Back to GetFilings.com



Table of Contents

 
 

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

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.

(Exact name of Registrant as specified in its Charter)
     
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
(Registrant’s 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

         
        PAGE
       
 
       
  Business   3
  Properties   9
  Legal Proceedings   29
  Submission of Matters to a Vote of Security Holders   29
 
       
       
 
       
  Market for Registrant’s Partner’s Capital, Related Partner Matters and Issuer Purchases of Equity Securities   30
  Selected Financial Data   31
  Management’s Discussion and Analysis of Financial Condition and Results of Operations   34
  Quantitative and Qualitative Disclosures About Market Risk   56
  Financial Statements and Supplementary Data   56
  Changes in and Disagreements with Accountants on Accounting and Financial Disclosure   56
  Controls and Procedures   56
  Other Information   56
 
       
       
 
       
  Directors and Executive Officers of the Registrant   57
  Executive Compensation   57
  Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters   57
  Certain Relationships and Related Transactions   57
  Principal Accountant Fees and Services   57
 
       
       
 
       
  Exhibits and Financial Statement Schedules   58
 
       
      61
 Computation of Ratio of Earnings to Fixed Charges
 Consent of PricewaterhouseCoopers LLP
 Certification of Principal Executive Officer
 Certification of Principal Financial Officer
 Certification of the Principal Executive Officer and Principal Financial Officer

1


Table of Contents

      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 Partnership’s 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 Partnership’s 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 Partnership’s financial results, is included herein and in the Operating Partnership’s other filings with the Securities and Exchange Commission.

2


Table of Contents

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 Company’s 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 Partnership’s 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


Table of Contents

      The Company maintains a website at www.firstindustrial.com. Copies of the Company’s 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 Company’s website as soon as reasonably practicable after such reports are filed with or furnished to the SEC. In addition, the Company’s 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 Company’s website or upon request to the Company. Amendments to, or waivers from, the Company’s Code of Business Conduct and Ethics that apply to the Company’s executive officers or directors shall be posted to the Company’s 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


Table of Contents

Business Objectives and Growth Plans

      The Consolidated Operating Partnership’s 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 Partnership’s properties and operations. The Consolidated Operating Partnership’s 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 Partnership’s 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 Partnership’s 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 market’s 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 Partnership’s 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 Partnership’s 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


Table of Contents

  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 Company’s 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 Partnership’s 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 Company’s 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 Company’s Common Stock and pari passu with the Company’s 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 Company’s 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 Partnership’s 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


Table of Contents

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 Company’s 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 Company’s Common Stock and pari passu with the Company’s 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 Partnership’s 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 Partnership’s 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 Company’s 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


Table of Contents

      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 Partnership’s 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 property’s 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


Table of Contents

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 Partnership’s 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


Table of Contents

      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


Table of Contents

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


Table of Contents

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


Table of Contents

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


Table of Contents

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


Table of Contents

      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


Table of Contents

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


Table of Contents

                 
    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


Table of Contents

Detail Property Listing

      The following table lists all of the Consolidated Operating Partnership’s 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


Table of Contents

                                     
                    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


Table of Contents

                                     
                    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


Table of Contents

                                     
                    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


Table of Contents

                                     
                    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


Table of Contents

                                     
                    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


Table of Contents

                                     
                    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


Table of Contents

                                     
                    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 World’s Fair Drive
  Franklin, NJ       1980   R&D/Flex     4.53       60,000     100%
18 World’s Fair Drive
  Franklin, NJ       1982   R&D/Flex     1.06       13,000     100%
23 World’s Fair Drive
  Franklin, NJ       1982   Light Industrial     1.20       16,000     100%
12 World’s Fair Drive
  Franklin, NJ       1981   Light Industrial     3.85       65,000     73%
22 World’s Fair Drive
  Franklin, NJ       1983   Light Industrial     3.52       50,000     90%
26 World’s Fair Drive
  Franklin, NJ       1984   Light Industrial     3.41       47,000     100%
24 World’s 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


Table of Contents

                                     
                    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


Table of Contents

                                     
                    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


Table of Contents

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 property’s 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 Partnership’s properties was leased, and no single tenant or group of related tenants accounted for more than 1.5% of the Consolidated Operating Partnership’s rent revenues, nor did any single tenant or group of related tenants occupy more than 1.4% of the Consolidated Operating Partnership’s total GLA as of December 31, 2004.

      The following table shows scheduled lease expirations for all leases for the Consolidated Operating Partnership’s 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


Table of Contents

      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 property’s 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


Table of Contents

PART II

Item 5. Market for Registrant’s 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 Partnership’s 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 Partnership’s 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


Table of Contents

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 Management’s 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 Partnership’s 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 Partnership’s 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 Partnership’s audited financial statements.

31


Table of Contents

                                         
       
          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


Table of Contents

                                         
       
          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 Board’s (“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


Table of Contents

Item 7. Management’s 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 Company’s 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 Partnership’s financial condition and results of operations are, primarily, a function of the Consolidated Operating Partnership’s 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


Table of Contents

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 Partnership’s 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 Partnership’s 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 Partnership’s properties (as discussed below), for the Consolidated Operating Partnership’s 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 Partnership’s properties or to maintain tenant recoveries and operating and certain expenses consistent with historical levels and proportions, the Consolidated Operating Partnership’s revenue growth would be limited. Further, if a significant number of the Consolidated Operating Partnership’s 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 Partnership’s financial condition, results of operations, cash flow and ability to pay dividends on, and the market price of, the Company’s common stock would be adversely affected.

      The Consolidated Operating Partnership’s 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 Partnership’s 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 Partnership’s 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 Partnership’s 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 Company’s 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 Partnership’s income and is a significant source of funds, in addition to revenues generated from rental income and tenant recoveries, for the Consolidated Operating Partnership’s 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 Partnership’s properties. Further, the Consolidated Operating Partnership’s 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


Table of Contents

sale of assets. If the Consolidated Operating Partnership were unable to sell properties on favorable terms, the Consolidated Operating Partnership’s 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 Company’s 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 Partnership’s financial condition and results of operations, as it impacts the Consolidated Operating Partnership’s 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 Company’s ability to access external capital on favorable terms is dependent on various factors, including general market conditions, interest rates, credit ratings on the Company’s capital stock and debt, the market’s perception of the Company’s growth potential, the Company’s current and potential future earnings and cash distributions and the market price of the Company’s capital stock. If the Company were unable to access external capital on favorable terms, the Company’s financial condition, results of operations, cash flow and ability to pay dividends on, and the market price of, the Company’s 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 Partnership’s 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 Partnership’s tenants to satisfy outstanding billings with the Consolidated Operating Partnership. The allowance for doubtful accounts is an estimate based on the Consolidated Operating Partnership’s 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 Board’s 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


Table of Contents

      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) management’s 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 Partnership’s assessment of various characteristics of the markets where the property is located and the expected cash flows of the property.

37


Table of Contents

RESULTS OF OPERATIONS

Comparison of Year Ended December 31, 2004 to Year Ended December 31, 2003

      The Consolidated Operating Partnership’s 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 Partnership’s 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 Partnership’s maintenance company, fees earned from the Consolidated Operating Partnership’s 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 Partnership’s maintenance company and other miscellaneous regional expenses.

      The Consolidated Operating Partnership’s 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 Partnership’s same store properties were 89.4% and 89.4%, respectively.

                                 
    2004     2003     $ Change     % Change  
REVENUES ($ in 000’s)
                               
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 000’s)
                               
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


Table of Contents

      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 000’s)
                               
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


Table of Contents

      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 Partnership’s 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 Partnership’s allocation of gain from the sale of all of the properties in the December 2001 Joint Venture and the Consolidated Operating Partnership’s recognition of the deferred gain on it’s 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 Partnership’s 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 Partnership’s 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 Partnership’s maintenance company, fees earned from the Consolidated Operating Partnership’s 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 Partnership’s maintenance company and other miscellaneous regional expenses.

40


Table of Contents

      The Consolidated Operating Partnership’s 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 Partnership’s same store properties were 88.8% and 88.4%, respectively.

                                 
    2003     2002     $ Change     % Change  
REVENUES ($ in 000’s)
                               
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 000’s)
                               
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 Partnership’s 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 Partnership’s 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 Partnership’s state taxes.

      Amortization of deferred financing costs remained relatively unchanged.

41


Table of Contents

                                 
DEPRECIATION and
  2003     2002     $ Change     % Change  
OTHER AMORTIZATION ($ in 000’s)
                               
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 Company’s joint ventures and the Company recognizing its proportionate interest in net income in one of the Company’s joint ventures during the year ended December 31, 2002, offset by a loss on the sale of real estate of one of the Company’s 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


Table of Contents

                 
    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


Table of Contents

LIQUIDITY AND CAPITAL RESOURCES

      At December 31, 2004, the Consolidated Operating Partnership’s 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 Partnership’s 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 Company’s 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 Company’s 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 Partnership’s access to borrowings may be limited if it fails to meet any of these covenants. Also, the Consolidated Operating Partnership’s borrowing rate on its Unsecured Line of Credit may increase in the event of a downgrade on the Consolidated Operating Partnership’s unsecured notes by the rating agencies.

      The Consolidated Operating Partnership currently has credit ratings from Standard & Poor’s, Moody’s and Fitch Ratings of BBB/Baa2/BBB, respectively. The Consolidated Operating Partnership’s 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 Partnership’s 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 Partnership’s 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 Partnership’s joint ventures.

44


Table of Contents

      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 Partnership’s industrial real estate joint ventures. As of December 31, 2004, the Operating Partnership’s 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 Partnership’s 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 Partnership’s election.

45


Table of Contents

      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 Company’s 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 Company’s 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 Company’s 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 Partnership’s 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 Company’s 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 Company’s Common Stock and pari passu with the Company’s 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 Company’s 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


Table of Contents

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 Partnership’s 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 Company’s 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 Company’s Common Stock and pari passu with the Company’s 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 Partnership’s 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 Company’s 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


Table of Contents

      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 Partnership’s 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 Partnership’s markets of operation. Most of the Consolidated Operating Partnership’s 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 Partnership’s 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


Table of Contents

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 Partnership’s 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 Partnership’s debt was fixed rate debt and $167.5 million (approximately 10.7% of total debt at December 31, 2004) of the Consolidated Operating Partnership’s 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 Partnership’s 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 Partnership’s 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 Partnership’s 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


Table of Contents

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 Partnership’s 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 Partnership’s 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 Partnership’s revenues and available cash.

      The factors that affect the value of the Consolidated Operating Partnership’s 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


Table of Contents

  •   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 Partnership’s financial results depend on leasing space in the Consolidated Operating Partnership’s real estate to tenants on terms favorable to the Consolidated Operating Partnership. The Consolidated Operating Partnership’s income and funds available for distribution to its unitholders will decrease if a significant number of the Consolidated Operating Partnership’s 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 Partnership’s 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 Partnership’s 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 Partnership’s property portfolio could adversely affect the Consolidated Operating Partnership’s 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 Partnership’s 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 Partnership’s ability to sell properties on advantageous terms depends on factors beyond the Consolidated Operating Partnership’s control, including competition from other sellers and the availability of attractive financing for potential buyers of the Consolidated Operating Partnership’s 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 Partnership’s business strategy, then the Consolidated Operating Partnership’s financial condition, results of operations, cash flow and ability to pay distributions on, and the market value of, the Consolidated Operating Partnership’s 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 Partnership’s financial condition, results of operations, cash flow and ability to pay distributions on, and the market value of, the Consolidated Operating Partnership’s Units.

      For the year ended December 31, 2004, gains on sales or contributions of properties accounted for approximately 66.4% of the Consolidated Operating Partnership’s 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 Partnership’s investments may not perform as expected and that the Consolidated Operating Partnership’s cost estimates for bringing an acquired property up to market standards may prove inaccurate. Further, the Consolidated

51


Table of Contents

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 Partnership’s 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 Partnership’s cash flow. Any of the above risks could adversely affect the Consolidated Operating Partnership’s financial condition, results of operations, cash flow and ability to pay distributions on, and the market value of, the Consolidated Operating Partnership’s 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 Company’s 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 Partnership’s joint ventures as opportunities arise. The real estate development and re-development business involves significant risks that could adversely affect the Consolidated Operating Partnership’s financial condition, results of operations, cash flow and ability to pay distributions on, and the market value of, the Consolidated Operating Partnership’s 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 Partnership’s ability to sell such properties to third parties or to sell or contribute such properties to the Consolidated Operating Partnership’s 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 Partnership’s 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


Table of Contents

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 Partnership’s 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 Partnership’s 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 Company’s 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 Company’s REIT taxable income each year, the Company’s 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 Partnership’s 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 Partnership’s cash flow.

      Where possible, the Consolidated Operating Partnership intends to continue to use leverage to increase the rate of return on the Consolidated Operating Partnership’s investments and to allow the Consolidated Operating Partnership to make more investments than it otherwise could. The Consolidated Operating Partnership’s use of leverage presents an additional element of risk in the event that the cash flow from the Consolidated Operating Partnership’s properties is insufficient to meet both debt payment obligations and the Company’s distribution requirements of the REIT provisions of the Code. In addition, rising interest rates would reduce the Consolidated Operating Partnership’s 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 Partnership’s 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 Partnership’s 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 Company’s distribution requirements of the REIT provisions of the Code. As of December 31, 2004, none of the Consolidated Operating Partnership’s current indebtedness was cross-collateralized.

The Consolidated Operating Partnership may have to make lump-sum payments on its existing indebtedness.

53


Table of Contents

      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 Partnership’s 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 Partnership’s 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 Partnership’s organizational documents.

      As of December 31, 2004, the Company’s 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 Partnership’s ability to make expected distributions to Unitholders and in an increased risk of default on the Consolidated Operating Partnership’s 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 Company’s 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 Partnership’s Unsecured Line of Credit could decrease the Consolidated Operating Partnership’s available cash.

      The Consolidated Operating Partnership’s Unsecured Line of Credit bears interest at a floating rate. As of December 31, 2004, the Company’s 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 Partnership’s 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 Partnership’s cash available for distribution to unitholders.

54


Table of Contents

Earnings and cash dividends, asset value and market interest rates affect the price of the Company’s common stock.

      As a real estate investment trust, the market value of the Company’s common stock, in general, is based primarily upon the market’s perception of the Company’s growth potential and its current and potential future earnings and cash dividends. The market value of the Company’s common stock is based secondarily upon the market value of the Company’s underlying real estate assets. For this reason, shares of the Company’s 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 Company’s underlying assets, may not correspondingly increase the market price of the Company’s common stock. The Company’s failure to meet the market’s expectations with regard to future earnings and cash dividends likely would adversely affect the market price of the Company’s 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 Company’s common stock. An increase in market interest rates might lead prospective purchasers of the Company’s common stock to expect a higher distribution yield, which would adversely affect the market price of the Company’s common stock. Additionally, if the market price of the Company’s common stock declines significantly, then the Company might breach certain covenants with respect to its debt obligations, which could adversely affect the Company’s liquidity and ability to make future acquisitions and the Company’s 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 Partnership’s 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 Partnership’s properties.

The Consolidated Operating Partnership’s 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 Partnership’s 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 Partnership’s 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


Table of Contents

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

      Response to this item is included in Item 7 “Management’s 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 Partnership’s 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 Commission’s rules and forms, and that such information is accumulated and communicated to the Consolidated Operating Partnership’s 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 Partnership’s management, including the principal executive officer and principal financial officer, of the effectiveness of the design and operation of the Consolidated Operating Partnership’s 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 Partnership’s principal executive officer and principal financial officer concluded that the Consolidated Operating Partnership’s 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 Partnership’s 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 Partnership’s financial condition, results of operations and cash flows for the periods presented.

Management’s 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 Partnership’s 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 Partnership’s 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 Partnership’s 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 Partnership’s 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.

     Management’s assessment of the effectiveness of the Consolidated Operating Partnership’s 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 “Management’s Report on Internal Control Over Financial Reporting”, as of December 31, 2004, there was a material weakness in the Consolidated Operating Partnership’s 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 Partnership’s 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 Partnership’s 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


Table of Contents

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 Company’s definitive proxy statement expected to be filed with the Securities and Exchange Commission no later than 120 days after the Company’s fiscal year (which will be filed no later than 120 days after the end of the Company’s 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 committee’s financial expert) and regarding the Audit Committee Charter, are specifically not incorporated herein by reference.

57


Table of Contents

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 Company’s 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 Company’s 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 Company’s 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 Company’s 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


Table of Contents

     
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 Partnership’s 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 Partnership’s 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 Partnership’s 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 Partnership’s 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 Partnership’s 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 Partnership’s 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 Company’s Annual Report on Form 10-K for the year ended December 31, 2004, File No. 1-13102)
23*
  Consent of PricewaterhouseCoopers LLP

59


Table of Contents

     
Exhibit No.   Description
31.1*
  Certification of Principal Executive Officer of First Industrial Realty Trust, Inc., registrant’s 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., registrant’s 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


Table of Contents

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


Table of Contents

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 Company’s 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 Company’s 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 Company’s 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 Company’s 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


Table of Contents

     
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 Partnership’s 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 Partnership’s 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 Partnership’s 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 Partnership’s 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 Partnership’s 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 Partnership’s 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 Company’s Annual Report on Form 10-K for the year ended December 31, 2004, File No. 1-13102)
 
   
23 *
  Consent of PricewaterhouseCoopers LLP

63


Table of Contents

     
Exhibit No.
  Description
 
   
 
   
31.1 *
  Certification of Principal Executive Officer of First Industrial Realty Trust, Inc., registrant’s 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., registrant’s 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


Table of Contents

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


Table of Contents

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 Partnership’s 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 management’s assessment, included in Management’s 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 Partnership’s 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 management’s assessment and on the effectiveness of the Consolidated Operating Partnership’s 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 management’s 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 company’s 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 company’s 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 company’s 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 management’s 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 Partnership’s 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 Partnership’s internal control over financial reporting does not affect our opinion on those consolidated financial statements.

     In our opinion, management’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except share and per share data)
                 
    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


Table of Contents

FIRST INDUSTRIAL, L.P.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(In thousands except per Unit data)
                         
          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


Table of Contents

FIRST INDUSTRIAL, L.P.

CONSOLIDATED STATEMENTS OF CHANGES IN PARTNERS’ CAPITAL
(Dollars in thousands)
                         
    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


Table of Contents

FIRST INDUSTRIAL, L.P.

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
                         
          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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Company’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Partnership’s limited partnership interests in each of the Other Real Estate Partnerships and the Operating Partnership’s 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 Partnership’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Board’s (“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 management’s evaluation of the specific characteristics of each tenant's lease and the Consolidated Operating Partnership’s overall relationship with the respective tenant’s. 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 Partnership’s 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 Partnership’s 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 Partnership’s share of earnings or losses of the Other Real Estate

F-9


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

3. Summary of Significant Accounting Policies, continued

      Partnerships is reflected in income as earned and contributions or distributions increase or decrease, respectively, the Operating Partnership’s 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 Partnership’s 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 Partnership’s 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 Partnership’s Investments in Joint Ventures as paid or received, respectively. Differences between the Operating Partnership’s carrying value of its investments in joint ventures and the Operating Partnership’s 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 Company’s stock on the date of grant. Certain options issued in 2000 were issued with a strike price less than the fair value of the Company’s 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 Board’s (“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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(In thousands except per Unit data)

3. Summary of Significant Accounting Policies, continued

      Had compensation expense for the Company’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Company’s 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 Partnership’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Partnership’s exposure is limited to the current value of the interest rate differential, not the notional amount, and the Consolidated Operating Partnership’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Partnership’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 it’s 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 Partnership’s 15% share of gain from the sale of the December 2001 Joint Venture’s properties and distributions received from the December 2001 Joint Venture in excess of the Consolidated Operating Partnership’s 15% equity interest. This amount is included in Equity in Income of Joint Ventures.

F-15


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Partnership’s economic interest in the May 2003 Joint Venture. The 15% deferral reduced the Consolidated Operating Partnership’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Partnership’s Share of Equity
  $ 4,580     $ 18,205  
Basis Differentials (1)
    909       (3,599 )
 
           
Carrying Value of the Consolidated Operating Partnership’s Investments in Joint Ventures
  $ 5,489     $ 14,606  
 
           

(1) This amount represents the aggregate difference between the Consolidated Operating Partnership’s 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 Partnership’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Partnership’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 30–year 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 Partnership’s 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 Partnership’s 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 Partnership’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Partnership’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Partnership’s 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 Partnership’s 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 Partnership’s 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 Partnership’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Partnership’s 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 Partnership’s 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 Partnership’s 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 Partnership’s 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, “Debtor’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Partnership’s 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 Partnership’s 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 Partnership’s 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 Partnership’s 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, “Debtor’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Partnership’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Partnership’s 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 Partnership’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 holder’s rights as to allocations and distributions, to alter or modify such holder’s 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 Partnership’s 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 Company’s 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 Partnership’s 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 Partnership’s 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 Partnership’s financial statements as limited partner contributions.

F-27


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Company’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Commission’s 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 Company’s 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 Partnership’s 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 Company’s 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 Company’s 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 Company’s 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 Partnership’s 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 Company’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Company’s Common Stock and pari passu with the Company’s 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 Company’s 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 Partnership’s 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 Company’s 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 Company’s Common Stock and pari passu with the Company’s 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 Partnership’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Company’s Board of Directors approved the repurchase of up to $100,000 of the Company’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands except per Unit data)

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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands except per Unit data)

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 Partnership’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

12. Income Taxes, continued

      The Consolidated Operating Partnership’s 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 Partnership’s 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 Partnership’s 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 Partnership’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(In thousands except per Share data)

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 Company’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Partnership’s 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 Partnership’s 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 Partnership’s 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 Company’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)

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 management’s 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 Partnership’s 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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(In thousands except per Unit data)

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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(In thousands except per Unit data)

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


Table of Contents

FIRST INDUSTRIAL, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands except per Unit data)

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 Partnership’s 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


Table of Contents

OTHER REAL ESTATE PARTNERSHIPS

INDEX TO FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULE
         
    PAGE  
FINANCIAL STATEMENTS
       
 
       
    F-44  
 
       
    F-45  
 
       
    F-46  
 
       
    F-47  
 
       
    F-48  
 
       
    F-49  

F-43


Table of Contents

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 Company’s 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


Table of Contents

OTHER REAL ESTATE PARTNERSHIPS

COMBINED BALANCE SHEETS
(Dollars in thousands)
                 
    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


Table of Contents

OTHER REAL ESTATE PARTNERSHIPS

COMBINED STATEMENTS OF OPERATIONS
(Dollars in thousands)
                         
    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


Table of Contents

OTHER REAL ESTATE PARTNERSHIPS

COMBINED STATEMENTS OF CHANGES IN PARTNERS’ CAPITAL
(Dollars in thousands)
         
    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


Table of Contents

OTHER REAL ESTATE PARTNERSHIPS

COMBINED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
                         
    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


Table of Contents

OTHER REAL ESTATE PARTNERSHIPS

NOTES TO COMBINED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Company’s 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


Table of Contents

OTHER REAL ESTATE PARTNERSHIPS

NOTES TO COMBINED FINANCIAL STATEMENTS
(Dollars in thousands)

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


Table of Contents

OTHER REAL ESTATE PARTNERSHIPS

NOTES TO COMBINED FINANCIAL STATEMENTS
(Dollars in thousands)

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 management’s evaluation of the specific characteristics of each tenant’s lease and the Other Real Estate Partnership’s 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


Table of Contents

OTHER REAL ESTATE PARTNERSHIPS

NOTES TO COMBINED FINANCIAL STATEMENTS
(Dollars in thousands)

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


Table of Contents

OTHER REAL ESTATE PARTNERSHIPS

NOTES TO COMBINED FINANCIAL STATEMENTS
(Dollars in thousands)

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


Table of Contents

OTHER REAL ESTATE PARTNERSHIPS

NOTES TO COMBINED FINANCIAL STATEMENTS
(Dollars in thousands)

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


Table of Contents

OTHER REAL ESTATE PARTNERSHIPS

NOTES TO COMBINED FINANCIAL STATEMENTS
(Dollars in thousands)

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


Table of Contents

OTHER REAL ESTATE PARTNERSHIPS

NOTES TO COMBINED FINANCIAL STATEMENTS
(Dollars in thousands)

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


Table of Contents

OTHER REAL ESTATE PARTNERSHIPS

NOTES TO COMBINED FINANCIAL STATEMENTS
(Dollars in thousands)

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 Company’s 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 management’s 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


Table of Contents

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


Table of Contents

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


Table of Contents

                                                                             
                                (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


Table of Contents

                                                                             
                                (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


Table of Contents

                                                                             
                                (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


Table of Contents

                                                                             
                                (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


Table of Contents

                                                                             
                                (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


Table of Contents

                                                                             
                                (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


Table of Contents

                                                                             
                                (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


Table of Contents

                                                                             
                                (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 World’s Fair Drive
      Franklin, NJ         483       2,735       551       503       3,266       3,769       701     1980   (n)
18 World’s Fair Drive
      Franklin, NJ         123       699       83       129       776       905       141     1982   (n)
23 World’s Fair Drive
      Franklin, NJ         134       758       113       140       865       1,005       185     1982   (n)
12 World’s Fair Drive
      Franklin, NJ         572       3,240       413       593       3,632       4,225       683     1981   (n)
22 World’s Fair Drive
      Franklin, NJ         364       2,064       469       375       2,522       2,897       592     1983   (n)
26 World’s Fair Drive
      Franklin, NJ         361       2,048       232       377       2,264       2,641       450     1984   (n)
24 World’s Fair Drive
      Franklin, NJ         347       1,968       430       362       2,383       2,745       498     1984   (n)
20 World’s 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


Table of Contents

                                                                             
                                (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


Table of Contents

                                                                             
                                (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


Table of Contents

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


Table of Contents

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