SEC Filing | First Industrial Realty Trust, Inc.

View:

1 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, 2000 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 1-13102 FIRST INDUSTRIAL REALTY TRUST, INC. (Exact name of Registrant as specified in its Charter) MARYLAND 36-3935116 (State or other jurisdiction of (I.R.S. Employer incorporation or organization) Identification No.) 311 S. WACKER DRIVE, SUITE 4000, CHICAGO, ILLINOIS 60606 (Address of principal executive offices) (Zip Code) (312) 344-4300 (Registrant's telephone number, including area code) Securities registered pursuant to Section 12(b) of the Act: COMMON STOCK (Title of class) NEW YORK STOCK EXCHANGE (Name of exchange on which registered) 9.500% SERIES A CUMULATIVE PREFERRED STOCK DEPOSITARY SHARES EACH REPRESENTING 1/100 OF A SHARE OF 8.750% SERIES B CUMULATIVE PREFERRED STOCK DEPOSITARY SHARES EACH REPRESENTING 1/100 OF A SHARE OF 8.625% SERIES C CUMULATIVE PREFERRED STOCK DEPOSITARY SHARES EACH REPRESENTING 1/100 OF A SHARE OF 7.950% SERIES D CUMULATIVE PREFERRED STOCK DEPOSITARY SHARES EACH REPRESENTING 1/100 OF A SHARE OF 7.900% SERIES E CUMULATIVE PREFERRED STOCK (Title of class) NEW YORK STOCK EXCHANGE (Name of exchange on which registered) 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 if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. [ ] The aggregate market value of the voting and non-voting stock held by non-affiliates of the Registrant was approximately $1,204.7 million based on the closing price on the New York Stock Exchange for such stock on March 2, 2001. At March 2, 2001, 39,301,503 shares of the Registrant's Common Stock, $.01 par value, were outstanding. DOCUMENTS INCORPORATED BY REFERENCE Part III incorporates certain information by reference to the Registrant's definitive proxy statement to be filed with respect to the Annual Meeting of Stockholders to be held on May 16, 2001.

2 FIRST INDUSTRIAL REALTY TRUST, INC. TABLE OF CONTENTS PAGE PART I. Item 1. Business ....................................................................................... 3 Item 2. The Properties................................................................................... 7 Item 3. Legal Proceedings................................................................................ 28 Item 4. Submission of Matters to a Vote of Security Holders.............................................. 28 PART II. Item 5. Market for Registrant's Common Equity and Related Stockholder Matters............................ 29 Item 6. Selected Financial Data.......................................................................... 29 Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations............ 32 Item 7a. Quantitative and Qualitative Disclosures About Market Risk....................................... 41 Item 8. Financial Statements and Supplementary Data...................................................... 41 Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosures............ 41 PART III. Item 10. Directors and Executive Officers of the Registrant............................................... 41 Item 11. Executive Compensation........................................................................... 41 Item 12. Security Ownership of Certain Beneficial Owners and Management................................... 41 Item 13. Certain Relationships and Related Transactions................................................... 41 PART IV. Item 14. Exhibits, Financial Statements, Financial Statement Schedule and Reports on Form 8-K............. 42 SIGNATURES........................................................................................................ 47 1

3 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 Realty Trust, Inc. (the "Company") 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 Company, are generally identifiable by use of the words "believe", "expect", "intend", "anticipate", "estimate", "project" or similar expressions. The Company'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 Company 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 Company's current and proposed market areas 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 Company and its business, including additional factors that could materially affect the Company's financial results, is included herein and in the Company's other filings with the Securities and Exchange Commission. 2

4 PART I ITEM 1. BUSINESS THE COMPANY GENERAL First Industrial Realty Trust, Inc. is a Maryland corporation organized on August 10, 1993, and is a real estate investment trust ("REIT") under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the "Code"). First Industrial Realty Trust, Inc. and its consolidated partnerships and limited liability companies (the "Company") is a self-administered and fully integrated real estate company which owns, manages, acquires, sells and develops industrial real estate. The Company completed its initial public offering in June 1994 (the "Initial Offering"). Upon consummation of the Initial Offering, the Company owned 226 industrial properties which contained an aggregate of 17.4 million square feet of gross leasable area ("GLA"). As of December 31, 2000, the Company's portfolio consisted of 516 light industrial properties, 162 bulk warehouse properties, 164 R&D/flex properties, 85 regional warehouse properties and 42 manufacturing properties containing approximately 68.2 million square feet of GLA located in 25 states. The Company's interests in its properties and land parcels are held through partnerships controlled by the Company, including First Industrial, L.P. (the "Operating Partnership"), of which the Company is the sole general partner, as well as, among others, First Industrial Financing Partnership, L.P., First Industrial Securities, L.P. (the "Securities Partnership"), First Industrial Mortgage Partnership, L.P., First Industrial Pennsylvania, L.P., First Industrial Harrisburg, L.P., First Industrial Indianapolis, L.P., First Industrial Development Services, L.P. and TK-SV, LTD., of which the sole general partner of each is a wholly-owned subsidiary of the Company, and the sole limited partner of each is the Operating Partnership, as well as limited liability companies of which the Operating Partnership is the sole member. The Company is also the majority economic stockholder of FR Development Services, Inc. The Company, through separate wholly-owned limited liability companies of which the Operating Partnership is the sole member, also owns 10% equity interests in, and provides asset and property management services to, two joint ventures which invest in industrial properties. The Company 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 2, 2001, the Company had 283 employees. The Company has grown and will seek to continue to grow through the development of industrial properties and acquisition of additional industrial properties. BUSINESS OBJECTIVES AND GROWTH PLANS The Company's fundamental business objective is to maximize the total return to its stockholders through increases in per share distributions and increases in the value of the Company's properties and operations. The Company's growth plan includes the following elements: - - Internal Growth. The Company 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 vacancies exist 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 Company 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 Company's investment parameters and geographic target markets; and (iii) the expansion of its properties. 3

5 BUSINESS STRATEGIES The Company utilizes the following six strategies in connection with the operation of its business: - - Organization Strategy. The Company 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 Company 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 Company believes the size of its portfolio enables it to realize operating efficiencies by spreading overhead over many properties and by negotiating quantity purchasing discounts. - - Market Strategy. The Company's market strategy is to concentrate on the top 25 industrial real estate markets in the United States. These 25 markets were selected based upon (i) the strength of their industrial real estate fundamentals, including increased industrial demand expectations from e-commerce and supply chain management; (ii) their history and future outlook for continued economic growth and diversity; and (iii) a minimum market size of 100 million square feet of industrial space. Due to this market strategy, the Company plans on exiting the markets of Cleveland, Columbus, Dayton, Des Moines, Grand Rapids, Long Island and New Orleans/Baton Rouge. The net proceeds from the sales of properties in these markets will be used to bolster the Company's holdings in Atlanta, Baltimore/Washington, Chicago, Cincinnati/Louisville, Dallas/Fort Worth, Denver, Detroit, Harrisburg/Central Pennsylvania, Houston, Indianapolis, Los Angeles, Milwaukee, Minneapolis, Nashville, Northern New Jersey, Philadelphia, Phoenix, Portland, Salt Lake City, St. Louis and Tampa and to potentially enter new markets which fit its market strategy. - - Disposition Strategy. As mentioned in the Market Strategy section above, the Company is planning to exit the markets of Cleveland, Columbus, Dayton, Des Moines, Grand Rapids, Long Island and New Orleans/Baton Rouge. The Company also continues to evaluate local market conditions and property-related factors in its other markets and will consider disposition of select assets. - - Acquisition/Development Strategy. The Company's acquisition/development strategy is to concentrate on the top 25 markets mentioned in the Market Strategy section above. The Company will use its Integrated Industrial Solutions (TM) capabilities to target these markets. Of the 969 properties in the Company's portfolio at December 31, 2000, 233 properties have been developed by either the Company or its former management. The Company will continue to leverage the development capabilities of its management, many of whom are leading developers in their respective markets. - - Financing Strategy. The Company plans on utilizing net sales proceeds from property sales as well as borrowings under its $300 million unsecured line of credit to finance future acquisitions and developments. - - Leasing and Marketing Strategy. The Company has an operational management strategy designed to enhance tenant satisfaction and portfolio performance. The Company pursues an active leasing strategy, which includes aggressively marketing available space, renewing 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 Company also has local and national marketing programs which focus on the business and brokerage communities and national tenants. RECENT DEVELOPMENTS In 2000, the Company acquired or completed development of 110 properties, redeveloped two properties and acquired several parcels of land for a total investment of approximately $471.5 million. The Company also sold 108 in-service properties, one property that was out of service and several parcels of land for a gross sales price of approximately $433.7 million. At December 31, 2000, the Company owned 969 in-service properties containing approximately 68.2 million square feet of GLA. 4

6 During the period January 1, 2001 through March 2, 2001, the Company acquired 21 industrial properties and several land parcels for a total estimated investment of approximately $71.4 million. The Company also sold two industrial properties and one land parcel for approximately $2.7 million of gross proceeds. In March 2001, the Company declared a first quarter 2001 dividend of $.6575 per share/unit on its common stock/units which is payable on April 23, 2001. The Company also declared preferred stock dividends of $.59375 per share on its 9 1/2%, $.01 par value, Series A Cumulative Preferred Stock (the "Series A Preferred Stock"), $54.688 per share (equivalent to $.54688 per Depositary Share) on its 8 3/4%, $.01 par value, Series B Cumulative Preferred Stock, $53.906 per share (equivalent to $.53906 per Depositary Share) on its 8 5/8%, $.01 par value, Series C Cumulative Preferred Stock, $49.687 per share (equivalent to $.49687 per Depositary Share) on its 7.95%, $.01 par value, Series D Cumulative Preferred Stock and $49.375 per share (equivalent to $.49375 per Depositary Share) on its 7.90%, $.01 par value, Series E Cumulative Preferred Stock, respectively, which is payable on April 2, 2001. FUTURE PROPERTY ACQUISITIONS, DEVELOPMENTS AND PROPERTY SALES The Company 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 Company is currently engaged in negotiations relating to the possible acquisition and development of certain industrial properties located in certain of the Company's top 25 markets. The Company also has an active sales program. As a result, the Company is currently engaged in negotiations relating to the possible sales of certain industrial properties in the Company's current portfolio. When evaluating potential industrial property acquisitions and developments, as well as potential industrial property sales, the Company 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 Company 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. 5

7 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 Company 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, 2000, the occupancy rates for industrial properties in the United States have ranged from 91.2%* to 93.3%*, with an occupancy rate of 93.3%* at December 31, 2000. *SOURCE: TORTO WHEATON RESEARCH 6

8 ITEM 2. THE PROPERTIES GENERAL At December 31, 2000, First Industrial owned 969 in-service properties containing approximately 68.2 million square feet of GLA in 25 states, with a diverse base of more than 2,800 tenants engaged in a wide variety of businesses, including manufacturing, retailing, wholesale trade, distribution and professional services. The properties are generally located in business parks which have convenient access to interstate highways and rail and air transportation. The weighted average age of the properties as of December 31, 2000 was approximately 14.7 years. The Company classifies its 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 Company uses what it feels is the most dominating characteristic to categorize the property. 7

9 Each of the properties is wholly owned by the Company. The following tables summarize certain information as of December 31, 2000 with respect to the Company's properties. Information in the tables excludes properties under development at December 31, 2000. PROPERTY SUMMARY 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 426,841 7 4,116,645 14 153,508 4 275,135 3 419,600 3 Baltimore, MD 716,585 12 292,640 2 78,418 1 --- --- 171,000 1 Baton Rouge, LA 116,347 3 108,800 1 --- --- --- --- --- --- Central 383,070 4 3,645,392 14 --- --- 187,579 4 --- --- Pennsylvania Chicago, IL 1,907,289 36 3,413,594 16 237,915 4 284,802 4 1,069,167 6 Cincinnati, OH 334,220 2 1,348,880 6 --- --- --- --- --- --- Cleveland, OH --- --- --- --- 102,500 1 --- --- --- --- Columbus, OH --- --- 1,653,534 4 217,612 2 --- --- 255,470 1 Dallas, TX 754,833 21 1,539,888 10 193,507 9 583,801 9 224,984 2 Dayton, OH 322,746 6 --- --- 20,000 1 --- --- --- --- Denver, CO 1,998,681 45 202,939 2 1,866,591 47 301,492 5 --- --- Des Moines, IA 75,072 3 879,040 5 --- --- 88,000 1 --- --- Detroit, MI 2,897,124 103 1,079,130 9 626,338 22 925,961 21 17,240 1 Grand Rapids, MI 498,311 10 1,836,125 11 10,000 1 --- --- 445,250 2 Houston, TX 507,090 8 2,191,077 13 200,112 3 432,525 6 --- --- Indianapolis, IN 727,980 16 3,505,966 13 48,200 4 295,310 8 54,000 1 Long Island, NY 433,984 15 --- --- --- --- 36,880 1 --- --- Los Angeles, CA 99,749 5 --- --- --- --- --- --- --- --- Louisville, KY --- --- 443,500 2 --- --- --- --- --- --- Milwaukee, WI 290,826 6 100,000 1 93,705 2 79,268 2 468,000 1 Minneapolis/St.Paul, MN 1,326,032 24 1,626,149 8 661,748 10 537,034 5 1,324,122 14 Nashville, TN 334,061 7 1,504,959 10 --- --- --- --- 109,058 1 N. New Jersey 1,361,379 37 895,798 4 510,072 14 192,153 3 --- --- New Orleans, LA 395,831 10 --- --- 169,801 5 40,500 1 --- --- Philadelphia, PA 273,775 12 324,320 2 36,802 2 46,750 1 56,827 2 Phoenix, AZ 96,845 2 --- --- --- --- --- --- --- --- Portland, OR 734,032 31 --- --- 53,021 2 --- --- --- --- Salt Lake City, UT 591,276 40 --- --- 146,937 6 --- --- --- --- S. New Jersey 919,654 22 323,750 2 --- --- 209,300 3 22,738 1 St. Louis, MO 383,407 8 834,519 6 --- --- --- --- --- --- Tampa, FL 588,300 18 213,744 2 608,984 24 398,309 7 --- --- Other (a) 99,000 3 583,855 5 --- --- 50,000 1 346,103 6 ---------- --- ---------- --- --------- --- --------- -- --------- --- Total 19,594,340 516 32,664,244 162 6,035,771 164 4,964,799 85 4,983,559 42 ========== === ========== === ========= === ========= == ========= == (a) Properties are located in Denton, Texas; Abilene, Texas; McAllen, Texas; Austin, Texas; Wichita, Kansas; West Lebanon, New Hampshire and Shreveport, Louisiana. 8

10 PROPERTY SUMMARY TOTALS TOTALS ----------------------------------------------------------------------------- GLA as a % of Number of Occupancy at Total Portfolio Metropolitan Area GLA Properties 12/31/00 - --------------------------------------------------------------------------------------------------------------------- Atlanta, GA 5,391,729 31 97% 7.9% Baltimore, MD 1,258,643 16 96% 1.8% Baton Rouge, LA 225,147 4 97% 0.3% Central Pennsylvania 4,216,041 22 98% 6.2% Chicago, IL 6,912,767 66 94% 10.1% Cincinnati, OH 1,683,100 8 92% 2.5% Cleveland, OH 102,500 1 100% 0.2% Columbus, OH 2,126,616 7 96% 3.1% Dallas, TX 3,297,013 51 99% 4.8% Dayton, OH 342,746 7 96% 0.5% Denver, CO 4,369,703 99 95% 6.4% Des Moines, IA 1,042,112 9 95% 1.5% Detroit, MI 5,545,793 156 97% 8.1% Grand Rapids, MI 2,789,686 24 100% 4.1% Houston, TX 3,330,804 30 95% 4.9% Indianapolis, IN 4,631,456 42 90% 6.8% Long Island, NY 470,864 16 96% 0.7% Los Angeles, CA 99,749 5 90% 0.1% Louisville, KY 443,500 2 100% 0.6% Milwaukee, WI 1,031,799 12 98% 1.5% Minneapolis/St. Paul, MN 5,475,085 61 95% 8.0% Nashville, TN 1,948,078 18 96% 2.9% N. New Jersey 2,959,402 58 94% 4.3% New Orleans, LA 606,132 16 96% 0.9% Philadelphia, PA 738,474 19 94% 1.1% Phoenix, AZ 96,845 2 87% 0.1% Portland, OR 787,053 33 88% 1.2% Salt Lake City, UT 738,213 46 82% 1.1% S. New Jersey 1,475,442 28 90% 2.2% St. Louis, MO 1,217,926 14 100% 1.8% Tampa, FL 1,809,337 51 93% 2.7% Other (a) 1,078,958 15 100% 1.6% ---------- --- ---- ------ Total or Average 68,242,713 969 95% 100.0% ========== === ==== ====== (a) Properties are located in Denton, Texas; Abilene, Texas; McAllen, Texas; Austin, Texas; Wichita, Kansas; West Lebanon, New Hampshire and Shreveport, Louisiana. 9

11 PROPERTY ACQUISITION ACTIVITY During 2000, the Company completed 17 separate industrial property acquisition transactions comprising 83 in-service industrial properties and one industrial property under redevelopment totaling approximately 5.8 million square feet of GLA at a total purchase price of approximately $263.6 million, or $45.22 per square foot. The Company also purchased numerous land parcels for an aggregate purchase price of approximately $59.9 million. The 84 industrial properties acquired have the following characteristics: NUMBER OF OCCUPANCY METROPOLITAN AREA PROPERTIES GLA PROPERTY TYPE AT 12/31/00 ACQUISITION DATE - ---------------------------------------------------------------------------------------------------------------------------- Houston, TX 3 144,639 Light Industrial/R&D Flex 90% January 12, 2000 Southern New Jersey 1 79,329 Regional Warehouse 100% January 27, 2000 Nashville, TN 3 339,051 Bulk Warehouse 100% January 27, 2000 Philadelphia, PA 1 214,320 Bulk Warehouse 100% February 25, 2000 Dallas, TX 1 130,949 Bulk Warehouse 100% March 31, 2000 Harrisburg, PA (a) 1 38,668 Light Industrial N/A April 18, 2000 Houston, TX 1 251,850 Bulk Warehouse 100% April 25, 2000 Dallas, TX 18 1,303,317 R&D Flex/Bulk Whse/Reg Whse 100% June 30, 2000 Long Island, NY (b) 1 15,000 Light Industrial N/A August 15, 2000 Los Angeles, CA 3 69,592 Light Industrial 93% September 6, 2000 Los Angeles, CA 2 30,157 Light Industrial 86% September 20, 2000 Northern New Jersey 12 1,257,143 Lt. Industrial/R&D Flex/Bulk 94% September 28, 2000 Whse Baltimore, MD 3 125,212 Light Industrial 96% December 5, 2000 Tampa, FL 6 179,494 R&D Flex 98% December 14, 2000 Chicago, IL (c) 18 1,208,074 Lt. Industrial/R&D Flex/Bulk 94% December 18, 2000 Whse/Reg. Whse Denver, CO 4 234,683 Light Industrial/ R&D Flex 100% December 29, 2000 Detroit, MI 6 208,197 Light Industrial/Reg. Warehouse 93% December 29, 2000 ------ --------- Total 84 5,829,675 ====== ========= (a) Property was sold on June 27, 2000. (b) Property was sold on August 16, 2000. (c) Acquisition includes a 50,400 square foot light industrial redevelopment property. 10

12 PROPERTY DEVELOPMENT ACTIVITY During 2000, the Company placed in-service 26 developments and two redevelopments totaling approximately 4.1 million square feet of GLA at a total cost of approximately $148.0 million, or $36.41 per square foot. The developed properties have the following characteristics: OCCUPANCY METROPOLITAN AREA GLA PROPERTY TYPE AT 12/31/00 COMPLETION DATE - ----------------------------------------------------------------------------------------------------------------------------------- Louisville, KY 231,000 Bulk Warehouse 100% February 1, 2000 Austin, TX 33,000 Light Industrial 100% February 1, 2000 Denver, CO (a) (b) 108,000 R&D Flex/Bulk Warehouse N/A March 1, 2000 Milwaukee, WI 100,000 Bulk Warehouse 80% March 1, 2000 Rochester, NY (c) 796,806 Bulk Warehouse N/A March 1, 2000 Denver, CO 16,500 Light Industrial 100% March 15, 2000 Cincinnati, OH 168,000 Bulk Warehouse 100% May 1, 2000 Cincinnati, OH 140,800 Bulk Warehouse 45% May 1, 2000 Northern New Jersey 45,700 R&D Flex 78% June 1, 2000 Atlanta, GA 504,000 Bulk Warehouse 100% June 1, 2000 Salt Lake City, UT 55,785 R&D Flex 100% June 1, 2000 Austin, TX 33,000 Light Industrial 100% June 30, 2000 Northern New Jersey 30,000 R&D Flex 67% September 1, 2000 Indianapolis, IN 389,660 Bulk Warehouse 100% September 30, 2000 Long Island, NY (d) 91,200 R&D Flex N/A September 30, 2000 Long Island, NY (d) (e) 134,991 R&D Flex N/A November 1, 2000 New Orleans, LA 53,544 Light Industrial 100% November 8, 2000 Chicago, IL 50,000 Regional Warehouse 65% November 23, 2000 Philadelphia, PA 70,000 Regional Warehouse 100% November 27, 2000 Minneapolis, MN 128,500 Bulk Warehouse 87% December 1, 2000 Minneapolis, MN (e) 123,485 Manufacturing 100% December 17, 2000 Chicago, IL (f) 319,506 Bulk Warehouse N/A December 29, 2000 Phoenix, AZ 58,285 Light Industrial 79% December 29, 2000 Indianapolis, IN 100,000 Bulk Warehouse 50% December 29, 2000 Tampa, FL 100,000 Light Industrial 80% December 29, 2000 Tampa, FL 72,000 Regional Warehouse 65% December 29, 2000 Atlanta, GA 110,000 Bulk Warehouse 55% December 29, 2000 --------- Total 4,063,762 ========= (a) Properties were sold on September 26, 2000. (b) Comprised of two properties. (c) Property was sold on February 18, 2000. (d) Property was sold on November 30, 2000. (e) Redevelopment. (f) Property was sold on December 29, 2000. At December 31, 2000, the Company had 21 projects under development, with an estimated completion GLA of approximately 4.0 million square feet and an estimated completion cost of approximately $177.7 million. 11

13 PROPERTY SALES During 2000, the Company sold 108 in-service industrial properties and one out of service property totaling approximately 9.6 million square feet of GLA and several land parcels. Total gross sales proceeds approximated $433.7 million. The 108 in-service properties and one out of service property sold have the following characteristics: NUMBER OF METROPOLITAN AREA PROPERTIES GLA PROPERTY TYPE SALE DATE - ------------------- ---------- --------- ------------------------------------------ ------------------ Nashville, TN(a) 1 392,128 Bulk Warehouse January 4, 2000 Portland, OR 1 20,500 Light Industrial January 24, 2000 Cleveland, OH 1 32,000 Light Industrial January 27, 2000 Cleveland, OH 1 51,525 Regional Warehouse January 31, 2000 Rochester, NY 1 796,806 Bulk Warehouse February 18, 2000 Des Moines, IA 1 54,000 Light Industrial February 23, 2000 Southern New Jersey 1 30,000 Light Industrial March 13, 2000 Long Island, NY 1 99,600 Light Industrial March 17, 2000 Chicago, IL 3 94,840 Light Industrial/R&D Flex March 20, 2000 Atlanta, GA 2 408,819 Bulk Warehouse April 19, 2000 Atlanta, GA 1 32,000 Light Industrial May 10, 2000 Philadelphia, PA 1 81,071 R&D Flex June 6, 2000 Hartford, CT 11 619,191 Lt. Industrial/Bulk Whse/Manufacturing June 8, 2000 Long Island, NY 1 325,000 Bulk Warehouse June 21, 2000 Louisville, KY 1 532,400 Bulk Warehouse June 26, 2000 Harrisburg, PA 1 38,668 Light Industrial June 27, 2000 St. Louis, MO 1 46,481 Light Industrial June 29, 2000 Detroit, MI 2 58,650 Light Industrial June 29, 2000 Detroit, MI 1 47,700 Regional Warehouse June 29, 2000 Detroit, MI 1 42,360 Light Industrial June 29, 2000 St. Louis, MO 1 60,708 Light Industrial June 30, 2000 Phoenix, AZ 4 437,376 R&D Flex/Bulk Whse/Regional Whse August 4, 2000 Cincinnati, OH 5 111,375 Light Industrial August 10, 2000 Cleveland, OH 5 169,116 Light Industrial August 10, 2000 Long Island, NY 1 15,000 Light Industrial August 16, 2000 Columbus, OH 1 57,255 Light Industrial August 30, 2000 Denver, CO 2 110,730 R&D Flex September 26, 2000 Long Island, NY 1 25,401 Light Industrial October 10, 2000 Detroit, MI 1 180,986 Bulk Warehouse October 20, 2000 Detroit, MI 1 12,612 Light Industrial October 23, 2000 Denver, CO 5 97,861 Light Industrial/R&D Flex October 30, 2000 Chicago, IL 1 84,956 Light Industrial November 20, 2000 St. Louis, MO 1 49,600 Light Industrial November 20, 2000 Phoenix, AZ 1 98,052 Regional Warehouse November 21, 2000 Long Island, NY 32 3,266,434 Lt. Ind/R&D Flex/Bulk Whse/Reg. Whse/Manuf November 30, 2000 Grand Rapids, MI 1 66,505 Light Industrial December 1, 2000 Detroit, MI 1 12,612 Light Industrial December 6, 2000 Detroit, MI 1 12,200 Light Industrial December 13, 2000 Long Island, NY 1 58,850 Regional Warehouse December 19, 2000 Minneapolis, MN 1 124,800 Bulk Warehouse December 20, 2000 Minneapolis, MN 2 194,040 Manufacturing December 20, 2000 Northern New Jersey 1 20,440 Light Industrial December 24, 2000 Clarion, IA 1 126,900 Bulk Warehouse December 28, 2000 Northern New Jersey 1 13,580 Light Industrial December 29, 2000 Green Bay, WI 1 25,254 Light Industrial December 29, 2000 Portland, OR 1 49,624 Light Industrial December 29, 2000 Chicago, IL 1 319,506 Bulk Warehouse December 29, 2000 ---------- --------- 109 9,605,512 ========== ========= (a) Property was out of service when sold. PROPERTY ACQUISITIONS, DEVELOPMENTS AND SALES SUBSEQUENT TO YEAR END During the period January 1, 2001 through March 2, 2001, the Company acquired 21 industrial properties and several land parcels for a total estimated investment of approximately $71.4 million. The Company also sold two industrial properties and one land parcel for approximately $2.7 million of gross proceeds. 12

14 DETAIL PROPERTY LISTING The following table lists all of the Company's properties as of December 31, 2000, by geographic market area. PROPERTY LISTING YEAR LAND OCCUPANCY LOCATION ENCUM- BUILT - AREA AT BUILDING ADDRESS CITY/STATE BRANCES RENOVATED BUILDING TYPE (ACRES) GLA 12/31/00 ---------------- ---------- ------- --------- ------------- ------- --- --------- ATLANTA 4250 River Green Parkway Duluth, GA (b) 1988 R&D/Flex 2.14 28,942 100% 3400 Corporate Parkway Duluth, GA (b) 1987 Light Industrial 3.73 59,959 81% 3450 Corporate Parkway Duluth, GA (b) 1988 R&D/Flex 2.38 37,346 64% 3500 Corporate Parkway Duluth, GA (b) 1991 R&D/Flex 2.80 44,242 100% 3425 Corporate Parkway Duluth, GA (b) 1990 R&D/Flex 3.49 42,978 100% 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 6.67 111,185 100% 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% 700 Westlake Parkway Atlanta, GA 1990 Light Industrial 3.50 56,400 70% 800 Westlake Parkway Atlanta, GA 1991 Bulk Warehouse 7.40 132,400 100% 4050 Southmeadow Parkway Atlanta, GA 1991 Reg. Warehouse 6.60 87,328 100% 4051 Southmeadow Parkway Atlanta, GA 1989 Bulk Warehouse 11.20 171,671 100% 4071 Southmeadow Parkway Atlanta, GA 1991 Bulk Warehouse 17.80 209,918 100% 4081 Southmeadow Parkway Atlanta, GA 1989 Bulk Warehouse 12.83 254,172 100% 1875 Rockdale Industrial Blvd Conyers, GA 1966 Manufacturing 5.70 121,600 100% 3312 N. Berkeley Lake Road Duluth, GA 1969 Bulk Warehouse 52.11 1,040,296 100% 370 Great Southwest Pkway(l) Atlanta, GA 1986 Light Industrial 8.06 150,536 66% 955 Cobb Place Kennesaw, GA 1991 Reg. Warehouse 8.73 97,518 100% 1640 Sands Place Marietta, GA 1977 Light Industrial 1.97 35,425 57% 7000 Highland Parkway Smyrna, GA 1998 Bulk Warehouse 10.00 123,808 100% 2084 Lake Industrial Court Conyers, GA 1998 Bulk Warehouse 13.74 180,000 100% 2039 Monier Blvd Lithia Springs, GA 1999 Bulk Warehouse 10.00 110,000 55% 1005 Sigman Road Conyers, GA 1986 Bulk Warehouse 9.12 127,338 100% 2050 East Park Drive Conyers, GA 1998 Reg. Warehouse 5.46 90,289 100% 1003 Sigman Road Conyers, GA 1996 Bulk Warehouse 11.30 123,457 100% 201 Greenwood McDonough, GA 1999 Bulk Warehouse 39.00 800,000 100% 220 Greenwood McDonough, GA 2000 Bulk Warehouse 26.69 504,000 100% ---------- ------ SUBTOTAL OR AVERAGE 5,391,729 97% ---------- ------ BALTIMORE 3431 Benson Baltimore, MD 1988 Light Industrial 3.48 60,227 100% 1801 Portal Baltimore, MD 1987 Light Industrial 3.72 57,600 100% 1811 Portal Baltimore, MD 1987 Light Industrial 3.32 60,000 100% 1831 Portal Baltimore, MD 1990 Light Industrial 3.18 46,522 100% 1821 Portal Baltimore, MD 1986 Light Industrial 4.63 86,234 92% 1820 Portal Baltimore, MD (h) 1982 Bulk Warehouse 6.55 171,000 100% 6615 Tributary Baltimore, MD 1987 Light Industrial 4.36 65,860 68% 7340 Executive Frederick, MD 1988 R&D/Flex 9.38 78,418 94% 4845 Governers Way Frederick, MD 1988 Light Industrial 5.47 83,064 98% 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 93% 1328 Charwood Road Hanover, MD 1986 Bulk Warehouse 9.00 150,500 83% 8779 Greenwood Place Savage, MD 1978 Bulk Warehouse 8.00 142,140 100% 1350 Blair Drive Odenton, MD 1991 Light Industrial 2.86 29,317 100% 1360 Blair Drive Odenton, MD 1991 Light Industrial 4.19 42,985 90% 1370 Blair Drive Odenton, MD 1991 Light Industrial 5.15 52,910 100% ---------- ------ SUBTOTAL OR AVERAGE 1,258,643 96% ---------- ------ BATON ROUGE 11200 Industriplex Blvd Baton Rouge, LA 1986 Light Industrial 3.00 42,355 100% 11441 Industriplex Blvd Baton Rouge, LA 1987 Light Industrial 2.40 35,596 100% 11301 Industriplex Blvd Baton Rouge, LA 1985 Light Industrial 2.50 38,396 80% 6565 Exchequer Drive Baton Rouge, LA 1986 Bulk Warehouse 5.30 108,800 100% ---------- ------ SUBTOTAL OR AVERAGE 225,147 97% ---------- ------ CENTRAL PENNSYLVANIA 1214-B Freedom Road Cranberry, PA 1982 Reg. Warehouse 5.99 32,779 100% 401 Russell Drive Middletown, PA 1990 Reg. Warehouse 5.20 52,800 0% 2700 Commerce Drive Middletown, PA 1990 Reg. Warehouse 3.60 32,000 100% 2701 Commerce Drive Middletown, PA 1989 Light Industrial 6.40 48,000 100% 2780 Commerce Drive Middletown, PA 1989 Light Industrial 2.00 21,600 29% 7125 Grayson Road Harrisburg, PA 1991 Bulk Warehouse 17.17 300,000 100% 7253 Grayson Road Harrisburg, PA 1990 Bulk Warehouse 12.42 198,386 96% 5020 Louise Drive Mechanicsburg, PA (a) 1995 Light Industrial 5.06 49,350 100% 7195 Grayson Road Harrisburg, PA (a) 1994 Bulk Warehouse 6.02 100,000 100% 13

15 YEAR LAND OCCUPANCY LOCATION ENCUM- BUILT - AREA AT BUILDING ADDRESS CITY/STATE BRANCES RENOVATED BUILDING TYPE (ACRES) GLA 12/31/00 ---------------- ---------- ------- --------- ------------- ------- --- --------- CENTRAL PENNSYLVANIA(CONT.) 400 First Street Middletown, PA 1963/96 Bulk Warehouse 14.88 167,500 100% 401 First Street Middletown, PA 1963/96 Bulk Warehouse 43.55 490,140 100% 500 Industrial Lane Middletown, PA 1970/96 Bulk Warehouse 10.29 115,890 100% 600 Hunter Lane Middletown, PA 1996 Bulk Warehouse 14.77 216,387 100% 300 Hunter Lane Middletown, PA 1996 Bulk Warehouse 16.71 321,333 100% Fruehauf Building #6 Middletown, PA 1998 Bulk Warehouse 0.00 242,824 100% 3380 Susquehanna Trail North York, PA 1990 Bulk Warehouse 10.00 112,500 100% 495 East Locust Lane York, PA 1993 Bulk Warehouse 15.00 200,000 100% 350 Old Silver Spring Road Mechanicsburg, PA 1968 Light Industrial 20.00 264,120 100% 4500 Westport Drive Mechanicsburg, PA 1996 Bulk Warehouse 11.20 178,600 100% 10 Weaver Road Denver, PA 1974 Bulk Warehouse 85.00 623,832 100% 571 Independence Drive Mechanicsburg, PA 1999 Bulk Warehouse 17.60 378,000 100% 125 East Kensinger Drive Cranberry Township, PA 2000 Reg. Warehouse 13.00 70,000 100% ---------- ------ SUBTOTAL OR AVERAGE 4,216,041 98% ---------- ------ CHICAGO 720-730 Landwehr Road Northbrook, IL (b) 1978 Light Industrial 4.29 66,912 100% 3170-3190 MacArthur Boulevard Northbrook, IL (b) 1978 Light Industrial 2.14 41,423 100% 20W201 101st Street Lemont, IL (b) 1988 Bulk Warehouse 8.72 160,200 100% 280-296 Palatine Road Wheeling, IL (b) 1978 Bulk Warehouse 4.67 90,833 87% 2300 Hammond Drive Schaumburg, IL 1970 Light Industrial 4.13 77,000 100% 6500 North Lincoln Avenue Lincolnwood, IL 1965/88 Light Industrial 2.52 61,548 100% 3600 West Pratt Avenue Lincolnwood, IL 1953/88 Bulk Warehouse 6.35 204,679 87% 917 North Shore Drive Lake Bluff, IL 1974 Light Industrial 4.27 84,575 100% 6750 South Sayre Avenue Bedford Park, IL 1975 Light Industrial 2.51 63,383 100% 585 Slawin Court Mount Prospect, IL 1992 R&D/Flex 3.71 38,150 100% 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% 3600 Thayer Court Aurora, IL 1989 Light Industrial 6.80 66,958 100% 736-776 Industrial Drive Elmhurst, IL 1975 Light Industrial 3.79 80,180 100% 480 East 14th St Chicago Heights, IL 1958 Bulk Warehouse 11.66 284,135 100% 305-311 Era Drive Northbrook, IL 1978 Light Industrial 1.82 27,549 100% 700-714 Landwehr Road Northbrook, IL 1978 Light Industrial 1.99 41,835 100% 4330 South Racine Avenue Chicago, IL 1978 Manufacturing 5.57 168,000 100% 13040 S. Crawford Avenue Alsip, IL 1976 Bulk Warehouse 15.12 400,076 100% 12241 Melrose Street Franklin Park, IL 1969 Light Industrial 2.47 77,301 100% 3150-3160 MacArthur Boulevard Northbrook, IL (a) 1978 Light Industrial 2.14 41,780 100% 365 North Avenue Carol Stream, IL (a) 1969 Bulk Warehouse 28.65 225,000 100% 2942 MacArthur Boulevard Northbrook, IL (a) 1979 R&D/Flex 3.12 49,730 100% 305-307 East North Avenue Carol Stream, IL (a) 1999 Reg. Warehouse 0.00 50,000 65% 12301-12325 S. Laramie Avenue Alsip, IL 1975 Bulk Warehouse 8.83 204,586 100% 6300 Howard Niles, IL 1956/64 Manufacturing 19.50 364,000 100% 301 Hintz Wheeling, IL 1960 Manufacturing 2.51 43,636 100% 301 Alice Wheeling, IL 1965 Light Industrial 2.88 65,450 100% 410 West 169th Street South Holland, IL 1974 Bulk Warehouse 6.40 151,436 100% 11939 South Central Avenue Alsip, IL 1972 Bulk Warehouse 12.60 320,171 100% 405 East Shawmut LaGrange, IL 1965 Light Industrial 3.39 59,075 100% 1010-50 Sesame Street Bensenville, IL (e) 1976 Manufacturing 8.00 252,000 100% 5555 West 70th Place Bedford Park, IL 1973 Manufacturing 2.50 41,531 100% 3200-3250 South St. Louis(l) Chicago, IL 1968 Light Industrial 8.66 74,685 100% 3110-3130 South St. Louis Chicago, IL 1968 Light Industrial 4.00 23,254 100% 7301 South Hamlin Chicago, IL 1975/86 Light Industrial 1.49 56,017 43% 7401 South Pulaski Chicago, IL 1975/86 Bulk Warehouse 5.36 213,670 79% 3900 West 74th Street Chicago, IL 1975/86 Reg. Warehouse 2.13 66,000 0% 7501 South Pulaski Chicago, IL 1975/86 Bulk Warehouse 3.88 159,728 100% 385 Fenton Lane West Chicago, IL 1990 Bulk Warehouse 6.79 182,000 100% 335 Crossroad Parkway Bolingbrook, IL 1996 Bulk Warehouse 12.86 288,000 100% 10435 Seymour Avenue Franklin Park, IL 1967 Light Industrial 1.85 53,500 43% 905 Paramount Batavia, IL 1977 Light Industrial 2.60 60,000 100% 1005 Paramount Batavia, IL 1978 Light Industrial 2.50 64,574 100% 34-45 Lake Street Northlake, IL 1978 Bulk Warehouse 5.71 124,804 100% 2120-24 Roberts Broadview, IL 1960 Light Industrial 2.30 60,009 52% 4309 South Morgan Street Chicago, IL 1975 Manufacturing 6.91 200,000 49% 405-17 University Drive Arlington Hgts, IL 1977 Light Industrial 2.42 56,400 100% 3575 Stern Avenue St. Charles, IL 1979/84 Reg. Warehouse 2.73 68,728 100% 3810 Stern Avenue St. Charles, IL 1985 Reg. Warehouse 4.67 100,074 100% 3645 Swenson Avenue St. Charles, IL 1981 Light Industrial 3.27 42,547 34% 315 Kirk Road St. Charles, IL 1969/93/95 Bulk Warehouse 12.42 299,176 100% 550 Business Center Drive Mount Prospect, IL 1984 Light Industrial 2.26 34,596 100% 700 Business Center Drive Mount Prospect, IL 1980 Light Industrial 3.12 34,800 100% 555 Business Center Drive Mount Prospect, IL 1981 Light Industrial 2.96 31,175 100% 800 Business Center Drive Mount Prospect, IL 1988/99 Light Industrial 5.40 81,610 100% 14

16 YEAR LAND OCCUPANCY LOCATION ENCUM- BUILT - AREA AT BUILDING ADDRESS CITY/STATE BRANCES RENOVATED BUILDING TYPE (ACRES) GLA 12/31/00 ---------------- ---------- ------- --------- ------------- ------- --- --------- CHICAGO, (CONT.) 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% 851 Feehanville Mount Prospect, IL 1983 Light Industrial 2.87 34,875 100% 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% 1601 Feehanville Drive Mount Prospect, IL 1986/2000 R&D/Flex 6.07 64,080 76% 3627 Stern Avenue St. Charles, IL 1979 Light Industrial 1.84 30,000 100% 902 Feehanville Drive Mount Prospect, IL 1983 Light Industrial 3.61 49,853 100% 1661 Feehanville Drive Mount Prospect, IL 1986 R&D/Flex 6.89 85,955 99% ---------- ------ SUBTOTAL OR AVERAGE 6,912,767 94% ---------- ------ CINCINNATI 9900-9970 Princeton Cincinnati, OH (c) 1970 Bulk Warehouse 10.64 185,580 82% 2940 Highland Avenue Cincinnati, OH (c) 1969/74 Bulk Warehouse 17.08 502,000 95% 4700-4750 Creek Road Blue Ash, OH (c) 1960 Light Industrial 15.32 265,000 97% 12072 Best Place Springboro, OH 1984 Bulk Warehouse 7.80 112,500 100% 901 Pleasant Valley Drive Springboro, OH 1984 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 45% 9449 Glades Road Hamilton, OH 1999 Bulk Warehouse 7.40 168,000 100% ---------- ------ SUBTOTAL OR AVERAGE 1,683,100 92% ---------- ------ CLEVELAND 6675 Parkland Boulevard Solon, OH 1991 R&D/Flex 10.41 102,500 100% ---------- ------ SUBTOTAL OR AVERAGE 102,500 100% ---------- ------ COLUMBUS 3800 Lockbourne Industrial Pky Columbus, OH 1986 Bulk Warehouse 22.12 404,734 100% 3880 Groveport Road Obetz, OH 1986 Bulk Warehouse 43.41 705,600 100% 1819 North Walcutt Road Columbus, OH 1973 Bulk Warehouse 11.33 243,000 69% 4300 Cemetery Road Hilliard, OH 1968 Manufacturing 62.71 255,470 100% 4115 Leap Road(l) Hilliard, OH 1977 R&D/Flex 18.66 217,612 100% 3300 Lockbourne Columbus, OH 1964 Bulk Warehouse 17.00 300,200 100% ---------- ------ SUBTOTAL OR AVERAGE 2,126,616 96% ---------- ------ 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% 1405-1409 Avenue II East Grand Prairie, TX 1969 Light Industrial 1.79 36,000 100% 2651-2677 Manana Dallas, TX 1966 Light Industrial 2.55 82,229 100% 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 69,761 100% 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(m) Dallas, TX 1981 Light Industrial 4.57 95,671 83% 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 96,506 100% 405-407 113th Arlington, TX 1969 Light Industrial 2.75 60,000 50% 816 111th Street Arlington, TX 1972 Light Industrial 2.89 65,000 100% 1017-25 Jacksboro Highway Fort Worth, TX 1970 Light Industrial 1.49 30.000 100% 7341 Dogwood Park Richland Hills, TX 1973 Light Industrial 1.09 20,000 100% 7427 Dogwood Park Richland Hills, TX 1973 Light Industrial 1.60 27,500 100% 7348-54 Tower Street Richland Hills, TX 1978 Light Industrial 1.09 20,063 50% 7370 Dogwood Park Richland Hills, TX 1987 Light Industrial 1.18 18,500 100% 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 20,000 100% 7331-59 Airport Freeway Richland Hills, TX 1987 R&D/Flex 2.63 37,800 100% 7338-60 Dogwood Park Richland Hills, TX 1978 R&D/Flex 1.51 26,275 100% 7450-70 Dogwood Park Richland Hills, TX 1985 Light Industrial 0.88 18,000 100% 7423-49 Airport Freeway Richland Hills, TX 1985 R&D/Flex 2.39 33,812 80% 7400 Whitehall Street Richland Hills, TX 1994 Light Industrial 1.07 22,867 95% 1602-1654 Terre Colony Dallas, TX 1981 Bulk Warehouse 5.72 130,949 100% 3330 Duncanville Road Dallas, TX 1987 Reg. Warehouse 2.20 50,560 100% 2001 110th Street Grand Prairie, TX 1973/93 Reg. Warehouse 3.50 74,106 100% 6851-6909 Snowden Road Fort Worth, TX 1985/86 Bulk Warehouse 13.00 281,200 100% 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 16,740 100% 15

17 YEAR LAND OCCUPANCY LOCATION ENCUM- BUILT - AREA AT BUILDING ADDRESS CITY/STATE BRANCES RENOVATED BUILDING TYPE (ACRES) GLA 12/31/00 ---------------- ---------- ------- --------- ------------- ------- --- --------- DALLAS/FORT WORTH, (CONT.) 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% 17919 Waterview Parkway Dallas, TX 1987 Reg. Warehouse 4.88 70,936 100% 4201 Highway 75 North Sherman, TX 1986 Bulk Warehouse 25.00 100,578 100% 2425 East Pioneer Drive Irving, TX 1987 Reg. Warehouse 6.60 94,618 100% 1350 Avenue South Grand Prairie, TX 1987 Bulk Warehouse 5.80 120,003 100% ---------- ------ SUBTOTAL OR AVERAGE 3,297,013 99% ---------- ------ DAYTON 6094-6104 Executive Boulevard Huber Heights, OH 1975 Light Industrial 3.33 43,200 70% 6202-6220 Executive Boulevard Huber Heights, OH 1996 Light Industrial 3.79 64,000 100% 6268-6294 Executive Boulevard Huber Heights, OH 1989 Light Industrial 4.03 60,800 100% 5749-5753 Executive Boulevard Huber Heights, OH 1975 Light Industrial 1.15 12,000 100% 6230-6266 Executive Boulevard Huber Heights, OH 1979 Light Industrial 5.30 84,000 100% 2200-2224 Sandridge Road Moraine, OH 1983 Light Industrial 2.96 58,746 100% 8119-8137 Uehling Lane Dayton, OH 1978 R&D/Flex 1.15 20,000 100% ---------- ------ SUBTOTAL OR AVERAGE 342,746 96% ---------- ------ DENVER 7100 North Broadway - Bldg. 1 Denver, CO 1978 Light Industrial 16.80 32,269 89% 7100 North Broadway - Bldg. 2 Denver, CO 1978 Light Industrial 16.90 32,500 96% 7100 North Broadway - Bldg. 3 Denver, CO 1978 Light Industrial 11.60 22,259 97% 7100 North Broadway - Bldg. 5 Denver, CO 1978 Light Industrial 15.00 28,789 100% 7100 North Broadway - Bldg. 6 Denver, CO 1978 Light Industrial 22.50 38,255 84% 20100 East 32nd Avenue Parkway Aurora, CO 1997 R&D/Flex 4.10 51,300 96% 15700 - 15820 West 6th Avenue Golden, CO 1978 Light Industrial 1.92 52,767 96% 15850-15884 West 6th Avenue Golden, CO 1978 Light Industrial 1.92 31,856 88% 5454 Washington Denver, CO 1985 Light Industrial 4.00 34,740 100% 525 East 70th Street Denver, CO 1980 Light Industrial 5.18 12,000 100% 565 East 70th Street Denver, CO 1980 Light Industrial 5.18 29,990 100% 605 East 70th Street Denver, CO 1980 Light Industrial 5.18 34,000 100% 625 East 70th Street Denver, CO 1980 Light Industrial 5.18 24,000 100% 665 East 70th Street Denver, CO 1980 Light Industrial 5.18 24,000 100% 700 West 48th Street Denver, CO 1984 Light Industrial 5.40 53,431 100% 702 West 48th Street Denver, CO 1984 Light Industrial 5.40 23,820 78% 800 East 73rd Denver, CO 1984 R&D/Flex 4.50 49,360 100% 850 East 73rd Denver, CO 1984 R&D/Flex 4.50 38,962 82% 6425 North Washington Denver, CO 1983 R&D/Flex 4.05 82,120 90% 3370 North Peoria Street Aurora, CO 1978 R&D/Flex 1.64 25,520 78% 3390 North Peoria Street Aurora, CO 1978 R&D/Flex 1.46 22,699 100% 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 91% 4785 Elati Denver, CO 1972 Light Industrial 3.34 34,777 87% 4770 Fox Street Denver, CO 1972 Light Industrial 3.38 26,565 100% 1550 West Evans Denver, CO 1975 Light Industrial 3.92 78,788 96% 3751 - 71 Revere Street Denver, CO 1980 Reg. Warehouse 2.41 55,027 100% 3871 Revere Street Denver, CO 1980 Reg. Warehouse 3.19 75,265 100% 5454 Havana Street Denver, CO 1980 R&D/Flex 2.68 42,504 100% 5500 Havana Street Denver, CO 1980 R&D/Flex 2.19 34,776 100% 4570 Ivy Street Denver, CO 1985 Light Industrial 1.77 31,355 57% 5855 Stapleton Drive North Denver, CO 1985 Light Industrial 2.33 41,268 100% 5885 Stapleton Drive North Denver, CO 1985 Light Industrial 3.05 53,893 100% 5200-5280 North Broadway Denver, CO 1977 Light Industrial 1.54 31,780 100% 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% 6400 North Broadway Denver, CO 1982 Light Industrial 4.51 69,430 100% 875 Parfet Street Lakewood, CO 1975 Light Industrial 3.06 49,216 100% 4721 Ironton Street Denver, CO 1969 R&D/Flex 2.84 51,260 100% 833 Parfet Street Lakewood, CO 1974 R&D/Flex 2.57 24,800 77% 11005 West 8th Avenue Lakewood, CO 1974 Light Industrial 2.57 25,672 100% 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 77% 6804 East 48th Avenue Denver, CO 1973 R&D/Flex 2.23 46,464 100% 445 Bryant Street Denver, CO 1960 Light Industrial 6.31 292,472 83% East 47th Drive -A Denver, CO 1997 R&D/Flex 3.00 51,200 100% 7025 South Revere Parkway Denver, CO 1997 R&D/Flex 3.20 59,270 100% 9500 W. 49th Street - A Wheatridge, CO 1997 Light Industrial 1.74 19,217 100% 9500 W. 49th Street - B Wheatridge, CO 1997 Light Industrial 1.74 16,441 100% 16

18 YEAR LAND OCCUPANCY LOCATION ENCUM- BUILT - AREA AT BUILDING ADDRESS CITY/STATE BRANCES RENOVATED BUILDING TYPE (ACRES) GLA 12/31/00 ---------------- ---------- ------- --------- ------------- ------- --- --------- DENVER (CONT.) 9500 W. 49th Street - C Wheatridge, CO 1997 R&D/Flex 1.74 29,174 100% 9500 W. 49th Street - D Wheatridge, CO 1997 Light Industrial 1.74 41,615 46% 8100 South Park Way - A Littleton, CO 1997 R&D/Flex 3.33 52,581 100% 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 59,711 100% 14100 East Jewell Aurora, CO 1980 R&D/Flex 3.67 58,553 95% 14190 East Jewell Aurora, CO 1980 R&D/Flex 1.84 29,442 100% 608 Garrison Street Lakewood, CO 1984 R&D/Flex 2.17 25,075 89% 610 Garrison Street Lakewood, CO 1984 R&D/Flex 2.17 24,965 61% 1111 West Evans (A&C) Denver, CO 1986 Light Industrial 2.00 36,894 100% 1111 West Evans (B) Denver, CO 1986 Light Industrial 0.50 4,725 100% 15000 West 6th Avenue Golden, CO 1985 R&D/Flex 5.25 69,279 100% 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 77% 6547 South Racine Circle Englewood, CO 1996 Light Industrial 3.92 59,918 100% 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 33,108 100% 2370 South Trenton Way Denver, CO 1983 R&D/Flex 3.27 22,735 100% 2422 South Trenton Way Denver, CO 1983 R&D/Flex 3.94 27,413 100% 2452 South Trenton Way Denver, CO 1983 R&D/Flex 6.78 47,931 100% 651 Topeka Way Denver, CO 1985 R&D/Flex 4.53 24,000 100% 680 Atchinson Way Denver, CO 1985 R&D/Flex 4.53 24,000 83% 8122 South Park Lane - A Littleton, CO 1986 R&D/Flex 5.09 43,987 94% 8122 South Park Lane - B Littleton, CO 1986 Light Industrial 2.28 20,389 100% 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 19,493 100% 4301 South Federal Boulevard Englewood, CO 1997 Reg. Warehouse 2.80 35,381 100% 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 53,838 100% 3811 Joliet Denver, CO 1977 R&D/Flex 14.24 124,290 100% 2630 West 2nd Avenue Denver, CO 1970 Light Industrial 0.50 8,260 100% 2650 West 2nd Avenue Denver, CO 1970 Light Industrial 2.80 36,081 100% 14818 West 6th Avenue Bldg. A Golden, CO 1985 R&D/Flex 2.54 39,776 100% 14828 West 6th Avenue Bldg. B Golden, CO 1985 R&D/Flex 2.54 41,805 91% 12055 E. 49th Ave/4955 Peoria Denver, CO 1984 R&D/Flex 3.09 49,575 100% 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 8.50 102,839 100% 10311 W. Hampden Avenue Lakewood, CO 1999 Light Industrial 4.40 52,183 57% 9195 6th Avenue Lakewood, CO 2000 Light Industrial 1.44 16,500 100% 8200 East Park Meadows Drive(l) Lone Tree, CO 1984 R&D Flex 6.60 90,219 100% 3250 Quentin(l) Aurora, CO 1984/2000 Light Industrial 8.90 144,464 100% ---------- ------ SUBTOTAL OR AVERAGE 4,369,703 95% ---------- ------ DES MOINES 1500 East Washington Avenue Des Moines, IA 1987 Bulk Warehouse 13.25 192,466 100% 1600 East Washington Avenue Des Moines, IA 1987 Bulk Warehouse 6.78 81,866 100% 4121 McDonald Avenue Des Moines, IA 1977 Bulk Warehouse 11.02 177,431 100% 4141 McDonald Avenue Des Moines, IA 1976 Bulk Warehouse 11.03 263,196 96% 4161 McDonald Avenue Des Moines, IA 1979 Bulk Warehouse 11.02 164,081 100% 3100 Justin Des Moines, IA 1970 Light Industrial 2.16 30,000 70% 3101 104th St. Des Moines, IA 1970 Light Industrial 2.16 30,072 73% 3051 104th St. Des Moines, IA 1993 Light Industrial 1.08 15,000 100% 2250 Delaware Ave Des Moines, IA 1975 Reg. Warehouse 4.20 88,000 78% ---------- ------ SUBTOTAL OR AVERAGE 1,042,112 95% ---------- ------ DETROIT 2654 Elliott Troy, MI (b) 1986 R&D/Flex 0.75 9,700 100% 1731 Thorncroft Troy, MI (b) 1969 Light Industrial 2.26 38,000 100% 1653 E. Maple Troy, MI (b) 1990 R&D/Flex 1.38 23,392 100% 47461 Clipper Plymouth, MI (b) 1992 Light Industrial 1.10 11,600 100% 47522 Galleon Plymouth, MI (b) 1990 Light Industrial 0.90 13,507 100% 4150 Varsity Drive Ann Arbor, MI (b) 1986 Light Industrial 4.32 26,400 100% 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% 17

19 YEAR LAND OCCUPANCY LOCATION ENCUM- BUILT - AREA AT BUILDING ADDRESS CITY/STATE BRANCES RENOVATED BUILDING TYPE (ACRES) GLA 12/31/00 ---------------- ---------- ------- --------- ------------- ------- --- --------- DETROIT (CONT.) 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% 700 Stephenson Highway Troy, MI 1978 R&D/Flex 3.13 29,344 100% 800 Stephenson Highway Troy, MI 1979 R&D/Flex 4.39 48,200 100% 1150 Stephenson Highway Troy, MI 1982 R&D/Flex 1.70 18,107 100% 1200 Stephenson Highway Troy, MI 1980 R&D/Flex 2.65 25,025 100% 1035 Crooks Road Troy, MI 1980 Light Industrial 1.74 23,320 100% 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% 2112 Meijer Drive Troy, MI 1980 Reg. Warehouse 4.12 34,558 100% 1621 Northwood Drive Troy, MI 1977 Bulk Warehouse 1.54 24,900 100% 1707 Northwood Drive Troy, MI 1983 Light Industrial 1.69 28,750 100% 1749 Northwood Drive Troy, MI 1977 Bulk Warehouse 1.69 26,125 100% 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% 1921 Northwood Drive Troy, MI 1977 Light Industrial 2.33 42,000 100% 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% 2890 Technology Drive Rochester Hills, MI 1991 Light Industrial 1.76 24,410 100% 2900 Technology Drive Rochester Hills, MI 1992 Reg. Warehouse 2.15 31,047 100% 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% 2960 Technology Drive Rochester Hills, MI 1992 Reg. Warehouse 3.83 41,565 100% 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 Hills, 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% 23290 Commerce Drive Farmington Hills, MI 1980 Reg. Warehouse 2.56 42,930 100% 23370 Commerce Drive Farmington Hills, MI 1980 Light Industrial 0.67 8,741 100% 21477 Bridge Street Southfield, MI 1986 Light Industrial 3.10 41,500 80% 2965 Technology Drive Rochester Hills, MI (a) 1995 Reg. Warehouse 4.92 66,395 100% 1451 East Lincoln Avenue Madison Heights, MI (a) 1967 Light Industrial 3.92 75,000 100% 4400 Purks Drive Auburn Hills, MI (a) 1987 Light Industrial 13.04 157,100 100% 4177A Varsity Drive Ann Arbor, MI (a) 1993 Light Industrial 2.48 11,050 50% 6515 Cobb Drive Sterling Heights, MI (a) 1984 Light Industrial 2.91 47,597 100% 32450 N. Avis Drive Madison Heights, MI 1974 Light Industrial 3.23 55,820 100% 32200 N. Avis Drive Madison Heights, MI 1973 Light Industrial 6.15 88,700 100% 11813 Hubbard Livonia, MI 1979 Light Industrial 1.95 33,300 100% 11866 Hubbard Livonia, MI 1979 Light Industrial 2.32 41,380 100% 12050-12300 Hubbard(l) Livonia, MI 1981 Light Industrial 6.10 85,086 88% 38200 Plymouth Livonia, MI 1997 Bulk Warehouse 11.43 140,365 100% 38220 Plymouth Livonia, MI 1988 Bulk Warehouse 13.14 145,232 100% 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 29,280 100% 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 50% 28421-28449 Highland Rd Romulus, MI 1980 Light Industrial 2.53 29,285 75% 28451-28479 Highland Rd Romulus, MI 1980 Light Industrial 2.53 29,280 88% 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 29,280 100% 18

20 YEAR LAND OCCUPANCY LOCATION ENCUM- BUILT - AREA AT BUILDING ADDRESS CITY/STATE BRANCES RENOVATED BUILDING TYPE (ACRES) GLA 12/31/00 ---------------- ---------- ------- --------- ------------- ------- --- --------- DETROIT (CONT.) 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 50% 9800-9824 Harrison Road Romulus, MI 1987 Light Industrial 2.22 25,620 0% 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 50% 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 75% 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 15,173 100% 26980 Trolley Industrial Drive Taylor, MI 1997 Bulk Warehouse 5.43 102,400 100% 28055 S. Wick Road Romulus, MI 1989 Light Industrial 6.79 42,060 100% 12050-12200 Farmington Road Livonia, MI 1973 Light Industrial 1.34 25,470 57% 33200 Capitol Avenue Livonia, MI 1977 Light Industrial 2.16 40,000 100% 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 37,875 100% 32920 Capitol Avenue Livonia, MI 1973 Reg. Warehouse 0.47 8,000 100% 32940 Capitol Avenue Livonia, MI 1971 Light Industrial 0.45 8,480 0% 11862 Brookfield Avenue Livonia, MI 1972 Light Industrial 0.92 14,600 0% 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% 34005 Schoolcraft Road Livonia, MI 1981 Light Industrial 1.70 26,100 100% 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% 556 Robbins Drive Troy, MI 1974 Light Industrial 0.63 8,760 100% 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 0% 12898 Westmore Avenue Livonia, MI 1981 Light Industrial 1.01 18,000 100% 33025 Industrial Road Livonia, MI 1980 Light Industrial 1.02 6,250 100% 2002 Stephenson Highway Troy, MI 1986 R&D/Flex 1.42 21,850 100% 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 16,000 100% 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% 9800 Chicago Road Troy, MI 1985 Light Industrial 1.09 14,280 100% 1840 Enterprise Drive Rochester Hills, MI 1990 R&D/Flex 2.42 33,240 100% 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% 5800 Enterprise Court Warren, MI 1987 Manufacturing 1.48 17,240 100% 750 Chicago Road Troy, MI 1986 Light Industrial 1.54 26,709 100% 800 Chicago Road Troy, MI 1985 Light Industrial 1.48 24,340 100% 850 Chicago Road Troy, MI 1984 Light Industrial 0.97 16,049 100% 2805 S. Industrial Highway Ann Arbor, MI 1990 R&D/Flex 1.70 24,458 100% 6833 Center Drive Sterling Heights, MI 1998 Reg. Warehouse 4.42 66,132 100% 22731 Newman Street Dearborn, MI 1985 R&D/Flex 2.31 48,000 100% 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(m) Lincoln Park, MI 1985 Light Industrial 10.30 120,410 100% 36555 Ecorse Romulus, MI 1998 Bulk Warehouse 18.00 268,800 100% 6340 Middlebelt Romulus, MI 1998 Light Industrial 11.03 77,508 100% 4872 S. Lapeer Road Lake Orion Twsp, MI 1999 Bulk Warehouse 9.58 125,605 100% 775 James L. Hart Parkway Ypsilanti, MI 1999 Reg. Warehouse 7.65 55,535 100% 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(l) Rochester Hills, MI 1980 Light Industrial 4.22 67,360 80% ---------- ------ SUBTOTAL OR AVERAGE 5,545,793 97% ---------- ------ 19

21 YEAR LAND OCCUPANCY LOCATION ENCUM- BUILT - AREA AT BUILDING ADDRESS CITY/STATE BRANCES RENOVATED BUILDING TYPE (ACRES) GLA 12/31/00 ---------------- ---------- ------- --------- ------------- ------- --- --------- GRAND RAPIDS 3232 Kraft Avenue Grand Rapids, MI (b) 1988 Bulk Warehouse 13.15 216,000 100% 8181 Logistics Drive Grand Rapids, MI (b) 1990 Bulk Warehouse 10.00 222,000 100% 5062 Kendrick Court Grand Rapids, MI (b) 1987 Manufacturing 2.06 31,750 100% 2 84th Street SW Byron Center, MI 1986 Light Industrial 3.01 30,000 100% 100 84th Street SW Byron Center, MI 1979 Light Industrial 4.20 81,000 100% 511 76th Street SW Grand Rapids, MI 1986 Bulk Warehouse 14.44 202,500 95% 553 76th Street SW Grand Rapids, MI 1985 R&D/Flex 1.16 10,000 100% 555 76th Street SW Grand Rapids, MI 1987 Bulk Warehouse 12.50 200,000 100% 2935 Walkent Court NW Grand Rapids, MI 1991 Light Industrial 6.13 64,961 100% 3300 Kraft Avenue SE Grand Rapids, MI 1987 Bulk Warehouse 11.57 200,000 100% 3366 Kraft Avenue SE Grand Rapids, MI 1987 Bulk Warehouse 12.35 200,000 100% 5001 Kendrick Court SE Grand Rapids, MI 1983 Light Industrial 4.00 61,500 100% 5050 Kendrick Court SE Grand Rapids, MI 1988 Manufacturing 26.94 413,500 100% 5015 52nd Street SE Grand Rapids, MI 1987 Light Industrial 4.11 61,250 100% 5025 28th Street Grand Rapids, MI 1967 Light Industrial 3.97 14,400 100% 5079 33rd Street SE Grand Rapids, MI 1990 Bulk Warehouse 6.74 109,875 100% 5333 33rd Street SE Grand Rapids, MI 1991 Bulk Warehouse 8.09 101,250 100% 5130 Patterson Ave Grand Rapids, MI 1987 Light Industrial 6.57 30,000 100% 425 Gordon Industrial Court Grand Rapids, MI (a) 1990 Bulk Warehouse 8.77 173,875 100% 2851 Prairie Street Grandville, MI (a) 1989 Bulk Warehouse 5.45 117,251 100% 2945 Walkent Court Grand Rapids, MI (a) 1993 Bulk Warehouse 4.45 93,374 100% 537 76th Street Grand Rapids, MI (a) 1987 Light Industrial 5.26 80,000 100% 3395 Kraft Avenue Grand Rapids, MI 1985 Light Industrial 3.70 42,600 100% 3427 Kraft Avenue Grand Rapids, MI 1985 Light Industrial 2.40 32,600 100% ---------- ------ SUBTOTAL OR AVERAGE 2,789,686 100% ---------- ------ HOUSTON 2102-2314 Edwards Street Houston, TX 1961 Bulk Warehouse 5.02 115,248 100% 4545 Eastpark Drive Houston, TX 1972 Reg. Warehouse 3.80 81,295 0% 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 4.99 107,769 100% 4749-4799 Eastpark Dr. Houston, TX 1979 Bulk Warehouse 7.75 182,563 93% 4851 Homestead Road Houston, TX 1973 Bulk Warehouse 3.63 142,250 100% 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 84% 4300 Pine Timbers Houston, TX 1980 Bulk Warehouse 4.76 113,400 100% 10600 Hampstead Houston, TX 1974 Light Industrial 1.26 19,063 100% 2300 Fairway Park Drive Houston, TX 1974 Light Industrial 1.25 19,008 100% 7901 Blankenship Houston, TX 1972 Light Industrial 2.17 48,000 100% 2500-2530 Fairway Park Houston, TX 1974 Bulk Warehouse 8.72 213,638 100% 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 65,494 100% 4545 Mossford Drive Houston, TX 1975 Reg. Warehouse 3.56 66,565 100% 1805 Turning Basin Drive Houston, TX 1980 Bulk Warehouse 7.60 155,250 100% 7000 Empire Drive Houston, TX (g) 1980 R&D/Flex 6.25 95,073 96% 9777 West Gulfbank Drive Houston, TX (g) 1980 Light Industrial 15.45 252,242 82% 9835 A Genard Road Houston, TX 1980 Bulk Warehouse 39.20 417,350 100% 9835 B Genard Road Houston, TX 1980 Reg. Warehouse 6.40 66,600 100% 16134 West Hardy Houston, TX 1984 Light Industrial 3.60 34,177 92% 16216 West Hardy Houston, TX 1984 Light Industrial 3.12 29,631 100% 10161 Harwin Drive Houston, TX 1979/1981 R & D/Flex 5.27 73,052 100% 10165 Harwin Drive Houston, TX 1979/1981 R & D/Flex 2.31 31,987 100% 10175 Harwin Drive Houston, TX 1797/1981 Light Industrial 2.85 39,475 64% 100 Donwick Drive The Woodlands, TX 1982 Bulk Warehouse 15.85 251,850 100% ---------- ------ SUBTOTAL OR AVERAGE 3,330,804 95% ---------- ------ INDIANAPOLIS 2900 North Shadeland Indianapolis, IN (c) 1957/1992 Bulk Warehouse 60.00 959,459 89% 2400 North Shadeland Indianapolis, IN 1970 Reg. Warehouse 2.45 40,000 100% 2402 North Shadeland Indianapolis, IN 1970 Bulk Warehouse 7.55 121,539 94% 7901 West 21st Street Indianapolis, IN 1985 Bulk Warehouse 12.00 353,000 100% 1445 Brookville Way Indianapolis, IN (c) 1989 Bulk Warehouse 8.79 115,200 100% 1440 Brookville Way Indianapolis, IN (c) 1990 Bulk Warehouse 9.64 166,400 100% 1240 Brookville Way Indianapolis, IN (c) 1990 Light Industrial 3.50 63,000 100% 1220 Brookville Way Indianapolis, IN (c) 1990 R&D/Flex 2.10 10,000 100% 1345 Brookville Way Indianapolis, IN (d) 1992 Bulk Warehouse 5.50 132,000 100% 1350 Brookville Way Indianapolis, IN (c) 1994 Reg. Warehouse 2.87 38,460 100% 1341 Sadlier Circle East Drive Indianapolis, IN (d) 1971/1992 Light Industrial 2.03 32,400 100% 1322-1438 Sadlier Circle East Dr Indianapolis, IN (d) 1971/1992 Light Industrial 3.79 36,000 87% 1327-1441 Sadlier Circle East Dr Indianapolis, IN (d) 1992 Light Industrial 5.50 54,000 80% 20

22 YEAR LAND OCCUPANCY LOCATION ENCUM- BUILT - AREA AT BUILDING ADDRESS CITY/STATE BRANCES RENOVATED BUILDING TYPE (ACRES) GLA 12/31/00 ---------------- ---------- ------- --------- ------------- ------- --- --------- INDIANAPOLIS (CONT.) 1304 Sadlier Circle East Drive Indianapolis, IN (d) 1971/1992 Reg. Warehouse 2.42 17,600 100% 1402 Sadlier Circle East Drive Indianapolis, IN (d) 1970/1992 Light Industrial 4.13 40,800 88% 1504 Sadlier Circle East Drive Indianapolis, IN (d) 1971/1992 Manufacturing 4.14 54,000 100% 1311 Sadlier Circle East Drive Indianapolis, IN (d) 1971/1992 R&D/Flex 1.78 13,200 100% 1365 Sadlier Circle East Drive Indianapolis, IN (d) 1971/1992 Light Industrial 2.16 30,000 100% 1352-1354 Sadlier Circle E. Drive Indianapolis, IN (d) 1970/1992 Light Industrial 3.50 44,000 100% 1335 Sadlier Circle East Drive Indianapolis, IN (d) 1971/1992 R&D/Flex 1.20 20,000 100% 1327 Sadlier Circle East Drive Indianapolis, IN (d) 1971/1992 Reg. Warehouse 1.20 12,800 100% 1425 Sadlier Circle East Drive Indianapolis, IN (d) 1971/1992 R&D/Flex 2.49 5,000 100% 1230 Brookville Way Indianapolis, IN (c) 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 37.00 331,826 45% 2432-2436 Shadeland Indianapolis, IN 1968 Light Industrial 4.57 70,560 94% 8402-8440 East 33rd Street Indianapolis, IN 1977 Light Industrial 4.70 55,200 78% 8520-8630 East 33rd Street Indianapolis, IN 1976 Light Industrial 5.30 81,000 72% 8710-8768 East 33rd Street Indianapolis, IN 1979 Light Industrial 4.70 43,200 70% 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% 4430 Airport Expressway Indianapolis, IN 1970 Bulk Warehouse 32.00 486,394 100% 6751 East 30th Street Indianapolis, IN 1997 Bulk Warehouse 6.34 100,000 100% 9200 East 146th Street Noblesville, IN 1961 Bulk Warehouse 21.65 150,488 100% 9210 East 146th Street Noblesville, IN 1978 Reg. Warehouse 11.91 23,950 0% 6575 East 30th Street Indianapolis, IN 1998 Bulk Warehouse 4.00 60,000 100% 6585 East 30th Street Indianapolis, IN 1998 Bulk Warehouse 0.00 100,000 100% 6635 East 30th Street Indianapolis, IN 1998 Bulk Warehouse 6.00 100,000 50% 5902 Decatur Blvd Indianapolis, IN 2000 Bulk Warehouse 26.50 389,660 100% ---------- ------ SUBTOTAL OR AVERAGE 4,631,456 90% ---------- ------ LONG ISLAND 10 Edison Street Amityville, NY 1971 Light Industrial 1.40 34,400 100% 100 Lauman Lane Hicksville, NY 1968 Reg. Warehouse 1.90 36,880 100% 35 Bloomingdale Road Hicksville, NY 1962 Light Industrial 1.40 31,950 89% 15-39 Tec Street Hicksville, NY 1965 Light Industrial 1.10 17,350 100% 100 Tec Street Hicksville, NY 1965 Light Industrial 1.20 25,000 48% 51-89 Tec Street Hicksville, NY 1965 Light Industrial 1.20 21,741 100% 502 Old Country Road Hicksville, NY 1965 Light Industrial 0.50 10,000 100% 80-98 Tec Street Hicksville, NY 1965 Light Industrial 0.75 13,025 100% 201-233 Park Avenue Hicksville, NY 1962 Light Industrial 1.70 36,787 100% 160 Engineers Drive Hicksville, NY 1966 Light Industrial 1.90 29,500 100% 260 Engineers Drive Hicksville, NY 1966 Light Industrial 2.80 52,380 100% 87-119 Engineers Drive(l) Hicksville, NY 1966 Light Industrial 1.70 36,400 100% 950-970 South Broadway Hicksville, NY 1966 Light Industrial 2.65 55,889 93% 62 Alpha Plaza Hicksville, NY 1968 Light Industrial 2.64 34,600 100% 90 Alpha Plaza Hicksville, NY 1969 Light Industrial 1.36 34,962 100% ---------- ------ SUBTOTAL OR AVERAGE 470,864 96% ---------- ------ LOS ANGELES 5220 Fourth Street Irwindale, CA 2000 Light Industrial 1.28 28,800 89% 15705 Arrow Highway Irwindale, CA 1987 Light Industrial 0.75 16,792 87% 15709 Arrow Highway Irwindale, CA 1987 Light Industrial 1.10 24,000 100% 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 68% ---------- ------ SUBTOTAL OR AVERAGE 99,749 90% ---------- ------ LOUISVILLE 9001 Cane Run Road Louisville, KY 1998 Bulk Warehouse 39.60 212,500 100% 9101 Cane Road Louisville, KY 2000 Bulk Warehouse 14.00 231,000 100% ---------- ------ SUBTOTAL OR AVERAGE 443,500 100% ---------- ------ MILWAUKEE N25 W23050 Paul Road Pewaukee, WI (a) 1989 R&D/Flex 4.50 37,765 100% N25 W23255 Paul Road Pewaukee, WI (a) 1987 R&D/Flex 4.80 55,940 100% N27 W23293 Roundy Drive Pewaukee, WI (a) 1989 Reg. Warehouse 3.64 39,468 100% 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% 1435 North 113th Street Wauwatosa, WI 1993 Light Industrial 4.69 51,950 100% 11217-43 W. Becher Street West Allis, WI 1979 Light Industrial 1.74 29,099 100% 2152 S. 114th Street West Allis, WI 1980 Light Industrial 3.30 63,716 100% 4560 North 124th Street Wauwatosa, WI 1976 Light Industrial 1.31 25,000 100% 21

23 YEAR LAND OCCUPANCY LOCATION ENCUM- BUILT - AREA AT BUILDING ADDRESS CITY/STATE BRANCES RENOVATED BUILDING TYPE (ACRES) GLA 12/31/00 ---------------- ---------- ------- --------- ------------- ------- --- --------- MILWAUKEE (CONT.) Science Drive Sturtevant, WI 1997 Manufacturing 35.00 468,000 100% 12221 West Feerick Wauwatosa, WI 1971 Reg. Warehouse 1.90 39,800 100% 4410-80 North 132nd Street Butler, WI 1999 Bulk Warehouse 4.90 100,000 80% ---------- ------ SUBTOTAL OR AVERAGE 1,031,799 98% ---------- ------ MINNEAPOLIS/ST. PAUL 2700 Freeway Boulevard Brooklyn Center, MN (b) 1981 Light Industrial 7.76 78,741 100% 6507-6545 Cecilia Circle Bloomington, MN 1980 Manufacturing 9.65 74,118 100% 1275 Corporate Center Drive Eagan, MN 1990 Light Industrial 1.50 19,675 100% 1279 Corporate Center Drive Eagan, MN 1990 Light Industrial 1.50 19,792 100% 2815 Eagandale Boulevard Eagan, MN 1990 Light Industrial 2.20 29,106 100% 6201 West 111th Street Bloomington, MN 1987 Bulk Warehouse 37.00 424,866 100% 6403-6545 Cecilia Drive Bloomington, MN 1980 Light Industrial 9.65 87,198 100% 6925-6943 Washington Avenue Edina, MN 1972 Manufacturing 2.75 37,625 100% 6955-6973 Washington Avenue Edina, MN 1972 Manufacturing 2.25 31,189 100% 7251-7267 Washington Avenue Edina, MN 1972 Light Industrial 1.82 26,250 100% 7301-7325 Washington Avenue Edina, MN 1972 Light Industrial 1.92 27,297 100% 7101 Winnetka Avenue North Brooklyn Park, MN 1990 Bulk Warehouse 14.18 252,978 100% 7600 Golden Triangle Drive Eden Prairie, MN 1989 R&D/Flex 6.79 74,148 100% 9901 West 74th Street Eden Prairie, MN 1983/88 Reg. Warehouse 8.86 150,000 42% 11201 Hampshire Avenue South Bloomington, MN 1986 Manufacturing 5.90 60,480 100% 12220-12222 Nicollet Avenue Burnsville, MN 1989/90 Light Industrial 1.80 17,116 67% 12250-12268 Nicollet Avenue Burnsville, MN 1989/90 Light Industrial 4.30 42,465 91% 12224-12226 Nicollet Avenue Burnsville, MN 1989/90 R&D/Flex 2.40 23,607 78% 305 2nd Street Northwest New Brighton, MN 1991 Light Industrial 5.43 62,293 100% 980 Lone Oak Road Eagan, MN 1992 Reg. Warehouse 11.40 154,950 74% 990 Lone Oak Road Eagan, MN 1989 Reg. Warehouse 11.41 153,608 100% 1030 Lone Oak Road Eagan, MN 1988 Light Industrial 6.30 83,076 90% 1060 Lone Oak Road Eagan, MN 1988 Light Industrial 6.50 82,728 73% 5400 Nathan Lane Plymouth, MN 1990 Light Industrial 5.70 72,089 100% 6464 Sycamore Court Maple Grove, MN 1990 Manufacturing 6.40 79,702 100% 10120 W. 76th Street Eden Prairie, MN 1987 Light Industrial 4.52 57,798 100% 7615 Golden Triangle Eden Prairie, MN 1987 Light Industrial 4.61 52,816 99% 7625 Golden Triangle Drive Eden Prairie, MN 1987 Light Industrial 4.61 73,125 81% 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% 6655 Wedgewood Road Maple Grove, MN (a) 1989 Manufacturing 17.88 123,485 100% 900 Apollo Road Egan, MN (a) 1970 Manufacturing 39.00 312,265 100% 7316 Aspen Lane North Brooklyn Park, MN (a) 1978 Manufacturing 6.63 97,640 100% 953 Westgate Drive Brooklyn Center, MN (a) 1991 Light Industrial 3.17 51,906 100% 73rd Avenue North Brooklyn Park, MN 1995 R&D/Flex 4.46 59,782 100% 1905 W. Country Road C Roseville, MN 1993 R&D/Flex 4.60 47,735 100% 2720 Arthur Street Roseville, MN 1995 R&D/Flex 6.06 74,337 100% 10205 51st Avenue North Plymouth, MN 1990 Reg. Warehouse 2.00 30,476 100% 4100 Peavey Road Chaska, MN 1988 Manufacturing 8.27 78,029 71% 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 98,844 85% 6451-6595 Citywest Parkway Eden Prairie, MN 1984 R&D/Flex 6.98 82,769 100% 7100-7190 Shady Oak Road (m) Eden Prairie, MN 1982 Light Industrial 14.44 187,777 100% 7500-7546 Washington Square Eden Prairie, MN 1975 Light Industrial 5.40 46,200 95% 7550-7558 Washington Square Eden Prairie, MN 1975 Light Industrial 2.70 29,739 100% 5240-5300 Valley Industrial Blvd S Shakopee, MN 1973 Light Industrial 9.06 80,001 64% 1565 First Avenue NW New Brighton, MN 1978 Manufacturing 8.87 112,083 100% 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 89,456 100% 1157 Valley Park Drive Shakopee, MN 1997 Bulk Warehouse 9.97 126,014 100% 500-530 Kasota Avenue SE Minneapolis, MN 1976 Manufacturing 4.47 85,442 80% 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 75,426 100% 504 Malcolm Ave. SE Minneapolis, MN 1999 Bulk Warehouse 7.50 143,066 100% 1150 Gateway Drive Shakopee, MN 1999 Bulk Warehouse 9.75 153,454 100% 5555 12th Ave. East Shakopee, MN 2000 Bulk Warehouse 7.81 128,593 87% ---------- ------ SUBTOTAL OR AVERAGE 5,475,085 95% ---------- ------ NASHVILLE 1621 Heil Quaker Boulevard Nashville, TN (b) 1975 Bulk Warehouse 11.29 160,661 100% 417 Harding Industrial Drive Nashville, TN 1972 Bulk Warehouse 13.70 207,440 100% 22

24 YEAR LAND OCCUPANCY LOCATION ENCUM- BUILT - AREA AT BUILDING ADDRESS CITY/STATE BRANCES RENOVATED BUILDING TYPE (ACRES) GLA 12/31/00 ---------------- ---------- ------- --------- ------------- ------- --- --------- NASHVILLE (CONT.) 3099 Barry Drive Portland, TN 1995 Manufacturing 6.20 109,058 57% 3150 Barry Drive Portland, TN 1993 Bulk Warehouse 26.32 268,253 100% 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 83% 1821 Air Lane Drive Nashville, TN 1984 Light Industrial 2.54 25,300 100% 1102 Appleton Drive Nashville, TN 1984 Light Industrial 1.73 28,022 100% 1920 Air Lane Drive Nashville, TN 1985 Light Industrial 3.19 49,922 100% 1931 Air Lane Drive Nashville, TN 1984 Light Industrial 10.11 87,549 92% 470 Metroplex Drive(l) Nashville, TN 1986 Light Industrial 8.11 102,040 84% 1150 Antiock Pike Nashville, TN 1987 Bulk Warehouse 9.83 146,055 100% 1630 Corporate Place La Vergne, TN 1973 Bulk Warehouse 7.60 122,000 100% 4640 Cummings Park Nashville, TN 1986 Bulk Warehouse 14.69 100,000 100% 211 Nesbit North Nashville, TN 1983 Bulk Warehouse 6.12 135,625 100% 211 Nesbit South Nashville, TN 1983 Bulk Warehouse 6.10 135,925 100% 211 Nesbit West Nashville, TN 1985 Bulk Warehouse 3.05 67,500 100% ---------- ------ SUBTOTAL OR AVERAGE 1,948,078 96% ---------- ------ NORTHERN NEW JERSEY 60 Ethel Road West Piscataway, NJ 1982 Light Industrial 3.93 42,802 63% 70 Ethel Road West Piscataway, NJ 1979 Light Industrial 3.78 62,000 81% 140 Hanover Avenue Hanover, NJ 1964/1988 R&D/Flex 2.95 24,905 100% 601-629 Montrose Avenue South Plainfield, NJ 1974 Light Industrial 5.83 75,000 100% 3 Marlen Hamilton, NJ 1981 Light Industrial 1.11 13,174 100% 5 Marlen Hamilton, NJ 1981 Light Industrial 1.56 21,000 100% 7 Marlen Hamilton, NJ 1982 Light Industrial 2.05 28,400 100% 8 Marlen Hamilton, NJ 1982 Reg. Warehouse 4.36 60,001 100% 15 Marlen Hamilton, NJ 1982 Light Industrial 1.19 13,562 100% 17 Marlen Hamilton, NJ 1981 Light Industrial 1.32 20,065 100% 1 South Gold Drive Hamilton, NJ 1973 Light Industrial 1.50 20,009 95% 5 South Gold Drive Hamilton, NJ 1974 Light Industrial 1.97 24,000 100% 7 South Gold Drive Hamilton, NJ 1976 Light Industrial 1.00 10,220 100% 8 South Gold Drive Hamilton, NJ 1977 Light Industrial 1.14 16,907 100% 9 South Gold Drive Hamilton, NJ 1980 Light Industrial 1.00 13,583 100% 11 South Gold Drive Hamilton, NJ 1979 Light Industrial 1.97 33,114 100% 12 South Gold Drive Hamilton, NJ 1980 Light Industrial 1.29 20,240 0% 9 Princess Road Lawrenceville, NJ 1985 R&D/Flex 2.36 24,375 100% 11 Princess Road Lawrenceville, NJ 1985 R&D/Flex 5.33 55,000 100% 15 Princess Road Lawrenceville, NJ 1986 R&D/Flex 2.00 20,625 100% 17 Princess Road Lawrenceville, NJ 1986 R&D/Flex 1.82 18,750 100% 220 Hanover Avenue Hanover, NJ 1987 Bulk Warehouse 29.27 158,242 100% 244 Shefield Street Mountainside, NJ 1965/1986 Light Industrial 2.20 23,430 100% 30 Troy Road Hanover, NJ 1972 Light Industrial 1.31 17,500 100% 15 Leslie Court Hanover, NJ 1971 Light Industrial 3.08 18,000 100% 20 Leslie Court Hanover, NJ 1974 Light Industrial 1.38 17,997 100% 25 Leslie Court Hanover, NJ 1975 Light Industrial 1.30 70,800 100% 130 Algonquin Parkway Hanover, NJ 1973 Light Industrial 5.50 29,008 100% 150 Algonquin Parkway Hanover, NJ 1973 Light Industrial 2.47 17,531 100% 55 Locust Avenue Roseland, NJ 1980 Reg. Warehouse 13.63 79,750 100% 31 West Forest Street(l) Englewood, NJ 1978 Light Industrial 6.00 110,000 100% 25 World's Fair Drive Franklin, NJ 1986 R&D/Flex 1.81 20,000 0% 14 World's Fair Drive Franklin, NJ 1980 R&D/Flex 4.53 60,000 92% 16 World's Fair Drive Franklin, NJ 1981 Light Industrial 3.62 43,400 100% 18 World's Fair Drive Franklin, NJ 1982 R&D/Flex 1.06 12,809 100% 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 96% 49 Napoleon Court Franklin, NJ 1982 Light Industrial 2.06 32,500 100% 50 Napoleon Court Franklin, NJ 1982 Light Industrial 1.52 20,158 100% 22 World's Fair Drive Franklin, NJ 1983 Light Industrial 3.52 50,000 100% 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 47,000 100% 12 Wright Way Oakland, NJ 1981 Reg. Warehouse 6.52 52,402 100% 155 Pierce Street Sumerset, NJ 1999 R&D Flex 4.84 46,000 78% 20 Worlds Fair Drive Lot 13 Sumerset, NJ 1999 R&D Flex 4.25 30,000 67% 10 New Maple Road Pine Brook, NJ 1973/1999 Bulk Warehouse 18.13 265,376 100% 60 Chapin Road Pine Brook, NJ 1977/2000 Bulk Warehouse 13.61 258,240 100% 45 Route 46 Pine Brook, NJ 1974/1987 Light Industrial 6.54 83,830 81% 43 Route 46 Pine Brook, NJ 1974/1987 Light Industrial 2.48 35,629 87% 39 Route 46 Pine Brook, NJ 1970 R&D Flex 1.64 22,014 80% 26 Chapin Road Pine Brook, NJ 1983 Light Industrial 5.15 75,623 83% 30 Chapin Road Pine Brook, NJ 1983 Light Industrial 5.15 75,633 89% 23

25 YEAR LAND OCCUPANCY LOCATION ENCUM- BUILT - AREA AT BUILDING ADDRESS CITY/STATE BRANCES RENOVATED BUILDING TYPE (ACRES) GLA 12/31/00 ---------------- ---------- ------- --------- ------------- ------- --- --------- NORTHERN NEW JERSEY (CONT.) 20 Mountain Hook Road Pine Brook, NJ 1972/1984 Bulk Warehouse 14.02 213,940 98% 30 Mountain Hook Road Pine Brook, NJ 1972/1987 Light Industrial 3.36 51,264 73% 55 Route 46 Pine Brook, NJ 1978/1994 R&D Flex 2.13 24,051 100% 16 Chapin Road Pine Brook, NJ 1987 R&D Flex 4.61 67,795 92% 20 Chapin Road Pine Brook, NJ 1987 R&D Flex 5.69 83,748 100% ---------- ------ SUBTOTAL OR AVERAGE 2,959,402 94% ---------- ------ NEW ORLEANS 520-524 Elmwood Park Blvd.(l) Jefferson, LA 1986 Light Industrial 5.32 102,209 92% 125 Mallard St St. Rose, LA (f) 1984 R&D/Flex 1.38 23,436 100% 107 Mallard St. Rose, LA (f) 1985 Light Industrial 1.48 23,436 100% 125 James Drive West St. Rose, LA (f) 1990 Light Industrial 3.30 38,692 100% 161 James Drive West St. Rose, LA 1986 Light Industrial 2.80 47,474 100% 150 James Drive East St. Rose, LA 1986 Light Industrial 3.60 49,275 85% 115 James Drive West St. Rose, LA (f) 1986 Light Industrial 2.07 21,408 100% 100 James Drive St. Rose, LA (f) 1980 R&D/Flex 6.66 43,055 100% 143 Mallard St St. Rose, LA (f) 1982 Light Industrial 1.48 23,436 100% 160 James Drive East St. Rose, LA (f) 1981 R&D/Flex 3.66 25,772 100% 190 James Drive East St. Rose, LA (f) 1987 Light Industrial 4.47 36,357 79% 120 Mallard St St. Rose, LA (f) 1981 R&D/Flex 3.41 53,520 94% 110 James Drive West St. Rose, LA (f) 1983 R&D/Flex 1.57 24,018 100% 150 Canvasback Drive St. Rose, LA 1986 Reg. Warehouse 2.80 40,500 100% 150 Teal Street St. Rose, LA 1999 Light Industrial 3.33 53,544 100% ---------- ------ SUBTOTAL OR AVERAGE 606,132 96% ---------- ------ PHILADELPHIA 212 Welsh Pool Road Exton, PA 1975 Light Industrial 6.56 25,361 92% 230-240 Welsh Pool Road Exton, PA 1975 Manufacturing 6.56 30,000 67% 264 Welsh Pool Road Exton, PA 1975 R&D/Flex 2.84 11,256 100% 254 Welsh Pool Road Exton, PA 1975 Light Industrial 2.84 28,180 100% 256 Welsh Pool Road Exton, PA 1975 Light Industrial 2.84 12,038 18% 213 Welsh Pool Road Exton, PA 1975 Light Industrial 3.01 22,095 100% 251 Welsh Pool Road Exton, PA 1975 R&D/Flex 4.10 25,546 100% 253-255 Welsh Pool Road Exton, PA 1975 Light Industrial 4.10 20,800 100% 151-161 Philips Road Exton, PA 1975 Light Industrial 3.82 30,065 100% 210 Philips Road Exton, PA 1975 Manufacturing 6.56 26,827 100% 215 Welsh Pool Road Exton, PA 1975 Light Industrial 2.12 14,041 100% 217 Welsh Pool Road Exton, PA 1975 Light Industrial 2.12 11,293 100% 216 Philips Road Exton, PA 1985 Light Industrial 2.99 39,037 100% 202 Philips Road Exton, PA 1972 Reg. Warehouse 2.94 46,750 100% 110 Thousand Oaks Blvd Morgantown, PA 1987 Bulk Warehouse 7.89 110,000 100% 20 McDonald Blvd Aston, PA 1988 Light Industrial 2.22 28,900 100% 30 McDonald Blvd Aston, PA 1988 Light Industrial 1.68 22,000 100% 219 Welsh Pool Road Exton, PA 1980 Light Industrial 3.00 19,965 0% 2994-96 Samuel Drive Bensalem, PA 1974 Bulk Warehouse 10.06 214,320 100% ---------- ------ SUBTOTAL OR AVERAGE 738,474 94% ---------- ------ PHOENIX 4655 McDowell Phoenix, AZ 2000 Light Industrial 3.97 58,285 79% 1045 South Edward Drive Tempe, AZ 1976 Light Industrial 2.12 38,560 100% ---------- ------ SUBTOTAL OR AVERAGE 96,845 87% ---------- ------ PORTLAND 5687 International Way(n) Milwaukee, OR (k) 1974 Light Industrial 3.71 52,080 80% 5795 SW Jean Road(m) Lake Oswego, OR 1985 Light Industrial 3.02 37,352 100% 12130 NE Ainsworth Circle(l) Portland, OR 1986 R&D/Flex 4.39 53,021 77% 5509 NW 122nd Ave(l) Milwaukee, OR (j) 1995 Light Industrial 2.51 26,850 100% 6105-6113 NE 92nd Avenue(n) Portland, OR 1978 Light Industrial 7.42 145,250 100% 8727 NE Marx Drive(m) Portland, OR 1987 Light Industrial 6.59 111,000 59% 3388 SE 20th Street Portland, OR 1981 Light Industrial 0.25 11,810 100% 5962-5964 NE 87th Avenue Portland, OR 1979 Light Industrial 1.28 14,000 100% 116 SE Yamhill Portland, OR 1974 Light Industrial 0.28 7,500 100% 9106 NE Marx Drive Portland, OR 1969 Light Industrial 0.53 7,500 0% 11620 NE Ainsworth Circle Portland, OR 1992 Light Industrial 1.55 10,000 100% 11824 NE Ainsworth Circle Portland, OR 1992 Light Industrial 2.13 20,812 27% 12124 NE Ainsworth Circle Portland, OR 1984 Light Industrial 2.52 29,040 100% 2715 SE Raymond Portland, OR 1971 Light Industrial 1.28 35,000 100% 1645 NE 72nd Avenue Portland, OR 1972 Light Industrial 0.73 21,600 100% 1630 SE 8th Avenue Portland, OR 1968 Light Industrial 0.92 5,000 100% 9044 NE Marx Drive Portland, OR 1986 Light Industrial 0.35 19,500 100% 2443 SE 4th Avenue Portland, OR 1964 Light Industrial 0.76 27,128 100% 24

26 YEAR LAND OCCUPANCY LOCATION ENCUM- BUILT - AREA AT BUILDING ADDRESS CITY/STATE BRANCES RENOVATED BUILDING TYPE (ACRES) GLA 12/31/00 ---------------- ---------- ------- --------- ------------- ------- --- --------- PORTLAND (CONT.) 711 SE Stark Street Portland, OR 1972 Light Industrial 0.23 8,000 100% 11632 NE Ainsworth Circle Portland, OR 1990 Light Industrial 9.63 124,610 98% 14699 NE Airport Way Portland, OR 1998 Light Industrial 4.75 20,000 100% ---------- ------ SUBTOTAL OR AVERAGE 787,053 88% ---------- ------ SALT LAKE CITY 2255 South 300 West(q) Salt Lake City, UT 1980 Light Industrial 4.56 103,018 100% 512 Lawndale Drive(r) Salt Lake City, UT 1981 Light Industrial 35.00 395,638 79% 1270 West 2320 South West Valley, UT 1986 R&D/Flex 1.49 13,025 58% 1275 West 2240 South West Valley, UT 1986 R&D/Flex 2.06 38,227 100% 1288 West 2240 South West Valley, UT 1986 R&D/Flex 0.97 13,300 60% 2235 South 1300 West West Valley, UT 1986 Light Industrial 1.22 19,000 54% 1293 West 2200 South West Valley, UT 1986 R&D/Flex 0.86 13,300 45% 1279 West 2200 South West Valley, UT 1986 R&D/Flex 0.91 13,300 100% 1272 West 2240 South West Valley, UT 1986 Light Industrial 3.07 34,870 36% 1149 West 2240 South West Valley, UT 1986 Light Industrial 1.71 21,250 100% 1142 West 2320 South West Valley, UT 1987 Light Industrial 1.52 17,500 83% 1152 West 2240 South West Valley, UT 1999 R&D Flex 13.56 55,785 100% ---------- ------ SUBTOTAL OR AVERAGE 738,213 82% ---------- ------ SOUTHERN NEW JERSEY 2-5 North Olnev Ave Cherry Hill, NJ 1963 Light Industrial 2.10 58,139 100% 2 Springdale Road Cherry Hill, NJ 1968 Light Industrial 1.44 21,008 92% 4 Springdale Road(l) Cherry Hill, NJ 1963 Light Industrial 3.02 58,189 100% 6 Springdale Road Cherry Hill, NJ 1964 Light Industrial 1.44 23,037 100% 8 Springdale Road Cherry Hill, NJ 1966 Light Industrial 3.02 45,054 59% 12 Springdale Road Cherry Hill, NJ 1965 Light Industrial 3.40 49,259 75% 1 Esterbrook Lane Cherry Hill, NJ 1965 Light Industrial 1.71 8,610 100% 16 Springdale Road Cherry Hill, NJ 1967 Light Industrial 5.30 48,922 100% 5 Esterbrook Lane Cherry Hill, NJ 1966 Reg. Warehouse 5.45 39,167 100% 2 Pin Oak Lane Cherry Hill, NJ 1968 Light Industrial 4.45 51,230 100% 6 Esterbrook Lane Cherry Hill, NJ 1966 Light Industrial 3.96 32,914 100% 3 Computer Drive Cherry Hill, NJ 1966 Bulk Warehouse 11.40 181,000 67% 28 Springdale Road 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 31,652 93% 1 Keystone Ave Cherry Hill, NJ 1969 Light Industrial 4.15 60,983 90% 1919 Springdale Road Cherry Hill, NJ 1970 Light Industrial 5.13 49,300 100% 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 73% 2 Keystone Ave Cherry Hill, NJ 1970 Light Industrial 3.47 50,922 91% 18 Olnev Ave Cherry Hill, NJ 1974 Light Industrial 8.85 62,542 100% 22 Springdale Road Cherry Hill, NJ 1977 Light Industrial 6.24 88,872 75% 1998 Springdale Road Cherry Hill, NJ 1971 Light Industrial 0.95 14,000 100% 55 Carnegie Drive Cherry Hill, NJ 1988 Reg. Warehouse 15.20 90,804 100% 57 Carnegie Drive Cherry Hill, NJ 1987 Bulk Warehouse 13.70 142,750 100% 111 Whitendale Drive Morristown, NJ 1991/96 Reg. Warehouse 5.00 79,329 100% ---------- ------ SUBTOTAL OR AVERAGE 1,475,442 90% ---------- ------ ST. LOUIS 8921-8971 Frost Avenue Hazelwood, MO (b) 1971 Bulk Warehouse 2.00 100,000 100% 9043-9083 Frost Avenue Hazelwood, MO (b) 1970 Bulk Warehouse 2.69 145,000 100% 2121 Chapin Industrial Drive Vinita Park, MO 1969/87 Bulk Warehouse 23.40 281,105 100% 1200 Andes Boulevard Olivette, MO 1967 Light Industrial 2.77 66,600 100% 2462-2470 Schuetz Road St. Louis, MO 1965 Light Industrial 2.28 43,868 100% 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% 11652-11666 Fairgrove Industrial St. Louis, MO 1966 Light Industrial 1.92 31,500 100% 11674-11688 Fairgrove Industrial St. Louis, MO 1967 Light Industrial 1.53 31,500 100% 2337 Centerline Drive Maryland Heights, MO 1967 Light Industrial 3.46 75,600 100% 6951 N. Hanley(l) Hazelwood, MO 1965 Bulk Warehouse 9.50 129,614 100% 4560 Anglum Road Hazelwood, MO 1970 Light Industrial 2.60 35,114 100% 2760 South 1st Street St. Louis, MO 1997 Bulk Warehouse 11.00 178,800 100% ---------- ------ SUBTOTAL OR AVERAGE 1,217,926 100% ---------- ------ TAMPA 6614 Adamo Drive Tampa, FL 1967 Reg. Warehouse 2.78 41,377 100% 202 Kelsey Tampa, FL 1989 Bulk Warehouse 6.30 112,000 100% 6202 Benjamin Road Tampa, FL 1981 R&D/Flex 2.04 29,845 100% 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 91% 25

27 YEAR LAND OCCUPANCY LOCATION ENCUM- BUILT - AREA AT BUILDING ADDRESS CITY/STATE BRANCES RENOVATED BUILDING TYPE (ACRES) GLA 12/31/00 ---------------- ---------- ------- --------- ------------- ------- --- --------- TAMPA (CONT.) 6304 Benjamin Road Tampa, FL 1984 R&D/Flex 2.04 29,845 100% 6306 Benjamin Road Tampa, FL 1984 Light Industrial 2.58 37,861 100% 6308 Benjamin Road Tampa, FL 1984 Light Industrial 3.22 47,256 80% 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 13,500 100% 5709 Johns Road Tampa, FL 1990 Light Industrial 1.80 25,480 44% 5711 Johns Road Tampa, FL 1990 Light Industrial 1.80 25,455 100% 4410 East Adamo Drive Tampa, FL 1990 Bulk Warehouse 5.60 101,744 100% 4420 East Adamo Drive Tampa, FL 1990 Reg. Warehouse 1.40 26,650 100% 4430 East Adamo Drive Tampa, FL 1987 Reg. Warehouse 3.75 64,551 100% 4440 East Adamo Drive Tampa, FL 1988 Reg. Warehouse 3.75 64,800 100% 4450 East Adamo Drive Tampa, FL 1969 Reg. Warehouse 4.00 46,462 48% 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 32,424 100% 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 16% 5555 West Waters Avenue Tampa, FL 1990 R&D/Flex 2.31 23,947 100% 5557 West Waters Avenue Tampa, FL 1990 R&D/Flex 0.57 5,860 100% 5463 W. Waters Avenue Tampa, FL (i) 1996 R&D/Flex 3.50 44,427 100% 5903 Johns Road Tampa, FL 1987 Light Industrial 1.20 11,600 100% 4107 North Himes Avenue Tampa, FL 1990 R&D/Flex 1.86 25,522 100% 5461 W. Waters Avenue Tampa, FL 1998 Light Industrial 1.84 21,778 100% 10040 18th Street North Tampa, FL 1998 Reg. Warehouse 5.15 82,469 76% 5471 W. Waters Avenue Tampa, FL 1999 R&D/Flex 2.00 23,778 100% 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% 8110 Anderson Road Tampa, FL 1999 Light Industrial 7.40 100,000 80% 8130 Anderson Road Tampa, FL 1999 Reg. Warehouse 5.30 72,000 65% 5483 W. Waters Avenue Tampa, FL 1999 R&D/Flex 2.92 33,861 100% 6702-6712 Benjamin Road (p) Tampa, FL 1982/1984 Light Industrial 9.20 107,540 93% 5905 Breckenridge Parkway Tampa, FL 1982 R&D/Flex 1.67 18,720 100% 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 30,397 100% 5910 Breckenridge Parkway Tampa, FL 1982 R&D/Flex 4.77 53,591 95% 5912 Breckenridge Parkway Tampa, FL 1982 R&D/Flex 4.70 52,806 98% ---------- ------ SUBTOTAL OR AVERAGE 1,809,337 93% ---------- ------ OTHER 2800 Airport Road(o) Denton, TX 1968 Manufacturing 29.91 222,403 100% 3501 Maple Street Abilene, TX 1980 Manufacturing 34.42 123,700 100% 4200 West Harry Street(m) Wichita, KS 1972 Bulk Warehouse 21.45 177,655 100% Industrial Park No. 2 West Lebanon, NH 1968 Bulk Warehouse 10.27 156,200 100% 2675 Valley View Drive Shreveport, LA 1997 Bulk Warehouse 12.00 250,000 100% 6601 S. 33rd Street McAllen, TX 1975 Reg. Warehouse 3.31 50,000 100% 9601 A Dessau Road Austin, TX 1999 Light Industrial 3.28 33,000 100% 9601 B Dessau Road Austin, TX 1999 Light Industrial 3.28 33,000 100% 9601 C Dessau Road Austin, TX 1999 Light Industrial 3.28 33,000 100% ---------- ------ SUBTOTAL OR AVERAGE 1,078,958 100% ---------- ------ TOTAL 68,242,713 95% ========== ====== (a) These properties are owned by the Securities Partnership. The Securities Partnership guarantees the payment of dividends and amounts upon redemption, liquidation, dissolution or winding-up of the Series A Preferred Stock. (b) These properties collateralize a $38.6 million mortgage loan which matures on January 11, 2026. (c) These properties collateralize a $34.0 million mortgage loan which matures on April 1, 2003. (d) These properties collateralize a $8.0 million mortgage loan which matures on January 1, 2013. 26

28 (e) This property collateralizes a $3.3 million mortgage loan which matures on August 1, 2008. (f) These properties collateralize a $7.4 million mortgage loan which matures on April 1, 2006. (g) These properties collateralize a $3.2 million mortgage loan which matures on June 1, 2003. (h) This property collateralizes a $2.4 million mortgage loan which matures on October 1, 2006. (i) This property collateralizes a $2.5 million mortgage loan which matures on September 1, 2006. (j) These properties collateralize a $.9 million mortgage loan which matures on November 1, 2006. (k) These properties collateralize a $1.3 million mortgage loan which matures on March 15, 2002. (l) Comprised of two properties. (m) Comprised of three properties. (n) Comprised of four properties. (o) Comprised of five properties. (p) Comprised of six properties. (q) Comprised of seven properties. (r) Comprised of 29 properties. 27

29 TENANT AND LEASE INFORMATION The Company has a diverse base of more than 2,800 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 five years and provide for periodic rental 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, 2000, approximately 95% of the GLA of the properties was leased, and no single tenant or group of related tenants accounted for more than .9% of the Company's rent revenues, nor did any single tenant or group of related tenants occupy more than 1.3% of the Company's total GLA as of December 31, 2000. The following table shows scheduled lease expirations for all leases for the Company's properties as of December 31, 2000. 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) - -------------- -------- ------------ -------- -------------- ------------ 2001 823 14,270,926 21.9% 60,215 20.4% 2002 635 10,787,000 16.6% 51,328 17.4% 2003 613 11,304,749 17.4% 54,547 18.4% 2004 336 8,549,321 13.1% 38,375 13.0% 2005 318 7,803,840 12.0% 38,229 12.9% 2006 72 2,515,529 3.9% 11,095 3.8% 2007 52 3,766,765 5.8% 14,616 4.9% 2008 23 1,418,631 2.2% 6,547 2.2% 2009 31 2,027,839 3.1% 8,384 2.8% 2010 23 1,188,391 1.8% 5,347 1.8% Thereafter 21 1,385,062 2.2% 7,076 2.4% ---------- ---------- ----- ---------- ----- Total 2,947 65,018,053 100.0% 295,759 100.0% ========== ========== ===== ========== ===== - ---------- (1) Lease expirations as of December 31, 2000 assume tenants do not exercise existing renewal, termination, or purchase options. (2) Does not include existing vacancies of 3,224,660 aggregate square feet. ITEM 3. LEGAL PROCEEDINGS The Company 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 Company. ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS None. 28

30 PART II ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS MARKET INFORMATION The following table sets forth for the periods indicated the high and low closing prices per share and distributions declared per share for the Company's common stock, which trades on the New York Stock Exchange under the trading symbol "FR". DISTRIBUTION QUARTER ENDED HIGH LOW DECLARED - ------------- ---- --- -------- December 31, 2000 $34 15/16 $30 1/8 $ .6575 September 30, 2000 32 28 7/8 .6200 June 30, 2000 31 1/8 26 15/16 .6200 March 31, 2000 28 1/4 25 13/16 .6200 December 31, 1999 28 5/16 23 9/16 .6200 September 30, 1999 27 11/16 24 1/8 .6000 June 30, 1999 28 3/16 22 11/16 .6000 March 31, 1999 27 1/8 23 3/8 .6000 The Company had 538 common stockholders of record registered with its transfer agent as of March 2, 2001. The Company has determined that, for federal income tax purposes, approximately 91.1% of the total $97.5 million in distributions per share paid with respect to 2000 represents ordinary dividend income to its stockholders and the remaining 8.9% represents a return of capital. In order to maintain its status as a REIT, the Company is required to meet certain tests, including distributing at least 95% of its REIT taxable income, or approximately $1.89 per share for 2000. The Company's dividend policy is to meet the minimum distribution required to maintain the Company's REIT qualification under the Internal Revenue Code. ITEM 6. SELECTED FINANCIAL DATA The following sets forth selected financial and operating data for the Company 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 for the years ended December 31, 2000, 1999, 1998, 1997 and 1996 include the results of operations of the Company as derived from the Company's audited financial statements. The historical balance sheet data and other data as of December 31, 2000, 1999, 1998, 1997 and 1996 include the balances of the Company as derived from the Company's audited financial statements. In the opinion of management, the selected financial data includes all adjustments necessary to present fairly the information set forth therein. 29

31 Year Year Year Year Year Ended Ended Ended Ended Ended 12/31/00 12/31/99 12/31/98 12/31/97 12/31/96 ------------ ------------ ------------ ------------ ------------ (In thousands, except per share, ratio and property data) STATEMENTS OF OPERATIONS DATA: Total Revenues ................................ $ 386,068 $ 374,155 $ 349,702 $ 223,203 $ 140,055 Property Expenses ............................. (108,983) (98,995) (99,484) (59,762) (39,224) General and Administrative Expense ............ (17,129) (13,259) (12,983) (6,248) (4,018) Interest Expense .............................. (83,925) (79,869) (71,833) (49,859) (28,954) Amortization of Interest Rate Protection Agreements and Deferred Financing Costs ..... (1,750) (1,362) (917) (2,812) (3,286) Depreciation and Other Amortization ........... (66,989) (68,412) (63,805) (39,573) (28,049) Valuation Provision on Real Estate Held for Sale(a) .................................... (2,900) -- -- -- -- Restructuring and Abandoned Pursuit Costs ..... -- -- (11,941) -- -- Charge (b) Equity in Income of Joint Ventures ............ 571 302 45 -- -- Disposition of Interest Rate Protection Agreements (c) .............................. -- -- (8,475) 1,430 -- Income Allocated to Minority Interest ......... (16,395) (17,609) (7,961) (5,312) (2,931) Gain on Sales of Real Estate .................. 29,296 29,797 5,349 5,003 4,344 ------------ ------------ ------------ ------------ ------------ Income Before Extraordinary Loss and Cumulative Effect of Change in Accounting Principle ... 117,864 124,748 77,697 66,070 37,937 Extraordinary Loss (d) ........................ -- -- -- (14,124) (2,273) Cumulative Effect of Change in Accounting Principle (e) .............................. -- -- (1,976) -- -- ------------ ------------ ------------ ------------ ------------ Net Income .................................... 117,864 124,748 75,721 51,946 35,664 Preferred Stock Dividends ..................... (32,844) (32,844) (30,610) (11,856) (3,919) ------------ ------------ ------------ ------------ ------------ Net Income Available to Common Stockholders ... $ 85,020 $ 91,904 $ 45,111 $ 40,090 $ 31,745 ============ ============ ============ ============ ============ Net Income Available to Common Stockholders Before Extraordinary Loss and Cumulative Effect of Change in Accounting Principle Per Weighted Average Common Share Outstanding: Basic ................................ $ 2.20 $ 2.42 $ 1.26 $ 1.72 $ 1.37 ============ ============ ============ ============ ============ Diluted .............................. $ 2.18 $ 2.41 $ 1.25 $ 1.70 $ 1.37 ============ ============ ============ ============ ============ Net Income Available to Common Stockholders Per Weighted Average Common Share Outstanding: Basic ................................ $ 2.20 $ 2.42 $ 1.20 $ 1.27 $ 1.28 ============ ============ ============ ============ ============ Diluted .............................. $ 2.18 $ 2.41 $ 1.20 $ 1.26 $ 1.28 ============ ============ ============ ============ ============ Distributions Per Share ....................... $ 2.5175 $ 2.420 $ 2.190 $ 2.045 $ 1.9675 ============ ============ ============ ============ ============ Weighted Average Number of Common Shares Outstanding: Basic ................................ 38,661 38,042 37,445 31,508 24,756 ============ ============ ============ ============ ============ Diluted .............................. 38,917 38,144 37,627 31,814 24,842 ============ ============ ============ ============ ============ BALANCE SHEET DATA (END OF PERIOD): Real Estate, Before Accumulated Depreciation .. $ 2,440,810 $ 2,597,592 $ 2,583,033 $ 1,994,346 $ 1,050,779 Real Estate, After Accumulated Depreciation ... 2,221,109 2,386,136 2,407,147 1,873,316 959,322 Real Estate Held for Sale, net ................ 236,422 -- -- -- -- Total Assets .................................. 2,618,493 2,526,963 2,554,462 2,272,163 1,022,600 Mortgage Loans Payable, Net, Acquisition Facilities Payable, Senior Unsecured Debt, Net and Promissory Notes Payable ........... 1,221,356 1,147,639 1,191,882 879,592 406,401 Defeased Mortgage Loan Payable ................ -- -- -- 300,000 -- Total Liabilities ............................. 1,373,288 1,276,763 1,310,518 1,266,079 447,178 Stockholders' Equity .......................... 1,058,372 1,059,226 1,054,776 854,590 532,561 OTHER DATA: Cash Flows From Operating Activities .......... $ 160,241 $ 176,897 $ 149,096 $ 102,635 $ 62,621 Cash Flows From Investing Activities .......... (87,300) (10,040) (535,554) (805,505) (240,571) Cash Flows From Financing Activities .......... (67,819) (186,071) 395,059 708,446 176,677 Total Properties (f) .......................... 969 967 987 769 379 Total GLA, in Square Feet (f) ................. 68,242,713 67,029,135 69,253,383 56,567,706 32,700,069 Occupancy Percentage (f) ...................... 95% 96% 95% 96% 97% 30

32 (a) Represents a valuation provision on real estate held for sale on the Company's exit market portfolio in Grand Rapids, Michigan. (b) Represents a restructuring charge of $6.9 million relating to severance costs (of which $1.2 million is non-cash relating to immediate vesting of restricted stock) and $5.0 million in costs relating to abandoned acquisitions. (c) On May 16, 1997, the Company sold interest rate protection agreements relating to its $300.0 million mortgage loan resulting in a gain of approximately $1.4 million. The $8.5 million loss on disposition of interest rate protection agreements for the year ended December 31, 1998 represents the Company's settlement, through the Operating Partnership, of an interest rate protection agreement that was scheduled to expire on January 4, 1999. This agreement was entered into in December 1997 in anticipation of 1998 senior unsecured debt offerings. Due to the changing market conditions and the Company's expectation that it would not issue debt securities associated with the interest rate protection agreement, the Company settled its position in the interest rate protection agreement. (d) In 1996, the Company terminated certain revolving credit facilities. The Company recorded an extraordinary loss of $2.3 million which is comprised of a prepayment fee, the write-off of unamortized deferred financing fees, legal costs and other expenses. In 1997, the Company terminated certain mortgage loans, an unsecured loan and a revolving credit facility and obtained a commitment to pay off and retire another mortgage loan. The Company recorded an extraordinary loss of $14.1 million which is comprised of prepayment fees, the write-off of unamortized deferred financing fees, legal costs and other expenses. (e) In April 1998, the Accounting Standards Executive Committee of the American Institute of Certified Public Accountants issued Statement of Position 98-5, "Reporting on the Costs of Start-Up Activities" ("SOP 98-5"). SOP 98-5 requires that the net unamortized balance of all start-up costs and organizational costs be written off as a cumulative effect of a change in accounting principle and all future start-up costs and organizational costs be expensed. Consistent with SOP 98-5, the Company reported a cumulative effect of a change in accounting principle in the amount of approximately $2.0 million to reflect the write-off of the unamortized balance of organizational costs on the Company's balance sheet. (f) As of end of period and excludes properties under development. 31

33 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 and Operating Data" and the historical Consolidated Financial Statements and Notes thereto appearing elsewhere in this Form 10-K. First Industrial Realty Trust, Inc. was organized in the state of Maryland on August 10, 1993. First Industrial Realty Trust, Inc. is a real estate investment trust ("REIT"), as defined in the Internal Revenue Code. First Industrial Realty Trust, Inc. and its subsidiaries (the "Company") began operations on July 1, 1994. The Company's interests in its properties and land parcels are held through partnerships controlled by the Company, including First Industrial, L.P. (the "Operating Partnership"), of which the Company is the sole general partner, as well as, among others, First Industrial Financing Partnership, L.P., First Industrial Securities, L.P., First Industrial Mortgage Partnership, L.P., First Industrial Pennsylvania, L.P., First Industrial Harrisburg, L.P., First Industrial Indianapolis, L.P., First Industrial Development Services, L.P. and TK-SV, LTD., of which the sole general partner of each is a wholly-owned subsidiary of the Company, and the sole limited partner of each is the Operating Partnership, as well as limited liability companies of which the Operating Partnership is the sole member. The Company is also the majority economic stockholder of FR Development Services, Inc. The Company, through separate wholly-owned limited liability companies of which the Operating Partnership is the sole member, also owns 10% equity interests in, and provides asset and property management services to, two joint ventures which invest in industrial properties. RESULTS OF OPERATIONS COMPARISON OF YEAR ENDED DECEMBER 31, 2000 TO YEAR ENDED DECEMBER 31, 1999 At December 31, 2000, the Company owned 969 in-service properties with approximately 68.2 million square feet of gross leasable area ("GLA"), compared to 967 in-service properties with approximately 67.0 million square feet of GLA at December 31, 1999. During 2000, the Company acquired 83 in-service properties containing approximately 5.8 million square feet of GLA and one property under redevelopment, completed development of 26 properties and redevelopment of two properties totaling approximately 4.1 million square feet of GLA and sold 108 in-service properties totaling approximately 9.2 million square feet of GLA, one out of service property and several land parcels. The Company also took three properties out of service that are under redevelopment, comprising approximately .1 million square feet of GLA and placed in service two properties comprising approximately .6 million square feet of GLA. Rental income and tenant recoveries and other income increased $11.9 million or 3.2%. The increase in rental income is due primarily to same store growth in rental income as well as an increase in the average GLA for the twelve months ended December 31, 2000 compared to December 31, 1999. The increase in tenant recoveries and other income is due primarily to an increase in property expenses as discussed below. Rental income and tenant recoveries and other income from properties owned prior to January 1, 1999 increased by approximately $11.4 million or 4.1% due primarily to general rent increases and an increase in recoverable income due to an increase in property expenses as discussed below. Property expenses, which include real estate taxes, repairs and maintenance, property management, utilities, insurance and other expenses increased by approximately $10.0 million or 10.1% due primarily to increases in all property expense categories other than utilities. The increase in real estate tax expense is due primarily to an increase in average GLA for the year ended December 31, 2000 compared to the year ended December 31, 1999, as well as general increase in real estate taxes in many of the Company's markets. The increase in repairs and maintenance expense is due primarily to an increase in landscaping and maintenance expenses. The increase in property management expense is primarily due to the opening of a regional office in California in the third quarter of 1999 as well as general pay increases. Insurance expense increased due primarily to an increase in average GLA in 2000 compared to 1999 as well as rate increases. Other expense increased due primarily to an increase in master lease payments associated with certain properties during the year ended December 31, 2000 compared to the year ended December 31, 1999. Property expenses from properties owned prior to January 1, 1999 increased $5.5 million or 7.2% due primarily to the explanations above. General and administrative expense increased by approximately $3.9 million due primarily to general pay increases and additional employees. 32

34 Interest expense increased by approximately $4.1 million for the year ended December 31, 2000 compared to the year ended December 31, 1999. The increase is primarily due to an increase in the weighted average interest rate for the year ended December 31, 2000 (7.32%) compared to the year ended December 31, 1999 (7.16%) and an increase in the average debt balance outstanding. The average debt balance outstanding for the year ended December 31, 2000 and 1999 was approximately $1,226.6 million and $1,201.8 million, respectively. Amortization of deferred financing costs increased by approximately $.4 million due primarily to amortization of additional deferred financing costs relating to the Company's $300.0 million unsecured line of credit (the "1997 Unsecured Acquisition Facility") and the Company's 2000 Unsecured Acquisition Facility (defined below), which amended and restated the 1997 Unsecured Acquisition Facility. Depreciation and other amortization decreased by approximately $1.4 million due primarily to the Company ceasing depreciation and amortization on properties it considers held for sale as well as due to properties sold subsequent to December 31, 1998. This decrease is offset by depreciation and amortization related to properties acquired or developed subsequent to December 31, 1998. The valuation provision on real estate held for sale of $2.9 million for the year ended December 31, 2000 represents a valuation provision on the Company's exit market portfolio in Grand Rapids, Michigan. The $29.3 million gain on sale of real estate for the year ended December 31, 2000 resulted from the sale of 109 industrial properties and several land parcels. Gross proceeds from these sales were approximately $433.7 million. The $29.8 million gain on sale of real estate for the year ended December 31, 1999 resulted from the sale of 56 industrial properties and several land parcels. Gross proceeds from these sales were approximately $245.8 million. COMPARISON OF YEAR ENDED DECEMBER 31, 1999 TO YEAR ENDED DECEMBER 31, 1998 At December 31, 1999, the Company owned 967 in-service properties with approximately 67.0 million square feet of gross leasable area, compared to 988 in-service properties with approximately 69.4 million square feet of GLA at December 31, 1998. During 1999, the Company acquired 19 in-service properties containing approximately 1.4 million square feet of GLA and two properties under redevelopment, completed development of 19 properties and expansion of one property totaling approximately 3.1 million square feet of GLA and sold 56 properties totaling approximately 6.2 million square feet of GLA and several land parcels. The Company also took three properties out of service that are under redevelopment, comprising approximately .7 million square feet of GLA. Rental income and tenant recoveries and other income increased by approximately $24.5 million or 7.0% due primarily to an increase in average GLA for the year ended December 31, 1999 as compared to the year ended December 31, 1998 and an increase in same store revenue. Also, approximately $1.5 million of this increase is due to additional acquisition, asset management and property management fees received from two industrial real estate joint ventures in fiscal year 1999. Rental income and tenant recoveries and other income from properties owned prior to January 1, 1998, increased by approximately $7.7 million or 3.1% due primarily to rental rate increases and an increase in tenant recovery income charges related to the increase in operating expenses as discussed below. Property expenses, which include real estate taxes, repairs and maintenance, property management, utilities, insurance and other expenses, decreased by approximately $.5 million or .5% due primarily to a decrease in property management expense and a decrease in other expenses, offset by an increase in real estate taxes, repairs and maintenance and utilities expense due to an increase in average GLA for the year ended December 31, 1999 as compared to the year ended December 31, 1998. The majority of the decrease in property management expense is due to a decrease in the operational costs of the regional offices that manage the Company's properties primarily due to a reduced employee headcount. The majority of the decrease in other expense is due to a decrease in the provision for bad debts. Expenses from properties owned prior to January 1, 1998, increased by approximately $.6 million or .9% due primarily to an increase in snow removal and related expenses incurred during the year ended December 31, 1999 as compared to the year ended December 31, 1998 for properties located in certain of the Company's metropolitan areas. General and administrative expense increased by approximately $.3 million due primarily to the adoption of Emerging Issues Task Force Issue No. 97-11, "Accounting for Internal Costs Relating to Real Estate Acquisitions" 33

35 ("EITF 97-11"). EITF 97-11, effective March 19, 1998, required that internal costs of preacquisition activities incurred in connection with the acquisition of an operating property be expensed as incurred. Prior to March 19, 1998, the Company capitalized internal costs of preacquisition activities incurred in connection with the acquisition of operating properties. Interest expense increased by approximately $8.0 million for the year ended December 31, 1999 compared to the year ended December 31, 1998 due primarily to a higher average debt balance outstanding resulting from the issuance of unsecured debt to fund the acquisition and development of additional properties, slightly offset by an increase in capitalized interest for the year ended December 31, 1999 due to an increase in development activities. The average debt balances outstanding for the years ended December 31, 1999 and 1998 were approximately $1,201.8 million and $1,058.4 million, respectively. Amortization of deferred financing costs increased by approximately $.5 million due primarily to amortization of deferred financing costs relating to the issuance of additional senior unsecured debt to fund the acquisition and development of additional properties. Depreciation and other amortization increased by approximately $4.6 million due primarily to the additional depreciation and amortization related to the properties acquired or developed after December 31, 1997. The $11.9 million restructuring and abandoned pursuit costs charge for the year ended December 31, 1998 represents a charge in connection with the Company's restructuring, including approximately $6.9 million in severance costs (of which approximately $1.2 million is non-cash relating to immediate vesting of restricted stock) and approximately $5.0 million in costs related to abandoned acquisitions. Equity in income of joint ventures increased by approximately $.3 million for the year ended December 31, 1999 compared to the year ended December 31, 1998. This increase is due to a full year of operations of one of the Company's two industrial real estate joint ventures as opposed to a partial year of operations in 1998 and the start-up of the other one of the Company's industrial real estate joint ventures. The $8.5 million loss on disposition of interest rate protection agreements for the year ended December 31, 1998 represents the Company's settlement, through the Operating Partnership, of an interest rate protection agreement which was scheduled to expire on January 4, 1999. This agreement was entered into in December 1997 in anticipation of 1998 senior unsecured debt offerings. Due to the changing market conditions and the Company's expectation that it would not issue debt securities associated with the interest rate protection agreement, the Company settled its position in the interest rate protection agreement. The $29.8 million gain on sale of real estate for the year ended December 31, 1999 resulted from the sale of 56 industrial properties and several land parcels. Gross proceeds from these sales were approximately $245.8 million. The $5.3 million gain on sale of real estate for the year ended December 31, 1998 resulted from the sale of 41 industrial properties and several land parcels. Gross proceeds from these sales were approximately $99.9 million. The $2.0 million cumulative effect of change in accounting principle for the year ended December 31, 1998 is the result of the write-off of the unamortized balance of organizational costs on the Company's balance sheet due to the early adoption of Statement of Position 98-5, "Reporting on the Costs of Start-Up Activities"(SOP 98-5). SOP 98-5 requires that the net unamortized balance of all start-up costs and organizational costs be written off as a cumulative effect of a change in accounting principle and all future start-up costs and organizational costs be expensed. LIQUIDITY AND CAPITAL RESOURCES At December 31, 2000, the Company's cash and cash equivalents was approximately $7.7 million and restricted cash was approximately $24.2 million. Included in restricted cash are approximately $1.2 million of cash reserves required to be set aside under the Company's $40.0 million mortgage loan (the "1995 Mortgage Loan") for payments of security deposit refunds, tenant improvements, capital expenditures, interest, real estate taxes and insurance. The portion of the cash reserve relating to payments for capital expenditures, interest, real estate taxes and insurance for properties collateralizing the 1995 Mortgage Loan is established monthly, distributed to the Company as such 34

36 expenditures are made and is replenished to a level adequate to make the next periodic payment of such expenditures. The portion of the cash reserve relating to security deposit refunds for the tenants occupying the properties collateralizing the 1995 Mortgage Loan is adjusted as tenants turn over. Also included in restricted cash is approximately $23.0 million of 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. YEAR ENDED DECEMBER 31, 2000 Net cash provided by operating activities of approximately $160.2 million for the year ended December 31, 2000 was comprised primarily of net income before minority interest of approximately $134.3 million, adjustments for non-cash items of approximately $44.5 million offset by the net change in operating assets and liabilities of approximately $18.6 million. The adjustments for the non-cash items of approximately $44.5 million are primarily comprised of depreciation and amortization of approximately $72.3 million, a valuation provision on real estate held for sale on a portfolio of properties located in Grand Rapids, Michigan of approximately $2.9 million and a provision for bad debts of approximately $.1 million, offset by the gain on sale of real estate of approximately $29.3 million and the effect of the straight-lining of rental income of approximately $1.5 million. Net cash used in investing activities of approximately $87.3 million for the year ended December 31, 2000 was comprised primarily of the acquisition of real estate, development of real estate, capital expenditures related to the expansion and improvement of existing real estate and an increase in restricted cash from sales proceeds deposited with an intermediary for Section 1031 exchange purposes, offset by the net proceeds from the sale of real estate, distributions from the Company's two industrial real estate joint ventures and the repayment of mortgage loans receivable. Net cash used in financing activities of approximately $67.8 million for the year ended December 31, 2000 was comprised primarily of repayments on mortgage loans payable, the purchase of treasury shares and restricted stock, the purchase of U.S. Government securities used as substitute collateral to execute a legal defeasance of a portion of the 1995 Mortgage Loan, common and preferred stock dividends and unit distributions and debt issuance costs incurred in conjunction with the 2000 Unsecured Acquisition Facility (defined below), offset by the net borrowings under the Company's lines of credit and net proceeds from the exercise of employee stock options. YEAR ENDED DECEMBER 31, 1999 Net cash provided by operating activities of approximately $176.9 million for the year ended December 31, 1999 was comprised primarily of net income before minority interest of approximately $142.4 million and adjustments for non-cash items of approximately $36.0 million, offset by the net change in operating assets and liabilities of approximately $1.5 million. The adjustments for the non-cash items of approximately $36.0 million are primarily comprised of depreciation and amortization of $69.8 million, offset by the gain on sale of real estate of $29.8 million and the effect of the straight-lining of rental income of $4.0 million. Net cash used in investing activities of approximately $10.0 million for the year ended December 31, 1999 was comprised primarily of the acquisition of real estate, development of real estate, capital expenditures related to the expansion and improvement of existing real estate, investment in the Company's two industrial real estate joint ventures and the funding of mortgage loans receivable, offset by the net proceeds from the sale of real estate, distributions from one of the Company's industrial real estate joint ventures, a decrease in restricted cash due to a reimbursement from one of the Company's escrows with a lender established for deferred maintenance, a decrease in restricted cash due to the use of restricted cash to purchase properties to affect Section 1031 exchanges and the repayment of mortgage loans receivable. Net cash used in financing activities of approximately $186.1 million for the year ended December 31, 1999 was comprised primarily of repayments on mortgage loans payable, common and preferred stock dividends and unit distributions and the net repayments under the 1997 Unsecured Acquisition Facility, offset by proceeds from the exercise of employee stock options. 35

37 YEAR ENDED DECEMBER 31, 1998 Net cash provided by operating activities of approximately $149.1 million for the year ended December 31, 1998 was comprised primarily of net income before minority interest of approximately $83.7 million and adjustments for non-cash items of approximately $59.0 million and the net change in operating assets and liabilities of approximately $6.4 million. The adjustments for the non-cash items of approximately $59.0 million are primarily comprised of depreciation and amortization of $66.5 million, a provision for bad debts of $.6 million and the cumulative effect of a change in accounting principle of $2.0 million due to the adoption of SOP 98-5, offset by the gain on sales of properties of $5.4 million and the effect of the straight-lining of rental income of $4.7 million. Net cash used in investing activities of approximately $535.6 million for the year ended December 31, 1998 was comprised primarily of the acquisition of real estate, development of real estate, capital expenditures related to the expansion and improvement of existing real estate, investment in one of the Company's industrial real estate joint ventures and an increase in restricted cash from sales proceeds deposited with an intermediary for Section 1031 exchange purposes, offset by the net proceeds from the sales of real estate and the repayment of mortgage loans receivable. Net cash provided by financing activities of approximately $395.1 million for the year ended December 31, 1998 was comprised primarily of the net proceeds from the issuance of common stock, preferred stock and senior unsecured debt, proceeds from the exercise of employee stock options, net borrowings under the 1997 Unsecured Acquisition Facility and a decrease in restricted cash which was used to pay down and retire the Company's $300.0 million mortgage loan, offset by repayments of mortgage loans and common and preferred stock dividends and unit distributions. SEGMENT REPORTING Management views the Company as a single segment. INVESTMENT IN REAL ESTATE, DEVELOPMENT OF REAL ESTATE AND SALES OF REAL ESTATE During the year ended December 31, 2000, the Company purchased 83 in-service industrial properties and one industrial property under redevelopment comprising approximately 5.8 million square feet of GLA as well as several land parcels, for an aggregate purchase price of approximately $323.5 million, excluding costs incurred in conjunction with the acquisition of the properties and land parcels. The Company also completed the development of 26 industrial properties and two properties under redevelopment comprising approximately 4.1 million square feet of GLA at a cost of approximately $148.0 million. During the year ended December 31, 2000, the Company sold 109 industrial properties comprising 9.6 million square feet of GLA and several land parcels. Gross proceeds from these sales were approximately $433.7 million. The Company has committed to the construction of 21 development projects totaling approximately 4.0 million square feet of GLA for an estimated investment of approximately $177.7 million. Of this amount, approximately $90 million remains to be funded. These developments are expected to be funded with cash flow from operations, proceeds from the sale of select properties of the Company and borrowings under the Company's 2000 Unsecured Acquisition Facility (defined below). From January 1, 2001 to March 2, 2001, the Company acquired 21 industrial properties and several land parcels for a total estimated investment of approximately $71.4 million. The Company also sold two industrial properties and one land parcel for approximately $2.7 million of gross proceeds. REAL ESTATE HELD FOR SALE The Company plans on exiting the markets of Cleveland, Columbus, Dayton, Des Moines, Grand Rapids, Long Island and New Orleans/Baton Rouge as well as continually engages in identifying and evaluating its other real estate markets for potential sales candidates. At December 31, 2000, the Company had 85 industrial properties comprising approximately 8.0 million square feet of GLA held for sale. Income from operations of the 85 industrial properties 36

38 held for sale for the year ended December 31, 2000, 1999 and 1998 is approximately $22.4 million, $18.5 million and $17.6 million, respectively. Net carrying value of the 85 industrial properties held for sale at December 31, 2000 is approximately $236.4 million. There can be no assurance that such properties held for sale will be sold. INVESTMENTS IN JOINT VENTURES During the year ended December 31, 2000, the Company, through wholly-owned limited liability companies in which the Operating Partnership is the sole member, received, in the aggregate, approximately $2.8 million in asset management and property management fees from two industrial real estate joint ventures. The Company, through wholly-owned limited liability companies in which the Operating Partnership is the sole member, received distributions of approximately $.9 million from the two industrial real estate joint ventures. As of December 31, 2000, the two industrial real estate joint ventures owned 177 industrial properties comprising approximately 8.3 million square feet of GLA. On or after October 2000, under certain circumstances, the Company has the option of purchasing all of the properties owned by one of the joint ventures at a price to be determined in the future. The Company has not exercised this option. MORTGAGE LOANS PAYABLE In June 2000, the Company purchased approximately $1.2 million of U.S. Government securities as substitute collateral to execute a legal defeasance of approximately $1.2 million of the 1995 Mortgage Loan. The terms of the legal defeasance require the Company to use the gross proceeds from the maturities of the U.S. Government securities to paydown and subsequently retire the defeased portion of the 1995 Mortgage Loan in January 2003. Upon the execution of the legal defeasance, one of the 23 properties collateralizing the 1995 Mortgage Loan was released and subsequently sold. ACQUISITION FACILITY PAYABLE In June 2000, the Company amended and restated its 1997 Unsecured Acquisition Facility which gives the Company the right, subject to certain conditions, to increase the aggregate commitment up to $400.0 million as well as extended the maturity of the 1997 Unsecured Acquisition Facility to June 30, 2003 (the "2000 Unsecured Acquisition Facility"). MARKET RISK The following discussion about the Company'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 Company at December 31, 2000 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 Company 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, 2000, $170.0 million (approximately 14% of total debt at December 31, 2000) of the Company's debt was variable rate debt (all of the variable rate debt relates to the Company's 2000 Unsecured Acquisition Facility) and $1,051.4 million (approximately 86% of total debt at December 31, 2000) was fixed rate debt. The Company also had outstanding a written put and a written call option (collectively, the "Written Options") which were issued in conjunction with the initial offering of two tranches of senior unsecured debt. Currently, the Company 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 Company. Conversely, for variable rate debt, changes in the interest rate generally do not impact the fair value of the debt, but would affect the Company's future earnings and cash flows. The interest rate risk and changes 37

39 in fair market value of fixed rate debt generally do not have a significant impact on the Company until the Company is required to refinance such debt. See Note 5 to the consolidated financial statements for a discussion of the maturity dates of the Company's various fixed rate debt. Based upon the amount of variable rate debt outstanding at December 31, 2000, a 10% increase or decrease in the interest rate on the Company's variable rate debt would decrease or increase, respectively, future net income and cash flows by approximately $1.3 million per year. A 10% increase in interest rates would decrease the fair value of the fixed rate debt at December 31, 2000 by approximately $45.9 million to $977.0 million. A 10% decrease in interest rates would increase the fair value of the fixed rate debt at December 31, 2000 by approximately $51.0 million to $1,073.9 million. A 10% increase in interest rates would decrease the fair value of the Written Options at December 31, 2000 by approximately $4.1 million to $8.0 million. A 10% decrease in interest rates would increase the fair value of the Written Options at December 31, 2000 by approximately $5.5 million to $17.6 million. ISSUANCE OF RESTRICTED STOCK AND EMPLOYEE STOCK OPTIONS During the year ended December 31, 2000, the Company awarded 355,139 shares of restricted common stock to certain employees and 3,663 shares of restricted common stock to certain Directors. Other employees of the Company converted certain in-the-money employee stock options to 14,903 shares of restricted common stock. These shares of restricted common stock had a fair value of approximately $9.7 million on the date of grant. The restricted common stock vests over periods from one to ten years. During the year ended December 31, 2000, the Company issued 937,250 non-qualified employee stock options to certain officers, Directors and employees of the Company. These non-qualified employee stock options vest over periods from one to three years, have a strike price of $27.25 - $30.00 per share and expire ten years from the date of grant. TREASURY STOCK In March 2000, the Company's Board of Directors approved the repurchase of up to $100.0 million 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, 2000, the Company repurchased 394,300 shares of its common stock at a weighted average price per share of approximately $29.67. COMMON STOCK For the year ended December 31, 2000, certain employees of the Company exercised 518,550 non-qualified employee stock options. Gross proceeds to the Company were $12.5 million. DIVIDENDS/DISTRIBUTIONS On January 24, 2000, the Company and the Operating Partnership paid a fourth quarter 1999 distribution of $.62 per common share/unit, totaling approximately $28.2 million. On April 17, 2000, the Company and the Operating Partnership paid a first quarter 2000 distribution of $.62 per common share/unit, totaling approximately $28.5 million. On July 17, 2000, the Company and the Operating Partnership paid a second quarter 2000 distribution of $.62 per common share/unit, totaling approximately $28.6 million. On October 23, 2000, the Company and the Operating Partnership paid a third quarter 2000 distribution of $.62 per common share/unit, totaling approximately $28.4 million. On January 22, 2001, the Company and the Operating Partnership paid a fourth quarter 2000 distribution of $.6575 per common share/unit, totaling approximately $30.3 million. On March 31, 2000, June 30, 2000, September 30, 2000 and December 31, 2000, the Company paid quarterly preferred stock dividends of $.59375 per share on its 9 1/2%, $.01 par value, Series A Cumulative Preferred Stock (the "Series A Preferred Stock"), $54.688 per share (equivalent to $.54688 per Depositary Share) on its 8 3/4%, $.01 par value, Series B Cumulative Preferred Stock (the "Series B Preferred Stock"), $53.906 per share (equivalent to $.53906 per Depositary Share) on its 8 5/8%, $.01 par value, Series C Cumulative Preferred Stock (the "Series C Preferred Stock"), $49.687 per share (equivalent to $.49687 per Depositary Share) on its 7.95%, $.01 par value, Series D Cumulative Preferred Stock (the "Series D Preferred Stock") and $49.375 per share (equivalent to $.49375 per Depositary Share) on 38

40 its 7.90%, $.01 par value, Series E Cumulative Preferred Stock (the "Series E Preferred Stock"). The preferred stock dividends paid on March 31, 2000, June 30, 2000, September 30, 2000 and December 31, 2000 totaled, in the aggregate, approximately $8.2 million per quarter. On March 9, 2001, the Company declared a first quarter dividend of $.6575 per common share/unit on its common stock/units which is payable on April 23, 2001. The Company also declared a first quarter dividend of $.59375 per share, $54.688 per share ($.54688 per Depositary share), $53.906 per share ($.53906 per Depositary share), $49.687 per share ($.49687 per Depositary share) and $49.375 per share ($.49375 per Depositary share) on its Series A Preferred Stock, Series B Preferred Stock, Series C Preferred Stock, Series D Preferred Stock and Series E Preferred Stock, respectively, which is payable on April 2, 2001. PREFERRED STOCK On March 9, 2001, the Company called for the redemption of all of its outstanding Series A Preferred Stock at the price of $25.00 per share, plus accrued and unpaid dividends. The redemption date will be April 9, 2001. SHORT-TERM AND LONG-TERM LIQUIDITY NEEDS The Company 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 Company believes that its principal short-term liquidity needs are to fund normal recurring expenses, debt service requirements and the minimum distribution required to maintain the Company's REIT qualification under the Internal Revenue Code. The Company anticipates that these needs will be met with cash flows provided by operating activities. The Company 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, long-term secured and unsecured indebtedness and the issuance of additional equity securities. As of December 31, 2000 and March 2, 2001, $589.2 million of common stock, preferred stock and depositary shares and $100.0 million of debt securities were registered and unissued under the Securities Act of 1933, as amended. The Company also may finance the development or acquisition of additional properties through borrowings under the 2000 Unsecured Acquisition Facility. At December 31, 2000, borrowings under the 2000 Unsecured Acquisition Facility bore interest at a weighted average interest rate of 7.26%. As of March 2, 2001, the Company had approximately $28.9 million available in additional borrowings under the 2000 Unsecured Acquisition Facility. RELATED PARTY TRANSACTIONS The Company 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 year ended December 31, 2000, this relative received approximately $.06 million in brokerage commissions paid by the Company. The Company periodically utilizes consulting services from the private consulting firm of one of the Company's Directors. For the year ended December 31, 2000, the Company has paid approximately $.01 million of fees to this entity. On November 19, 1998, the Company sold two industrial properties to two limited partnerships, Roosevelt Glen Corporate Center ("Roosevelt") and Hartford Center Investment Company ("Hartford"), for a total consideration of approximately $8.3 million. An entity in which the sole shareholders are an officer and Director and a former officer and Director ("TSIC") has a 11.638% general partner interest and a former officer and Director has a 75.585% limited partner interest in Roosevelt. TSIC has a 12.39% general partner interest and a former officer and Director has a 80.454% limited partner interest in Hartford. On December 4, 1998, the Company sold one industrial property to Eastgate Shopping Center Investment Co. ("Eastgate"), a limited partnership, for a total consideration of approximately $2.4 million. TSIC has a 12.972% general partner interest and a former officer and Director has a 79.536% limited partner interest in Eastgate. In each case, the purchaser had the option of selling the properties back to the Company and the Company had the option of buying the properties back from the purchaser for a stipulated period of time. In January 2000, the purchasers exercised their options to sell the properties back to the Company. The gain on sale was deferred due to the existence of these options. 39

41 In January and February 2001, FR Development Services, Inc. ("FRDS") purchased all of the voting and non-voting shares (a total of 25,790 shares) of FRDS held by certain executive officers of the Company for approximately $1.3 million, in connection with FRDS' election to become a wholly owned taxable REIT subsidiary of the Company. At the time of the transaction, these executive officers had equity interests in FRDS totaling 2.76%. ENVIRONMENTAL The Company incurred environmental costs of $.2 million and $.6 million in 2000 and 1999, respectively. The Company estimates 2001 costs of approximately $.4 million. The Company estimates that the aggregate cost which needs to be expended in 2001 and beyond with regard to currently identified environmental issues will not exceed approximately $.9 million, a substantial amount of which will be the primary responsibility of the tenant, the seller to the Company 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 Company because of the relatively low inflation rates in the Company's markets of operation. Most of the Company's leases require the tenants to pay their share of operating expenses, including common area maintenance, real estate taxes and insurance, thereby reducing the Company's exposure to increases in costs and operating expenses resulting from inflation. In addition, many of the outstanding leases expire within five years which may enable the Company to replace existing leases with new leases at higher base rentals if rents of existing leases are below the then-existing market rate. OTHER The Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards No. 133 "Accounting for Derivative Instruments and Hedging Activities" ("FAS 133") on June 1, 1998. Statement of Financial Accounting Standards No.138 "Accounting for Derivative Instruments and Hedging Activities - An Amendment of FAS Statement 133" was issued in June 2000. FAS 133, as amended, is effective for fiscal years beginning after June 15, 2000 as provided by Statement of Financial Accounting Standards No. 137 issued in July 1999. FAS 133, as amended, requires fair value accounting for all derivatives including recognizing all such instruments on the balance sheet with an offsetting amount recorded in the income statement or as part of comprehensive income. FAS 133, as amended, becomes effective for the Company for the year ending December 31, 2001. FAS 133 did not have an impact on the Company's consolidated financial position, consolidated results of operations or consolidated cash flows. In March 2000, the FASB issued Statement of Accounting Standards Interpretation 44, Accounting for Certain Transactions Involving Stock Compensation ("Interpretation 44"). Interpretation 44 is generally effective for new stock option grants beginning July 1, 2000. However, the interpretive definition of an employee and certain effective repricing provisions apply to new awards granted after December 15, 1998. Further, the FASB determined that any modifications to current accounting as a result of this guidance are to be recorded prospectively, effective as of July 1, 2000. The Company has applied the accounting mandated by Interpretation 44 as of July 1, 2000 and there has not been a material impact on the Company's consolidated financial position, consolidated results of operations or consolidated cash flows. The REIT Modernization Act, which was passed in 1999 and will take effect on January 1, 2001, modifies certain provisions of the Internal Revenue Code of 1986, as amended, with respect to the taxation of REITs. Two key provisions of this tax law change will impact future Company operations: the availability of a taxable REIT subsidiary which may be wholly-owned directly by a REIT and a reduction in the required level of distributions by a REIT to 90% of ordinary taxable income. The Company converted its preferred stock subsidiary to a wholly - - owned taxable REIT subsidiary in January 2001. In December 1999, the Securities and Exchange Commission ("SEC") issued Staff Accounting Bulletin No. 101 ("SAB 101"), Revenue Recognition, which provides guidance on the recognition, presentation and disclosure of revenue in financial statements. SAB 101 was required to be implemented in the fourth fiscal quarter of 2000. The adoption of SAB 101 did not have an effect on the Company's results of operations or its financial position as the Company's revenue recognition practices were compliant with the pronouncement. 40

42 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 DISCLOSURES None. PART III ITEM 10, 11, 12, 13. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT, EXECUTIVE COMPENSATION, SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS The information required by Item 10, Item 11, Item 12 and Item 13 will be contained in a definitive proxy statement that the Registrant anticipates will be filed no later than April 15, 2001, and thus is incorporated herein by reference in accordance with General Instruction G(3) to Form 10-K. 41

43 PART IV ITEM 14. EXHIBITS, FINANCIAL STATEMENTS, FINANCIAL STATEMENT SCHEDULE AND REPORTS ON FORM 8-K (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: Exhibits Description - -------- ----------- 3.1 Amended and Restated Articles of Incorporation of the Company (incorporated by reference to Exhibit 3.1 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 1996, File No. 1-13102) 3.2 Amended and Restated Bylaws of the Company, dated September 4, 1997 (incorporated by reference to Exhibit 1 of the Company's Form 8-K, dated September 4, 1997, as filed on September 29, 1997, File No. 1-13102) 3.3 Articles of Amendment to the Company's Articles of Incorporation, dated June 20, 1994 (incorporated by reference to Exhibit 3.2 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 1996, File No. 1-13102) 3.4 Articles Supplementary relating to the Company's 9-1/2% Series A Cumulative Preferred Stock, $.01 par value (incorporated by reference to Exhibit 3.4 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 1996, File No. 1-13102) 3.5 Articles of Amendment to the Company's Articles of Incorporation, dated May 31, 1996 (incorporated by reference to Exhibit 3.3 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 1996, File No. 1-13102) 3.6 Articles Supplementary relating to the Company's 8 3/4% Series B Cumulative Preferred Stock, $.01 par value (incorporated by reference to Exhibit 3.1 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) 3.7 Articles Supplementary relating to the Company's 8 5/8% Series C Cumulative Preferred Stock, $.01 par value (incorporated by reference to Exhibit 4.1 of the Form 8-K of the Company dated June 6, 1997, File No. 1-13102) 3.8 Articles Supplementary relating to the Company's 7.95% Series D Cumulative Preferred Stock, $.01 par value (incorporated by reference to Exhibit 4.1 of the Form 8-K of the Company dated February 6, 1998, File No. 1-13102) 3.9 Articles Supplementary relating to the Company's 7.90% Series E Cumulative Preferred Stock, $.01 par value (incorporated by reference to Exhibit 3.9 of the Company's Annual Report on Form 10-K for the year ended December 31, 1997, File No. 1-13102) 3.10 Articles Supplementary relating to the Company's Junior Participating Preferred Stock, $.01 par value (incorporated by reference to Exhibit 4.10 of Form S-3 of the Company and First Industrial, L.P. dated September 24, 1997, Registration No. 333-29879) 4.1 Form of Amended and Restated Articles of Incorporation of First Industrial Securities Corporation (incorporated by reference to Exhibit 4.5 of the Company's Registration Statement on Form S-3, File No. 33-97014) 4.2 Form of Articles Supplementary of First Industrial Securities Corporation (incorporated by reference to Exhibit 4.6 of the Company's Registration Statement on Form S-3, File No. 33-97014) 42

44 Exhibits Description - -------- ----------- 4.3 Form of Guarantee and Payment Agreement between First Industrial Securities, L.P. and First Industrial Securities Corporation for the benefit of American National Bank and Trust Company of Chicago (incorporated by reference to Exhibit 4.8 of the Company's Registration Statement on Form S-3, File No. 33-97014) 4.4 Form of Agency and Advance Agreement among First Industrial Realty Trust, Inc., First Industrial Securities, L.P. and American National Bank and Trust Company of Chicago (incorporated by reference to Exhibit 4.9 of the Company's Registration Statement on Form S-3, File No. 33-97014) 4.5 Form of Guarantee Agency Agreement among First Industrial Realty Trust, Inc., First Industrial Securities, L.P. and American National Bank and Trust Company of Chicago (incorporated by reference to Exhibit 4.10 of the Company's Registration Statement on Form S-3, File No. 33-97014) 4.6 Form of Limited Partnership Agreement of First Industrial Securities, L.P. (incorporated by reference to Exhibit 4.3 of the Company's Registration Statement on Form S-3, File No. 33-97014) 4.7 Deposit Agreement, dated May 14, 1997, by and among the Company, First Chicago Trust Company of New York and holders from time to time of Depositary Receipts (incorporated by reference to Exhibit 4.3 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) 4.8 Deposit Agreement, dated June 6, 1997, by and among the Company, First Chicago Trust Company of New York and holders from time to time of Depositary Receipts (incorporated by reference to Exhibit 4.2 of the Form 8-K of the Company, dated June 6, 1997, File No. 1-13102) 4.9 Deposit Agreement, dated February 6, 1998, by and among the Company, First Chicago Trust Company of New York and holders from time to time of Depositary Receipts (incorporated by reference to Exhibit 4.2 of the Form 8-K of the Company, dated February 6, 1998, File No. 1-13102) 4.10 Deposit Agreement, dated March 18, 1998, by and among the Company, First Chicago Trust Company of New York and holders from time to time of Depositary Receipts (incorporated by reference to Exhibit 4.12 of the Company's Annual Report on Form 10-K for the year ended December 31, 1997, File No. 1-13102) 4.11 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) 4.12 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) 4.13 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-Q of First Industrial, L.P. for the fiscal quarter ended March 31, 1997, File No. 333-21873) 4.14 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 First Industrial, L.P., dated November 3, 1997, as filed November 3, 1997, File No. 333-21873) 43

45 Exhibits Description - -------- ----------- 4.15 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 year ended December 31, 1997, File No. 1-13102) 4.16 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 year ended December 31, 1997, File No. 1-13102) 4.17 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 year ended December 31, 1997, File No. 1-13102) 4.18 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-Q of First Industrial, L.P. for the fiscal quarter ended March 31, 1997, File No. 333-21873) 4.19 Rights Agreement, dated as of September 16, 1997, between the Company and First Chicago Trust Company of New York, as Rights Agent (incorporated by reference to Exhibit 99.1 of Form 8-A12B as filed on September 24, 1997, File No. 1-13102) 4.20 Amended and Restated Unsecured Revolving Credit Agreement, dated as of June 30, 2000 among First Industrial, L.P., First Industrial Realty Trust, Inc. and Bank One, N.A., UBS AG, Stamford Branch, Bank of America, N.A. and certain other banks (incorporated by reference to Exhibit 10.1 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 2000, File No. 1-13102) 4.21 6.50% Dealer remarketable securities due April 5, 2011 in principal amount of $100 million issued by First Industrial, L.P. (incorporated by reference to Exhibit 4.2 of the Form 8-K of First Industrial, L.P. dated April 7, 1998, File No. 333-21873) 4.22 Supplemental Indenture No. 4, dated as of March 26, 1998, between First Industrial, L.P. and First Trust National Trust Association, as Trustee, relating to 6.50% Dealer remarketable securities due April 5, 2011 (incorporated by reference to Exhibit 4.1 of Form 8-K of First Industrial, L.P. dated April 7, 1998, File No. 333-21873) 4.23 Remarketing Agreement, dated March 31, 1998, between First Industrial, L.P. and J.P. Morgan Securities Inc. (incorporated by reference to Exhibit 1.2 of Form 8-K of First Industrial, L.P. dated April 7, 1998, File No.333-21873) 4.25 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 First Industrial, L.P. dated July 15, 1998, File No. 333-21873) 4.26 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, 2008 (incorporated by reference to Exhibit 4.1 of the Form 8-K of First Industrial, L.P. dated July 15, 1998, File No. 333-21873) 10.1 Sixth Amended and Restated Limited Partnership Agreement of First Industrial, L.P. (the "LP Agreement"), dated March 18, 1998 (incorporated by reference to Exhibit 10.1 of the Company's Annual Report on Form 10-K for the year ended December 31, 1997, File No. 1-13102) 10.2 First Amendment to the L.P. Agreement dated April 1, 1998 (incorporated by reference to Exhibit 10.2 of the Form 10-Q of the Company for the fiscal quarter ended March 31, 1998, File No. 1-13102) 10.3 Second Amendment to the L.P. Agreement dated April 3, 1998 (incorporated by reference to Exhibit 10.3 of the Form 10-Q of the Company for the fiscal quarter ended March 31, 1998, File No. 1-13102) 44

46 Exhibits Description - -------- ----------- 10.4 Third Amendment to the L.P. Agreement dated April 16, 1998 (incorporated by reference to Exhibit 10.4 of the Form 10-Q of the Company for the fiscal quarter ended March 31, 1998, File No. 1-13102) 10.5 Fourth Amendment to the L.P. Agreement dated June 24, 1998 (incorporated by reference to Exhibit 10.2 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 1998, File No. 1-13102) 10.6 Fifth Amendment to the L.P. Agreement dated July 16, 1998 (incorporated by reference to Exhibit 10.3 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 1998, File No. 1-13102) 10.7 Sixth Amendment to the L.P. Agreement dated August 31, 1998 (incorporated by reference to Exhibit 10.2 of the Form 10-Q of the Company for the fiscal quarter ended September 30, 1998, File No. 1-13102) 10.8 Seventh Amendment to the L.P. Agreement dated October 21, 1998 (incorporated by reference to Exhibit 10.3 of the Form 10-Q of the Company for the fiscal quarter ended September 30, 1998, File No. 1-13102) 10.9 Eighth Amendment to the L.P. Agreement dated October 30, 1998 (incorporated by reference to Exhibit 10.4 of the Form 10-Q of the Company for the fiscal quarter ended September 30, 1998, File No. 1-13102) 10.10 Ninth Amendment to the L.P. Agreement dated November 5, 1998 (incorporated by reference to Exhibit 10.5 of the Form 10-Q of the Company for the fiscal quarter ended September 30, 1998, File No. 1-13102) 10.11 Tenth Amendment to the L.P. Agreement dated January 28, 2000 (incorporated by reference to Exhibit 10.11 of the Company's Annual Report on Form 10-K for the year ended December 31, 1999, File No. 1-13102) 10.12 Eleventh Amendment to the L.P. Agreement dated January 28, 2000 (incorporated by reference to Exhibit 10.12 of the Company's Annual Report on Form 10-K for the year ended December 31, 1999, File No. 1-13102) 10.13 Twelfth Amendment to the L.P. Agreement dated June 27, 2000 (incorporated by reference to Exhibit 10.2 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 2000, File No. 1-13102) 10.14 Thirteenth Amendment to the L.P. Agreement dated September 1, 2000 (incorporated by reference to Exhibit 10.1 of the Form 10-Q of the Company for the fiscal quarter ended September 30, 2000, File No. 1-13102) 10.15 Fourteenth Amendment to the L.P. Agreement dated October 13, 2000 (incorporated by reference to Exhibit 10.2 of the Form 10-Q of the Company for the fiscal quarter ended September 30, 2000, File No. 1-13102) 10.16 Fifteenth Amendment to the L.P. Agreement dated October 13, 2000 (incorporated by reference to Exhibit 10.3 of the Form 10-Q of the Company for the fiscal quarter ended September 30, 2000, File No. 1-13102) 10.17 Sixteenth Amendment to the L.P. Agreement dated October 27, 2000 (incorporated by reference to Exhibit 10.4 of the Form 10-Q of the Company for the fiscal quarter ended September 30, 2000, File No. 1-13102) 10.18* Seventeenth Amendment to the L.P. Agreement dated January 25, 2001 10.19* Eighteenth Amendment to the L.P. Agreement dated February 13, 2001 10.20 Registration Rights Agreement, dated April 29, 1998, relating to the Company's Common Stock, par value $.01 per share, between the Company, the Operating Partnership and Merrill Lynch, Pierce, Fenner & Smith Incorporated (incorporated by reference to Exhibit 4.1 of the Form 8-K of the Company dated May 1, 1998, File No. 1-13102) 10.21 Non-Competition Agreement between Jay H. Shidler and First Industrial Realty Trust, Inc. (incorporated by reference to Exhibit 10.16 of the Company's Annual Report on Form 10-K for the year ended December 31, 1994, File No. 1-13102) 45

47 Exhibits Description - -------- ----------- 10.22 Form of Non-Competition Agreement between each of Michael T. Tomasz, Paul T. Lambert, Michael J. Havala, Michael W. Brennan, Michael G. Damone, Duane H. Lund, and Johannson L. Yap and First Industrial Realty Trust, Inc. (incorporated by reference to Exhibit 10.14 to the Company's Registration Statement on Form S-11, File No. 33-77804) 10.23+ 1994 Stock Incentive Plan (incorporated by reference to Exhibit 10.37 of the Company's Annual Report on Form 10-K for the year ended December 31, 1994, File No. 1-13102) 10.24+ First Industrial Realty Trust, Inc. Deferred Income Plan (incorporated by reference to Exhibit 10 of the Form 10-Q of the Company for the fiscal quarter ended March 31, 1996, File No. 1-13102) 10.25 Contribution Agreement, dated March 19, 1996, among FR Acquisitions, Inc. and the parties listed on the signature pages thereto (incorporated by reference to Exhibit 10.1 of the Form 8-K of the Company, dated April 3, 1996, File No. 1-13102) 10.26 Contribution Agreement, dated January 31, 1997, among FR Acquisitions, Inc. and the parties listed on the signature pages thereto (incorporated by reference to Exhibit 10.58 of the Company's Annual Report on Form 10-K for the year ended December 31, 1996, File No. 1-13102) 10.27+ Employment Agreement, dated December 4, 1996, between the Company and Michael T. Tomasz (incorporated by reference to Exhibit 10.59 of the Company's Annual Report on Form 10-K for the year ended December 31, 1996, File No. 1-13102) 10.28+ Employment Agreement, dated February 1, 1997, between the Company and Michael W. Brennan (incorporated by reference to Exhibit 10.60 of the Company's Annual Report on Form 10-K for the year ended December 31, 1996, File No. 1-13102) 10.29+ 1997 Stock Incentive Plan (incorporated by reference to Exhibit 10.62 of the Company's Annual Report on Form 10-K for the year ended December 31, 1996, File No. 1-13102) 10.30+ Separation Agreement dated November 11, 1998 by and between the Company and Michael T. Tomasz (incorporated by reference to Exhibit 10.25 of the Company's Annual Report on Form 10-K for the year ended December 31, 1998, File No.1-13102) 10.31+ Employment Agreement, dated July 19, 2000, between First Industrial Realty Trust, Inc. and Michael J. Havala (incorporated by reference to Exhibit 10.3 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 2000, File No. 1-13102) 10.32+ Employment Agreement, dated July 26, 2000, between First Industrial Realty Trust, Inc. and Johannson L. Yap (incorporated by reference to Exhibit 10.4 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 2000, File No. 1-13102) 10.33*+ Settlement Agreement dated January 31, 2001 between First Industrial, L.P., First Industrial Realty Trust, Inc. and Gary H. Heigl 12.1 * Computation of ratios of earnings to fixed charges and preferred stock dividends of the Company 21.1 * Subsidiaries of the Registrant 23 * Consent of PricewaterhouseCoopers LLP * Filed herewith. + Indicates a compensatory plan or arrangement contemplated by Item 14a(3) of Form 10-K. (b) REPORTS ON FORM 8-K AND FORM 8-K/A None 46

48 The Company has prepared supplemental financial and operating information which is available without charge upon request to the Company. Please direct requests as follows: First Industrial Realty Trust, Inc. 311 S. Wacker, Suite 4000 Chicago, IL 60606 Attention: Investor Relations 47

49 SIGNATURES Pursuant to the requirements of Section 13 or 15 (d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. FIRST INDUSTRIAL REALTY TRUST, INC. Date: March 9, 2001 By: /s/ Michael W. Brennan -------------------------------------- Michael W. Brennan President, Chief Executive Officer and Director (Principal Executive Officer) Date: March 9, 2001 By: /s/ Michael J. Havala -------------------------------------- Michael J. Havala Chief Financial Officer (Principal Financial and 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 Chairman of the Board of Directors March 9, 2001 - -------------------------------------- Jay H. Shidler /s/ Michael W. Brennan President, Chief Executive Officer March 9, 2001 - -------------------------------------- and Director Michael W. Brennan /s/ Michael G. Damone Director of Strategic Planning March 9, 2001 - -------------------------------------- and Director Michael G. Damone Director March 9, 2001 - -------------------------------------- John L. Lesher /s/ Kevin W. Lynch Director March 9, 2001 - -------------------------------------- Kevin W. Lynch /s/ John E. Rau Director March 9, 2001 - -------------------------------------- John E. Rau /s/ Robert J. Slater Director March 9, 2001 - -------------------------------------- Robert J. Slater /s/ W. Edwin Tyler Director March 9, 2001 - -------------------------------------- W. Edwin Tyler /s/ J. Steven Wilson Director March 9, 2001 - -------------------------------------- J. Steven Wilson 48

50 EXHIBIT INDEX Exhibits Description - -------- ----------- 3.1 Amended and Restated Articles of Incorporation of the Company (incorporated by reference to Exhibit 3.1 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 1996, File No. 1-13102) 3.2 Amended and Restated Bylaws of the Company, dated September 4, 1997 (incorporated by reference to Exhibit 1 of the Company's Form 8-K, dated September 4, 1997, as filed on September 29, 1997, File No. 1-13102) 3.3 Articles of Amendment to the Company's Articles of Incorporation, dated June 20, 1994 (incorporated by reference to Exhibit 3.2 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 1996, File No. 1-13102) 3.4 Articles Supplementary relating to the Company's 9 1/2% Series A Cumulative Preferred Stock, $.01 par value (incorporated by reference to Exhibit 3.4 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 1996, File No. 1-13102) 3.5 Articles of Amendment to the Company's Articles of Incorporation, dated May 31, 1996 (incorporated by reference to Exhibit 3.3 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 1996, File No. 1-13102) 3.6 Articles Supplementary relating to the Company's 8 3/4% Series B Cumulative Preferred Stock, $.01 par value (incorporated by reference to Exhibit 3.1 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) 3.7 Articles Supplementary relating to the Company's 8 5/8% Series C Cumulative Preferred Stock, $.01 par value (incorporated by reference to Exhibit 4.1 of the Form 8-K of the Company dated June 6, 1997, File No. 1-13102) 3.8 Articles Supplementary relating to the Company's 7.95% Series D Cumulative Preferred Stock, $.01 par value (incorporated by reference to Exhibit 4.1 of the Form 8-K of the Company dated February 6, 1998, File No. 1-13102) 3.9 Articles Supplementary relating to the Company's 7.90% Series E Cumulative Preferred Stock, $.01 par value (incorporated by reference to Exhibit 3.9 of the Company's Annual Report on Form 10-K for the year ended December 31, 1997, File No. 1-13102) 3.10 Articles Supplementary relating to the Company's Junior Participating Preferred Stock, $.01 par value (incorporated by reference to Exhibit 4.10 of Form S-3 of the Company and First Industrial, L.P. dated September 24, 1997, Registration No. 333-29879) 4.1 Form of Amended and Restated Articles of Incorporation of First Industrial Securities Corporation (incorporated by reference to Exhibit 4.5 of the Company's Registration Statement on Form S-3, File No. 33-97014) 4.2 Form of Articles Supplementary of First Industrial Securities Corporation (incorporated by reference to Exhibit 4.6 of the Company's Registration Statement on Form S-3, File No. 33-97014) 49

51 Exhibits Description - -------- ----------- 4.3 Form of Guarantee and Payment Agreement between First Industrial Securities, L.P. and First Industrial Securities Corporation for the benefit of American National Bank and Trust Company of Chicago (incorporated by reference to Exhibit 4.8 of the Company's Registration Statement on Form S-3, File No. 33-97014) 4.4 Form of Agency and Advance Agreement among First Industrial Realty Trust, Inc., First Industrial Securities, L.P. and American National Bank and Trust Company of Chicago (incorporated by reference to Exhibit 4.9 of the Company's Registration Statement on Form S-3, File No. 33-97014) 4.5 Form of Guarantee Agency Agreement among First Industrial Realty Trust, Inc., First Industrial Securities, L.P. and American National Bank and Trust Company of Chicago (incorporated by reference to Exhibit 4.10 of the Company's Registration Statement on Form S-3, File No. 33-97014) 4.6 Form of Limited Partnership Agreement of First Industrial Securities, L.P. (incorporated by reference to Exhibit 4.3 of the Company's Registration Statement on Form S-3, File No. 33-97014) 4.7 Deposit Agreement, dated May 14, 1997, by and among the Company, First Chicago Trust Company of New York and holders from time to time of Depositary Receipts (incorporated by reference to Exhibit 4.3 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) 4.8 Deposit Agreement, dated June 6, 1997, by and among the Company, First Chicago Trust Company of New York and holders from time to time of Depositary Receipts (incorporated by reference to Exhibit 4.2 of the Form 8-K of the Company, dated June 6, 1997, File No. 1-13102) 4.9 Deposit Agreement, dated February 6, 1998, by and among the Company, First Chicago Trust Company of New York and holders from time to time of Depositary Receipts (incorporated by reference to Exhibit 4.2 of the Form 8-K of the Company, dated February 6, 1998, File No. 1-13102) 4.10 Deposit Agreement, dated March 18, 1998, by and among the Company, First Chicago Trust Company of New York and holders from time to time of Depositary Receipts (incorporated by reference to Exhibit 4.12 of the Company's Annual Report on Form 10-K for the year ended December 31, 1997, File No. 1-13102) 4.11 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) 4.12 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) 4.13 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-Q of First Industrial, L.P. for the fiscal quarter ended March 31, 1997, File No. 333-21873) 4.14 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 First Industrial, L.P., dated November 3, 1997, as filed November 3, 1997, File No. 333-21873) 50

52 Exhibits Description - -------- ----------- 4.15 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 year ended December 31, 1997, File No. 1-13102) 4.16 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 year ended December 31, 1997, File No. 1-13102) 4.17 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 year ended December 31, 1997, File No. 1-13102) 4.18 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-Q of First Industrial, L.P. for the fiscal quarter ended March 31, 1997, File No. 333-21873) 4.19 Rights Agreement, dated as of September 16, 1997, between the Company and First Chicago Trust Company of New York, as Rights Agent (incorporated by reference to Exhibit 99.1 of Form 8-A12B as filed on September 24, 1997, File No. 1-13102) 4.20 Amended and Restated Unsecured Revolving Credit Agreement, dated as of June 30, 2000 among First Industrial, L.P., First Industrial Realty Trust, Inc. and Bank One, N.A., UBS AG, Stamford Branch, Bank of America, N.A. and certain other banks (incorporated by reference to Exhibit 10.1 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 2000, File No. 1-13102) 4.21 6.50% Dealer remarketable securities due April 5, 2011 in principal amount of $100 million issued by First Industrial, L.P. (incorporated by reference to Exhibit 4.2 of the Form 8-K of First Industrial, L.P. dated April 7, 1998, File No. 333-21873) 4.22 Supplemental Indenture No. 4, dated as of March 26, 1998, between First Industrial, L.P. and First Trust National Trust Association, as Trustee, relating to 6.50% Dealer remarketable securities due April 5, 2011 (incorporated by reference to Exhibit 4.1 of Form 8-K of First Industrial, L.P. dated April 7, 1998, File No. 333-21873) 4.23 Remarketing Agreement, dated March 31, 1998, between First Industrial, L.P. and J.P. Morgan Securities Inc. (incorporated by reference to Exhibit 1.2 of Form 8-K of First Industrial, L.P. dated April 7, 1998, File No.333-21873) 4.25 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 First Industrial, L.P. dated July 15, 1998, File No. 333-21873) 4.26 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, 2008 (incorporated by reference to Exhibit 4.1 of the Form 8-K of First Industrial, L.P. dated July 15, 1998, File No. 333-21873) 10.1 Sixth Amended and Restated Limited Partnership Agreement of First Industrial, L.P. (the "LP Agreement"), dated March 18, 1998 (incorporated by reference to Exhibit 10.1 of the Company's Annual Report on Form 10-K for the year ended December 31, 1997, File No. 1-13102) 10.2 First Amendment to the L.P. Agreement dated April 1, 1998 (incorporated by reference to Exhibit 10.2 of the Form 10-Q of the Company for the fiscal quarter ended March 31, 1998, File No. 1-13102) 10.3 Second Amendment to the L.P. Agreement dated April 3, 1998 (incorporated by reference to Exhibit 10.3 of the Form 10-Q of the Company for the fiscal quarter ended March 31, 1998, File No. 1-13102) 51

53 Exhibits Description - -------- ----------- 10.4 Third Amendment to the L.P. Agreement dated April 16, 1998 (incorporated by reference to Exhibit 10.4 of the Form 10-Q of the Company for the fiscal quarter ended March 31, 1998, File No. 1-13102) 10.5 Fourth Amendment to the L.P. Agreement dated June 24, 1998 (incorporated by reference to Exhibit 10.2 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 1998, File No. 1-13102) 10.6 Fifth Amendment to the L.P. Agreement dated July 16, 1998 (incorporated by reference to Exhibit 10.3 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 1998, File No. 1-13102) 10.7 Sixth Amendment to the L.P. Agreement dated August 31, 1998 (incorporated by reference to Exhibit 10.2 of the Form 10-Q of the Company for the fiscal quarter ended September 30, 1998, File No. 1-13102) 10.8 Seventh Amendment to the L.P. Agreement dated October 21, 1998 (incorporated by reference to Exhibit 10.3 of the Form 10-Q of the Company for the fiscal quarter ended September 30, 1998, File No. 1-13102) 10.9 Eighth Amendment to the L.P. Agreement dated October 30, 1998 (incorporated by reference to Exhibit 10.4 of the Form 10-Q of the Company for the fiscal quarter ended September 30, 1998, File No. 1-13102) 10.10 Ninth Amendment to the L.P. Agreement dated November 5, 1998 (incorporated by reference to Exhibit 10.5 of the Form 10-Q of the Company for the fiscal quarter ended September 30, 1998, File No. 1-13102) 10.11 Tenth Amendment to the L.P. Agreement dated January 28, 2000 (incorporated by reference to Exhibit 10.11 of the Company's Annual Report on Form 10-K for the year ended December 31, 1999, File No. 1-13102) 10.12 Eleventh Amendment to the L.P. Agreement dated January 28, 2000 (incorporated by reference to Exhibit 10.12 of the Company's Annual Report on Form 10-K for the year ended December 31, 1999, File No. 1-13102) 10.13 Twelfth Amendment to the L.P. Agreement dated June 27, 2000 (incorporated by reference to Exhibit 10.2 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 2000, File No. 1-13102) 10.14 Thirteenth Amendment to the L.P. Agreement dated September 1, 2000 (incorporated by reference to Exhibit 10.1 of the Form 10-Q of the Company for the fiscal quarter ended September 30, 2000, File No. 1-13102) 10.15 Fourteenth Amendment to the L.P. Agreement dated October 13, 2000 (incorporated by reference to Exhibit 10.2 of the Form 10-Q of the Company for the fiscal quarter ended September 30, 2000, File No. 1-13102) 10.16 Fifteenth Amendment to the L.P. Agreement dated October 13, 2000 (incorporated by reference to Exhibit 10.3 of the Form 10-Q of the Company for the fiscal quarter ended September 30, 2000, File No. 1-13102) 10.17 Sixteenth Amendment to the L.P. Agreement dated October 27, 2000 (incorporated by reference to Exhibit 10.4 of the Form 10-Q of the Company for the fiscal quarter ended September 30, 2000, File No. 1-13102) 10.18* Seventeenth Amendment to the L.P. Agreement dated January 25, 2001 10.19* Eighteenth Amendment to the L.P. Agreement dated February 13, 2001 10.20 Registration Rights Agreement, dated April 29, 1998, relating to the Company's Common Stock, par value $.01 per share, between the Company, the Operating Partnership and Merrill Lynch, Pierce, Fenner & Smith Incorporated (incorporated by reference to Exhibit 4.1 of the Form 8-K of the Company dated May 1, 1998, File No. 1-13102) 10.21 Non-Competition Agreement between Jay H. Shidler and First Industrial Realty Trust, Inc. (incorporated by reference to Exhibit 10.16 of the Company's Annual Report on Form 10-K for the year ended December 31, 1994, File No. 1-13102) 52

54 Exhibits Description - -------- ----------- 10.22 Form of Non-Competition Agreement between each of Michael T. Tomasz, Paul T. Lambert, Michael J. Havala, Michael W. Brennan, Michael G. Damone, Duane H. Lund, and Johannson L. Yap and First Industrial Realty Trust, Inc. (incorporated by reference to Exhibit 10.14 to the Company's Registration Statement on Form S-11, File No. 33-77804) 10.23+ 1994 Stock Incentive Plan (incorporated by reference to Exhibit 10.37 of the Company's Annual Report on Form 10-K for the year ended December 31, 1994, File No. 1-13102) 10.24+ First Industrial Realty Trust, Inc. Deferred Income Plan (incorporated by reference to Exhibit 10 of the Form 10-Q of the Company for the fiscal quarter ended March 31, 1996, File No. 1-13102) 10.25 Contribution Agreement, dated March 19, 1996, among FR Acquisitions, Inc. and the parties listed on the signature pages thereto (incorporated by reference to Exhibit 10.1 of the Form 8-K of the Company, dated April 3, 1996, File No. 1-13102) 10.26 Contribution Agreement, dated January 31, 1997, among FR Acquisitions, Inc. and the parties listed on the signature pages thereto (incorporated by reference to Exhibit 10.58 of the Company's Annual Report on Form 10-K for the year ended December 31, 1996, File No. 1-13102) 10.27+ Employment Agreement, dated December 4, 1996, between the Company and Michael T. Tomasz (incorporated by reference to Exhibit 10.59 of the Company's Annual Report on Form 10-K for the year ended December 31, 1996, File No. 1-13102) 10.28+ Employment Agreement, dated February 1, 1997, between the Company and Michael W. Brennan (incorporated by reference to Exhibit 10.60 of the Company's Annual Report on Form 10-K for the year ended December 31, 1996, File No. 1-13102) 10.29+ 1997 Stock Incentive Plan (incorporated by reference to Exhibit 10.62 of the Company's Annual Report on Form 10-K for the year ended December 31, 1996, File No. 1-13102) 10.30+ Separation Agreement dated November 11, 1998 by and between the Company and Michael T. Tomasz (incorporated by reference to Exhibit 10.25 of the Company's Annual Report on Form 10-K for the year ended December 31, 1998, File No.1-13102) 10.31+ Employment Agreement, dated July 19, 2000, between First Industrial Realty Trust, Inc. and Michael J. Havala (incorporated by reference to Exhibit 10.3 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 2000, File No. 1-13102) 10.32+ Employment Agreement, dated July 26, 2000, between First Industrial Realty Trust, Inc. and Johannson L. Yap (incorporated by reference to Exhibit 10.4 of the Form 10-Q of the Company for the fiscal quarter ended June 30, 2000, File No. 1-13102) 10.33*+ Settlement Agreement dated January 31, 2001 between First Industrial, L.P., First Industrial Realty Trust, Inc. and Gary H. Heigl 12.1 * Computation of ratios of earnings to fixed charges and preferred stock dividends of the Company 21.1 * Subsidiaries of the Registrant 23 * Consent of PricewaterhouseCoopers LLP * Filed herewith. + Indicates a compensatory plan or arrangement contemplated by Item 14 a(3) of Form 10-K. 53

55 FIRST INDUSTRIAL REALTY TRUST, INC. INDEX TO FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULE PAGE ---- FINANCIAL STATEMENTS Report of Independent Accountants......................................................... F-2 Consolidated Balance Sheets of First Industrial Realty Trust, Inc. (the "Company") as of December 31, 2000 and 1999............ ............................................ F-3 Consolidated Statements of Operations of the Company for the Years Ended December 31, 2000, 1999 and 1998...................... ................................... F-4 Consolidated Statements of Changes in Stockholders' Equity of the Company for the Years Ended December 31, 2000, 1999 and 1998. ............................................ F-5 Consolidated Statements of Cash Flows of the Company for the Years Ended December 31, 2000, 1999 and 1998...................... ................................... F-6 Notes to Consolidated Financial Statements................................................ F-7 FINANCIAL STATEMENT SCHEDULE Report of Independent Accountants......................................................... S-1 Schedule III: Real Estate and Accumulated Depreciation................................... S-2 F-1

56 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors and Stockholders of First Industrial Realty Trust, Inc. In our opinion, the accompanying consolidated balance sheets and the related consolidated statements of operations, of changes in stockholders' equity and of cash flows present fairly, in all material respects, the financial position of First Industrial Realty Trust, Inc. (the "Company") at December 31, 2000 and 1999, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2000, in conformity with accounting principles generally accepted in the United States of America. 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, which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. PricewaterhouseCoopers LLP Chicago, Illinois February 9, 2001 F-2

57 FIRST INDUSTRIAL REALTY TRUST, INC. CONSOLIDATED BALANCE SHEETS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) December 31, December 31, 2000 1999 ---- ---- ASSETS Assets: Investment in Real Estate: Land ...................................................... $ 397,624 $ 383,938 Buildings and Improvements ................................ 1,989,034 2,131,807 Furniture, Fixtures and Equipment ......................... 1,437 1,437 Construction in Progress .................................. 52,715 80,410 Less: Accumulated Depreciation ............................ (219,701) (211,456) ---------- ---------- Net Investment in Real Estate ..................... 2,221,109 2,386,136 Real Estate Held For Sale, Net of Accumulated Depreciation and Amortization of $26,318 ............................... 236,422 -- Cash and Cash Equivalents .................................... 7,731 2,609 Restricted Cash .............................................. 24,215 2,352 Tenant Accounts Receivable, Net .............................. 9,793 9,924 Investments in Joint Ventures ................................ 6,158 6,408 Deferred Rent Receivable ..................................... 14,790 17,137 Deferred Financing Costs, Net ................................ 12,154 11,581 Prepaid Expenses and Other Assets, Net ....................... 86,121 90,816 ---------- ---------- Total Assets ...................................... $2,618,493 $2,526,963 ========== ========== LIABILITIES AND STOCKHOLDERS' EQUITY Liabilities: Mortgage Loans Payable, Net .................................. $ 102,575 $ 104,951 Senior Unsecured Debt, Net ................................... 948,781 948,688 Acquisition Facility Payable ................................. 170,000 94,000 Accounts Payable and Accrued Expenses ........................ 93,336 78,946 Rents Received in Advance and Security Deposits .............. 20,104 22,014 Dividends/Distributions Payable .............................. 38,492 28,164 ---------- ---------- Total Liabilities ................................. 1,373,288 1,276,763 ---------- ---------- Minority Interest ............................................... 186,833 190,974 Commitments and Contingencies --- --- Stockholders' Equity: Preferred Stock ($.01 par value, 10,000,000 shares authorized, 1,650,000, 40,000, 20,000, 50,000 and 30,000 shares of Series A, B, C, D and E Cumulative Preferred Stock, respectively, issued and outstanding at December 31, 2000 and December 31, 1999, having a liquidation preference of $25 per share ($41,250), $2,500 per share ($100,000), $2,500 per share ($50,000), $2,500 per share ($125,000) and $2,500 per share ($75,000), respectively ............................................... 18 18 CommonStock ($.01 par value, 100,000,000 shares authorized, 38,844,086 and 38,152,811 shares issued and outstanding at December 31, 2000 and 1999, respectively) .............. 392 382 Additional Paid-in-Capital ...................................... 1,205,052 1,177,364 Distributions in Excess of Accumulated Earnings ................. (126,962) (114,451) Unearned Value of Restricted Stock Grants ....................... (8,812) (4,087) Amortization of Stock Based Compensation ........................ 383 -- Treasury Shares, at cost (394,300 shares at December 31, 2000) .. (11,699) -- ---------- ---------- Total Stockholders' Equity ...................... 1,058,372 1,059,226 ---------- ---------- Total Liabilities and Stockholders' Equity ...... $2,618,493 $2,526,963 ========== ========== The accompanying notes are an integral part of the financial statements. F-3

58 FIRST INDUSTRIAL REALTY TRUST, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) Year Ended Year Ended Year Ended December 31, December 31, December 31, 2000 1999 1998 ---- ---- ---- Revenues: Rental Income ............................................................. $303,337 $295,938 $281,660 Tenant Recoveries and Other Income ........................................ 82,731 78,217 68,042 -------- -------- -------- Total Revenues ...................................................... 386,068 374,155 349,702 -------- -------- -------- Expenses: Real Estate Taxes ......................................................... 59,446 56,573 55,544 Repairs and Maintenance ................................................... 18,127 16,827 15,303 Property Management ....................................................... 13,738 10,875 13,643 Utilities ................................................................. 9,989 9,933 9,475 Insurance ................................................................. 1,437 832 934 Other ..................................................................... 6,246 3,955 4,585 General and Administrative ................................................ 17,129 13,259 12,983 Interest Expense .......................................................... 83,925 79,869 71,833 Amortization of Deferred Financing Costs .................................. 1,750 1,362 917 Depreciation and Other Amortization ....................................... 66,989 68,412 63,805 Valuation Provision on Real Estate Held for Sale .......................... 2,900 -- -- Restructuring and Abandoned Pursuit Costs Charge .......................... -- -- 11,941 -------- -------- -------- Total Expenses ....................................................... 281,676 261,897 260,963 -------- -------- -------- Income from Operations Before Equity in Income of Joint Ventures, Disposition of Interest Rate Protection Agreements and Income Allocated to Minority Interest................... 104,392 112,258 88,739 Equity in Income of Joint Ventures .......................................... 571 302 45 Disposition of Interest Rate Protection Agreements .......................... -- -- (8,475) Income Allocated to Minority Interest ....................................... (16,395) (17,609) (7,961) -------- -------- -------- Income from Operations ...................................................... 88,568 94,951 72,348 Gain on Sale of Real Estate ................................................. 29,296 29,797 5,349 -------- -------- -------- Income Before Cumulative Effect of Change in Accounting Principle .................................................. 117,864 124,748 77,697 Cumulative Effect of Change in Accounting Principle ......................... -- -- (1,976) -------- -------- -------- Net Income .................................................................. 117,864 124,748 75,721 Less: Preferred Stock Dividends ............................................. (32,844) (32,844) (30,610) -------- -------- -------- Net Income Available to Common Stockholders ................................. $ 85,020 $ 91,904 $ 45,111 ======== ======== ======== NetIncome Available to Common Stockholders Before Cumulative Effect of Change in Accounting Principle Per Weighted Average Common Share Outstanding: Basic .................................................................. $ 2.20 $ 2.42 $ 1.26 ======== ======== ======== Diluted ................................................................ $ 2.18 $ 2.41 $ 1.25 ======== ======== ======== Net Income Available to Common Stockholders Per Weighted Average Common Share Outstanding: Basic .................................................................. $ 2.20 $ 2.42 $ 1.20 ======== ======== ======== Diluted ................................................................ $ 2.18 $ 2.41 $ 1.20 ======== ======== ======== The accompanying notes are an integral part of the financial statements. F-4

59 FIRST INDUSTRIAL REALTY TRUST, INC. CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) Additional Dist. In Excess Preferred Common Paid-In of Accum. Total Stock Stock Capital Earnings ----- ----- ----- ------- -------- Balance at December 31, 1997 ............ $ 854,590 $17 $364 $ 934,622 $ (76,996) Net Proceeds from Issuance of Preferred Stock ..................... 192,700 1 -- 192,699 -- Net Proceeds from Issuance of Common Stock ........................ 37,095 -- 12 37,083 -- Issuance of Restricted Stock ........... -- -- 1 2,344 -- Amortization of Restricted Stock Grants .............................. 2,450 -- -- -- -- Preferred Stock Dividends ($2.375 per Series A Share, $218.750 per Series B Share, $215.624 per Series C Share, $179.426 per Series D Share and $155.257per Series E Share) .............................. (30,610) -- -- -- (30,610) Distribution ($2.19 per Share/Unit) .... (96,868) -- -- -- (96,868) Net Income Before Minority Interest .... 83,682 -- -- -- 83,682 Minority Interest: Allocation of Income ................. (7,961) -- -- -- (7,961) Distributions ($2.19 per Unit) ....... 14,548 -- -- -- 14,548 Conversion of Units to Common Stock ............................. 5,150 -- 2 5,148 -- ---------- --- --- ---------- --------- Balance at December 31, 1998 ............ 1,054,776 18 379 1,171,896 (114,205) Net Proceeds from the Issuance of Common Stock ........................ 845 -- -- 845 -- Issuance of Restricted Stock ........... -- -- 1 2,007 -- Amortization of Restricted Stock Grants .............................. 1,233 -- -- -- -- Preferred Stock Dividends ($2.375 per Series A Share, $218.750 per Series B Share, $215.624 per Series C Share, $198.748 per Series D Share and $197.500 per Series E Share) .............................. (32,844) -- -- -- (32,844) Distributions ($2.42 per Share/Unit) .............. (109,608) -- -- -- (109,608) Net Income Before Minority Interest ..... 142,357 -- -- -- 142,357 Minority Interest: Allocation of Income ................. (17,609) -- -- -- (17,609) Distributions ($2.42 per Unit) ....... 17,458 -- -- -- 17,458 Conversion of Units to Common Stock ............................. 2,618 -- 2 2,616 -- ---------- --- --- ---------- --------- Balance at December 31, 1999 ............ 1,059,226 18 382 1,177,364 (114,451) Net Proceeds from the Issuance of Common Stock ........................ 12,769 -- 5 12,764 -- Issuance of Restricted Stock ........... -- -- 3 9,686 -- Amortization of Restricted Stock Grants .............................. 4,964 -- -- -- -- Purchase of Treasury Shares ............. (11,699) -- -- -- -- Repurchase and Retirement of Restricted Stock ............................... (466) -- -- (466) -- Amortization of Stock Based Compensation ........................ 383 -- -- -- -- Preferred Stock Dividends ($2.375 per Series A Share, $218.750 per Series B Share, $215.624 per Series C Share, $198.748 per Series D Share and $197.500 per Series E Share) .............................. (32,844) -- -- -- (32,844) Distributions ($2.5175 per Share/Unit) ............ (115,749) -- -- -- (115,749) Net Income Before Minority Interest .... 134,259 -- -- -- 134,259 Minority Interest: Allocation of Income ................. (16,395) -- -- -- (16,395) Distributions ($2.5175 per Unit) ..... 18,218 -- -- -- 18,218 Conversion of Units to Common Stock ............................. 5,706 -- 2 5,704 -- ---------- --- --- ---------- --------- Balance at December 31, 2000 ............ $1,058,372 $18 $392 $1,205,052 $(126,962) ========== === ==== ========== ========= Unearned Amort. of Stock Value of Rest. Based Treasury Stock Grants Compensation Shares ------------ ------------ ------ Balance at December 31, 1997 ............ $(3,417) $ -- $ -- Net Proceeds from Issuance of Preferred Stock ..................... -- -- -- Net Proceeds from Issuance of Common Stock ........................ -- -- -- Issuance of Restricted Stock ........... (2,345) -- -- Amortization of Restricted Stock Grants .............................. 2,450 -- -- Preferred Stock Dividends ($2.375 per Series A Share, $218.750 per Series B Share, $215.624 per Series C Share, $179.426 per Series D Share and $155.257per Series E Share) .............................. -- -- -- Distribution ($2.19 per Share/Unit) .... -- -- -- Net Income Before Minority Interest .... -- -- -- Minority Interest: Allocation of Income ................. -- Distributions ($2.19 per Unit) ....... -- -- -- Conversion of Units to Common Stock ............................. -- -- -- ------- ------- -------- Balance at December 31, 1998 ............ (3,312) -- -- Net Proceeds from the Issuance of Common Stock ........................ -- -- -- Issuance of Restricted Stock ........... (2,008) -- -- Amortization of Restricted Stock Grants .............................. 1,233 -- -- Preferred Stock Dividends ($2.375 per Series A Share, $218.750 per Series B Share, $215.624 per Series C Share, $198.748 per Series D Share and $197.500 per Series E Share) .............................. -- -- -- Distributions ($2.42 per Share/Unit) .............. -- -- -- Net Income Before Minority Interest ..... -- -- -- Minority Interest: Allocation of Income ................. -- Distributions ($2.42 per Unit) ....... -- -- Conversion of Units to Common Stock ............................. -- -- -- ------- ------- -------- Balance at December 31, 1999 ............ (4,087) -- -- Net Proceeds from the Issuance of Common Stock ........................ -- -- -- Issuance of Restricted Stock ........... (9,689) -- -- Amortization of Restricted Stock Grants .............................. 4,964 -- -- Purchase of Treasury Shares ............. -- -- (11,699) Repurchase and Retirement of Restricted Stock ............................... -- -- -- Amortization of Stock Based Compensation ........................ -- 383 -- Preferred Stock Dividends ($2.375 per Series A Share, $218.750 per Series B Share, $215.624 per Series C Share, $198.748 per Series D Share and $197.500 per Series E Share) .............................. -- -- -- Distributions ($2.5175 per Share/Unit) ............ -- -- -- Net Income Before Minority Interest .... -- -- -- Minority Interest: Allocation of Income ................. -- -- -- Distributions ($2.5175 per Unit) ..... -- -- -- Conversion of Units to Common Stock ............................. -- -- -- ------- ------- -------- Balance at December 31, 2000 ............ $(8,812) $ 383 (11,699) ======= ======= ======== The accompanying notes are an integral part of the financial statements. F-5

60 FIRST INDUSTRIAL REALTY TRUST, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (DOLLARS IN THOUSANDS) Year Ended Year Ended Year Ended December 31, December 31, December 31, 2000 1999 1998 ---- ---- ---- CASH FLOWS FROM OPERATING ACTIVITIES: Net Income ................................................... $ 117,864 $ 124,748 $ 75,721 Income Allocated to Minority Interest ........................ 16,395 17,609 7,961 --------- --------- --------- Income Before Minority Interest .............................. 134,259 142,357 83,682 Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: Depreciation .............................................. 59,840 62,208 57,565 Amortization of Deferred Financing Costs .................. 1,750 1,362 917 Other Amortization ........................................ 10,703 6,272 8,074 Valuation Provision on Real Estate Held for Sale .......... 2,900 -- -- Provision for Bad Debt .................................... 50 -- 550 Equity in Income of Joint Ventures ........................ (571) (302) (45) Distributions from Joint Ventures ......................... 571 302 -- Gain on Sale of Real Estate ............................... (29,296) (29,797) (5,349) Cumulative Effect of Change in Accounting Principle ....... -- -- 1,976 Increase in Tenant Accounts Receivable and Prepaid Expenses and Other Assets, Net ................................ (23,708) (7,959) (26,595) Increase in Deferred Rent Receivable ...................... (1,474) (4,062) (4,657) Increase in Accounts Payable and Accrued Expenses and Rents Received in Advance and Security Deposits ............ 4,811 5,001 29,867 Increase in Organization Costs ............................ -- -- (396) Decrease in Restricted Cash ............................... 406 1,515 3,507 --------- --------- --------- Net Cash Provided by Operating Activities ............ 160,241 176,897 149,096 --------- --------- --------- CASH FLOWS FROM INVESTING ACTIVITIES: Purchases and Additions to Investment in Real Estate ......... (494,084) (233,434) (623,955) Net Proceeds from Sales of Investment in Real Estate ......... 407,849 217,853 98,832 Contributions to and Investments in Joint Ventures ........... (37) (2,522) (4,413) Distributions from Joint Ventures ............................ 287 572 -- Funding of Mortgage Loans Receivable ......................... -- (739) -- Repayment of Mortgage Loans Receivable ....................... 20,954 1,132 1,394 (Increase) Decrease in Restricted Cash ........................ (22,269) 7,098 (7,412) --------- --------- --------- Net Cash Used in Investing Activities ................ (87,300) (10,040) (535,554) --------- --------- --------- CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from Sale of Common Stock ........................... -- -- 36,300 Common Stock Underwriting Discounts/Offering Costs ........... -- (200) (3,159) Net Proceeds from Exercise of Employee Stock Options ......... 12,478 732 2,544 Proceeds from Sale of Preferred Stock ........................ -- -- 200,000 Preferred Stock Underwriting Discounts/Offering Costs ........ -- -- (7,300) Purchase of Treasury Shares .................................. (11,699) -- -- Repurchase of Restricted Stock ............................... (466) -- -- Purchase of U.S. Government Securities ....................... (1,244) -- -- Decrease (Increase) in Restricted Cash- Defeasance ........... -- -- 306,000 Proceeds from Senior Unsecured Debt .......................... -- -- 299,517 Other Proceeds from Senior Unsecured Debt .................... -- -- 2,760 Other Costs of Senior Unsecured Debt ......................... -- -- (11,890) Dividends/Distributions ...................................... (113,632) (108,527) (91,796) Preferred Stock Dividends .................................... (24,633) (32,844) (30,610) Repayments on Mortgage Loans Payable ......................... (2,300) (3,459) (301,947) Proceeds from Acquisition Facilities Payable ................. 290,200 156,600 531,000 Repayments on Acquisition Facilities Payable ................. (214,200) (197,400) (525,600) Cost of Debt Issuance ........................................ (2,323) (973) (10,760) --------- --------- --------- Net Cash Provided by (Used in) Financing Activities .. (67,819) (186,071) 395,059 --------- --------- --------- Net Increase (Decrease) in Cash and Cash Equivalents ......... 5,122 (19,214) 8,601 Cash and Cash Equivalents, Beginning of Period ............... 2,609 21,823 13,222 --------- --------- --------- Cash and Cash Equivalents, End of Period ..................... $ 7,731 $ 2,609 $ 21,823 ========= ========= ========= The accompanying notes are an integral part of the financial statements. F-6

61 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 1. ORGANIZATION AND FORMATION OF COMPANY First Industrial Realty Trust, Inc. was organized in the state of Maryland on August 10, 1993. First Industrial Realty Trust, Inc. is a real estate investment trust ("REIT") as defined in the Internal Revenue Code of 1986, as amended (the "Code"). First Industrial Realty Trust, Inc. and its subsidiaries (the "Company") began operations on July 1, 1994. The Company's operations are conducted primarily through First Industrial, L.P. (the "Operating Partnership") of which the Company is the sole general partner. The Company is the sole stockholder of First Industrial Finance Corporation, First Industrial Pennsylvania Corporation, First Industrial Harrisburg Corporation, First Industrial Securities Corporation, First Industrial Mortgage Corporation, First Industrial Indianapolis Corporation, FI Development Services Corporation and First Industrial Florida Finance Corporation, which are the sole general partners of First Industrial Financing Partnership, L.P. (the "Financing Partnership"), First Industrial Pennsylvania, L.P. (the "Pennsylvania Partnership"), First Industrial Harrisburg, L.P. (the "Harrisburg Partnership"), First Industrial Securities, L.P. (the "Securities Partnership"), First Industrial Mortgage Partnership, L.P. (the "Mortgage Partnership"), First Industrial Indianapolis, L.P. (the "Indianapolis Partnership"), First Industrial Development Services, L.P. and TK-SV, LTD., respectively and the Operating Partnership is the sole limited partner. The Operating Partnership is also the sole member of limited liability companies and the majority economic stockholder of FR Development Services, Inc. The Company, through separate wholly-owned limited liability companies of which the Operating Partnership is the sole member, also owns 10% equity interests in, and provides asset and property management services to, two joint ventures which invest in industrial properties. As of December 31, 2000, the Company owned 969 in-service properties located in 25 states, containing an aggregate of approximately 68.2 million square feet (unaudited) of gross leasable area ("GLA"). Of the 969 properties owned by the Company, 805 are held by the Operating Partnership, 22 are held by the Financing Partnership, 22 are held by the Securities Partnership, 22 are held by the Mortgage Partnership, 24 are held by the Pennsylvania Partnership, six are held by the Harrisburg Partnership, six are held by the Indianapolis Partnership, one is held by TK-SV, LTD., 60 are held by limited liability companies of which the Operating Partnership is the sole member, and one is held by First Industrial Development Services, L.P. 2. BASIS OF PRESENTATION First Industrial Realty Trust, Inc. is the sole general partner of the Operating Partnership, with an approximate 84.3% ownership interest at December 31, 2000. Minority interest at December 31, 2000, represents the approximate 15.7% aggregate partnership interest in the Operating Partnership held by the limited partners thereof. The consolidated financial statements of the Company at December 31, 2000 and 1999 and for each of the three years ended December 31, 2000 include the accounts and operating results of the Company and its subsidiaries. Such financial statements present the Company's 10% equity interests in the September 1998 Joint Venture (hereinafter defined) and the September 1999 Joint Venture (hereinafter defined) under the equity method of accounting. All significant 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 Company'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, 2000 and 1999, and the reported amounts of revenues and expenses for the years ended December 31, 2000, 1999 and 1998. Actual results could differ from those estimates. F-7

62 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED 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. 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 in exchange for Operating Partnership units. Real estate assets are carried at cost. The Company reviews its properties on a quarterly basis for impairment and provides a provision if impairments are determined. First, to determine if impairment may exist, the Company reviews its properties and identifies those which have had either an event of change or event of circumstances warranting further assessment of recoverability. Then, the Company estimates the fair value of those properties on an individual basis by capitalizing the expected net operating income. Such amounts are then compared to the property's depreciated cost to determine whether an impairment exists. For properties management considers held for sale, the Company ceases depreciating the properties and values the properties at the lower of depreciated cost or fair value. Interest expense, real estate taxes and other directly related expenses incurred during construction periods are capitalized and depreciated commencing with the date placed in service, on the same basis as the related assets. Depreciation expense is computed using the straight-line method based on the following useful lives: Years ----- Buildings and Improvements............................... 31.5 to 40 Land Improvements........................................ 15 Furniture, Fixtures and Equipment........................ 5 to 10 Construction expenditures for tenant improvements, leasehold improvements and leasing commissions are capitalized and amortized over the terms of each specific lease. Repairs and maintenance are charged to expense when incurred. Expenditures for improvements are capitalized. 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 $4,358 and $2,608 at December 31, 2000 and 1999, respectively. Unamortized deferred financing fees are written-off when debt is retired before the maturity date. Investments in Joint Ventures Investments in Joint Ventures represents the Company's 10% equity interests in the September 1998 Joint Venture (hereinafter defined) and the September 1999 Joint Venture (hereinafter defined). The Company accounts for its Investments in Joint Ventures under the equity method of accounting. Under the equity method of accounting, the Company's share of earnings or losses of the September 1998 Joint Venture (hereinafter defined) and the September 1999 Joint Venture (hereinafter defined) is reflected in income as earned and contributions or distributions increase or decrease, respectively, the Company's Investments in Joint Ventures as paid or received, respectively. F-8

63 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 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 taxes, insurance and other property operating expenses and is recognized as revenue in the same period the related expenses are incurred by the Company. The Company 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 $2,050, and $2,000 as of December 31, 2000 and December 31, 1999, respectively. 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 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 Company after completion of each sale are included in the determination of the gains on sales. Income Taxes The Company has elected to be taxed as a REIT under Sections 856 through 860 of the Code. As a result, the Company generally is not subject to federal income taxation at the corporate level to the extent it distributes annually at least 95% (90% beginning with January 1, 2001) of its REIT taxable income, as defined in the Code, to its stockholders and satisfies certain other requirements. Accordingly, no provision has been made for federal income taxes in the accompanying consolidated financial statements. The Company and certain of its subsidiaries 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 consolidated statements of operations and has not been separately stated due to its insignificance. For federal income tax purposes, the cash distributions paid to stockholders may be characterized as ordinary income, return of capital (generally non-taxable) or capital gains. Distributions paid for the year ended December 31, 2000, totaling $97,531, are characterized 91.1% ($2.29 per share) as ordinary income and 8.9% ($.22 per share) as return of capital. Distributions paid for the year ended December 31, 1999, totaling $92,150, are characterized 88.3% ($2.14 per share) as ordinary income and 11.7% ($.28 per share) as return of capital. Distributions paid for the year ended December 31, 1998 totaling $82,320 are characterized 63.9% ($1.40 per share) as ordinary income, 34.6% ($.76 per share) as return of capital and 1.5% ($.03 per share) as long-term capital gain. Earnings Per Common Share Net income per weighted average share - basic is based on the weighted average common shares outstanding. Net income per weighted average share - diluted is based on the weighted average common shares outstanding plus the effect of in-the-money employee stock options. See Note 12 for further disclosures. F-9

64 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED Fair Value of Financial Instruments The Company's financial instruments include short-term investments, tenant accounts receivable, net, mortgage notes receivable, accounts payable, other accrued expenses, mortgage loans payable, acquisition facility payable, senior unsecured debt and certain put and call options issued in conjunction with two offerings of unsecured debt. The fair values of the short-term investments, tenant accounts receivable, net, mortgage notes receivable, accounts payable and other accrued expenses was not materially different from their carrying or contract values due to the short term nature of these financial instruments. See Note 5 for the fair values of the mortgage loans payable, acquisition facility payable, senior unsecured debt and certain put and call options issued in conjunction with initial offerings of unsecured debt. Derivative Financial Instruments Historically, the Company has used interest rate protection agreements (the "Agreements") to fix the interest rate on anticipated offerings of senior unsecured debt, limit the interest rate on existing 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 the Agreements that were used to limit the interest rate on existing debt are recognized as a component of interest expense. The cost basis of this type of instrument is amortized over the life of the instrument and is recognized in net income as well. Receipts or payments resulting from Agreements used to convert floating rate debt to fixed rate debt are recognized as a component of interest expense. 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 Company's exposure is limited to the current value of the interest rate differential, not the notional amount, and the Company's carrying value of the Agreements on the balance sheet. Segment Reporting Management views the Company as a single segment. Recent Accounting Pronouncements The Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards No. 133 "Accounting for Derivative Instruments and Hedging Activities" ("FAS 133") on June 1, 1998. Statement of Financial Accounting Standards No. 138 "Accounting for Derivative Instruments and Hedging Activities - An Amendment of FAS Statement 133" was issued in June 2000. FAS 133, as amended, is effective for fiscal years beginning after June 15, 2000 as provided by Statement of Financial Accounting Standards No. 137 issued in July 1999. FAS 133, as amended, requires fair value accounting for all derivatives including recognizing all such instruments on the balance sheet with an offsetting amount recorded in the income statement or as part of comprehensive income. FAS 133, as amended, becomes effective for the Company for the year ending December 31, 2001. FAS 133 did not have an impact on the Company's consolidated financial position, consolidated results of operations or consolidated cash flows. F-10

65 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED In March 2000, the FASB issued Statement of Accounting Standards Interpretation 44, Accounting for Certain Transactions Involving Stock Compensation ("Interpretation 44"). Interpretation 44 is generally effective for new stock option grants beginning July 1, 2000. However, the interpretive definition of an employee and certain effective repricing provisions apply to new awards granted after December 15, 1998. Further, the FASB determined that any modifications to current accounting as a result of this guidance are to be recorded prospectively, effective as of July 1, 2000. The Company has applied the accounting mandated by Interpretation 44 as of July 1, 2000 and there has not been a material impact on the Company's consolidated financial position, consolidated results of operations or consolidated cash flows. The REIT Modernization Act, which was passed in 1999 and will take effect on January 1, 2001, modifies certain provisions of the Internal Revenue Code of 1986, as amended, with respect to the taxation of REITs. Two key provisions of this tax law change will impact future Company operations: the availability of a taxable REIT subsidiary which may be wholly-owned directly by a REIT and a reduction in the required level of distributions by a REIT to 90% of ordinary taxable income. The Company converted its preferred stock subsidiary to a wholly - - owned taxable REIT subsidiary in January 2001. In December 1999, the Securities and Exchange Commission ("SEC") issued Staff Accounting Bulletin No. 101 ("SAB 101"), Revenue Recognition, which provides guidance on the recognition, presentation and disclosure of revenue in financial statements. SAB 101 was required to be implemented in the fourth fiscal quarter of 2000. The adoption of SAB 101 did not have an effect on the Company's results of operations or its financial position as the Company's revenue recognition practices were compliant with the pronouncement. 4. INVESTMENTS IN JOINT VENTURES On September 28, 1998, the Company, through a wholly-owned limited liability company in which the Operating Partnership is the sole member, entered into a joint venture arrangement (the "September 1998 Joint Venture") with an institutional investor to invest in industrial properties. The Company, through wholly-owned limited liability companies of the Operating Partnership, owns a 10% 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 Company has the option of purchasing all of the properties owned by the September 1998 Joint Venture at a price to be determined in the future. The Company has not exercised this option. The Company received approximately $2,199 and $2,315 (net of the intercompany elimination) in acquisition, asset management and property management fees in 2000 and 1999, respectively, from the September 1998 Joint Venture. For the year ended December 31, 2000, the Company, through a wholly-owned limited liability company in which the Operating Partnership is the sole member, invested approximately $4 and received distributions of approximately $796 from the September 1998 Joint Venture. For the year ended December 31, 1999, the Company, through a wholly-owned limited liability company in which the Operating Partnership is the sole member, invested approximately $767 and received distributions of approximately $874 from the September 1998 Joint Venture. The Company accounts for the September 1998 Joint Venture under the equity method of accounting. As of December 31, 2000 the September 1998 Joint Venture owned 138 industrial properties comprising approximately 7.1 million square feet (unaudited) of GLA. On September 2, 1999, the Company, through a wholly-owned limited liability company in which the Operating Partnership is the sole member, entered into a another joint venture arrangement (the "September 1999 Joint Venture") with an institutional investor to invest in industrial properties. The Company, through wholly-owned limited liability companies of the Operating Partnership, owns a 10% equity interest in the September 1999 Joint Venture and provides property and asset management services to the September 1999 Joint Venture. On or after F-11

66 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 4. INVESTMENTS IN JOINT VENTURES, CONTINUED September 2001, under certain circumstances, the Company has the option of purchasing all of the properties by the September 1999 Joint Venture at a price to be determined in the future. The Company received approximately $557 and $993 (net of the intercompany elimination) in acquisition, asset management and property management fees in 2000 and 1999, respectively, from the September 1999 Joint Venture. For the year ended December 31, 2000, the Company, through a wholly-owned limited liability company in which the Operating Partnership is the sole member, also invested approximately $33 and received distributions of approximately $62 in the September 1999 Joint Venture. For the year ended December 31, 1999, the Company, through a wholly-owned limited liability company in which the Operating Partnership is the sole member, invested approximately $1,755 in the September 1999 Joint Venture. The Company accounts for the September 1999 Joint Venture under the equity method of accounting. As of December 31, 2000 the September 1999 Joint Venture owned 39 industrial properties comprising approximately 1.2 million square feet (unaudited) of GLA. 5. MORTGAGE LOANS PAYABLE, NET, SENIOR UNSECURED DEBT, NET AND ACQUISITION FACILITIES PAYABLE Mortgage Loans Payable, Net On June 30, 1994, the Company, through the Financing Partnership, entered into a $300,000 mortgage loan. On April 4, 1997, the Company purchased U.S. Government securities as substitute collateral to execute a legal defeasance of the $300,000 mortgage loan (the "1994 Defeased Mortgage Loan"). On January 2, 1998, the Company used the gross proceeds from the maturity of the U.S. Government securities to pay off and retire the 1994 Defeased Mortgage Loan. On December 29, 1995 the Mortgage Partnership borrowed $40,200 under a mortgage loan (the "1995 Mortgage Loan"). In June 2000, the Mortgage Partnership purchased approximately $1.2 million of U.S. Government securities as substitute collateral to execute a legal defeasance of approximately $1.2 million of the 1995 Mortgage Loan. The terms of the legal defeasance require the Mortgage Partnership to use the gross proceeds from the maturities of the U.S. Government securities to paydown and subsequently retire the defeased portion of the 1995 Mortgage Loan in January 2003. The remaining portion of the 1995 Mortgage Loan matures on January 11, 2026. Upon the execution of the legal defeasance, one of the 23 properties collateralizing the 1995 Mortgage Loan was released and subsequently sold. The 1995 Mortgage Loan provides for monthly principal and interest payments based on a 28-year amortization schedule. The interest rate under the 1995 Mortgage Loan is fixed at 7.22% per annum through January 11, 2003. After January 11, 2003, the interest rate adjusts through a predetermined formula based on the applicable Treasury rate. The 1995 Mortgage Loan is collateralized by 22 properties held by the Mortgage Partnership. The 1995 Mortgage Loan may be prepaid on or after January 2003. Under the terms of the 1995 Mortgage Loan, certain cash reserves are required to be and have been set aside for tenants security deposits and payments of capital expenditures, interest, real estate taxes and insurance. The amount of cash reserves segregated for security deposits is adjusted as tenants turn over. The amounts included in the cash reserves relating to payments of capital expenditures, interest, real estate taxes and insurance were determined by the lender and approximate the next periodic payment of such items. At December 31, 2000 and 1999, these reserves totaled $1,186 and $1,425, respectively, and are included in Restricted Cash. Such cash reserves were invested in a money market fund at December 31, 2000. The maturity of these investments is one day; accordingly, cost approximates fair value. On March 20, 1996, the Company, through the Operating Partnership and the Indianapolis Partnership, entered into a $36,750 mortgage loan (the "CIGNA Loan") that is collateralized by seven properties in Indianapolis, Indiana and three properties in Cincinnati, Ohio. The CIGNA Loan bears interest at a fixed interest rate of 7.50% and provides for monthly principal and interest payments based on a 25-year amortization schedule. The CIGNA Loan F-12

67 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 5. MORTGAGE LOANS PAYABLE, NET, SENIOR UNSECURED DEBT, NET AND ACQUISITION FACILITIES PAYABLE, CONTINUED matures on April 1, 2003. The CIGNA Loan may be prepaid only after April 1999 in exchange for the greater of a 1% prepayment fee or a yield maintenance premium. On March 20, 1996, the Company, through the Operating Partnership, assumed a $6,424 mortgage loan and a $2,993 mortgage loan (together, the "Assumed Loans") that are collateralized by 13 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 amortization schedule. The Assumed Loans mature 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 January 31, 1997, the Company, through the Operating Partnership, assumed a mortgage loan in the amount of $705 (the "LB Mortgage Loan II"). The LB Mortgage Loan II, which is collateralized by a property located in Long Island, New York, is interest free until February, 1998, at which time the LB Mortgage Loan II bears interest at 8.00% and provides for interest only payments prior to maturity. The LB Mortgage Loan II matures 180 days after the completion of a contingent event relating to the environmental status of the property collateralizing the loan. On October 23, 1997, the Company, through the Operating Partnership, assumed a mortgage loan in the amount of $4,153 (the "Acquisition Mortgage Loan I"). The Acquisition Mortgage Loan I is collateralized by a property in Bensenville, Illinois, bears interest at a fixed rate of 8.50% and provides for monthly principal and interest payments based on a 15-year amortization schedule. The Acquisition Mortgage Loan I matures on August 1, 2008. The Acquisition Mortgage Loan I may be prepaid after July 1998 in exchange for a prepayment fee. On December 9, 1997, the Company, through the Operating Partnership, assumed a mortgage loan in the amount of $7,997 (the "Acquisition Mortgage Loan II"). The Acquisition Mortgage Loan II is collateralized by ten properties in St. Charles, Louisiana, bears interest at a fixed rate of 7.75% and provides for monthly principal and interest payments based on a 22-year amortization schedule. The Acquisition Mortgage Loan II matures on April 1, 2006. The Acquisition Mortgage Loan II may be prepaid only after April 1999 in exchange for the greater of a 1% prepayment fee or a yield maintenance premium. On December 23, 1997, the Company, through the Operating Partnership, assumed a mortgage loan in the amount of $3,598 (the "Acquisition Mortgage Loan III"). The Acquisition Mortgage Loan III is collateralized by two properties in Houston, Texas, bears interest at a fixed interest rate of 8.875% and provides for monthly principal and interest payments based on a 20-year amortization schedule. The Acquisition Mortgage Loan III matures on June 1, 2003. The Acquisition Mortgage Loan III may be prepaid only after June 1998 in exchange for the greater of a 2% prepayment fee or a yield maintenance premium. On April 16, 1998, the Company, 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 July 16, 1998, the Company, 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 F-13

68 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 5. MORTGAGE LOANS PAYABLE, NET, SENIOR UNSECURED DEBT, NET AND ACQUISITION FACILITIES PAYABLE, CONTINUED September 1, 2006. 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. On August 31, 1998, the Company, through the Operating Partnership, assumed a mortgage loan in the principal amount of $965 (the "Acquisition Mortgage Loan VI"). The Acquisition Mortgage Loan VI is collateralized by one property in Portland, Oregon, bears interest at a fixed rate of 8.875% and provides for monthly principal and interest payments based on a 20-year amortization schedule. The Acquisition Mortgage Loan VI matures on November 1, 2006. The Acquisition Mortgage Loan VI may be prepaid only after September 2001 in exchange for a 3% prepayment fee. On August 31, 1998, the Company, through the Operating Partnership, assumed a mortgage loan in the principal amount of $1,367 (the "Acquisition Mortgage Loan VII"). The Acquisition Mortgage Loan VII is collateralized by one property in Milwaukee, Oregon, bears interest at a fixed rate of 9.75% and provides for monthly principal and interest payments based on a 25-year amortization schedule. The Acquisition Mortgage Loan VII matures on March 15, 2002. The Acquisition Mortgage Loan VII may be prepaid only after December 2001. On November 5, 1998, the Company, through the Operating Partnership, assumed a mortgage loan in the principal amount of $1,348 (the "Acquisition Mortgage Loan VIII"). The Acquisition Mortgage Loan VIII was collateralized by three properties in Richland Hills, Texas, bore interest at a fixed rate of 8.45% and provided for monthly principal and interest payments based on a 143-month amortization schedule. On August 2, 1999, the Company paid off and retired the Acquisition Mortgage Loan VIII. Senior Unsecured Debt, Net On May 13, 1997, the Company, 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 Company also entered into an interest rate protection agreement which was used to fix the interest rate on the 2007 Notes prior to issuance. 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 the interest expense. The 2007 Notes contain certain covenants including limitation on incurrence of debt and debt service coverage. On May 13, 1997, the Company, 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 are redeemable, at the option of the holders thereof, on May 15, 2002. Interest is paid semi-annually in arrears on May 15 and November 15. The Company also entered into an interest rate protection agreement which was used to fix the interest rate on the 2027 Notes prior to issuance. 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. The 2027 Notes contain certain covenants including limitation on incurrence of debt and debt service coverage. On May 22, 1997, the Company, through the Operating Partnership, issued $100,000 of senior unsecured debt which matures on May 15, 2011 and bears a coupon interest rate of 7.375% (the "2011 Notes"). The issue price of the 2011 Notes was 99.348%. Interest is paid semi-annually in arrears on May 15 and November 15. The 2011 Notes are redeemable, at the option of the holder thereof, on May 15, 2004 (the "Put Option"). The Company received approximately $1,781 of proceeds from the holder for the Put Option. The Company amortizes the Put Option amount over the life of the Put Option as an adjustment to interest expense. The Company also entered into an interest rate protection agreement which was used to fix the interest rate on the 2011 Notes prior to issuance. The debt issue discount and the settlement amount of the interest rate protection F-14

69 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 5. MORTGAGE LOANS PAYABLE, NET, SENIOR UNSECURED DEBT, NET AND ACQUISITION FACILITIES PAYABLE, CONTINUED agreement are being amortized over the life of the 2011 Notes as an adjustment to interest expense. The 2011 Notes contain certain covenants including limitation on incurrence of debt and debt service coverage. On November 20, 1997, the Company, 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% (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 Company, 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 Company also entered into an interest rate protection agreement which was used to fix the interest rate on the 2006 Notes prior to issuance. 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. The 2006 Notes contain certain covenants including limitation on incurrence of debt and debt service coverage. On December 8, 1997, the Company, through the Operating Partnership, issued $100,000 of 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 Operating Partnership is amortizing the debt issue discount over the life of the 2017 Notes as an adjustment to interest expense.The 2017 Notes may be redeemed at any time at the option of the Company, in whole or in part, at a redemption price equal to the sum of the principal amount of the 2017 Notes being redeemed plus accrued interest thereon to the redemption date and any make-whole amount, as defined in the Prospectus Supplement relating to the 2017 Notes. The 2017 Notes contain certain covenants including limitation on incurrence of debt and debt service coverage. On March 31, 1998, the Company, through the Operating Partnership, issued $100,000 of Dealer remarketable securities which mature on April 5, 2011 and bear a coupon interest rate of 6.50% (the "2011 Drs."). The issue price of the 2011 Drs. was 99.753%. Interest is paid semi-annually in arrears on April 5 and October 5. The 2011 Drs. are callable (the "Call Option"), at the option of J.P. Morgan Securities, Inc., as Remarketing Dealer (the "Remarketing Dealer"), on April 5, 2001 (the "Remarketing Date"). The Company received approximately $2,760 of proceeds from the Remarketing Dealer as consideration for the Call Option. The Company is amortizing these proceeds over the life of the Call Option as an adjustment to interest expense. If the holder of the Call Option calls the 2011 Drs. and elects to remarket the 2011 Drs., then after the Remarketing Date, the interest rate on the 2011 Drs. will be reset at a fixed rate until April 5, 2011 based upon a predetermined formula as disclosed in the related Prospectus Supplement. If the Remarketing Dealer elects not to remarket the 2011 Drs., then the Operating Partnership will be required to repurchase, on the Remarketing Date, any 2011 Drs. that have not been purchased by the Remarketing Dealer at 100% of the principal amount thereof, plus accrued and unpaid interest, if any. The Company also settled an interest rate protection agreement, in the notional amount of $100,000, which was used to fix the interest rate on the 2011 Drs. prior to issuance. The debt issue discount and the settlement amount of the interest rate protection agreement are being amortized over the life of the 2011 Drs. as an adjustment to interest expense. The 2011 Drs. contain certain covenants including limitations on incurrence of debt and debt service coverage. On July 14, 1998, the Company, 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 Company also settled interest rate protection agreements, in the notional amount of $150,000, which were used to fix the interest rate on the 2028 Notes prior to issuance. The debt issue discount and the settlement amount of the interest rate F-15

70 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 5. MORTGAGE LOANS PAYABLE, NET, SENIOR UNSECURED DEBT, NET AND ACQUISITION FACILITIES PAYABLE, CONTINUED protection agreements are being amortized over the life of the 2028 Notes as an adjustment to the interest expense. 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 greater than a ten percent interest. Acquisition Facilities In December 1997, the Company terminated its $200,000 unsecured revolving credit facility and entered into a $300,000 unsecured revolving credit facility (the "1997 Unsecured Acquisition Facility") which bore interest at LIBOR plus .80% or a "Corporate Base Rate" at the Company's election, and provided for interest only payments until maturity. In June 2000, the Company amended the 1997 Unsecured Acquisition Facility which extended the maturity date to June 30, 2003 and includes the right, subject to certain conditions, to increase the aggregate commitment up to $400,000 (the "2000 Unsecured Acquisition Facility"). The Company may borrow under the 2000 Unsecured Acquisition Facility to finance the acquisition and development of additional properties and for other corporate purposes, including to obtain additional working capital. The 2000 Unsecured Acquisition Facility contains certain financial covenants relating to debt service coverage, market value net worth, dividend payout ratio and total funded indebtedness. F-16

71 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 5. MORTGAGE LOANS PAYABLE, NET, SENIOR UNSECURED DEBT, NET AND ACQUISITION FACILITIES PAYABLE, CONTINUED The following table discloses certain information regarding the Company's mortgage loans, senior unsecured debt and acquisition facility payable: OUTSTANDING BALANCE AT ACCRUED INTEREST PAYABLE AT INTEREST RATE AT ----------- ---------- --------------------------- ---------------- DECEMBER 31, DECEMBER 31, DECEMBER 31, DECEMBER 31, DECEMBER 31, MATURITY 2000 1999 2000 1999 2000 DATE ---- ---- ---- ---- ---- ---- MORTGAGE LOANS PAYABLE, NET 1995 Mortgage Loan .......... $ 38,604(1) $ 39,099 $ 163 $ 165 7.220% 1/11/26(1) CIGNA Loan .................. 33,952 34,636 212 216 7.500% 4/01/03 Assumed Loans ............... 7,995 8,343 -- -- 9.250% 1/01/13 LB Mortgage Loan II ........ 705 705 5 -- 8.000% (2) Acquisition Mortgage Loan I . 3,294 3,591 -- -- 8.500% 8/01/08 Acquisition Mortgage Loan II 7,432 7,630 -- -- 7.750% 4/01/06 Acquisition Mortgage Loan III 3,214 3,350 -- -- 8.875% 6/01/03 Acquisition Mortgage Loan IV 2,364 2,423 17 -- 8.950% 10/01/06 Acquisition Mortgage Loan V . 2,729(3) 2,793(3) -- -- 9.010% 9/01/06 Acquisition Mortgage Loan VI 957(3) 991(3) -- -- 8.875% 11/01/06 Acquisition Mortgage Loan VII 1,329(3) 1,390(3) -- -- 9.750% 3/15/02 -------- -------- ------- ------- Total ....................... $102,575 $104,951 $ 397 $ 381 6.900% 11/21/05 ======== ======== ======= ======= SENIOR UNSECURED DEBT, NET 2005 Notes .................. $ 50,000 $ 50,000 $ 383 $ 383 7.000% 12/01/06 2006 Notes .................. 150,000 150,000 875 875 7.600% 5/15/07 2007 Notes .................. 149,966(4) 149,961(4) 1,457 1,457 7.375% 5/15/11(5) 2011 Notes .................. 99,517(4) 99,470(4) 942 942 7.500% 12/01/17 2017 Notes .................. 99,838(4) 99,828(4) 625 625 7.150% 5/15/27(6) 2027 Notes .................. 99,872(4) 99,867(4) 914 914 7.600% 7/15/28 2028 Notes .................. 199,783(4) 199,776(4) 7,009 7,009 6.500%(8) 4/05/11(7) 2011 Drs .................... 99,805(4) 99,786(4) 1,553 1,553 -------- -------- ------- ------- Total ....................... $948,781 $948,688 $13,758 $13,758 ======== ======== ======= ======= ACQUISITION FACILITY PAYABLE 1997 Unsecured Acquisition Facility ................. $ -- $ 94,000 $ -- $ 663 (9) (9) ======== ======== ======= ======= 2000 Unsecured Acquisition Facility ................. $170,000 $ -- $ 1,359 $ -- 7.26% 6/30/03 ======== ======== ======= ======= (1) Approximately $1.2 million of this loan has been defeased and will be paid in full in January 2003. (2) The maturity date of the LB Mortgage Loan II is based on a contingent event relating to the environmental status of the property collateralizing the loan. (3) At December 31, 2000, the Acquisition Mortgage Loan V, the Acquisition Mortgage Loan VI and the Acquisition Mortgage Loan VII are net of unamortized premiums of $219, $49 and $35, respectively. At December 31, 1999, the Acquisition Mortgage Loan V, the Acquisition Mortgage Loan VI and the Acquisition Mortgage Loan VII are net of unamortized premiums of $258, $57 and $64, respectively. (4) At December 31, 2000, the 2007 Notes, 2011 Notes, 2017 Notes, 2027 Notes, 2028 Notes and the 2011 Drs. are net of unamortized discounts of $33, $483, $162, $128, $217 and $195, respectively. At December 31, 1999, the 2007 Notes, 2011 Notes, 2017 Notes, 2027 Notes, 2028 Notes and the 2011 Drs. are net of unamortized discounts of $39, $530, $172, $133, $224 and $214, respectively (5) The 2011 Notes are redeemable at the option of the holder thereof, on May 15, 2004. (6) The 2027 Notes are redeemable at the option of the holders thereof, on May 15, 2002. (7) The 2011 Drs. are required to be redeemed by the Operating Partnership on April 5, 2001 if the Remarketing Dealer elects not to remarket the 2011 Drs. (8) The 2011 Drs. bear interest at an annual rate of 6.50% to the Remarketing Date. If the holder of the Call Option calls the 2011 Drs. and elects to remarket the 2011 Drs., then after the Remarketing Date, the interest rate on the 2011 Drs. will be reset at a fixed rate until April 5, 2011 based on a predetermined formula as disclosed in the related Prospectus Supplement. (9) The 1997 Unsecured Acquisition Facility was amended and restated in June 2000. F-17

72 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 5. MORTGAGE LOANS PAYABLE, NET, SENIOR UNSECURED DEBT, NET AND ACQUISITION FACILITIES PAYABLE, CONTINUED Fair Value At December 31, 2000 and 1999, the fair value of the Company's mortgage loans payable, senior unsecured debt, acquisition facility payable and Put and Call Option were as follows: December 31, 2000 December 31, 1999 ----------------- ----------------- Carrying Fair Carrying Fair Amount Value Amount Value ------ ----- ------ ----- Mortgage Loans Payable.............. $ 102,575 $ 104,088 $ 104,951 $ 101,445 Senior Unsecured Debt............... 948,781 918,865 948,688 859,455 Acquisition Facility Payable........ 170,000 170,000 94,000 94,000 Put Option and Call Option.......... 1,089 12,150 2,263 3,950 ---------- ---------- ---------- ---------- Total............................... $1,222,445 $1,205,103 $1,149,902 $1,058,850 ========== ========== ========== ========== The fair value of the Company's mortgage loans payable and Put and Call 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 acquisition facility payable was not materially different than its carrying value due to the variable interest rate nature of the loan. The fair value of the senior unsecured debt was determined by quoted market prices. The following is a schedule of the stated maturities and scheduled principal payments of the mortgage loans, senior unsecured debt and acquisition facility payable for the next five years ending December 31, and thereafter: Amount ------ 2001 $ 2,514 2002 3,935 2003 208,334 2004 1,998 2005 52,177 Thereafter 952,609 ---------- Total $1,221,567 ========== The maturity date of the LB Mortgage Loan II is based on a contingent event. As a result, the LB Mortgage Loan II is not included in the preceding table. 6. STOCKHOLDERS' EQUITY Preferred Stock In 1995, the Company issued 1,650,000 shares of 9.5%, $.01 par value, Series A Cumulative Preferred Stock (the "Series A Preferred Stock") at an initial offering price of $25 per share. Dividends on the Series A Preferred Stock are cumulative from the date of initial issuance and are payable quarterly in arrears. The payment of dividends and amounts upon liquidation, dissolution or winding up ranks senior to the payments on the Company's $.01 par value common stock ("Common Stock"). The Series A Preferred Stock is not redeemable prior to November 17, 2000. On or after November 17, 2000, the Series A Preferred Stock is redeemable for cash at the option of the Company, in whole or in part, at $25.00 per share, or $41,250 in the aggregate, plus dividends accrued and unpaid to the redemption date (See Note 17). The Series A Preferred Stock has no stated maturity and is not convertible into any other securities of the Company. F-18

73 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 6. STOCKHOLDERS' EQUITY, CONTINUED The payment of dividends on, and payments on liquidation or redemption of, the Series A Preferred Stock is guaranteed by the Securities Partnership (the "Guarantor") pursuant to a Guarantee and Payment Agreement (the "Guarantee Agreement"). The Series A Preferred Stock is the only class of securities of the Company which has the benefit of such guarantee. To the extent the Company fails to make any payment of dividend or pay any portion of the liquidation preference on or the redemption price of any shares of Series A Preferred Stock, the Guarantor will be obligated to pay an amount to each holder of Series A Preferred Stock equal to any such shortfall. 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 per Depositary Share. Dividends on the Series B Preferred Stock, represented by the Depositary Shares, are cumulative from the date of initial issuance and are payable quarterly in arrears. With respect to the payment of dividends and amounts upon liquidation, dissolution or winding up, the Series B Preferred Stock ranks senior to payments on the Company's Common Stock and pari passu with the Company's Series A Preferred Stock, Series C Preferred Stock (hereinafter defined), Series D Preferred Stock (hereinafter defined) and Series E Preferred Stock (hereinafter defined); however, the Series A Preferred Stock has the benefit of a guarantee by the Securities Partnership. The Series B Preferred Stock is not redeemable prior to May 14, 2002. On or after May 14, 2002, the Series B Preferred Stock is 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. The Series B Preferred Stock has no stated maturity and is not convertible into any other securities of the Company. 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. Dividends on the Series C Preferred Stock, represented by the Depositary Shares, are cumulative from the date of initial issuance and are payable quarterly in arrears. With respect to the payment of dividends and amounts upon liquidation, dissolution or winding up, the Series C Preferred Stock ranks senior to payments on the Company's Common Stock and pari passu with the Company's Series A Preferred Stock, Series B Preferred Stock, Series D Preferred Stock (hereinafter defined) and Series E Preferred Stock (hereinafter defined); however, the Series A Preferred Stock has the benefit of a guarantee by the Securities Partnership. The Series C Preferred Stock is not redeemable prior to June 6, 2007. On or after June 6, 2007, the Series C Preferred Stock is 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 $50,000 in the aggregate, plus dividends accrued and unpaid to the redemption date. The Series C Preferred Stock has no stated maturity and is not convertible into any other securities of the Company. 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 per Depositary Share. Dividends on the Series D Preferred Stock represented by the Depositary Shares are cumulative from the date of initial issuance and are payable quarterly in arrears. With respect to the dividends and amounts upon liquidation, dissolution or winding up, the Series D Preferred Stock ranks senior to payments on the Company's Common Stock and pari passu with the Company's Series A Preferred Stock, Series B Preferred Stock, Series C Preferred Stock and Series E Preferred Stock (hereinafter defined); however, the Series A Preferred Stock has the benefit of a guarantee by the Securities Partnership. The Series D Preferred Stock is not redeemable prior to February 4, 2003. On or after February 4, 2003, the Series D Preferred Stock is 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 $125,000 in the aggregate, plus dividends accrued and unpaid to the redemption date. The Series D Preferred Stock has no stated maturity and is not convertible into any other securities of the Company. F-19

74 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 6. STOCKHOLDERS' EQUITY, CONTINUED 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 per Depositary Share. Dividends on the Series E Preferred Stock represented by the Depositary Shares are cumulative from the date of initial issuance and are payable quarterly in arrears. With respect to the payment of dividends and amounts upon liquidation, dissolution or winding up, the Series E Preferred Stock ranks senior to payments on the Company's Common Stock and pari passu with the Company's Series A Preferred Stock, Series B Preferred Stock, Series C Preferred Stock and Series D Preferred Stock; however, the Series A Preferred Stock has the benefit of a guarantee by the Securities Partnership. The Series E Preferred Stock is not redeemable prior to March 18, 2003. On or after March 18, 2003, the Series E Preferred Stock is 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 $75,000 in the aggregate, plus dividends accrued and unpaid to the redemption date. The Series E Preferred Stock has no stated maturity and is not convertible into any other securities of the Company. The following table summarizes certain information regarding the Company's preferred stock: Stated Value at ------------------------------ Initial Optional December 31, December 31, Dividend Redemption 2000 1999 Rate Date ---- ---- ---- ---- Series A Preferred Stock $ 41,250 $ 41,250 9.500% 11/17/00 Series B Preferred Stock 100,000 100,000 8.750% 5/14/02 Series C Preferred Stock 50,000 50,000 8.625% 6/06/07 Series D Preferred Stock 125,000 125,000 7.950% 2/04/03 Series E Preferred Stock 75,000 75,000 7.900% 3/18/03 ------- ------- ----- ------- Total $391,250 $391,250 ======== ======== Common Stock: On April 23, 1998, the Company issued, in a private placement, 1,112,644 shares of $.01 par value common stock (the "April 1998 Equity Offering"). The price per share in the April 1998 Equity Offering was $32.625, resulting in gross offering proceeds of $36,300. Proceeds to the Company, net of purchaser's discount and total offering expenses, were approximately $33,141. For the year ended December 31, 1998 certain employees of the Company exercised 108,500 non-qualified employee stock options. Gross proceeds to the Company were approximately $2,544. For the year ended December 31, 1999 certain employees of the Company exercised 33,000 non-qualified employee stock options. Gross proceeds to the Company were approximately $732. For the year ended December 31, 2000 certain employees of the Company exercised 518,550 non-qualified employee stock options. Gross proceeds to the Company were approximately $12,478. F-20

75 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 6. STOCKHOLDERS' EQUITY, CONTINUED Treasury Stock: 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, 2000, the Company repurchased 394,300 shares of its common stock at a weighted average price per share of approximately $29.67. Shareholders' Rights Plan On September 4, 1997, the Board of Directors of the Company declared a dividend distribution of one Preferred Share Purchase Right ("Right") for each outstanding share of Common Stock. The dividend distribution was made on October 20, 1997 to stockholders of record as of the close of business on October 19, 1997. In addition, a Right will attach to each share of Common Stock issued in the future. Each Right entitles the registered holder to purchase from the Company one one-hundredth of a share of Junior Participating Preferred Stock (the "Junior Preferred Stock"), at a price of $125 per one one-hundredth of a share (the "Purchase Price"), subject to adjustment. The Rights become exercisable only if a person or group of affiliated or associated persons (an "Acquiring Person") acquires, or obtains the right to acquire, beneficial ownership of Common Stock or other voting securities ("Voting Stock") that have 15% or more of the voting power of the outstanding shares of Voting Stock, or if an Acquiring Person commences or makes an announcement of an intention to commence a tender offer or exchange offer to acquire beneficial ownership of Voting Stock that have 15% or more of the voting power of the outstanding shares of Voting Stock. The Rights will expire on October 19, 2007, unless redeemed earlier by the Company at $.001 per Right, or exchanged by the Company at an exchange ratio of one share of Common Stock per Right. In the event that a person becomes an Acquiring Person, each holder of a Right, other than the Acquiring Person, is entitled to receive, upon exercise, (1) Common Stock having a value equal to two times the Purchase Price of the Right or (2) common stock of the acquiring company having a value equal to two times the Purchase Price of the Right. The Junior Preferred Stock ranks junior to all other series of the Company's preferred stock with respect to payment of dividends and as to distributions of assets in liquidation. Each share of Junior Preferred Stock has a quarterly dividend rate per share equal to the greater of $1.00 or 100 times the per share amount of any dividend (other than a dividend payable in shares of Common Stock or a subdivision of the Common Stock) declared on the Common Stock, subject to certain adjustments. In the event of liquidation, the holder of the Junior Preferred Stock is entitled to receive a preferred liquidation payment per share of $1.00 (plus accrued and unpaid dividends) or, if greater, an amount equal to 100 times the payment to be made per share of Common Stock, subject to certain adjustments. F-21

76 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 6. STOCKHOLDERS' EQUITY, CONTINUED Dividends/Distributions The following table summarizes dividends/distributions for the past two years: Common Stock/Operating Partnership Units Dividend/ Distribution Total per Share/ Dividend/ Record Date Payable Date Unit Distribution ----------- ------------ ---- ------------ First Quarter 1999 March 31, 1999 April 19, 1999 $ .60000 $ 27,157 Second Quarter 1999 June 30, 1999 July 19, 1999 $ .60000 $ 27,157 Third Quarter 1999 September 30, 1999 October 18, 1999 $ .60000 $ 27,157 Fourth Quarter 1999 December 31, 1999 January 24, 2000 $ .62000 $ 28,164 First Quarter 2000 March 31, 2000 April 19, 2000 $ .62000 $ 28,462 Second Quarter 2000 June 30, 2000 July 19, 2000 $ .62000 $ 28,601 Third Quarter 2000 September 30, 2000 October 18, 2000 $ .62000 $ 28,409 Fourth Quarter 2000 December 31, 2000 January 22, 2001 $ .65750 $ 30,275 Series A Preferred Stock Dividend/ Total Distribution Dividend/ Record Date Payable Date per Share Distribution ----------- ------------ ---- ------------ First Quarter 1999 March 15, 1999 March 31, 1999 $ .59375 $ 980 Second Quarter 1999 June 15, 1999 June 30, 1999 $ .59375 $ 980 Third Quarter 1999 September 15, 1999 September 30, 1999 $ .59375 $ 980 Fourth Quarter 1999 December 15, 1999 December 31, 1999 $ .59375 $ 980 First Quarter 2000 March 15, 2000 March 31, 2000 $ .59375 $ 980 Second Quarter 2000 June 15, 2000 June 30, 2000 $ .59375 $ 980 Third Quarter 2000 September 15, 2000 September 30, 2000 $ .59375 $ 980 Fourth Quarter 2000 December 15, 2000 December 31, 2000 $ .59375 $ 980 Series B Preferred Stock Dividend/ Total Distribution Dividend/ Record Date Payable Date per Share Distribution ----------- ------------ ---- ------------ First Quarter 1999 March 15, 1999 March 31, 1999 $ 54.68750 $ 2,188 Second Quarter 1999 June 15, 1999 June 30, 1999 $ 54.68750 $ 2,188 Third Quarter 1999 September 15, 1999 September 30, 1999 $ 54.68750 $ 2,188 Fourth Quarter 1999 December 15, 1999 December 31, 1999 $ 54.68750 $ 2,188 First Quarter 2000 March 15, 2000 March 31, 2000 $ 54.68750 $ 2,188 Second Quarter 2000 June 15, 2000 June 30, 2000 $ 54.68750 $ 2,188 Third Quarter 2000 September 15, 2000 September 30, 2000 $ 54.68750 $ 2,188 Fourth Quarter 2000 December 15, 2000 December 31, 2000 $ 54.68750 $ 2,188 F-22

77 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 6. STOCKHOLDERS' EQUITY, CONTINUED Series C Preferred Stock Dividend/ Total Distribution Dividend/ Record Date Payable Date per Share Distribution ----------- ------------ --------- ------------ First Quarter 1999 March 15, 1999 March 31, 1999 $ 53.90600 $ 1,078 Second Quarter 1999 June 15, 1999 June 30, 1999 $ 53.90600 $ 1,078 Third Quarter 1999 September 15, 1999 September 30, 1999 $ 53.90600 $ 1,078 Fourth Quarter 1999 December 15, 1999 December 31, 1999 $ 53.90600 $ 1,078 First Quarter 2000 March 15, 2000 March 31, 2000 $ 53.90600 $ 1,078 Second Quarter 2000 June 15, 2000 June 30, 2000 $ 53.90600 $ 1,078 Third Quarter 2000 September 15, 2000 September 30, 2000 $ 53.90600 $ 1,078 Fourth Quarter 2000 December 15, 2000 December 31, 2000 $ 53.90600 $ 1,078 Series D Preferred Stock Dividend/ Total Distribution Dividend/ Record Date Payable Date per Share Distribution ----------- ------------ --------- ------------ First Quarter 1999 March 15, 1999 March 31, 1999 $ 49.68700 $ 2,484 Second Quarter 1999 June 15, 1999 June 30, 1999 $ 49.68700 $ 2,484 Third Quarter 1999 September 15, 1999 September 30, 1999 $ 49.68700 $ 2,484 Fourth Quarter 1999 December 15, 1999 December 31, 1999 $ 49.68700 $ 2,484 First Quarter 2000 March 15, 2000 March 31, 2000 $ 49.68700 $ 2,484 Second Quarter 2000 June 15, 2000 June 30, 2000 $ 49.68700 $ 2,484 Third Quarter 2000 September 15, 2000 September 30, 2000 $ 49.68700 $ 2,484 Fourth Quarter 2000 December 15, 2000 December 31, 2000 $ 49.68700 $ 2,484 Series E Preferred Stock Dividend/ Total Distribution Dividend/ Record Date Payable Date per Share Distribution ----------- ------------ --------- ------------ First Quarter 1999 March 15, 1999 March 31, 1999 $ 49.37500 $1,480 Second Quarter 1999 June 15, 1999 June 30, 1999 $ 49.37500 $1,480 Third Quarter 1999 September 15, 1999 September 30, 1999 $ 49.37500 $1,480 Fourth Quarter 1999 December 15, 1999 December 31, 1999 $ 49.37500 $1,480 First Quarter 2000 March 15, 2000 March 31, 2000 $ 49.37500 $1,480 Second Quarter 2000 June 15, 2000 June 30, 2000 $ 49.37500 $1,480 Third Quarter 2000 September 15, 2000 September 30, 2000 $ 49.37500 $1,480 Fourth Quarter 2000 December 15, 2000 December 31, 2000 $ 49.37500 $1,480 F-23

78 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 7. ACQUISITION AND DEVELOPMENT OF REAL ESTATE In 1998, the Company acquired 247 industrial properties comprising approximately 12.3 million square feet (unaudited) of GLA and several land parcels for a total purchase price of approximately $537,837 and completed the development of 12 properties and two expansions comprising approximately 2.6 million square feet (unaudited) of GLA at a cost of approximately $85,870. In 1999, the Company acquired 19 in-service industrial properties and two industrial properties under redevelopment comprising, in the aggregate, approximately 2.0 million square feet (unaudited) of GLA and several land parcels for a total purchase price of approximately $75,226 and completed the development of 19 properties and one expansion comprising approximately 3.1 million square feet (unaudited) of GLA at a cost of approximately $103,651. In 2000, the Company acquired 83 in-service industrial properties and one industrial property under redevelopment comprising, in the aggregate, approximately 5.8 million square feet (unaudited) of GLA and several land parcels for a total purchase price of approximately $323,529 and completed the development of 26 properties and two redevelopments comprising approximately 4.1 million square feet (unaudited) of GLA at a cost of approximately $147,954. 8. SALES OF REAL ESTATE AND REAL ESTATE HELD FOR SALE In 1998, the Company sold 41 in-service properties and several parcels of land. Gross proceeds from these sales totaled approximately $99,904. Approximately 56,300 of the gross proceeds were received from the September 1998 Joint Venture (the Company sold 21 of the 41 properties to the September 1998 Joint Venture at the Company's net book value). The gain on sales totaled approximately $5,349. In 1999, the Company sold 56 industrial properties and several land parcels. The aggregate gross sales price of these sales totaled approximately $245,813. Approximately $4,835 of the gross proceeds from the sales of these properties was received from the September 1998 Joint Venture (the Company sold two properties to the September 1998 Joint Venture at the Company's net book value). The gain on sales totaled approximately $29,797. In 2000, the Company sold 109 industrial properties and several land parcels. The aggregate gross sales price of these sales totaled approximately $433,713. The gain on sales totaled approximately $29,296. The Company has an active sales program through which it is continually engaged in identifying and evaluating its current portfolio for potential sales candidates in order to redeploy capital. At December 31, 2000, the Company had 85 industrial properties comprising approximately 8.0 million square feet (unaudited) of GLA held for sale. There can be no assurance that such properties held for sale will be sold. The following table discloses certain information regarding the 85 industrial properties held for sale by the Company. YEAR ENDED ---------------------------------------- 2000 1999 1998 ---- ---- ---- Total Revenues $35,406 $33,712 $31,213 Operating Expenses (9,407) (8,944) (7,902) Depreciation and Amortization (3,615) (6,314) (5,754) ------ ------ ------ Income from Operations $22,384 $18,454 $17,557 ====== ====== ====== In 2000, the Company recognized a valuation provision on real estate held for sale of $2,900 relating to the Company's exit market portfolio of properties in Grand Rapids, Michigan. The fair value was determined by a quoted market price less transaction costs. F-24

79 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 9. DISPOSITION OF INTEREST RATE PROTECTION AGREEMENTS In November 1998, the Company, through the Operating Partnership, settled its remaining interest rate protection agreement which was scheduled to expire on January 4, 1999. This agreement was entered into in December 1997 in anticipation of 1998 senior unsecured debt offerings. Due to the changing market conditions and the Company's expectation that it would not issue debt securities associated with the interest rate protection agreement, the Company settled its position. As a result, the Company has recognized an expense of approximately $8,475 associated with the termination of the interest rate protection agreement in the fourth quarter of 1998. 10. RESTRUCTURING AND ABANDONED PURSUIT COSTS CHARGE In connection with management's plan to improve operating efficiencies and reduce costs, the Company recognized a restructuring and abandoned pursuit costs charge of approximately $11,941 in 1998. The restructuring charge includes approximately $6,858 in severance costs, of which approximately $1,206 is non-cash relating to immediate vesting of restricted stock. The cash portion of the severance costs were paid in fiscal year 1999. Approximately $5,083 of the charge relates to abandoned acquisitions. 11. 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, 2000 1999 1998 ---- ---- ---- Interest paid, net of capitalized interest ......... $83,213 $79,866 $64,294 ======= ======= ======= Interest capitalized .......... $ 5,203 $ 5,568 $ 3,643 ======= ======= ======= Supplemental schedule of noncash investing and financing activities: Distribution payable on common stock/units ............ $30,281 $28,164 $27,081 ======= ======= ======= Distribution payable on preferred stock ............... $ 8,211 $ -- $ -- ======= ======= ======= Exchange of units for common shares: Minority interest ............. $(5,706) $(2,618) $(5,150) Common stock .................. 2 2 2 Additional paid in capital .... 5,704 2,616 5,148 ------- ------- ------- $ -- $ -- $ -- ======= ======= ======= In conjunction with the property and land acquisitions, the following assets and liabilities were assumed: Purchase of real estate .... $323,529 $ 75,226 $ 537,837 Mortgage loans ............. -- -- (8,771) Operating partnership units (3,474) (4,274) (49,413) Accounts payable and accrued expenses ....... (3,869) (342) (5,001) ------- ------ ------- Acquisition of real estate . $316,186 $ 70,610 $ 474,652 ======= ====== ======= In conjunction with certain property sales, the Company provided seller financing on behalf of certain buyers: Notes Receivable ...... $ 7,749 $ 17,620 $ -- ======= ====== ======= F-25

80 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 12 EARNINGS PER SHARE The computation of basic and diluted EPS is presented below. Year Ended Year Ended Year Ended December 31, December 31, December 31, 2000 1999 1998 ---- ---- ---- Numerator: Income Before Cumulative Effect of Change in Accounting Principle ........................ $ 117,864 $ 124,748 $ 77,697 Less: Preferred Stock Dividends ............. (32,844) (32,844) (30,610) ---------- ---------- ---------- Net Income Available to Common Stockholders Before Cumulative Effect of Change in Accounting Principle - For Basic and Diluted EPS .... 85,020 91,904 47,087 Cumulative Effect of Change in Accounting Principle ................................... -- -- (1,976) ---------- ---------- ---------- Net Income Available to Common Stockholders - For Basic and Diluted EPS ............. $ 85,020 $ 91,904 $ 45,111 ========== ========== ========== Denominator: Weighted Average Common Shares - Basic ...... 38,660,516 38,042,214 37,444,961 Effect of Dilutive Securities: Employee and Director Common Stock Options 256,069 101,801 182,515 ---------- ---------- ---------- Weighted Average Common Shares - Diluted .... 38,916,585 38,144,015 37,627,476 ========== ========== ========== Basic EPS: Net Income Available to Common Stockholders Before Cumulative Effect of Change in Accounting Principle .................................... $ 2.20 $ 2.42 $ 1.26 ========== ========== ========== Cumulative Effect of Change in Accounting Principle .......................................... $ -- $ -- $ (.05) ========== ========== ========== Net Income Available to Common Stockholders ...... $ 2.20 $ 2.42 $ 1.20 ========== ========== ========== Diluted EPS: Net Income Available to Common Stockholders Before Cumulative Effect of Change in Accounting Principle .................................... $ 2.18 $ 2.41 $ 1.25 ========== ========== ========== Cumulative Effect of Change in Accounting Principle ........................................ $ -- $ -- $ (.05) ========== ========== ========== Net Income Available to Common Stockholders ...... $ 2.18 $ 2.41 $ 1.20 ========== ========== ========== F-26

81 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 13. FUTURE RENTAL REVENUES The Company's 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, 2000 are approximately as follows: 2001 $ 271,452 2002 224,814 2003 172,922 2004 128,500 2005 85,939 Thereafter 235,135 --------- Total $1,118,762 ========= 14. EMPLOYEE BENEFIT PLANS The Company maintains two stock incentive plans (the "Stock Incentive Plans") which are administered by the Compensation Committee of the Board of Directors. There are approximately 7.7 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 receive 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 the stock options are 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, 2000, stock options covering 3.0 million shares were outstanding and stock options covering 3.5 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 Exercise Shares per Share Price Per Share ------ --------- --------------- Outstanding at December 31, 1997 .......... 1,331,500 $25.67 $18.25-$30.375 Granted ................................ 5,248,200 $34.92 $24.00-$35.81 Exercised or Converted ................. (165,500) $23.14 $20.25-$30.38 Expired or Terminated .................. (1,417,200) $35.42 $22.75-$35.81 ---------- Outstanding at December 31, 1998 .......... 4,997,000 $32.70 $18.25-$35.81 Granted ................................ 1,041,567 $25.35 $25.13-$27.69 Exercised or Converted ................. (68,000) $22.79 $20.25-$25.13 Expired or Terminated .................. (3,194,300) $35.31 $22.75-$35.81 ---------- Outstanding at December 31, 1999 .......... 2,776,267 $27.04 $18.25-$31.125 Granted ................................ 937,250 $27.34 $27.125-$30.00 Exercised or Converted ................. (605,550) $24.58 $18.25-$31.125 Expired or Terminated .................. (84,500) $28.63 $25.125-$31.125 ---------- Outstanding at December 31, 2000 3,023,467 $27.61 $18.25-$31.125 ========== F-27

82 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 14. EMPLOYEE BENEFIT PLANS, CONTINUED The following table summarizes currently outstanding and exercisable options as of December 31, 2000: Options Outstanding Options Exercisable --------------------------------------------- ----------------------------- Weighted Average Weighted Weighted Remaining Average Average Number Contractual Exercise Number Exercise Range of Exercise Price Outstanding Life Price Exercisable Price - ----------------------- ----------- ---- ----- ----------- ----- $18.25-$25.13 911,900 6.7 $23.99 911,900 $23.99 $26.44-$31.13 2,111,567 8.2 $29.17 1,195,417 $30.48 The Company applies Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees" ("APB 25"), in accounting for its Stock Incentive Plans. 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. 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", net income and earnings per share would have been the pro forma amounts indicated in the table below: For the Year Ended ------------------ 2000 1999 1998 ---- ---- ---- Net Income Available to Common Stockholders- as reported............... $85,020 $91,904 $45,111 Net Income Available to Common Stockholders- pro forma................. $84,075 $90,036 $43,324 Net Income Available to Common Stockholders per Share- as reported- Basic.................................................................. $ 2.20 $ 2.42 $ 1.20 Net Income Available to Common Stockholders per Share- pro forma- Basic $ 2.17 $ 2.37 $ 1.16 Net Income Available to Common Stockholders per Share- as reported- Diluted................................................................ $ 2.18 $ 2.41 $ 1.20 Net Income Available to Common Stockholders per Share- pro forma- Diluted................................................................ $ 2.16 $ 2.36 $ 1.15 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............................................. 8.33% 8.88% 8.01% Expected stock price volatility..................................... 20.30% 20.55% 20.56% Risk-free interest rate............................................. 6.18% 5.30% 5.64% Expected life of options............................................ 3.05 2.73 3.74 The weighted average fair value of options granted during 2000, 1999 and 1998 is 2.91, 1.79 and 2.95 per option, respectively. 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, 2000, 1999 and 1998, the Company made matching contributions of approximately $211, $208 and $198, respectively. In March 1996, the Board of Directors approved and the Company adopted a Deferred Income Plan (the "Plan"). At December 31, 2000, 765,159 units were outstanding. The expense related to these deferred income benefits is included in general and administrative and property management expense in the consolidated statements of operations. During 1998, the Company awarded 51,850 shares of restricted Common Stock to certain employees and 2,769 shares of restricted Common Stock to certain Directors. Other employees of the Company converted certain in-the-money employee stock options to 13,602 shares of restricted Common Stock. These restricted shares of Common F-28

83 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 14. EMPLOYEE BENEFIT PLANS, CONTINUED Stock had a fair value of $2,345 on the date of grant. The restricted Common Stock vests over a period from five to ten years. Compensation expense will be charged to earnings over the vesting period. During 1999, the Company awarded 72,300 shares of restricted Common Stock to certain employees and 3,504 shares of restricted Common Stock to certain Directors. Other employees of the Company converted certain in-the-money employee stock options to 5,224 shares of restricted Common Stock. These restricted shares of Common Stock had a fair value of $2,121 on the date of grant. The restricted Common Stock vests over a period from five to ten years. Compensation expense will be charged to earnings over the vesting period. During 2000, the Company awarded 355,139 shares of restricted Common Stock to certain employees and 3,663 shares of restricted Common Stock to certain Directors. Other employees of the Company converted certain in-the-money employee stock options to 14,903 shares of restricted Common Stock. These restricted shares of Common Stock had a fair value of $9,689 on the date of grant. The restricted Common Stock vests over a period from three to ten years. Compensation expense will be charged to earnings over the vesting period. 15. RELATED PARTY TRANSACTIONS On November 19, 1998, the Company sold two industrial properties to two limited partnerships, Roosevelt Glen Corporate Center ("Roosevelt") and Hartford Center Investment Company ("Hartford"), for a total consideration of approximately $8,341. An entity in which the sole shareholders are an officer and Director and a former officer and Director ("TSIC") has a 11.638% general partner interest and a former officer and Director has a 75.585% limited partner interest in Roosevelt. TSIC has a 12.39% general partner interest and a former officer and Director has a 80.454% limited partner interest in Hartford. On December 4, 1998, the Company sold one industrial property to Eastgate Shopping Center Investment Co. ("Eastgate"), a limited partnership, for a total consideration of approximately $2,360. TSIC has a 12.972% general partner interest and a former officer and Director has a 79.536% limited partner interest in Eastgate. In each case, the purchaser had the option of selling the properties back to the Company and the Company had the option of buying the properties back from the purchaser for a stipulated period of time. In January 2000, the purchasers exercised their options to sell the properties back to the Company. The gain on sale was deferred due to the existence of these options. On September 2, 1999, the September 1999 Joint Venture purchased a 1,159,121 square foot (unaudited) industrial property portfolio located in Los Angeles, California for approximately $63,901. An officer of the Company held ownership interests ranging between .004% and .13% in various entities that sold certain properties to the September 1999 Joint Venture. On September 15, 1999, the Company sold nine industrial properties to an entity whose Chairman of the Board of Directors is also Chairman of the Board of Directors of the Company. The gross proceeds from the sales of these nine industrial properties approximated $39,475 and the gain of sales approximated $14,552. The Company 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, 2000, 1999 and 1998, this relative received brokerage commissions in the amount of $60, $18 and $130, respectively, from the Company. The Company periodically utilizes consulting services from the private consulting firm of one of the Company's Directors. For the year ended December 31, 2000, 1999 and 1998 the Company has paid approximately $5, $15 and $36 of fees, respectively, to this entity. In January and February 2001, FR Development Services, Inc. ("FRDS") purchased all of the voting and non-voting shares (a total of 25,790 shares) of FRDS held by certain executive officers of the Company for approximately $1.3 F-29

84 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 15. RELATED PARTY TRANSACTIONS, CONTINUED million, in connection with FRDS' election to become a wholly owned taxable REIT subsidiary of the Company. At the time of the transaction, these executive officers had equity interests in FRDS totaling 2.76%. 16. COMMITMENTS AND CONTINGENCIES In the normal course of business, the Company 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 Company. Thirty-one properties have leases granting the tenants options to purchase the property. Such options are exercisable at various times at appraised fair market value or at a fixed purchase price generally in excess of the Company's depreciated cost of the asset. The Company has no notice of any exercise of any tenant purchase option. The Company has committed to the construction of 21 industrial properties totaling approximately 4.0 million square feet (unaudited) of GLA. The estimated total construction costs are approximately $177.7 million (unaudited). These developments are expected to be funded with net proceeds from the sales of properties, borrowings under the 2000 Unsecured Acquisition Facility and cash flow from operations. At December 31, 2000, the Company had four letters of credit outstanding in the aggregate amount of $1.8 million. These letters of credit expire between August 2001 and March 2003. 17. SUBSEQUENT EVENTS (UNAUDITED) During the period January 1, 2001 through March 2, 2001, the Company acquired 21 industrial properties and several land parcels for a total estimated investment of approximately $71,375. The Company also sold two industrial properties and one land parcel for approximately $2,737 of gross proceeds. On March 9, 2001, the Company declared a first quarter dividend of .6575 per share/unit on its common stock which is payable on April 23, 2001. The Company also declared a first quarter dividend of $.59375 per share, $54.688 per share ($.54688 per depositary share), $53.906 per share ($.53906 per depositary share), $49.687 per share ($.49687 per depositary share) and $49.375 per share ($.49375 per depositary share) on its Series A Preferred Stock, Series B Preferred Stock, Series C Preferred Stock, Series D Preferred Stock and Series E Preferred Stock, respectively, which is payable on April 2, 2001. On March 9, 2001, the Company called for the redemption of all of its outstanding Series A Preferred Stock at the price of 25.00 per share, plus accrued and unpaid dividends. The redemption date will be April 9, 2001. F-30

85 FIRST INDUSTRIAL REALTY TRUST, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA) 18. QUARTERLY FINANCIAL INFORMATION (UNAUDITED) YEAR ENDED DECEMBER 31, 2000 ---------------------------- FIRST SECOND THIRD FOURTH QUARTER QUARTER QUARTER QUARTER -------- -------- ------- ------- Total Revenues ................................... $95,148 $94,266 $96,551 $100,103 Equity In Income of Joint Ventures ............... 31 88 70 382 Income Allocated to Minority Interest ............ (3,799) (4,310) (4,041) (4,245) Income from Operations ........................... 22,465 20,567 24,623 20,913 Gain on Sale of Real Estate ...................... 5,874 10,057 6,280 7,085 Net Income ....................................... 28,339 30,624 30,903 27,998 Preferred Stock Dividends ........................ (8,211) (8,211) (8,211) (8,211) ------- ------- ------- -------- Net Income Available to Common Stockholders ...... $20,128 $22,413 $22,692 $ 19,787 ======= ======= ======= ======== Net Income Available to Common Stockholders per Weighted Average Common Share Outstanding: Basic ............ $ .52 $ .58 $ .58 $ .51 ======= ======= ======= ======== Diluted .......... $ .52 $ .58 $ .58 $ .51 ======= ======= ======= ======== YEAR ENDED DECEMBER 31, 1999 ---------------------------- FIRST SECOND THIRD FOURTH QUARTER QUARTER QUARTER QUARTER -------- -------- -------- ------- Total Revenues ................................... $95,428 $93,993 $94,131 $90,603 Equity In Income (Loss) of Joint Ventures ........ 126 120 126 (70) Income Allocated to Minority Interest ............ (3,443) (4,252) (6,106) (3,808) Income from Operations ........................... 24,090 23,470 23,664 23,727 Gain on Sale of Real Estate ...................... 1,545 6,797 16,999 4,456 Net Income ....................................... 25,635 30,267 40,663 28,183 Preferred Stock Dividends ........................ (8,211) (8,211) (8,211) (8,211) ------- ------- ------- ------- Net Income Available to Common Stockholders ...... $17,424 $22,056 $32,452 $19,972 ======= ======= ======= ======= Net Income Available to Common Stockholders per Weighted Average Common Share Outstanding: Basic ............ $ .46 $ .58 $ .85 $ .52 ======= ======= ======= ======= Diluted .......... $ .46 $ .58 $ .85 $ .52 ======= ======= ======= ======= F-31

86 REPORT OF INDEPENDENT ACCOUNTANTS To the Board of Directors and Stockholders of First Industrial Realty Trust, Inc.: Our audits of the consolidated financial statements referred to in our report dated February 9, 2001 of First Industrial Realty Trust, Inc. which report and consolidated financial statements 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 February 9, 2001 S-1

87 FIRST INDUSTRIAL REALTY TRUST, INC. SCHEDULE III: REAL ESTATE AND ACCUMULATED DEPRECIATION AS OF DECEMBER 31, 2000 (DOLLARS IN THOUSANDS) COSTS CAPITALIZED SUBSEQUENT TO GROSS AMOUNT CARRIED (b) ACQUISITION OR AT CLOSE OF PERIOD 12/31/00 INITIAL COST COMPLETION ----------------------------- LOCATION (a) ----------------- AND VALUATION BUILDING AND BUILDING ADDRESS (CITY/STATE) ENCUMBRANCES LAND BUILDINGS PROVISION LAND IMPROVEMENTS TOTAL - ---------------- ------------ ------------ ------ --------- --------- ------ ------------ ------- ATLANTA 4250 River Green Parkway Duluth, GA (d) $ 264 $ 1,522 $ 77 $ 264 $ 1,599 $ 1,863 3400 Corporate Parkway Duluth, GA (d) 281 1,621 351 281 1,972 2,253 3450 Corporate Parkway Duluth, GA (d) 506 2,904 162 506 3,066 3,572 3500 Corporate Parkway Duluth, GA (d) 260 1,500 94 260 1,594 1,854 3425 Corporate Parkway Duluth, GA (d) 385 2,212 184 385 2,396 2,781 1650 GA Highway 155 Atlanta, GA 788 4,544 335 788 4,879 5,667 14101 Industrial Park Boulevard Atlanta, GA 285 1,658 532 285 2,190 2,475 801-804 Blacklawn Road Atlanta, GA 361 2,095 227 361 2,322 2,683 1665 Dogwood Drive Atlanta, GA 635 3,662 222 635 3,884 4,519 1715 Dogwood Drive Atlanta, GA 288 1,675 216 288 1,891 2,179 11235 Harland Drive Atlanta, GA 125 739 52 125 791 916 700 Westlake Parkway Atlanta, GA 213 1,551 626 224 2,166 2,390 800 Westlake Parkway Atlanta, GA 450 2,645 531 479 3,147 3,626 4050 Southmeadow Parkway Atlanta, GA 401 2,813 166 425 2,955 3,380 4051 Southmeadow Parkway Atlanta, GA 697 3,486 865 726 4,322 5,048 4071 Southmeadow Parkway Atlanta, GA 750 4,460 772 828 5,154 5,982 4081 Southmeadow Parkway Atlanta, GA 1,012 5,450 687 1,157 5,992 7,149 1875 Rockdale Industrial Blvd. Atlanta, GA 386 2,264 209 387 2,472 2,859 3312 N. Berkeley Lake Road Duluth, GA 2,937 16,644 1,585 3,052 18,114 21,166 370 Great Southwest Parkway(n) Atlanta, GA 527 2,984 489 546 3,454 4,000 955 Cobb Place Kennesaw, GA 780 4,420 170 804 4,566 5,370 1640 Sands Place Marietta, GA 162 920 179 166 1,095 1,261 7000 Highland Parkway Smyrna, GA 761 4,213 107 696 4,385 5,081 2084 Lake Industrial Court Conyers, GA 662 -- 4,717 804 4,575 5,379 2039 Monier Blvd Lithia Springs, GA 651 3,340 1 652 3,340 3,992 1005 Sigman Road Conyers, GA 566 3,134 105 574 3,231 3,805 2050 East Park Drive Conyers, GA 452 2,504 183 459 2,680 3,139 1003 Sigman Road Conyers, GA 499 2,761 95 506 2,849 3,355 201 Greenwood McDonough, GA 2,066 304 18,950 2,205 19,115 21,320 220 Greenwood McDonough, GA 2,015 -- 9,102 2,015 9,102 11,117 BALTIMORE 3431 Benson Baltimore, MD 553 3,062 108 562 3,161 3,723 1801 Portal Baltimore, MD 251 1,387 168 271 1,535 1,806 1811 Portal Baltimore, MD 327 1,811 347 354 2,131 2,485 1831 Portal Baltimore, MD 268 1,486 453 290 1,917 2,207 1821 Portal Baltimore, MD 430 2,380 1,401 467 3,744 4,211 1820 Portal Baltimore, MD (j) 884 4,891 455 899 5,331 6,230 6615 Tributary Baltimore, MD 420 2,327 120 432 2,435 2,867 7340 Executive Frederick, MD 936 5,182 208 957 5,369 6,326 4845 Governers Way Frederick, MD 810 4,487 131 824 4,604 5,428 8900 Yellow Brick Road Baltimore, MD 447 2,473 238 475 2,683 3,158 7476 New Ridge Hanover, MD 394 2,182 155 401 2,330 2,731 1328 Charwood Road Hanover, MD 717 3,968 765 715 4,735 5,450 8779 Greenwood Place Savage, MD 704 3,896 168 727 4,041 4,768 1350 Blair Drive Odenton, MD 301 1,706 52 313 1,746 2,059 1360 Blair Drive Odenton, MD 321 1,820 54 329 1,866 2,195 1370 Blair Drive Odenton, MD 381 2,161 65 391 2,216 2,607 BATON ROUGE 11200 Industriplex Blvd. Baton Rouge, LA 463 2,624 994 610 3,471 4,081 11441 Industriplex Blvd. Baton Rouge, LA 331 1,874 568 384 2,389 2,773 11301 Industriplex Blvd. Baton Rouge, LA 265 1,499 304 305 1,763 2,068 6565 Exchequer Drive Baton Rouge, LA 409 2,319 182 421 2,489 2,910 CENTRAL PENNSYLVANIA 1214-B+B102 Freedom Road Cranberry Township, PA 31 994 617 205 1,437 1,642 401 Russell Drive Middletown, PA 262 857 1,474 287 2,306 2,593 2700 Commerce Drive Harrisburg, PA 196 997 670 206 1,657 1,863 2701 Commerce Drive Harrisburg, PA 141 859 1,172 164 2,008 2,172 2780 Commerce Drive Harrisburg, PA 113 743 1,033 209 1,680 1,889 7125 Grayson Road Harrisburg, PA 1,514 8,779 6 1,514 8,785 10,299 ACCUMULATED LOCATION DEPRECIATION YEAR BUILT/ DEPRECIABLE BUILDING ADDRESS (CITY/STATE) 12/31/00 RENOVATED LIVES (YEARS) - ---------------- ------------ -------- --------- ------------- ATLANTA 4250 River Green Parkway Duluth, GA $ 275 1988 (u) 3400 Corporate Parkway Duluth, GA 408 1987 (u) 3450 Corporate Parkway Duluth, GA 502 1988 (u) 3500 Corporate Parkway Duluth, GA 274 1991 (u) 3425 Corporate Parkway Duluth, GA 477 1990 (u) 1650 GA Highway 155 Atlanta, GA 888 1991 (u) 14101 Industrial Park Boulevard Atlanta, GA 307 1984 (u) 801-804 Blacklawn Road Atlanta, GA 515 1982 (u) 1665 Dogwood Drive Atlanta, GA 609 1973 (u) 1715 Dogwood Drive Atlanta, GA 367 1973 (u) 11235 Harland Drive Atlanta, GA 137 1988 (u) 700 Westlake Parkway Atlanta, GA 421 1990 (u) 800 Westlake Parkway Atlanta, GA 590 1991 (u) 4050 Southmeadow Parkway Atlanta, GA 499 1991 (u) 4051 Southmeadow Parkway Atlanta, GA 795 1989 (u) 4071 Southmeadow Parkway Atlanta, GA 862 1991 (u) 4081 Southmeadow Parkway Atlanta, GA 999 1989 (u) 1875 Rockdale Industrial Blvd. Atlanta, GA 378 1966 (u) 3312 N. Berkeley Lake Road Duluth, GA 2,185 1969 (u) 370 Great Southwest Parkway(n) Atlanta, GA 461 1996 (u) 955 Cobb Place Kennesaw, GA 380 1991 (u) 1640 Sands Place Marietta, GA 82 1977 (u) 7000 Highland Parkway Smyrna, GA 334 1998 (u) 2084 Lake Industrial Court Conyers, GA 28 1998 (u) 2039 Monier Blvd Lithia Springs, GA 17 1999 (u) 1005 Sigman Road Conyers, GA 101 1986 (u) 2050 East Park Drive Conyers, GA 94 1998 (u) 1003 Sigman Road Conyers, GA 83 1996 (u) 201 Greenwood McDonough, GA 504 1999 (u) 220 Greenwood McDonough, GA -- 2000 (u) BALTIMORE 3431 Benson Baltimore, MD 216 1988 (u) 1801 Portal Baltimore, MD 105 1987 (u) 1811 Portal Baltimore, MD 178 1987 (u) 1831 Portal Baltimore, MD 142 1990 (u) 1821 Portal Baltimore, MD 283 1986 (u) 1820 Portal Baltimore, MD 351 1982 (u) 6615 Tributary Baltimore, MD 168 1987 (u) 7340 Executive Frederick, MD 370 1988 (u) 4845 Governers Way Frederick, MD 315 1988 (u) 8900 Yellow Brick Road Baltimore, MD 187 1982 (u) 7476 New Ridge Hanover, MD 157 1987 (u) 1328 Charwood Road Hanover, MD 230 1986 (u) 8779 Greenwood Place Savage, MD 135 1978 (u) 1350 Blair Drive Odenton, MD 4 1991 (u) 1360 Blair Drive Odenton, MD 4 1991 (u) 1370 Blair Drive Odenton, MD 4 1991 (u) BATON ROUGE 11200 Industriplex Blvd. Baton Rouge, LA 170 1986 (u) 11441 Industriplex Blvd. Baton Rouge, LA 193 1987 (u) 11301 Industriplex Blvd. Baton Rouge, LA 103 1985 (u) 6565 Exchequer Drive Baton Rouge, LA 174 1986 (u) CENTRAL PENNSYLVANIA 1214-B+B102 Freedom Road Cranberry Township, PA 598 1982 (u) 401 Russell Drive Middletown, PA 862 1990 (u) 2700 Commerce Drive Harrisburg, PA 547 1990 (u) 2701 Commerce Drive Harrisburg, PA 545 1989 (u) 2780 Commerce Drive Harrisburg, PA 554 1989 (u) 7125 Grayson Road Harrisburg, PA 1,476 1991 (u) S-2

88 COSTS CAPITALIZED SUBSEQUENT TO GROSS AMOUNT CARRIED (b) ACQUISITION OR AT CLOSE OF PERIOD 12/31/00 INITIAL COST COMPLETION ----------------------------- LOCATION (a) ----------------- AND VALUATION BUILDING AND BUILDING ADDRESS (CITY/STATE) ENCUMBRANCES LAND BUILDINGS PROVISION LAND IMPROVEMENTS TOTAL - ---------------- ------------ ------------ ------ --------- --------- ------ ------------ ------- 7253 Grayson Road Harrisburg, PA 894 5,168 201 894 5,369 6,263 5020 Louise Drive Mechanicsburg, PA (c) 707 -- 2,782 716 2,773 3,489 7195 Grayson Harrisburg, PA (c) 478 2,771 80 479 2,850 3,329 400 First Street Middletown, PA 280 1,839 858 192 2,785 2,977 401 First Street Middletown, PA 819 5,381 2,266 563 7,903 8,466 500 Industrial Lane Middletown, PA 194 1,272 287 133 1,620 1,753 600 Hunter Lane Middletown, PA 191 -- 4,444 191 4,444 4,635 300 Hunter Lane Middletown, PA 216 -- 6,173 216 6,173 6,389 Fruehauf Building #6 Middletown, PA -- -- 6,429 -- 6,429 6,429 3380 Susquehanna Trail North York, PA 450 2,550 137 467 2,670 3,137 495 East Locust Lane York, PA 810 4,590 237 838 4,799 5,637 350 Old Silver Spring Road Mechanicsburg, PA 510 2,890 4,266 541 7,125 7,666 4500 Westport Drive Mechanicsburg, PA 690 3,910 257 727 4,130 4,857 41 Weaver Road Denver, PA 501 14,171 5,888 2,532 18,028 20,560 571 Independence Drive Mechanicsburg, PA 1,449 8,001 3,484 1,491 11,443 12,934 125 East Kensinger Drive Cranberry Township, PA 585 -- 3,286 1,341 2,530 3,871 CHICAGO 720-730 Landwehr Road Northbrook, IL (d) 521 2,982 1 521 2,983 3,504 3170-3190 MacArthur Boulevard Northbrook, IL (d) 370 2,126 281 370 2,407 2,777 20W201 101st Street Lemont, IL (d) 967 5,554 763 968 6,316 7,284 280-296 Palatine Road Wheeling, IL (d) 305 1,735 603 310 2,333 2,643 2300 Hammond Drive Schaumburg, IL 442 1,241 1,085 445 2,323 2,768 6500 North Lincoln Avenue Lincolnwood, IL 613 1,336 1,967 625 3,291 3,916 3600 West Pratt Avenue Lincolnwood, IL 1,050 5,767 498 1,050 6,265 7,315 917 North Shore Drive Lake Bluff, IL 556 3,212 47 556 3,259 3,815 6750 South Sayre Avenue Bedford Park, IL 224 1,309 102 224 1,411 1,635 585 Slawin Court Mount Prospect, IL 611 3,505 10 611 3,515 4,126 2300 Windsor Court Addison, IL 688 3,943 635 696 4,570 5,266 3505 Thayer Court Aurora, IL 430 2,472 23 430 2,495 2,925 3600 Thayer Court Aurora, IL 636 3,645 178 636 3,823 4,459 736-776 Industrial Drive Elmhurst, IL 349 1,994 918 349 2,912 3,261 480 East 14th St. Chicago Heights, IL 620 3,430 221 620 3,651 4,271 305-311 Era Drive Northbrook, IL 200 1,154 146 205 1,295 1,500 700-714 Landwehr Road Northbrook, IL 357 2,052 250 357 2,302 2,659 4330 South Racine Avenue Chicago, IL 448 1,893 231 468 2,104 2,572 13040 S. Crawford Ave. Alsip, IL 1,073 6,193 24 1,073 6,217 7,290 12241 Melrose Street Franklin Park, IL 332 1,931 1,085 469 2,879 3,348 3150-3160 MacArthur Boulevard Northbrook, IL (c) 439 2,518 111 429 2,639 3,068 365 North Avenue Carol Stream, IL (c) 1,082 6,961 81 1,082 7,042 8,124 2942 MacArthur Boulevard Northbrook, IL (c) 315 1,803 255 311 2,062 2,373 305-307 East North Avenue Carol Stream, IL (c) 126 -- 2,633 128 2,631 2,759 12301-12325 S Laramie Ave Alsip, IL 650 3,692 413 659 4,096 4,755 6300 W. Howard Niles, IL 743 4,208 459 789 4,621 5,410 301 Hintz Wheeling, IL 160 905 71 167 969 1,136 301 Alice Wheeling, IL 218 1,236 76 225 1,305 1,530 410 W 169th Street South Holland, IL 462 2,618 211 476 2,815 3,291 11939 S Central Avenue Alsip, IL 1,208 6,843 199 1,229 7,021 8,250 405 East Shawmut La Grange, IL 368 2,083 35 369 2,117 2,486 1010-50 Sesame Street Bensenville, IL (g) 979 5,546 265 1,003 5,787 6,790 5555 West 70th Place Bedford Park, IL 146 829 89 157 907 1,064 3200-3250 South St. Louis(n) Chicago, IL 110 625 988 113 1,610 1,723 3110-3130 South St. Louis Chicago, IL 115 650 51 117 699 816 7301 South Hamlin Chicago, IL 149 846 336 151 1,180 1,331 7401 South Pulaski Chicago, IL 664 3,763 636 669 4,394 5,063 3900 West 74th Street Chicago, IL 137 778 284 139 1,060 1,199 7501 S. Pulaski Chicago, IL 360 2,038 609 318 2,689 3,007 385 Fenton Lane West Chicago, IL 868 4,918 149 884 5,051 5,935 335 Crossroad Parkway Bolingbrook, IL 1,560 8,840 988 1,599 9,789 11,388 10435 Seymour Avenue Franklin Park, IL 181 1,024 384 190 1,399 1,589 905 Paramount Batavia, IL 243 1,375 333 252 1,699 1,951 1005 Paramount Batavia, IL 282 1,600 324 293 1,913 2,206 34-45 Lake Street Northlake, IL 440 2,491 288 455 2,764 3,219 2120-24 Roberts Broadview, IL 220 1,248 173 229 1,412 1,641 4309 South Morgan Street Chicago, IL 750 4,150 260 784 4,376 5,160 405-17 University Drive Arlington Hgts, IL 265 1,468 113 266 1,580 1,846 3575 Stern Avenue St. Charles, IL 431 2,386 31 436 2,412 2,848 3810 Stern Avenue St. Charles, IL 589 3,262 42 596 3,297 3,893 3645 Swenson Avenue St. Charles, IL 263 1,456 19 266 1,472 1,738 315 Kirk Road St. Charles, IL 1,404 7,774 98 1,419 7,857 9,276 550 Business Center Drive Mount Prospect, IL 266 1,473 18 269 1,488 1,757 700 Business Center Drive Mount Prospect, IL 270 1,492 18 272 1,508 1,780 ACCUMULATED LOCATION DEPRECIATION YEAR BUILT/ DEPRECIABLE BUILDING ADDRESS (CITY/STATE) 12/31/00 RENOVATED LIVES (YEARS) - ---------------- ------------ -------- --------- ------------- 7253 Grayson Road Harrisburg, PA 910 1990 (u) 5020 Louise Drive Mechanicsburg, PA 465 1995 (u) 7195 Grayson Harrisburg, PA 432 1994 (u) 400 First Street Middletown, PA 336 1963-1965 (u) 401 First Street Middletown, PA 965 1963-1965 (u) 500 Industrial Lane Middletown, PA 210 1963-1965 (u) 600 Hunter Lane Middletown, PA 404 (m) (u) 300 Hunter Lane Middletown, PA 536 (m) (u) Fruehauf Building #6 Middletown, PA 377 1998 (u) 3380 Susquehanna Trail North York, PA 255 1990 (u) 495 East Locust Lane York, PA 459 1993 (u) 350 Old Silver Spring Road Mechanicsburg, PA 512 1968 (u) 4500 Westport Drive Mechanicsburg, PA 370 1996 (u) 41 Weaver Road Denver, PA 1,416 1974 (u) 571 Independence Drive Mechanicsburg, PA 683 1999 (u) 125 East Kensinger Drive Cranberry Township, PA -- 2000 (u) CHICAGO 720-730 Landwehr Road Northbrook, IL 486 1978 (u) 3170-3190 MacArthur Boulevard Northbrook, IL 443 1978 (u) 20W201 101st Street Lemont, IL 1,268 1988 (u) 280-296 Palatine Road Wheeling, IL 368 1978 (u) 2300 Hammond Drive Schaumburg, IL 1,529 1970 (u) 6500 North Lincoln Avenue Lincolnwood, IL 1,490 1965/88 (u) 3600 West Pratt Avenue Lincolnwood, IL 1,079 1953/88 (u) 917 North Shore Drive Lake Bluff, IL 551 1974 (u) 6750 South Sayre Avenue Bedford Park, IL 237 1975 (u) 585 Slawin Court Mount Prospect, IL 526 1992 (u) 2300 Windsor Court Addison, IL 933 1986 (u) 3505 Thayer Court Aurora, IL 415 1989 (u) 3600 Thayer Court Aurora, IL 714 1989 (u) 736-776 Industrial Drive Elmhurst, IL 575 1975 (u) 480 East 14th St. Chicago Heights, IL 286 1958 (u) 305-311 Era Drive Northbrook, IL 235 1978 (u) 700-714 Landwehr Road Northbrook, IL 402 1978 (u) 4330 South Racine Avenue Chicago, IL 1,417 1978 (u) 13040 S. Crawford Ave. Alsip, IL 984 1976 (u) 12241 Melrose Street Franklin Park, IL 473 1969 (u) 3150-3160 MacArthur Boulevard Northbrook, IL 451 1978 (u) 365 North Avenue Carol Stream, IL 1,100 1969 (u) 2942 MacArthur Boulevard Northbrook, IL 413 1979 (u) 305-307 East North Avenue Carol Stream, IL -- 1999 (u) 12301-12325 S Laramie Ave Alsip, IL 519 1975 (u) 6300 W. Howard Niles, IL 399 1956/1964 (u) 301 Hintz Wheeling, IL 120 1960 (u) 301 Alice Wheeling, IL 161 1965 (u) 410 W 169th Street South Holland, IL 336 1974 (u) 11939 S Central Avenue Alsip, IL 649 1972 (u) 405 East Shawmut La Grange, IL 194 1965 (u) 1010-50 Sesame Street Bensenville, IL 466 1976 (u) 5555 West 70th Place Bedford Park, IL 73 1973 (u) 3200-3250 South St. Louis(n) Chicago, IL 299 1968 (u) 3110-3130 South St. Louis Chicago, IL 58 1968 (u) 7301 South Hamlin Chicago, IL 94 1975/1986 (u) 7401 South Pulaski Chicago, IL 375 1975/1986 (u) 3900 West 74th Street Chicago, IL 98 1975/1986 (u) 7501 S. Pulaski Chicago, IL 216 1975/1986 (u) 385 Fenton Lane West Chicago, IL 376 1990 (u) 335 Crossroad Parkway Bolingbrook, IL 736 1996 (u) 10435 Seymour Avenue Franklin Park, IL 110 1967/1974 (u) 905 Paramount Batavia, IL 120 1977 (u) 1005 Paramount Batavia, IL 137 1978 (u) 34-45 Lake Street Northlake, IL 196 1978 (u) 2120-24 Roberts Broadview, IL 115 1960 (u) 4309 South Morgan Street Chicago, IL 308 1975 (u) 405-17 University Drive Arlington Hgts, IL 103 1977/1978 (u) 3575 Stern Avenue St. Charles, IL 5 1979/1984 (u) 3810 Stern Avenue St. Charles, IL 7 1985 (u) 3645 Swenson Avenue St. Charles, IL 3 1981 (u) 315 Kirk road St. Charles, IL 16 1969/1995 (u) 550 Business Center Drive Mount Prospect, IL 3 1984 (u) 700 Business Center Drive Mount Prospect, IL 3 1980 (u) S-3

89 COSTS CAPITALIZED SUBSEQUENT TO GROSS AMOUNT CARRIED (b) ACQUISITION OR AT CLOSE OF PERIOD 12/31/00 INITIAL COST COMPLETION ----------------------------- LOCATION (a) ----------------- AND VALUATION BUILDING AND BUILDING ADDRESS (CITY/STATE) ENCUMBRANCES LAND BUILDINGS PROVISION LAND IMPROVEMENTS TOTAL - ---------------- ------------ ------------ ------ --------- --------- ------ ------------ ------- 555 Business Center Drive Mount Prospect, IL 241 1,336 18 244 1,351 1,595 800 Business Center Drive Mount Prospect, IL 631 3,493 45 638 3,531 4,169 580 Slawin Court Mount Prospect, IL 233 1,292 17 236 1,306 1,542 1150 Feehanville Drive Mount Prospect, IL 260 1,437 18 262 1,453 1,715 851 Feehanville Drive Mount Prospect, IL 269 1,487 19 272 1,503 1,775 1200 Business Center Drive Mount Prospect, IL 765 4,237 54 774 4,282 5,056 1331 Business Center Drive Mount Prospect, IL 235 1,303 17 238 1,317 1,555 1601 Feehanville Drive Mount Prospect, IL 434 2,402 29 438 2,427 2,865 3627 Stern Avenue St. Charles, IL 187 1,034 13 189 1,045 1,234 902 Feehanville Drive Mount Prospect, IL 316 1,750 24 320 1,770 2,090 1661 Feehanville Drive Mount Prospect, IL 985 5,455 75 997 5,518 6,515 CINCINNATI 9900-9970 Princeton Cincinnati, OH (e) 545 3,088 1,031 566 4,098 4,664 2940 Highland Avenue Cincinnati, OH (e) 1,717 9,730 1,096 1,772 10,771 12,543 4700-4750 Creek Road Cincinnati, OH (e) 1,080 6,118 533 1,109 6,622 7,731 12072 Best Place Springboro, OH 426 -- 3,320 443 3,303 3,746 901 Pleasant Valley Drive Springboro, OH 304 1,721 301 316 2,010 2,326 4440 Mulhauser Road Cincinnati, OH 1,067 39 5,114 655 5,565 6,220 4434 Mulhauser Road Cincinnati, OH 444 16 4,264 463 4,261 4,724 9449 Glades Drive Hamilton, OH 464 -- 411 477 398 875 CLEVELAND 6675 Parkland Blvd Cleveland, OH 548 3,103 173 571 3,253 3,824 COLUMBUS 3800 Lockbourne Industrial Parkway Columbus, OH 1,133 6,421 445 1,116 6,883 7,999 3880 Groveport Road Columbus, OH 2,145 12,154 565 2,165 12,699 14,864 1819 North Walcutt Road Columbus, OH 810 4,590 236 831 4,805 5,636 4300 Cemetery Road Hilliard, OH 1,103 6,248 215 1,160 6,406 7,566 4115 Leap Road (n) Hilliard, OH 758 4,297 142 777 4,420 5,197 3300 Lockbourne Columbus, OH 708 3,920 123 710 4,041 4,751 DALLAS 1275-1281 Roundtable Drive Dallas, TX 148 839 (111 117 759 876 2406-2416 Walnut Ridge Dallas, TX 178 1,006 44 183 1,045 1,228 12750 Perimiter Drive Dallas, TX 638 3,618 190 660 3,786 4,446 1324-1343 Roundtable Drive Dallas, TX 178 1,006 271 184 1,271 1,455 1405-1409 Avenue II East Grand Prairie, TX 118 671 (51 98 640 738 2651-2677 Manana Dallas, TX 266 1,510 77 275 1,578 1,853 2401-2419 Walnut Ridge Dallas, TX 148 839 38 153 872 1,025 4248-4252 Simonton Farmers Ranch, TX 888 5,032 369 920 5,369 6,289 900-906 Great Southwest Pkwy Arlington, TX 237 1,342 229 270 1,538 1,808 2179 Shiloh Road Garland, TX 251 1,424 47 256 1,466 1,722 2159 Shiloh Road Garland, TX 108 610 28 110 636 746 2701 Shiloh Road Garland, TX 818 4,636 768 923 5,299 6,222 12784 Perimeter Drive (o) Dallas, TX 350 1,986 384 396 2,324 2,720 3000 West Commerce Dallas, TX 456 2,584 147 469 2,718 3,187 3030 Hansboro Dallas, TX 266 1,510 156 276 1,656 1,932 5222 Cockrell Hill Dallas, TX 296 1,677 90 306 1,757 2,063 405-407 113th Arlington, TX 181 1,026 101 185 1,123 1,308 816 111th Street Arlington, TX 251 1,421 62 258 1,476 1,734 1017-25 Jacksboro Highway Fort Worth, TX 97 537 68 103 599 702 7341 Dogwwod Park Richland Hills, TX 79 435 36 84 466 550 7427 Dogwwod Park Richland Hills, TX 96 532 54 102 580 682 7348-54 Tower Street Richland Hills, TX 88 489 42 94 525 619 7370 Dogwwod Park Richland Hills, TX 91 503 54 96 552 648 7339-41 Tower Street Richland Hills, TX 98 541 46 104 581 685 7437-45 Tower Street Richland Hills, TX 102 563 44 108 601 709 7331-59 Airport Freeway Richland Hills, TX 354 1,958 157 372 2,097 2,469 7338-60 Dogwwod Park Richland Hills, TX 106 587 65 112 646 758 7450-70 Dogwwod Park Richland Hills, TX 106 584 78 112 656 768 7423-49 Airport Freeway Richland Hills, TX 293 1,621 190 308 1,796 2,104 7400 Whitehall Street Richland Hills, TX 109 603 46 115 643 758 1602-1654 Terre Colony Dallas, TX 458 2,596 118 468 2,704 3,172 3330 Duncanville Road Dallas, TX 197 1,114 17 199 1,129 1,328 2001 110th Street Grand Prairie, TX 287 1,624 25 290 1,646 1,936 6851-6909 Snowden Road Fort Worth, TX 1,025 5,810 228 1,038 6,025 7,063 2351-2355 Merritt Drive Garland, TX 101 574 10 103 582 685 10575 Vista Park Dallas, TX 366 2,074 32 371 2,101 2,472 701-735 North Plano Road Richardson, TX 696 3,944 60 705 3,995 4,700 2259 Merritt Drive Garland, TX 96 544 9 97 552 649 ACCUMULATED LOCATION DEPRECIATION YEAR BUILT/ DEPRECIABLE BUILDING ADDRESS (CITY/STATE) 12/31/00 RENOVATED LIVES (YEARS) - ---------------- ------------ -------- --------- ------------- 555 Business Center Drive Mount Prospect, IL 3 1981 (u) 800 Business Center Drive Mount Prospect, IL 7 1988/1999 (u) 580 Slawin Court Mount Prospect, IL 3 1985 (u) 1150 Feehanville Drive Mount Prospect, IL 3 1983 (u) 851 Feehanville Drive Mount Prospect, IL 3 1983 (u) 1200 Business Center Drive Mount Prospect, IL 9 1988/2000 (u) 1331 Business Center Drive Mount Prospect, IL 3 1985 (u) 1601 Feehanville Drive Mount Prospect, IL 5 1986/2000 (u) 3627 Stern Avenue St. Charles, IL 2 1979 (u) 902 Feehanville Drive Mount Prospect, IL 4 1983 (u) 1661 Feehanville Drive Mount Prospect, IL 11 1986 (u) CINCINNATI 9900-9970 Princeton Cincinnati, OH 533 1970 (u) 2940 Highland Avenue Cincinnati, OH 1,401 1969/1974 (u) 4700-4750 Creek Road Cincinnati, OH 803 1960 (u) 12072 Best Place Springboro, OH 340 1984 (u) 901 Pleasant Valley Drive Springboro, OH 171 1984 (u) 4440 Mulhauser Road Cincinnati, OH 324 1999 (u) 4434 Mulhauser Road Cincinnati, OH 34 1999 (u) 9449 Glades Drive Hamilton, OH -- 1999 (u) CLEVELAND 6675 Parkland Blvd Cleveland, OH 345 1991 (u) COLUMBUS 3800 Lockbourne Industrial Parkway Columbus, OH 627 1986 (u) 3880 Groveport Road Columbus, OH 1,322 1986 (u) 1819 North Walcutt Road Columbus, OH 393 1973 (u) 4300 Cemetery Road Hilliard, OH 453 1968 (u) 4115 Leap Road (n) Hilliard, OH 269 1977 (u) 3300 Lockbourne Columbus, OH 227 1964 (u) DALLAS 1275-1281 Roundtable Drive Dallas, TX 66 1966 (u) 2406-2416 Walnut Ridge Dallas, TX 80 1978 (u) 12750 Perimiter Drive Dallas, TX 302 1979 (u) 1324-1343 Roundtable Drive Dallas, TX 110 1972 (u) 1405-1409 Avenue II East Grand Prairie, TX 56 1969 (u) 2651-2677 Manana Dallas, TX 123 1966 (u) 2401-2419 Walnut Ridge Dallas, TX 67 1978 (u) 4248-4252 Simonton Farmers Ranch, TX 416 1973 (u) 900-906 Great Southwest Pkwy Arlington, TX 112 1972 (u) 2179 Shiloh Road Garland, TX 112 1982 (u) 2159 Shiloh Road Garland, TX 49 1982 (u) 2701 Shiloh Road Garland, TX 417 1981 (u) 12784 Perimeter Drive (o) Dallas, TX 174 1981 (u) 3000 West Commerce Dallas, TX 207 1980 (u) 3030 Hansboro Dallas, TX 145 1971 (u) 5222 Cockrell Hill Dallas, TX 135 1973 (u) 405-407 113th Arlington, TX 98 1969 (u) 816 111th Street Arlington, TX 116 1972 (u) 1017-25 Jacksboro Highway Fort Worth, TX 32 1970 (u) 7341 Dogwwod Park Richland Hills, TX 25 1973 (u) 7427 Dogwwod Park Richland Hills, TX 31 1973 (u) 7348-54 Tower Street Richland Hills, TX 28 1978 (u) 7370 Dogwwod Park Richland Hills, TX 29 1987 (u) 7339-41 Tower Street Richland Hills, TX 31 1980 (u) 7437-45 Tower Street Richland Hills, TX 32 1977 (u) 7331-59 Airport Freeway Richland Hills, TX 122 1987 (u) 7338-60 Dogwwod Park Richland Hills, TX 36 1978 (u) 7450-70 Dogwwod Park Richland Hills, TX 45 1985 (u) 7423-49 Airport Freeway Richland Hills, TX 102 1985 (u) 7400 Whitehall Street Richland Hills, TX 35 1981 (u) 1602-1654 Terre Colony Dallas, TX 56 1987 (u) 3330 Duncanville Road Dallas, TX 7 1973/93 (u) 2001 110th Street Grand Prairie, TX 10 1985/86 (u) 6851-6909 Snowden Road Fort Worth, TX 44 1986 (u) 2351-2355 Merritt Drive Garland, TX 4 1988 (u) 10575 Vista Park Dallas, TX 13 1972/94 (u) 701-735 North Plano Road Richardson, TX 25 1986 (u) 2259 Merritt Drive Garland, TX 4 1986/99 (u) S-4

90 COSTS CAPITALIZED SUBSEQUENT TO GROSS AMOUNT CARRIED (b) ACQUISITION OR AT CLOSE OF PERIOD 12/31/00 INITIAL COST COMPLETION ----------------------------- LOCATION (a) ----------------- AND VALUATION BUILDING AND BUILDING ADDRESS (CITY/STATE) ENCUMBRANCES LAND BUILDINGS PROVISION LAND IMPROVEMENTS TOTAL - ---------------- ------------ ------------ ------ --------- --------- ------ ------------ ------- 2260 Merritt Drive Garland, TX 319 1,806 29 323 1,831 2,154 2220 Merritt Drive Garland, TX 352 1,993 32 356 2,021 2,377 2010 Merritt Drive Garland, TX 350 1,981 30 354 2,007 2,361 2363 Merritt Drive Garland, TX 73 412 7 74 418 492 2447 Merritt Drive Garland, TX 70 395 7 71 401 472 2465-2475 Merritt Drive Garland, TX 91 514 8 92 521 613 2485-2505 Merritt Drive Garland, TX 431 2,440 39 436 2,474 2,910 17919 Waterview Parkway Dallas, TX 833 4,718 71 843 4,779 5,622 4201 Highway 75 North Sherman, TX 300 1,700 29 304 1,725 2,029 2425 East Pioneer Drive Irving 263 1,488 288 266 1,773 2,039 1350 Avenue South Grand Prairie, TX 803 4,548 71 813 4,609 5,422 DAYTON 6094-6104 Executive Blvd Dayton, OH 181 1,025 134 184 1,156 1,340 6202-6220 Executive Blvd Dayton, OH 268 1,521 113 275 1,627 1,902 6268-6294 Executive Blvd Dayton, OH 255 1,444 160 262 1,597 1,859 5749-5753 Executive Blvd Dayton, OH 50 282 87 53 366 419 6230-6266 Executive Blvd Dayton, OH 271 1,534 351 280 1,876 2,156 2200-2224 Sandridge Road Moriane, OH 218 1,233 96 223 1,324 1,547 8119-8137 Uehling Lane Dayton, OH 103 572 14 103 586 689 DENVER 7100 North Broadway - 1 Denver, CO 201 1,141 235 215 1,362 1,577 7100 North Broadway - 2 Denver, CO 203 1,150 233 204 1,382 1,586 7100 North Broadway - 3 Denver, CO 139 787 73 140 859 999 7100 North Broadway - 5 Denver, CO 180 1,018 86 178 1,106 1,284 7100 North Broadway - 6 Denver, CO 269 1,526 119 271 1,643 1,914 20100 East 32nd Avenue Parkway Aurora, CO 333 1,888 231 314 2,138 2,452 15700-15820 West 6th Avenue Golden, Co 333 1,887 43 318 1,945 2,263 15850-15884 West 6th Avenue Golden, Co 201 1,139 45 206 1,179 1,385 5454 Washington Denver, CO 154 873 78 156 949 1,105 525 East 70th Street Denver, CO 68 384 8 69 391 460 565 East 70th Street Denver, CO 169 960 56 172 1,013 1,185 605 East 70th Street Denver, CO 192 1,089 70 194 1,157 1,351 625 East 70th Street Denver, CO 136 768 55 137 822 959 665 East 70th Street Denver, CO 136 768 38 137 805 942 700 West 48th Street Denver, CO 302 1,711 83 307 1,789 2,096 702 West 48th Street Denver, CO 135 763 131 139 890 1,029 800 East 73rd Denver, CO 225 1,273 101 222 1,377 1,599 850 East 73rd Denver, CO 177 1,005 97 179 1,100 1,279 6425 North Washington Denver, CO 374 2,118 153 385 2,260 2,645 3370 North Peoria Street Aurora, CO 163 924 169 163 1,093 1,256 3390 North Peoria Street Aurora, CO 145 822 37 147 857 1,004 3508-3538 North Peoria Street Aurora, CO 260 1,472 71 264 1,539 1,803 3568 North Peoria Street Aurora, CO 222 1,260 78 225 1,335 1,560 4785 Elati Denver, CO 173 981 86 175 1,065 1,240 4770 Fox Street Denver, CO 132 750 50 134 798 932 1550 W. Evans Denver, CO 388 2,200 83 385 2,286 2,671 3751-71 Revere Street Denver, CO 262 1,486 72 267 1,553 1,820 3871 Revere Denver, CO 361 2,047 58 368 2,098 2,466 5454 Havana Street Denver, CO 204 1,156 25 207 1,178 1,385 5500 Havana Street Denver, CO 167 946 20 169 964 1,133 4570 Ivy Street Denver, CO 219 1,239 132 220 1,370 1,590 5855 Stapleton Drive North Denver, CO 288 1,630 35 290 1,663 1,953 5885 Stapleton Drive North Denver, CO 376 2,129 124 380 2,249 2,629 5200-5280 North Broadway Denver, CO 169 960 113 171 1,071 1,242 5977-5995 North Broadway Denver, CO 268 1,518 40 271 1,555 1,826 2952-5978 North Broadway Denver, CO 414 2,346 295 422 2,633 3,055 6400 North Broadway Denver, CO 318 1,804 73 325 1,870 2,195 875 Parfer Street Lakewood, CO 288 1,633 82 293 1,710 2,003 4721 Ironton Street Denver, CO 232 1,313 172 236 1,481 1,717 833 Parfer Street Lakewood, CO 196 1,112 41 199 1,150 1,349 11005 West 8th Avenue Lakewood, CO 102 580 57 104 635 739 7100 North Broadway - 7 Denver, CO 215 1,221 181 217 1,400 1,617 7100 North Broadway - 8 Denver, CO 79 448 191 80 638 718 6804 East 48th Avenue Denver, CO 253 1,435 64 256 1,496 1,752 445 Bryant Street Denver, CO 1,831 10,219 517 1,829 10,738 12,567 East 47th Drive - A Denver, CO 474 2,689 120 441 2,842 3,283 7025 South Revere Parkway Denver, CO 558 3,177 169 565 3,339 3,904 9500 West 49th Street - A Wheatridge, CO 283 1,625 20 286 1,642 1,928 9500 West 49th Street - B Wheatridge, CO 225 1,272 16 226 1,287 1,513 9500 West 49th Street - C Wheatridge, CO 602 3,409 17 600 3,428 4,028 ACCUMULATED LOCATION DEPRECIATION YEAR BUILT/ DEPRECIABLE BUILDING ADDRESS (CITY/STATE) 12/31/00 RENOVATED LIVES (YEARS) - ---------------- ------------ -------- --------- ------------- 2260 Merritt Drive Garland, TX 11 1986/2000 (u) 2220 Merritt Drive Garland, TX 13 1986 (u) 2010 Merritt Drive Garland, TX 13 1986 (u) 2363 Merritt Drive Garland, TX 3 1986 (u) 2447 Merritt Drive Garland, TX 3 1986 (u) 2465-2475 Merritt Drive Garland, TX 3 1986 (u) 2485-2505 Merritt Drive Garland, TX 15 1987 (u) 17919 Waterview Parkway Dallas, TX 30 1986 (u) 4201 Highway 75 North Sherman, TX 25 1987 (u) 2425 East Pioneer Drive Irving 25 1987 (u) 1350 Avenue South Grand Prairie, TX 67 1994 (u) DAYTON 6094-6104 Executive Blvd Dayton, OH 113 1975 (u) 6202-6220 Executive Blvd Dayton, OH 168 1976 (u) 6268-6294 Executive Blvd Dayton, OH 172 1989 (u) 5749-5753 Executive Blvd Dayton, OH 59 1975 (u) 6230-6266 Executive Blvd Dayton, OH 190 1979 (u) 2200-2224 Sandridge Road Moriane, OH 112 1983 (u) 8119-8137 Uehling Lane Dayton, OH 25 1978 (u) DENVER 7100 North Broadway - 1 Denver, CO 143 1978 (u) 7100 North Broadway - 2 Denver, CO 134 1978 (u) 7100 North Broadway - 3 Denver, CO 90 1978 (u) 7100 North Broadway - 5 Denver, CO 139 1978 (u) 7100 North Broadway - 6 Denver, CO 171 1978 (u) 20100 East 32nd Avenue Parkway Aurora, CO 361 1997 (u) 15700-15820 West 6th Avenue Golden, Co 167 1978 (u) 15850-15884 West 6th Avenue Golden, Co 97 1978 (u) 5454 Washington Denver, CO 96 1985 (u) 525 East 70th Street Denver, CO 32 1985 (u) 565 East 70th Street Denver, CO 94 1985 (u) 605 East 70th Street Denver, CO 104 1985 (u) 625 East 70th Street Denver, CO 73 1985 (u) 665 East 70th Street Denver, CO 73 1985 (u) 700 West 48th Street Denver, CO 155 1984 (u) 702 West 48th Street Denver, CO 99 1984 (u) 800 East 73rd Denver, CO 129 1984 (u) 850 East 73rd Denver, CO 99 1984 (u) 6425 North Washington Denver, CO 177 1983 (u) 3370 North Peoria Street Aurora, CO 141 1978 (u) 3390 North Peoria Street Aurora, CO 76 1978 (u) 3508-3538 North Peoria Street Aurora, CO 139 1978 (u) 3568 North Peoria Street Aurora, CO 137 1978 (u) 4785 Elati Denver, CO 95 1972 (u) 4770 Fox Street Denver, CO 67 1972 (u) 1550 W. Evans Denver, CO 190 1975 (u) 3751-71 Revere Street Denver, CO 132 1980 (u) 3871 Revere Denver, CO 170 1980 (u) 5454 Havana Street Denver, CO 96 1980 (u) 5500 Havana Street Denver, CO 78 1980 (u) 4570 Ivy Street Denver, CO 120 1985 (u) 5855 Stapleton Drive North Denver, CO 141 1985 (u) 5885 Stapleton Drive North Denver, CO 181 1985 (u) 5200-5280 North Broadway Denver, CO 94 1977 (u) 5977-5995 North Broadway Denver, CO 131 1978 (u) 2952-5978 North Broadway Denver, CO 207 1978 (u) 6400 North Broadway Denver, CO 151 1982 (u) 875 Parfer Street Lakewood, CO 137 1975 (u) 4721 Ironton Street Denver, CO 109 1969 (u) 833 Parfer Street Lakewood, CO 93 1974 (u) 11005 West 8th Avenue Lakewood, CO 50 1974 (u) 7100 North Broadway - 7 Denver, CO 129 1985 (u) 7100 North Broadway - 8 Denver, CO 48 1985 (u) 6804 East 48th Avenue Denver, CO 120 1973 (u) 445 Bryant Street Denver, CO 731 1960 (u) East 47th Drive - A Denver, CO 309 1997 (u) 7025 South Revere Parkway Denver, CO 377 1997 (u) 9500 West 49th Street - A Wheatridge, CO 169 1997 (u) 9500 West 49th Street - B Wheatridge, CO 110 1997 (u) 9500 West 49th Street - C Wheatridge, CO 296 1997 (u) S-5

91 COSTS CAPITALIZED SUBSEQUENT TO GROSS AMOUNT CARRIED (b) ACQUISITION OR AT CLOSE OF PERIOD 12/31/00 INITIAL COST COMPLETION ----------------------------- LOCATION (a) ----------------- AND VALUATION BUILDING AND BUILDING ADDRESS (CITY/STATE) ENCUMBRANCES LAND BUILDINGS PROVISION LAND IMPROVEMENTS TOTAL - ---------------- ------------ ------------ ------ --------- --------- ------ ------------ ------- 9500 West 49th Street - D Wheatridge, CO 271 1,537 131 246 1,693 1,939 8100 South Park Way - A Littleton, CO 442 2,507 314 423 2,840 3,263 8100 South Park Way - B Littleton, CO 103 582 155 104 736 840 8100 South Park Way - C Littleton, CO 568 3,219 159 575 3,371 3,946 451-591 East 124th Avenue Littleton, CO 383 2,145 36 383 2,181 2,564 14100 East Jewell Aurora, CO 395 2,240 216 400 2,451 2,851 14190 East Jewell Aurora, CO 199 1,126 125 201 1,249 1,450 608 Garrison Street Lakewood, CO 265 1,501 238 267 1,737 2,004 610 Garrison Street Lakewood, CO 264 1,494 252 266 1,744 2,010 1111 West Evans (A&C) Denver, CO 233 1,321 34 236 1,352 1,588 1111 West Evans (B) Denver, CO 30 169 5 30 174 204 15000 West 6th Avenue Golden, Co 913 5,174 314 916 5,485 6,401 14998 West 6th Avenue Bldg E Golden, Co 565 3,199 81 568 3,277 3,845 14998 West 6th Avenue Bldg F Englewood, CO 269 1,525 150 271 1,673 1,944 12503 East Euclid Drive Denver, CO 1,219 6,905 385 1,208 7,301 8,509 6547 South Racine Circle Denver, CO 748 4,241 288 739 4,538 5,277 7800 East Iliff Avenue Denver, CO 188 1,067 29 190 1,094 1,284 2369 South Trenton Way Denver, CO 292 1,656 147 294 1,801 2,095 2370 South Trenton Way Denver, CO 200 1,132 103 201 1,234 1,435 2422 S. Trenton Way Denver, CO 241 1,364 83 243 1,445 1,688 2452 South Trenton Way Denver, CO 421 2,386 64 426 2,445 2,871 651 Topeka Way Denver, CO 194 1,099 58 198 1,153 1,351 680 Atchinson Way Denver, CO 194 1,099 42 198 1,137 1,335 8122 South Park Lane - A Littleton, CO 394 2,232 168 398 2,396 2,794 8122 South Park Lane - B Littleton, CO 186 1,054 43 188 1,095 1,283 1600 South Abilene Aurora, CO 465 2,633 56 467 2,687 3,154 1620 South Abilene Aurora, CO 268 1,520 108 270 1,626 1,896 1640 South Abilene Aurora, CO 368 2,085 76 382 2,147 2,529 13900 East Florida Ave Aurora, CO 189 1,071 70 190 1,140 1,330 4301 South Federal Boulevard Englewood, CO 237 1,341 89 239 1,428 1,667 14401-14492 East 33rd Place Aurora, CO 445 2,519 175 440 2,699 3,139 11701 East 53rd Avenue Denver, CO 416 2,355 57 422 2,406 2,828 5401 Oswego Street Denver, CO 273 1,547 101 278 1,643 1,921 3811 Joliet Denver, CO 735 4,166 131 752 4,280 5,032 2630 West 2nd Avenue Denver, CO 53 299 (10 51 291 342 2650 West 2nd Avenue Denver, CO 221 1,252 27 223 1,277 1,500 14818 West 6th Avenue Bldg A Golden, Co 494 2,799 242 486 3,049 3,535 14828 West 6th Avenue Bldg B Golden, Co 519 2,942 182 523 3,120 3,643 12055 E. 49th Ave/4955 Peoria Denver, CO 298 1,688 221 305 1,902 2,207 4940-4950 Paris Denver, CO 152 861 41 156 898 1,054 4970 Paris Denver, CO 95 537 22 97 557 654 5010 Paris Denver, CO 89 505 17 91 520 611 7367 South Revere Parkway Englewood, CO 926 5,124 158 934 5,274 6,208 10311 W. Hampden Ave Lakewood, CO 577 2,984 85 578 3,068 3,646 9195 6th Avenue Lakewood, CO 705 8 3,572 705 3,580 4,285 8200 East Park Meadows Drive (n) Lone Tree, CO 1,297 7,348 61 1,306 7,400 8,706 3250 Quentin (n) Aurora, CO 1,220 6,911 55 1,228 6,958 8,186 DES MOINES 1500 East Washington Avenue Des Moines, IA 610 4,251 778 623 5,016 5,639 1600 East Washington Avenue Des Moines, IA 209 1,557 171 221 1,716 1,937 4121 McDonald Avenue Des Moines, IA 390 2,931 302 417 3,206 3,623 4141 McDonald Avenue Des Moines, IA 706 5,518 759 787 6,196 6,983 4161 McDonald Avenue Des Moines, IA 389 3,046 1,007 499 3,943 4,442 3100 Justin Des Moines, IA 139 772 38 140 809 949 3101 104th St. Des Moines, IA 142 788 36 143 823 966 3051 104th St. Des Moines, IA 70 388 55 70 443 513 2250 Delaware Ave. Des Moines, IA 291 1,609 283 293 1,890 2,183 DETROIT 2654 Elliott Troy, MI (d) 57 334 82 57 416 473 1731 Thorncroft Troy, MI (d) 331 1,904 25 331 1,929 2,260 1653 E. Maple Troy, MI (d) 192 1,104 102 192 1,206 1,398 47461 Clipper Plymouth, MI (d) 122 723 106 122 829 951 47522 Galleon Plymouth, MI (d) 85 496 11 85 507 592 4150 Varsity Drive Ann Arbor, MI (d) 168 969 12 168 981 1,149 238 Executive Drive Troy, MI 52 173 479 100 604 704 256 Executive Drive Troy, MI 44 146 442 85 547 632 301 Executive Drive Troy, MI 71 293 614 133 845 978 449 Executive Drive Troy, MI 125 425 959 218 1,291 1,509 501 Executive Drive Troy, MI 71 236 644 129 822 951 451 Robbins Drive Troy, MI 96 448 990 192 1,342 1,534 ACCUMULATED LOCATION DEPRECIATION YEAR BUILT/ DEPRECIABLE BUILDING ADDRESS (CITY/STATE) 12/31/00 RENOVATED LIVES (YEARS) - ---------------- ------------ -------- --------- ------------- 9500 West 49th Street - D Wheatridge, CO 181 1997 (u) 8100 South Park Way - A Littleton, CO 364 1997 (u) 8100 South Park Way - B Littleton, CO 129 1984 (u) 8100 South Park Way - C Littleton, CO 267 1984 (u) 451-591 East 124th Avenue Littleton, CO 181 1979 (u) 14100 East Jewell Aurora, CO 200 1980 (u) 14190 East Jewell Aurora, CO 104 1980 (u) 608 Garrison Street Lakewood, CO 147 1984 (u) 610 Garrison Street Lakewood, CO 144 1984 (u) 1111 West Evans (A&C) Denver, CO 113 1986 (u) 1111 West Evans (B) Denver, CO 14 1986 (u) 15000 West 6th Avenue Golden, Co 458 1985 (u) 14998 West 6th Avenue Bldg E Golden, Co 282 1995 (u) 14998 West 6th Avenue Bldg F Englewood, CO 172 1995 (u) 12503 East Euclid Drive Denver, CO 613 1986 (u) 6547 South Racine Circle Denver, CO 455 1996 (u) 7800 East Iliff Avenue Denver, CO 97 1983 (u) 2369 South Trenton Way Denver, CO 154 1983 (u) 2370 South Trenton Way Denver, CO 119 1983 (u) 2422 S. Trenton Way Denver, CO 120 1983 (u) 2452 South Trenton Way Denver, CO 209 1983 (u) 651 Topeka Way Denver, CO 85 1985 (u) 680 Atchinson Way Denver, CO 84 1985 (u) 8122 South Park Lane - A Littleton, CO 212 1986 (u) 8122 South Park Lane - B Littleton, CO 91 1986 (u) 1600 South Abilene Aurora, CO 222 1986 (u) 1620 South Abilene Aurora, CO 148 1986 (u) 1640 South Abilene Aurora, CO 175 1986 (u) 13900 East Florida Ave Aurora, CO 91 1986 (u) 4301 South Federal Boulevard Englewood, CO 133 1997 (u) 14401-14492 East 33rd Place Aurora, CO 225 1979 (u) 11701 East 53rd Avenue Denver, CO 195 1985 (u) 5401 Oswego Street Denver, CO 148 1985 (u) 3811 Joliet Denver, CO 213 1977 (u) 2630 West 2nd Avenue Denver, CO 25 1970 (u) 2650 West 2nd Avenue Denver, CO 108 1970 (u) 14818 West 6th Avenue Bldg A Golden, Co 297 1985 (u) 14828 West 6th Avenue Bldg B Golden, Co 298 1985 (u) 12055 E. 49th Ave/4955 Peoria Denver, CO 166 1984 (u) 4940-4950 Paris Denver, CO 66 1984 (u) 4970 Paris Denver, CO 41 1984 (u) 5010 Paris Denver, CO 39 1984 (u) 7367 South Revere Parkway Englewood, CO 399 1997 (u) 10311 W. Hampden Ave Lakewood, CO 124 1999 (u) 9195 6th Avenue Lakewood, CO 42 2000 (u) 8200 East Park Meadows Drive(n) Lone Tree, CO 15 1984 (u) 3250 Quentin (n) Aurora, CO 14 1984/2000 (u) DES MOINES 1500 East Washington Avenue Des Moines, IA 931 1987 (u) 1600 East Washington Avenue Des Moines, IA 270 1987 (u) 4121 McDonald Avenue Des Moines, IA 502 1977 (u) 4141 McDonald Avenue Des Moines, IA 961 1976 (u) 4161 McDonald Avenue Des Moines, IA 660 1979 (u) 3100 Justin Des Moines, IA 45 1970 (u) 3101 104th St. Des Moines, IA 45 1970 (u) 3051 104th St. Des Moines, IA 32 1993 (u) 2250 Delaware Ave. Des Moines, IA 103 1975 (u) DETROIT 2654 Elliott Troy, MI 93 1986 (u) 1731 Thorncroft Troy, MI 310 1969 (u) 1653 E. Maple Troy, MI 266 1990 (u) 47461 Clipper Plymouth, MI 215 1992 (u) 47522 Galleon Plymouth, MI 80 1990 (u) 4150 Varsity Drive Ann Arbor, MI 156 1986 (u) 238 Executive Drive Troy, MI 339 1973 (u) 256 Executive Drive Troy, MI 279 1974 (u) 301 Executive Drive Troy, MI 442 1974 (u) 449 Executive Drive Troy, MI 661 1975 (u) 501 Executive Drive Troy, MI 310 1984 (u) 451 Robbins Drive Troy, MI 693 1975 (u) S-6

92 COSTS CAPITALIZED SUBSEQUENT TO ACQUISITION OR GROSS AMOUNT CARRIED (b) COMPLETION AT CLOSE OF PERIOD 12/31/00 INITIAL COST AND ---------------------------- LOCATION (a) ----------------- VALUATION BUILDING AND BUILDING ADDRESS (CITY/STATE) ENCUMBRANCES LAND BUILDINGS PROVISION LAND IMPROVEMENTS TOTAL - ---------------- ------------ ------------ ----- --------- --------- ---- ------------ ----- 700 Stephenson Highway Troy, MI 250 854 1,392 386 2,110 2,496 800 Stephenson Highway Troy, MI 558 2,341 2,203 654 4,448 5,102 1150 Stephenson Highway Troy, MI 178 966 307 200 1,251 1,451 1200 Stephenson Highway Troy, MI 246 1,115 633 284 1,710 1,994 1035 Crooks Road Troy, MI 114 414 543 143 928 1,071 1095 Crooks Road Troy, MI 331 1,017 1,018 360 2,006 2,366 1416 Meijer Drive Troy, MI 94 394 390 121 757 878 1624 Meijer Drive Troy, MI 236 1,406 796 373 2,065 2,438 1972 Meijer Drive Troy, MI 315 1,301 721 372 1,965 2,337 2112 Meijer Drive Troy, MI 141 714 733 229 1,359 1,588 1621 Northwood Drive Troy, MI 85 351 1,039 215 1,260 1,475 1707 Northwood Drive Troy, MI 95 262 1,154 239 1,272 1,511 1749 Northwood Drive Troy, MI 107 477 480 164 900 1,064 1788 Northwood Drive Troy, MI 50 196 461 103 604 707 1821 Northwood Drive Troy, MI 132 523 743 220 1,178 1,398 1826 Northwood Drive Troy, MI 55 208 394 103 554 657 1864 Northwood Drive Troy, MI 57 190 469 107 609 716 1921 Northwood Drive Troy, MI 135 589 1,299 291 1,732 2,023 2277 Elliott Avenue Troy, MI 48 188 496 104 628 732 2451 Elliott Avenue Troy, MI 78 319 839 164 1,072 1,236 2730 Research Drive Rochester Hills, MI 915 4,215 717 903 4,944 5,847 2791 Research Drive Rochester Hills, MI 557 2,731 288 560 3,016 3,576 2871 Research Drive Rochester Hills, MI 324 1,487 266 327 1,750 2,077 2911 Research Drive Rochester Hills, MI 505 2,136 397 504 2,534 3,038 3011 Research Drive Rochester Hills, MI 457 2,104 349 457 2,453 2,910 2870 Technology Drive Rochester Hills, MI 275 1,262 237 279 1,495 1,774 2890 Technology Drive Rochester Hills, MI 199 902 205 206 1,100 1,306 2900 Technology Drive Rochester Hills, MI 214 977 492 219 1,464 1,683 2920 Technology Drive Rochester Hills, MI 149 671 154 153 821 974 2930 Technology Drive Rochester Hills, MI 131 594 385 138 972 1,110 2950 Technology Drive Rochester Hills, MI 178 819 303 185 1,115 1,300 2960 Technology Drive Rochester Hills, MI 281 1,277 239 283 1,514 1,797 23014 Commerce Drive Farmington Hills, MI 39 203 193 56 379 435 23028 Commerce Drive Farmington Hills, MI 98 507 423 125 903 1,028 23035 Commerce Drive Farmington Hills, MI 71 355 215 93 548 641 23042 Commerce Drive Farmintgon Hills, MI 67 277 331 89 586 675 23065 Commerce Drive Farmington Hills, MI 71 408 193 93 579 672 23070 Commerce Drive Farmington Hills, MI 112 442 668 125 1,097 1,222 23079 Commerce Drive Farmington Hills, MI 68 301 217 79 507 586 23093 Commerce Drive Farmington Hills, MI 211 1,024 787 295 1,727 2,022 23135 Commerce Drive Farmington Hills, MI 146 701 283 158 972 1,130 23163 Commerce Drive Farmington Hills, MI 111 513 315 138 801 939 23177 Commerce Drive Farmington Hills, MI 175 1,007 654 254 1,582 1,836 23206 Commerce Drive Farmington Hills, MI 125 531 625 137 1,144 1,281 23290 Commerce Drive Farmington Hills, MI 124 707 640 210 1,261 1,471 23370 Commerce Drive Farmington Hills, MI 59 233 164 66 390 456 21477 Bridge Street Southfield, MI 244 1,386 273 253 1,650 1,903 2965 Technology Drive Rochester Hills, MI (c) 964 2,277 111 964 2,388 3,352 1451 Lincoln Avenue Madison, MI (c) 299 1,703 440 306 2,136 2,442 4400 Purks Drive Auburn Hills, MI (c) 602 3,410 2,687 612 6,087 6,699 4177A Varsity Drive Ann Arbor, MI (c) 90 536 80 90 616 706 6515 Cobb Drive Sterling Heights, MI (c) 305 1,753 178 305 1,931 2,236 32450 N Avis Drive Madison Heights, MI 281 1,590 420 286 2,005 2,291 32200 N Avis Drive Madison Heights, MI 408 2,311 156 411 2,464 2,875 11813 Hubbard Livonia, MI 177 1,001 42 180 1,040 1,220 11866 Hubbard Livonia, MI 189 1,073 29 191 1,100 1,291 12050-12300 Hubbard (n) Livonia, MI 425 2,410 457 428 2,864 3,292 38200 Plymouth Road Livonia, MI 1,215 - 4,753 1,231 4,737 5,968 38220 Plymouth Road Livonia, MI 756 - 5,386 706 5,436 6,142 38300 Plymouth Road Livonia, MI 729 - 4,803 835 4,697 5,532 12707 Eckles Road Plymouth Township, MI 255 1,445 110 267 1,543 1,810 9300-9328 Harrison Rd Romulus, MI 147 834 133 154 960 1,114 9330-9358 Harrison Rd Romulus, MI 81 456 234 85 686 771 28420-28448 Highland Rd Romulus, MI 143 809 168 149 971 1,120 28450-28478 Highland Rd Romulus, MI 81 461 297 85 754 839 28421-28449 Highland Rd Romulus, MI 109 617 261 114 873 987 28451-28479 Highland Rd Romulus, MI 107 608 125 112 728 840 28825-28909 Highland Rd Romulus, MI 70 395 136 73 528 601 28933-29017 Highland Rd Romulus, MI 112 634 189 117 818 935 28824-28908 Highland Rd Romulus, MI 134 760 396 140 1,150 1,290 28932-29016 Highland Rd Romulus, MI 123 694 229 128 918 1,046 9710-9734 Harrison Rd Romulus, MI 125 706 141 130 842 972 ACCUMU LATED DEPRECIA LOCATION -TION YEAR BUILT/ DEPRECIABLE BUILDING ADDRESS (CITY/STATE) 12/31/00 RENOVATED LIVES (YEARS) - ---------------- ------------ -------- --------- ------------- 700 Stephenson Highway Troy, MI 1,042 1978 (u) 800 Stephenson Highway Troy, MI 2,174 1979 (u) 1150 Stephenson Highway Troy, MI 572 1982 (u) 1200 Stephenson Highway Troy, MI 839 1980 (u) 1035 Crooks Road Troy, MI 461 1980 (u) 1095 Crooks Road Troy, MI 844 1986 (u) 1416 Meijer Drive Troy, MI 356 1980 (u) 1624 Meijer Drive Troy, MI 961 1984 (u) 1972 Meijer Drive Troy, MI 828 1985 (u) 2112 Meijer Drive Troy, MI 640 1980 (u) 1621 Northwood Drive Troy, MI 765 1977 (u) 1707 Northwood Drive Troy, MI 583 1983 (u) 1749 Northwood Drive Troy, MI 498 1977 (u) 1788 Northwood Drive Troy, MI 345 1977 (u) 1821 Northwood Drive Troy, MI 658 1977 (u) 1826 Northwood Drive Troy, MI 307 1977 (u) 1864 Northwood Drive Troy, MI 328 1977 (u) 1921 Northwood Drive Troy, MI 927 1977 (u) 2277 Elliott Avenue Troy, MI 317 1975 (u) 2451 Elliott Avenue Troy, MI 594 1974 (u) 2730 Research Drive Rochester Hills, MI 1,985 1988 (u) 2791 Research Drive Rochester Hills, MI 1,173 1991 (u) 2871 Research Drive Rochester Hills, MI 681 1991 (u) 2911 Research Drive Rochester Hills, MI 999 1992 (u) 3011 Research Drive Rochester Hills, MI 1,006 1988 (u) 2870 Technology Drive Rochester Hills, MI 612 1988 (u) 2890 Technology Drive Rochester Hills, MI 425 1991 (u) 2900 Technology Drive Rochester Hills, MI 652 1992 (u) 2920 Technology Drive Rochester Hills, MI 309 1992 (u) 2930 Technology Drive Rochester Hills, MI 367 1991 (u) 2950 Technology Drive Rochester Hills, MI 449 1991 (u) 2960 Technology Drive Rochester Hills, MI 587 1992 (u) 23014 Commerce Drive Farmington Hills, MI 148 1983 (u) 23028 Commerce Drive Farmington Hills, MI 445 1983 (u) 23035 Commerce Drive Farmington Hills, MI 230 1983 (u) 23042 Commerce Drive Farmintgon Hills, MI 283 1983 (u) 23065 Commerce Drive Farmington Hills, MI 241 1983 (u) 23070 Commerce Drive Farmington Hills, MI 470 1983 (u) 23079 Commerce Drive Farmington Hills, MI 222 1983 (u) 23093 Commerce Drive Farmington Hills, MI 757 1983 (u) 23135 Commerce Drive Farmington Hills, MI 399 1986 (u) 23163 Commerce Drive Farmington Hills, MI 319 1986 (u) 23177 Commerce Drive Farmington Hills, MI 688 1986 (u) 23206 Commerce Drive Farmington Hills, MI 518 1985 (u) 23290 Commerce Drive Farmington Hills, MI 600 1980 (u) 23370 Commerce Drive Farmington Hills, MI 190 1980 (u) 21477 Bridge Street Southfield, MI 277 1986 (u) 2965 Technology Drive Rochester Hills, MI 351 1995 (u) 1451 Lincoln Avenue Madison, MI 399 1967 (u) 4400 Purks Drive Auburn Hills, MI 656 1987 (u) 4177A Varsity Drive Ann Arbor, MI 146 1993 (u) 6515 Cobb Drive Sterling Heights, MI 293 1984 (u) 32450 N Avis Drive Madison Heights, MI 273 1974 (u) 32200 N Avis Drive Madison Heights, MI 324 1973 (u) 11813 Hubbard Livonia, MI 131 1979 (u) 11866 Hubbard Livonia, MI 135 1979 (u) 12050-12300 Hubbard (n) Livonia, MI 492 1981 (u) 38200 Plymouth Road Livonia, MI 451 1997 (u) 38220 Plymouth Road Livonia, MI 379 1988 (u) 38300 Plymouth Road Livonia, MI 332 1997 (u) 12707 Eckles Road Plymouth Township, MI 170 1990 (u) 9300-9328 Harrison Rd Romulus, MI 108 1978 (u) 9330-9358 Harrison Rd Romulus, MI 98 1978 (u) 28420-28448 Highland Rd Romulus, MI 108 1979 (u) 28450-28478 Highland Rd Romulus, MI 86 1979 (u) 28421-28449 Highland Rd Romulus, MI 125 1980 (u) 28451-28479 Highland Rd Romulus, MI 79 1980 (u) 28825-28909 Highland Rd Romulus, MI 81 1981 (u) 28933-29017 Highland Rd Romulus, MI 119 1982 (u) 28824-28908 Highland Rd Romulus, MI 106 1982 (u) 28932-29016 Highland Rd Romulus, MI 146 1982 (u) 9710-9734 Harrison Rd Romulus, MI 127 1987 (u) S-7

93 COSTS CAPITALIZED SUBSEQUENT TO ACQUISITION OR (b) COMPLETION INITIAL COST AND LOCATION (a) ----------------- VALUATION BUILDING ADDRESS (CITY/STATE) ENCUMBRANCES LAND BUILDINGS PROVISION - ---------------- ------------ ------------ ---- --------- --------- 9740-9772 Harrison Rd Romulus, MI 132 749 186 9840-9868 Harrison Rd Romulus, MI 144 815 158 9800-9824 Harrison Rd Romulus, MI 117 664 191 29265-29285 Airport Dr Romulus, MI 140 794 221 29185-29225 Airport Dr Romulus, MI 140 792 324 29149-29165 Airport Dr Romulus, MI 216 1,225 260 29101-29115 Airport Dr Romulus, MI 130 738 238 29031-29045 Airport Dr Romulus, MI 124 704 102 29050-29062 Airport Dr Romulus, MI 127 718 141 29120-29134 Airport Dr Romulus, MI 161 912 409 29200-29214 Airport Dr Romulus, MI 170 963 256 9301-9339 Middlebelt Rd Romulus, MI 124 703 146 26980 Trolley Industrial Drive Taylor, MI 450 2,550 424 28055 S. Wick Road Romulus, MI 195 1,080 339 12050-12200 Farmington Road Livonia, MI 201 1,115 152 33200 Capitol Avenue Livonia, MI 236 1,309 186 32975 Capitol Avenue Livonia, MI 135 748 93 2725 S. Industrial Highway Ann Arbor, MI 660 3,654 543 32920 Capitol Avenue Livonia, MI 76 422 86 32940 Capitol Avenue Livonia, MI 57 314 35 11862 Brookfield Avenue Livonia, MI 85 471 111 11923 Brookfield Avenue Livonia, MI 120 665 459 11965 Brookfield Avenue Livonia, MI 120 665 77 34005 Schoolcraft Road Livonia, MI 107 592 86 13405 Stark Road Livonia, MI 46 254 34 1170 Chicago Road Troy, MI 249 1,380 137 1200 Chicago Road Troy, MI 268 1,483 141 450 Robbins Drive Troy, MI 166 920 92 556 Robbins Drive Troy, MI 59 329 38 1230 Chicago Road Troy, MI 271 1,498 142 12886 Westmore Avenue Livonia, MI 190 1,050 115 12898 Westmore Avenue Livonia, MI 190 1,050 110 33025 Industrial Road Livonia, MI 80 442 57 2002 Stephenson Highway Troy, MI 179 994 189 47711 Clipper Street Plymouth Twsp, MI 539 2,983 266 32975 Industrial Road Livonia, MI 160 887 115 32985 Industrial Road Livonia, MI 137 761 87 32995 Industrial Road Livonia, MI 160 887 90 12874 Westmore Avenue Livonia, MI 137 761 77 33067 Industrial Road Livonia, MI 160 887 112 1775 Bellingham Troy, MI 344 1,902 271 1785 East Maple Troy, MI 92 507 83 1807 East Maple Troy, MI 321 1,775 162 9800 Chicago Road Troy, MI 206 1,141 103 1840 Enterprise Drive Rochester Hills, MI 573 3,170 277 1885 Enterprise Drive Rochester Hills, MI 209 1,158 110 1935-55 Enterprise Drive Rochester Hills, MI 1,285 7,144 823 5500 Enterprise Court Warren, MI 675 3,737 447 5800 Enterprise Court Warren, MI 202 1,117 142 750 Chicago Road Troy, MI 323 1,790 273 800 Chicago Road Troy, MI 283 1,567 168 850 Chicago Road Troy, MI 183 1,016 94 2805 S. Industrial Highway Ann Arbor, MI 318 1,762 178 6833 Center Drive Sterling Heights, MI 467 2,583 204 22731 Newman Street Dearborn, MI 542 3,001 166 32201 North Avis Drive Madison Heights, MI 345 1,911 102 1100 East Mandoline Road Madison Heights, MI 888 4,915 830 30081 Stephenson Highway Madison Heights, MI 271 1,499 348 1120 John A. Papalas Drive (o) Lincoln Park, MI 586 3,241 415 36555 Ecorse Romulus, MI 600 - 9,469 6340 Middlebelt Romulus, MI 673 - 3,593 4872 S. Lapeer Road Lake Orion Twsp, MI 1,342 5,441 1,035 775 James L. Hart Parkway Ypsilanti, MI 348 1,536 871 1400 Allen Drive Troy, MI 209 1,154 23 1408 Allen Drive Troy, MI 151 834 17 1305 Stephenson Hwy Troy, MI 345 1,907 38 32505 Industrial Drive Madison Heights, MI 345 1,910 39 1799-1813 Northfield Drive (n) Rochester Hills, MI 481 2,665 55 GRAND RAPIDS 3232 Kraft Avenue Grand Rapids, MI (d) 810 4,792 1,469 8181 Logistics Drive Grand Rapids, MI (d) 803 5,263 721 GROSS AMOUNT CARRIED ACCUMU AT CLOSE OF PERIOD 12/31/00 -LATED ---------------------------- DEPRECIA BUILDING AND -TION YEAR BUILT/ DEPRECIABLE BUILDING ADDRESS LAND IMPROVEMENTS TOTAL 12/31/00 RENOVATED LIVES (YEARS) - ---------------- ---- ------------ ----- -------- --------- ------------- 9740-9772 Harrison Rd 138 929 1,067 166 1987 (u) 9840-9868 Harrison Rd 151 966 1,117 117 1987 (u) 9800-9824 Harrison Rd 123 849 972 85 1987 (u) 29265-29285 Airport Dr 147 1,008 1,155 102 1983 (u) 29185-29225 Airport Dr 146 1,110 1,256 126 1983 (u) 29149-29165 Airport Dr 226 1,475 1,701 156 1984 (u) 29101-29115 Airport Dr 136 970 1,106 120 1985 (u) 29031-29045 Airport Dr 130 800 930 82 1985 (u) 29050-29062 Airport Dr 133 853 986 94 1986 (u) 29120-29134 Airport Dr 169 1,313 1,482 125 1986 (u) 29200-29214 Airport Dr 178 1,211 1,389 127 1985 (u) 9301-9339 Middlebelt Rd 130 843 973 89 1983 (u) 26980 Trolley Industrial Drive 463 2,961 3,424 232 1997 (u) 28055 S. Wick Road 195 1,419 1,614 133 1989 (u) 12050-12200 Farmington Road 215 1,253 1,468 84 1973 (u) 33200 Capitol Avenue 252 1,479 1,731 94 1977 (u) 32975 Capitol Avenue 144 832 976 54 1978 (u) 2725 S. Industrial Highway 704 4,153 4,857 353 1997 (u) 32920 Capitol Avenue 82 502 584 35 1973 (u) 32940 Capitol Avenue 61 345 406 22 1971 (u) 11862 Brookfield Avenue 91 576 667 34 1972 (u) 11923 Brookfield Avenue 128 1,116 1,244 121 1973 (u) 11965 Brookfield Avenue 128 734 862 53 1973 (u) 34005 Schoolcraft Road 114 671 785 44 1981 (u) 13405 Stark Road 49 285 334 19 1980 (u) 1170 Chicago Road 266 1,500 1,766 98 1983 (u) 1200 Chicago Road 286 1,606 1,892 105 1984 (u) 450 Robbins Drive 178 1,000 1,178 66 1976 (u) 556 Robbins Drive 64 362 426 23 1974 (u) 1230 Chicago Road 289 1,622 1,911 105 1996 (u) 12886 Westmore Avenue 202 1,153 1,355 80 1981 (u) 12898 Westmore Avenue 202 1,148 1,350 80 1981 (u) 33025 Industrial Road 85 494 579 32 1980 (u) 2002 Stephenson Highway 192 1,170 1,362 72 1986 (u) 47711 Clipper Street 575 3,213 3,788 209 1996 (u) 32975 Industrial Road 171 991 1,162 80 1984 (u) 32985 Industrial Road 147 838 985 54 1985 (u) 32995 Industrial Road 171 966 1,137 63 1983 (u) 12874 Westmore Avenue 147 828 975 54 1984 (u) 33067 Industrial Road 171 988 1,159 66 1984 (u) 1775 Bellingham 367 2,150 2,517 152 1987 (u) 1785 East Maple 98 584 682 37 1985 (u) 1807 East Maple 342 1,916 2,258 125 1984 (u) 9800 Chicago Road 220 1,230 1,450 80 1985 (u) 1840 Enterprise Drive 611 3,409 4,020 222 1990 (u) 1885 Enterprise Drive 223 1,254 1,477 82 1990 (u) 1935-55 Enterprise Drive 1,371 7,881 9,252 537 1990 (u) 5500 Enterprise Court 721 4,138 4,859 266 1989 (u) 5800 Enterprise Court 215 1,246 1,461 80 1987 (u) 750 Chicago Road 345 2,041 2,386 141 1986 (u) 800 Chicago Road 302 1,716 2,018 111 1985 (u) 850 Chicago Road 196 1,097 1,293 71 1984 (u) 2805 S. Industrial Highway 340 1,918 2,258 126 1990 (u) 6833 Center Drive 493 2,761 3,254 194 1998 (u) 22731 Newman Street 547 3,162 3,709 220 1985 (u) 32201 North Avis Drive 349 2,009 2,358 141 1974 (u) 1100 East Mandoline Road 897 5,736 6,633 379 1967 (u) 30081 Stephenson Highway 274 1,844 2,118 125 1967 (u) 1120 John A. Papalas Drive (o) 593 3,649 4,242 271 1985 (u) 36555 Ecorse 685 9,384 10,069 578 1998 (u) 6340 Middlebelt 833 3,433 4,266 213 1998 (u) 4872 S. Lapeer Road 1,412 6,406 7,818 139 1999 (u) 775 James L. Hart Parkway 604 2,151 2,755 71 1999 (u) 1400 Allen Drive 212 1,174 1,386 2 1979 (u) 1408 Allen Drive 153 849 1,002 2 1979 (u) 1305 Stephenson Hwy 350 1,940 2,290 4 1979 (u) 32505 Industrial Drive 351 1,943 2,294 4 1979 (u) 1799-1813 Northfield Drive (n) 490 2,711 3,201 6 1980 (u) GRAND RAPIDS 3232 Kraft Avenue 874 6,197 7,071 1,028 1988 (u) 8181 Logistics Drive 864 5,923 6,787 951 1990 (u) S-8

94 COSTS CAPITALIZED SUBSEQUENT TO ACQUISITION OR GROSS AMOUNT CARRIED (b) COMPLETION AT CLOSE OF PERIOD 12/31/00 INITIAL COST AND ---------------------------- LOCATION (a) ----------------- VALUATION BUILDING AND BUILDING ADDRESS (CITY/STATE) ENCUMBRANCES LAND BUILDINGS PROVISION LAND IMPROVEMENTS TOTAL - ---------------- ------------ ------------ ---- --------- --------- ---- ------------ ----- 5062 Kendrick Court SE Grand Rapids, MI (d) 142 815 13 142 828 970 2 84th Street SW (x) Grand Rapids, MI 117 685 241 107 936 1,043 100 84th Street SW (x) Grand Rapids, MI 255 1,477 (124) 212 1,396 1,608 511 76th Street SW (x) Grand Rapids, MI 758 4,355 (220) 671 4,222 4,893 553 76th Street SW (x) Grand Rapids, MI 32 191 164 20 367 387 555 76th Street SW (x) Grand Rapids, MI 776 4,458 (274) 723 4,237 4,960 2935 Walkent Court NW (x) Grand Rapids, MI 285 1,663 196 264 1,880 2,144 3300 Kraft Avenue SE Grand Rapids, MI 838 4,810 221 838 5,031 5,869 3366 Kraft Avenue SE Grand Rapids, MI 833 4,780 685 833 5,465 6,298 5001 Kendrick Court SE (x) Grand Rapids, MI 210 1,221 82 192 1,321 1,513 5050 Kendrick Court SE Grand Rapids, MI 1,721 11,433 4,580 1,721 16,013 17,734 5015 52nd Street SE Grand Rapids, MI 234 1,321 65 234 1,386 1,620 5025 28th Street Grand Rapids, MI 77 488 17 77 505 582 5079 33rd Street SE (x) Grand Rapids, MI 525 3,018 (59) 493 2,991 3,484 5333 33rd Street SE (x) Grand Rapids, MI 480 2,761 (88) 447 2,706 3,153 5130 Patterson Avenue SE (x) Grand Rapids, MI 137 793 (26) 127 777 904 425 Gordon Industrial Court (x) Grand Rapids, MI (c) 611 3,747 998 594 4,762 5,356 2851 Prairie Street (x) Grand Rapids, MI (c) 377 2,778 10 410 2,755 3,165 2945 Walkent Court (x) Grand Rapids, MI (c) 310 2,074 306 352 2,338 2,690 537 76th Street Grand Rapids, MI (c) 255 1,456 163 230 1,644 1,874 3395 Kraft Avenue (x) Grand Rapids, MI 214 1,212 (27) 204 1,195 1,399 3427 Kraft Avenue (x) Grand Rapids, MI 157 892 (11) 152 886 1,038 HOUSTON 2102-2314 Edwards Street Houston, TX 348 1,973 875 381 2,815 3,196 4545 Eastpark Drive Houston, TX 235 1,331 163 240 1,489 1,729 3351 Ranch St Houston, TX 272 1,541 125 278 1,660 1,938 3851 Yale St Houston, TX 413 2,343 259 425 2,590 3,015 3337-3347 Ranch Street Houston, TX 227 1,287 259 233 1,540 1,773 8505 N Loop East Houston, TX 439 2,489 125 449 2,604 3,053 4749-4799 Eastpark Dr Houston, TX 594 3,368 251 611 3,602 4,213 4851 Homestead Road Houston, TX 491 2,782 441 504 3,210 3,714 3365-3385 Ranch Street Houston, TX 284 1,611 103 290 1,708 1,998 5050 Campbell Road Houston, TX 461 2,610 244 470 2,845 3,315 4300 Pine Timbers Houston, TX 489 2,769 468 499 3,227 3,726 10600 Hampstead Houston, TX 105 597 110 109 703 812 2300 Fairway Park Dr Houston, TX 86 488 118 89 603 692 7901 Blankenship Houston, TX 136 772 316 140 1,084 1,224 2500-2530 Fairway Park Drive Houston, TX 766 4,342 487 792 4,803 5,595 6550 Longpointe Houston, TX 362 2,050 420 370 2,462 2,832 1815 Turning Basin Dr Houston, TX 487 2,761 415 531 3,132 3,663 1819 Turning Basin Dr Houston, TX 231 1,308 376 251 1,664 1,915 4545 Mossford Dr Houston, TX 237 1,342 73 245 1,407 1,652 1805 Turning Basin Drive Houston, TX 564 3,197 507 616 3,652 4,268 7000 Empire Drive Houston, TX (i) 450 2,552 685 452 3,235 3,687 9777 West Gulfbank Drive Houston, TX (i) 1,217 6,899 691 1,216 7,591 8,807 9835A Genard Road Houston, TX 1,505 8,333 586 1,580 8,844 10,424 9835B Genard Road Houston, TX 245 1,357 153 256 1,499 1,755 16134 West Hardy Houston, TX 147 812 70 149 880 1,029 16216 West Hardy Houston, TX 125 692 14 127 704 831 10161 Harwin Drive Houston, TX 505 2,861 69 511 2,924 3,435 10165 Harwin Drive Houston, TX 218 1,234 174 220 1,406 1,626 10175 Harwin Drive Houston, TX 267 1,515 262 270 1,774 2,044 100 Donwick Drive The Woodlands, TX 825 4,675 129 843 4,786 5,629 INDIANAPOLIS 2900 N Shadeland Avenue Indianapolis, IN (e) 2,394 13,565 2,440 2,492 15,907 18,399 2400 North Shadeland Indianapolis, IN 142 802 53 149 848 997 2402 North Shadeland Indianapolis, IN 466 2,640 293 489 2,910 3,399 7901 West 21st Street Indianapolis, IN 1,063 6,027 42 1,048 6,084 7,132 1445 Brookville Way Indianapolis, IN (e) 459 2,603 367 476 2,953 3,429 1440 Brookville Way Indianapolis, IN (e) 665 3,770 350 685 4,100 4,785 1240 Brookville Way Indianapolis, IN (e) 247 1,402 236 258 1,627 1,885 1220 Brookville Way Indianapolis, IN (e) 223 40 33 226 70 296 1345 Brookville Way Indianapolis, IN (f) 586 3,321 458 601 3,764 4,365 1350 Brookville Way Indianapolis, IN (e) 205 1,161 125 212 1,279 1,491 1341 Sadlier Circle E Dr Indianapolis, IN (f) 131 743 144 136 882 1,018 1322-1438 Sadlier Circle E Dr Indianapolis, IN (f) 145 822 177 152 992 1,144 1327-1441 Sadlier Circle E Dr Indianapolis, IN (f) 218 1,234 219 225 1,446 1,671 1304 Sadlier Circle E Dr Indianapolis, IN (f) 71 405 94 75 495 570 1402 Sadlier Circle E Dr Indianapolis, IN (f) 165 934 189 171 1,117 1,288 1504 Sadlier Circle E Dr Indianapolis, IN (f) 219 1,238 120 226 1,351 1,577 ACCUMU -LATED DEPRECIA LOCATION -TION YEAR BUILT/ DEPRECIABLE BUILDING ADDRESS (CITY/STATE) 12/31/00 RENOVATED LIVES (YEARS) - ---------------- ------------ -------- --------- ------------- 5062 Kendrick Court SE Grand Rapids, MI 130 1987 (u) 2 84th Street SW (x) Grand Rapids, MI 185 1986 (u) 100 84th Street SW (x) Grand Rapids, MI 291 1979 (u) 511 76th Street SW (x) Grand Rapids, MI 784 1986 (u) 553 76th Street SW (x) Grand Rapids, MI 142 1985 (u) 555 76th Street SW (x) Grand Rapids, MI 706 1987 (u) 2935 Walkent Court NW (x) Grand Rapids, MI 301 1991 (u) 3300 Kraft Avenue SE Grand Rapids, MI 855 1987 (u) 3366 Kraft Avenue SE Grand Rapids, MI 1,142 1987 (u) 5001 Kendrick Court SE (x) Grand Rapids, MI 211 1983 (u) 5050 Kendrick Court SE Grand Rapids, MI 2,409 1988 (u) 5015 52nd Street SE Grand Rapids, MI 214 1987 (u) 5025 28th Street Grand Rapids, MI 118 1967 (u) 5079 33rd Street SE (x) Grand Rapids, MI 488 1990 (u) 5333 33rd Street SE (x) Grand Rapids, MI 499 1991 (u) 5130 Patterson Avenue SE (x) Grand Rapids, MI 130 1987 (u) 425 Gordon Industrial Court (x) Grand Rapids, MI 751 1990 (u) 2851 Prairie Street (x) Grand Rapids, MI 462 1989 (u) 2945 Walkent Court (x) Grand Rapids, MI 365 1993 (u) 537 76th Street Grand Rapids, MI 270 1987 (u) 3395 Kraft Avenue (x) Grand Rapids, MI 74 1985 (u) 3427 Kraft Avenue (x) Grand Rapids, MI 55 1985 (u) HOUSTON 2102-2314 Edwards Street Houston, TX 263 1961 (u) 4545 Eastpark Drive Houston, TX 111 1972 (u) 3351 Ranch St Houston, TX 126 1970 (u) 3851 Yale St Houston, TX 193 1971 (u) 3337-3347 Ranch Street Houston, TX 116 1970 (u) 8505 N Loop East Houston, TX 190 1981 (u) 4749-4799 Eastpark Dr Houston, TX 270 1979 (u) 4851 Homestead Road Houston, TX 245 1973 (u) 3365-3385 Ranch Street Houston, TX 135 1970 (u) 5050 Campbell Road Houston, TX 213 1970 (u) 4300 Pine Timbers Houston, TX 235 1980 (u) 10600 Hampstead Houston, TX 49 1974 (u) 2300 Fairway Park Dr Houston, TX 41 1974 (u) 7901 Blankenship Houston, TX 91 1972 (u) 2500-2530 Fairway Park Drive Houston, TX 381 1974 (u) 6550 Longpointe Houston, TX 189 1980 (u) 1815 Turning Basin Dr Houston, TX 237 1980 (u) 1819 Turning Basin Dr Houston, TX 113 1980 (u) 4545 Mossford Dr Houston, TX 108 1975 (u) 1805 Turning Basin Drive Houston, TX 280 1980 (u) 7000 Empire Drive Houston, TX 311 1980 (u) 9777 West Gulfbank Drive Houston, TX 666 1980 (u) 9835A Genard Road Houston, TX 238 1980 (u) 9835B Genard Road Houston, TX 39 1980 (u) 16134 West Hardy Houston, TX 24 1984 (u) 16216 West Hardy Houston, TX 21 1984 (u) 10161 Harwin Drive Houston, TX 73 1979/81 (u) 10165 Harwin Drive Houston, TX 37 1979/81 (u) 10175 Harwin Drive Houston, TX 47 1979/81 (u) 100 Donwick Drive The Woodlands, TX 90 1982 (u) INDIANAPOLIS 2900 N Shadeland Avenue Indianapolis, IN 2,276 1957/1992 (u) 2400 North Shadeland Indianapolis, IN 74 1970 (u) 2402 North Shadeland Indianapolis, IN 268 1970 (u) 7901 West 21st Street Indianapolis, IN 537 1985 (u) 1445 Brookville Way Indianapolis, IN 393 1989 (u) 1440 Brookville Way Indianapolis, IN 488 1990 (u) 1240 Brookville Way Indianapolis, IN 254 1990 (u) 1220 Brookville Way Indianapolis, IN 8 1990 (u) 1345 Brookville Way Indianapolis, IN 475 1992 (u) 1350 Brookville Way Indianapolis, IN 159 1994 (u) 1341 Sadlier Circle E Dr Indianapolis, IN 101 1971/1992 (u) 1322-1438 Sadlier Circle E Dr Indianapolis, IN 142 1971/1992 (u) 1327-1441 Sadlier Circle E Dr Indianapolis, IN 187 1992 (u) 1304 Sadlier Circle E Dr Indianapolis, IN 68 1971/1992 (u) 1402 Sadlier Circle E Dr Indianapolis, IN 128 1970/1992 (u) 1504 Sadlier Circle E Dr Indianapolis, IN 165 1971/1992 (u) S-9

95 COSTS CAPITALIZED SUBSEQUENT TO ACQUISITION OR GROSS AMOUNT CARRIED (b) COMPLETION AT CLOSE OF PERIOD 12/31/00 INITIAL COST AND ---------------------------- LOCATION (a) ----------------- VALUATION BUILDING AND BUILDING ADDRESS (CITY/STATE) ENCUMBRANCES LAND BUILDINGS PROVISION LAND IMPROVEMENTS TOTAL - ---------------- ------------ ------------ ---- --------- --------- ---- ------------ ----- 1311 Sadlier Circle E Dr Indianapolis, IN (f) 54 304 106 57 407 464 1365 Sadlier Circle E Dr Indianapolis, IN (f) 121 688 153 126 836 962 1352-1354 Sadlier Circle E Dr Indianapolis, IN (f) 178 1,008 204 184 1,206 1,390 1335 Sadlier Circle E Dr Indianapolis, IN (f) 81 460 67 85 523 608 1327 Sadlier Circle E Dr Indianapolis, IN (f) 52 295 37 55 329 384 1425 Sadlier Circle E Dr Indianapolis, IN (f) 21 117 28 23 143 166 1230 Brookville Way Indianapolis, IN (e) 103 586 49 109 629 738 6951 E 30th St Indianapolis, IN 256 1,449 288 265 1,728 1,993 6701 E 30th St Indianapolis, IN 78 443 40 82 479 561 6737 E 30th St Indianapolis, IN 385 2,181 269 398 2,437 2,835 1225 Brookville Way Indianapolis, IN 60 - 397 68 389 457 6555 E 30th St Indianapolis, IN 840 4,760 1,008 484 6,124 6,608 2432-2436 Shadeland Indianapolis, IN 212 1,199 267 230 1,448 1,678 8402-8440 E 33rd St Indianapolis, IN 222 1,260 220 230 1,472 1,702 8520-8630 E 33rd St Indianapolis, IN 326 1,848 379 336 2,217 2,553 8710-8768 E 33rd St Indianapolis, IN 175 993 260 187 1,241 1,428 3316-3346 N. Pagosa Court Indianapolis, IN 325 1,842 293 335 2,125 2,460 3331 Raton Court Indianapolis, IN 138 802 20 138 822 960 4430 Airport Expressway Indianapolis, IN 1,068 6,789 1,604 1,236 8,225 9,461 6751 E 30th St Indianapolis, IN 728 2,837 144 741 2,968 3,709 9200 East 146th Street Noblesville, IN 215 1,221 1,149 226 2,359 2,585 9210 East 146th Street Noblesville, IN 466 684 70 472 748 1,220 6575 East 30th Street Indianapolis, IN 118 - 2,045 128 2,035 2,163 6585 East 30th Street Indianapolis, IN 196 - 3,332 196 3,332 3,528 6635 East 30th Street Indianapolis, IN 196 - 604 196 604 800 5902 Decatur Blvd Indianapolis, IN 2,517 - 16,948 2,549 16,916 19,465 LONG ISLAND 10 Edison Street Amityville, NY 183 1,036 58 183 1,094 1,277 100 Lauman Lane Hicksville, NY 159 901 379 159 1,280 1,439 35 Bloomingdale Road Hicksville, NY 190 1,076 144 190 1,220 1,410 15-39 Tec Street Hicksville, NY 164 930 134 177 1,051 1,228 100 Tec Street Hicksville, NY 237 1,340 273 268 1,582 1,850 51-89 Tec Street Hicksville, NY 184 1,043 43 185 1,085 1,270 502 Old Country Road Hicksville, NY 95 536 364 146 849 995 80-98 Tec Street Hicksville, NY 106 600 33 107 632 739 201-233 Park Avenue Hicksville, NY 295 1,673 187 295 1,860 2,155 160 Engineer Drive Hicksville, NY 84 479 77 85 555 640 260 Engineers Drive Hicksville, NY 264 1,494 381 274 1,865 2,139 87-119 Engineers Dr (n) Hicksville, NY 181 1,023 431 233 1,402 1,635 950-970 South Broadway Hicksville, NY 250 1,418 271 250 1,689 1,939 62 Alpha Plaza Hicksville, NY 155 877 53 159 926 1,085 90 Alpha Plaza Hicksville, NY 127 717 113 130 827 957 LOS ANGELES 5220 Fourth Street Irwindale, CA 270 1,529 28 273 1,554 1,827 15705 Arrow Highway Irwindale, CA 157 892 19 159 909 1,068 15709 Arrow Highway Irwindale, CA 225 1,275 18 227 1,291 1,518 6407-6419 Alondra Blvd. Paramount, CA 137 774 26 140 797 937 6423-6431 Alondra Blvd. Paramount, CA 115 650 20 117 668 785 LOUISVILLE 9001 Cane Run Road Louisville, KY 524 - 5,577 560 5,541 6,101 9101 Cane Road Louisville, KY 973 - 6,037 1,057 5,953 7,010 MILWAUKEE N25 W23050 Paul Road Pewaukee, WI 474 2,723 285 474 3,008 3,482 N25 W23255 Paul Road Waukesha County, WI 571 3,270 8 571 3,278 3,849 N27 W23293 Roundy Drive Waukesha County, WI 412 2,837 1 412 2,838 3,250 6523 N. Sydney Place Milwaukee, WI 172 976 152 176 1,124 1,300 8800 W Bradley Milwaukee, WI 375 2,125 134 388 2,246 2,634 1435 North 113th St Wauwatosa, WI 300 1,699 366 310 2,055 2,365 11217-43 W. Becher St West Allis, WI 148 841 122 155 956 1,111 2152 S 114th Street West Allis, WI 326 1,846 622 425 2,369 2,794 4560 N. 124th Street Wauwatosa, WI 118 667 84 129 740 869 Science Drive Sturtevant, WI 1,255 - 18,792 1,422 18,625 20,047 12221 W. Feerick Street Wauwatosa, WI 210 1,190 172 221 1,351 1,572 4410-80 North 132nd Street Butler, WI 355 - 1,811 359 1,807 2,166 MINNEAPOLIS 2700 Freeway Boulevard Brooklyn Center, MN (d) 392 2,318 537 415 2,832 3,247 6507-6545 Cecilia Circle Bloomington, MN 357 1,320 755 386 2,046 2,432 ACCUMU -LATED DEPRECIA LOCATION -TION YEAR BUILT/ DEPRECIABLE BUILDING ADDRESS (CITY/STATE) 12/31/00 RENOVATED LIVES (YEARS) - ---------------- ------------ -------- --------- ------------- 1311 Sadlier Circle E Dr Indianapolis, IN 84 1971/1992 (u) 1365 Sadlier Circle E Dr Indianapolis, IN 97 1971/1992 (u) 1352-1354 Sadlier Circle E Dr Indianapolis, IN 165 1970/1992 (u) 1335 Sadlier Circle E Dr Indianapolis, IN 62 1971/1992 (u) 1327 Sadlier Circle E Dr Indianapolis, IN 38 1971/1992 (u) 1425 Sadlier Circle E Dr Indianapolis, IN 17 1971/1992 (u) 1230 Brookville Way Indianapolis, IN 76 1995 (u) 6951 E 30th St Indianapolis, IN 218 1995 (u) 6701 E 30th St Indianapolis, IN 58 1992 (u) 6737 E 30th St Indianapolis, IN 300 1995 (u) 1225 Brookville Way Indianapolis, IN 34 1997 (u) 6555 E 30th St Indianapolis, IN 972 1969/1981 (u) 2432-2436 Shadeland Indianapolis, IN 158 1968 (u) 8402-8440 E 33rd St Indianapolis, IN 176 1977 (u) 8520-8630 E 33rd St Indianapolis, IN 251 1976 (u) 8710-8768 E 33rd St Indianapolis, IN 134 1979 (u) 3316-3346 N. Pagosa Court Indianapolis, IN 261 1977 (u) 3331 Raton Court Indianapolis, IN 94 1979 (u) 4430 Airport Expressway Indianapolis, IN 945 1970 (u) 6751 E 30th St Indianapolis, IN 242 1997 (u) 9200 East 146th Street Noblesville, IN 177 1961 (u) 9210 East 146th Street Noblesville, IN 37 1978 (u) 6575 East 30th Street Indianapolis, IN 129 1998 (u) 6585 East 30th Street Indianapolis, IN 294 1998 (u) 6635 East 30th Street Indianapolis, IN 13 1998 (u) 5902 Decatur Blvd Indianapolis, IN - 2000 (u) LONG ISLAND 10 Edison Street Amityville, NY 96 1971 (u) 100 Lauman Lane Hicksville, NY 127 1968 (u) 35 Bloomingdale Road Hicksville, NY 128 1962 (u) 15-39 Tec Street Hicksville, NY 120 1965 (u) 100 Tec Street Hicksville, NY 152 1965 (u) 51-89 Tec Street Hicksville, NY 137 1965 (u) 502 Old Country Road Hicksville, NY 62 1965 (u) 80-98 Tec Street Hicksville, NY 75 1965 (u) 201-233 Park Avenue Hicksville, NY 208 1962 (u) 160 Engineer Drive Hicksville, NY 75 1966 (u) 260 Engineers Drive Hicksville, NY 171 1966 (u) 87-119 Engineers Dr (n) Hicksville, NY 116 1966 (u) 950-970 South Broadway Hicksville, NY 204 1966 (u) 62 Alpha Plaza Hicksville, NY 75 1968 (u) 90 Alpha Plaza Hicksville, NY 68 1969 (u) LOS ANGELES 5220 Fourth Street Irwindale, CA 10 2000 (u) 15705 Arrow Highway Irwindale, CA 6 1987 (u) 15709 Arrow Highway Irwindale, CA 8 1987 (u) 6407-6419 Alondra Blvd. Paramount, CA 5 1985 (u) 6423-6431 Alondra Blvd. Paramount, CA 4 1985 (u) LOUISVILLE 9001 Cane Run Road Louisville, KY 286 1998 (u) 9101 Cane Road Louisville, KY 10 2000 (u) MILWAUKEE N25 W23050 Paul Road Pewaukee, WI 460 1989 (u) N25 W23255 Paul Road Waukesha County, WI 532 1987 (u) N27 W23293 Roundy Drive Waukesha County, WI 460 1989 (u) 6523 N. Sydney Place Milwaukee, WI 145 1978 (u) 8800 W Bradley Milwaukee, WI 256 1982 (u) 1435 North 113th St Wauwatosa, WI 316 1993 (u) 11217-43 W. Becher St West Allis, WI 104 1979 (u) 2152 S 114th Street West Allis, WI 193 1980 (u) 4560 N. 124th Street Wauwatosa, WI 66 1976 (u) Science Drive Sturtevant, WI 1,313 1997 (u) 12221 W. Feerick Street Wauwatosa, WI 114 1971 (u) 4410-80 North 132nd Street Butler, WI 18 1999 (u) MINNEAPOLIS 2700 Freeway Boulevard Brooklyn Center, MN 530 1981 (u) 6507-6545 Cecilia Circle Bloomington, MN 947 1981 (u) S-10

96 COSTS CAPITALIZED SUBSEQUENT TO ACQUISITION OR (b) COMPLETION INITIAL COST AND LOCATION (a) ----------------- VALUATION BUILDING ADDRESS (CITY/STATE) ENCUMBRANCES LAND BUILDINGS PROVISION - ---------------- ------------ ------------ ---- --------- --------- 1275 Corporate Center Drive Eagan, MN 80 357 70 1279 Corporate Center Drive Eagan, MN 105 357 98 2815 Eagandale Boulevard Eagan, MN 80 357 182 6201 West 111th Street Bloomington, MN 1,358 8,622 3,756 6403-6545 Cecilia Drive Bloomington, MN 366 1,363 657 6925-6943 Washington Avenue Edina, MN 117 504 886 6955-6973 Washington Avenue Edina, MN 117 486 518 7251-7279 Washington Avenue Edina, MN 129 382 445 7301-7329 Washington Avenue Edina, MN 174 391 508 7101 Winnetka Avenue North Brooklyn Park, MN 2,195 6,084 2,104 7600 Golden Triangle Drive Eden Prairie, MN 566 1,394 1,561 9901 West 74th Street Eden Prairie, MN 621 3,289 2,461 11201 Hampshire Avenue South Bloomington, MN 495 1,035 859 12220-12222 Nicollet Avenue Burnsville, MN 105 425 217 12250-12268 Nicollet Avenue Burnsville, MN 260 1,054 193 12224-12226 Nicollet Avenue Burnsville, MN 190 770 155 305 2nd Street Northwest Minneapolis, MN 460 2,744 63 980 Lone Oak Road Minneapolis, MN 683 4,103 546 990 Lone Oak Road Minneapolis, MN 883 5,575 409 1030 Lone Oak Road Minneapolis, MN 456 2,703 105 1060 Lone Oak Road Minneapolis, MN 624 3,700 466 5400 Nathan Lane Minneapolis, MN 749 4,461 46 6464 Sycamore Court Minneapolis, MN 457 2,730 105 10120 W 76th Street Eden Prairie, MN 315 1,804 173 7615 Golden Triangle Eden Prairie, MN 268 1,532 948 7625 Golden Triangle Eden Prairie, MN 415 2,375 547 2605 Fernbrook Lane North Plymouth, MN 443 2,533 372 12155 Nicollet Ave. Burnsville, MN 286 - 1,886 6655 Wedgewood Road Maple Grove, MN (c) 1,466 8,342 265 900 Apollo Road Eagan, MN (c) 1,029 5,855 1,105 7316 Aspen Lane North Brooklyn, MN (c) 368 2,156 542 953 Westgate Drive Minneapolis, MN 193 1,178 72 73rd Avenue North Brooklyn Park, MN 504 2,856 76 1905 W Country Road C Roseville, MN 402 2,278 67 2720 Arthur Street Roseville, MN 824 4,671 78 10205 51st Avenue North Plymouth, MN 180 1,020 70 4100 Peavey Road Chaska, MN 399 2,261 632 11300 Hamshire Ave South Bloomington, MN 527 2,985 562 375 Rivertown Drive Woodbury, MN 1,083 6,135 2,741 5205 Highway 169 Plymouth, MN 446 2,525 917 6451-6595 Citywest Parkway Eden Prairie, MN 525 2,975 759 7100-7190 Shady Oak Rd (o) Eden Prairie, MN 1,118 6,333 485 7500-7546 Washington Square Eden Prairie, MN 229 1,300 73 7550-7558 Washington Square Eden Prairie, MN 153 867 42 5240-5300 Valley Industrial Blvd S Eden Prairie, MN 362 2,049 744 1565 First Avenue NW New Brighton, MN 485 2,750 468 7125 Northland Terrace Brooklyn Park, MN 660 3,740 724 6900 Shady Oak Road Eden Prairie, MN 310 1,756 436 6477-6525 City West Parkway Eden Prairie, MN 810 4,590 221 1157 Valley Park Drive Shakopee, MN 760 - 4,540 500-530 Kasota Avenue SE Minneapolis, MN 415 2,354 425 770-786 Kasota Avenue SE Minneapolis, MN 333 1,888 153 800 Kasota Avenue SE Minneapolis, MN 524 2,971 610 2530-2570 Kasota Avenue St. Paul, MN 407 2,308 689 504 Malcolm Ave SE Minneapolis, MN 757 - 432 1150 Gateway Drive Shakopee, MN 697 - 5,126 5555 12th Avenue East Shakopee, MN 1,157 - 3,612 NASHVILLE 1621 Heil Quaker Boulevard Nashville, TN (d) 413 2,348 717 417 Harding Industrial Drive Nashville, TN 653 4,583 1,575 3099 Barry Drive Portland, TN 418 2,368 53 3150 Barry Drive Portland, TN 941 5,333 289 5599 Highway 31 West Portland, TN 564 3,196 65 1650 Elm Hill Pike Nashville, TN 329 1,867 101 1821 Air Lane Drive Nashville, TN 151 858 78 1102 Appleton Drive Nashville, TN 154 873 16 1920 Air Lane Drive Nashville, TN 250 1,415 32 1931 Air Lane Drive Nashville, TN 491 2,785 206 470 Metroplex Drive (n) Nashville, TN 619 3,507 1,188 1150 Antiock Pike Nashville, TN 667 3,748 49 1630 Corporate Place La Vergne, TN 230 1,271 930 GROSS AMOUNT CARRIED ACCUMU AT CLOSE OF PERIOD 12/31/00 -LATED ---------------------------- DEPRECIA LOCATION BUILDING AND -TION YEAR BUILT/ DEPRECIABLE BUILDING ADDRESS (CITY/STATE) LAND IMPROVEMENTS TOTAL 12/31/00 RENOVATED LIVES (YEARS) - ---------------- ------------ ---- ------------ ----- -------- --------- ------------- 1275 Corporate Center Drive Eagan, MN 93 414 507 164 1990 (u) 1279 Corporate Center Drive Eagan, MN 109 451 560 187 1990 (u) 2815 Eagandale Boulevard Eagan, MN 97 522 619 212 1990 (u) 6201 West 111th Street Bloomington, MN 1,499 12,237 13,736 3,315 1987 (u) 6403-6545 Cecilia Drive Bloomington, MN 395 1,991 2,386 975 1980 (u) 6925-6943 Washington Avenue Edina, MN 237 1,270 1,507 751 1972 (u) 6955-6973 Washington Avenue Edina, MN 207 914 1,121 656 1972 (u) 7251-7279 Washington Avenue Edina, MN 182 774 956 574 1972 (u) 7301-7329 Washington Avenue Edina, MN 193 880 1,073 862 1972 (u) 7101 Winnetka Avenue North Brooklyn Park, MN 2,228 8,155 10,383 3,512 1990 (u) 7600 Golden Triangle Drive Eden Prairie, MN 615 2,906 3,521 1,336 1989 (u) 9901 West 74th Street Eden Prairie, MN 639 5,732 6,371 1,681 1983/88 (u) 11201 Hampshire Avenue South Bloomington, MN 502 1,887 2,389 909 1986 (u) 12220-12222 Nicollet Avenue Burnsville, MN 114 633 747 217 1989/90 (u) 12250-12268 Nicollet Avenue Burnsville, MN 296 1,211 1,507 505 1989/90 (u) 12224-12226 Nicollet Avenue Burnsville, MN 207 908 1,115 375 1989/90 (u) 305 2nd Street Northwest Minneapolis, MN 460 2,807 3,267 481 1991 (u) 980 Lone Oak Road Minneapolis, MN 683 4,649 5,332 1,012 1992 (u) 990 Lone Oak Road Minneapolis, MN 873 5,994 6,867 1,329 1989 (u) 1030 Lone Oak Road Minneapolis, MN 456 2,808 3,264 486 1988 (u) 1060 Lone Oak Road Minneapolis, MN 624 4,166 4,790 780 1988 (u) 5400 Nathan Lane Minneapolis, MN 749 4,507 5,256 754 1990 (u) 6464 Sycamore Court Minneapolis, MN 457 2,835 3,292 537 1990 (u) 10120 W 76th Street Eden Prairie, MN 315 1,977 2,292 311 1987 (u) 7615 Golden Triangle Eden Prairie, MN 268 2,480 2,748 512 1987 (u) 7625 Golden Triangle Eden Prairie, MN 415 2,922 3,337 474 1987 (u) 2605 Fernbrook Lane North Plymouth, MN 445 2,903 3,348 583 1987 (u) 12155 Nicollet Ave. Burnsville, MN 288 1,884 2,172 234 1995 (u) 6655 Wedgewood Road Maple Grove, MN 1,466 8,607 10,073 1,246 1989 (u) 900 Apollo Road Eagan, MN 1,030 6,959 7,989 924 1970 (u) 7316 Aspen Lane North Brooklyn, MN 377 2,689 3,066 356 1978 (u) 953 Westgate Drive Minneapolis, MN 193 1,250 1,443 201 1991 (u) 73rd Avenue North Brooklyn Park, MN 512 2,924 3,436 347 1995 (u) 1905 W Country Road C Roseville, MN 410 2,337 2,747 277 1993 (u) 2720 Arthur Street Roseville, MN 832 4,741 5,573 563 1995 (u) 10205 51st Avenue North Plymouth, MN 187 1,083 1,270 135 1990 (u) 4100 Peavey Road Chaska, MN 415 2,877 3,292 379 1988 (u) 11300 Hamshire Ave South Bloomington, MN 541 3,533 4,074 601 1983 (u) 375 Rivertown Drive Woodbury, MN 1,503 8,456 9,959 714 1996 (u) 5205 Highway 169 Plymouth, MN 739 3,149 3,888 422 1960 (u) 6451-6595 Citywest Parkway Eden Prairie, MN 538 3,721 4,259 581 1984 (u) 7100-7190 Shady Oak Rd (o) Eden Prairie, MN 1,149 6,787 7,936 713 1982 (u) 7500-7546 Washington Square Eden Prairie, MN 235 1,367 1,602 140 1975 (u) 7550-7558 Washington Square Eden Prairie, MN 157 905 1,062 92 1973 (u) 5240-5300 Valley Industrial Blvd S Eden Prairie, MN 371 2,784 3,155 272 1975 (u) 1565 First Avenue NW New Brighton, MN 496 3,207 3,703 291 1978 (u) 7125 Northland Terrace Brooklyn Park, MN 767 4,357 5,124 404 1996 (u) 6900 Shady Oak Road Eden Prairie, MN 340 2,162 2,502 182 1980 (u) 6477-6525 City West Parkway Eden Prairie, MN 819 4,802 5,621 405 1984 (u) 1157 Valley Park Drive Shakopee, MN 888 4,412 5,300 218 1997 (u) 500-530 Kasota Avenue SE Minneapolis, MN 432 2,762 3,194 189 1976 (u) 770-786 Kasota Avenue SE Minneapolis, MN 347 2,027 2,374 150 1976 (u) 800 Kasota Avenue SE Minneapolis, MN 597 3,508 4,105 254 1976 (u) 2530-2570 Kasota Avenue St. Paul, MN 465 2,939 3,404 276 1976 (u) 504 Malcolm Ave SE Minneapolis, MN 936 253 1,189 58 1976 (u) 1150 Gateway Drive Shakopee, MN 708 5,115 5,823 5 1999 (u) 5555 12th Avenue East Shakopee, MN 1,182 3,587 4,769 17 2000 (u) NASHVILLE 1621 Heil Quaker Boulevard Nashville, TN 430 3,048 3,478 475 1975 (u) 417 Harding Industrial Drive Nashville, TN 763 6,048 6,811 1,491 1972 (u) 3099 Barry Drive Portland, TN 421 2,418 2,839 258 1995 (u) 3150 Barry Drive Portland, TN 980 5,583 6,563 596 1993 (u) 5599 Highway 31 West Portland, TN 571 3,254 3,825 346 1995 (u) 1650 Elm Hill Pike Nashville, TN 332 1,965 2,297 173 1984 (u) 1821 Air Lane Drive Nashville, TN 151 936 1,087 75 1984 (u) 1102 Appleton Drive Nashville, TN 154 889 1,043 73 1984 (u) 1920 Air Lane Drive Nashville, TN 251 1,446 1,697 140 1985 (u) 1931 Air Lane Drive Nashville, TN 496 2,986 3,482 313 1984 (u) 470 Metroplex Drive (n) Nashville, TN 626 4,688 5,314 402 1986 (u) 1150 Antiock Pike Nashville, TN 669 3,795 4,464 313 1987 (u) 1630 Corporate Place La Vergne, TN 233 2,198 2,431 96 1999 (u) S-11

97 COSTS CAPITALIZED SUBSEQUENT TO ACQUISITION OR GROSS AMOUNT CARRIED (b) COMPLETION AT CLOSE OF PERIOD 12/31/00 INITIAL COST AND ---------------------------- LOCATION (a) ----------------- VALUATION BUILDING AND BUILDING ADDRESS (CITY/STATE) ENCUMBRANCES LAND BUILDINGS PROVISION LAND IMPROVEMENTS TOTAL - ---------------- ------------ ------------ ---- --------- --------- ---- ------------ ----- 4640 Cummings Park Nashville, TN 360 2,040 45 365 2,080 2,445 211 Nesbitt North Nashville, TN 399 2,261 32 404 2,288 2,692 211 Nesbitt South Nashville, TN 400 2,266 106 405 2,367 2,772 211 Nesbitt West Nashville, TN 217 1,232 18 220 1,247 1,467 NORTHERN NEW JERSEY 60 Ethel Road West Piscataway, NJ 252 1,426 246 264 1,660 1,924 70 Ethel Road West Piscataway, NJ 431 2,443 333 451 2,756 3,207 140 Hanover Avenue Hanover, NJ 457 2,588 368 469 2,944 3,413 601-629 Montrose Avenue South Plainfield, NJ 487 2,762 525 512 3,262 3,774 3 Marlen Hamilton, NJ 71 404 100 74 501 575 5 Marlen Hamilton, NJ 116 655 41 121 691 812 7 Marlen Hamilton, NJ 128 728 118 136 838 974 8 Marlen Hamilton, NJ 230 1,302 50 235 1,347 1,582 15 Marlen Hamilton, NJ 53 302 40 58 337 395 17 Marlen Hamilton, NJ 104 588 72 110 654 764 1 South Gold Drive Hamilton, NJ 106 599 44 112 637 749 5 South Gold Drive Hamilton, NJ 106 602 57 113 652 765 7 South Gold Drive Hamilton, NJ 32 182 43 36 221 257 8 South Gold Drive Hamilton, NJ 103 584 82 109 660 769 9 South Gold Drive Hamilton, NJ 60 342 47 65 384 449 11 South Gold Drive Hamilton, NJ 183 1,039 67 192 1,097 1,289 12 South Gold Drive Hamilton, NJ 84 475 88 89 558 647 9 Princess Road Lawrenceville, NJ 221 1,254 105 234 1,346 1,580 11 Princess Road Lawrenceville, NJ 491 2,780 264 516 3,019 3,535 15 Princess Road Lawrenceville, NJ 234 1,328 287 247 1,602 1,849 17 Princess Road Lawrenceville, NJ 342 1,936 69 345 2,002 2,347 220 Hanover Avenue Hanover, NJ 1,361 7,715 601 1,420 8,257 9,677 244 Shefield Street Mountainside, NJ 201 1,141 291 210 1,423 1,633 30 Troy Road Hanover, NJ 128 727 112 134 833 967 15 Leslie Court Hanover, NJ 126 716 42 132 752 884 20 Leslie Court Hanover, NJ 84 474 32 88 502 590 25 Leslie Court Hanover, NJ 512 2,899 222 526 3,107 3,633 130 Algonquin Parkway Hanover, NJ 157 888 75 163 957 1,120 150 Algonquin Parkway Hanover, NJ 85 479 131 89 606 695 55 Locust Avenue Roseland, NJ 535 3,034 182 560 3,191 3,751 31 West Forest Street (n) Englewood, NJ 941 5,333 848 975 6,147 7,122 25 World's Fair Drive Franklin, NJ 285 1,616 83 297 1,687 1,984 14 World's Fair Drive Franklin, NJ 483 2,735 428 503 3,143 3,646 16 World's Fair Drive Franklin, NJ 174 988 191 183 1,170 1,353 18 World's Fair Drive Franklin, NJ 123 699 44 129 737 866 23 World's Fair Drive Franklin, NJ 134 758 108 140 860 1,000 12 World's Fair Drive Franklin, NJ 572 3,240 325 593 3,544 4,137 49 Napoleon Court Franklin, NJ 230 1,306 69 238 1,367 1,605 50 Napoleon Court Franklin, NJ 149 842 41 154 878 1,032 22 World's Fair Drive Franklin, NJ 364 2,064 280 375 2,333 2,708 26 World's Fair Drive Franklin, NJ 361 2,048 168 377 2,200 2,577 24 World's Fair Drive Franklin, NJ 347 1,968 267 362 2,220 2,582 12 Wright Way Oakland, NJ 410 2,321 110 424 2,417 2,841 155 Pierce Street Sumerset, NJ 3 - 2,903 436 2,470 2,906 20 World's Fair Drive Lot 13 Sumerset, NJ 9 - 1,816 274 1,551 1,825 10 New Maple Road Pine Brook, NJ 2,250 12,750 153 2,271 12,882 15,153 60 Chapin Road Pine Brook, NJ 2,123 12,028 159 2,142 12,168 14,310 45 Route 46 Pine Brook, NJ 969 5,491 127 978 5,609 6,587 43 Route 46 Pine Brook, NJ 474 2,686 32 478 2,714 3,192 39 Route 46 Pine Brook, NJ 260 1,471 16 262 1,485 1,747 26 Chapin Road Pine Brook, NJ 956 5,415 75 964 5,482 6,446 30 Chapin Road Pine Brook, NJ 960 5,440 75 969 5,506 6,475 20 Hook Mountain Road Pine Brook, NJ 1,507 8,542 161 1,534 8,676 10,210 30 Hook Mountain Road Pine Brook, NJ 389 2,206 42 396 2,241 2,637 55 Route 46 Pine Brook, NJ 396 2,244 67 403 2,304 2,707 16 Chapin Rod Pine Brook, NJ 885 5,015 96 901 5,095 5,996 20 Chapin Road Pine Brook, NJ 1,134 6,426 123 1,154 6,529 7,683 NEW ORLEANS 520-524 Elmwood Park Blvd (n) Jefferson, LA 926 5,248 714 1,017 5,871 6,888 125 Mallard St St. Rose, LA (h) 103 586 509 134 1,064 1,198 107 Mallard St. Rose, LA (h) 142 805 119 150 916 1,066 125 James Drive West St. Rose, LA (h) 246 1,392 354 289 1,703 1,992 161 James Drive West St. Rose, LA 129 730 281 135 1,005 1,140 150 James Drive East St. Rose, LA 334 1,890 259 344 2,139 2,483 115 James Drive West St. Rose, LA (h) 163 922 124 172 1,037 1,209 ACCUMU -LATED DEPRECIA LOCATION -TION YEAR BUILT/ DEPRECIABLE BUILDING ADDRESS (CITY/STATE) 12/31/00 RENOVATED LIVES (YEARS) - ---------------- ------------ -------- --------- ------------- 4640 Cummings Park Nashville, TN 65 1986 (u) 211 Nesbitt North Nashville, TN 57 1983 (u) 211 Nesbitt South Nashville, TN 69 1983 (u) 211 Nesbitt West Nashville, TN 31 1985 (u) NORTHERN NEW JERSEY 60 Ethel Road West Piscataway, NJ 153 1982 (u) 70 Ethel Road West Piscataway, NJ 228 1979 (u) 140 Hanover Avenue Hanover, NJ 396 1964/1988 (u) 601-629 Montrose Avenue South Plainfield, NJ 290 1974 (u) 3 Marlen Hamilton, NJ 59 1981 (u) 5 Marlen Hamilton, NJ 60 1981 (u) 7 Marlen Hamilton, NJ 76 1982 (u) 8 Marlen Hamilton, NJ 104 1982 (u) 15 Marlen Hamilton, NJ 29 1982 (u) 17 Marlen Hamilton, NJ 59 1981 (u) 1 South Gold Drive Hamilton, NJ 55 1973 (u) 5 South Gold Drive Hamilton, NJ 62 1974 (u) 7 South Gold Drive Hamilton, NJ 23 1976 (u) 8 South Gold Drive Hamilton, NJ 56 1977 (u) 9 South Gold Drive Hamilton, NJ 39 1980 (u) 11 South Gold Drive Hamilton, NJ 96 1979 (u) 12 South Gold Drive Hamilton, NJ 47 1980 (u) 9 Princess Road Lawrenceville, NJ 125 1985 (u) 11 Princess Road Lawrenceville, NJ 278 1985 (u) 15 Princess Road Lawrenceville, NJ 253 1986 (u) 17 Princess Road Lawrenceville, NJ 198 1986 (u) 220 Hanover Avenue Hanover, NJ 726 1987 (u) 244 Shefield Street Mountainside, NJ 142 1965/1986 (u) 30 Troy Road Hanover, NJ 74 1972 (u) 15 Leslie Court Hanover, NJ 66 1971 (u) 20 Leslie Court Hanover, NJ 44 1974 (u) 25 Leslie Court Hanover, NJ 269 1975 (u) 130 Algonquin Parkway Hanover, NJ 81 1973 (u) 150 Algonquin Parkway Hanover, NJ 46 1973 (u) 55 Locust Avenue Roseland, NJ 279 1980 (u) 31 West Forest Street (n) Englewood, NJ 559 1978 (u) 25 World's Fair Drive Franklin, NJ 147 1986 (u) 14 World's Fair Drive Franklin, NJ 305 1980 (u) 16 World's Fair Drive Franklin, NJ 93 1981 (u) 18 World's Fair Drive Franklin, NJ 64 1982 (u) 23 World's Fair Drive Franklin, NJ 76 1982 (u) 12 World's Fair Drive Franklin, NJ 298 1981 (u) 49 Napoleon Court Franklin, NJ 106 1982 (u) 50 Napoleon Court Franklin, NJ 68 1982 (u) 22 World's Fair Drive Franklin, NJ 217 1983 (u) 26 World's Fair Drive Franklin, NJ 200 1984 (u) 24 World's Fair Drive Franklin, NJ 194 1984 (u) 12 Wright Way Oakland, NJ 211 1981 (u) 155 Pierce Street Sumerset, NJ (26) 1999 (u) 20 World's Fair Drive Lot 13 Sumerset, NJ 2 1999 (u) 10 New Maple Road Pine Brook, NJ 80 1973/1999 (u) 60 Chapin Road Pine Brook, NJ 76 1977/2000 (u) 45 Route 46 Pine Brook, NJ 35 1974/1987 (u) 43 Route 46 Pine Brook, NJ 17 1974/1987 (u) 39 Route 46 Pine Brook, NJ 9 1970 (u) 26 Chapin Road Pine Brook, NJ 34 1983 (u) 30 Chapin Road Pine Brook, NJ 34 1983 (u) 20 Hook Mountain Road Pine Brook, NJ 54 1972/1984 (u) 30 Hook Mountain Road Pine Brook, NJ 14 1972/1987 (u) 55 Route 46 Pine Brook, NJ 14 1978/1994 (u) 16 Chapin Rod Pine Brook, NJ 32 1987 (u) 20 Chapin Road Pine Brook, NJ 41 1987 (u) NEW ORLEANS 520-524 Elmwood Park Blvd (n) Jefferson, LA 381 1986 (u) 125 Mallard St St. Rose, LA 135 1984 (u) 107 Mallard St. Rose, LA 64 1985 (u) 125 James Drive West St. Rose, LA 97 1990 (u) 161 James Drive West St. Rose, LA 176 1986 (u) 150 James Drive East St. Rose, LA 162 1986 (u) 115 James Drive West St. Rose, LA 63 1986 (u) S-12

98 Costs Capitalized Subsequent to (b) Acquisition or Initial Cost Completion Location (a) --------------------- and Valuation Building Address (City/State) Encumbrances Land Buildings Provision - ---------------- ------------ ------------ --------- ---------- -------------- 100 James Drive St. Rose, LA (h) 292 1,653 153 143 Mallard St St. Rose, LA (h) 143 812 182 160 James Drive East St. Rose, LA (h) 102 580 503 190 James Drive East St. Rose, LA (h) 205 1,160 331 120 Mallard St St. Rose, LA (h) 348 1,971 480 110 James Drive West St. Rose, LA (h) 143 812 316 150 Canvasback Dr St. Rose, LA 165 937 80 150 Teal Street St. Rose, LA 387 - 2,100 PHILADELPHIA 212 Welsh Pool Road Exton, PA 160 886 122 230-240 Welsh Pool Road Exton, PA 154 851 148 264 Welsh Pool Road Exton, PA 147 811 135 254 Welsh Pool Road Exton, PA 152 842 438 256 Welsh Pool Road Exton, PA 82 452 273 213 Welsh Pool Road Exton, PA 149 827 252 251 Welsh Pool Road Exton, PA 144 796 111 253-255 Welsh Pool Road Exton, PA 113 626 110 151-161 Philips Road Exton, PA 191 1,059 180 210 Philips Road Exton, PA 182 1,005 226 215 Welsh Pool Road Exton, PA 67 372 170 217 Welsh Pool Road Exton, PA 64 357 47 216 Philips Road Exton, PA 199 1,100 193 202 Philips Road Exton, PA 174 966 196 110 Thousand Oaks Blvd Morgantown, PA 416 2,300 1,471 20 McDonald Blvd Aston, PA 184 1,016 54 30 McDonald Blvd Aston, PA 135 748 250 219 Welsh Pool Road Exton, PA 122 678 43 2994-96 Samuel Drive Bensalem, PA 952 5,396 196 PHOENIX 4655 McDowell Phoenix, AZ 800 - 297 1045 South Edward Drive Tempe, AZ 390 2,160 47 PORTLAND 5687 International Way (p) Milwaukee, OR (m) 430 2,385 188 5795 SW Jean Road (o) Lake Oswego, OR 427 2,362 159 12130 NE Ainsworth Circle (n) Portland, OR 523 2,898 167 5509 NW 122nd Ave (n) Milwaukee, OR (l) 244 1,351 62 6105-6113 NE 92nd Avenue (p) Portland, OR 884 4,891 613 8727 NE Marx Drive (o) Portland, OR 580 3,210 430 3388 SE 20th St. Portland, OR 73 405 43 5962-5964 NE 87th Ave Portland, OR 72 398 31 116 SE Yamhill Portland, OR 38 208 22 9106 NE Marx Drive Portland, OR 40 223 72 11620 NE Ainsworth Circle Portland, OR 152 839 36 11824 NE Ainsworth Circle Portland, OR 166 916 52 12124 NE Ainsworth Circle Portland, OR 207 1,148 54 2715 SE Raymond Portland, OR 159 880 53 1645 NE 72nd Ave Portland, OR 116 641 41 1630 SE 8th Ave. Portland, OR 140 775 29 9044 NE Marx Drive Portland, OR 83 459 36 2443 SE 4th Ave. Portland, OR 157 870 47 711 SE Stark St. Portland, OR 42 233 24 11632 NE Ainsworth Circle Portland, OR 799 4,422 945 14699 NE Airport Way Portland, OR 242 1,340 51 SALT LAKE 2255 South 300 West (s) Salt Lake City, UT 618 3,504 112 512 Lawndale Drive (t) Salt Lake City, UT 2,779 15,749 1,660 1270 West 2320 South West Valley, UT 138 784 97 1275 West 2240 South West Valley, UT 395 2,241 94 1288 West 2240 South West Valley, UT 119 672 71 2235 South 1300 West West Valley, UT 198 1,120 187 1293 West 2200 South West Valley, UT 158 896 117 1279 West 2200 South West Valley, UT 198 1,120 55 1272 West 2240 South West Valley, UT 336 1,905 90 1149 West 2240 South West Valley, UT 217 1,232 58 1142 West 2320 South West Valley, UT 217 1,232 173 1152 West 2240 South West Valley, UT 2,067 - 3,957 SOUTHERN NEW JERSEY Gross Amount Carried At Close of Period 12/31/00 ----------------------------------- Accumulated Location Building and Depreciation Building Address (City/State) Land Improvements Total 12/31/00 - ---------------- ------------ -------- ------------ ---------- ------------ 100 James Drive St. Rose, LA 312 1,786 2,098 168 143 Mallard St St. Rose, LA 156 981 1,137 59 160 James Drive East St. Rose, LA 146 1,039 1,185 102 190 James Drive East St. Rose, LA 243 1,453 1,696 85 120 Mallard St St. Rose, LA 384 2,415 2,799 169 110 James Drive West St. Rose, LA 161 1,110 1,271 92 150 Canvasback Dr St. Rose, LA 176 1,006 1,182 62 150 Teal Street St. Rose, LA 387 2,100 2,487 8 PHILADELPHIA 212 Welsh Pool Road Exton, PA 177 991 1,168 68 230-240 Welsh Pool Road Exton, PA 171 982 1,153 71 264 Welsh Pool Road Exton, PA 157 936 1,093 66 254 Welsh Pool Road Exton, PA 186 1,246 1,432 102 256 Welsh Pool Road Exton, PA 94 713 807 45 213 Welsh Pool Road Exton, PA 173 1,055 1,228 87 251 Welsh Pool Road Exton, PA 159 892 1,051 61 253-255 Welsh Pool Road Exton, PA 125 724 849 58 151-161 Philips Road Exton, PA 217 1,213 1,430 84 210 Philips Road Exton, PA 198 1,215 1,413 118 215 Welsh Pool Road Exton, PA 80 529 609 88 217 Welsh Pool Road Exton, PA 71 397 468 27 216 Philips Road Exton, PA 220 1,272 1,492 97 202 Philips Road Exton, PA 207 1,129 1,336 75 110 Thousand Oaks Blvd Morgantown, PA 464 3,723 4,187 281 20 McDonald Blvd Aston, PA 192 1,062 1,254 61 30 McDonald Blvd Aston, PA 160 973 1,133 65 219 Welsh Pool Road Exton, PA 125 718 843 24 2994-96 Samuel Drive Bensalem, PA 981 5,563 6,544 127 PHOENIX 4655 McDowell Phoenix, AZ 840 257 1,097 5 1045 South Edward Drive Tempe, AZ 394 2,203 2,597 83 PORTLAND 5687 International Way (p) Milwaukee, OR 440 2,563 3,003 168 5795 SW Jean Road (o) Lake Oswego, OR 435 2,513 2,948 159 12130 NE Ainsworth Circle (n) Portland, OR 533 3,055 3,588 186 5509 NW 122nd Ave (n) Milwaukee, OR 249 1,408 1,657 86 6105-6113 NE 92nd Avenue (p) Portland, OR 957 5,431 6,388 309 8727 NE Marx Drive (o) Portland, OR 603 3,617 4,220 209 3388 SE 20th St. Portland, OR 76 445 521 27 5962-5964 NE 87th Ave Portland, OR 75 426 501 25 116 SE Yamhill Portland, OR 40 228 268 13 9106 NE Marx Drive Portland, OR 43 292 335 16 11620 NE Ainsworth Circle Portland, OR 156 871 1,027 52 11824 NE Ainsworth Circle Portland, OR 170 964 1,134 57 12124 NE Ainsworth Circle Portland, OR 212 1,197 1,409 72 2715 SE Raymond Portland, OR 163 929 1,092 55 1645 NE 72nd Ave Portland, OR 120 678 798 40 1630 SE 8th Ave. Portland, OR 144 800 944 48 9044 NE Marx Drive Portland, OR 86 492 578 29 2443 SE 4th Ave. Portland, OR 161 913 1,074 54 711 SE Stark St. Portland, OR 45 254 299 15 11632 NE Ainsworth Circle Portland, OR 928 5,238 6,166 282 14699 NE Airport Way Portland, OR 248 1,385 1,633 83 SALT LAKE 2255 South 300 West (s) Salt Lake City, UT 612 3,622 4,234 287 512 Lawndale Drive (t) Salt Lake City, UT 2,774 17,414 20,188 1,419 1270 West 2320 South West Valley, UT 143 876 1,019 66 1275 West 2240 South West Valley, UT 408 2,322 2,730 172 1288 West 2240 South West Valley, UT 123 739 862 57 2235 South 1300 West West Valley, UT 204 1,301 1,505 93 1293 West 2200 South West Valley, UT 163 1,008 1,171 73 1279 West 2200 South West Valley, UT 204 1,169 1,373 86 1272 West 2240 South West Valley, UT 347 1,984 2,331 154 1149 West 2240 South West Valley, UT 225 1,282 1,507 95 1142 West 2320 South West Valley, UT 225 1,397 1,622 115 1152 West 2240 South West Valley, UT 2,114 3,910 6,024 68 SOUTHERN NEW JERSEY Location Year Built/ Depreciable Building Address (City/State) Renovated Lives (Years) - ---------------- ------------ ----------- ------------- 100 James Drive St. Rose, LA 1980 (u) 143 Mallard St St. Rose, LA 1982 (u) 160 James Drive East St. Rose, LA 1981 (u) 190 James Drive East St. Rose, LA 1987 (u) 120 Mallard St St. Rose, LA 1981 (u) 110 James Drive West St. Rose, LA 1983 (u) 150 Canvasback Dr St. Rose, LA 1986 (u) 150 Teal Street St. Rose, LA 1999 (u) PHILADELPHIA 212 Welsh Pool Road Exton, PA 1975 (u) 230-240 Welsh Pool Road Exton, PA 1975 (u) 264 Welsh Pool Road Exton, PA 1975 (u) 254 Welsh Pool Road Exton, PA 1975 (u) 256 Welsh Pool Road Exton, PA 1975 (u) 213 Welsh Pool Road Exton, PA 1975 (u) 251 Welsh Pool Road Exton, PA 1975 (u) 253-255 Welsh Pool Road Exton, PA 1975 (u) 151-161 Philips Road Exton, PA 1975 (u) 210 Philips Road Exton, PA 1975 (u) 215 Welsh Pool Road Exton, PA 1975 (u) 217 Welsh Pool Road Exton, PA 1975 (u) 216 Philips Road Exton, PA 1985 (u) 202 Philips Road Exton, PA 1972 (u) 110 Thousand Oaks Blvd Morgantown, PA 1987 (u) 20 McDonald Blvd Aston, PA 1988 (u) 30 McDonald Blvd Aston, PA 1988 (u) 219 Welsh Pool Road Exton, PA 1980 (u) 2994-96 Samuel Drive Bensalem, PA 1974 (u) PHOENIX 4655 McDowell Phoenix, AZ 2000 (u) 1045 South Edward Drive Tempe, AZ 1976 PORTLAND 5687 International Way (p) Milwaukee, OR 1974 (u) 5795 SW Jean Road (o) Lake Oswego, OR 1985 (u) 12130 NE Ainsworth Circle (n) Portland, OR 1986 (u) 5509 NW 122nd Ave (n) Milwaukee, OR 1995 (u) 6105-6113 NE 92nd Avenue (p) Portland, OR 1978 (u) 8727 NE Marx Drive (o) Portland, OR 1987 (u) 3388 SE 20th St. Portland, OR 1981 (u) 5962-5964 NE 87th Ave Portland, OR 1979 (u) 116 SE Yamhill Portland, OR 1974 (u) 9106 NE Marx Drive Portland, OR 1969 (u) 11620 NE Ainsworth Circle Portland, OR 1992 (u) 11824 NE Ainsworth Circle Portland, OR 1992 (u) 12124 NE Ainsworth Circle Portland, OR 1984 (u) 2715 SE Raymond Portland, OR 1971 (u) 1645 NE 72nd Ave Portland, OR 1972 (u) 1630 SE 8th Ave. Portland, OR 1968 (u) 9044 NE Marx Drive Portland, OR 1986 (u) 2443 SE 4th Ave. Portland, OR 1964 (u) 711 SE Stark St. Portland, OR 1972 (u) 11632 NE Ainsworth Circle Portland, OR 1990 (u) 14699 NE Airport Way Portland, OR 1998 (u) SALT LAKE 2255 South 300 West (s) Salt Lake City, UT 1980 (u) 512 Lawndale Drive (t) Salt Lake City, UT 1981 (u) 1270 West 2320 South West Valley, UT 1986 (u) 1275 West 2240 South West Valley, UT 1986 (u) 1288 West 2240 South West Valley, UT 1986 (u) 2235 South 1300 West West Valley, UT 1986 (u) 1293 West 2200 South West Valley, UT 1986 (u) 1279 West 2200 South West Valley, UT 1986 (u) 1272 West 2240 South West Valley, UT 1986 (u) 1149 West 2240 South West Valley, UT 1986 (u) 1142 West 2320 South West Valley, UT 1987 (u) 1152 West 2240 South West Valley, UT 1999 (u) SOUTHERN NEW JERSEY S-13

99 Costs Capitalized Subsequent to (b) Acquisition or Initial Cost Completion Location (a) --------------------- and Valuation Building Address (City/State) Encumbrances Land Buildings Provision - ---------------- ------------ ------------ --------- ---------- -------------- 2-5 North Olnev Ave. Cherry Hill, NJ 284 1,524 48 2 Springdale Road Cherry Hill, NJ 127 701 19 4 Springdale Road (n) Cherry Hill, NJ 335 1,853 484 6 Springdale Road Cherry Hill, NJ 99 547 23 8 Springdale Road Cherry Hill, NJ 259 1,436 68 12 Springdale Road Cherry Hill, NJ 279 1,545 375 1 Esterbrook Lane Cherry Hill, NJ 43 238 8 16 Springdale Road Cherry Hill, NJ 241 1,336 60 5 Esterbrook Lane Cherry Hill, NJ 241 1,336 206 2 Pin Oak Lane Cherry Hill, NJ 317 1,757 79 6 Esterbrook Lane Cherry Hill, NJ 165 914 26 3 Computer Drive Cherry Hill, NJ 500 2,768 258 28 Springdale Road Cherry Hill, NJ 192 1,060 35 3 Esterbrook Lane Cherry Hill, NJ 199 1,102 261 4 Esterbrook Lane Cherry Hill, NJ 234 1,294 30 26 Springdale Road Cherry Hill, NJ 227 1,257 78 1 Keystone Ave. Cherry Hill, NJ 227 1,223 381 1919 Springdale Road Cherry Hill, NJ 232 1,286 66 21 Olnev Ave. Cherry Hill, NJ 69 380 20 19 Olnev Ave. Cherry Hill, NJ 202 1,119 581 2 Keystone Ave. Cherry Hill, NJ 216 1,194 273 18 Olnev Ave. Cherry Hill, NJ 250 1,382 53 22 Springdale Road Cherry Hill, NJ 526 2,914 536 1998 Springdale Road Cherry Hill, NJ 17 96 39 55 Carnegie Drive Cherry Hill, NJ 550 3,047 72 57 Carnegie Drive Cherry Hill, NJ 739 4,109 107 111 Whittendale Drive Morristown, NJ 515 2,916 55 ST. LOUIS 8921-8957 Frost Avenue Hazelwood, MO (d) 431 2,479 16 9043-9083 Frost Avenue Hazelwood, MO (d) 319 1,838 645 2121 Chapin Industrial Drive Vinita Park, MO 606 4,384 1,254 1200 Andes Boulevard Olivette, MO 246 1,412 128 2462-2470 Schuetz Road St. Louis, MO 174 1,004 - 10431-10449 Midwest Industrial Blvd Olivette, MO 237 1,360 246 10751 Midwest Industrial Boulevard Olivette, MO 193 1,119 63 11652-11666 Fairgrove Industrial Blvd St. Louis, MO 103 599 141 11674-11688 Fairgrove Industrial Blvd St. Louis, MO 118 689 39 2337 Centerline Drive Maryland Heights, MO 216 1,242 343 6951 N Hanley (n) Hazelwood, MO 405 2,295 1,722 4560 Anglum Road Hazelwood, MO 150 849 205 2760 South 1st Street St. Louis, MO 800 - 4,720 TAMPA 6614 Adamo Drive Tampa, FL 177 1,005 54 202 Kelsey Tampa, FL 602 3,409 249 6202 Benjamin Road Tampa, FL 203 1,151 147 6204 Benjamin Road Tampa, FL 432 2,445 233 6206 Benjamin Road Tampa, FL 397 2,251 187 6302 Benjamin Road Tampa, FL 214 1,212 127 6304 Benjamin Road Tampa, FL 201 1,138 154 6306 Benjamin Road Tampa, FL 257 1,457 373 6308 Benjamin Road Tampa, FL 345 1,958 167 5313 Johns Road Tampa, FL 204 1,159 75 5602 Thompson Center Court Tampa, FL 115 652 111 5411 Johns Road Tampa, FL 230 1,304 162 5525 Johns Road Tampa, FL 192 1,086 65 5607 Johns Road Tampa, FL 102 579 56 5709 Johns Road Tampa, FL 192 1,086 67 5711 Johns Road Tampa, FL 243 1,376 161 4410 E Adamo Drive Tampa, FL 523 2,962 254 4420 E Adamo Drive Tampa, FL 127 718 95 4430 E Adamo Drive Tampa, FL 333 1,885 407 4440 E Adamo Drive Tampa, FL 348 1,975 133 4450 E Adamo Drive Tampa, FL 253 1,436 116 5453 W Waters Avenue Tampa, FL 71 402 80 5455 W Waters Avenue Tampa, FL 307 1,742 170 5553 W Waters Avenue Tampa, FL 307 1,742 188 5501 W Waters Avenue Tampa, FL 154 871 77 5503 W Waters Avenue Tampa, FL 71 402 32 5555 W Waters Avenue Tampa, FL 213 1,206 74 5557 W Waters Avenue Tampa, FL 59 335 27 Gross Amount Carried At Close of Period 12/31/00 ----------------------------------- Accumulated Location Building and Depreciation Building Address (City/State) Land Improvements Total 12/31/00 - ---------------- ------------ -------- ------------ ---------- ------------ 2-5 North Olnev Ave. Cherry Hill, NJ 285 1,571 1,856 108 2 Springdale Road Cherry Hill, NJ 127 720 847 49 4 Springdale Road (n) Cherry Hill, NJ 336 2,336 2,672 145 6 Springdale Road Cherry Hill, NJ 99 570 669 39 8 Springdale Road Cherry Hill, NJ 260 1,503 1,763 102 12 Springdale Road Cherry Hill, NJ 280 1,919 2,199 136 1 Esterbrook Lane Cherry Hill, NJ 43 246 289 17 16 Springdale Road Cherry Hill, NJ 242 1,395 1,637 95 5 Esterbrook Lane Cherry Hill, NJ 242 1,541 1,783 94 2 Pin Oak Lane Cherry Hill, NJ 318 1,835 2,153 133 6 Esterbrook Lane Cherry Hill, NJ 166 939 1,105 64 3 Computer Drive Cherry Hill, NJ 501 3,025 3,526 200 28 Springdale Road Cherry Hill, NJ 192 1,095 1,287 75 3 Esterbrook Lane Cherry Hill, NJ 200 1,362 1,562 93 4 Esterbrook Lane Cherry Hill, NJ 234 1,324 1,558 91 26 Springdale Road Cherry Hill, NJ 228 1,334 1,562 89 1 Keystone Ave. Cherry Hill, NJ 222 1,609 1,831 91 1919 Springdale Road Cherry Hill, NJ 233 1,351 1,584 91 21 Olnev Ave. Cherry Hill, NJ 69 400 469 27 19 Olnev Ave. Cherry Hill, NJ 203 1,699 1,902 84 2 Keystone Ave. Cherry Hill, NJ 216 1,467 1,683 90 18 Olnev Ave. Cherry Hill, NJ 250 1,435 1,685 98 22 Springdale Road Cherry Hill, NJ 527 3,449 3,976 284 1998 Springdale Road Cherry Hill, NJ 18 134 152 34 55 Carnegie Drive Cherry Hill, NJ 552 3,117 3,669 214 57 Carnegie Drive Cherry Hill, NJ 741 4,214 4,955 291 111 Whittendale Drive Morristown, NJ 522 2,964 3,486 74 ST. LOUIS 8921-8957 Frost Avenue Hazelwood, MO 431 2,495 2,926 404 9043-9083 Frost Avenue Hazelwood, MO 319 2,483 2,802 409 2121 Chapin Industrial Drive Vinita Park, MO 614 5,630 6,244 5,573 1200 Andes Boulevard Olivette, MO 319 1,467 1,786 235 2462-2470 Schuetz Road St. Louis, MO 174 1,004 1,178 163 10431-10449 Midwest Industrial Blvd Olivette, MO 237 1,606 1,843 265 10751 Midwest Industrial Boulevard Olivette, MO 194 1,181 1,375 187 11652-11666 Fairgrove Industrial Blvd St. Louis, MO 103 740 843 125 11674-11688 Fairgrove Industrial Blvd St. Louis, MO 119 727 846 128 2337 Centerline Drive Maryland Heights, MO 216 1,585 1,801 232 6951 N Hanley (n) Hazelwood, MO 419 4,003 4,422 609 4560 Anglum Road Hazelwood, MO 161 1,043 1,204 143 2760 South 1st Street St. Louis, MO 822 4,698 5,520 257 TAMPA 6614 Adamo Drive Tampa, FL 181 1,055 1,236 83 202 Kelsey Tampa, FL 619 3,641 4,260 275 6202 Benjamin Road Tampa, FL 211 1,290 1,501 100 6204 Benjamin Road Tampa, FL 454 2,656 3,110 217 6206 Benjamin Road Tampa, FL 416 2,419 2,835 189 6302 Benjamin Road Tampa, FL 224 1,329 1,553 117 6304 Benjamin Road Tampa, FL 209 1,284 1,493 132 6306 Benjamin Road Tampa, FL 269 1,818 2,087 153 6308 Benjamin Road Tampa, FL 362 2,108 2,470 165 5313 Johns Road Tampa, FL 213 1,225 1,438 94 5602 Thompson Center Court Tampa, FL 120 758 878 55 5411 Johns Road Tampa, FL 241 1,455 1,696 110 5525 Johns Road Tampa, FL 200 1,143 1,343 88 5607 Johns Road Tampa, FL 110 627 737 49 5709 Johns Road Tampa, FL 200 1,145 1,345 88 5711 Johns Road Tampa, FL 255 1,525 1,780 147 4410 E Adamo Drive Tampa, FL 550 3,189 3,739 245 4420 E Adamo Drive Tampa, FL 134 806 940 66 4430 E Adamo Drive Tampa, FL 346 2,279 2,625 204 4440 E Adamo Drive Tampa, FL 362 2,094 2,456 161 4450 E Adamo Drive Tampa, FL 266 1,539 1,805 137 5453 W Waters Avenue Tampa, FL 82 471 553 36 5455 W Waters Avenue Tampa, FL 326 1,893 2,219 156 5553 W Waters Avenue Tampa, FL 326 1,911 2,237 150 5501 W Waters Avenue Tampa, FL 162 940 1,102 74 5503 W Waters Avenue Tampa, FL 75 430 505 34 5555 W Waters Avenue Tampa, FL 221 1,272 1,493 99 5557 W Waters Avenue Tampa, FL 62 359 421 28 Location Year Built/ Depreciable Building Address (City/State) Renovated Lives (Years) - ---------------- ------------ ----------- ------------- 2-5 North Olnev Ave. Cherry Hill, NJ 1963 (u) 2 Springdale Road Cherry Hill, NJ 1968 (u) 4 Springdale Road (n) Cherry Hill, NJ 1963 (u) 6 Springdale Road Cherry Hill, NJ 1964 (u) 8 Springdale Road Cherry Hill, NJ 1966 (u) 12 Springdale Road Cherry Hill, NJ 1965 (u) 1 Esterbrook Lane Cherry Hill, NJ 1965 (u) 16 Springdale Road Cherry Hill, NJ 1967 (u) 5 Esterbrook Lane Cherry Hill, NJ 1966 (u) 2 Pin Oak Lane Cherry Hill, NJ 1968 (u) 6 Esterbrook Lane Cherry Hill, NJ 1966 (u) 3 Computer Drive Cherry Hill, NJ 1966 (u) 28 Springdale Road Cherry Hill, NJ 1967 (u) 3 Esterbrook Lane Cherry Hill, NJ 1968 (u) 4 Esterbrook Lane Cherry Hill, NJ 1969 (u) 26 Springdale Road Cherry Hill, NJ 1968 (u) 1 Keystone Ave. Cherry Hill, NJ 1969 (u) 1919 Springdale Road Cherry Hill, NJ 1970 (u) 21 Olnev Ave. Cherry Hill, NJ 1969 (u) 19 Olnev Ave. Cherry Hill, NJ 1971 (u) 2 Keystone Ave. Cherry Hill, NJ 1966 (u) 18 Olnev Ave. Cherry Hill, NJ 1974 (u) 22 Springdale Road Cherry Hill, NJ 1977 (u) 1998 Springdale Road Cherry Hill, NJ 1971 (u) 55 Carnegie Drive Cherry Hill, NJ 1988 (u) 57 Carnegie Drive Cherry Hill, NJ 1987 (u) 111 Whittendale Drive Morristown, NJ 1991/96 (u) ST. LOUIS 8921-8957 Frost Avenue Hazelwood, MO 1971 (u) 9043-9083 Frost Avenue Hazelwood, MO 1970 (u) 2121 Chapin Industrial Drive Vinita Park, MO 1969/87 (u) 1200 Andes Boulevard Olivette, MO 1967 (u) 2462-2470 Schuetz Road St. Louis, MO 1965 (u) 10431-10449 Midwest Industrial Blvd Olivette, MO 1967 (u) 10751 Midwest Industrial Boulevard Olivette, MO 1965 (u) 11652-11666 Fairgrove Industrial Blvd St. Louis, MO 1966 (u) 11674-11688 Fairgrove Industrial Blvd St. Louis, MO 1967 (u) 2337 Centerline Drive Maryland Heights, MO 1967 (u) 6951 N Hanley (n) Hazelwood, MO 1965 (u) 4560 Anglum Road Hazelwood, MO 1970 (u) 2760 South 1st Street St. Louis, MO 1997 (u) TAMPA 6614 Adamo Drive Tampa, FL 1967 (u) 202 Kelsey Tampa, FL 1989 (u) 6202 Benjamin Road Tampa, FL 1981 (u) 6204 Benjamin Road Tampa, FL 1982 (u) 6206 Benjamin Road Tampa, FL 1983 (u) 6302 Benjamin Road Tampa, FL 1983 (u) 6304 Benjamin Road Tampa, FL 1984 (u) 6306 Benjamin Road Tampa, FL 1984 (u) 6308 Benjamin Road Tampa, FL 1984 (u) 5313 Johns Road Tampa, FL 1991 (u) 5602 Thompson Center Court Tampa, FL 1972 (u) 5411 Johns Road Tampa, FL 1997 (u) 5525 Johns Road Tampa, FL 1993 (u) 5607 Johns Road Tampa, FL 1991 (u) 5709 Johns Road Tampa, FL 1990 (u) 5711 Johns Road Tampa, FL 1990 (u) 4410 E Adamo Drive Tampa, FL 1990 (u) 4420 E Adamo Drive Tampa, FL 1990 (u) 4430 E Adamo Drive Tampa, FL 1987 (u) 4440 E Adamo Drive Tampa, FL 1988 (u) 4450 E Adamo Drive Tampa, FL 1969 (u) 5453 W Waters Avenue Tampa, FL 1987 (u) 5455 W Waters Avenue Tampa, FL 1987 (u) 5553 W Waters Avenue Tampa, FL 1987 (u) 5501 W Waters Avenue Tampa, FL 1990 (u) 5503 W Waters Avenue Tampa, FL 1990 (u) 5555 W Waters Avenue Tampa, FL 1990 (u) 5557 W Waters Avenue Tampa, FL 1990 (u) S-14

100 Costs Capitalized Subsequent to (b) Acquisition or Initial Cost Completion Location (a) --------------------- and Valuation Building Address (City/State) Encumbrances Land Buildings Provision - ---------------- ------------ ------------ --------- ---------- -------------- 5463 W. Waters Ave Tampa, FL (k) 497 2,751 452 5903 Johns Road Tampa, FL 88 497 69 4107 N Himes Avenue Tampa, FL 568 3,220 189 5461 W. Waters Ave Tampa, FL 261 - 1,154 10040 18th Street North Tampa, FL 653 - 2,742 5471 W. Waters Tampa, FL 572 798 89 5505 Johns Road #7 Tampa, FL 228 - 1,359 8110 Anderson Road Tampa, FL 644 - 3,439 8130 Anderson Road Tampa, FL 466 - 2,431 5481 W. Waters Avenue Tampa, FL 558 - 2,431 5483 W. Waters Avenue Tampa, FL 457 - 2,048 6702-6712 Benjamin Road (r) Tampa, FL 639 3,536 331 5905 Breckenridge Parkway Tampa, FL 189 1,070 15 5907 Breckenridge Parkway Tampa, FL 61 345 3 5909 Breckenridge Parkway Tampa, FL 173 980 9 5911 Breckenridge Parkway Tampa, FL 308 1,747 17 5910 Breckenridge Parkway Tampa, FL 436 2,472 24 5912 Breckenridge Parkway Tampa, FL 460 2,607 25 OTHER 2800 Airport Road (q) Denton, TX 369 1,935 1,572 3501 Maple Street Abilene, TX 67 1,057 941 4200 West Harry Street (o) Wichita, KS 193 2,224 1,751 Industrial Park No. 2 West Lebanon, NH 723 5,208 175 2675 Valley View Drive Shreveport, LA 144 - 5,210 6601 S. 33rd Street McAllen, TX 231 1,276 30 9601A Dessau Rd Austin, TX 255 - 1,803 9601B Dessau Rd Austin, TX 248 - 2,037 9601C Dessau Rd Austin, TX 248 - 2,593 DEVELOPMENTS / REDEVELOPMENTS / VACANT LAND 75,610 3,870 26,426 -------- ---------- -------- $413,821 $1,723,338 $493,203 ======== ========== ======== Gross Amount Carried At Close of Period 12/31/00 ----------------------------------- Accumulated Location Building and Depreciation Building Address (City/State) Land Improvements Total 12/31/00 - ---------------- ------------ -------- ------------ ---------- ------------ 5463 W. Waters Ave Tampa, FL 560 3,140 3,700 234 5903 Johns Road Tampa, FL 93 561 654 44 4107 N Himes Avenue Tampa, FL 590 3,387 3,977 265 5461 W. Waters Ave Tampa, FL 265 1,150 1,415 57 10040 18th Street North Tampa, FL 700 2,695 3,395 67 5471 W. Waters Tampa, FL 574 885 1,459 7 5505 Johns Road #7 Tampa, FL 228 1,359 1,587 48 8110 Anderson Road Tampa, FL 684 3,399 4,083 1 8130 Anderson Road Tampa, FL 495 2,402 2,897 - 5481 W. Waters Avenue Tampa, FL 561 2,428 2,989 45 5483 W. Waters Avenue Tampa, FL 459 2,046 2,505 45 6702-6712 Benjamin Road (r) Tampa, FL 649 3,857 4,506 112 5905 Breckenridge Parkway Tampa, FL 191 1,083 1,274 2 5907 Breckenridge Parkway Tampa, FL 61 348 409 1 5909 Breckenridge Parkway Tampa, FL 174 988 1,162 2 5911 Breckenridge Parkway Tampa, FL 311 1,761 2,072 4 5910 Breckenridge Parkway Tampa, FL 440 2,492 2,932 5 5912 Breckenridge Parkway Tampa, FL 464 2,628 3,092 5 OTHER 2800 Airport Road (q) Denton, TX 490 3,386 3,876 1,423 3501 Maple Street Abilene, TX 260 1,805 2,065 752 4200 West Harry Street (o) Wichita, KS 528 3,640 4,168 1,520 Industrial Park No. 2 West Lebanon, NH 776 5,330 6,106 2,225 2675 Valley View Drive Shreveport, LA 259 5,095 5,354 221 6601 S. 33rd Street McAllen, TX 233 1,304 1,537 49 9601A Dessau Rd Austin, TX 366 1,692 2,058 45 9601B Dessau Rd Austin, TX 355 1,930 2,285 54 9601C Dessau Rd Austin, TX 355 2,486 2,841 117 DEVELOPMENTS / REDEVELOPMENTS / VACANT LAND 76,387 29,519 105,906 513 -------- ---------- ---------- -------- $431,889 $2,198,473 $2,630,362 (w) $244,189 ======== ========== ========== ======== Location Year Built/ Depreciable Building Address (City/State) Renovated Lives (Years) - ---------------- ------------ ----------- ------------- 5463 W. Waters Ave Tampa, FL 1996 (u) 5903 Johns Road Tampa, FL 1987 (u) 4107 N Himes Avenue Tampa, FL 1990 (u) 5461 W. Waters Ave Tampa, FL 1998 (u) 10040 18th Street North Tampa, FL 1999 (u) 5471 W. Waters Tampa, FL 1999 (u) 5505 Johns Road #7 Tampa, FL 1999 (u) 8110 Anderson Road Tampa, FL 1999 (u) 8130 Anderson Road Tampa, FL 1999 (u) 5481 W. Waters Avenue Tampa, FL 1999 (u) 5483 W. Waters Avenue Tampa, FL 1999 (u) 6702-6712 Benjamin Road (r) Tampa, FL 1982 (u) 5905 Breckenridge Parkway Tampa, FL 1982 (u) 5907 Breckenridge Parkway Tampa, FL 1982 (u) 5909 Breckenridge Parkway Tampa, FL 1982 (u) 5911 Breckenridge Parkway Tampa, FL 1982 (u) 5910 Breckenridge Parkway Tampa, FL 1982 (u) 5912 Breckenridge Parkway Tampa, FL 1982 (u) OTHER 2800 Airport Road (q) Denton, TX 1965 (u) 3501 Maple Street Abilene, TX 1980 (u) 4200 West Harry Street (o) Wichita, KS 1972 (u) Industrial Park No. 2 West Lebanon, NH 1968 (u) 2675 Valley View Drive Shreveport, LA 1997 (u) 6601 S. 33rd Street McAllen, TX 1975 (u) 9601A Dessau Rd Austin, TX 1999 (u) 9601B Dessau Rd Austin, TX 1999 (u) 9601C Dessau Rd Austin, TX 1999 (u) DEVELOPMENTS / REDEVELOPMENTS / VACANT LAND (v) NOTES: (a) See description of encumbrances in Note 5 to Notes to Consolidated Financial statements. (b) Initial cost for each respective property is total acquisition costs associated with its purchase. (c) These properties are owned by the Securities Partnership. The Securities Partnership guarantees the payment on the Series A Preferred Stock of dividends and amounts upon redemtion, liquidation, dissloution or winding-up. (d) These properties collateralize the 1995 Mortgage Loan. (e) These properties collateralize the CIGNA Loan. (f) These properties collateralize the Assumed Loans. (g) This property collateralizes the Acquisition Mortgage Loan I. (h) These properties collateralize the Acquisition Mortgage Loan II. (i) These properties collateralize the Acquisition Mortgage Loan III. (j) These properties collateralize the Acquisition Mortgage Loan IV. (k) These properties collateralize the Acquisition Mortgage Loan V. (l) These properties collateralize the Acquisition Mortgage Loan VI. (m) These properties collateralize the Acquisition Mortgage Loan VII. (n) Comprised of two properties. (o) Comprised of three properties. (p) Comprised of four properties. (q) Comprised of five properties. (r) Comprised of six properties. (s) Comprised of seven properties. (t) Comprised of 29 properties. (u) Depreciation is computed based upon the following estimated lives: Buildings, Improvements 31.5 to 40 years Tenant Improvements, Leasehold Improvements Life of lease Furniture, Fixtures and equipment 5 to 10 years (v) These properties represent vacant land, developments and redevelopments that have not been placed in service. (w) Excludes $66,964 of Construction in Progress and $1,437 of Furniture, Fixtures and Equipment. (x) During 2000, the Company recognized a valuation provision of $2,900 on these properties. At December 31, 2000, the aggregate cost of land and buildings and equipment for federal income tax purpose was approximately $2.4 billion (excluding construction in progress). S-15

101 FIRST INDUSTRIAL REALTY TRUST, INC. SCHEDULE III: REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED) AS OF DECEMBER 31, 2000 (DOLLARS IN THOUSANDS) The changes in total real estate assets for the three years ended December 31, 2000 are as follows: 2000 1999 1998 ----------- ----------- ----------- Balance, Beginning of Year $ 2,597,592 $ 2,583,033 $ 1,994,346 Acquisition, Construction Costs and Improvements 504,135 242,303 683,619 Disposition of Assets (400,064) (227,744) (94,932) Valuation Provision (2,900) -- -- ----------- ----------- ----------- Balance, End of Year $ 2,698,763 $ 2,597,592 $ 2,583,033 =========== =========== =========== The changes in accumulated depreciation for the three years ended December 31, 2000 are as follows: 2000 1999 1998 ----------- ----------- ----------- Balance, Beginning of Year $ 211,456 $ 175,886 $ 121,030 Depreciation for Year 59,829 62,208 57,565 Disposition of Assets (27,096) (26,638) (2,709) ----------- ----------- ----------- Balance, End of Year $ 244,189 $ 211,456 $ 175,886 =========== =========== =========== S-16

1 EXHIBIT 10.18 SEVENTEENTH AMENDMENT TO SIXTH AMENDED AND RESTATED LIMITED PARTNERSHIP AGREEMENT OF FIRST INDUSTRIAL, L.P. As of January 25, 2001, the undersigned, being the sole general partner of First Industrial, L.P. (the "PARTNERSHIP"), a limited partnership formed under the Delaware Revised Uniform Limited Partnership Act and pursuant to the terms of that certain Sixth Amended and Restated Limited Partnership Agreement, dated March 18, 1998 (as amended by the first amendment thereto dated April 1, 1998, the second amendment thereto dated April 3, 1998, the third amendment thereto dated April 16, 1998, the fourth amendment thereto dated May 20, 1998, the fifth amendment thereto dated July 16, 1998, the sixth amendment thereto dated August 31, 1998, the seventh amendment thereto dated October 21, 1998, the eighth amendment thereto dated October 30, 1998, the ninth amendment thereto dated November 5, 1998, the tenth amendment thereto dated January 28, 2000, the eleventh amendment thereto dated January 28, 2000, the twelfth amendment thereto dated June 27, 2000, the thirteenth amendment thereto dated September 1, 2000, the fourteenth amendment thereto dated October 13, 2000, the fifteenth amendment thereto dated October 13, 2000 and sixteenth amendment thereto dated October 27, 2000) (collectively the "PARTNERSHIP AGREEMENT"), does hereby amend the Partnership Agreement as follows: Capitalized terms used but not defined in this Seventeenth Amendment shall have the same meanings that are ascribed to them in the Partnership Agreement. 1. ADDITIONAL LIMITED PARTNERS. The Person identified on SCHEDULE 1 hereto is hereby admitted to the Partnership as an Additional Limited Partner, owning the number of Units and having made the Capital Contribution set forth on such SCHEDULE 1. Such Person hereby adopts the Partnership Agreement. 2. SCHEDULE OF PARTNERS. EXHIBIT 1B to the Partnership Agreement is hereby deleted in its entirety and replaced by EXHIBIT 1B hereto which identifies the Partners following consummation of the transactions referred to in Section 1 hereof. 3. PROTECTED AMOUNTS. In connection with the transactions consummated pursuant to that certain Contribution Agreement (the "CONTRIBUTION AGREEMENT"), dated as of December 13, 2000, by and between the Partnership and Ralph G. Woodley, as Trustee under Revocable Trust Agreement dated September 27, 1989, a certain Protected Amount is being established for the Additional Limited Partner admitted pursuant to this Seventeenth Amendment, which Protected Amounts is reflected on EXHIBIT 1D attached hereto and shall be incorporated as part of EXHIBIT 1D of the Partnership Agreement. 4. RATIFICATION. Except as expressly modified by this Seventeenth Amendment, all of the provisions of the Partnership Agreement are affirmed and ratified and remain in full force and effect.

2 IN WITNESS WHEREOF, the undersigned has executed this Seventeenth Amendment as of the date first written above. FIRST INDUSTRIAL REALTY TRUST, INC., as sole general partner of the Partnership By: /s/ Johannson L. Yap --------------------------------------- Name: Johannson L. Yap Title: Chief Investment Officer 2

3 SCHEDULE 1 ADDITIONAL LIMITED PARTNERS Additional or Substituted Limited Partner Number of Units Capital Contribution --------------- --------------- -------------------- Ralph G. Woodley, as 24,319 $821,732.31 Trustee under Revocable Trust Agreement dated September 27, 1989 3

4 EXHIBIT 1B SCHEDULE OF PARTNERS GENERAL PARTNER NUMBER OF UNITS - --------------- --------------- First Industrial Realty Trust, Inc. 30,892,739 LIMITED PARTNERS NUMBER OF UNITS - ---------------- --------------- Kerry Acker 154 Sanders H. Acker 307 Charles T. Andrews 754 Daniel R. Andrew, TR of the Daniel R. 137,489 Andrew Trust UA 12/29/92 The Arel Company 307 William J. Atkins 22,381 BSDK Enterprises 3,596 E. Donald Bafford 3,374 William Baloh 8,731 Edward N. Barad 1,141 Thomas K. Barad & Jill E. Barad Co- 2,283 Trustees of the Thomas K. Barad & Jill E. Barad Trust Dated 10/18/89 Enid Barden Trust of June 28, 1996 23,088 Emil Billich 77 Don N. Blurton & Patricia H. Blurton 598 Trustees U/A dated 4/11/96 Blurton 1996 Revocable Family Trust James Bolt 6,048 Harriett Bonn, Trustee U/A dated 3/5/97 24,804 FBO The Harriet Bonn Revocable Living Trust Michael W. Brennan 3,806 Alvin R. Brown & Helen Brown 307 Robert Brown 2,123 Henry D. Bullock & Terri D. Bullock & 3,320 Shawn Stevenson TR of the Bullock Childrens Education Trust UA 12/20/94, FBO Benjamin Dure Bullock Henry D. Bullock & Terri D. Bullock & 3,320 Shawn Stevenson TR of the Bullock Childrens Education Trust UA 12/20/94, FBO Christine Laurel Bullock 4

5 LIMITED PARTNERS NUMBER OF UNITS - ---------------- --------------- Henry D. Bullock & Terri D. Bullock TR of 4,176 the Henry D. & Terri D. Bullock Trust UA 8/28/92 Edward Burger 9,261 Barbara Lee O'Brien Burke 666 Ernestine Burstyn 5,007 Calamer Inc. 1,233 Perry C. Caplan 1,388 Carew Corporation 13,650 The Carthage Partners LLC 34,939 Magdalena G. Castleman 307 Cliffwood Development Company 64,823 Collins Family Trust dated 5/6/69 162,985 Kelly Collins 11,116 Michael Collins 17,369 Community Foundation of North Texas Inc. 4,000 Charles S. Cook and Shelby H. Cook, 634 tenants in the entirety Caroline Atkins Coutret 7,327 David Cleborne Crow 5,159 Gretchen Smith Crow 2,602 Michael G. Damone, trustee of the Michael 144,296 G. Damone Trust UA 11/4/69 John E. De B. Blockey Trustee of The John 8,653 E. De B. Blockey Revocable Trust Robert L. Denton 6,286 Henry E. Dietz Trust U/A 01/16/81 36,476 Steven Dizio and Helen Dizio, joint tenants 12,358 W Allen Doane Trust U/A 05/31/91 4,416 Timothy Donohue 100 Darwin B. Dosch 1,388 Charles F. Downs 1,508 Greg and Christina Downs, joint tenants 474 Gregory Downs 48 Draizin Family Partnership, LP 357,896 Joseph S. Dresner 149,531 Milton H. Dresner Trustee of the Milton 149,531 Dresner Revocable Trust U/A 10/22/76 J. O'Neil Duffy, Sr. 513 ESAA Associates Limited Partnership 24,217 Martin Eglow 330 5

6 LIMITED PARTNERS NUMBER OF UNITS - ---------------- --------------- Rand H. Falbaum 17,022 Patricia O'Brien Ferrell 666 Rowena Finke 154 Elizabeth Fitzpatrick 3,800 Elizabeth Hutton Hagen Fitzpatrick IRA 607 Dated 9/1/91 Fourbur Family Co., L.P. 588,273 Fred Trust dated 6/16/77 653 Aimee Freyer-Valls 14,557 Carol P. Freyer 12,173 Carol P. Freyer Lifetime Trust dated 11/1/72 2,384 Lee Karen Freyer 10,665 Lee Karen Freyer Lifetime Trust dated 11/1/65 2,384 David Fried 1,326 Ester Fried 3,177 Jack Friedman Trustee of The Jack Friedman 26,005 Revocable Living Trust U/A 3/23/78 Robert L. Friedman 28,500 Nancy Gabel 14 J. Peter Gaffney 727 Gerlach Family Trust dated 6/28/85 874 Patricia O. Godchaux 9,387 Martin Goodstein 922 Dennis G. Goodwin and Jeannie L. 6,166 Goodwin, tenants in the entirety Jeffrey L. Greenberg 330 Stanley Greenberg and Florence Greenberg, 307 joint tenants Thelma C. Gretzinger Trust 450 Stanley Gruber 30,032 Melissa C. Gudim 24,028 Timothy Gudim 10,298 H/Airport GP Inc. 1,433 H L Investors LLC 4,000 H P Family Group LLC 103,734 Vivian Hack Trustee U/A Dated 12/26/97 22,522 FBO The Vivian M. Hack Living Trust Clay Hamlin & Lynn Hamlin, joint tenants 15,159 Lee O'Brien Trustee of The Martha J. 1,433 Harbinson Testamentary Trust FBO Christopher C. O'Brien Turner Harshaw 1,132 Frank Harvey 2,501 6

7 LIMITED PARTNERS NUMBER OF UNITS - ---------------- --------------- Cathleen Hession 3,137 Edwin Hession and Cathleen Hession, joint tenants 7,979 Highland Associates Limited Partnership 69,039 Leland A. Hodges and Margery Ann Hodges, joint tenants 55,000 Andrew Holder 97 Ruth Holder 2,612 Robert W. Holman Jr. 150,213 Holman/Shidler Investment Corporation 22,079 Robert S. Hood Living Trust dated 1/9/90 & 3,591 Amended 12/16/96 Howard Trust dated 4/30/79, Howard F. Sklar trustee 653 Steven B. Hoyt 175,000 Jerry Hymowitz 307 Karen L. Hymowitz 154 Seymour Israel 15,016 Frederick K. Ito & June Y Ito Trustees U-A 1,940 Dated 9/9/98 FBO The June Y I Ito Trust Frederick K. Ito Trustee U-A Dated 9/9/98 1,940 FBO The Frederick K. Ito Trust JPG Investment 919 J P Trusts LLC 35,957 Michael W. Jenkins 460 Jernie Holdings Corp. 180,499 L. Chris Johnson 3,196 Johnson Living Trust dated 2/18/83, 1,078 H. Stanton and Carol A. Johnson, trustees Thomas Johnson Jr. and Sandra L. Johnson, 2,142 tenants in the entirety Martha A. O'Brien Jones 665 Charles Mark Jordan 57 KEP LLC, a Michigan Limited Liability Company 98,626 Nourhan Kailian 2,183 H L Kaltenbacher P P K Kaltenbacher & J K Carr 1,440 - - Joseph C. Kaltenbacher Credit Shelter Trust Sarsh Katz 307 Carol F. Kaufman 166 Charles Kendall Jr. Rollover IRA Dated 656 1/21/93 Custodian Paine Webber Peter Kepic 9,261 7

8 LIMITED PARTNERS NUMBER OF UNITS - ---------------- --------------- Jack Kindler 1,440 Kirshner Family Trust #1 Dated 4/8/76 29,558 Bertron & Barbara Kirshner Trustees Kirshner Trust #4 FBO Todd Kirshner Dated 20,258 12/30/76 Bertron Kirshner Trustee Arthur Kligman 307 Joan R. Krieger Trustee of The Joan R. 15,184 Kreiger Revocable Trust William L. Kreiger, Jr. 3,374 Babette Kulka 330 Jack H. Kulka 330 L P Family Group LLC 102,249 Lambert Investment Corporation 13,606 Paul T. Lambert 39,816 Chester A. Latcham & Co. 1,793 Constance Lazarus 417,961 Jerome Lazarus 18,653 Princeton South at Lawrenceville LLC 4,692 Susan Lebow 740 Aaron Leifer 4,801 Georgia Leonard 664 Robert Leonard III 6,317 Duane Lund 617 Barbara Lusen 307 MCS Properties, Inc. 5,958 Richard McClintock 623 McElroy Management Inc. 5,478 William J. Mallen Trust dated 4/29/94 8,016 William J. Mallen Trustee Stephen Mann 17 Manor Properties 143,408 R. Craig Martin 754 J. Stanley Mattison 79 Henry E. Mawicke 636 Eileen Millar 3,072 Larry L. Miller 17,857 Linda Miller 2,000 The Milton Dresner Revocable Trust UA 149,531 October 22, 1976 Lila Atkins Mulkey 7,327 Peter Murphy 56,184 Anthony Muscatello 81,654 James Muslow, Jr. 4,911 Joseph Musti 1,508 8

9 LIMITED PARTNERS NUMBER OF UNITS - ---------------- --------------- Dean A. Nachigall 10,076 Kris Nielsen 178 New Land Associates Limited Partnership 1,664 North Star Associates Limited Partnership 19,333 Catherine A. O'Brien 832 Catherine O'Brien Sturgis 666 Martha E. O'Brien 832 George F. Obrecht 5,289 Paul F. Obrecht, Jr. 5,289 Richard F. Obrecht 5,289 Thomas F. Obrecht 5,289 Arden O'Connor 13,845 Peter O'Connor 66,181 Steve Ohren 33,366 P & D Partners LP 1,440 Pacifica Holding Company 72,870 Partridge Road Associates Limited Partnership 2,751 Sybil T. Patten 1,816 Peegee LP 4,817 Lawrence Peters 960 Betty S. Phillips 3,912 Jeffrey Pion 2,879 Pipkin Family Trust dated 10/6/89 3,140 Peter M. Polow 557 Francis Pomar 8,338 Keith J. Pomeroy Revocable Trust Agreement, 161,036 dated December 13, 1976, as amended and restated on June 28, 1995 Robert J. Powers, trustee of the Robert J. Powers 37,674 Revocable Living Trust U/A 12/28/89 Princeton South at Lawrenceville One 4,426 Abraham Punia Individually and to the 307 Admission of Abraham Punia RBZ LLC, a Michigan limited liability company 155 R E A Associates 8,908 Marilyn Rangel IRA dated 2/5/86 969 Richard Rapp 23 Jack F. Ream 1,071 Reger Investment Fund Ltd. 22,556 Seymour D. Reich 154 James C. Reynolds 40,284 9

10 LIMITED PARTNERS NUMBER OF UNITS - ---------------- --------------- Andre G. Richard 1,508 RJB Ford City Limited Partnership, an 158,438 Illinois limited partnership RJB II Limited Partnership, an Illinois 40,788 limited partnership Edward C. Roberts and Rebecca S. Roberts, 8,308 tenants in the entirety W.F.O. Rosenmiller 634 Leslie A. Rubin LTD 4,048 SPM Industrial LLC 5,262 SRS Partnership 2,142 James Sage 2,156 James R. Sage 3,364 Kathleen Sage 3,350 Wilton Wade Sample 5,449 Edward Jon Sarama 634 Henry J. Satsky 2,708 Debbie B. Schneeman 740 Debbie B. Schneeman & Susan Lebow, 2,250 trustees of the Roslyn Greenberg 1992 Trust Norma A. Schulze 307 Sealy & Company, Inc. 37,119 Sealy Florida, Inc. 675 Mark P. Sealy 8,451 Sealy Professional Drive LLC 2,906 Sealy Real Estate Services, Inc. 148,478 Sealy Unitholder LLC 31,552 Scott P. Sealy 40,902 Shadeland Associates Limited Partnership 42,976 Sam Shamie, as trustee of Sam Shamie Trust 422,340 Agreement dated March 16, 1978, as restated on November 16, 1993 Frances Shankman Insurance Trust 16,540 Garrett E. Sheehan 513 Jay H. Shidler 68,020 Jay H. Shidler and Wallette A. Shidler, 1,223 tenants in the entirety Shidler Equities LP 254,541 Siskel Family Partnership 11,359 Trustee U/A Dated 3/06/98 FBO The 3,802 Suzanne E. Siskel & Peter Gajewski Community Property Trust D.W. Sivers Co. 94,265 Sivers Investment Partnership 283,500 10

11 LIMITED PARTNERS NUMBER OF UNITS - ---------------- --------------- Sivers Family Real Property Limited 12,062 Liability Company Wendell C. Sivers Marital Trust u/w/d 14,020 February 20, 1981 Dennis W. Sivers 27,636 Estate of Albert Sklar 3,912 Michael B. Slade 2,829 Kevin Smith 13,571 Steve Smith 386 Arnold R. Sollar, executor of the estate of 307 Dorothy Sollar Spencer and Company 154 S. Larry Stein, trustee under Revocable 63,630 Trust Agreement dated 9/22/99 S. Larry Stein Grantor Robert Stien, trustee U/A Dated 5/21/96 63,630 FBO Robert Stein Sterling Alsip Trust dated August 1, 1989, 794 Donald W. Schaumbuger trustee Sterling Family Trust dated 3/27/80 3,559 Jonathan Stott 80,026 Victor Strauss 77 Mitchell Sussman 410 TUT Investments I LLC 5,274 Donald C. Thompson Trustee U/A Dated 39,243 12/31/98 FBO Donald C. Thompson Revocable Family Trust Michael T. Tomasz Trustee of the Michael 36,033 T. Tomasz Trust U/A Dated 02-05-90 Barry L. Tracey 2,142 William S. Tyrrell 2,906 Burton S. Ury 9,072 WSW 1998 Exchange Fund LP 32,000 Steve Walbridge 338 James J. Warfield 330 Phyllis M. Warsaw Living Trust, Phyllis M. 16,540 Warsaw trustee William B. Wiener, Jr. 41,119 Patricia Wiener-Shifke 12,944 Wilson Management Company 35,787 Elmer H. Wingate 1,688 11

12 LIMITED PARTNERS NUMBER OF UNITS - ---------------- --------------- Ralph G. Woodley, as Trustee under Revocable 24,319 Trust Agreement dated September 27, 1989 Worlds Fair Partners Limited Partnership 1,664 Woslum, Inc. 2,427 Sam L. Yaker, trustee of The Sam L. Yaker 37,870 Revocable Trust Agreement dated February 14, 1984 Johannson Yap 1,680 Richard H. Zimmerman, trustee of The 58,988 Richard H. Zimmerman Living Trust dated October 15, 1990, as amended Gerald & Sharon Zuckerman joint tenants 615 12

13 EXHIBIT 1D PROTECTED AMOUNTS CONTRIBUTOR PARTNER PROTECTED AMOUNT - ------------------- ---------------- Ralph G. Woodley, as Trustee under Revocable *see below Trust Agreement dated September 27, 1989 - -------------------- * An amount equal to (a) the taxable gain, if any, that would be realized by such Additional Limited Partner if such Additional Limited Partner were to dispose of its Interest for no consideration other than the release or deemed release of liabilities of the partnership assumed by or otherwise allocable to such Additional Limited Partner under Code Section 752, as such hypothetical gain is determined from time to time, less (b) such Additional Limited Partner's share of "qualified nonrecourse financing" as defined in Code Section 465(b)(6) and the Treasury Regulations thereunder, as such share is determined in accordance with Treasury Regulations Section 1.752-3(a). 13

1 EXHIBIT 10.19 EIGHTEENTH AMENDMENT TO SIXTH AMENDED AND RESTATED LIMITED PARTNERSHIP AGREEMENT OF FIRST INDUSTRIAL, L.P. As of February 13, 2001, the undersigned, being the sole general partner of First Industrial, L.P. (the "PARTNERSHIP"), a limited partnership formed under the Delaware Revised Uniform Limited Partnership Act and pursuant to the terms of that certain Sixth Amended and Restated Limited Partnership Agreement, dated March 18, 1998 (as amended by the first amendment thereto dated April 1, 1998, the second amendment thereto dated April 3, 1998, the third amendment thereto dated April 16, 1998, the fourth amendment thereto dated May 20, 1998, the fifth amendment thereto dated July 16, 1998, the sixth amendment thereto dated August 31, 1998, the seventh amendment thereto dated October 21, 1998, the eighth amendment thereto dated October 30, 1998, the ninth amendment thereto dated November 5, 1998, the tenth amendment thereto dated January 28, 2000, the eleventh amendment thereto dated January 28, 2000, the twelfth amendment thereto dated June 27, 2000, the thirteenth amendment thereto dated September 1, 2000, the fourteenth amendment thereto dated October 13, 2000, the fifteenth amendment thereto dated October 13, 2000, the sixteenth amendment thereto dated October 27, 2000, and the seventeenth amendment thereto dated January 25, 2001) (collectively the "PARTNERSHIP AGREEMENT"), does hereby amend the Partnership Agreement as follows: Capitalized terms used but not defined in this Eighteenth Amendment shall have the same meanings that are ascribed to them in the Partnership Agreement. 1. ADDITIONAL LIMITED PARTNERS. The Person identified on SCHEDULE 1 hereto is hereby admitted to the Partnership as an Additional Limited Partner, owning the number of Units and having made the Capital Contribution set forth on such SCHEDULE 1. Such Person hereby adopts the Partnership Agreement. 2. SCHEDULE OF PARTNERS. EXHIBIT 1B to the Partnership Agreement is hereby deleted in its entirety and replaced by EXHIBIT 1B hereto which identifies the Partners following consummation of the transactions referred to in Section 1 hereof. 3. PROTECTED AMOUNTS. In connection with the transactions consummated pursuant to that certain Contribution Agreement (the "CONTRIBUTION AGREEMENT"), dated as of January 24, 2001, by and between the Partnership and Jacob Family Trust, an irrevocable trust formed pursuant to a Trust Agreement dated October 1, 1992, a certain Protected Amount is being established for the Additional Limited Partner admitted pursuant to this Eighteenth Amendment, which Protected Amounts is reflected on EXHIBIT 1D attached hereto and shall be incorporated as part of EXHIBIT 1D of the Partnership Agreement. 4. RATIFICATION. Except as expressly modified by this Eighteenth Amendment, all of the provisions of the Partnership Agreement are affirmed and ratified and remain in full force and effect.

2 IN WITNESS WHEREOF, the undersigned has executed this Eighteenth Amendment as of the date first written above. FIRST INDUSTRIAL REALTY TRUST, INC., as sole general partner of the Partnership By: /s/ Johannson L. Yap ----------------------------------------- Name: Johannson L. Yap Title: Chief Investment Officer 2

3 SCHEDULE 1 ADDITIONAL LIMITED PARTNERS Additional or Substituted Limited Partner Number of Units Capital Contribution --------------- --------------- -------------------- Jacob Family Trust, an 20,260 $669,195.08 irrevocable trust formed pursuant to a Trust Agreement dated October 1, 1992 3

4 EXHIBIT 1B SCHEDULE OF PARTNERS GENERAL PARTNER NUMBER OF UNITS - --------------- --------------- First Industrial Realty Trust, Inc. 30,892,739 LIMITED PARTNERS NUMBER OF UNITS - ---------------- --------------- Kerry Acker 154 Sanders H. Acker 307 Charles T. Andrews 754 Daniel R. Andrew, TR of the Daniel R. 137,489 Andrew Trust UA 12/29/92 The Arel Company 307 William J. Atkins 22,381 BSDK Enterprises 3,596 E. Donald Bafford 3,374 William Baloh 8,731 Edward N. Barad 1,141 Thomas K. Barad & Jill E. Barad Co-Trustees of the 2,283 Thomas K. Barad & Jill E. Barad Trust Dated 10/18/89 Enid Barden Trust of June 28, 1996 23,088 Emil Billich 77 Don N. Blurton & Patricia H. Blurton Trustees U/A dated 598 4/11/96 Blurton 1996 Revocable Family Trust James Bolt 6,048 Harriett Bonn, Trustee U/A dated 3/5/97 FBO The Harriet 24,804 Bonn Revocable Living Trust Michael W. Brennan 3,806 Alvin R. Brown & Helen Brown 307 Robert Brown 2,123 Henry D. Bullock & Terri D. Bullock & Shawn Stevenson TR 3,320 of the Bullock Childrens Education Trust UA 12/20/94, FBO Benjamin Dure Bullock Henry D. Bullock & Terri D. Bullock & Shawn Stevenson TR 3,320 of the Bullock Childrens Education Trust UA 12/20/94, FBO Christine Laurel Bullock 4

5 LIMITED PARTNERS NUMBER OF UNITS - ---------------- --------------- Henry D. Bullock & Terri D. Bullock TR of the Henry D. & 4,176 Terri D. Bullock Trust UA 8/28/92 Edward Burger 9,261 Barbara Lee O'Brien Burke 666 Ernestine Burstyn 5,007 Calamer Inc. 1,233 Perry C. Caplan 1,388 Carew Corporation 13,650 The Carthage Partners LLC 34,939 Magdalena G. Castleman 307 Cliffwood Development Company 64,823 Collins Family Trust dated 5/6/69 162,985 Kelly Collins 11,116 Michael Collins 17,369 Community Foundation of North Texas Inc. 4,000 Charles S. Cook and Shelby H. Cook, tenants in the 634 entirety Caroline Atkins Coutret 7,327 David Cleborne Crow 5,159 Gretchen Smith Crow 2,602 Michael G. Damone, trustee of the Michael G. Damone 144,296 Trust UA 11/4/69 John E. De B. Blockey Trustee of The John E. De B. 8,653 Blockey Revocable Trust Robert L. Denton 6,286 Henry E. Dietz Trust U/A 01/16/81 36,476 Steven Dizio and Helen Dizio, joint tenants 12,358 W Allen Doane Trust U/A 05/31/91 4,416 Timothy Donohue 100 Darwin B. Dosch 1,388 Charles F. Downs 1,508 Greg and Christina Downs, joint tenants 474 Gregory Downs 48 Draizin Family Partnership, LP 357,896 Joseph S. Dresner 149,531 Milton H. Dresner Trustee of the Milton Dresner 149,531 Revocable Trust U/A 10/22/76 J. O'Neil Duffy, Sr. 513 ESAA Associates Limited Partnership 24,217 Martin Eglow 330 5

6 LIMITED PARTNERS NUMBER OF UNITS - ---------------- --------------- Rand H. Falbaum 17,022 Patricia O'Brien Ferrell 666 Rowena Finke 154 Elizabeth Fitzpatrick 3,800 Elizabeth Hutton Hagen Fitzpatrick IRA Dated 9/1/91 607 Fourbur Family Co., L.P. 588,273 Fred Trust dated 6/16/77 653 Aimee Freyer-Valls 14,557 Carol P. Freyer 12,173 Carol P. Freyer Lifetime Trust dated 11/1/72 2,384 Lee Karen Freyer 10,665 Lee Karen Freyer Lifetime Trust dated 11/1/65 2,384 David Fried 1,326 Ester Fried 3,177 Jack Friedman Trustee of The Jack Friedman Revocable 26,005 Living Trust U/A 3/23/78 Robert L. Friedman 28,500 Nancy Gabel 14 J. Peter Gaffney 727 Gerlach Family Trust dated 6/28/85 874 Patricia O. Godchaux 9,387 Martin Goodstein 922 Dennis G. Goodwin and Jeannie L. Goodwin, tenants in the 6,166 entirety Jeffrey L. Greenberg 330 Stanley Greenberg and Florence Greenberg, joint tenants 307 Thelma C. Gretzinger Trust 450 Stanley Gruber 30,032 Melissa C. Gudim 24,028 Timothy Gudim 10,298 H/Airport GP Inc. 1,433 H L Investors LLC 4,000 H P Family Group LLC 103,734 Vivian Hack Trustee U/A Dated 12/26/97 FBO The Vivian M. 22,522 Hack Living Trust Clay Hamlin & Lynn Hamlin, joint tenants 15,159 Lee O'Brien Trustee of The Martha J. Harbinson 1,433 Testamentary Trust FBO Christopher C. O'Brien Turner Harshaw 1,132 Frank Harvey 2,501 6

7 LIMITED PARTNERS NUMBER OF UNITS - ---------------- --------------- Cathleen Hession 3,137 Edwin Hession and Cathleen Hession, joint tenants 7,979 Highland Associates Limited Partnership 69,039 Leland A. Hodges and Margery Ann Hodges, joint tenants 55,000 Andrew Holder 97 Ruth Holder 2,612 Robert W. Holman Jr. 150,213 Holman/Shidler Investment Corporation 22,079 Robert S. Hood Living Trust dated 1/9/90 & Amended 3,591 12/16/96 Howard Trust dated 4/30/79, Howard F. Sklar trustee 653 Steven B. Hoyt 175,000 Jerry Hymowitz 307 Karen L. Hymowitz 154 Seymour Israel 15,016 Frederick K. Ito & June Y Ito Trustees U-A Dated 9/9/98 1,940 FBO The June Y I Ito Trust Frederick K. Ito Trustee U-A Dated 9/9/98 FBO The 1,940 Frederick K. Ito Trust JPG Investment 919 J P Trusts LLC 35,957 Jacob Family Trust 20,260 Michael W. Jenkins 460 Jernie Holdings Corp. 180,499 L. Chris Johnson 3,196 Johnson Living Trust dated 2/18/83, H. Stanton and Carol 1,078 A. Johnson, trustees Thomas Johnson Jr. and Sandra L. Johnson, tenants in the 2,142 entirety Martha A. O'Brien Jones 665 Charles Mark Jordan 57 KEP LLC, a Michigan Limited Liability Company 98,626 Nourhan Kailian 2,183 H L Kaltenbacher P P K Kaltenbacher & J K Carr - Joseph 1,440 C. Kaltenbacher Credit Shelter Trust Sarsh Katz 307 Carol F. Kaufman 166 Charles Kendall Jr. Rollover IRA Dated 1/21/93 Custodian 656 Paine Webber 7

8 LIMITED PARTNERS NUMBER OF UNITS - ---------------- --------------- Peter Kepic 9,261 Jack Kindler 1,440 Kirshner Family Trust #1 Dated 4/8/76 Bertron & Barbara 29,558 Kirshner Trustees Kirshner Trust #4 FBO Todd Kirshner Dated 12/30/76 20,258 Bertron Kirshner Trustee Arthur Kligman 307 Joan R. Krieger Trustee of The Joan R. Kreiger 15,184 Revocable Trust William L. Kreiger, Jr. 3,374 Babette Kulka 330 Jack H. Kulka 330 L P Family Group LLC 102,249 Lambert Investment Corporation 13,606 Paul T. Lambert 39,816 Chester A. Latcham & Co. 1,793 Constance Lazarus 417,961 Jerome Lazarus 18,653 Princeton South at Lawrenceville LLC 4,692 Susan Lebow 740 Aaron Leifer 4,801 Georgia Leonard 664 Robert Leonard III 6,317 Duane Lund 617 Barbara Lusen 307 MCS Properties, Inc. 5,958 Richard McClintock 623 McElroy Management Inc. 5,478 William J. Mallen Trust dated 4/29/94 William J. Mallen 8,016 Trustee Stephen Mann 17 Manor Properties 143,408 R. Craig Martin 754 J. Stanley Mattison 79 Henry E. Mawicke 636 Eileen Millar 3,072 Larry L. Miller 17,857 Linda Miller 2,000 The Milton Dresner Revocable Trust UA October 22, 1976 149,531 Lila Atkins Mulkey 7,327 Peter Murphy 56,184 Anthony Muscatello 81,654 James Muslow, Jr. 4,911 8

9 LIMITED PARTNERS NUMBER OF UNITS - ---------------- --------------- Joseph Musti 1,508 Dean A. Nachigall 10,076 Kris Nielsen 178 New Land Associates Limited Partnership 1,664 North Star Associates Limited Partnership 19,333 Catherine A. O'Brien 832 Catherine O'Brien Sturgis 666 Martha E. O'Brien 832 George F. Obrecht 5,289 Paul F. Obrecht, Jr. 5,289 Richard F. Obrecht 5,289 Thomas F. Obrecht 5,289 Arden O'Connor 13,845 Peter O'Connor 66,181 Steve Ohren 33,366 P & D Partners LP 1,440 Pacifica Holding Company 72,870 Partridge Road Associates Limited Partnership 2,751 Sybil T. Patten 1,816 Peegee LP 4,817 Lawrence Peters 960 Betty S. Phillips 3,912 Jeffrey Pion 2,879 Pipkin Family Trust dated 10/6/89 3,140 Peter M. Polow 557 Francis Pomar 8,338 Keith J. Pomeroy Revocable Trust Agreement, dated 161,036 December 13, 1976, as amended and restated on June 28, 1995 Robert J. Powers, trustee of the Robert J. Powers 37,674 Revocable Living Trust U/A 12/28/89 Princeton South at Lawrenceville One 4,426 Abraham Punia Individually and to the Admission of 307 Abraham Punia RBZ LLC, a Michigan limited liability company 155 R E A Associates 8,908 Marilyn Rangel IRA dated 2/5/86 969 Richard Rapp 23 Jack F. Ream 1,071 Reger Investment Fund Ltd. 22,556 Seymour D. Reich 154 9

10 LIMITED PARTNERS NUMBER OF UNITS - ---------------- --------------- James C. Reynolds 40,284 Andre G. Richard 1,508 RJB Ford City Limited Partnership, an Illinois limited 158,438 partnership RJB II Limited Partnership, an Illinois limited 40,788 partnership Edward C. Roberts and Rebecca S. Roberts, tenants in the 8,308 entirety W.F.O. Rosenmiller 634 Leslie A. Rubin LTD 4,048 SPM Industrial LLC 5,262 SRS Partnership 2,142 James Sage 2,156 James R. Sage 3,364 Kathleen Sage 3,350 Wilton Wade Sample 5,449 Edward Jon Sarama 634 Henry J. Satsky 2,708 Debbie B. Schneeman 740 Debbie B. Schneeman & Susan Lebow, trustees of the 2,250 Roslyn Greenberg 1992 Trust Norma A. Schulze 307 Sealy & Company, Inc. 37,119 Sealy Florida, Inc. 675 Mark P. Sealy 8,451 Sealy Professional Drive LLC 2,906 Sealy Real Estate Services, Inc. 148,478 Sealy Unitholder LLC 31,552 Scott P. Sealy 40,902 Shadeland Associates Limited Partnership 42,976 Sam Shamie, as trustee of Sam Shamie Trust Agreement 422,340 dated March 16, 1978, as restated on November 16, 1993 Frances Shankman Insurance Trust 16,540 Garrett E. Sheehan 513 Jay H. Shidler 68,020 Jay H. Shidler and Wallette A. Shidler, tenants in the 1,223 entirety Shidler Equities LP 254,541 Siskel Family Partnership 11,359 Trustee U/A Dated 3/06/98 FBO The Suzanne E. Siskel & 3,802 Peter Gajewski Community Property Trust D.W. Sivers Co. 94,265 10

11 LIMITED PARTNERS NUMBER OF UNITS - ---------------- --------------- Sivers Investment Partnership 283,500 Sivers Family Real Property Limited Liability Company 12,062 Wendell C. Sivers Marital Trust u/w/d February 20, 1981 14,020 Dennis W. Sivers 27,636 Estate of Albert Sklar 3,912 Michael B. Slade 2,829 Kevin Smith 13,571 Steve Smith 386 Arnold R. Sollar, executor of the estate of 307 Dorothy Sollar Spencer and Company 154 S. Larry Stein, trustee under Revocable Trust Agreement 63,630 dated 9/22/99 S. Larry Stein Grantor Robert Stien, trustee U/A Dated 5/21/96 FBO Robert Stein 63,630 Sterling Alsip Trust dated August 1, 1989, Donald W. 794 Schaumbuger trustee Sterling Family Trust dated 3/27/80 3,559 Jonathan Stott 80,026 Victor Strauss 77 Mitchell Sussman 410 TUT Investments I LLC 5,274 Donald C. Thompson Trustee U/A Dated 12/31/98 FBO Donald 39,243 C. Thompson Revocable Family Trust Michael T. Tomasz Trustee of the Michael T. Tomasz Trust 36,033 U/A Dated 02-05-90 Barry L. Tracey 2,142 William S. Tyrrell 2,906 Burton S. Ury 9,072 WSW 1998 Exchange Fund LP 32,000 Steve Walbridge 338 James J. Warfield 330 Phyllis M. Warsaw Living Trust, Phyllis M. Warsaw trustee 16,540 William B. Wiener, Jr. 41,119 Patricia Wiener-Shifke 12,944 Wilson Management Company 35,787 Elmer H. Wingate 1,688 11

12 LIMITED PARTNERS NUMBER OF UNITS - ---------------- --------------- Ralph G. Woodley, as Trustee under Revocable Trust 24,319 Agreement dated September 27, 1989 Worlds Fair Partners Limited Partnership 1,664 Woslum, Inc. 2,427 Sam L. Yaker, trustee of The Sam L. Yaker Revocable 37,870 Trust Agreement dated February 14, 1984 Johannson Yap 1,680 Richard H. Zimmerman, trustee of The Richard H. 58,988 Zimmerman Living Trust dated October 15, 1990, as amended Gerald & Sharon Zuckerman joint tenants 615 12

13 EXHIBIT 1D PROTECTED AMOUNTS CONTRIBUTOR PARTNER PROTECTED AMOUNT - ------------------- ---------------- Jacob Family Trust, an irrevocable trust *see below formed pursuant to a Trust Agreement dated October 1, 1992 - -------------------- * An amount equal to (a) the taxable gain, if any, that would be realized by such Additional Limited Partner if such Additional Limited Partner were to dispose of its Interest for no consideration other than the release or deemed release of liabilities of the partnership assumed by or otherwise allocable to such Additional Limited Partner under Code Section 752, as such hypothetical gain is determined from time to time, less (b) such Additional Limited Partner's share of "qualified nonrecourse financing" as defined in Code Section 465(b)(6) and the Treasury Regulations thereunder, as such share is determined in accordance with Treasury Regulations Section 1.752-3(a). 13

1 EXHIBIT 10.33 SETTLEMENT AGREEMENT This Settlement Agreement ("Settlement Agreement") is made this 31st day of January, 2001 by and between First Industrial, L.P., a Delaware limited partnership ("FIRST INDUSTRIAL"), First Industrial Realty Trust, Inc., a Maryland corporation ("FR"; FIRST INDUSTRIAL and FR being collectively referred to herein as "FR") and Gary H. Heigl ("Mr. Heigl"). RECITALS A. Mr. Heigl has been employed as the Chief Operating Officer of FR; B. Mr. Heigl is an officer and director of various of FR's affiliates; C. Mr. Heigl desires to resign all of his officership and directorship positions, and both FIRST INDUSTRIAL and FR are willing to accept such resignations; and D. Mr. Heigl and FR desire to effect an amicable separation, all on the terms hereinafter set forth. NOW, THEREFORE, in consideration of the foregoing and of the mutual covenants and agreements hereinafter contained, it is agreed by and between the parties hereto as follows: AGREEMENTS 1. Resignation. Mr. Heigl hereby resigns, effective as of January 31, 2001, from his employment with, and from all of his officerships and directorships with, FR and its affiliates. 2. Severance Pay. FR will pay to Mr. Heigl, as a lump sum "Severance Payment," Five Hundred and Thirty Five Thousand Dollars ($535,000.00), by federal wire transfer within five (5) business days following the Effective Date (as defined in Section 11 herein). Mr. Heigl acknowledges and agrees that the foregoing Severance Payment includes any and all amounts due as a fiscal year 2000 performance bonus, whether such amount would have been paid in cash or equity-based compensation, and that said payment therefore subsumes any and all such bonus entitlements. 3. COBRA Payments. If and for so long as Mr. Heigl elects to continue his and his family's health insurance under FR's group health program pursuant to the Consolidated Omnibus Budget Reconciliation Act of 1985 ("COBRA"), FR agrees to pay Mr. Heigl's COBRA premiums for family coverage until the earlier of: (a) June, 2002 (so as to cause FR to pay eighteen (18) months of COBRA premiums); or (b) until such time as substitute health insurance with comparable benefits is available to him by virtue of other employment or other family members' insurance benefits secured by or made available to Mr. Heigl. The date of the qualifying event for purposes of COBRA continuation coverage shall be January 31, 2001. B-1

2 4. Acknowledgments Regarding Equity-Based Compensation. (a) Stock Options. FR and Mr. Heigl agree that the stock options described below encompass all of the vested and exercisable stock options held by him under the First Industrial Realty Trust Inc. 1994 and 1997 Stock Incentive Plans or otherwise and that there are no other FR-related stock purchase options, warrants, or stock purchase rights outstanding, vested or exercisable by Mr. Heigl as of January 31, 2001, all of the Stock Options and other purchase rights held by Mr. Heigl ("Stock Options") being described below: Grant Number of Exercise Date Options Price ---- ------- ----- 5/13/97 30,000 $30.38 7/10/97 20,000 $28.50 5/14/98 40,000 $31.13 3/4/99 54,000 $25.13 8/28/00 17,333 $27.25 ------ TOTAL 161,333 Mr. Heigl shall have until the close of business on April 30, 2001, to deliver written notice to FR of his exercise of the Stock Options listed above. Effective as of the close of business on April 30, 2001, all of the Stock Options, to the extent notice of exercise has not been received by FR by such time, shall forever expire and be of no further force or effect. (b) Restricted Stock. FR hereby agrees to take all steps necessary to, as of January 31, 2001, remove any and all restrictive legends from the share certificates representing 41,733 shares of "Restricted Stock" of FR owned by Mr. Heigl; provided, however, that Mr. Heigl acknowledges and agrees that 6,100 shares of such Restricted Stock vested on January 1, 2001 and if as of the Effective Date such previously vested shares have been transferred unrestricted to Mr. Heigl, or withheld to satisfy any tax withholding with respect to such shares, then the 41,733 shares of Restricted Stock shall be reduced by 6,100 shares of Restricted Stock. Mr. Heigl hereby acknowledges that the above-described Restricted Stock includes all of the issued and outstanding Restricted Stock ever granted to or otherwise now owned by him, and that there is no other Restricted Stock which Mr. Heigl owns, whether vested or unvested. (c) Deferred Income Plan ("DIP") Benefit. The "DIP Payment" for fiscal year 2000 to which Mr. Heigl is entitled, and that currently remains outstanding, under the First Industrial Realty Trust, Inc. Deferred Income Plan, is mutually acknowledged and agreed to be the sum of One Hundred Sixty Three Thousand Five Hundred and Eighty Two Dollars ($163,582.00), which shall be paid by FR, by federal wire transfer, within five (5) business days following the Effective Date. B-2

3 5. Confidential Information. Mr. Heigl acknowledges that, during the course of his employment prior to his entry into this Settlement Agreement, he has produced, received and had access to, and may hereafter through January 31, 2001 continue to produce, receive and otherwise have access to, various materials, records, data, trade secrets and information not generally available to the public, specifically including any information concerning projects in the "Pipeline" as defined in Section 6(a)(ii) below (collectively, "Confidential Information") regarding FR and its subsidiaries and affiliates. Accordingly, for and throughout the six (6) month period following the Effective Date, Mr. Heigl shall hold in confidence and shall not directly or indirectly, for his own benefit or for the benefit of any other person or entity, for economic gain or otherwise, disclose, use, copy or make lists of any such Confidential Information, except to the extent that (a) such information is or thereafter becomes lawfully available from public sources; or (b) such disclosure is authorized in writing by FR; or (c) such disclosure is determined by court order or official governmental ruling to be required by law or by any competent administrative agency or judicial authority. All records, files, documents, computer diskettes, computer programs and other computer-generated material, as well as all other materials or copies thereof relating to the FR's business, which Mr. Heigl has prepared or used, remain the sole property of FR and shall be returned to FR within five (5) business days of the date of this Agreement. 6. Non-Competition. (a) Initial Restrictive Period. Mr. Heigl agrees, except with the express prior written consent of FR, that until January 31, 2001 and throughout the six (6) month period following January 31, 2001 (the "Initial Restrictive Period"): (i) He will not directly or indirectly in any manner compete with the business of FR, including, but not by way of limitation, by directly or indirectly owning, managing, operating, controlling, financing, or by directly or indirectly serving as an employee, officer or director of or consultant to, or by soliciting or inducing, or attempting to solicit or induce, any employee or agent of FR to terminate employment with FR and become employed by the following: (A) any company listed as an industrial or mixed office/industrial (but not pure office) REIT or Real Estate Operating Company in the Realty Stock Review, a Dow Jones & Co. Publication, (a "Peer Group Member") a copy of such listing for the month prior to the Effective Date hereof being attached hereto as Exhibit A, or (B) any person, firm, partnership, corporation, trust or other entity (including, but not limited to, Peer Group Members) which, as a material component of its business (other than for its own use as an owner or user), invests in industrial warehouse facilities and properties similar to FR's investments and holdings: (1) in any geographic B-3

4 market or territory in which FR owns properties or has an office as of the date hereof; or (2) in any market in which an acquisition or other investment by FR or any affiliate of FR, is pending as of the date hereof, as conclusively evidenced by the existence of a Request for Proposal or an executed Agreement of Purchase and Sale, Contribution (or Merger) Agreement or Letter of Intent, Confidentiality Agreement, Due Diligence Agreement, Pursuit Cost Agreement, Partnership or Joint Venture Agreement, or by a Post Acceptance Conference Call (PACC) memorandum or Investment Committee (IC) approval in existence at the time of Mr. Heigl's resignation. (ii) In addition, during the Initial Restrictive Period, Mr. Heigl shall not act as a principal, investor or broker/intermediary, or serve as an employee, officer, advisor or consultant, to any person or entity, in connection with or concerning any investment opportunity of FR that is in the "Pipeline" (as defined below) as of the date hereof. Within five (5) business days after the date hereof, the Chief Executive Officer ("CEO") of FR shall deliver (or cause another officer or employee of FR to deliver) to Mr. Heigl a written statement of the investment opportunities in the Pipeline as of the date hereof (the "Pipeline Statement"), and Mr. Heigl shall then review the Pipeline Statement for accuracy and completeness, to the best of his knowledge, and advise the CEO of any corrections required to the Pipeline Statement. Mr. Heigl's receipt of any amount hereunder shall be conditioned on his either acknowledging, in writing, the accuracy and completeness of the Pipeline Statement, or advising the CEO, in writing, of any corrections or revisions required to the Pipeline Statement in order to make it accurate and complete, to the best of Mr. Heigl's knowledge. The restrictions concerning any one individual investment opportunity in the Pipeline shall continue until the first to occur of (i) expiration of the Initial Restrictive Period; or (ii) Mr. Heigl's receipt from FR of written notice that FR has abandoned such investment opportunity, such notice not to affect the restrictions on all other investment opportunities contained in the Pipeline Statement during the remainder of the Initial Restrictive Period. An investment opportunity shall be considered in the "Pipeline" if, as of the date hereof, the investment opportunity is pending (for example, is the subject of a letter of intent) or proposed (for example, has been presented to, or been bid on by, FR in writing or otherwise) or under consideration by FR, whether at the PACC, IC, staff level(s) or otherwise, and relates to any of the following potential forms of transaction: (A) an acquisition for cash; (B) an UPREIT transaction; (C) a transaction under the "First Exchange" program; (D) a development project or venture; (E) a joint venture partnership or other cooperative relationship, whether through a DOWNREIT relationship or otherwise; (F) an "Opportunity Fund" or other private investment in or co-investment with FR; (G) any debt placement opportunity by or in FR; (H) any B-4

5 service or other fee-generating opportunity by FR; or (I) any other investment by FR or an affiliate of FR, in or with any party or by any party in FR or an affiliate of FR. (b) Extended Restrictive Period. In addition to the restrictions provided in (a) above that are operative during the Initial Restrictive Period, Mr. Heigl agrees that from July 31, 2001, to and through January 31, 2003 (the "Extended Restrictive Period"): (i) He will not solicit or induce, or attempt to solicit or induce, any employee or agent of FR to terminate employment with FR and become employed by the following: (A) any company listed as an industrial or mixed office/industrial (but not pure office) REIT or Real Estate Operating Company in the Realty Stock Review, a Dow Jones & Co. Publication, (a "Peer Group Member") a copy of such listing for the month prior to the Effective Date hereof being attached hereto as Exhibit A, or (B) any person, firm, partnership, corporation, trust or other entity (including, but not limited to, Peer Group Members) which, as a material component of its business (other than for its own use as an owner or user), invests in industrial warehouse facilities and properties similar to FR's investments and holdings: (1) in any geographic market or territory in which FR owns properties or has an office as of the date hereof; or (2) in any market in which an acquisition or other investment by FR or any affiliate of FR, is pending as of the date hereof, as conclusively evidenced by the existence of a Request for Proposal or an executed Agreement of Purchase and Sale, Contribution (or Merger) Agreement or Letter of Intent, Confidentiality Agreement, Due Diligence Agreement, Pursuit Cost Agreement, Partnership or Joint Venture Agreement, or by a Post Acceptance Conference Call (PACC) memorandum or Investment Committee (IC) approval in existence at the time of Mr. Heigl's resignation. (C) Notwithstanding the foregoing, Mr. Heigl will not be in breach or violation of this subsection 6(b)(i) if an employee or agent of FR voluntarily quits without Mr. Heigl's encouragement or suggestion. (ii) In addition, during the Extended Restrictive Period, Mr. Heigl shall not act as a principal, investor or broker/intermediary, or serve as an employee, officer, advisor or consultant, to any person or entity, in connection B-5

6 with or concerning any investment opportunity of FR that is in the "Pipeline" (as defined below) as of the date hereof. Within five (5) business days after the date hereof, the Chief Executive Officer ("CEO") of FR shall deliver (or cause another officer or employee of FR to deliver) to Mr. Heigl a written statement of the investment opportunities in the Pipeline as of the date hereof (the "Pipeline Statement"), and Mr. Heigl shall then review the Pipeline Statement for accuracy and completeness, to the best of his knowledge, and advise the CEO of any corrections required to the Pipeline Statement. Mr. Heigl's receipt of any amount hereunder shall be conditioned on his either acknowledging, in writing, the accuracy and completeness of the Pipeline Statement, or advising the CEO, in writing, of any corrections or revisions required to the Pipeline Statement in order to make it accurate and complete, to the best of Mr. Heigl's knowledge. The restrictions concerning any one individual investment opportunity in the Pipeline shall continue until the first to occur of (i) expiration of the Extended Restrictive Period; or (ii) Mr. Heigl's receipt from FR of written notice that FR has abandoned such investment opportunity, such notice not to affect the restrictions on all other investment opportunities contained in the Pipeline Statement during the remainder of the Extended Restrictive Period. An investment opportunity shall be considered in the "Pipeline" if, as of the date hereof, the investment opportunity is pending (for example, is the subject of a letter of intent) or proposed (for example, has been presented to, or been bid on by, FR in writing or otherwise) or under consideration by FR, whether at the PACC, IC, staff level(s) or otherwise, and relates to any of the following potential forms of transaction: (A) an acquisition for cash; (B) an UPREIT transaction; (C) a transaction under the "First Exchange" program; (D) a development project or venture; (E) a joint venture partnership or other cooperative relationship, whether through a DOWNREIT relationship or otherwise; (F) an "Opportunity Fund" or other private investment in or co-investment with FR; (G) any debt placement opportunity by or in FR; (H) any service or other fee-generating opportunity by FR; or (I) any other investment by FR or an affiliate of FR, in or with any party or by any party in FR or an affiliate of FR. (c) Consideration for Non-Competition Agreements. Mr. Heigl acknowledges and agrees that the consideration paid for his agreements set forth in subsections 6(a) and (b) shall be Two Hundred and Fifty Thousand Dollars ($250,000.00), which shall be paid by FR, by federal wire transfer, within five (5) business days following the Effective Date. 7. Mutual Non-Disparagement. Each party hereto agrees to refrain from publicly making any disparaging or other negative statements about the other, it being the intention of this Settlement Agreement that neither party be blamed or disparaged or characterized as being culpable with respect to either or both of Mr. Heigl's rendition of employment services and/or his separation from employment with FR. B-6

7 8. Confidentiality. The parties hereto agree to keep the existence and terms of this Settlement Agreement confidential, except for Mr. Heigl's spouse and the parties' respective legal or tax advisors in connection with services related hereto, and except as may be required by law or in connection with the preparation of tax returns; provided, however, further that FR shall be entitled to make requisite and appropriate public disclosure of the terms of this Settlement Agreement, without Mr. Heigl's consent or approval, as required under applicable statutes, and the rules and regulations of the Securities and Exchange Commission, the New York Stock Exchange and other governmental agencies and bodies having jurisdiction over FR, and FR shall provide Mr. Heigl, upon his written request, with a copy of any disclosure made pursuant to the immediately preceding clause. 9. Securities Compliance. For so long as Mr. Heigl is required to file statements indicating his ownership of any equity securities of FR, pursuant to Section 16 of the Securities Exchange Act of 1934, as amended, and the rules promulgated thereunder by the U.S. Securities and Exchange Commission, Mr. Heigl shall: (a) promptly (and in any case within five (5) business days) report to the Chief Financial Officer of FR, any transaction by him in, or other change in his beneficial ownership of, such securities; (b) timely and properly execute and file any such required statements utilizing forms prepared on his behalf by the Chief Financial Officer of FR; and (c) neither execute nor file any such forms except as may be prepared on his behalf by the Chief Financial Officer of FR (or his designees), except to the extent necessary to timely comply with his legal obligations. 10. Releases. (a) Mr. Heigl, and his affiliates and all parties claiming by, through or under him, and his and their respective heirs, personal representatives, predecessors, successors and assigns (collectively the "Heigl Releasors"), do hereby fully release, remise, acquit and forever discharge FR, its parent, subsidiaries and affiliates, and its and their past, present and future officers, directors, employees, servants, attorneys, representatives and managers, and all of the heirs, personal representatives, predecessors, successors and assigns of each of the foregoing (collectively, the "FR Releasees") of and from any and all claims, demands, rights, causes or causes of action, manners of action, suits, obligations, debts, sums of money, accounts, bills, covenants, undertakings, damages, executions, judgments, costs and expenses whatsoever, whether known or unknown, matured, unmatured or contingent, potential or direct, at law or in equity, whether arising by statute, common law or otherwise, from the beginning of time to the Effective Date set out in Section 11, that the Heigl Releasors had, may now have, or may have in the future (collectively, the "Heigl Released Claims"), including, without limitation, any such claims: (i) arising out of, or relating to, either or both of Mr. Heigl's employment with, and separation from, FR or any of its affiliates; (ii) arising under or relating to FR's or any of its affiliates' policies and procedures, whether formal or informal; the United States Constitution or any state constitution; Title VII of the Civil Rights Act of 1964, as amended; the Civil Rights Act of 1991; the Illinois Human Rights Act, as amended; the Employee Retirement Income Security Act of 1974, as amended; the Age Discrimination in Employment Act, as amended; the Americans With Disabilities Act, as amended; and any other federal, state or local statute, ordinance or regulation with respect to B-7

8 employment; and/or (iii) arising out of or relating to any other thing or matter whatsoever; provided, however, that, notwithstanding the foregoing, it is agreed and understood that nothing contained in this subsection (a) shall release any of the FR Releasees from, and the Heigl Released Claims do not include any claim, undertaking, duty, obligation or liability: (w) assumed by FR under this Settlement Agreement; (x) for indemnification under FR's articles of incorporation, by-laws or other indemnification agreement under which Mr. Heigl was covered during his employment; (y) for coverage under any director and officer liability insurance under which Mr. Heigl was covered during his employment; and (z) for benefits under FR's 401(k) plan or group insurance plans in which Mr. Heigl participated during his employment. (b) FR, on behalf of itself and its affiliates and subsidiaries, all parties claiming by, through or under any of the foregoing, and any and all of their respective heirs, personal representatives, predecessors, successors and assigns (collectively, the "FR Releasors"), does hereby fully release, remise, acquit and forever discharge Mr. Heigl, his agents, servants, attorneys, and personal representatives, and all of their respective heirs, personal representatives, predecessors, successors and assigns (collectively, the "Heigl Releasees") of and from any and all claims, demands, rights, causes or causes of action, manners of action, suits, obligations, debts, sums of money, accounts, bills, covenants, undertakings, damages, executions, judgments, costs and expenses, whatsoever, whether known or unknown, matured, unmatured or contingent, potential or direct, at law or in equity, whether arising by statute, common law or otherwise, from the beginning of time to the Effective Date set forth in Section 11, that the FR Releasors had, may now have, or may have in the future (collectively, the "FR Released Claims"), including without limitation any such claims: (i) arising out of, or relating to, either or both of Mr. Heigl's employment by and separation from FR and its affiliates and subsidiaries; and/or (ii) arising out of or relating to any other thing or matter whatsoever; provided, however, that notwithstanding the foregoing (i) and (ii), it is agreed and understood that nothing contained in this subsection (b) shall release any of the Heigl Releasees from, and the FR Released Claims do not include: (y) any claim, undertaking, duty, obligation or liability under this Settlement Agreement; and (z) any acts of criminal wrongdoing or fraud by Mr. Heigl in connection with his employment at, or prior relationships with, any or all of FR and its affiliates and subsidiaries. 11. Acknowledgments. Mr. Heigl warrants that he is legally competent to execute this Settlement Agreement; that FR and its counsel has made no representations in connection with this matter; that he has not relied on any statements or explanations made by FR or its counsel; that he has conducted his own investigation with respect to the subject matter hereof; and that he is not relying on FR or its counsel for any input, advice or other information or comfort with respect to this Settlement Agreement. Mr. Heigl hereby waives any claim that FR is or may be obligated to provide him with any information, concerning FR or otherwise. Moreover, Mr. Heigl hereby acknowledges that he has been advised by his own legal counsel regarding the terms of this Settlement Agreement, including the release of all claims and waiver of rights set forth in Section 10. Mr. Heigl acknowledges that he has been offered at least twenty-one (21) days to consider this Settlement Agreement. After having been so advised, and without coercion of any kind, Mr. Heigl freely, knowingly, and voluntarily enters into this B-8

9 Settlement Agreement. Mr. Heigl further acknowledges that he may revoke this Settlement Agreement within seven (7) days after the execution hereof, and further understands that this Settlement Agreement shall not become effective or enforceable until seven (7) days after execution (the "Effective Date"). Any revocation must be effectuated in writing and directed, via fax and Federal Express delivery, to First Industrial Realty Trust, Inc., 311 South Wacker Drive, Suite 4000, Chicago, Illinois 60606, Attention: Mr. John Clayton. 12. Withholding. Each of FIRST INDUSTRIAL and FR shall have the right to withhold, from all amounts paid to Mr. Heigl under this Settlement Agreement, any and all applicable federal and state taxes, as required by law. 13. Successors. This Settlement Agreement shall be binding upon and inure to the benefit of the parties hereto and their respective heirs, successors, representatives and assigns. 14. Entire Agreement. This Settlement Agreement constitutes the entire agreement between the parties respecting the subject matter hereof, and supersedes all prior negotiations, undertakings, agreements and arrangements with respect thereto, whether written or oral, except with respect to continuing rights of FIRST INDUSTRIAL and FR, and obligations of Mr. Heigl, herein specifically reserved. This Settlement Agreement may not be amended or modified except by a written agreement signed by Mr. Heigl, FIRST INDUSTRIAL and FR. Only the Chief Executive Officer of FR may execute any such amendment or modification on behalf of FR. 15. Governing Law. This Settlement Agreement shall be governed by and construed in accordance with the laws of the State of Illinois, without reference to the law regarding conflicts of law. 16. Notices. All notices given pursuant to this Settlement Agreement shall be given in writing and shall be deemed given when received. Notices may be personally delivered, or delivered by overnight courier service or by facsimile. Notices to FR shall be addressed to the principal headquarters of FR (Facsimile No. (312) 344-4325), to the attention of the Chief Executive Officer, with copies to John Clayton, Esq., First Industrial Realty Trust, Inc., 311 South Wacker Drive, Suite 4000, Chicago, IL 60606 (Facsimile No. (312) 922-9851) and to FR's counsel, Barack Ferrazzano Kirschbaum Perlman & Nagelberg, 333 West Wacker Drive, Suite 2700, Chicago, Illinois 60606 [Facsimile No. (312) 984-3150], Attention: Lynne D. Mapes-Riordan, Esq. Notices to Mr. Heigl shall be sent to the address set forth below Mr. Heigl's signature on this Settlement Agreement, with a copy to his counsel, Mark F. Mehlman, Esq., Sonnenschein, Nath and Rosenthal, Suite 8000, Sears Tower, 233 South Wacker Drive, Chicago, Illinois 60606. Any party may change its notice address by notice given as above provided to the other party. 17. Counterparts. This Settlement Agreement may be executed in any number of counterparts, each of which shall be deemed an original, but all of which together shall constitute one and the same instrument. B-9

10 IN WITNESS WHEREOF, the parties hereto have executed this Settlement Agreement as of the day and year first above written. FIRST INDUSTRIAL, L.P., a Delaware limited partnership By: First Industrial Realty Trust, Inc., its general partner By: /s/ Michael W. Brennan ------------------------------- Michael W. Brennan Chief Executive Officer FIRST INDUSTRIAL REALTY TRUST, INC., a Maryland corporation By: /s/ Michael W. Brennan ---------------------------- Michael W. Brennan Chief Executive Officer /s/ Gary H. Heigl ---------------------------- GARY H. HEIGL B-10

   1
EXHIBIT 12.1

                       FIRST INDUSTRIAL REALTY TRUST, INC

COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
                             (DOLLARS IN THOUSANDS)



                                                     2000            1999           1998         1997            1996
                                                  ---------       ---------      ---------     --------        --------
                                                                                                
Income from Operations Before Income
Allocated to Minority Interest,
Disposition of Interest Rate Protection
Agreements, Restructuring Charge and
Abandoned Pursuit Costs Charge ................   $ 107,863       $ 112,560      $ 100,725      $ 64,949       $ 36,524

Plus:  Interest Expense and Amortization
of Interest Rate Protection Agreements
and Deferred Financing Costs ..................      85,675          81,231         72,750        52,671         32,240
                                                  ---------       ---------      ---------     ---------       --------

Earnings Before Income Allocated to
Minority Interest, Disposition of
Interest Rate Protection Agreements,
Restructuring Charge and Fixed Charges ........   $ 193,538       $ 193,791      $ 173,475     $ 117,620       $ 68,764
                                                  =========       =========      =========     =========       ========

Fixed Charges and Preferred Stock
Dividends .....................................   $ 123,722       $ 119,643      $ 107,003     $  65,678       $ 36,660
                                                  =========       =========      =========     =========       ========

Ratio of Earnings to Fixed Charges and
Preferred Stock Dividends (a) .................       1.56x           1.62x          1.62x         1.79x          1.88x
                                                  =========       =========      =========     =========       ========



(a)      For purposes of computing the ratios of earnings to fixed charges and
         preferred stock dividends, earnings have been calculated by adding
         fixed charges (excluding capitalized interest) to income from
         operations before income allocated to minority interest, disposition of
         interest rate protection agreements, restructuring charge and abandoned
         pursuit costs charge. Fixed charges consist of interest costs, whether
         expensed or capitalized and amortization of interest rate protection
         agreements and deferred financing charges.

1 EXHIBIT 21.1 FIRST INDUSTRIAL REALTY TRUST, INC. SUBSIDIARIES OF THE REGISTRANT STATE OF INCORPORATION NAME FORMATION REGISTERED NAMES IN FOREIGN JURISDICTIONS - ---------------------------------------------------- ------------- ----------------------------------------- First Industrial, L.P. Delaware First Industrial (Alabama), Limited Partnership First Industrial (Michigan), Limited Partnership First Industrial (Minnesota), Limited Partnership First Industrial (Tennessee), L.P. First Industrial Limited Partnership First Industrial Finance Corporation Maryland N/A First Industrial Financing Partnership, L.P. Delaware First Industrial Financing Partnership, Limited Partnership First Industrial Financing Partnership (Alabama), Limited Partnership First Industrial Financing Partnership (Minnesota), Limited Partnership First Industrial Financing Partnership (Wisconsin), Limited Partnership First Industrial Enterprises of Michigan, Inc. Michigan N/A (Formerly Damone/Andrew Enterprises, Inc.) First Industrial Group of Michigan, Inc. Michigan N/A (Formerly Damone/Andrew Enterprises, Inc.) First Industrial of Michigan, Inc. (Formerly Michigan N/A Damone/Andrew Incorporated) First Industrial Associates of Michigan, Inc. Michigan N/A (Formerly Damone/Andrew Associates, Inc.) First Industrial Construction Company of Michigan N/A Michigan, Inc. (Formerly Damone/Andrew Construction Company) FR Acquisitions, Inc. Maryland FIR Acquisitions, Inc. First Industrial Pennsylvania Corporation Maryland N/A First Industrial Pennsylvania, L.P. Delaware N/A First Industrial Harrisburg Corporation Maryland N/A First Industrial Harrisburg, L.P. Delaware N/A First Industrial Securities Corporation Maryland N/A First Industrial Securities, L.P. Delaware First Industrial Securities, Limited Partnership First Industrial Mortgage Corporation Maryland N/A First Industrial Mortgage Partnership, L.P. Delaware First Industrial MP, L.P. First Industrial Indianapolis Corporation Maryland N/A First Industrial Indianapolis, L.P. Delaware N/A

2 STATE OF INCORPORATION NAME FORMATION REGISTERED NAMES IN FOREIGN JURISDICTIONS - ---------------------------------------------------- ------------- ----------------------------------------- FI Development Services Corporation Maryland N/A (Formerly First Industrial Development Services, Inc.) First Industrial Development Services, L.P. Delaware N/A (Formerly First Industrial Development Services Group, L.P.) FI Development Services Group, L.P. Delaware N/A FR Development Services, L.L.C. Delaware N/A FR Development Services, Inc. Maryland N/A (Formerly First Industrial Development Services Group, L.P.) FR Brokerage Services, Inc. Maryland N/A (Formerly First Industrial Colorado, Inc.) FR Management Services, Inc. Maryland N/A (Formerly Pacifica Commercial Brokerage Group, Inc.) First Industrial Florida Finance Corporation Maryland N/A TK-SV, Ltd. Florida N/A First Industrial Telecommunications, L.L.C. Delaware N/A

1 EXHIBIT 23 CONSENT OF INDEPENDENT ACCOUNTANTS We hereby consent to the incorporation by reference in the Registration Statements on Form S-3 (File Nos. 33-95190, 333-03999, 333-21887, 333-57355, 333-43641, 333-64743, 333-53835 and 333-38850) and the Registration Statements on Form S-8 (File Nos. 33-95188, 333-36699 and 333-45317) of First Industrial Realty Trust, Inc. of our report dated February 9, 2001 relating to the consolidated financial statements, which appears in this Annual Report on Form 10-K. We also consent to the incorporation by reference of our report dated February 9, 2001 relating to the financial statement schedule, which appears in this Form 10-K. PricewaterhouseCoopers LLP Chicago, Illinois March 9, 2001