 26,633 | 35,037 | 34,230 | ||||||||||||
Preferred Unit Distributions |
(5,044 | ) | (5,044 | ) | (5,044 | ) | (5,044 | ) | ||||||||
Net Income Available to Unitholders |
$ | 30,112 | $ | 21,589 | $ | 29,993 | $ | 29,186 | ||||||||
Basic Earnings Per Unit: |
||||||||||||||||
(Loss) Income From Continuing Operations |
$ | 0.18 | $ | 0.02 | $ | 0.04 | $ | 0.12 | ||||||||
Income From Discontinued Operations |
$ | 0.49 | $ | 0.46 | $ | 0.62 | $ | 0.52 | ||||||||
Net Income Available to Unitholders |
$ | 0.67 | $ | 0.48 | $ | 0.66 | $ | 0.64 | ||||||||
Weighted Average Units Outstanding |
45,198 | 45,240 | 45,333 | 45,513 | ||||||||||||
Diluted Earnings Per Unit: |
||||||||||||||||
(Loss) Income From Continuing Operations |
$ | 0.18 | $ | 0.02 | $ | 0.04 | $ | 0.12 | ||||||||
Income From Discontinued Operations |
$ | 0.49 | $ | 0.46 | $ | 0.62 | $ | 0.52 | ||||||||
Net Income Available to Unitholders |
$ | 0.67 | $ | 0.48 | $ | 0.66 | $ | 0.64 | ||||||||
Weighted Average Units Outstanding |
45,258 | 45,367 | 45,471 | 45,842 | ||||||||||||
F-41
FIRST INDUSTRIAL, L.P.
19. Pro Forma Financial Information (unaudited)
The following Pro Forma Condensed Statements of Operations for the years ended December 31, 2004 and 2003 (the Pro Forma Statements) are presented as if the acquisition of 66 operating industrial properties between January 1, 2004 and December 31, 2004 had been acquired on January 1, 2003. The Pro Forma Condensed Statements of Operations include all necessary adjustments to reflect the occurrence of purchases and sales of properties during 2004 as of January 1, 2003.
The Pro Forma Statements are not necessarily indicative of what the Consolidated Operating Partnerships results of operations would have been for the years ended December 31, 2004 and 2003, nor do they purport to present the future results of operations of the Consolidated Operating Partnership.
Pro Forma Condensed Statements of Operations
Year | Year | |||||||
Ended | Ended | |||||||
December 31, | December 31, | |||||||
2004 | 2003 | |||||||
Total Revenues |
$ | 292,861 | $ | 276,911 | ||||
Property Expenses |
(98,869 | ) | (93,364 | ) | ||||
General and Administrative Expense |
(38,912 | ) | (25,607 | ) | ||||
Amortization of Deferred Financing Costs |
(1,928 | ) | (1,761 | ) | ||||
Depreciation and Other Amortization |
(90,058 | ) | (76,188 | ) | ||||
Total Other Income/Expense |
(95,353 | ) | (91,467 | ) | ||||
Loss from Continuing Operations |
||||||||
Before Equity in Income of Joint Ventures and
Income Allocated to Minority Interest |
(32,259 | ) | (11,476 | ) | ||||
Income Tax
Benefit |
6,746 | 3,205 | ||||||
Equity in Income of Other Real Estate Partnerships |
30,458 | 46,130 | ||||||
Equity in Income of Joint Ventures, Net |
34,990 | 539 | ||||||
Income from Continuing Operations |
$ | 39,935 | $ | 38,398 | ||||
Income from Continuing Operations Available
to Unitholders Per Weighted Average |
||||||||
Unit Outstanding: |
||||||||
Basic |
$ | 0.58 | $ | 0.56 | ||||
Diluted |
$ | 0.57 | $ | 0.56 | ||||
F-42
OTHER REAL ESTATE PARTNERSHIPS
PAGE | ||||
FINANCIAL STATEMENTS |
||||
F-44 | ||||
F-45 | ||||
F-46 | ||||
F-47 | ||||
F-48 | ||||
F-49 |
F-43
Report of Independent Auditors
To the Partners of
the Other Real Estate Partnerships:
In our opinion, the accompanying combined balance sheets and the related combined statements of operations, of changes in partners capital and of cash flows present fairly, in all material respects, the financial position of the Other Real Estate Partnerships at December 31, 2004 and 2003, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2004 in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with auditing standards generally accepted in the United States of America. Those standards 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.
PricewaterhouseCoopers LLP
Chicago, Illinois
March 30, 2005
F-44
OTHER REAL ESTATE PARTNERSHIPS
December 31, | December 31, | |||||||
2004 | 2003 | |||||||
ASSETS |
||||||||
Assets: |
||||||||
Investment in Real Estate: |
||||||||
Land |
$ | 48,290 | $ | 51,026 | ||||
Buildings and Improvements |
321,770 | 334,825 | ||||||
Furniture, Fixtures and Equipment |
| 84 | ||||||
Less: Accumulated Depreciation |
(57,381 | ) | (53,564 | ) | ||||
Net Investment in Real Estate |
312,679 | 332,371 | ||||||
Real Estate Held For Sale, Net of Accumulated
Depreciation and Amortization of $466 at
December 31, 2004 |
2,504 | | ||||||
Cash and Cash Equivalents |
1,847 | 1,143 | ||||||
Restricted Cash |
| 21,132 | ||||||
Tenant Accounts Receivable, Net |
478 | 1,224 | ||||||
Deferred Rent Receivable |
2,386 | 1,009 | ||||||
Deferred Financing Costs, Net |
6 | 9 | ||||||
Prepaid Expenses and Other Assets, Net |
32,360 | 46,007 | ||||||
Total Assets |
$ | 352,260 | $ | 402,895 | ||||
LIABILITIES AND PARTNERS CAPITAL |
||||||||
Liabilities: |
||||||||
Mortgage Loans Payable, Net |
$ | 2,456 | $ | 2,529 | ||||
Accounts Payable and Accrued Expenses |
2,704 | 17,959 | ||||||
Rents Received in Advance and Security Deposits |
4,184 | 4,234 | ||||||
Total Liabilities |
9,344 | 24,722 | ||||||
Commitments and Contingencies |
| | ||||||
Partners Capital |
342,916 | 378,173 | ||||||
Total Liabilities and Partners Capital |
$ | 352,260 | $ | 402,895 | ||||
The accompanying notes are an integral part of the financial statements.
F-45
OTHER REAL ESTATE PARTNERSHIPS
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2004 | 2003 | 2002 | ||||||||||
Revenues: |
||||||||||||
Rental Income |
$ | 35,177 | $ | 46,948 | $ | 40,194 | ||||||
Tenant Recoveries and Other Income |
8,724 | 10,484 | 9,704 | |||||||||
Total Revenues |
43,901 | 57,432 | 49,898 | |||||||||
Expenses: |
||||||||||||
Real Estate Taxes |
6,303 | 6,352 | 6,068 | |||||||||
Repairs and Maintenance |
2,983 | 2,936 | 1,958 | |||||||||
Property Management |
1,499 | 1,567 | 1,636 | |||||||||
Utilities |
2,044 | 1,812 | 1,513 | |||||||||
Insurance |
458 | 397 | 399 | |||||||||
Other |
1,025 | 1,102 | 1,361 | |||||||||
Amortization of Deferred Financing Costs |
3 | 3 | 67 | |||||||||
Depreciation and Other Amortization |
12,229 | 11,356 | 10,072 | |||||||||
Total Expenses |
26,544 | 25,525 | 23,074 | |||||||||
Other Income/Expense: |
||||||||||||
Interest Income |
1,604 | 712 | 2,246 | |||||||||
Interest Expense |
(178 | ) | (256 | ) | (2,948 | ) | ||||||
Loss from Early Retirement of Debt |
| (1,466 | ) | | ||||||||
Total Other Income/Expense |
1,426 | (1,010 | ) | (702 | ) | |||||||
Equity in Income of Joint Ventures |
1,461 | | | |||||||||
Income from Continuing Operations |
20,244 | 30,897 | 26,122 | |||||||||
Income from Discontinued Operations (Including Gain on Sale
of Real Estate of $6,439, $4,689 and $21,218 for the
Years Ended December 31, 2004, 2003 and 2002) |
7,576 | 6,550 | 27,298 | |||||||||
Income Before Gain on Sale of Real Estate |
27,820 | 37,447 | 53,420 | |||||||||
Gain on Sale of Real Estate |
1,643 | 6,198 | 67 | |||||||||
Net Income |
$ | 29,463 | $ | 43,645 | $ | 53,487 | ||||||
The accompanying notes are an integral part of the financial statements.
F-46
OTHER REAL ESTATE PARTNERSHIPS
Total | ||||
Balance at December 31, 2001 |
$ | 381,656 | ||
Contributions |
104,473 | |||
Distributions |
(158,486 | ) | ||
Net Income |
53,487 | |||
Balance at December 31, 2002 |
$ | 381,130 | ||
Contributions |
59,857 | |||
Distributions |
(106,459 | ) | ||
Net Income |
43,645 | |||
Balance at December 31, 2003 |
$ | 378,173 | ||
Contributions |
68,770 | |||
Distributions |
(133,490 | ) | ||
Net Income |
29,463 | |||
Balance at December 31, 2004 |
$ | 342,916 | ||
The accompanying notes are an integral part of the financial statements.
F-47
OTHER REAL ESTATE PARTNERSHIPS
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, 2004 | December 31, 2003 | December 31, 2002 | ||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||||||
Net Income |
$ | 29,463 | $ | 43,645 | $ | 53,487 | ||||||
Adjustments to Reconcile Net Income to Net Cash Provided
by Operating Activities: |
||||||||||||
Depreciation |
10,963 | 10,621 | 10,763 | |||||||||
Amortization of Deferred Financing Costs |
3 | 3 | 67 | |||||||||
Loss from Early Retirement of Debt |
| 1,466 | | |||||||||
Other Amortization |
1,872 | 1,672 | 1,309 | |||||||||
Gain on Sale of Real Estate |
(8,082 | ) | (10,887 | ) | (21,285 | ) | ||||||
Equity in Net Income of Joint Ventures |
1,461 | | | |||||||||
Distributions
from Joint Ventures |
(1,461 | ) | | | ||||||||
Change in Tenant Accounts Receivable and
Prepaid Expenses and Other Assets, Net |
8,645 | (3,054 | ) | (4,926 | ) | |||||||
Change in Deferred Rent Receivable |
(1,517 | ) | 32 | 628 | ||||||||
Change in Accounts Payable and Accrued Expenses and |
||||||||||||
Rents Received in Advance and Security Deposits |
(14,963 | ) | 8,185 | 5,373 | ||||||||
Change in Restricted Cash |
| 2,742 | (102 | ) | ||||||||
Net Cash Provided by Operating Activities |
26,384 | 54,425 | 45,314 | |||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||||||
Purchase of and Additions to Investment in Real Estate |
(15,799 | ) | (33,415 | ) | (47,269 | ) | ||||||
Net Proceeds
from Sales of Investment in Real Estate |
26,017 | 18,818 | 43,608 | |||||||||
Repayment and
Sale of Mortgage Loans Receivable |
66,631 | 48,386 | 13,599 | |||||||||
Funding of
Mortgage Loans Receivable |
(57,446 | ) | | | ||||||||
Change in Restricted Cash |
21,132 | (21,106 | ) | 13,704 | ||||||||
Distributions
from Joint Ventures |
(1,461 | ) | | | ||||||||
Net Cash Provided by Investing Activities |
39,074 | 12,683 | 23,642 | |||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||||||
Contributions |
68,770 | 59,857 | 104,473 | |||||||||
Distributions |
(133,490 | ) | (106,459 | ) | (158,486 | ) | ||||||
Repayments on Mortgage Loans Payable |
(34 | ) | (37,511 | ) | (608 | ) | ||||||
Proceeds From (Purchase of) U.S. Government Securities |
| 15,832 | (13,669 | ) | ||||||||
Net Cash Used in Financing Activities |
(64,754 | ) | (68,281 | ) | (68,290 | ) | ||||||
Net Increase (Decrease) in Cash and Cash Equivalents |
704 | (1,173 | ) | 666 | ||||||||
Cash and Cash Equivalents, Beginning of Period |
1,143 | 2,316 | 1,650 | |||||||||
Cash and Cash Equivalents, End of Period |
$ | 1,847 | $ | 1,143 | $ | 2,316 | ||||||
The accompanying notes are an integral part of the financial statements.
F-48
OTHER REAL ESTATE PARTNERSHIPS
1. Organization and Formation of Partnerships
First Industrial, L.P. (the Operating Partnership) was organized as a limited partnership in the state of Delaware on November 23, 1993. The sole general partner is First Industrial Realty Trust, Inc. (the Company) with an approximate 86.9% partnership interest at December 31, 2004. The Company is a real estate investment trust (REIT) as defined in the Internal Revenue Code. The Companys operations are conducted primarily through the Operating Partnership. The limited partners of the Operating Partnership own, in the aggregate, approximately a 13.1% and 14.4% interest in the Operating Partnership at December 31, 2004 and 2003 respectively.
The Operating Partnership owns at least a 99% limited partnership interest in First Industrial Financing Partnership, L.P. (the Financing Partnership), First Industrial Securities, L.P. (the Securities Partnership), First Industrial Mortgage Partnership, L.P. (the Mortgage Partnership), First Industrial Pennsylvania, L.P. (the Pennsylvania Partnership), First Industrial Harrisburg, L.P. (the Harrisburg Partnership), First Industrial Indianapolis, L.P. (the Indianapolis Partnership), TK-SV, LTD. and FI Development Services, L.P. (together, the Other Real Estate Partnerships).
The general partners of the Other Real Estate Partnerships are separate corporations, each with at least a .01% general partnership interest in the Other Real Estate Partnerships for which it acts as a general partner. Each general partner of the Other Real Estate Partnerships is a wholly-owned subsidiary of the Company.
On a combined basis, as of December 31, 2004, the Other Real Estate Partnerships owned 102 in-service industrial properties, containing an aggregate of approximately 9.5 million square feet (unaudited) of GLA.
Profits, losses and distributions of the Other Real Estate Partnerships are allocated to the general partner and the limited partners in accordance with the provisions contained within its restated and amended partnership agreement.
F-49
OTHER REAL ESTATE PARTNERSHIPS
2. Basis of Presentation
The combined financial statements of the Other Real Estate Partnerships at December 31, 2004 and 2003 and for each of the years ended December 31, 2004, 2003 and 2002 include the accounts and operating results of the Other Real Estate Partnerships on a combined basis.
3. Summary of Significant Accounting Policies
In order to conform with generally accepted accounting principles, management, in preparation of the Other Real Estate Partnerships financial statements, is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of December 31, 2004 and 2003, and the reported amounts of revenues and expenses for each of the years ended December 31, 2004, 2003 and 2002. Actual results could differ from those estimates.
Cash and Cash Equivalents
Cash and cash equivalents include all cash and liquid investments with an initial maturity of three months or less. The carrying amount approximates fair value due to the short maturity of these investments.
Restricted Cash
At December 31, 2003, restricted cash includes gross proceeds from the sales of certain properties. These sales proceeds will be disbursed as the Other Real Estate Partnerships exchanges into properties under Section 1031 of the Internal Revenue Code. The carrying amount approximates fair value due to the short term maturity of these investments.
Investment in Real Estate and Depreciation
Purchase accounting has been applied when ownership interests in properties were acquired for cash. The historical cost basis of properties has been carried over when certain ownership interests were exchanged for Operating Partnership units on July 1, 1994, and purchase accounting has been used for all other properties that were subsequently acquired for Operating Partnership units.
Investment in Real Estate is carried at cost. The Other Real Estate Partnerships reviews its properties on a quarterly basis for impairment and provides a provision if impairments are found. To determine if an impairment may exist, the Other Real Estate Partnerships reviews its properties and identifies those that have had either an event of change or event of circumstances warranting further assessment of recoverability (such as a decrease in occupancy). If further assessment of recoverability is needed, the Other Real Estate Partnerships estimates the future net cash flows expected to result from the use of the property and its eventual disposition, on an individual property basis. If the sum of the expected future net cash flows (undiscounted and without interest charges) is less than the carrying amount of the property, on an individual property basis, the Other Real Estate Partnerships will recognize an impairment loss based upon the estimated fair value of such property. For properties management considers held for sale, the Other Real Estate Partnerships ceases depreciating the properties and values the properties at the lower of depreciated cost or fair value, less costs to dispose. If circumstances arise that were previously considered unlikely, and as a result, the Other Real Estate Partnerships decides not to sell a property previously classified as held for sale, the Other Real Estate Partnerships will reclassify such property as held and used. Such property is measured at the lower of its carrying amount (adjusted for any depreciation and amortization expense that would have been recognized had the property been continuously classified as held and used) or fair value at the date of the subsequent decision not to sell. The Other Real Estate Partnerships determines fair value of properties that are held for use by discounting the future expected cash flows of the properties. To calculate the fair value of properties held for sale, the Other Real Estate Partnerships deduct from the contract price of the property the estimated costs to close the sale.
F-50
OTHER REAL ESTATE PARTNERSHIPS
3. Summary of Significant Accounting Policies, continued
Interest costs, real estate taxes, compensation costs of development personnel and other directly related expenses incurred during construction periods are capitalized and depreciated commencing with the date the property is substantially completed. Upon substantial completion, the Other Real Estate Partnerships reclassifies construction in progress to building, tenant improvement and leasing commissions. Such costs begin to be capitalized to the development projects from the point the Other Real Estate Partnerships is undergoing necessary activities to get the development ready for its intended use and ceases when the development projects are substantially completed and held available for occupancy. Depreciation expense is computed using the straight-line method based on the following useful lives:
Years | ||
Buildings and Improvements |
20 to 50 | |
Land Improvements |
15 | |
Furniture, Fixtures and Equipment |
5 to 10 |
Construction expenditures for tenant improvements, leasehold improvements and leasing commissions (inclusive of compensation costs of personnel attributable to leasing) are capitalized and amortized over the terms of each specific lease. Capitalized compensation costs of personnel attributable to leasing relate to time directly attributable to originating leases with independent third parties that result directly from and are essential to originating those leases and would not have been incurred had these leasing transactions not occurred. Repairs and maintenance are charged to expense when incurred. Expenditures for improvements are capitalized.
The Other Real Estate Partnerships account for all acquisitions entered into subsequent to June 30, 2001 in accordance with FAS 141. Upon acquisition of a property, the Other Real Estate Partnerships allocate the purchase price of the property based upon the fair value of the assets acquired, which generally consist of land, buildings, tenant improvements, leasing commissions and intangible assets including in-place leases and above market and below market leases. The Other Real Estate Partnerships allocate the purchase price to the fair value of the tangible assets of an acquired property determined by valuing the property as if it were vacant. Acquired above and below market leases are valued based on the present value of the difference between prevailing market rates and the in-place rates over the remaining lease term. The purchase price is further allocated to in-place lease values based on managements evaluation of the specific characteristics of each tenants lease and the Other Real Estate Partnerships overall relationship with the respective tenant. Acquired above and below market leases are amortized over the remaining non-cancelable terms of the respective leases as an adjustment to rental revenue on the Other Real Estate Partnerships consolidated statements of operations and comprehensive income. The value of in-place lease intangibles is amortized to expense over the remaining lease term and expected renewal periods in the respective lease and is included in other assets. If a tenant terminates its lease early, the unamortized portion of leasing commissions, tenant improvements, above and below market leases and the in-place lease value is immediately charged to expense.
Deferred Financing Costs
Deferred financing costs include fees and costs incurred to obtain long-term financing. These fees and costs are being amortized over the terms of the respective loans. Accumulated amortization of deferred financing costs was $20 and $18 at December 31, 2004 and 2003, respectively. Unamortized deferred financing costs are written-off when debt is retired before the maturity date.
Revenue Recognition
Rental income is recognized on a straight-line method under which contractual rent increases are recognized evenly over the lease term. Tenant recovery income includes payments from tenants for real estate taxes, insurance and other property operating expenses and is recognized as revenues in the same period the related expenses are incurred by the Other Real Estate Partnerships.
F-51
OTHER REAL ESTATE PARTNERSHIPS
3. Summary of Significant Accounting Policies, continued
Revenue is recognized on payments received from tenants for early lease terminations after the Other Real Estate Partnerships determine that all the necessary criteria have been met in accordance with FAS 13 Accounting for Leases.
Interest income on mortgage loans receivable is recognized based on the accrual method unless a significant uncertainty of collection exists. If a significant uncertainty exists, interest income is recognized as collected.
The Other Real Estate Partnerships provide an allowance for doubtful accounts against the portion of tenant accounts receivable which is estimated to be uncollectible. Accounts receivable in the combined balance sheets are shown net of an allowance for doubtful accounts of $343 as of December 31, 2004 and 2003, respectively. For accounts receivable the Other Real Estate Partnerships deem uncollectible, the Other Real Estate Partnerships uses the direct write-off method.
Gain on Sale of Real Estate
Gain on sale of real estate is recognized using the full accrual method. Gains relating to transactions which do not meet the full accrual method of accounting are deferred and recognized when the full accrual method of accounting criteria are met or by using the installment or deposit methods of profit recognition, as appropriate in the circumstances. As the assets are sold, their costs and related accumulated depreciation are removed from the accounts with resulting gains or losses reflected in net income or loss. Estimated future costs to be incurred by the Other Real Estate Partnerships after completion of each sale are included in the determination of the gains on sales.
Income Taxes
In accordance with partnership taxation, each of the partners are responsible for reporting their share of taxable income or loss. The Other Real Estate Partnerships are subject to certain state and local income, excise and franchise taxes. The provision for such state and local taxes has been reflected in general and administrative expense in the combined statement of operations and has not been separately stated due to its insignificance.
Fair Value of Financial Instruments
The Other Real Estate Partnerships financial instruments include short-term investments, tenant accounts receivable, net, mortgage notes receivable, accounts payable, other accrued expenses and mortgage loans payable. The fair values of the short-term investments, tenant accounts receivable, net, mortgage notes receivable, accounts payable and other accrued expenses were not materially different from their carrying or contract values. See Note 4 for the fair values of the mortgage loan payable.
Discontinued Operations
On January 1, 2002, the Other Real Estate Partnerships adopted FAS 144. FAS 144 addresses financial accounting and reporting for the disposal of long lived assets. FAS 144 requires that the results of operations and gains or losses on the sale of property sold be presented in discontinued operations if both of the following criteria are met: (a) the operations and cash flows of the property have been (or will be) eliminated from the ongoing operations of the Other Real Estate Partnerships as a result of the disposal transaction and (b) the Other Real Estate Partnerships will not have any significant continuing involvement in the operations of the property after the disposal transaction. FAS 144 also requires prior period results of operations for these properties to be restated and presented in discontinued operations in prior consolidated statements of operations.
Segment Reporting
Management views the Other Real Estate Partnerships as a single segment.
F-52
OTHER REAL ESTATE PARTNERSHIPS
3. Summary of Significant Accounting Policies, continued
Reclassifications
Certain 2003 and 2002 items have been reclassified to conform to the 2004 presentation.
Recent Accounting Pronouncements
In December 2004, the FASB issued Statement of Financial Accounting Standard No. 123 (Revised 2004), Share-Based Payment (FAS 123(R)). FAS 123(R) is a revision of FAS 123, and also supercedes APB 25, and its related implementation guidance. FAS 123(R) requires compensation cost to be measured at the fair value of the stock option at the date of grant, eliminates the alternative to use the intrinsic value method of accounting prescribed in APB 25, and clarifies and expands the guidance of FAS 123 in several areas. FAS 123(R) is effective as of the beginning of the first interim or annual reporting period that begins after June 15, 2005. FAS 123(R) applies to all awards granted, modified, repurchased, or cancelled after the effective date and the cumulative effect of initially applying FAS 123(R), if any, is to be recognized as of the required effective date. The Other Real Estate Partnerships will adopt FAS 123(R) commencing as of July 1, 2005 using the modified prospective application method. The Other Real Estate Partnerships does not expect the requirements of FAS 123(R) to have a material impact on its results of operations, financial position or liquidity.
The Emerging Issues Task Force released Issue 03-13, Applying the Conditions in Paragraph 42 of FASB Statement No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, in Determining Whether to Report Discontinued Operations (Issue 03-13). Issue 03-13 establishes an approach for evaluating whether the criteria in paragraph 42 of FAS 144 have been met for purposes of classifying the results of operations of a component of an entity that either has been disposed of or is classified as held for sale as discontinued operations. The effective date for components classified as held for sale or disposed of is in fiscal periods beginning after December 15, 2004. The Other Real Estate Partnerships will adopt Issue 03-13 beginning January 1, 2005; Issue 03-13 will have no impact to net income.
4. Mortgage Loans Payable, Net
On December 29, 1995 the Other Real Estate Partnerships, through the Mortgage Partnership, borrowed $40,200 under a mortgage loan (the 1995 Mortgage Loan). The 1995 Mortgage Loan provided for monthly principal and interest payments based on a 28-year amortization schedule and was to mature on January 11, 2026. The interest rate under the 1995 Mortgage Loan was fixed at 7.22% per annum through January 11, 2003. After January 11, 2003, the interest rate was to adjust through a predetermined formula based on the applicable Treasury rate. At December 31, 2002, the 1995 Mortgage Loan was collateralized by 16 properties held by the Mortgage Partnership. On January 13, 2003, the Other Real Estate Partnerships, through the Mortgage Partnership, paid off and retired the 1995 Mortgage Loan.
Under the terms of the 1995 Mortgage Loan, certain cash reserves were required to be and were set aside for payments of tenant security deposit refunds, payments of capital expenditures, interest, real estate taxes, insurance and re-leasing costs. The amount of cash reserves segregated for security deposits was adjusted as tenants turn over. The amounts included in the cash reserves relating to payments of capital expenditures, interest, real estate taxes and insurance was determined by the lender and approximated the next periodic payment of such items. The amount included in the cash reserves relating to re-leasing costs resulted from a deposit of a lease termination fee that was to be used to cover costs of re-leasing that space. At December 31, 2002, these reserves totaled $2,742, and were included in restricted cash. Such cash reserves were invested in a money market fund at December 31, 2002. The maturity of these investments is one day; accordingly, cost approximates fair value. On January 13, 2003, the Other Real Estate Partnerships, through the Mortgage Partnership, paid off and retired the 1995 Mortgage Loan at which time such cash reserves were released to the Other Real Estate Partnerships.
On July 16, 1998, the Other Real Estate Partnerships, through TK-SV, LTD., assumed a mortgage loan in the principal amount of $2,566 (the Acquisition Mortgage Loan V). The Acquisition Mortgage Loan V is collateralized by one property in Tampa, Florida, bears interest at a fixed rate of 9.01% and provides for monthly principal and interest payments based on a 30-year amortization schedule. The Acquisition Mortgage Loan V matures on September 1, 2006. In conjunction with the assumption of the Acquisition Mortgage Loan V, the Other Real Estate Partnerships recorded a premium in the amount of $315 which will be amortized over the remaining life of the Acquisition Mortgage Loan V as an adjustment to interest expense. Including the impact of the premium recorded, the Other Real Estate Partnerships effective interest rate on the Acquisition Mortgage Loan V is 6.96%. The Acquisition Mortgage Loan V may be prepaid only after August 2002 in exchange for the greater of a 1% prepayment fee or a yield maintenance premium.
F-53
OTHER REAL ESTATE PARTNERSHIPS
4. Mortgage Loans Payable, Net, continued
The following table discloses certain information regarding the Other Real Estate Partnerships mortgage loans:
Outstanding Balance at | Accrued Interest Payable at | Interest Rate at | ||||||||||||||||
December 31, | December 31, | December 31, | December 31, | December 31, | Maturity | |||||||||||||
2004 | 2003 | 2004 | 2003 | 2004 | Date | |||||||||||||
Mortgage Loans Payable |
||||||||||||||||||
Acquisition Mortgage Loan V
|
$2,456 (1) | $2,529 (1) | $ | 18 | $ | 18 | 9.010 | % | 09/01/06 |
(1) | At December 31, 2004 and 2003, the Acquisition Mortgage Loan V is net of an unamortized premium of $63 and $102, respectively. |
The following is a schedule of maturities of the mortgage loan, exclusive of the related premium for the next three years ending December 31:
Amount | ||||
2005 |
$ | 40 | ||
2006 |
2,353 | |||
2007 |
| |||
Total |
$ | 2,393 |
Fair Value:
At December 31, 2004 and 2003, the fair value of the Other Real Estate Partnerships mortgage loans payable were as follows:
December 31, 2004 | December 31, 2003 | |||||||||||||||
Carrying | Fair | Carrying | Fair | |||||||||||||
Amount | Value | Amount | Value | |||||||||||||
Mortgage Loans Payable |
$ | 2,456 | $ | 2,590 | $ | 2,598 | $ | 2,759 |
The fair value of the Other Real Estate Partnerships mortgage loans payable were determined by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.
F-54
OTHER REAL ESTATE PARTNERSHIPS
5. Acquisition and Development of Real Estate
In 2004, the Other Real Estate Partnerships acquired two industrial properties comprising approximately .3 million square feet (unaudited) of GLA and several land parcels for a total purchase price of approximately $9,290, excluding costs incurred in conjunction with the acquisition of the properties.
In 2003, the Other Real Estate Partnerships acquired two industrial property comprising approximately .3 million square feet (unaudited) of GLA and several land parcels for a total purchase price of approximately $11,300, excluding costs incurred in conjunction with the acquisition of the properties.
In 2002, the Other Real Estate Partnerships acquired 23 industrial properties comprising, in the aggregate, approximately 1.4 million square feet (unaudited) of GLA and several land parcels for a total purchase price of approximately $57,855, excluding costs incurred in conjunction with the acquisition of the properties.
6. Sale of Real Estate, Real Estate Held For Sale and Discontinued Operations
In 2004, the Other Real Estate Partnerships sold seven industrial properties comprising approximately .6 million square feet (unaudited) of GLA and several parcels of land. Gross proceeds from the sales of the seven industrial properties and several land parcels totaled approximately $31,849. The gain on sale of real estate was approximately $8,082, of which $6,439 is shown in discontinued operations. Six of the seven sold industrial properties meet the criteria established by FAS 144 to be included in discontinued operations. Therefore, in accordance with FAS 144, the results of operations and gain on sale of real estate for the six sold industrial properties that meet the criteria established by FAS 144 are included in discontinued operations. The results of operations and gain on sale of real estate for the industrial property and several land parcels that do not meet the criteria established by FAS 144 are included in continuing operations.
At December 31, 2004, the Other Real Estate Partnerships had one industrial property comprising approximately .1 million square feet (unaudited) of GLA held for sale. In accordance with FAS 144, the results of operations of the one industrial property held for sale at December 31, 2004 is included in discontinued operations. There can be no assurance that such industrial property held for sale will be sold.
In 2003, the Other Real Estate Partnerships sold nine industrial properties comprising approximately 1.1 million square feet (unaudited) of GLA and several parcels of land. Two of the nine sold industrial properties comprising approximately .7 million square feet of GLA were sold to the December 2001 Joint Venture. Gross proceeds from the sales of the nine industrial properties and several land parcels totaled approximately $36,879. The gain on sale of real estate was approximately $10,887, of which $4,689 is shown in discontinued operations. In accordance with FAS 144, the results of operations and gain on sale of real estate for the seven of the nine sold industrial properties that were not identified as held for sale at December 31, 2001, are included in discontinued operations.
In 2002, the Other Real Estate Partnerships sold 17 industrial properties comprising approximately 2.8 million square feet (unaudited) of GLA that were not classified as held for sale at December 31, 2001, one industrial property comprising approximately .1 million square feet (unaudited) of GLA that was sold to the December 2001 Joint Venture, one land parcel and assigned to third parties the right to purchase certain properties. Gross proceeds from these sales were approximately $87,410. The gain on sale of real estate was approximately $21,285, of which $21,218 is shown in discontinued operations. In accordance with FAS 144, the results of operations and gain on sale of real estate for the 17 of the 18 sold industrial properties that were not identified as held for sale at December 31, 2001 and the gain associated with the assignment to third parties of the right to purchase certain properties are included in discontinued operations.
F-55
OTHER REAL ESTATE PARTNERSHIPS
6. Sale of Real Estate, Real Estate Held For Sale and Discontinued Operations, continued
The following table discloses certain information regarding the industrial properties included in discontinued operations by the Other Real Estate Partnerships for the years ended December 31, 2004, 2003 and 2002.
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2004 | 2003 | 2002 | ||||||||||
Total Revenues |
$ | 2,205 | $ | 4,666 | $ | 11,866 | ||||||
Operating Expenses |
(631 | ) | (1,895 | ) | (3,747 | ) | ||||||
Depreciation and Amortization |
(437 | ) | (910 | ) | (2,039 | ) | ||||||
Gain on Sale of Real Estate |
6,439 | 4,689 | 21,218 | |||||||||
Income from Discontinued Operations |
$ | 7,576 | $ | 6,550 | $ | 27,298 | ||||||
In conjunction with certain property sales, the Other Real Estate Partnerships provides seller financing on behalf of certain buyers. At December 31, 2004 and 2003, the Other Real Estate Partnerships had mortgage notes receivable outstanding and accrued interest of approximately $16,336 and $23,585, respectively which is included as a component of prepaid expenses and other assets. Also, in December 2004, the Other Real Estate Partnerships sold $3,249 of its note receivables for par.
7. Supplemental Information to Statements of Cash Flows
Supplemental disclosure of cash flow information:
Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | ||||||||||
2004 | 2003 | 2002 | ||||||||||
Interest paid |
$ | 178 | $ | 415 | $ | 2,932 | ||||||
In conjunction with certain property sales, the Other Real Estate Partnerships provided seller financing on behalf of certain buyers:
Notes Receivable |
$ | 4,450 | $ | 17,170 | $ | 42,765 | ||||||
F-56
OTHER REAL ESTATE PARTNERSHIPS
8. Future Rental Revenues
The Other Real Estate Partnerships properties are leased to tenants under net and semi-net operating leases. Minimum lease payments receivable, excluding tenant reimbursements of expenses, under noncancelable operating leases in effect as of December 31, 2004 are approximately as follows:
2005 |
$ | 31,318 | ||
2006 |
25,274 | |||
2007 |
20,370 | |||
2009 |
16,025 | |||
2009 |
11,547 | |||
Thereafter |
23,266 | |||
Total |
$ | 127,800 | ||
9. Related Party Transactions
Periodically, the Other Real Estate Partnerships utilizes real estate brokerage services from CB Richard Ellis, Inc., for which a relative of one of the Companys officers/Directors is an employee. For the year ended December 31, 2003, this relative received brokerage commissions in the amount of $5 from the Other Real Estate Partnerships.
At December 31, 2004 and 2003 the Other Real Estate Partnerships have a receivable balance of $5,506 and $14,763 from a wholly owned entity of the Company.
10. Commitments and Contingencies
In the normal course of business, the Other Real Estate Partnerships are involved in legal actions arising from the ownership of its properties. In managements opinion, the liabilities, if any, that may ultimately result from such legal actions are not expected to have a materially adverse effect on the combined financial position, operations or liquidity of the Other Real Estate Partnerships.
One property has a lease granting the tenant an option to purchase the property. Such options are exercisable at various times and at appraised fair market value or at a fixed purchase price generally in excess of the Other Real Estate Partnerships depreciated cost of the asset. The Other Real Estate Partnerships have no notice of any exercise of this tenant purchase option.
11. Subsequent Events
During the period January 1, 2005 through March 23, 2005, the Other Real Estate Partnerships acquired one industrial property for a total estimated investment of approximately $7,100. The Other Real Estate Partnerships also sold one industrial property for approximately $3,580 of gross proceeds during this period.
F-57
Report of Independent
Public Accounting Firm
on
Financial Statement Schedule
To the Partners of
First
Industrial, L.P.
Our audits of the consolidated financial statements, of management's assessment of the effectiveness of internal control over financial reporting and of the effectiveness of internal control over financial reporting referred to in our report dated March 30, 2005 appearing in the 2004 Annual Report to Shareholders of First Industrial L.P. and its subsidiaries which report, consolidated financial statements, and assessments are included in this Annual Report on Form 10-K also included an audit of the financial statement schedule listed in the Index to Financial Statements and Financial Statement Schedule on page F-1 of this Form 10-K. In our opinion, this financial statement schedule presents fairly, in all material respects, the information set forth therein when read in conjunction with the related consolidated financial statements.
PricewaterhouseCoopers LLP
Chicago, Illinois
March 30, 2005
S-1
FIRST INDUSTRIAL LP
SCHEDULE III:
REAL ESTATE AND ACCUMULATED DEPRECIATION
As Of December 31, 2004
(Dollars in thousands)
(r) | ||||||||||||||||||||||||||||||||||||||
Costs | ||||||||||||||||||||||||||||||||||||||
Capitalized | ||||||||||||||||||||||||||||||||||||||
Subsequent to | ||||||||||||||||||||||||||||||||||||||
Acquisition or | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||
(b) | Completion | At Close of Period 12/31/04 | Accumulated | |||||||||||||||||||||||||||||||||||
Location | (a) | Initial Cost | and Valuation | Building and | Depreciation | Year Built/ | Depreciable | |||||||||||||||||||||||||||||||
Building Address | (City/State) | Encumbrances | Land | Buildings | Provision | Land | Improvements | Total | 12/31/04 | Renovated | Lives (Years) | |||||||||||||||||||||||||||
Atlanta |
||||||||||||||||||||||||||||||||||||||
1650 GA Highway 155 |
McDonough, GA | 788 | 4,544 | 345 | 788 | 4,889 | 5,677 | 1,432 | 1991 | (n) | ||||||||||||||||||||||||||||
14101 Industrial Park Boulevard |
Covington, GA | 285 | 1,658 | 710 | 285 | 2,368 | 2,653 | 529 | 1984 | (n) | ||||||||||||||||||||||||||||
801-804 Blacklawn Road |
Conyers, GA | 361 | 2,095 | 831 | 361 | 2,926 | 3,287 | 696 | 1982 | (n) | ||||||||||||||||||||||||||||
1665 Dogwood Drive |
Conyers, GA | 635 | 3,662 | 249 | 635 | 3,911 | 4,546 | 1,058 | 1973 | (n) | ||||||||||||||||||||||||||||
1715 Dogwood Drive |
Conyers, GA | 288 | 1,675 | 251 | 288 | 1,926 | 2,214 | 579 | 1973 | (n) | ||||||||||||||||||||||||||||
11235 Harland Drive |
Covington, GA | 125 | 739 | 93 | 125 | 832 | 957 | 220 | 1988 | (n) | ||||||||||||||||||||||||||||
4050 Southmeadow Parkway |
Atlanta, GA | 401 | 2,813 | 302 | 425 | 3,091 | 3,516 | 804 | 1991 | (n) | ||||||||||||||||||||||||||||
4051 Southmeadow Parkway |
Atlanta, GA | 726 | 4,130 | 1,078 | 726 | 5,208 | 5,934 | 1,391 | 1989 | (n) | ||||||||||||||||||||||||||||
4071 Southmeadow Parkway |
Atlanta, GA | 750 | 4,460 | 1,084 | 828 | 5,466 | 6,294 | 1,471 | 1991 | (n) | ||||||||||||||||||||||||||||
4081 Southmeadow Parkway |
Atlanta, GA | 1,012 | 5,918 | 881 | 1,157 | 6,654 | 7,811 | 1,648 | 1989 | (n) | ||||||||||||||||||||||||||||
3312 N. Berkeley Lake Road |
(q) | Duluth, GA | 2,937 | 5,450 | 13,169 | 3,052 | 18,504 | 21,556 | 4,209 | 1969/90 | (n) | |||||||||||||||||||||||||||
370 Great Southwest Parkway |
(j) | Atlanta, GA | 527 | 2,984 | 556 | 546 | 3,521 | 4,067 | 766 | 1986 | (n) | |||||||||||||||||||||||||||
955 Cobb Place |
Kennesaw, GA | 780 | 4,420 | 535 | 804 | 4,931 | 5,735 | 894 | 1991 | (n) | ||||||||||||||||||||||||||||
220 Greenwood Court |
McDonough, GA | 2,015 | | 8,819 | 1,700 | 9,134 | 10,834 | 704 | 2000 | (n) | ||||||||||||||||||||||||||||
1255 Oakbrook Drive |
Norcross, GA | 195 | 1,107 | 78 | 197 | 1,183 | 1,380 | 103 | 1984 | (n) | ||||||||||||||||||||||||||||
1256 Oakbrook Drive |
Norcross, GA | 336 | 1,907 | 318 | 339 | 2,222 | 2,561 | 210 | 1984 | (n) | ||||||||||||||||||||||||||||
1265 Oakbrook Drive |
Norcross, GA | 307 | 1,742 | 179 | 309 | 1,919 | 2,228 | 159 | 1984 | (n) | ||||||||||||||||||||||||||||
1266 Oakbrook Drive |
Norcross, GA | 234 | 1,326 | 52 | 235 | 1,377 | 1,612 | 116 | 1984 | (n) | ||||||||||||||||||||||||||||
1275 Oakbrook Drive |
Norcross, GA | 400 | 2,269 | 96 | 403 | 2,362 | 2,765 | 199 | 1986 | (n) | ||||||||||||||||||||||||||||
1280 Oakbrook Drive |
Norcross, GA | 281 | 1,592 | 236 | 283 | 1,826 | 2,109 | 165 | 1986 | (n) | ||||||||||||||||||||||||||||
1300 Oakbrook Drive |
Norcross, GA | 420 | 2,381 | 63 | 423 | 2,441 | 2,864 | 208 | 1986 | (n) | ||||||||||||||||||||||||||||
1325 Oakbrook Drive |
Norcross, GA | 332 | 1,879 | 200 | 334 | 2,077 | 2,411 | 173 | 1986 | (n) | ||||||||||||||||||||||||||||
1351 Oakbrook Drive |
Norcross, GA | 370 | 2,099 | 115 | 373 | 2,211 | 2,584 | 201 | 1984 | (n) | ||||||||||||||||||||||||||||
1346 Oakbrook Drive |
Norcross, GA | 740 | 4,192 | 121 | 744 | 4,309 | 5,053 | 367 | 1985 | (n) | ||||||||||||||||||||||||||||
1412 Oakbrook Drive |
Norcross, GA | 313 | 1,776 | 148 | 315 | 1,922 | 2,237 | 159 | 1985 | (n) | ||||||||||||||||||||||||||||
7800 The Bluffs |
(q) | Austell, GA | 490 | 2,415 | 397 | 496 | 2,806 | 3,302 | 150 | 1995 | (n) | |||||||||||||||||||||||||||
Greenwood Industrial Park |
McDonough, GA | 1,550 | | 7,490 | 1,550 | 7,490 | 9,040 | 64 | 2003 | (n) | ||||||||||||||||||||||||||||
3060 South Park Blvd |
Ellenwood, GA | 1,600 | 12,464 | 961 | 1,603 | 13,422 | 15,025 | 687 | 1992 | (n) | ||||||||||||||||||||||||||||
1122
Milledge Street (q) |
East Point, GA | 210 | 1,190 | 49 | 233 | 1,216 | 1,449 | 3 | 1956/1999 | (n) | ||||||||||||||||||||||||||||
Baltimore |
||||||||||||||||||||||||||||||||||||||
3431 Benson |
Baltimore, MD | 553 | 3,062 | 250 | 562 | 3,303 | 3,865 | 551 | 1988 | (n) | ||||||||||||||||||||||||||||
1811 Portal |
Baltimore, MD | 327 | 1,811 | 344 | 354 | 2,128 | 2,482 | 468 | 1987 | (n) | ||||||||||||||||||||||||||||
1831 Portal |
Baltimore, MD | 268 | 1,486 | 452 | 290 | 1,916 | 2,206 | 421 | 1990 | (n) | ||||||||||||||||||||||||||||
1820 Portal |
Baltimore, MD | (f) | 884 | 4,891 | 454 | 899 | 5,330 | 6,229 | 885 | 1982 | (n) | |||||||||||||||||||||||||||
4845 Governers Way |
Frederick, MD | 810 | 4,487 | 412 | 824 | 4,885 | 5,709 | 798 | 1988 | (n) | ||||||||||||||||||||||||||||
8900 Yellow Brick Road |
Baltimore, MD | 447 | 2,473 | 372 | 475 | 2,817 | 3,292 | 477 | 1982 | (n) | ||||||||||||||||||||||||||||
7476 New Ridge |
Hanover, MD | 394 | 2,182 | 208 | 401 | 2,383 | 2,784 | 419 | 1987 | (n) | ||||||||||||||||||||||||||||
504 Advantage Way |
(q) | Aberdeen, MD | 2,799 | 15,864 | 574 | 2,802 | 16,435 | 19,237 | 699 | 1987/92 | (n) | |||||||||||||||||||||||||||
9700 Martin Luther King Hwy |
Lanham, MD | 700 | 1,920 | 487 | 700 | 2,407 | 3,107 | 137 | 1980 | (n) | ||||||||||||||||||||||||||||
9730 Martin Luther King Hwy |
Lanham, MD | 500 | 955 | 634 | 500 | 1,589 | 2,089 | 98 | 1980 | (n) | ||||||||||||||||||||||||||||
4600 Boston Way |
Lanham, MD | 1,400 | 2,482 | 248 | 1,400 | 2,730 | 4,130 | 133 | 1980 | (n) | ||||||||||||||||||||||||||||
4621 Boston Way |
(q) | Lanham, MD | 1,100 | 3,070 | 245 | 1,100 | 3,315 | 4,415 | 145 | 1980 | (n) | |||||||||||||||||||||||||||
4720 Boston Way |
(q) | Lanham, MD | 1,200 | 2,174 | 853 | 1,200 | 3,027 | 4,227 | 146 | 1979 | (n) | |||||||||||||||||||||||||||
2250 Randolph Drive |
Dulles, VA | 3,200 | 8,187 | 26 | 3,208 | 8,205 | 11,413 | 73 | 1999 | (n) | ||||||||||||||||||||||||||||
22630 Dulles Summit Court |
Dulles, VA | 2,200 | 9,346 | 29 | 2,206 | 9,369 | 11,575 | 126 | 1998 | (n) | ||||||||||||||||||||||||||||
9800 Martin Luther King Hwy |
Lanham, MD | 1,200 | 2,457 | 543 | 1,200 | 3,000 | 4,200 | 132 | 1978 | (n) | ||||||||||||||||||||||||||||
21550 Beaumeade Circle |
Ashburn, VA | 1,100 | 2,758 | 10 | 1,103 | 2,765 | 3,868 | 34 | 1990 | (n) | ||||||||||||||||||||||||||||
21580 Beaumeade Circle |
Ashburn, VA | 1,600 | 3,772 | 15 | 1,605 | 3,782 | 5,387 | 42 | 1990 | (n) | ||||||||||||||||||||||||||||
4501 Hollins Ferry Road |
Baltimore, MD | 3,000 | 10,108 | 222 | 3,058 | 10,272 | 13,330 | 58 | 1982/92 | (n) | ||||||||||||||||||||||||||||
Central Pennsylvania |
||||||||||||||||||||||||||||||||||||||
16522 Hunters Green Parkway |
Hagerstown, MD | (g) | 1,390 | 13,104 | 3,945 | 1,863 | 16,576 | 18,439 | 715 | 2000 | (n) | |||||||||||||||||||||||||||
270 Old Silver Spring Road |
Mechanicsburg, PA | 350 | | 3,649 | 350 | 3,649 | 3,999 | 231 | 2001 | (n) | ||||||||||||||||||||||||||||
Covington (CAT) |
Gouldsboro, PA | 135 | | 9,557 | 1,040 | 8,652 | 9,692 | 74 | 2003 | (n) | ||||||||||||||||||||||||||||
37 Valleyview Business Park |
Jessup, PA | 576 | | 2,490 | 542 | 2,524 | 3,066 | 5 | 2004 | (n) |
S-2
(r) | ||||||||||||||||||||||||||||||||||||||
Costs | ||||||||||||||||||||||||||||||||||||||
Capitalized | ||||||||||||||||||||||||||||||||||||||
Subsequent to | ||||||||||||||||||||||||||||||||||||||
Acquisition or | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||
(b) | Completion | At Close of Period 12/31/04 | Accumulated | |||||||||||||||||||||||||||||||||||
Location | (a) | Initial Cost | and Valuation | Building and | Depreciation | Year Built/ | Depreciable | |||||||||||||||||||||||||||||||
Building Address | (City/State) | Encumbrances | Land | Buildings | Provision | Land | Improvements | Total | 12/31/04 | Renovated | Lives (Years) | |||||||||||||||||||||||||||
Chicago |
||||||||||||||||||||||||||||||||||||||
3600 West Pratt Avenue |
Lincolnwood, IL | 1,050 | 5,767 | 1,346 | 1,050 | 7,113 | 8,163 | 1,788 | 1953/88 | (n) | ||||||||||||||||||||||||||||
6750 South Sayre Avenue |
Bedford Park, IL | 224 | 1,309 | 443 | 224 | 1,752 | 1,976 | 449 | 1975 | (n) | ||||||||||||||||||||||||||||
585 Slawin Court |
Mount Prospect, IL | 611 | 3,505 | 183 | 611 | 3,688 | 4,299 | 928 | 1992 | (n) | ||||||||||||||||||||||||||||
2300 Windsor Court |
Addison, IL | 688 | 3,943 | 552 | 696 | 4,487 | 5,183 | 1,272 | 1986 | (n) | ||||||||||||||||||||||||||||
3505 Thayer Court |
Aurora, IL | 430 | 2,472 | 45 | 430 | 2,517 | 2,947 | 671 | 1989 | (n) | ||||||||||||||||||||||||||||
305-311 Era Drive |
Northbrook, IL | 200 | 1,154 | 192 | 205 | 1,341 | 1,546 | 371 | 1978 | (n) | ||||||||||||||||||||||||||||
4330 South Racine Avenue |
Chicago, IL | 448 | 1,893 | 549 | 468 | 2,422 | 2,890 | 1,787 | 1978 | (n) | ||||||||||||||||||||||||||||
12241 Melrose Street |
Franklin Park, IL | 332 | 1,931 | 1,940 | 469 | 3,734 | 4,203 | 972 | 1969 | (n) | ||||||||||||||||||||||||||||
11939 S Central Avenue |
Alsip, IL | 1,208 | 6,843 | 2,165 | 1,305 | 8,911 | 10,216 | 1,578 | 1972 | (n) | ||||||||||||||||||||||||||||
405 East Shawmut |
LaGrange, IL | 368 | 2,083 | 171 | 387 | 2,235 | 2,622 | 411 | 1965 | (n) | ||||||||||||||||||||||||||||
1010-50 Sesame Street |
Bensenville, IL | 979 | 5,546 | 2,073 | 1,048 | 7,550 | 8,598 | 1,111 | 1976 | (n) | ||||||||||||||||||||||||||||
7401 South Pulaski |
Chicago, IL | 664 | 3,763 | 1,304 | 669 | 5,062 | 5,731 | 934 | 1975/86 | (n) | ||||||||||||||||||||||||||||
7501 S. Pulaski |
Chicago, IL | 360 | 2,038 | 963 | 318 | 3,043 | 3,361 | 675 | 1975/86 | (n) | ||||||||||||||||||||||||||||
385 Fenton Lane |
West Chicago, IL | 868 | 4,918 | 567 | 884 | 5,469 | 6,353 | 1,063 | 1990 | (n) | ||||||||||||||||||||||||||||
335 Crossroad Parkway |
Bolingbrook, IL | 1,560 | 8,840 | 863 | 1,585 | 9,678 | 11,263 | 1,763 | 1996 | (n) | ||||||||||||||||||||||||||||
905 Paramount |
Batavia, IL | 243 | 1,375 | 390 | 252 | 1,756 | 2,008 | 309 | 1977 | (n) | ||||||||||||||||||||||||||||
1005 Paramount |
Batavia, IL | 282 | 1,600 | 377 | 293 | 1,966 | 2,259 | 346 | 1978 | (n) | ||||||||||||||||||||||||||||
2120-24 Roberts |
Broadview, IL | 220 | 1,248 | 430 | 231 | 1,667 | 1,898 | 381 | 1960 | (n) | ||||||||||||||||||||||||||||
700 Business Center Drive |
Mount Prospect, IL | 270 | 1,492 | 120 | 288 | 1,594 | 1,882 | 162 | 1980 | (n) | ||||||||||||||||||||||||||||
555 Business Center Drive |
Mount Prospect, IL | 241 | 1,336 | 97 | 252 | 1,422 | 1,674 | 147 | 1981 | (n) | ||||||||||||||||||||||||||||
800 Business Center Drive |
Mount Prospect, IL | 631 | 3,493 | 233 | 666 | 3,691 | 4,357 | 376 | 1988/99 | (n) | ||||||||||||||||||||||||||||
580 Slawin Court |
Mount Prospect, IL | 233 | 1,292 | 140 | 254 | 1,411 | 1,665 | 144 | 1985 | (n) | ||||||||||||||||||||||||||||
1150 Feehanville Drive |
Mount Prospect, IL | 260 | 1,437 | 139 | 273 | 1,563 | 1,836 | 171 | 1983 | (n) | ||||||||||||||||||||||||||||
1200 Business Center Drive |
Mount Prospect, IL | 765 | 4,237 | 387 | 814 | 4,575 | 5,389 | 517 | 1988/2000 | (n) | ||||||||||||||||||||||||||||
1331 Business Center Drive |
Mount Prospect, IL | 235 | 1,303 | 136 | 255 | 1,419 | 1,674 | 145 | 1985 | (n) | ||||||||||||||||||||||||||||
19W661 101st Street |
Lemont, IL | 1,200 | 6,643 | 356 | 1,220 | 6,979 | 8,199 | 554 | 1988 | (n) | ||||||||||||||||||||||||||||
175 Wall Street |
Glendale Heights, IL | 427 | 2,363 | 61 | 433 | 2,418 | 2,851 | 175 | 1990 | (n) | ||||||||||||||||||||||||||||
800-820 Thorndale Avenue |
Bensenville, IL | 751 | 4,159 | 70 | 761 | 4,219 | 4,980 | 220 | 1985 | (n) | ||||||||||||||||||||||||||||
830-890 Supreme Drive |
Bensenville, IL | 671 | 3,714 | 247 | 679 | 3,953 | 4,632 | 257 | 1981 | (n) | ||||||||||||||||||||||||||||
1661 Feehanville Drive |
Mount Prospect, IL | 985 | 5,455 | 644 | 1,044 | 6,040 | 7,084 | 612 | 1986 | (n) | ||||||||||||||||||||||||||||
2250 Arthur Avenue |
Elk Grove Village, IL | 800 | 1,543 | 43 | 809 | 1,577 | 2,386 | 77 | 1973/86 | (n) | ||||||||||||||||||||||||||||
1850 Toughy & 1158-60 McCage Ave. |
Elk Grove Village, IL | 1,500 | 4,842 | 57 | 1,514 | 4,885 | 6,399 | 130 | 1978 | (n) | ||||||||||||||||||||||||||||
501 Airport Road |
(q) | Aurora, IL | 698 | | 4,616 | 694 | 4,620 | 5,314 | 230 | 2002 | (n) | |||||||||||||||||||||||||||
251 Airport Road |
(q) | Aurora, IL | 990 | | 6,246 | 983 | 6,253 | 7,236 | 353 | 2002 | (n) | |||||||||||||||||||||||||||
Cincinnati |
||||||||||||||||||||||||||||||||||||||
9900-9970 Princeton |
Cincinnati, OH | 545 | 3,088 | 1,688 | 566 | 4,755 | 5,321 | 1,222 | 1970 | (n) | ||||||||||||||||||||||||||||
2940 Highland Avenue |
Cincinnati, OH | 1,717 | 9,730 | 2,194 | 1,772 | 11,869 | 13,641 | 2,788 | 1969/74 | (n) | ||||||||||||||||||||||||||||
4700-4750 Creek Road |
Blue Ash, OH | 1,080 | 6,118 | 802 | 1,109 | 6,891 | 8,000 | 1,573 | 1960 | (n) | ||||||||||||||||||||||||||||
12072 Best Place |
Springboro, OH | 426 | | 3,182 | 443 | 3,165 | 3,608 | 542 | 1984 | (n) | ||||||||||||||||||||||||||||
901 Pleasant Valley Drive |
Springboro, OH | 304 | 1,721 | 301 | 316 | 2,010 | 2,326 | 447 | 1984/94 | (n) | ||||||||||||||||||||||||||||
4440 Mulhauser Road |
Cincinnati, OH | 1,067 | 39 | 5,329 | 655 | 5,780 | 6,435 | 1,008 | 1999 | (n) | ||||||||||||||||||||||||||||
4434 Mulhauser Road |
Cincinnati, OH | 444 | 16 | 4,712 | 463 | 4,709 | 5,172 | 759 | 1999 | (n) | ||||||||||||||||||||||||||||
9449 Glades Drive |
Hamilton, OH | 464 | | 3,988 | 2 | 4,450 | 4,452 | 383 | 1999 | (n) | ||||||||||||||||||||||||||||
420 Wars Corner Road |
(q) | Loveland, OH | 600 | 1,083 | 928 | 606 | 2,005 | 2,611 | 182 | 1985 | (n) | |||||||||||||||||||||||||||
422 Wards Corner Road |
Loveland, OH | 600 | 1,811 | 330 | 605 | 2,136 | 2,741 | 224 | 1985 | (n) | ||||||||||||||||||||||||||||
7625 Empire Drive |
Florence, KY | 961 | 5,444 | 237 | 996 | 5,646 | 6,642 | 12 | 1960 | (n) | ||||||||||||||||||||||||||||
4436 Muhlhauser Road |
(q) | Hamilton, OH | 630 | | 5,377 | 630 | 5,377 | 6,007 | 358 | 2001 | (n) | |||||||||||||||||||||||||||
4438 Muhlhauser Road |
(q) | Hamilton, OH | 779 | | 6,958 | 779 | 6,958 | 7,737 | 439 | 2000 | (n) | |||||||||||||||||||||||||||
10901 Kenwood |
(q) | Blue Ash, OH | 750 | 1,650 | 194 | 1,080 | 1,514 | 2,594 | 103 | 1960 | (n) | |||||||||||||||||||||||||||
Columbus |
||||||||||||||||||||||||||||||||||||||
3800 Lockbourne Industrial Pkwy |
Columbus, OH | 1,133 | 6,421 | (112 | ) | 1,045 | 6,397 | 7,442 | 1,383 | 1986 | (n) | |||||||||||||||||||||||||||
3880 Groveport Road |
Columbus, OH | 2,145 | 12,154 | 322 | 1,955 | 12,666 | 14,621 | 2,671 | 1986 | (n) | ||||||||||||||||||||||||||||
1819 North Walcutt Road |
Columbus, OH | 810 | 4,590 | (453 | ) | 637 | 4,310 | 4,947 | 995 | 1973 | (n) | |||||||||||||||||||||||||||
4300 Cemetary Road |
(q) | Hillard, OH | 1,103 | 6,248 | (1,764 | ) | 764 | 4,823 | 5,587 | 1,009 | 1968/74 | (n) | ||||||||||||||||||||||||||
4115 Leap Road |
(j) | Hillard, OH | 758 | 4,297 | 482 | 756 | 4,781 | 5,537 | 765 | 1977 | (n) | |||||||||||||||||||||||||||
3300 Lockbourne |
Columbus, OH | 708 | 3,920 | 1,226 | 710 | 5,144 | 5,854 | 933 | 1964 | (n) | ||||||||||||||||||||||||||||
Dallas/Fort Worth |
||||||||||||||||||||||||||||||||||||||
1275-1281 Roundtable Drive |
Dallas, TX | 148 | 839 | 53 | 117 | 923 | 1,040 | 189 | 1966 | (n) | ||||||||||||||||||||||||||||
2406-2416 Walnut Ridge |
Dallas, TX | 178 | 1,006 | 289 | 183 | 1,290 | 1,473 | 234 | 1978 | (n) | ||||||||||||||||||||||||||||
12750 Perimiter Drive |
Dallas, TX | 638 | 3,618 | 352 | 660 | 3,948 | 4,608 | 700 | 1979 | (n) | ||||||||||||||||||||||||||||
1324-1343 Roundtable Drive |
Dallas, TX | 178 | 1,006 | 294 | 184 | 1,294 | 1,478 | 284 | 1972 | (n) | ||||||||||||||||||||||||||||
2401-2419 Walnut Ridge |
Dallas, TX | 148 | 839 | 119 | 153 | 953 | 1,106 | 169 | 1978 | (n) | ||||||||||||||||||||||||||||
4248-4252 Simonton |
Farmers Ranch, TX | 888 | 5,032 | 408 | 920 | 5,408 | 6,328 | 1,011 | 1973 | (n) | ||||||||||||||||||||||||||||
900-906 Great Southwest Pkwy |
Arlington, TX | 237 | 1,342 | 566 | 270 | 1,875 | 2,145 | 292 | 1972 | (n) | ||||||||||||||||||||||||||||
2179 Shiloh Road |
Garland, TX | 251 | 1,424 | 115 | 256 | 1,534 | 1,790 | 299 | 1982 | (n) | ||||||||||||||||||||||||||||
2159 Shiloh Road |
Garland, TX | 108 | 610 | 55 | 110 | 663 | 773 | 127 | 1982 | (n) | ||||||||||||||||||||||||||||
2701 Shiloh Road |
Garland, TX | 818 | 4,636 | 1,293 | 923 | 5,824 | 6,747 | 1,074 | 1981 | (n) | ||||||||||||||||||||||||||||
12784 Perimeter Drive |
(k) | Dallas, TX | 350 | 1,986 | 509 | 396 | 2,449 | 2,845 | 469 | 1981 | (n) | |||||||||||||||||||||||||||
3000 West Commerce |
Dallas, TX | 456 | 2,584 | 530 | 469 | 3,101 | 3,570 | 518 | 1980 | (n) | ||||||||||||||||||||||||||||
3030 Hansboro |
Dallas, TX | 266 | 1,510 | 481 | 276 | 1,981 | 2,257 | 387 | 1971 | (n) |
S-3
(r) | ||||||||||||||||||||||||||||||||||||||
Costs | ||||||||||||||||||||||||||||||||||||||
Capitalized | ||||||||||||||||||||||||||||||||||||||
Subsequent to | ||||||||||||||||||||||||||||||||||||||
Acquisition or | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||
(b) | Completion | At Close of Period 12/31/04 | Accumulated | |||||||||||||||||||||||||||||||||||
Location | (a) | Initial Cost | and Valuation | Building and | Depreciation | Year Built/ | Depreciable | |||||||||||||||||||||||||||||||
Building Address | (City/State) | Encumbrances | Land | Buildings | Provision | Land | Improvements | Total | 12/31/04 | Renovated | Lives (Years) | |||||||||||||||||||||||||||
5222 Cockrell Hill |
Dallas, TX | 296 | 1,677 | 389 | 306 | 2,056 | 2,362 | 339 | 1973 | (n) | ||||||||||||||||||||||||||||
405-407 113th |
Arlington, TX | 181 | 1,026 | 257 | 185 | 1,279 | 1,464 | 288 | 1969 | (n) | ||||||||||||||||||||||||||||
816 111th Street |
Arlington, TX | 251 | 1,421 | 62 | 258 | 1,476 | 1,734 | 266 | 1972 | (n) | ||||||||||||||||||||||||||||
7341 Dogwood Park |
Richland Hills, TX | 79 | 435 | 251 | 84 | 681 | 765 | 113 | 1973 | (n) | ||||||||||||||||||||||||||||
7427 Dogwood Park |
Richland Hills, TX | 96 | 532 | 89 | 102 | 615 | 717 | 92 | 1973 | (n) | ||||||||||||||||||||||||||||
7348-54 Tower Street |
Richland Hills, TX | 88 | 489 | 199 | 94 | 682 | 776 | 95 | 1978 | (n) | ||||||||||||||||||||||||||||
7370 Dogwood Park |
Richland Hills, TX | 91 | 503 | 100 | 96 | 598 | 694 | 103 | 1987 | (n) | ||||||||||||||||||||||||||||
7339-41 Tower Street |
Richland Hills, TX | 98 | 541 | 78 | 104 | 613 | 717 | 100 | 1980 | (n) | ||||||||||||||||||||||||||||
7437-45 Tower Street |
Richland Hills, TX | 102 | 563 | 78 | 108 | 635 | 743 | 103 | 1977 | (n) | ||||||||||||||||||||||||||||
7331-59 Airport Freeway |
Richland Hills, TX | 354 | 1,958 | 422 | 372 | 2,362 | 2,734 | 420 | 1987 | (n) | ||||||||||||||||||||||||||||
7338-60 Dogwood Park |
Richland Hills, TX | 106 | 587 | 107 | 112 | 688 | 800 | 130 | 1978 | (n) | ||||||||||||||||||||||||||||
7450-70 Dogwood Park |
Richland Hills, TX | 106 | 584 | 175 | 112 | 753 | 865 | 164 | 1985 | (n) | ||||||||||||||||||||||||||||
7423-49 Airport Freeway |
Richland Hills, TX | 293 | 1,621 | 546 | 308 | 2,152 | 2,460 | 504 | 1985 | (n) | ||||||||||||||||||||||||||||
7400 Whitehall Street |
Richland Hills, TX | 109 | 603 | 81 | 115 | 678 | 793 | 104 | 1994 | (n) | ||||||||||||||||||||||||||||
1602-1654 Terre Colony |
Dallas, TX | 458 | 2,596 | 239 | 468 | 2,825 | 3,293 | 378 | 1981 | (n) | ||||||||||||||||||||||||||||
3330 Duncanville Road |
Dallas, TX | 197 | 1,114 | 27 | 199 | 1,139 | 1,338 | 130 | 1987 | (n) | ||||||||||||||||||||||||||||
6851-6909 Snowden Road |
Fort Worth, TX | 1,025 | 5,810 | 434 | 1,038 | 6,231 | 7,269 | 832 | 1985/86 | (n) | ||||||||||||||||||||||||||||
2351-2355 Merritt Drive |
Garland, TX | 101 | 574 | 128 | 103 | 700 | 803 | 93 | 1986 | (n) | ||||||||||||||||||||||||||||
10575 Vista Park |
Dallas, TX | 366 | 2,074 | 111 | 371 | 2,180 | 2,551 | 245 | 1988 | (n) | ||||||||||||||||||||||||||||
701-735 North Plano Road |
Richardson, TX | 696 | 3,944 | 111 | 705 | 4,046 | 4,751 | 470 | 1972/94 | (n) | ||||||||||||||||||||||||||||
2259 Merritt Drive |
Garland, TX | 96 | 544 | 67 | 97 | 610 | 707 | 100 | 1986 | (n) | ||||||||||||||||||||||||||||
2260 Merritt Drive |
Garland, TX | 319 | 1,806 | 54 | 323 | 1,856 | 2,179 | 212 | 1986/99 | (n) | ||||||||||||||||||||||||||||
2220 Merritt Drive |
Garland, TX | 352 | 1,993 | 266 | 356 | 2,255 | 2,611 | 243 | 1986/2000 | (n) | ||||||||||||||||||||||||||||
2010 Merritt Drive |
Garland, TX | 350 | 1,981 | 227 | 354 | 2,204 | 2,558 | 364 | 1986 | (n) | ||||||||||||||||||||||||||||
2363 Merritt Drive |
Garland, TX | 73 | 412 | 61 | 74 | 472 | 546 | 51 | 1986 | (n) | ||||||||||||||||||||||||||||
2447 Merritt Drive |
Garland, TX | 70 | 395 | 12 | 71 | 406 | 477 | 46 | 1986 | (n) | ||||||||||||||||||||||||||||
2465-2475 Merritt Drive |
Garland, TX | 91 | 514 | 14 | 92 | 527 | 619 | 60 | 1986 | (n) | ||||||||||||||||||||||||||||
2485-2505 Merritt Drive |
Garland, TX | 431 | 2,440 | 408 | 436 | 2,843 | 3,279 | 284 | 1986 | (n) | ||||||||||||||||||||||||||||
2081 Hutton Drive Bldg 1 |
(k) | Carrollton, TX | 448 | 2,540 | 451 | 453 | 2,986 | 3,439 | 370 | 1981 | (n) | |||||||||||||||||||||||||||
2150 Hutton Drive |
Carrollton, TX | 192 | 1,089 | 292 | 194 | 1,379 | 1,573 | 176 | 1980 | (n) | ||||||||||||||||||||||||||||
2110 Hutton Drive |
Carrollton, TX | 374 | 2,117 | 187 | 377 | 2,301 | 2,678 | 260 | 1985 | (n) | ||||||||||||||||||||||||||||
2025 McKenzie Drive |
Carrollton, TX | 437 | 2,478 | 431 | 442 | 2,904 | 3,346 | 338 | 1985 | (n) | ||||||||||||||||||||||||||||
2019 McKenzie Drive |
Carrollton, TX | 502 | 2,843 | 206 | 507 | 3,044 | 3,551 | 348 | 1985 | (n) | ||||||||||||||||||||||||||||
1420 Valwood Parkway Bldg 1 |
(j) | Carrollton, TX | 460 | 2,608 | 558 | 466 | 3,160 | 3,626 | 354 | 1986 | (n) | |||||||||||||||||||||||||||
1620 Valwood Parkway |
(k) | Carrollton, TX | 1,089 | 6,173 | 1,133 | 1,100 | 7,295 | 8,395 | 847 | 1986 | (n) | |||||||||||||||||||||||||||
1505 Luna Road Bldg II |
Carrollton, TX | 167 | 948 | 60 | 169 | 1,006 | 1,175 | 111 | 1988 | (n) | ||||||||||||||||||||||||||||
1625 West Crosby Road |
Carrollton, TX | 617 | 3,498 | 784 | 631 | 4,268 | 4,899 | 683 | 1988 | (n) | ||||||||||||||||||||||||||||
2029-2035 McKenzie Drive |
Carrollton, TX | 330 | 1,870 | 991 | 306 | 2,885 | 3,191 | 425 | 1985 | (n) | ||||||||||||||||||||||||||||
1840 Hutton Drive |
(j) | Carrollton, TX | 811 | 4,597 | 539 | 819 | 5,128 | 5,947 | 521 | 1986 | (n) | |||||||||||||||||||||||||||
1420 Valwood Pkwy Bldg II |
Carrollton, TX | 373 | 2,116 | 358 | 377 | 2,470 | 2,847 | 273 | 1986 | (n) | ||||||||||||||||||||||||||||
2015 McKenzie Drive |
Carrollton, TX | 510 | 2,891 | 459 | 516 | 3,344 | 3,860 | 375 | 1986 | (n) | ||||||||||||||||||||||||||||
2105 McDaniel Drive |
Carrollton, TX | 502 | 2,844 | 734 | 507 | 3,573 | 4,080 | 342 | 1986 | (n) | ||||||||||||||||||||||||||||
2009 McKenzie Drive |
Carrollton, TX | 476 | 2,699 | 350 | 481 | 3,044 | 3,525 | 337 | 1987 | (n) | ||||||||||||||||||||||||||||
1505 Luna Road Bldg I |
Carrollton, TX | 521 | 2,953 | 211 | 529 | 3,156 | 3,685 | 278 | 1988 | (n) | ||||||||||||||||||||||||||||
900-1100 Avenue S |
Grand Prairie, TX | 623 | 3,528 | 337 | 629 | 3,859 | 4,488 | 295 | 1985 | (n) | ||||||||||||||||||||||||||||
15001 Trinity Blvd |
Ft. Worth, TX | 529 | 2,998 | 44 | 534 | 3,037 | 3,571 | 177 | 1984 | (n) | ||||||||||||||||||||||||||||
Plano Crossing |
(l) | Plano, TX | 1,961 | 11,112 | 134 | 1,981 | 11,226 | 13,207 | 655 | 1998 | (n) | |||||||||||||||||||||||||||
7413A-C Dogwood Park |
Richland Hills, TX | 110 | 623 | 102 | 111 | 724 | 835 | 39 | 1990 | (n) | ||||||||||||||||||||||||||||
7450 Tower Street |
Richland Hills, TX | 36 | 204 | 4 | 36 | 208 | 244 | 13 | 1977 | (n) | ||||||||||||||||||||||||||||
7436 Tower Street |
Richland Hills, TX | 57 | 324 | 61 | 58 | 384 | 442 | 25 | 1979 | (n) | ||||||||||||||||||||||||||||
7501 Airport Freeway |
Richland Hills, TX | 113 | 638 | 50 | 115 | 686 | 801 | 44 | 1983 | (n) | ||||||||||||||||||||||||||||
7426 Tower Street |
Richland Hills, TX | 76 | 429 | 6 | 76 | 435 | 511 | 25 | 1978 | (n) | ||||||||||||||||||||||||||||
7427-7429 Tower Street |
Richland Hills, TX | 75 | 427 | 15 | 76 | 441 | 517 | 25 | 1981 | (n) | ||||||||||||||||||||||||||||
2840-2842 Handley Ederville Rd |
Richland Hills, TX | 112 | 635 | 15 | 113 | 649 | 762 | 38 | 1977 | (n) | ||||||||||||||||||||||||||||
7451-7477 Airport Freeway |
Richland Hills, TX | 256 | 1,453 | 150 | 259 | 1,600 | 1,859 | 116 | 1984 | (n) | ||||||||||||||||||||||||||||
7415 Whitehall Street |
Richland Hills, TX | 372 | 2,107 | 88 | 375 | 2,192 | 2,567 | 139 | 1986 | (n) | ||||||||||||||||||||||||||||
7450 Whitehall Street |
Richland Hills, TX | 104 | 591 | 10 | 105 | 600 | 705 | 34 | 1978 | (n) | ||||||||||||||||||||||||||||
7430 Whitehall Street |
Richland Hills, TX | 143 | 809 | 14 | 144 | 822 | 966 | 47 | 1985 | (n) | ||||||||||||||||||||||||||||
7420 Whitehall Street |
Richland Hills, TX | 110 | 621 | 23 | 111 | 643 | 754 | 41 | 1985 | (n) | ||||||||||||||||||||||||||||
300 Wesley Way |
Richland Hills, TX | 208 | 1,181 | 18 | 211 | 1,196 | 1,407 | 68 | 1995 | (n) | ||||||||||||||||||||||||||||
825-827 Avenue H |
(j), (q) | Arlington, TX | 600 | 3,006 | 95 | 604 | 3,097 | 3,701 | 53 | 1979 | (n) | |||||||||||||||||||||||||||
1013-31 Avenue M |
(q) | Grand Prairie, TX | 300 | 1,504 | 17 | 302 | 1,519 | 1,821 | 26 | 1978 | (n) | |||||||||||||||||||||||||||
1172-84 113th Street |
(j) | Grand Prairie, TX | 700 | 3,509 | 34 | 705 | 3,538 | 4,243 | 52 | 1980 | (n) | |||||||||||||||||||||||||||
1200-16 Avenue H |
(j) | Arlington, TX | 600 | 2,846 | 42 | 604 | 2,884 | 3,488 | 47 | 1981/82 | (n) | |||||||||||||||||||||||||||
1322-66 N. Carrier Parkway |
(k) | Grand Prairie, TX | 1,000 | 5,012 | 52 | 1,006 | 5,058 | 6,064 | 74 | 1979 | (n) | |||||||||||||||||||||||||||
2401-2407 Centennial Dr. |
Arlington, TX | 600 | 2,534 | 64 | 604 | 2,594 | 3,198 | 45 | 1977 | (n) | ||||||||||||||||||||||||||||
3111 West Commerce Street |
Dallas, TX | 1,000 | 3,364 | 43 | 1,011 | 3,396 | 4,407 | 17 | 1979 | (n) | ||||||||||||||||||||||||||||
2104 Hutton Drive |
Carrollton, TX | 246 | 1,393 | 59 | 249 | 1,449 | 1,698 | 157 | 1990 | (n) | ||||||||||||||||||||||||||||
7451 Dogwood Park |
Richland Hills, TX | 133 | 753 | 195 | 134 | 947 | 1,081 | 103 | 1977 | (n) | ||||||||||||||||||||||||||||
2821 Cullen Street |
Fort Worth, TX | 71 | 404 | 6 | 72 | 409 | 481 | 23 | 1961 | (n) | ||||||||||||||||||||||||||||
1500 Broad Street |
Mansfield, TX | 250 | 1,617 | 288 | 301 | 1,854 | 2,155 | 57 | 1969/92 | (n) | ||||||||||||||||||||||||||||
2301 Centennail Dr. |
Arlington, TX | 600 | 2,377 | 19 | 603 | 2,393 | 2,996 | 38 | 1970 | (n) | ||||||||||||||||||||||||||||
S-4
(r) | ||||||||||||||||||||||||||||||||||||||
Costs | ||||||||||||||||||||||||||||||||||||||
Capitalized | ||||||||||||||||||||||||||||||||||||||
Subsequent to | ||||||||||||||||||||||||||||||||||||||
Acquisition or | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||
(b) | Completion | At Close of Period 12/31/04 | Accumulated | |||||||||||||||||||||||||||||||||||
Location | (a) | Initial Cost | and Valuation | Building and | Depreciation | Year Built/ | Depreciable | |||||||||||||||||||||||||||||||
Building Address | (City/State) | Encumbrances | Land | Buildings | Provision | Land | Improvements | Total | 12/31/04 | Renovated | Lives (Years) | |||||||||||||||||||||||||||
Denver |
||||||||||||||||||||||||||||||||||||||
7100 North Broadway - 1 |
Denver, CO | 201 | 1,141 | 418 | 215 | 1,545 | 1,760 | 372 | 1978 | (n) | ||||||||||||||||||||||||||||
7100 North Broadway - 2 |
Denver, CO | 203 | 1,150 | 353 | 204 | 1,502 | 1,706 | 397 | 1978 | (n) | ||||||||||||||||||||||||||||
7100 North Broadway - 3 |
Denver, CO | 139 | 787 | 239 | 140 | 1,025 | 1,165 | 279 | 1978 | (n) | ||||||||||||||||||||||||||||
7100 North Broadway - 5 |
Denver, CO | 180 | 1,018 | 219 | 178 | 1,239 | 1,417 | 310 | 1978 | (n) | ||||||||||||||||||||||||||||
7100 North Broadway - 6 |
Denver, CO | 269 | 1,526 | 475 | 271 | 1,999 | 2,270 | 503 | 1978 | (n) | ||||||||||||||||||||||||||||
20100 East 32nd Avenue Parkway |
Aurora, CO | 333 | 1,888 | 250 | 314 | 2,157 | 2,471 | 556 | 1997 | (n) | ||||||||||||||||||||||||||||
5454 Washington |
Denver, CO | 154 | 873 | 252 | 156 | 1,123 | 1,279 | 256 | 1985 | (n) | ||||||||||||||||||||||||||||
700 West 48th Street |
Denver, CO | 302 | 1,711 | 309 | 307 | 2,015 | 2,322 | 407 | 1984 | (n) | ||||||||||||||||||||||||||||
702 West 48th Street |
Denver, CO | 135 | 763 | 214 | 139 | 973 | 1,112 | 268 | 1984 | (n) | ||||||||||||||||||||||||||||
6425 North Washington |
Denver, CO | 374 | 2,118 | 377 | 385 | 2,484 | 2,869 | 536 | 1983 | (n) | ||||||||||||||||||||||||||||
3370 North Peoria Street |
Aurora, CO | 163 | 924 | 201 | 163 | 1,125 | 1,288 | 343 | 1978 | (n) | ||||||||||||||||||||||||||||
3390 North Peoria Street |
Aurora, CO | 145 | 822 | 100 | 147 | 920 | 1,067 | 191 | 1978 | (n) | ||||||||||||||||||||||||||||
3508-3538 North Peoria Street |
Aurora, CO | 260 | 1,472 | 448 | 264 | 1,916 | 2,180 | 405 | 1978 | (n) | ||||||||||||||||||||||||||||
3568 North Peoria Street |
Aurora, CO | 222 | 1,260 | 288 | 225 | 1,545 | 1,770 | 365 | 1978 | (n) | ||||||||||||||||||||||||||||
4785 Elati |
Denver, CO | 173 | 981 | 249 | 175 | 1,228 | 1,403 | 308 | 1972 | (n) | ||||||||||||||||||||||||||||
4770 Fox Street |
Denver, CO | 132 | 750 | 60 | 134 | 808 | 942 | 170 | 1972 | (n) | ||||||||||||||||||||||||||||
1550 W. Evans |
Denver, CO | 388 | 2,200 | 434 | 385 | 2,637 | 3,022 | 503 | 1975 | (n) | ||||||||||||||||||||||||||||
3751-71 Revere Street |
Denver, CO | 262 | 1,486 | 234 | 267 | 1,715 | 1,982 | 330 | 1980 | (n) | ||||||||||||||||||||||||||||
3871 Revere |
Denver, CO | 361 | 2,047 | 422 | 368 | 2,462 | 2,830 | 407 | 1980 | (n) | ||||||||||||||||||||||||||||
4570 Ivy Street |
Denver, CO | 219 | 1,239 | 288 | 220 | 1,526 | 1,746 | 390 | 1985 | (n) | ||||||||||||||||||||||||||||
5855 Stapleton Drive North |
Denver, CO | 288 | 1,630 | 247 | 290 | 1,875 | 2,165 | 364 | 1985 | (n) | ||||||||||||||||||||||||||||
5885 Stapleton Drive North |
Denver, CO | 376 | 2,129 | 246 | 380 | 2,371 | 2,751 | 461 | 1985 | (n) | ||||||||||||||||||||||||||||
5977-5995 North Broadway |
Denver, CO | 268 | 1,518 | 241 | 271 | 1,756 | 2,027 | 325 | 1978 | (n) | ||||||||||||||||||||||||||||
2952-5978 North Broadway |
Denver, CO | 414 | 2,346 | 733 | 422 | 3,071 | 3,493 | 644 | 1978 | (n) | ||||||||||||||||||||||||||||
4721 Ironton Street |
Denver, CO | 232 | 1,313 | 1,518 | 236 | 2,827 | 3,063 | 739 | 1969 | (n) | ||||||||||||||||||||||||||||
7100 North Broadway - 7 |
Denver, CO | 215 | 1,221 | 266 | 217 | 1,485 | 1,702 | 362 | 1985 | (n) | ||||||||||||||||||||||||||||
7100 North Broadway - 8 |
Denver, CO | 79 | 448 | 211 | 80 | 658 | 738 | 223 | 1985 | (n) | ||||||||||||||||||||||||||||
6804 East 48th Avenue |
Denver, CO | 253 | 1,435 | 266 | 256 | 1,698 | 1,954 | 313 | 1973 | (n) | ||||||||||||||||||||||||||||
445 Bryant Street |
Denver, CO | 1,831 | 10,219 | 1,670 | 1,829 | 11,891 | 13,720 | 2,064 | 1960 | (n) | ||||||||||||||||||||||||||||
East 47th Drive A |
Denver, CO | 474 | 2,689 | 112 | 441 | 2,834 | 3,275 | 643 | 1997 | (n) | ||||||||||||||||||||||||||||
9500 West 49th Street A |
Wheatridge, CO | 283 | 1,625 | 279 | 286 | 1,901 | 2,187 | 364 | 1997 | (n) | ||||||||||||||||||||||||||||
9500 West 49th Street B |
Wheatridge, CO | 225 | 1,272 | 33 | 226 | 1,304 | 1,530 | 242 | 1997 | (n) | ||||||||||||||||||||||||||||
9500 West 49th Street C |
Wheatridge, CO | 602 | 3,409 | 98 | 600 | 3,509 | 4,109 | 658 | 1997 | (n) | ||||||||||||||||||||||||||||
9500 West 49th Street D |
Wheatridge, CO | 271 | 1,537 | 181 | 246 | 1,743 | 1,989 | 495 | 1997 | (n) | ||||||||||||||||||||||||||||
8100 South Park Way A |
Littleton, CO | 442 | 2,507 | 71 | 423 | 2,597 | 3,020 | 490 | 1997 | (n) | ||||||||||||||||||||||||||||
8100 South Park Way B |
Littleton, CO | 103 | 582 | 291 | 104 | 872 | 976 | 272 | 1984 | (n) | ||||||||||||||||||||||||||||
8100 South Park Way C |
Littleton, CO | 568 | 3,219 | 223 | 575 | 3,435 | 4,010 | 610 | 1984 | (n) | ||||||||||||||||||||||||||||
451-591 East 124th Avenue |
Littleton, CO | 383 | 2,145 | 685 | 383 | 2,830 | 3,213 | 501 | 1979 | (n) | ||||||||||||||||||||||||||||
608 Garrison Street |
Lakewood, CO | 265 | 1,501 | 404 | 267 | 1,903 | 2,170 | 364 | 1984 | (n) | ||||||||||||||||||||||||||||
610 Garrison Street |
Lakewood, CO | 264 | 1,494 | 404 | 266 | 1,896 | 2,162 | 387 | 1984 | (n) | ||||||||||||||||||||||||||||
15000 West 6th Avenue |
Golden, CO | 913 | 5,174 | 876 | 916 | 6,047 | 6,963 | 1,242 | 1985 | (n) | ||||||||||||||||||||||||||||
14998 West 6th Avenue Bldg E |
Golden, CO | 565 | 3,199 | 272 | 568 | 3,468 | 4,036 | 691 | 1995 | (n) | ||||||||||||||||||||||||||||
14998 West 6th Avenue Bldg F |
Englewood, CO | 269 | 1,525 | 222 | 271 | 1,745 | 2,016 | 440 | 1995 | (n) | ||||||||||||||||||||||||||||
12503 East Euclid Drive |
Denver, CO | 1,219 | 6,905 | 676 | 1,208 | 7,592 | 8,800 | 1,529 | 1986 | (n) | ||||||||||||||||||||||||||||
6547 South Racine Circle |
Denver, CO | 748 | 4,241 | 313 | 739 | 4,563 | 5,302 | 1,095 | 1996 | (n) | ||||||||||||||||||||||||||||
7800 East Iliff Avenue |
Denver, CO | 188 | 1,067 | 96 | 190 | 1,161 | 1,351 | 225 | 1983 | (n) | ||||||||||||||||||||||||||||
2369 South Trenton Way |
Denver, CO | 292 | 1,656 | 247 | 294 | 1,901 | 2,195 | 446 | 1983 | (n) | ||||||||||||||||||||||||||||
2422 S. Trenton Way |
Denver, CO | 241 | 1,364 | 209 | 243 | 1,571 | 1,814 | 301 | 1983 | (n) | ||||||||||||||||||||||||||||
2452 South Trenton Way |
Denver, CO | 421 | 2,386 | 151 | 426 | 2,532 | 2,958 | 486 | 1983 | (n) | ||||||||||||||||||||||||||||
1600 South Abilene |
Aurora, CO | 465 | 2,633 | 89 | 467 | 2,720 | 3,187 | 511 | 1986 | (n) | ||||||||||||||||||||||||||||
1620 South Abilene |
Aurora, CO | 268 | 1,520 | 123 | 270 | 1,641 | 1,911 | 347 | 1986 | (n) | ||||||||||||||||||||||||||||
1640 South Abilene |
Aurora, CO | 368 | 2,085 | 142 | 382 | 2,213 | 2,595 | 424 | 1986 | (n) | ||||||||||||||||||||||||||||
13900 East Florida Ave |
Aurora, CO | 189 | 1,071 | 89 | 190 | 1,159 | 1,349 | 229 | 1986 | (n) | ||||||||||||||||||||||||||||
14401-14492 East 33rd Place |
Aurora, CO | 445 | 2,519 | 241 | 440 | 2,765 | 3,205 | 552 | 1979 | (n) | ||||||||||||||||||||||||||||
11701 East 53rd Avenue |
Denver, CO | 416 | 2,355 | 118 | 422 | 2,467 | 2,889 | 447 | 1985 | (n) | ||||||||||||||||||||||||||||
5401 Oswego Street |
Denver, CO | 273 | 1,547 | 397 | 278 | 1,939 | 2,217 | 452 | 1985 | (n) | ||||||||||||||||||||||||||||
3811 Joilet |
(q) | Denver, CO | 735 | 4,166 | 238 | 752 | 4,387 | 5,139 | 793 | 1977 | (n) | |||||||||||||||||||||||||||
2630 West 2nd Avenue |
Denver, CO | 51 | 286 | 81 | 51 | 367 | 418 | 58 | 1970 | (n) | ||||||||||||||||||||||||||||
2650 West 2nd Avenue |
Denver, CO | 221 | 1,252 | 90 | 223 | 1,340 | 1,563 | 260 | 1970 | (n) | ||||||||||||||||||||||||||||
14818 West 6th Avenue Bldg A |
Golden, CO | 494 | 2,799 | 327 | 468 | 3,152 | 3,620 | 740 | 1985 | (n) | ||||||||||||||||||||||||||||
14828 West 6th Avenue Bldg B |
Golden, CO | 519 | 2,942 | 510 | 503 | 3,468 | 3,971 | 683 | 1985 | (n) | ||||||||||||||||||||||||||||
12055 E 49th Ave/4955 Peoria |
Denver, CO | 298 | 1,688 | 559 | 305 | 2,240 | 2,545 | 501 | 1984 | (n) | ||||||||||||||||||||||||||||
4940-4950 Paris |
Denver, CO | 152 | 861 | 73 | 156 | 930 | 1,086 | 167 | 1984 | (n) | ||||||||||||||||||||||||||||
4970 Paris |
Denver, CO | 95 | 537 | 88 | 97 | 623 | 720 | 116 | 1984 | (n) | ||||||||||||||||||||||||||||
5010 Paris |
Denver, CO | 89 | 505 | 224 | 91 | 727 | 818 | 122 | 1984 | (n) | ||||||||||||||||||||||||||||
7367 South Revere Parkway |
Englewood, CO | 926 | 5,124 | 208 | 934 | 5,324 | 6,258 | 963 | 1997 | (n) | ||||||||||||||||||||||||||||
8200 East Park Meadows Drive |
(j) | Lone Tree, CO | 1,297 | 7,348 | 898 | 1,304 | 8,239 | 9,543 | 990 | 1984 | (n) | |||||||||||||||||||||||||||
3250 Quentin |
(j) | Aurora, CO | 1,220 | 6,911 | 469 | 1,230 | 7,370 | 8,600 | 856 | 1984/2000 | (n) | |||||||||||||||||||||||||||
11585 E. 53rd Ave. |
(j) | Denver, CO | 1,770 | 10,030 | 501 | 1,780 | 10,521 | 12,301 | 884 | 1984 | (n) | |||||||||||||||||||||||||||
10500 East 54th Ave. |
(k) | Denver, CO | 1,253 | 7,098 | 544 | 1,260 | 7,635 | 8,895 | 680 | 1986 | (n) | |||||||||||||||||||||||||||
8835 W. 116th Street |
Broomfield, CO | 1,151 | 6,523 | 691 | 1,304 | 7,061 | 8,365 | 332 | 2002 | (n) | ||||||||||||||||||||||||||||
3101-3151 S. Platte River Dr. |
Englewood, CO | 2,500 | 8,549 | 89 | 2,504 | 8,634 | 11,138 | 202 | 1974 | (n) | ||||||||||||||||||||||||||||
3155-3199 S. Platte River Dr. |
Englewood, CO | 1,700 | 7,787 | 13 | 1,702 | 7,798 | 9,500 | 188 | 1974 | (n) | ||||||||||||||||||||||||||||
3201-3273 S. Platte River Dr. |
Englewood, CO | 1,600 | 6,592 | 11 | 1,602 | 6,601 | 8,203 | 172 | 1974 | (n) | ||||||||||||||||||||||||||||
18150 E. 32nd Street |
Aurora, CO | 563 | 3,188 | 994 | 572 | 4,173 | 4,745 | 445 | 2000 | (n) |
S-5
(r) | ||||||||||||||||||||||||||||||||||||||
Costs | ||||||||||||||||||||||||||||||||||||||
Capitalized | ||||||||||||||||||||||||||||||||||||||
Subsequent to | ||||||||||||||||||||||||||||||||||||||
Acquisition or | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||
(b) | Completion | At Close of Period 12/31/04 | Accumulated | |||||||||||||||||||||||||||||||||||
Location | (a) | Initial Cost | and Valuation | Building and | Depreciation | Year Built/ | Depreciable | |||||||||||||||||||||||||||||||
Building Address | (City/State) | Encumbrances | Land | Buildings | Provision | Land | Improvements | Total | 12/31/04 | Renovated | Lives (Years) | |||||||||||||||||||||||||||
8820 W. 116th Street |
(q) | Broomfield, CO | 338 | 1,918 | 62 | 372 | 1,946 | 2,318 | 88 | 2001 | (n) | |||||||||||||||||||||||||||
Hilltop Business Center I Bldg. B |
(q) | Littleton, CO | 751 | | 3,634 | 739 | 3,646 | 4,385 | 220 | 2001 | (n) | |||||||||||||||||||||||||||
Jeffco Business Center A |
(q) | Broomfield, CO | 312 | | 1,687 | 370 | 1,629 | 1,999 | 135 | 2001 | (n) | |||||||||||||||||||||||||||
Park Centre A |
(q) | Westminister, CO | 441 | | 3,999 | 441 | 3,999 | 4,440 | 298 | 2001 | (n) | |||||||||||||||||||||||||||
Park Centre B |
(q) | Westminister, CO | 374 | | 3,108 | 374 | 3,108 | 3,482 | 271 | 2001 | (n) | |||||||||||||||||||||||||||
Park Centre C |
(q) | Westminister, CO | 374 | | 3,022 | 374 | 3,022 | 3,396 | 237 | 2001 | (n) | |||||||||||||||||||||||||||
Park Centre D |
(q) | Westminister, CO | 441 | | 3,757 | 441 | 3,757 | 4,198 | 281 | 2001 | (n) | |||||||||||||||||||||||||||
Des
Moines |
||||||||||||||||||||||||||||||||||||||
720
Alexender War |
(q) | North Liberty, IA | 1,300 | | 16,930 | 1,300 | 16,930 | 18,320 | 35 | 2004 | (n) | |||||||||||||||||||||||||||
Detroit |
||||||||||||||||||||||||||||||||||||||
238 Executive Drive |
Troy, MI | 52 | 173 | 562 | 100 | 687 | 787 | 513 | 1973 | (n) | ||||||||||||||||||||||||||||
256 Executive Drive |
Troy, MI | 44 | 146 | 442 | 85 | 547 | 632 | 414 | 1974 | (n) | ||||||||||||||||||||||||||||
301 Executive Drive |
Troy, MI | 71 | 293 | 762 | 133 | 993 | 1,126 | 693 | 1974 | (n) | ||||||||||||||||||||||||||||
449 Executive Drive |
Troy, MI | 125 | 425 | 1,037 | 218 | 1,369 | 1,587 | 937 | 1975 | (n) | ||||||||||||||||||||||||||||
501 Executive Drive |
Troy, MI | 71 | 236 | 713 | 129 | 891 | 1,020 | 449 | 1984 | (n) | ||||||||||||||||||||||||||||
451 Robbins Drive |
Troy, MI | 96 | 448 | 1,001 | 192 | 1,353 | 1,545 | 969 | 1975 | (n) | ||||||||||||||||||||||||||||
1095 Crooks Road |
Troy, MI | 331 | 1,017 | 1,033 | 360 | 2,021 | 2,381 | 1,114 | 1986 | (n) | ||||||||||||||||||||||||||||
1416 Meijer Drive |
Troy, MI | 94 | 394 | 391 | 121 | 758 | 879 | 504 | 1980 | (n) | ||||||||||||||||||||||||||||
1624 Meijer Drive |
Troy, MI | 236 | 1,406 | 995 | 373 | 2,264 | 2,637 | 1,363 | 1984 | (n) | ||||||||||||||||||||||||||||
1972 Meijer Drive |
Troy, MI | 315 | 1,301 | 721 | 372 | 1,965 | 2,337 | 1,082 | 1985 | (n) | ||||||||||||||||||||||||||||
1621 Northwood Drive |
Troy, MI | 85 | 351 | 1,040 | 215 | 1,261 | 1,476 | 1,012 | 1977 | (n) | ||||||||||||||||||||||||||||
1707 Northwood Drive |
Troy, MI | 95 | 262 | 1,221 | 239 | 1,339 | 1,578 | 781 | 1983 | (n) | ||||||||||||||||||||||||||||
1788 Northwood Drive |
Troy, MI | 50 | 196 | 599 | 103 | 742 | 845 | 497 | 1977 | (n) | ||||||||||||||||||||||||||||
1821 Northwood Drive |
Troy, MI | 132 | 523 | 743 | 220 | 1,178 | 1,398 | 915 | 1977 | (n) | ||||||||||||||||||||||||||||
1826 Northwood Drive |
Troy, MI | 55 | 208 | 395 | 103 | 555 | 658 | 431 | 1977 | (n) | ||||||||||||||||||||||||||||
1864 Northwood Drive |
Troy, MI | 57 | 190 | 470 | 107 | 610 | 717 | 482 | 1977 | (n) | ||||||||||||||||||||||||||||
2277 Elliott Avenue |
Troy, MI | 48 | 188 | 533 | 104 | 665 | 769 | 475 | 1975 | (n) | ||||||||||||||||||||||||||||
2451 Elliott Avenue |
Troy, MI | 78 | 319 | 839 | 164 | 1,072 | 1,236 | 834 | 1974 | (n) | ||||||||||||||||||||||||||||
2730 Research Drive |
Rochester Hills, MI | 915 | 4,215 | 747 | 903 | 4,974 | 5,877 | 2,754 | 1988 | (n) | ||||||||||||||||||||||||||||
2791 Research Drive |
Rochester Hills, MI | 557 | 2,731 | 443 | 560 | 3,171 | 3,731 | 1,503 | 1991 | (n) | ||||||||||||||||||||||||||||
2871 Research Drive |
Rochester Hills, MI | 324 | 1,487 | 378 | 327 | 1,862 | 2,189 | 887 | 1991 | (n) | ||||||||||||||||||||||||||||
2911 Research Drive |
Rochester Hills, MI | 505 | 2,136 | 539 | 504 | 2,676 | 3,180 | 1,271 | 1992 | (n) | ||||||||||||||||||||||||||||
3011 Research Drive |
Rochester Hills, MI | 457 | 2,104 | 349 | 457 | 2,453 | 2,910 | 1,318 | 1988 | (n) | ||||||||||||||||||||||||||||
2870 Technology Drive |
Rochester Hills, MI | 275 | 1,262 | 237 | 279 | 1,495 | 1,774 | 804 | 1988 | (n) | ||||||||||||||||||||||||||||
2900 Technology Drive |
Rochester Hills, MI | 214 | 977 | 438 | 219 | 1,410 | 1,629 | 710 | 1992 | (n) | ||||||||||||||||||||||||||||
2920 Technology Drive |
Rochester Hills, MI | 159 | 671 | 144 | 153 | 821 | 974 | 398 | 1992 | (n) | ||||||||||||||||||||||||||||
2930 Technology Drive |
Rochester Hills, MI | 131 | 594 | 441 | 138 | 1,028 | 1,166 | 474 | 1991 | (n) | ||||||||||||||||||||||||||||
2950 Technology Drive |
Rochester Hills, MI | 178 | 819 | 303 | 185 | 1,115 | 1,300 | 575 | 1991 | (n) | ||||||||||||||||||||||||||||
23014 Commerce Drive |
Farmington Hills, MI | 39 | 203 | 211 | 56 | 397 | 453 | 234 | 1983 | (n) | ||||||||||||||||||||||||||||
23028 Commerce Drive |
Farmington Hills, MI | 98 | 507 | 439 | 125 | 919 | 1,044 | 601 | 1983 | (n) | ||||||||||||||||||||||||||||
23035 Commerce Drive |
Farmington Hills, MI | 71 | 355 | 270 | 93 | 603 | 696 | 321 | 1983 | (n) | ||||||||||||||||||||||||||||
23042 Commerce Drive |
Farmintgon Hills, MI | 67 | 277 | 375 | 89 | 630 | 719 | 371 | 1983 | (n) | ||||||||||||||||||||||||||||
23065 Commerce Drive |
Farmington Hills, MI | 71 | 408 | 217 | 93 | 603 | 696 | 358 | 1983 | (n) | ||||||||||||||||||||||||||||
23070 Commerce Drive |
Farmington Hills, MI | 112 | 442 | 735 | 125 | 1,164 | 1,289 | 713 | 1983 | (n) | ||||||||||||||||||||||||||||
23079 Commerce Drive |
Farmington Hills, MI | 68 | 301 | 290 | 79 | 580 | 659 | 303 | 1983 | (n) | ||||||||||||||||||||||||||||
23093 Commerce Drive |
Farmington Hills, MI | 211 | 1,024 | 788 | 295 | 1,728 | 2,023 | 1,017 | 1983 | (n) | ||||||||||||||||||||||||||||
23135 Commerce Drive |
Farmington Hills, MI | 146 | 701 | 283 | 158 | 972 | 1,130 | 526 | 1986 | (n) | ||||||||||||||||||||||||||||
23163 Commerce Drive |
Farmington Hills, MI | 111 | 513 | 327 | 138 | 813 | 951 | 440 | 1986 | (n) | ||||||||||||||||||||||||||||
23177 Commerce Drive |
Farmington Hills, MI | 175 | 1,007 | 603 | 254 | 1,531 | 1,785 | 788 | 1986 | (n) | ||||||||||||||||||||||||||||
23206 Commerce Drive |
Farmington Hills, MI | 125 | 531 | 364 | 137 | 883 | 1,020 | 482 | 1985 | (n) | ||||||||||||||||||||||||||||
23370 Commerce Drive |
Farmington Hills, MI | 59 | 233 | 334 | 66 | 560 | 626 | 286 | 1980 | (n) | ||||||||||||||||||||||||||||
32450 N Avis Drive |
Madison Heights, MI | 281 | 1,590 | 458 | 286 | 2,043 | 2,329 | 641 | 1974 | (n) | ||||||||||||||||||||||||||||
38300 Plymouth Road |
Livonia, MI | 729 | | 4,846 | 878 | 4,697 | 5,575 | 801 | 1997 | (n) | ||||||||||||||||||||||||||||
12707 Eckles Road |
Plymouth Township, MI | 255 | 1,445 | 110 | 267 | 1,543 | 1,810 | 325 | 1990 | (n) | ||||||||||||||||||||||||||||
9300-9328 Harrison Rd |
Romulus, MI | 147 | 834 | 378 | 154 | 1,205 | 1,359 | 275 | 1978 | (n) | ||||||||||||||||||||||||||||
9330-9358 Harrison Rd |
Romulus, MI | 81 | 456 | 430 | 85 | 882 | 967 | 283 | 1978 | (n) | ||||||||||||||||||||||||||||
28420-28448 Highland Rd |
Romulus, MI | 143 | 809 | 277 | 149 | 1,080 | 1,229 | 289 | 1979 | (n) | ||||||||||||||||||||||||||||
28450-28478 Highland Rd |
Romulus, MI | 81 | 461 | 391 | 85 | 848 | 933 | 282 | 1979 | (n) | ||||||||||||||||||||||||||||
28421-28449 Highland Rd |
Romulus, MI | 109 | 617 | 374 | 114 | 986 | 1,100 | 298 | 1980 | (n) | ||||||||||||||||||||||||||||
28451-28479 Highland Rd |
Romulus, MI | 107 | 608 | 224 | 112 | 827 | 939 | 225 | 1980 | (n) | ||||||||||||||||||||||||||||
28825-28909 Highland Rd |
Romulus, MI | 70 | 395 | 280 | 73 | 672 | 745 | 176 | 1981 | (n) | ||||||||||||||||||||||||||||
28933-29017 Highland Rd |
Romulus, MI | 112 | 634 | 256 | 117 | 885 | 1,002 | 274 | 1982 | (n) | ||||||||||||||||||||||||||||
28824-28908 Highland Rd |
Romulus, MI | 134 | 760 | 428 | 140 | 1,182 | 1,322 | 375 | 1982 | (n) | ||||||||||||||||||||||||||||
28932-29016 Highland Rd |
Romulus, MI | 123 | 694 | 447 | 128 | 1,136 | 1,264 | 309 | 1982 | (n) | ||||||||||||||||||||||||||||
9710-9734 Harrison Rd |
Romulus, MI | 125 | 706 | 196 | 130 | 897 | 1,027 | 218 | 1987 | (n) | ||||||||||||||||||||||||||||
9740-9772 Harrison Rd |
Romulus, MI | 132 | 749 | 243 | 138 | 986 | 1,124 | 283 | 1987 | (n) | ||||||||||||||||||||||||||||
9840-9868 Harrison Rd |
Romulus, MI | 144 | 815 | 202 | 151 | 1,010 | 1,161 | 256 | 1987 | (n) | ||||||||||||||||||||||||||||
9800-9824 Harrison Rd |
Romulus, MI | 117 | 664 | 200 | 123 | 858 | 981 | 255 | 1987 | (n) | ||||||||||||||||||||||||||||
29265-29285 Airport Dr |
Romulus, MI | 140 | 794 | 294 | 147 | 1,081 | 1,228 | 299 | 1983 | (n) | ||||||||||||||||||||||||||||
29185-29225 Airport Dr |
Romulus, MI | 140 | 792 | 349 | 146 | 1,135 | 1,281 | 303 | 1983 | (n) | ||||||||||||||||||||||||||||
29149-29165 Airport Dr |
Romulus, MI | 216 | 1,225 | 340 | 226 | 1,555 | 1,781 | 405 | 1984 | (n) | ||||||||||||||||||||||||||||
29101-29115 Airport Dr |
Romulus, MI | 130 | 738 | 291 | 136 | 1,023 | 1,159 | 258 | 1985 | (n) | ||||||||||||||||||||||||||||
29031-29045 Airport Dr |
Romulus, MI | 124 | 704 | 162 | 130 | 860 | 990 | 208 | 1985 | (n) | ||||||||||||||||||||||||||||
29050-29062 Airport Dr |
Romulus, MI | 127 | 718 | 218 | 133 | 930 | 1,063 | 260 | 1986 | (n) | ||||||||||||||||||||||||||||
29120-29134 Airport Dr |
Romulus, MI | 161 | 912 | 500 | 169 | 1,404 | 1,573 | 465 | 1986 | (n) |
S-6
(r) | ||||||||||||||||||||||||||||||||||||||
Costs | ||||||||||||||||||||||||||||||||||||||
Capitalized | ||||||||||||||||||||||||||||||||||||||
Subsequent to | ||||||||||||||||||||||||||||||||||||||
Acquisition or | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||
(b) | Completion | At Close of Period 12/31/04 | Accumulated | |||||||||||||||||||||||||||||||||||
Location | (a) | Initial Cost | and Valuation | Building and | Depreciation | Year Built/ | Depreciable | |||||||||||||||||||||||||||||||
Building Address | (City/State) | Encumbrances | Land | Buildings | Provision | Land | Improvements | Total | 12/31/04 | Renovated | Lives (Years) | |||||||||||||||||||||||||||
29200-29214 Airport Dr |
Romulus, MI | 170 | 963 | 348 | 178 | 1,303 | 1,481 | 310 | 1985 | (n) | ||||||||||||||||||||||||||||
9301-9339 Middlebelt Rd |
Romulus, MI | 124 | 703 | 213 | 130 | 910 | 1,040 | 205 | 1983 | (n) | ||||||||||||||||||||||||||||
26980 Trolley Industrial Drive |
Taylor, MI | 450 | 2,550 | 1,015 | 463 | 3,552 | 4,015 | 670 | 1997 | (n) | ||||||||||||||||||||||||||||
32975 Capitol Avenue |
Livonia, MI | 135 | 748 | 344 | 144 | 1,083 | 1,227 | 176 | 1978 | (n) | ||||||||||||||||||||||||||||
2725 S. Industrial Highway |
Ann Arbor, MI | 660 | 3,654 | 543 | 704 | 4,153 | 4,857 | 872 | 1997 | (n) | ||||||||||||||||||||||||||||
32920 Capitol Avenue |
Livonia, MI | 76 | 422 | 86 | 82 | 502 | 584 | 89 | 1973 | (n) | ||||||||||||||||||||||||||||
11923 Brookfield Avenue |
Livonia, MI | 120 | 665 | 459 | 128 | 1,116 | 1,244 | 327 | 1973 | (n) | ||||||||||||||||||||||||||||
11965 Brookfield Avenue |
Livonia, MI | 120 | 665 | 78 | 128 | 735 | 863 | 130 | 1973 | (n) | ||||||||||||||||||||||||||||
13405 Stark Road |
Livonia, MI | 46 | 254 | 136 | 49 | 387 | 436 | 53 | 1980 | (n) | ||||||||||||||||||||||||||||
1170 Chicago Road |
Troy, MI | 249 | 1,380 | 160 | 266 | 1,523 | 1,789 | 252 | 1983 | (n) | ||||||||||||||||||||||||||||
1200 Chicago Road |
Troy, MI | 268 | 1,483 | 142 | 286 | 1,607 | 1,893 | 265 | 1984 | (n) | ||||||||||||||||||||||||||||
450 Robbins Drive |
Troy, MI | 166 | 920 | 139 | 178 | 1,047 | 1,225 | 200 | 1976 | (n) | ||||||||||||||||||||||||||||
1230 Chicago Road |
Troy, MI | 271 | 1,498 | 142 | 289 | 1,622 | 1,911 | 267 | 1996 | (n) | ||||||||||||||||||||||||||||
12886 Westmore Avenue |
Livonia, MI | 190 | 1,050 | 199 | 202 | 1,237 | 1,439 | 209 | 1981 | (n) | ||||||||||||||||||||||||||||
12898 Westmore Avenue |
Livonia, MI | 190 | 1,050 | 227 | 202 | 1,265 | 1,467 | 216 | 1981 | (n) | ||||||||||||||||||||||||||||
33025 Industrial Road |
Livonia, MI | 80 | 442 | 92 | 85 | 529 | 614 | 84 | 1980 | (n) | ||||||||||||||||||||||||||||
47711 Clipper Street |
Plymouth Township, MI | 539 | 2,983 | 265 | 575 | 3,212 | 3,787 | 531 | 1996 | (n) | ||||||||||||||||||||||||||||
32975 Industrial Road |
Livonia, MI | 160 | 887 | 357 | 171 | 1,233 | 1,404 | 201 | 1984 | (n) | ||||||||||||||||||||||||||||
32985 Industrial Road |
Livonia, MI | 137 | 761 | 149 | 147 | 900 | 1,047 | 141 | 1985 | (n) | ||||||||||||||||||||||||||||
32995 Industrial Road |
Livonia, MI | 160 | 887 | 180 | 171 | 1,056 | 1,227 | 179 | 1983 | (n) | ||||||||||||||||||||||||||||
12874 Westmore Avenue |
Livonia, MI | 137 | 761 | 158 | 147 | 909 | 1,056 | 145 | 1984 | (n) | ||||||||||||||||||||||||||||
33067 Industrial Road |
Livonia, MI | 160 | 887 | 250 | 171 | 1,126 | 1,297 | 174 | 1984 | (n) | ||||||||||||||||||||||||||||
1775 Bellingham |
Troy, MI | 344 | 1,902 | 315 | 367 | 2,194 | 2,561 | 429 | 1987 | (n) | ||||||||||||||||||||||||||||
1785 East Maple |
Troy, MI | 92 | 507 | 88 | 98 | 589 | 687 | 97 | 1985 | (n) | ||||||||||||||||||||||||||||
1807 East Maple |
Troy, MI | 321 | 1,775 | 199 | 342 | 1,953 | 2,295 | 325 | 1984 | (n) | ||||||||||||||||||||||||||||
980 Chicago |
Troy, MI | 206 | 1,141 | 103 | 220 | 1,230 | 1,450 | 203 | 1985 | (n) | ||||||||||||||||||||||||||||
1840 Enterprise Drive |
Rochester Hills, MI | 573 | 3,170 | 283 | 611 | 3,415 | 4,026 | 564 | 1990 | (n) | ||||||||||||||||||||||||||||
1885 Enterprise Drive |
Rochester Hills, MI | 209 | 1,158 | 110 | 223 | 1,254 | 1,477 | 207 | 1990 | (n) | ||||||||||||||||||||||||||||
1935-55 Enterprise Drive |
Rochester Hills, MI | 1,285 | 7,144 | 874 | 1,371 | 7,932 | 9,303 | 1,454 | 1990 | (n) | ||||||||||||||||||||||||||||
5500 Enterprise Court |
Warren, MI | 675 | 3,737 | 447 | 721 | 4,138 | 4,859 | 680 | 1989 | (n) | ||||||||||||||||||||||||||||
750 Chicago Road |
Troy, MI | 323 | 1,790 | 278 | 345 | 2,046 | 2,391 | 366 | 1986 | (n) | ||||||||||||||||||||||||||||
800 Chicago Road |
Troy, MI | 283 | 1,567 | 525 | 302 | 2,073 | 2,375 | 404 | 1985 | (n) | ||||||||||||||||||||||||||||
850 Chicago Road |
Troy, MI | 183 | 1,016 | 174 | 196 | 1,177 | 1,373 | 187 | 1984 | (n) | ||||||||||||||||||||||||||||
2805 S. Industrial Highway |
Ann Arbor, MI | 318 | 1,762 | 267 | 340 | 2,007 | 2,347 | 362 | 1990 | (n) | ||||||||||||||||||||||||||||
6833 Center Drive |
Sterling Heights, MI | 467 | 2,583 | 220 | 493 | 2,777 | 3,270 | 478 | 1998 | (n) | ||||||||||||||||||||||||||||
32201 North Avis Drive |
Madison Heights, MI | 345 | 1,911 | 447 | 349 | 2,354 | 2,703 | 483 | 1974 | (n) | ||||||||||||||||||||||||||||
1100 East Mandoline Road |
Madison Heights, MI | 888 | 4,915 | 1,670 | 897 | 6,576 | 7,473 | 1,148 | 1967 | (n) | ||||||||||||||||||||||||||||
30081 Stephenson Highway |
Madison Heights, MI | 271 | 1,499 | 365 | 274 | 1,861 | 2,135 | 312 | 1967 | (n) | ||||||||||||||||||||||||||||
1120 John A. Papalas Drive |
(k) | Lincoln Park, MI | 586 | 3,241 | 755 | 593 | 3,989 | 4,582 | 782 | 1985 | (n) | |||||||||||||||||||||||||||
4872 S. Lapeer Road |
Lake Orion Twsp, MI | 1,342 | 5,441 | 1,905 | 1,412 | 7,276 | 8,688 | 1,149 | 1999 | (n) | ||||||||||||||||||||||||||||
1400 Allen Drive |
Troy, MI | 209 | 1,154 | 120 | 212 | 1,271 | 1,483 | 128 | 1979 | (n) | ||||||||||||||||||||||||||||
1408 Allen Drive |
Troy, MI | 151 | 834 | 171 | 153 | 1,003 | 1,156 | 137 | 1979 | (n) | ||||||||||||||||||||||||||||
1305 Stephenson Hwy |
Troy, MI | 345 | 1,907 | 78 | 350 | 1,980 | 2,330 | 201 | 1979 | (n) | ||||||||||||||||||||||||||||
32505 Industrial Drive |
Madison Heights, MI | 345 | 1,910 | 419 | 351 | 2,323 | 2,674 | 227 | 1979 | (n) | ||||||||||||||||||||||||||||
1799-1813 Northfield Drive |
(j) | Rochester Hills, MI | 481 | 2,665 | 139 | 490 | 2,795 | 3,285 | 304 | 1980 | (n) | |||||||||||||||||||||||||||
28435
Automation Blud. |
(q) | Wixon, MI | 621 | | 3,569 | 621 | 3,569 | 4,190 | 7 | 2004 | (n) | |||||||||||||||||||||||||||
Grand Rapids |
||||||||||||||||||||||||||||||||||||||
5050 Kendrick Court |
(q) | Grand Rapids, MI | 1,721 | 11,433 | 4,581 | 1,721 | 16,014 | 17,735 | 4,116 | 1988/94 | (n) | |||||||||||||||||||||||||||
5015 52nd Street SE |
Grand Rapids, MI | 234 | 1,321 | 144 | 234 | 1,465 | 1,699 | 381 | 1987 | (n) | ||||||||||||||||||||||||||||
Houston |
||||||||||||||||||||||||||||||||||||||
2102-2314 Edwards Street |
Houston, TX | 348 | 1,973 | 978 | 382 | 2,917 | 3,299 | 716 | 1961 | (n) | ||||||||||||||||||||||||||||
4545 Eastpark Drive |
Houston, TX | 235 | 1,331 | 700 | 240 | 2,026 | 2,266 | 349 | 1972 | (n) | ||||||||||||||||||||||||||||
3351 Rauch St |
Houston, TX | 272 | 1,541 | 251 | 278 | 1,786 | 2,064 | 371 | 1970 | (n) | ||||||||||||||||||||||||||||
3851 Yale St |
Houston, TX | 413 | 2,343 | 686 | 425 | 3,017 | 3,442 | 542 | 1971 | (n) | ||||||||||||||||||||||||||||
3337-3347 Rauch Street |
Houston, TX | 227 | 1,287 | 316 | 233 | 1,597 | 1,830 | 375 | 1970 | (n) | ||||||||||||||||||||||||||||
8505 N Loop East |
Houston, TX | 439 | 2,489 | 506 | 449 | 2,985 | 3,434 | 523 | 1981 | (n) | ||||||||||||||||||||||||||||
4749-4799 Eastpark Dr |
Houston, TX | 594 | 3,368 | 1,061 | 611 | 4,412 | 5,023 | 782 | 1979 | (n) | ||||||||||||||||||||||||||||
4851 Homestead Road |
Houston, TX | 491 | 2,782 | 989 | 504 | 3,758 | 4,262 | 727 | 1973 | (n) | ||||||||||||||||||||||||||||
3365-3385 Rauch Street |
Houston, TX | 284 | 1,611 | 195 | 290 | 1,800 | 2,090 | 383 | 1970 | (n) | ||||||||||||||||||||||||||||
5050 Campbell Road |
Houston, TX | 461 | 2,610 | 355 | 470 | 2,956 | 3,426 | 539 | 1970 | (n) | ||||||||||||||||||||||||||||
4300 Pine Timbers |
Houston, TX | 489 | 2,769 | 595 | 499 | 3,354 | 3,853 | 613 | 1980 | (n) | ||||||||||||||||||||||||||||
7901 Blankenship |
Houston, TX | 136 | 772 | 420 | 140 | 1,188 | 1,328 | 297 | 1972 | (n) | ||||||||||||||||||||||||||||
2500-2530 Fairway Park Drive |
Houston, TX | 766 | 4,342 | 633 | 792 | 4,949 | 5,741 | 906 | 1974 | (n) | ||||||||||||||||||||||||||||
6550 Longpointe |
Houston, TX | 362 | 2,050 | 491 | 370 | 2,533 | 2,903 | 493 | 1980 | (n) | ||||||||||||||||||||||||||||
1815 Turning Basin Dr |
Houston, TX | 487 | 2,761 | 505 | 531 | 3,222 | 3,753 | 558 | 1980 | (n) | ||||||||||||||||||||||||||||
1819 Turning Basin Dr |
Houston, TX | 231 | 1,308 | 522 | 251 | 1,810 | 2,061 | 290 | 1980 | (n) | ||||||||||||||||||||||||||||
1805 Turning Basin Drive |
Houston, TX | 564 | 3,197 | 674 | 616 | 3,819 | 4,435 | 678 | 1980 | (n) | ||||||||||||||||||||||||||||
7000 Empire Drive |
Houston, TX | 450 | 2,552 | 1,147 | 452 | 3,697 | 4,149 | 893 | 1980 | (n) | ||||||||||||||||||||||||||||
9777 West Gulfbank Drive |
Houston, TX | 1,217 | 6,899 | 1,525 | 1,216 | 8,425 | 9,641 | 1,726 | 1980 | (n) | ||||||||||||||||||||||||||||
9835A Genard Road |
Houston, TX | 1,505 | 8,333 | 3,307 | 1,581 | 11,564 | 13,145 | 1,438 | 1980 | (n) | ||||||||||||||||||||||||||||
9835B Genard Road |
Houston, TX | 245 | 1,357 | 488 | 256 | 1,834 | 2,090 | 237 | 1980 | (n) | ||||||||||||||||||||||||||||
10161 Harwin Drive |
Houston, TX | 505 | 2,861 | 749 | 511 | 3,604 | 4,115 | 482 | 1979/1981 | (n) |
S-7
(r) | ||||||||||||||||||||||||||||||||||||||
Costs | ||||||||||||||||||||||||||||||||||||||
Capitalized | ||||||||||||||||||||||||||||||||||||||
Subsequent to | ||||||||||||||||||||||||||||||||||||||
Acquisition or | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||
(b) | Completion | At Close of Period 12/31/04 | Accumulated | |||||||||||||||||||||||||||||||||||
Location | (a) | Initial Cost | and Valuation | Building and | Depreciation | Year Built/ | Depreciable | |||||||||||||||||||||||||||||||
Building Address | (City/State) | Encumbrances | Land | Buildings | Provision | Land | Improvements | Total | 12/31/04 | Renovated | Lives (Years) | |||||||||||||||||||||||||||
10165 Harwin Drive |
Houston, TX | 218 | 1,234 | 785 | 220 | 2,017 | 2,237 | 321 | 1979/1981 | (n) | ||||||||||||||||||||||||||||
10175 Harwin Drive |
Houston, TX | 267 | 1,515 | 404 | 270 | 1,916 | 2,186 | 399 | 1979/1981 | (n) | ||||||||||||||||||||||||||||
10325-10415 Landsbury Drive |
(k) | Houston, TX | 696 | 3,854 | 312 | 704 | 4,158 | 4,862 | 264 | 1982 | (n) | |||||||||||||||||||||||||||
8705 City Park Loop |
Houston, TX | 710 | 2,983 | 199 | 714 | 3,178 | 3,892 | 200 | 1982 | (n) | ||||||||||||||||||||||||||||
600 Kenrick |
(q) | Houston, TX | 900 | 1,791 | 32 | 913 | 1,810 | 2,723 | 15 | 1981 | (n) | |||||||||||||||||||||||||||
Indianapolis |
||||||||||||||||||||||||||||||||||||||
2400 North Shadeland |
Indianapolis, IN | 142 | 802 | 139 | 149 | 934 | 1,083 | 177 | 1970 | (n) | ||||||||||||||||||||||||||||
2402 North Shadeland |
Indianapolis, IN | 466 | 2,640 | 664 | 489 | 3,281 | 3,770 | 659 | 1970 | (n) | ||||||||||||||||||||||||||||
7901 West 21st St. |
Indianapolis, IN | 1,063 | 6,027 | 365 | 1,048 | 6,407 | 7,455 | 1,230 | 1985 | (n) | ||||||||||||||||||||||||||||
1445 Brookville Way |
Indianapolis, IN | 459 | 2,603 | 766 | 476 | 3,352 | 3,828 | 798 | 1989 | (n) | ||||||||||||||||||||||||||||
1440 Brookville Way |
Indianapolis, IN | 665 | 3,770 | 521 | 685 | 4,271 | 4,956 | 925 | 1990 | (n) | ||||||||||||||||||||||||||||
1240 Brookville Way |
Indianapolis, IN | 247 | 1,402 | 347 | 258 | 1,738 | 1,996 | 455 | 1990 | (n) | ||||||||||||||||||||||||||||
1220 Brookville Way |
Indianapolis, IN | 223 | 40 | 61 | 226 | 98 | 324 | 16 | 1990 | (n) | ||||||||||||||||||||||||||||
1345 Brookville Way |
Indianapolis, IN | (s) | 586 | 3,321 | 878 | 601 | 4,184 | 4,785 | 994 | 1992 | (n) | |||||||||||||||||||||||||||
1350 Brookville Way |
Indianapolis, IN | 205 | 1,161 | 204 | 212 | 1,358 | 1,570 | 324 | 1994 | (n) | ||||||||||||||||||||||||||||
1341 Sadlier Circle E Dr |
Indianapolis, IN | (c) | 131 | 743 | 449 | 136 | 1,187 | 1,323 | 290 | 1971/1992 | (n) | |||||||||||||||||||||||||||
1322-1438 Sadlier Circle E Dr |
Indianapolis, IN | (c) | 145 | 822 | 356 | 152 | 1,171 | 1,323 | 363 | 1971/1992 | (n) | |||||||||||||||||||||||||||
1327-1441 Sadlier Circle E Dr |
Indianapolis, IN | (c) | 218 | 1,234 | 402 | 225 | 1,629 | 1,854 | 436 | 1992 | (n) | |||||||||||||||||||||||||||
1304 Sadlier Circle E Dr |
Indianapolis, IN | (c) | 71 | 405 | 178 | 75 | 579 | 654 | 153 | 1971/1992 | (n) | |||||||||||||||||||||||||||
1402 Sadlier Circle E Dr |
Indianapolis, IN | (c) | 165 | 934 | 472 | 171 | 1,400 | 1,571 | 333 | 1970/1992 | (n) | |||||||||||||||||||||||||||
1504 Sadlier Circle E Dr |
Indianapolis, IN | (c) | 219 | 1,238 | 267 | 226 | 1,498 | 1,724 | 313 | 1971/1992 | (n) | |||||||||||||||||||||||||||
1311 Sadlier Circle E Dr |
Indianapolis, IN | (c) | 54 | 304 | 159 | 57 | 460 | 517 | 142 | 1971/1992 | (n) | |||||||||||||||||||||||||||
1365 Sadlier Circle E Dr |
Indianapolis, IN | (c) | 121 | 688 | 240 | 126 | 923 | 1,049 | 236 | 1971/1992 | (n) | |||||||||||||||||||||||||||
1352-1354 Sadlier Circle E Dr |
Indianapolis, IN | (c) | 178 | 1,008 | 442 | 184 | 1,444 | 1,628 | 332 | 1970/1992 | (n) | |||||||||||||||||||||||||||
1335 Sadlier Circle E Dr |
Indianapolis, IN | (c) | 81 | 460 | 131 | 85 | 587 | 672 | 145 | 1971/1992 | (n) | |||||||||||||||||||||||||||
1327 Sadlier Circle E Dr |
Indianapolis, IN | (c) | 52 | 295 | 72 | 55 | 364 | 419 | 89 | 1971/1992 | (n) | |||||||||||||||||||||||||||
1425 Sadlier Circle E Dr |
Indianapolis, IN | (c) | 21 | 117 | 35 | 23 | 150 | 173 | 32 | 1971/1992 | (n) | |||||||||||||||||||||||||||
1230 Brookville Way |
Indianapolis, IN | 103 | 586 | 54 | 109 | 634 | 743 | 141 | 1995 | (n) | ||||||||||||||||||||||||||||
6951 E 30th St |
Indianapolis, IN | 256 | 1,449 | 292 | 265 | 1,732 | 1,997 | 466 | 1995 | (n) | ||||||||||||||||||||||||||||
6701 E 30th St |
Indianapolis, IN | 78 | 443 | 43 | 82 | 482 | 564 | 107 | 1995 | (n) | ||||||||||||||||||||||||||||
6737 E 30th St |
Indianapolis, IN | 385 | 2,181 | 417 | 398 | 2,585 | 2,983 | 660 | 1995 | (n) | ||||||||||||||||||||||||||||
1225 Brookville Way |
Indianapolis, IN | 60 | | 418 | 68 | 410 | 478 | 84 | 1997 | (n) | ||||||||||||||||||||||||||||
6555 E 30th St |
Indianapolis, IN | 840 | 4,760 | 1,377 | 484 | 6,493 | 6,977 | 1,726 | 1969/1981 | (n) | ||||||||||||||||||||||||||||
2432-2436 Shadeland |
Indianapolis, IN | 212 | 1,199 | 438 | 230 | 1,619 | 1,849 | 413 | 1968 | (n) | ||||||||||||||||||||||||||||
8402-8440 E 33rd St |
Indianapolis, IN | 222 | 1,260 | 790 | 230 | 2,042 | 2,272 | 511 | 1977 | (n) | ||||||||||||||||||||||||||||
8520-8630 E 33rd St |
Indianapolis, IN | 326 | 1,848 | 646 | 336 | 2,484 | 2,820 | 587 | 1976 | (n) | ||||||||||||||||||||||||||||
8710-8768 E 33rd St |
Indianapolis, IN | 175 | 993 | 466 | 187 | 1,447 | 1,634 | 351 | 1979 | (n) | ||||||||||||||||||||||||||||
3316-3346 N. Pagosa Court |
Indianapolis, IN | 325 | 1,842 | 594 | 335 | 2,426 | 2,761 | 561 | 1977 | (n) | ||||||||||||||||||||||||||||
3331 Raton Court |
Indianapolis, IN | 138 | 802 | 222 | 138 | 1,024 | 1,162 | 247 | 1979 | (n) | ||||||||||||||||||||||||||||
6751 E 30th St |
Indianapolis, IN | 728 | 2,837 | 272 | 741 | 3,096 | 3,837 | 572 | 1997 | (n) | ||||||||||||||||||||||||||||
8525 E. 33rd Street |
Indianapolis, IN | 1,300 | 2,091 | 878 | 1,308 | 2,961 | 4,269 | 379 | 1978 | (n) | ||||||||||||||||||||||||||||
5705-97 Park Plaza Ct. |
(q) | Indianapolis, IN | t | 600 | 2,194 | 851 | 609 | 3,036 | 3,645 | 351 | 1977 | (n) | ||||||||||||||||||||||||||
9319-9341 Castlegate Drive |
(q) | Indianapolis, IN | 530 | 1,235 | 821 | 544 | 2,042 | 2,586 | 162 | 1983 | (n) | |||||||||||||||||||||||||||
9332-9350 Castlegate Drive |
Indianapolis, IN | 420 | 646 | 680 | 429 | 1,317 | 1,746 | 95 | 1983 | (n) | ||||||||||||||||||||||||||||
9210 East 146th Street |
Noblesville, IN | 552 | 684 | 282 | 66 | 1,452 | 1,518 | 367 | 1978 | (n) | ||||||||||||||||||||||||||||
6101-6119 Guion Road |
(q) | Indianapolis, IN | 400 | 661 | 325 | 405 | 981 | 1,386 | 90 | 1976 | (n) | |||||||||||||||||||||||||||
Los Angeles |
||||||||||||||||||||||||||||||||||||||
6407-6419 Alondra Blvd. |
Paramount, CA | 137 | 774 | 100 | 140 | 871 | 1,011 | 91 | 1985 | (n) | ||||||||||||||||||||||||||||
6423-6431 Alondra Blvd. |
Paramount, CA | 115 | 650 | 53 | 118 | 700 | 818 | 83 | 1985 | (n) | ||||||||||||||||||||||||||||
15101-15141 S. Figueroa St. |
(j) | Los Angeles, CA | 1,163 | 6,588 | 459 | 1,175 | 7,035 | 8,210 | 762 | 1982 | (n) | |||||||||||||||||||||||||||
21136 South Wilmington Ave |
Carson, CA | 1,234 | 6,994 | 261 | 1,246 | 7,243 | 8,489 | 670 | 1989 | (n) | ||||||||||||||||||||||||||||
19914 Via Baron Way |
Rancho Dominguez, CA | (d) | 1,590 | 9,010 | 226 | 1,616 | 9,210 | 10,826 | 584 | 1973 | (n) | |||||||||||||||||||||||||||
14141 Alondra Blvd. |
Santa Fe Springs, CA | 2,570 | 14,565 | 3,102 | 2,598 | 17,639 | 20,237 | 962 | 1969 | (n) | ||||||||||||||||||||||||||||
12616 Yukon Ave. |
Hawthorne, CA | 685 | 3,884 | 94 | 696 | 3,967 | 4,663 | 246 | 1987 | (n) | ||||||||||||||||||||||||||||
3355 El Segundo Blvd |
(k) | Hawthorne, CA | 267 | 1,510 | 1,177 | 418 | 2,536 | 2,954 | 173 | 1959 | (n) | |||||||||||||||||||||||||||
12621 Cerise |
Hawthorne, CA | 413 | 2,344 | (920 | ) | 265 | 1,572 | 1,837 | 111 | 1959 | (n) | |||||||||||||||||||||||||||
333 Turnbull Canyon Road |
City of Industry, CA | 2,700 | 1,824 | 316 | 2,700 | 2,140 | 4,840 | 131 | 1968/1985 | (n) | ||||||||||||||||||||||||||||
350-390 Manville St. |
Compton, CA | 2,300 | 3,768 | 36 | 2,314 | 3,790 | 6,104 | 15 | 1979 | (n) | ||||||||||||||||||||||||||||
42374 Avenida Alvarado |
(k) | Temecula, CA | 797 | 4,514 | 308 | 812 | 4,807 | 5,619 | 247 | 1987 | (n) | |||||||||||||||||||||||||||
3131 E. Harcourt Street |
(j) | Rancho Dominguez, CA | 1,200 | 2,780 | 56 | 1,212 | 2,824 | 4,036 | 52 | 1970 | (n) | |||||||||||||||||||||||||||
200 West Artesia Blvd. |
Compton, CA | 2,200 | 2,018 | 110 | 2,213 | 2,115 | 4,328 | 8 | 1985 | (n) | ||||||||||||||||||||||||||||
Louisville |
||||||||||||||||||||||||||||||||||||||
9001 Cane Run Road |
Louisville, KY | 524 | | 5,577 | 560 | 5,541 | 6,101 | 1,201 | 1998 | (n) | ||||||||||||||||||||||||||||
9101 Cane Run Road |
Louisville, KY | 973 | | 5,753 | 608 | 6,118 | 6,726 | 586 | 2000 | (n) | ||||||||||||||||||||||||||||
Miami |
||||||||||||||||||||||||||||||||||||||
9400 NW 104th Street |
Medley, FL | 3,900 | 8,472 | 56 | 3,918 | 8,510 | 12,428 | 23 | 1995 | (n) |
S-8
(r) | ||||||||||||||||||||||||||||||||||||||
Costs | ||||||||||||||||||||||||||||||||||||||
Capitalized | ||||||||||||||||||||||||||||||||||||||
Subsequent to | ||||||||||||||||||||||||||||||||||||||
Acquisition or | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||
(b) | Completion | At Close of Period 12/31/04 | Accumulated | |||||||||||||||||||||||||||||||||||
Location | (a) | Initial Cost | and Valuation | Building and | Depreciation | Year Built/ | Depreciable | |||||||||||||||||||||||||||||||
Building Address | (City/State) | Encumbrances | Land | Buildings | Provision | Land | Improvements | Total | 12/31/04 | Renovated | Lives (Years) | |||||||||||||||||||||||||||
Milwaukee |
||||||||||||||||||||||||||||||||||||||
6523 N Sydney Place |
Glendale, WI | 172 | 976 | 210 | 176 | 1,182 | 1,358 | 274 | 1978 | (n) | ||||||||||||||||||||||||||||
8800 W Bradley |
Milwaukee, WI | 375 | 2,125 | 206 | 388 | 2,318 | 2,706 | 482 | 1982 | (n) | ||||||||||||||||||||||||||||
4560 N 124th Street |
Wauwatosa, WI | 118 | 667 | 85 | 129 | 741 | 870 | 140 | 1976 | (n) | ||||||||||||||||||||||||||||
4410-80 North 132nd Street |
Butler, WI | 355 | | 4,023 | 359 | 4,019 | 4,378 | 458 | 1999 | (n) | ||||||||||||||||||||||||||||
5355 South Westridge Drive |
New Berlin, WI | 1,630 | 7,058 | 96 | 1,649 | 7,135 | 8,784 | 98 | 1997 | (n) | ||||||||||||||||||||||||||||
N120W18485 Freistadt Road |
Germantown, WI | 700 | 3,183 | 49 | 704 | 3,228 | 3,932 | 82 | 1996 | (n) | ||||||||||||||||||||||||||||
140 N. 9000 Lilly Road |
Menmonee, WI | 700 | 2,445 | 44 | 712 | 2,477 | 3,189 | 59 | 1990 | (n) | ||||||||||||||||||||||||||||
Minneapolis/St. Paul |
||||||||||||||||||||||||||||||||||||||
6507-6545 Cecilia Circle |
Bloomington, MN | 357 | 1,320 | 1,146 | 386 | 2,437 | 2,823 | 1,325 | 1980 | (n) | ||||||||||||||||||||||||||||
6201 West 111th Street |
Bloomington, MN | (e) | 1,358 | 8,622 | 3,756 | 1,499 | 12,237 | 13,736 | 5,265 | 1987 | (n) | |||||||||||||||||||||||||||
6403-6545 Cecilia Drive |
Bloomington, MN | 366 | 1,363 | 1,009 | 395 | 2,343 | 2,738 | 1,310 | 1980 | (n) | ||||||||||||||||||||||||||||
6925-6943 Washington Avenue |
Edina, MN | 117 | 504 | 992 | 237 | 1,376 | 1,613 | 1,081 | 1972 | (n) | ||||||||||||||||||||||||||||
6955-6973 Washington Avenue |
Edina, MN | 117 | 486 | 619 | 207 | 1,015 | 1,222 | 902 | 1972 | (n) | ||||||||||||||||||||||||||||
7251-7267 Washington Avenue |
Edina, MN | 129 | 382 | 686 | 182 | 1,015 | 1,197 | 766 | 1972 | (n) | ||||||||||||||||||||||||||||
7301-7325 Washington Avenue |
Edina, MN | 174 | 391 | 35 | 193 | 407 | 600 | 35 | 1972 | (n) | ||||||||||||||||||||||||||||
7101 Winnetka Avenue North |
Brooklyn Park, MN | 2,195 | 6,084 | 2,928 | 2,228 | 8,979 | 11,207 | 4,637 | 1990 | (n) | ||||||||||||||||||||||||||||
7600 Golden Triangle Drive |
Eden Prairie, MN | 566 | 1,394 | 1,157 | 615 | 2,502 | 3,117 | 1,335 | 1989 | (n) | ||||||||||||||||||||||||||||
9901 West 74th Street |
Eden Prairie, MN | 621 | 3,289 | 2,832 | 639 | 6,103 | 6,742 | 2,813 | 1983/88 | (n) | ||||||||||||||||||||||||||||
12220-12222 Nicollet Avenue |
Burnsville, MN | 105 | 425 | 381 | 114 | 797 | 911 | 414 | 1989/90 | (n) | ||||||||||||||||||||||||||||
12250-12268 Nicollet Avenue |
Burnsville, MN | 260 | 1,054 | 517 | 296 | 1,535 | 1,831 | 677 | 1989/90 | (n) | ||||||||||||||||||||||||||||
12224-12226 Nicollet Avenue |
Burnsville, MN | 190 | 770 | 367 | 207 | 1,120 | 1,327 | 499 | 1989/90 | (n) | ||||||||||||||||||||||||||||
1030 Lone Oak Road |
Eagan, MN | 456 | 2,703 | 678 | 456 | 3,381 | 3,837 | 865 | 1988 | (n) | ||||||||||||||||||||||||||||
1060 Lone Oak Road |
Eagan, MN | 624 | 3,700 | 775 | 624 | 4,475 | 5,099 | 1,311 | 1988 | (n) | ||||||||||||||||||||||||||||
5400 Nathan Lane |
Plymouth, MN | 749 | 4,461 | 771 | 757 | 5,224 | 5,981 | 1,519 | 1990 | (n) | ||||||||||||||||||||||||||||
10120 W 76th Street |
Eden Prairie, MN | 315 | 1,804 | 1,353 | 315 | 3,157 | 3,472 | 1,054 | 1987 | (n) | ||||||||||||||||||||||||||||
7615 Golden Triangle |
Eden Prairie, MN | 268 | 1,532 | 541 | 268 | 2,073 | 2,341 | 464 | 1987 | (n) | ||||||||||||||||||||||||||||
7625 Golden Triangle |
Eden Prairie, MN | 415 | 2,375 | 1,060 | 415 | 3,435 | 3,850 | 813 | 1987 | (n) | ||||||||||||||||||||||||||||
2605 Fernbrook Lane North |
Plymouth, MN | 443 | 2,533 | 616 | 445 | 3,147 | 3,592 | 694 | 1987 | (n) | ||||||||||||||||||||||||||||
12155 Nicollet Ave. |
Burnsville, MN | 286 | | 1,902 | 288 | 1,900 | 2,188 | 555 | 1995 | (n) | ||||||||||||||||||||||||||||
73rd Avenue North |
Brooklyn Park, MN | 504 | 2,856 | 465 | 512 | 3,313 | 3,825 | 710 | 1995 | (n) | ||||||||||||||||||||||||||||
2720 Arthur Street |
Roseville, MN | 824 | 4,671 | 500 | 832 | 5,163 | 5,995 | 1,114 | 1995 | (n) | ||||||||||||||||||||||||||||
4100 Peavey Road |
Chaska, MN | 399 | 2,261 | 913 | 415 | 3,158 | 3,573 | 746 | 1988 | (n) | ||||||||||||||||||||||||||||
11300 Hamshire Ave South |
Bloomington, MN | 527 | 2,985 | 1,620 | 541 | 4,591 | 5,132 | 868 | 1983 | (n) | ||||||||||||||||||||||||||||
375 Rivertown Drive |
Woodbury, MN | 1,083 | 6,135 | 2,689 | 1,503 | 8,404 | 9,907 | 1,560 | 1996 | (n) | ||||||||||||||||||||||||||||
5205 Highway 169 |
Plymouth, MN | 446 | 2,525 | 1,129 | 740 | 3,360 | 4,100 | 884 | 1960 | (n) | ||||||||||||||||||||||||||||
6451-6595 Citywest Parkway |
Eden Prairie, MN | 525 | 2,975 | 1,259 | 538 | 4,221 | 4,759 | 919 | 1984 | (n) | ||||||||||||||||||||||||||||
7100-7198 Shady Oak Road |
Eden Prairie, MN | 715 | 4,054 | 1,130 | 736 | 5,163 | 5,899 | 1,269 | 1982/2002 | (n) | ||||||||||||||||||||||||||||
7500-7546 Washington Square |
Eden Prairie, MN | 229 | 1,300 | 730 | 235 | 2,024 | 2,259 | 343 | 1975 | (n) | ||||||||||||||||||||||||||||
7550-7558 Washington Square |
Eden Prairie, MN | 153 | 867 | 180 | 157 | 1,043 | 1,200 | 198 | 1975 | (n) | ||||||||||||||||||||||||||||
5240-5300 Valley Industrial Blvd S |
Shakopee, MN | 362 | 2,049 | 902 | 371 | 2,942 | 3,313 | 634 | 1973 | (n) | ||||||||||||||||||||||||||||
7125 Northland Terrace |
Brooklyn Park, MN | 660 | 3,740 | 896 | 767 | 4,529 | 5,296 | 889 | 1996 | (n) | ||||||||||||||||||||||||||||
6900 Shady Oak Road |
Eden Prairie, MN | 310 | 1,756 | 438 | 340 | 2,164 | 2,504 | 402 | 1980 | (n) | ||||||||||||||||||||||||||||
6477-6525 City West Parkway |
Eden Prairie, MN | 810 | 4,590 | 959 | 819 | 5,540 | 6,359 | 1,009 | 1984 | (n) | ||||||||||||||||||||||||||||
1157 Valley Park Drive |
Shakopee, MN | 760 | | 6,143 | 888 | 6,015 | 6,903 | 810 | 1997 | (n) | ||||||||||||||||||||||||||||
500-530 Kasota Avenue SE |
Minneapolis, MN | 415 | 2,354 | 1,003 | 432 | 3,340 | 3,772 | 640 | 1976 | (n) | ||||||||||||||||||||||||||||
770-786 Kasota Avenue SE |
Minneapolis, MN | 333 | 1,888 | 535 | 347 | 2,409 | 2,756 | 418 | 1976 | (n) | ||||||||||||||||||||||||||||
800 Kasota Avenue SE |
Minneapolis, MN | 524 | 2,971 | 736 | 597 | 3,634 | 4,231 | 650 | 1976 | (n) | ||||||||||||||||||||||||||||
2530-2570 Kasota Avenue |
St. Paul, MN | 407 | 2,308 | 817 | 465 | 3,067 | 3,532 | 720 | 1976 | (n) | ||||||||||||||||||||||||||||
1280 Energy Park Drive |
St. Paul, MN | 700 | 2,779 | 23 | 705 | 2,797 | 3,502 | 39 | 1984 | (n) | ||||||||||||||||||||||||||||
9600 West 76th Street |
(q) | Eden Prairie, MN | 1,000 | 2,450 | 101 | 1,034 | 2,517 | 3,551 | 16 | 1997 | (n) | |||||||||||||||||||||||||||
9700 West 76th Street |
Eden Prairie, MN | 1,000 | 2,709 | 124 | 1,038 | 2,795 | 3,833 | 10 | 1984/97 | (n) | ||||||||||||||||||||||||||||
7600 69th Avenue |
Greenfield, MN | 1,500 | 8,328 | 1,808 | 1,510 | 10,126 | 11,636 | 214 | 2004 | (n) | ||||||||||||||||||||||||||||
2041 Wooddale Drive |
Woodbury, MN | 800 | 1,142 | 70 | 832 | 1,180 | 2,012 | 7 | 1973 | (n) | ||||||||||||||||||||||||||||
14755 27th Avenue North |
(q) | Plymouth, MN | 1,300 | 1,408 | 312 | 1,335 | 1,685 | 3,020 | 86 | 1989 | (n) | |||||||||||||||||||||||||||
Park 2000 III |
(q) | Shakopee, MN | 590 | | 4,602 | 590 | 4,602 | 5,192 | 278 | 2001 | (n) | |||||||||||||||||||||||||||
Nashville |
||||||||||||||||||||||||||||||||||||||
3099 Barry Drive |
Portland, TN | 418 | 2,368 | 89 | 421 | 2,454 | 2,875 | 513 | 1995 | (n) | ||||||||||||||||||||||||||||
3150 Barry Drive |
Portland, TN | 941 | 5,333 | 309 | 981 | 5,602 | 6,583 | 1,156 | 1993 | (n) | ||||||||||||||||||||||||||||
5599 Highway 31 West |
Portland, TN | 564 | 3,196 | 211 | 571 | 3,400 | 3,971 | 707 | 1995 | (n) | ||||||||||||||||||||||||||||
1650 Elm Hill Pike |
Nashville, TN | 329 | 1,867 | 172 | 332 | 2,036 | 2,368 | 428 | 1984 | (n) | ||||||||||||||||||||||||||||
1931 Air Lane Drive |
Nashville, TN | 489 | 2,785 | 311 | 493 | 3,092 | 3,585 | 656 | 1984 | (n) | ||||||||||||||||||||||||||||
470 Metroplex Drive |
(j) | Nashville, TN | 619 | 3,507 | 1,181 | 626 | 4,681 | 5,307 | 1,046 | 1986 | (n) | |||||||||||||||||||||||||||
1150 Antiock Pike |
Nashville, TN | 661 | 3,748 | 347 | 669 | 4,087 | 4,756 | 768 | 1987 | (n) | ||||||||||||||||||||||||||||
4640 Cummings Park |
Nashville, TN | 360 | 2,040 | 239 | 365 | 2,274 | 2,639 | 344 | 1986 | (n) | ||||||||||||||||||||||||||||
556 Metroplex Drive |
Nashville, TN | 227 | 1,285 | 285 | 231 | 1,566 | 1,797 | 219 | 1983 | (n) | ||||||||||||||||||||||||||||
1706 Heil Quaker Boulevard |
Laverne, TN | 1,120 | 9,674 | 15 | 1,120 | 9,689 | 10,809 | 581 | 1986 | (n) | ||||||||||||||||||||||||||||
375 Belvedere Drive |
Gallatin, TN | 320 | 3,179 | 24 | 323 | 3,200 | 3,523 | 18 | 1979/85 | (n) |
S-9
(r) | ||||||||||||||||||||||||||||||||||||||
Costs | ||||||||||||||||||||||||||||||||||||||
Capitalized | ||||||||||||||||||||||||||||||||||||||
Subsequent to | ||||||||||||||||||||||||||||||||||||||
Acquisition or | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||
(b) | Completion | At Close of Period 12/31/04 | Accumulated | |||||||||||||||||||||||||||||||||||
Location | (a) | Initial Cost | and Valuation | Building and | Depreciation | Year Built/ | Depreciable | |||||||||||||||||||||||||||||||
Building Address | (City/State) | Encumbrances | Land | Buildings | Provision | Land | Improvements | Total | 12/31/04 | Renovated | Lives (Years) | |||||||||||||||||||||||||||
Northern New Jersey |
||||||||||||||||||||||||||||||||||||||
220 Hanover Avenue |
Hanover, NJ | 1,361 | 7,715 | 590 | 1,420 | 8,246 | 9,666 | 1,603 | 1987 | (n) | ||||||||||||||||||||||||||||
14 Worlds Fair Drive |
Franklin, NJ | 483 | 2,735 | 551 | 503 | 3,266 | 3,769 | 701 | 1980 | (n) | ||||||||||||||||||||||||||||
18 Worlds Fair Drive |
Franklin, NJ | 123 | 699 | 83 | 129 | 776 | 905 | 141 | 1982 | (n) | ||||||||||||||||||||||||||||
23 Worlds Fair Drive |
Franklin, NJ | 134 | 758 | 113 | 140 | 865 | 1,005 | 185 | 1982 | (n) | ||||||||||||||||||||||||||||
12 Worlds Fair Drive |
Franklin, NJ | 572 | 3,240 | 413 | 593 | 3,632 | 4,225 | 683 | 1981 | (n) | ||||||||||||||||||||||||||||
22 Worlds Fair Drive |
Franklin, NJ | 364 | 2,064 | 469 | 375 | 2,522 | 2,897 | 592 | 1983 | (n) | ||||||||||||||||||||||||||||
26 Worlds Fair Drive |
Franklin, NJ | 361 | 2,048 | 232 | 377 | 2,264 | 2,641 | 450 | 1984 | (n) | ||||||||||||||||||||||||||||
24 Worlds Fair Drive |
Franklin, NJ | 347 | 1,968 | 430 | 362 | 2,383 | 2,745 | 498 | 1984 | (n) | ||||||||||||||||||||||||||||
20 Worlds Fair Drive Lot 13 |
Sumerset, NJ | 9 | | 2,818 | 691 | 2,136 | 2,827 | 467 | 1999 | (n) | ||||||||||||||||||||||||||||
10 New Maple Road |
Pine Brook, NJ | 2,250 | 12,750 | 396 | 2,272 | 13,124 | 15,396 | 1,417 | 1973/1999 | (n) | ||||||||||||||||||||||||||||
45 Route 46 |
Pine Brook, NJ | 969 | 5,491 | 437 | 978 | 5,919 | 6,897 | 765 | 1974/1987 | (n) | ||||||||||||||||||||||||||||
43 Route 46 |
Pine Brook, NJ | 474 | 2,686 | 426 | 479 | 3,107 | 3,586 | 380 | 1974/1987 | (n) | ||||||||||||||||||||||||||||
39 Route 46 |
Pine Brook, NJ | 260 | 1,471 | 160 | 262 | 1,629 | 1,891 | 189 | 1970 | (n) | ||||||||||||||||||||||||||||
26 Chapin Road |
Pine Brook, NJ | 956 | 5,415 | 301 | 965 | 5,707 | 6,672 | 631 | 1983 | (n) | ||||||||||||||||||||||||||||
30 Chapin Road |
Pine Brook, NJ | 960 | 5,440 | 244 | 969 | 5,675 | 6,644 | 632 | 1983 | (n) | ||||||||||||||||||||||||||||
20 Hook Mountain Road |
Pine Brook, NJ | 1,507 | 8,542 | 1,000 | 1,534 | 9,515 | 11,049 | 972 | 1972/1984 | (n) | ||||||||||||||||||||||||||||
30 Hook Mountain Road |
Pine Brook, NJ | 389 | 2,206 | 313 | 396 | 2,512 | 2,908 | 276 | 1972/1987 | (n) | ||||||||||||||||||||||||||||
55 Route 46 |
Pine Brook, NJ | 396 | 2,244 | 116 | 403 | 2,353 | 2,756 | 260 | 1978/1994 | (n) | ||||||||||||||||||||||||||||
16 Chapin Rod |
Pine Brook, NJ | 885 | 5,015 | 300 | 901 | 5,299 | 6,200 | 556 | 1987 | (n) | ||||||||||||||||||||||||||||
20 Chapin Road |
Pine Brook, NJ | 1,134 | 6,426 | 333 | 1,154 | 6,739 | 7,893 | 742 | 1987 | (n) | ||||||||||||||||||||||||||||
Sayreville Lot 3 |
Sayreville, NJ | 996 | | 5,295 | 996 | 5,295 | 6,291 | 46 | 2002 | (n) | ||||||||||||||||||||||||||||
Sayreville Lot 4 |
Sayreville, NJ | 944 | | 4,623 | 944 | 4,623 | 5,567 | 212 | 2001 | (n) | ||||||||||||||||||||||||||||
400 Raritan Center Parkway |
Edison, NJ | 829 | 4,722 | 367 | 836 | 5,082 | 5,918 | 415 | 1983 | (n) | ||||||||||||||||||||||||||||
300 Columbus Circle |
Edison, NJ | 1,257 | 7,122 | 504 | 1,269 | 7,614 | 8,883 | 631 | 1983 | (n) | ||||||||||||||||||||||||||||
400 Apgar |
Franklin Township, NJ | 780 | 4,420 | 433 | 796 | 4,837 | 5,633 | 337 | 1987 | (n) | ||||||||||||||||||||||||||||
500 Apgar |
Franklin Township, NJ | 361 | 2,044 | 257 | 368 | 2,294 | 2,662 | 206 | 1987 | (n) | ||||||||||||||||||||||||||||
201 Circle Dr. North |
Piscataway, NJ | 840 | 4,760 | 440 | 857 | 5,183 | 6,040 | 358 | 1987 | (n) | ||||||||||||||||||||||||||||
1 Pearl Ct. |
Allendale, NJ | 623 | 3,528 | 253 | 649 | 3,755 | 4,404 | 211 | 1978 | (n) | ||||||||||||||||||||||||||||
2 Pearl Ct. |
Allendale, NJ | 255 | 1,445 | 1,178 | 403 | 2,475 | 2,878 | 129 | 1979 | (n) | ||||||||||||||||||||||||||||
3 Pearl Ct. |
Allendale, NJ | 440 | 2,491 | 200 | 458 | 2,673 | 3,131 | 168 | 1978 | (n) | ||||||||||||||||||||||||||||
4 Pearl Ct. |
Allendale, NJ | 450 | 2,550 | 499 | 469 | 3,030 | 3,499 | 188 | 1979 | (n) | ||||||||||||||||||||||||||||
5 Pearl Ct. |
Allendale, NJ | 505 | 2,860 | 348 | 526 | 3,187 | 3,713 | 217 | 1977 | (n) | ||||||||||||||||||||||||||||
59 Route 17 |
Allendale, NJ | 518 | 2,933 | 1,016 | 539 | 3,928 | 4,467 | 205 | 1979 | (n) | ||||||||||||||||||||||||||||
309-319 Pierce Street |
Somerset, NJ | 1,300 | 4,628 | 40 | 1,309 | 4,659 | 5,968 | 66 | 1986 | (n) | ||||||||||||||||||||||||||||
160 Pierce Street |
Somerset, NJ | 1,510 | | 6,011 | 1,526 | 5,995 | 7,521 | 51 | 2004 | (n) | ||||||||||||||||||||||||||||
12 Thornton Road |
Oakland, NJ | 1,300 | 3,652 | 54 | 1,316 | 3,690 | 5,006 | 61 | 1981 | (n) | ||||||||||||||||||||||||||||
147 Clinton Road |
West Caldwell, NJ | 2,900 | 8,726 | 83 | 2,922 | 8,787 | 11,709 | 213 | 1967/83 | (n) | ||||||||||||||||||||||||||||
200 Maltese Drive |
Totowa, NJ | 1,800 | 11,830 | 92 | 1,813 | 11,909 | 13,722 | 178 | 1965/75 | (n) | ||||||||||||||||||||||||||||
Phoenix |
||||||||||||||||||||||||||||||||||||||
1045 South Edward Drive |
Tempe, AZ | 390 | 2,160 | 86 | 394 | 2,242 | 2,636 | 309 | 1976 | (n) | ||||||||||||||||||||||||||||
46 N. 49th Ave. |
Phoenix, AZ | 301 | 1,704 | 696 | 283 | 2,418 | 2,701 | 226 | 1986 | (n) | ||||||||||||||||||||||||||||
240 N. 48th Ave. |
Phoenix, AZ | 510 | 1,913 | 272 | 481 | 2,214 | 2,695 | 150 | 1977 | (n) | ||||||||||||||||||||||||||||
220 N. 48th Ave. |
Phoenix, AZ | 530 | 1,726 | 131 | 530 | 1,857 | 2,387 | 114 | 1977 | (n) | ||||||||||||||||||||||||||||
54 N. 48th Ave. |
Phoenix, AZ | 130 | 625 | 40 | 131 | 664 | 795 | 40 | 1977 | (n) | ||||||||||||||||||||||||||||
64 N. 48th Ave. |
Phoenix, AZ | 180 | 458 | 53 | 180 | 511 | 691 | 35 | 1977 | (n) | ||||||||||||||||||||||||||||
236 N. 48th Ave. |
Phoenix, AZ | 120 | 322 | 33 | 120 | 355 | 475 | 23 | 1977 | (n) | ||||||||||||||||||||||||||||
10 S. 48th Ave. |
Phoenix, AZ | 510 | 1,687 | 168 | 512 | 1,853 | 2,365 | 118 | 1977 | (n) | ||||||||||||||||||||||||||||
115 E. Watkins St. |
Phoenix, AZ | 170 | 816 | 81 | 171 | 896 | 1,067 | 55 | 1979 | (n) | ||||||||||||||||||||||||||||
135 E. Watkins St. |
Phoenix, AZ | 380 | 1,962 | 127 | 382 | 2,087 | 2,469 | 124 | 1977 | (n) | ||||||||||||||||||||||||||||
10220 S. 51st Street |
Phoenix, AZ | 400 | 1,493 | 27 | 406 | 1,514 | 1,920 | 42 | 1985 | (n) | ||||||||||||||||||||||||||||
50 South 56th Street |
Chandler, AZ | 1,200 | 3,333 | (105 | ) | 1,207 | 3,221 | 4,428 | 10 | 1991/97 | (n) | |||||||||||||||||||||||||||
4625 W. McDowell Road |
Phoenix, AZ | 250 | | 2,786 | 273 | 2,763 | 3,036 | 133 | 2001 | (n) | ||||||||||||||||||||||||||||
4635 W. McDowell Road |
Phoenix, AZ | 309 | | 3,139 | 336 | 3,112 | 3,448 | 156 | 2001 | (n) | ||||||||||||||||||||||||||||
405 North 75th Avenue, Bldg. 1 |
Phoenix, AZ | (h) | 700 | 5,038 | (8 | ) | 704 | 5,026 | 5,730 | 56 | 2001 | (n) | ||||||||||||||||||||||||||
405 North 75th Avenue, Bldg. 2 |
Phoenix, AZ | (h) | 800 | 5,285 | 30 | 804 | 5,311 | 6,115 | 61 | 2001 | (n) | |||||||||||||||||||||||||||
405 North 75th Avenue, Bldg. 3 |
Phoenix, AZ | (h) | 1,100 | 5,581 | 58 | 1,106 | 5,633 | 6,739 | 61 | 2001 | (n) | |||||||||||||||||||||||||||
Salt Lake City |
||||||||||||||||||||||||||||||||||||||
512 Lawndale Drive |
(m) | Salt Lake City, UT | 2,779 | 15,749 | 2,654 | 2,705 | 18,477 | 21,182 | 3,767 | 1981 | (n) | |||||||||||||||||||||||||||
1270 West 2320 South |
West Valley, UT | 138 | 784 | 178 | 143 | 957 | 1,100 | 187 | 1986/92 | (n) | ||||||||||||||||||||||||||||
1275 West 2240 South |
West Valley, UT | 395 | 2,241 | 411 | 408 | 2,639 | 3,047 | 446 | 1986/92 | (n) | ||||||||||||||||||||||||||||
1288 West 2240 South |
West Valley, UT | 119 | 672 | 157 | 123 | 825 | 948 | 169 | 1986/92 | (n) | ||||||||||||||||||||||||||||
2235 South 1300 West |
West Valley, UT | 198 | 1,120 | 271 | 204 | 1,385 | 1,589 | 300 | 1986/92 | (n) | ||||||||||||||||||||||||||||
1293 West 2200 South |
West Valley, UT | 158 | 896 | 210 | 163 | 1,101 | 1,264 | 279 | 1986/92 | (n) | ||||||||||||||||||||||||||||
1279 West 2200 South |
West Valley, UT | 198 | 1,120 | 68 | 204 | 1,182 | 1,386 | 214 | 1986/92 | (n) | ||||||||||||||||||||||||||||
1272 West 2240 South |
West Valley, UT | 336 | 1,905 | 436 | 347 | 2,330 | 2,677 | 525 | 1986/92 | (n) | ||||||||||||||||||||||||||||
1149 West 2240 South |
West Valley, UT | 217 | 1,232 | 58 | 225 | 1,282 | 1,507 | 223 | 1986/92 | (n) | ||||||||||||||||||||||||||||
1142 West 2320 South |
West Valley, UT | 217 | 1,232 | 305 | 225 | 1,529 | 1,754 | 401 | 1997 | (n) | ||||||||||||||||||||||||||||
1152 West 2240 South |
West Valley, UT | 2,067 | | 3,905 | 2,114 | 3,858 | 5,972 | 965 | 1999 | (n) | ||||||||||||||||||||||||||||
369 Orange Street |
Salt Lake City, UT | 600 | 2,855 | 146 | 602 | 2,999 | 3,601 | 163 | 1980 | (n) | ||||||||||||||||||||||||||||
1330 W. 3300 South Avenue |
Ogden, UT | 1,100 | 2,353 | 419 | 1,100 | 2,772 | 3,872 | 228 | 1982 | (n) |
S-10
(r) | ||||||||||||||||||||||||||||||||||||||
Costs | ||||||||||||||||||||||||||||||||||||||
Capitalized | ||||||||||||||||||||||||||||||||||||||
Subsequent to | ||||||||||||||||||||||||||||||||||||||
Acquisition or | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||
(b) | Completion | At Close of Period 12/31/04 | Accumulated | |||||||||||||||||||||||||||||||||||
Location | (a) | Initial Cost | and Valuation | Building and | Depreciation | Year Built/ | Depreciable | |||||||||||||||||||||||||||||||
Building Address | (City/State) | Encumbrances | Land | Buildings | Provision | Land | Improvements | Total | 12/31/04 | Renovated | Lives (Years) | |||||||||||||||||||||||||||
12577 South 265 West Bldg. A |
(q) | Draper, UT | 167 | 535 | 5 | 166 | 541 | 707 | 18 | 1996 | (n) | |||||||||||||||||||||||||||
12577 South 265 West Bldg. B |
Draper, UT | 470 | 1,520 | 13 | 471 | 1,532 | 2,003 | 50 | 1996 | (n) | ||||||||||||||||||||||||||||
12577 South 265 West Bldg. C |
(q) | Draper, UT | 226 | 716 | 8 | 228 | 722 | 950 | 23 | 1996 | (n) | |||||||||||||||||||||||||||
12577 South 265 West Bldg. D |
(q) | Draper, UT | 237 | 752 | 10 | 239 | 760 | 999 | 22 | 1996 | (n) | |||||||||||||||||||||||||||
San Diego |
||||||||||||||||||||||||||||||||||||||
9051 Siempre Viva Rd. |
(q) | San Diego, CA | 540 | 1,598 | 201 | 541 | 1,798 | 2,339 | 117 | 1989 | (n) | |||||||||||||||||||||||||||
9163 Siempre Viva Rd. |
San Diego, CA | 430 | 1,621 | 115 | 431 | 1,735 | 2,166 | 98 | 1989 | (n) | ||||||||||||||||||||||||||||
9295 Siempre Viva Rd. |
San Diego, CA | 540 | 1,569 | 151 | 541 | 1,719 | 2,260 | 108 | 1989 | (n) | ||||||||||||||||||||||||||||
9255 Customhouse Plaza |
San Diego, CA | 3,230 | 11,030 | 870 | 3,234 | 11,896 | 15,130 | 754 | 1989 | (n) | ||||||||||||||||||||||||||||
9375 Customhouse Plaza |
San Diego, CA | 430 | 1,384 | 176 | 431 | 1,559 | 1,990 | 111 | 1989 | (n) | ||||||||||||||||||||||||||||
9465 Customhouse Plaza |
San Diego, CA | 430 | 1,437 | 149 | 431 | 1,585 | 2,016 | 115 | 1989 | (n) | ||||||||||||||||||||||||||||
9485 Customhouse Plaza |
San Diego, CA | 1,200 | 2,792 | 245 | 1,201 | 3,036 | 4,237 | 176 | 1989 | (n) | ||||||||||||||||||||||||||||
2675 Customhouse Court |
San Diego, CA | 590 | 2,082 | 138 | 591 | 2,219 | 2,810 | 131 | 1989 | (n) | ||||||||||||||||||||||||||||
Southern New Jersey |
||||||||||||||||||||||||||||||||||||||
2-5 North Olnev Ave. |
Cherry Hill, NJ | 284 | 1,524 | 148 | 282 | 1,674 | 1,956 | 271 | 1963/85 | (n) | ||||||||||||||||||||||||||||
2 Springdale Road |
Cherry Hill, NJ | 127 | 701 | 111 | 126 | 813 | 939 | 132 | 1968 | (n) | ||||||||||||||||||||||||||||
4 Springdale Road |
(j) | Cherry Hill, NJ | 335 | 1,853 | 752 | 332 | 2,608 | 2,940 | 382 | 1963/85 | (n) | |||||||||||||||||||||||||||
8 Springdale Road |
Cherry Hill, NJ | 259 | 1,436 | 691 | 258 | 2,128 | 2,386 | 330 | 1966 | (n) | ||||||||||||||||||||||||||||
2050 Springdale Road |
Cherry Hill, NJ | 279 | 1,545 | 1,194 | 277 | 2,741 | 3,018 | 496 | 1965 | (n) | ||||||||||||||||||||||||||||
16 Springdale Road |
Cherry Hill, NJ | 241 | 1,336 | 129 | 240 | 1,466 | 1,706 | 240 | 1967 | (n) | ||||||||||||||||||||||||||||
5 Esterbrook Lane |
Cherry Hill, NJ | 241 | 1,336 | 235 | 240 | 1,572 | 1,812 | 250 | 1966/88 | (n) | ||||||||||||||||||||||||||||
2 Pin Oak Lane |
Cherry Hill, NJ | 317 | 1,757 | 715 | 314 | 2,475 | 2,789 | 397 | 1968 | (n) | ||||||||||||||||||||||||||||
28 Springdale Road |
Cherry Hill, NJ | 192 | 1,060 | 207 | 190 | 1,269 | 1,459 | 201 | 1967 | (n) | ||||||||||||||||||||||||||||
3 Esterbrook Lane |
Cherry Hill, NJ | 199 | 1,102 | 464 | 198 | 1,567 | 1,765 | 248 | 1968 | (n) | ||||||||||||||||||||||||||||
4 Esterbrook Lane |
Cherry Hill, NJ | 234 | 1,294 | 35 | 232 | 1,331 | 1,563 | 223 | 1969 | (n) | ||||||||||||||||||||||||||||
26 Springdale Road |
Cherry Hill, NJ | 227 | 1,257 | 408 | 226 | 1,666 | 1,892 | 259 | 1968 | (n) | ||||||||||||||||||||||||||||
1 Keystone Ave. |
Cherry Hill, NJ | 227 | 1,223 | 978 | 218 | 2,210 | 2,428 | 385 | 1969 | (n) | ||||||||||||||||||||||||||||
21 Olnev Ave. |
Cherry Hill, NJ | 69 | 380 | 64 | 68 | 445 | 513 | 71 | 1969 | (n) | ||||||||||||||||||||||||||||
19 Olnev Ave. |
Cherry Hill, NJ | 202 | 1,119 | 1,143 | 200 | 2,264 | 2,464 | 402 | 1971 | (n) | ||||||||||||||||||||||||||||
2 Keystone Ave. |
Cherry Hill, NJ | 216 | 1,194 | 577 | 214 | 1,773 | 1,987 | 305 | 1970 | (n) | ||||||||||||||||||||||||||||
18 Olnev Ave. |
Cherry Hill, NJ | 250 | 1,382 | 97 | 247 | 1,482 | 1,729 | 244 | 1974 | (n) | ||||||||||||||||||||||||||||
2030 Springdale Rod |
Cherry Hill, NJ | 526 | 2,914 | 1,485 | 523 | 4,402 | 4,925 | 757 | 1977 | (n) | ||||||||||||||||||||||||||||
111 Whittendale Drive |
Morrestown, NJ | 515 | 2,916 | 116 | 522 | 3,025 | 3,547 | 370 | 1991/96 | (n) | ||||||||||||||||||||||||||||
9 Whittendale |
Morrestown, NJ | 337 | 1,911 | 68 | 343 | 1,973 | 2,316 | 175 | 2000 | (n) | ||||||||||||||||||||||||||||
7851 Airport |
Pennsauken, NJ | 160 | 508 | 388 | 163 | 893 | 1,056 | 58 | 1966 | (n) | ||||||||||||||||||||||||||||
103 Central |
(q) | Mt. Laurel, NJ | 610 | 1,847 | 347 | 619 | 2,185 | 2,804 | 130 | 1970 | (n) | |||||||||||||||||||||||||||
7860-7870 Airport |
Pennsauken, NJ | 120 | 366 | 271 | 122 | 635 | 757 | 42 | 1968 | (n) | ||||||||||||||||||||||||||||
7110-7112 Airport |
Pennsauken, NJ | 110 | 178 | 193 | 112 | 369 | 481 | 29 | 1963 | (n) | ||||||||||||||||||||||||||||
St. Louis |
||||||||||||||||||||||||||||||||||||||
2121 Chapin Industrial Drive |
Vinita Park, MO | 606 | 4,384 | (3,914 | ) | 614 | 462 | 1,076 | 277 | 1969/94 | (n) | |||||||||||||||||||||||||||
10431-10449 Midwest Industrial Blvd |
Olivette, MO | 237 | 1,360 | 612 | 237 | 1,972 | 2,209 | 618 | 1967 | (n) | ||||||||||||||||||||||||||||
10751 Midwest Industrial Boulevard |
Olivette, MO | 193 | 1,119 | 397 | 194 | 1,515 | 1,709 | 416 | 1965 | (n) | ||||||||||||||||||||||||||||
6951 N Hanley |
(j) | Hazelwood, MO | 405 | 2,295 | 1,337 | 419 | 3,618 | 4,037 | 790 | 1965 | (n) | |||||||||||||||||||||||||||
1037 Warson Bldg A |
St. Louis, MO | 246 | 1,359 | 95 | 251 | 1,449 | 1,700 | 96 | 1968 | (n) | ||||||||||||||||||||||||||||
1037 Warson Bldg B |
St. Louis, MO | 380 | 2,103 | 102 | 388 | 2,197 | 2,585 | 145 | 1968 | (n) | ||||||||||||||||||||||||||||
1037 Warson Bldg C |
St. Louis, MO | 303 | 1,680 | 144 | 310 | 1,817 | 2,127 | 120 | 1968 | (n) | ||||||||||||||||||||||||||||
1037 Warson Bldg D |
St. Louis, MO | 353 | 1,952 | 96 | 360 | 2,041 | 2,401 | 138 | 1968 | (n) | ||||||||||||||||||||||||||||
6821-6857 Hazelwood Ave. |
Berkeley, MO | 1,095 | 6,205 | 585 | 985 | 6,900 | 7,885 | 469 | 2001 | (n) | ||||||||||||||||||||||||||||
13701 Rider Trail North |
Earth City, MO | 800 | 2,099 | 544 | 804 | 2,639 | 3,443 | 260 | 1985 | (n) | ||||||||||||||||||||||||||||
1908-2000 Innerbelt |
(j) | Overland, MO | 1,590 | 9,026 | 502 | 1,591 | 9,527 | 11,118 | 510 | 1987 | (n) | |||||||||||||||||||||||||||
8449-95 Mid-County Industrial |
Vinita Park, MO | 520 | 1,590 | 68 | 520 | 1,658 | 2,178 | 104 | 1988 | (n) | ||||||||||||||||||||||||||||
84104-76 Mid County Industrial |
Vinita Park, MO | 540 | 2,109 | 11 | 540 | 2,120 | 2,660 | 134 | 1989 | (n) | ||||||||||||||||||||||||||||
2001 Innerbelt Business Center |
Overland, MO | 1,050 | 4,451 | 329 | 1,050 | 4,780 | 5,830 | 293 | 1987 | (n) | ||||||||||||||||||||||||||||
4774 Park 36 Boulevard |
St. Louis, MO | 1,074 | | 6,065 | 1,075 | 6,064 | 7,139 | 169 | 2001 | (n) | ||||||||||||||||||||||||||||
1010 Turner Boulevard |
St. Peters, MO | 2,520 | 3,152 | 15 | 2,520 | 3,167 | 5,687 | 194 | 1989 | (n) | ||||||||||||||||||||||||||||
1600 Park 370 Place |
(q) | Hazelwood, MO | 892 | | 5,699 | 892 | 5,699 | 6,591 | 344 | 2001 | (n) | |||||||||||||||||||||||||||
Tampa |
||||||||||||||||||||||||||||||||||||||
6614 Adamo Drive |
Tampa, FL | 177 | 1,005 | 193 | 181 | 1,194 | 1,375 | 201 | 1967 | (n) | ||||||||||||||||||||||||||||
6202 Benjamin Road |
Tampa, FL | 203 | 1,151 | 335 | 211 | 1,478 | 1,689 | 333 | 1981 | (n) | ||||||||||||||||||||||||||||
6204 Benjamin Road |
Tampa, FL | 432 | 2,445 | 364 | 454 | 2,787 | 3,241 | 535 | 1982 | (n) | ||||||||||||||||||||||||||||
6206 Benjamin Road |
Tampa, FL | 397 | 2,251 | 306 | 416 | 2,538 | 2,954 | 502 | 1983 | (n) | ||||||||||||||||||||||||||||
6302 Benjamin Road |
Tampa, FL | 214 | 1,212 | 216 | 224 | 1,418 | 1,642 | 285 | 1983 | (n) | ||||||||||||||||||||||||||||
6304 Benjamin Road |
Tampa, FL | 201 | 1,138 | 244 | 209 | 1,374 | 1,583 | 309 | 1984 | (n) | ||||||||||||||||||||||||||||
6306 Benjamin Road |
Tampa, FL | 257 | 1,457 | 206 | 269 | 1,651 | 1,920 | 320 | 1984 | (n) | ||||||||||||||||||||||||||||
6308 Benjamin Road |
Tampa, FL | 345 | 1,958 | 293 | 362 | 2,234 | 2,596 | 422 | 1984 | (n) | ||||||||||||||||||||||||||||
5313 Johns Road |
Tampa, FL | 204 | 1,159 | 152 | 257 | 1,258 | 1,515 | 237 | 1991 | (n) | ||||||||||||||||||||||||||||
5602 Thompson Center Court |
Tampa, FL | 115 | 652 | 204 | 120 | 851 | 971 | 198 | 1972 | (n) |
S-11
(r) | ||||||||||||||||||||||||||||||||||||||
Costs | ||||||||||||||||||||||||||||||||||||||
Capitalized | ||||||||||||||||||||||||||||||||||||||
Subsequent to | ||||||||||||||||||||||||||||||||||||||
Acquisition or | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||
(b) | Completion | At Close of Period 12/31/04 | Accumulated | |||||||||||||||||||||||||||||||||||
Location | (a) | Initial Cost | and Valuation | Building and | Depreciation | Year Built/ | Depreciable | |||||||||||||||||||||||||||||||
Building Address | (City/State) | Encumbrances | Land | Buildings | Provision | Land | Improvements | Total | 12/31/04 | Renovated | Lives (Years) | |||||||||||||||||||||||||||
5411 Johns Road |
Tampa, FL | 230 | 1,304 | 168 | 241 | 1,461 | 1,702 | 271 | 1997 | (n) | ||||||||||||||||||||||||||||
5525 Johns Road |
Tampa, FL | 192 | 1,086 | 77 | 200 | 1,155 | 1,355 | 203 | 1993 | (n) | ||||||||||||||||||||||||||||
5607 Johns Road |
Tampa, FL | 102 | 579 | 84 | 110 | 655 | 765 | 117 | 1991 | (n) | ||||||||||||||||||||||||||||
5709 Johns Road |
Tampa, FL | 192 | 1,086 | 165 | 200 | 1,243 | 1,443 | 244 | 1990 | (n) | ||||||||||||||||||||||||||||
5711 Johns Road |
Tampa, FL | 243 | 1,376 | 185 | 255 | 1,549 | 1,804 | 329 | 1990 | (n) | ||||||||||||||||||||||||||||
5453 W Waters Avenue |
Tampa, FL | 71 | 402 | 107 | 82 | 498 | 580 | 95 | 1987 | (n) | ||||||||||||||||||||||||||||
5455 W Waters Avenue |
Tampa, FL | 307 | 1,742 | 230 | 326 | 1,953 | 2,279 | 373 | 1987 | (n) | ||||||||||||||||||||||||||||
5553 W Waters Avenue |
Tampa, FL | 307 | 1,742 | 226 | 326 | 1,949 | 2,275 | 380 | 1987 | (n) | ||||||||||||||||||||||||||||
5501 W Waters Avenue |
Tampa, FL | 154 | 871 | 161 | 162 | 1,024 | 1,186 | 185 | 1990 | (n) | ||||||||||||||||||||||||||||
5503 W Waters Avenue |
Tampa, FL | 71 | 402 | 67 | 75 | 465 | 540 | 98 | 1990 | (n) | ||||||||||||||||||||||||||||
5555 W Waters Avenue |
Tampa, FL | 213 | 1,206 | 126 | 221 | 1,324 | 1,545 | 243 | 1990 | (n) | ||||||||||||||||||||||||||||
5557 W Waters Avenue |
Tampa, FL | 59 | 335 | 39 | 62 | 371 | 433 | 68 | 1990 | (n) | ||||||||||||||||||||||||||||
5461 W Waters |
Tampa, FL | 261 | | 1,197 | 265 | 1,193 | 1,458 | 179 | 1998 | (n) | ||||||||||||||||||||||||||||
5505 Johns Road #7 |
Tampa, FL | 228 | | 1,452 | 228 | 1,452 | 1,680 | 234 | 1999 | (n) | ||||||||||||||||||||||||||||
5481 W. Waters Avenue |
Tampa, FL | 558 | | 2,302 | 561 | 2,299 | 2,860 | 334 | 1999 | (n) | ||||||||||||||||||||||||||||
5905 Breckenridge Parkway |
Tampa, FL | 189 | 1,070 | 133 | 191 | 1,201 | 1,392 | 118 | 1982 | (n) | ||||||||||||||||||||||||||||
5907 Breckenridge Parkway |
Tampa, FL | 61 | 345 | 11 | 61 | 356 | 417 | 36 | 1982 | (n) | ||||||||||||||||||||||||||||
5909 Breckenridge Parkway |
Tampa, FL | 173 | 980 | 70 | 174 | 1,049 | 1,223 | 119 | 1982 | (n) | ||||||||||||||||||||||||||||
5911 Breckenridge Parkway |
Tampa, FL | 308 | 1,747 | 69 | 311 | 1,813 | 2,124 | 193 | 1982 | (n) | ||||||||||||||||||||||||||||
5910 Breckenridge Parkway |
Tampa, FL | 436 | 2,472 | 150 | 440 | 2,618 | 3,058 | 299 | 1982 | (n) | ||||||||||||||||||||||||||||
5912 Breckenridge Parkway |
Tampa, FL | 460 | 2,607 | 58 | 464 | 2,661 | 3,125 | 276 | 1982 | (n) | ||||||||||||||||||||||||||||
4515-4519 George Road |
Tampa, FL | 633 | 3,587 | 457 | 640 | 4,037 | 4,677 | 368 | 1985 | (n) | ||||||||||||||||||||||||||||
6301 Benjamin Road |
Tampa, FL | 292 | 1,657 | 74 | 295 | 1,728 | 2,023 | 158 | 1986 | (n) | ||||||||||||||||||||||||||||
5723 Benjamin Road |
Tampa, FL | 406 | 2,301 | 54 | 409 | 2,352 | 2,761 | 205 | 1986 | (n) | ||||||||||||||||||||||||||||
6313 Benjamin Road |
Tampa, FL | 229 | 1,296 | 129 | 231 | 1,423 | 1,654 | 140 | 1986 | (n) | ||||||||||||||||||||||||||||
5801 Benjamin Road |
Tampa, FL | 564 | 3,197 | 75 | 569 | 3,267 | 3,836 | 287 | 1986 | (n) | ||||||||||||||||||||||||||||
5802 Benjamin Road |
Tampa, FL | 686 | 3,889 | 443 | 692 | 4,326 | 5,018 | 377 | 1986 | (n) | ||||||||||||||||||||||||||||
5925 Benjamin Road |
Tampa, FL | 328 | 1,859 | 76 | 331 | 1,932 | 2,263 | 178 | 1986 | (n) | ||||||||||||||||||||||||||||
6089 Johns Road |
Tampa, FL | (i) | 180 | 987 | 15 | 186 | 996 | 1,182 | 4 | 1985 | (n) | |||||||||||||||||||||||||||
6091 Johns Road |
(q) | Tampa, FL | (i) | 140 | 730 | 10 | 144 | 736 | 880 | 3 | 1986 | (n) | ||||||||||||||||||||||||||
6103 Johns Road |
Tampa, FL | (i) | 220 | 1,160 | 19 | 226 | 1,173 | 1,399 | 5 | 1986 | (n) | |||||||||||||||||||||||||||
6201 Johns Road |
(q) | Tampa, FL | (i) | 200 | 1,107 | 15 | 205 | 1,117 | 1,322 | 5 | 1981 | (n) | ||||||||||||||||||||||||||
6203 Johns Road |
(q) | Tampa, FL | (i) | 300 | 1,460 | 24 | 311 | 1,473 | 1,784 | 8 | 1987 | (n) | ||||||||||||||||||||||||||
6205 Johns Road |
(q) | Tampa, FL | (i) | 270 | 1,363 | 22 | 278 | 1,377 | 1,655 | 5 | 2000 | (n) | ||||||||||||||||||||||||||
6101 Johns Road |
(q) | Tampa, FL | 210 | 833 | 15 | 216 | 842 | 1,058 | 4 | 1981 | (n) | |||||||||||||||||||||||||||
2904 Falkenburg Rd. |
(q) | Brandon, FL | 372 | | 1,639 | 404 | 1,607 | 2,011 | 9 | 2004 | (n) | |||||||||||||||||||||||||||
3002 S. Falkenburg |
(q) | Brandon, FL | 452 | | 841 | 325 | 968 | 1,293 | 6 | 2004 | (n) | |||||||||||||||||||||||||||
Other |
||||||||||||||||||||||||||||||||||||||
4200 West Harry Street |
(k) | Wichita, KS | 193 | 2,224 | 1,777 | 532 | 3,662 | 4,194 | 1,795 | 1972 | (n) | |||||||||||||||||||||||||||
6601 S. 33rd Street |
McAllen, TX | 231 | 1,276 | 244 | 233 | 1,518 | 1,751 | 321 | 1975 | (n) | ||||||||||||||||||||||||||||
3501 Maple Street |
(q) | Abilene, TX | 67 | 1,057 | 1,126 | 266 | 1,984 | 2,250 | 898 | 1980 | (n) | |||||||||||||||||||||||||||
6266
Hurt Road |
(q) | Horn Lake, MS | 1,825 | | 668 | 367 | 2,126 | 2,493 | 101 | 1963 | (n) | |||||||||||||||||||||||||||
6266
Hurt Road Building B |
(q) | Horn Lake, MS | | | 7 | | 7 | 7 | | 1963 | (n) | |||||||||||||||||||||||||||
6266
Hurt Road Building C |
(q) | Horn Lake, MS | | | 14 | | 14 | 14 | | 1963 | (n) | |||||||||||||||||||||||||||
Redevelopments / Developments / Developable Land |
46,859 | 2,665 | 18,273 | 63,559 | 4,238 | 67,797 | 61 | (o) | ||||||||||||||||||||||||||||||
$ | 407,602 | $ | 1,613,746 | $ | 493,073 | $ | 431,857 | $ | 2,082,564 | $ | 2,514,421 | $ | 323,493 | (p) | ||||||||||||||||||||||||
S-12
NOTES:
(a) | See description of encumbrances in Note 6 to Notes to Consolidated Financial Statements. | |||
(b) | Initial cost for each respective property is tangible purchase price allocated in accordance with SFAS No. 141. | |||
(c) | These properties collateralize the Assumed Loan I. | |||
(d) | This property collateralizes the Acquisition Mortgage Loan VIII. | |||
(e) | This property collateralizes the Acquisition Mortgage Loan IX. | |||
(f) | This property collateralizes the Acquisition Mortgage Loan IV. | |||
(g) | This property collateralizes the Acquisition Mortgage Loan X. | |||
(h) | These properties collateralize the Acquisition Mortgage Loan XIII. | |||
(i) | These properties collateralize the Acquisition Mortgage Loan XIV. | |||
(j) | Comprised of two properties. | |||
(k) | Comprised of three properties. | |||
(l) | Comprised of four properties. | |||
(m) | Comprised of 28 properties. | |||
(n) | Depreciation is computed based upon the following estimated lives: |
Buildings, Improvements
|
20 to 50 years | |
Tenant Improvements, Leasehold Improvements
|
Life of lease | |
Furniture, Fixtures and Equipment
|
5 to 10 years |
(o) | These properties represent developable land and redevelopments that have not been placed in service. | |||
(p) | Excludes $23,092 of Construction in Progress, and includes real estate held for sale of $8,021 (Land), $43,078 (Buildings and Improvements), and $2,490 (Accumulated Depreciation). | |||
(q) | Property is not in-service as of 12/31/04. | |||
(r) | Improvements are net of write-off of fully depreciated assets. | |||
(s) | This property collateralizes the Assumed Loan II. | |||
(t) | This property collateralizes the Acquisition Mortgage Loan XII. | |||
At December 31, 2004, the aggregate cost of land and buildings and equipment for federal income tax purpose was approximately $2.2 billion (excluding construction in progress.) |
S-13
FIRST INDUSTRIAL LP
SCHEDULE III:
REAL ESTATE AND ACCUMULATED DEPRECIATION (continued)
As Of December 31, 2004
(Dollars in thousands)
The changes in total real estate assets for the three years ended December 31, 2004 are as follows:
2004 | 2003 | 2002 | ||||||||||
Balance, Beginning of Year |
$ | 2,352,026 | $ | 2,325,826 | $ | 2,343,698 | ||||||
Acquisition, Construction Costs and Improvements |
493,012 | 302,720 | 308,763 | |||||||||
Disposition of Assets |
(288,433 | ) | (276,520 | ) | (326,635 | ) | ||||||
Write-off of Fully Depreciated Assets |
(19,092 | ) | | | ||||||||
Balance, End of Year |
$ | 2,537,513 | $ | 2,352,026 | $ | 2,325,826 | ||||||
The changes in accumulated depreciation for the three years ended December 31, 2004 are as follows:
2004 | 2003 | 2002 | ||||||||||
Balance, Beginning of Year |
$ | 295,688 | $ | 263,404 | $ | 232,889 | ||||||
Depreciation for Year |
71,779 | 63,281 | 56,762 | |||||||||
Disposition of Assets |
(24,882 | ) | (30,997 | ) | (26,247 | ) | ||||||
Write-off of Fully Depreciated Assets |
(19,092 | ) | | | ||||||||
Balance, End of Year |
$ | 323,493 | $ | 295,688 | $ | 263,404 | ||||||
S-14