XML 58 R35.htm IDEA: XBRL DOCUMENT v3.6.0.2
Schedule III - Real Estate and Accumulated Depreciation
12 Months Ended
Dec. 31, 2016
Real Estate And Accumulated Depreciation Disclosure [Abstract]  
Real Estate and Accumulated Depreciation Disclosure

 

BRANDYWINE REALTY TRUST AND BRANDYWINE OPERATING PARTNERSHIP, L.P.

Schedule III

Real Estate and Accumulated Depreciation — December 31, 2016

(in thousands)

 

 

 

 

 

 

 

 

 

Initial Cost

 

Gross Amount Which Carried December 31, 2016 (c)

 

 

 

 

 

 

Property Name

 

City

 

State

 

Encumbrances (a)

 

Land

 

Building & Improvements

 

Net Improvements (Retirements) Since Acquisition

 

Land

 

Building & Improvements

 

Total (b)

 

Accumulated Depreciation at December 31, 2016 (c)

 

Year of Construction

 

Year Acquired

 

Depreciable Life

PENNSYLVANIA SUBURBS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

400 Berwyn Park

 

Berwyn

 

PA

 

-

 

2,657

 

4,462

 

13,383

 

2,657

 

17,845

 

20,502

 

7,132

 

1999

 

1999

 

40

300 Berwyn Park

 

Berwyn

 

PA

 

-

 

2,206

 

13,422

 

4,014

 

2,206

 

17,436

 

19,642

 

9,213

 

1989

 

1997

 

40

1050 Westlakes Drive

 

Berwyn

 

PA

 

-

 

2,611

 

10,445

 

6,130

 

2,611

 

16,575

 

19,186

 

9,450

 

1984

 

1999

 

40

1200 Swedesford Road

 

Berwyn

 

PA

 

-

 

2,595

 

11,809

 

2,996

 

2,595

 

14,805

 

17,400

 

8,043

 

1994

 

2001

 

40

200 Berwyn Park

 

Berwyn

 

PA

 

-

 

1,533

 

9,460

 

1,864

 

1,533

 

11,324

 

12,857

 

5,947

 

1987

 

1997

 

40

1180 Swedesford Road

 

Berwyn

 

PA

 

-

 

2,086

 

8,342

 

3,110

 

2,086

 

11,452

 

13,538

 

4,429

 

1987

 

2001

 

40

100 Berwyn Park

 

Berwyn

 

PA

 

-

 

1,180

 

7,290

 

1,483

 

1,180

 

8,773

 

9,953

 

4,508

 

1986

 

1997

 

40

1160 Swedesford Road

 

Berwyn

 

PA

 

-

 

1,781

 

7,124

 

6,108

 

2,045

 

12,968

 

15,013

 

4,437

 

1986

 

2001

 

40

1100 Cassett Road

 

Berwyn

 

PA

 

-

 

1,695

 

6,779

 

1,271

 

1,695

 

8,050

 

9,745

 

3,133

 

1997

 

2001

 

40

Six Tower Bridge (181 Washington Street)

 

Conshohocken

 

PA

 

-

 

6,927

 

14,722

 

1,504

 

6,237

 

16,916

 

23,153

 

1,838

 

1999

 

2013

 

40

426 Lancaster Avenue

 

Devon

 

PA

 

-

 

1,689

 

6,756

 

376

 

1,689

 

7,132

 

8,821

 

3,812

 

1990

 

1998

 

40

52 Swedesford Square

 

East Whiteland Twp.

 

PA

 

-

 

4,241

 

16,579

 

3,852

 

4,241

 

20,431

 

24,672

 

8,834

 

1988

 

1998

 

40

640 Freedom Business Center

 

King Of Prussia

 

PA

 

-

 

4,222

 

16,891

 

5,060

 

4,222

 

21,951

 

26,173

 

10,997

 

1991

 

1998

 

40

630 Allendale Road

 

King of Prussia

 

PA

 

-

 

2,836

 

4,028

 

12,614

 

2,894

 

16,584

 

19,478

 

6,597

 

2000

 

2000

 

40

620 Freedom Business Center

 

King Of Prussia

 

PA

 

-

 

2,770

 

11,014

 

2,115

 

2,770

 

13,129

 

15,899

 

7,064

 

1986

 

1998

 

40

1000 First Avenue

 

King Of Prussia

 

PA

 

-

 

2,772

 

10,936

 

2,495

 

2,772

 

13,431

 

16,203

 

6,427

 

1980

 

1998

 

40

1060 First Avenue

 

King Of Prussia

 

PA

 

-

 

2,712

 

10,953

 

4,261

 

2,712

 

15,214

 

17,926

 

6,705

 

1987

 

1998

 

40

630 Freedom Business Center

 

King Of Prussia

 

PA

 

-

 

2,773

 

11,144

 

3,786

 

2,773

 

14,930

 

17,703

 

7,019

 

1989

 

1998

 

40

1020 First Avenue

 

King Of Prussia

 

PA

 

-

 

2,168

 

8,576

 

7,627

 

2,168

 

16,203

 

18,371

 

8,469

 

1984

 

1998

 

40

1040 First Avenue

 

King Of Prussia

 

PA

 

-

 

2,860

 

11,282

 

5,037

 

2,860

 

16,319

 

19,179

 

6,699

 

1985

 

1998

 

40

610 Freedom Business Center

 

King Of Prussia

 

PA

 

-

 

2,017

 

8,070

 

2,878

 

2,017

 

10,948

 

12,965

 

5,174

 

1985

 

1998

 

40

650 Park Avenue

 

King Of Prussia

 

PA

 

-

 

1,916

 

4,378

 

1,561

 

1,916

 

5,939

 

7,855

 

3,295

 

1968

 

1998

 

40

600 Park Avenue

 

King Of Prussia

 

PA

 

-

 

1,012

 

4,048

 

385

 

1,012

 

4,433

 

5,445

 

2,286

 

1964

 

1998

 

40

14 Campus Boulevard

 

Newtown Square

 

PA

 

-

 

2,244

 

4,217

 

1,533

 

2,244

 

5,750

 

7,994

 

4,008

 

1998

 

1998

 

40

17 Campus Boulevard

 

Newtown Square

 

PA

 

-

 

1,108

 

5,155

 

(924)

 

1,108

 

4,231

 

5,339

 

1,595

 

2001

 

1997

 

40

11 Campus Boulevard

 

Newtown Square

 

PA

 

-

 

1,112

 

4,067

 

998

 

1,112

 

5,065

 

6,177

 

2,286

 

1998

 

1999

 

40

15 Campus Boulevard

 

Newtown Square

 

PA

 

-

 

1,164

 

3,896

 

285

 

1,164

 

4,181

 

5,345

 

1,485

 

2002

 

2000

 

40

18 Campus Boulevard

 

Newtown Square

 

PA

 

-

 

787

 

3,312

 

856

 

787

 

4,168

 

4,955

 

1,844

 

1990

 

1996

 

40

401 Plymouth Road

 

Plymouth Meeting

 

PA

 

-

 

6,199

 

16,131

 

16,815

 

6,199

 

32,946

 

39,145

 

12,591

 

2001

 

2000

 

40

Metroplex (4000 Chemical Road)

 

Plymouth Meeting

 

PA

 

-

 

4,373

 

24,546

 

1,300

 

4,373

 

25,846

 

30,219

 

6,243

 

2007

 

2001

 

40

610 West Germantown Pike

 

Plymouth Meeting

 

PA

 

-

 

3,651

 

14,514

 

3,337

 

3,651

 

17,851

 

21,502

 

6,986

 

1987

 

2002

 

40

600 West Germantown Pike

 

Plymouth Meeting

 

PA

 

-

 

3,652

 

15,288

 

2,295

 

3,652

 

17,583

 

21,235

 

6,436

 

1986

 

2002

 

40

630 West Germantown Pike

 

Plymouth Meeting

 

PA

 

-

 

3,558

 

14,743

 

1,630

 

3,558

 

16,373

 

19,931

 

6,002

 

1988

 

2002

 

40

620 West Germantown Pike

 

Plymouth Meeting

 

PA

 

-

 

3,572

 

14,435

 

1,119

 

3,572

 

15,554

 

19,126

 

5,778

 

1990

 

2002

 

40

660 West Germantown Pike

 

Plymouth Meeting

 

PA

 

-

 

3,694

 

5,487

 

19,487

 

5,405

 

23,263

 

28,668

 

3,359

 

1987

 

2012

 

30

351 Plymouth Road

 

Plymouth Meeting

 

PA

 

-

 

1,043

 

555

 

-

 

1,043

 

555

 

1,598

 

163

 

N/A

 

2000

 

40

150 Radnor Chester Road

 

Radnor

 

PA

 

-

 

11,925

 

36,986

 

11,990

 

11,897

 

49,004

 

60,901

 

20,032

 

1983

 

2004

 

29

One Radnor Corporate Center

 

Radnor

 

PA

 

-

 

7,323

 

28,613

 

23,052

 

7,323

 

51,665

 

58,988

 

23,923

 

1998

 

2004

 

29

201 King of Prussia Road

 

Radnor

 

PA

 

-

 

8,956

 

29,811

 

4,587

 

8,949

 

34,405

 

43,354

 

17,840

 

2001

 

2004

 

25

555 Lancaster Avenue

 

Radnor

 

PA

 

-

 

8,014

 

16,508

 

17,847

 

8,609

 

33,760

 

42,369

 

15,559

 

1973

 

2004

 

24

Four Radnor Corporate Center

 

Radnor

 

PA

 

-

 

5,406

 

21,390

 

13,271

 

5,705

 

34,362

 

40,067

 

12,531

 

1995

 

2004

 

30

Five Radnor Corporate Center

 

Radnor

 

PA

 

-

 

6,506

 

25,525

 

5,540

 

6,578

 

30,993

 

37,571

 

10,392

 

1998

 

2004

 

38

Three Radnor Corporate Center

 

Radnor

 

PA

 

-

 

4,773

 

17,961

 

2,615

 

4,791

 

20,558

 

25,349

 

9,654

 

1998

 

2004

 

29

Two Radnor Corporate Center

 

Radnor

 

PA

 

-

 

3,937

 

15,484

 

4,075

 

3,942

 

19,554

 

23,496

 

8,510

 

1998

 

2004

 

29

130 Radnor Chester Road

 

Radnor

 

PA

 

-

 

2,573

 

8,338

 

3,483

 

2,567

 

11,827

 

14,394

 

5,433

 

1983

 

2004

 

25

170 Radnor Chester Road

 

Radnor

 

PA

 

-

 

2,514

 

8,147

 

2,864

 

2,509

 

11,016

 

13,525

 

3,992

 

1983

 

2004

 

25

200 Radnor Chester Road

 

Radnor

 

PA

 

-

 

3,366

 

-

 

3,583

 

3,366

 

3,583

 

6,949

 

373

 

2014

 

2005

 

40

101 West Elm Street

 

W. Conshohocken

 

PA

 

-

 

6,251

 

25,209

 

3,170

 

6,251

 

28,379

 

34,630

 

8,912

 

1999

 

2005

 

40

1 West Elm Street

 

W. Conshohocken

 

PA

 

-

 

3,557

 

14,249

 

3,125

 

3,557

 

17,374

 

20,931

 

4,687

 

1999

 

2005

 

40

PHILADELPHIA CBD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cira Centre (2929 Arch Street)

 

Philadelphia

 

PA

 

-

 

-

 

208,570

 

(9,473)

 

12,586

 

186,511

 

199,097

 

63,153

 

2005

 

N/A

 

40

Three Logan Square (1717 Arch Street)

 

Philadelphia

 

PA

 

-

 

-

 

98,188

 

68,691

 

25,195

 

141,684

 

166,879

 

33,059

 

1990

 

2010

 

40

Two Commerce Square (2001 Market  Street)

 

Philadelphia

 

PA

 

112,000

 

15,323

 

120,200

 

21,518

 

15,323

 

141,718

 

157,041

 

12,190

 

1992

 

2013

 

40

One Logan Square (130 North 18th Street)

 

Philadelphia

 

PA

 

-

 

14,496

 

107,736

 

27,447

 

14,473

 

135,206

 

149,679

 

46,840

 

1998

 

2004

 

34

Two Logan Square (100 North 18th Street)

 

Philadelphia

 

PA

 

86,012

 

16,066

 

100,255

 

17,631

 

16,066

 

117,886

 

133,952

 

37,378

 

1988

 

2004

 

36

One Commerce Square (2005 Market Street)

 

Philadelphia

 

PA

 

127,026

 

15,161

 

105,021

 

21,419

 

15,160

 

126,441

 

141,601

 

11,190

 

1987

 

2013

 

40

Cira Centre South Garage (d)

 

Philadelphia

 

PA

 

-

 

-

 

76,008

 

7,588

 

-

 

83,596

 

83,596

 

12,504

 

2010

 

N/A

 

40

1900 Market Street

 

Philadelphia

 

PA

 

-

 

7,768

 

17,263

 

27,176

 

7,768

 

44,439

 

52,207

 

4,389

 

1981

 

2012

 

30

3020 Market Street

 

Philadelphia

 

PA

 

-

 

-

 

21,417

 

7,651

 

-

 

29,068

 

29,068

 

6,105

 

1959

 

2011

 

26

The Lift at Juniper Street (101 - 103 Juniper Street)

 

Philadelphia

 

PA

 

-

 

-

 

14,401

 

324

 

478

 

14,247

 

14,725

 

2,915

 

2010

 

2006

 

40

Philadelphia Marine Center

 

Philadelphia

 

PA

 

-

 

532

 

2,196

 

4,317

 

628

 

6,417

 

7,045

 

2,965

 

Various

 

1998

 

40

618-634 Market Street (e)

 

Philadelphia

 

PA

 

-

 

13,365

 

5,791

 

460

 

13,365

 

6,251

 

19,616

 

2,056

 

1966

 

2015

 

5

FMC Tower at Cira Centre South

 

Philadelphia

 

PA

 

-

 

-

 

166,474

 

-

 

-

 

166,474

 

166,474

 

3,325

 

2016

 

N/A

 

40

METROPOLITAN WASHINGTON, D.C.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11720 Beltsville Drive (f), (g)

 

Beltsville

 

MD

 

-

 

3,831

 

16,661

 

(8,065)

 

1,472

 

10,955

 

12,427

 

6,066

 

1987

 

2006

 

46

11700 Beltsville Drive (f), (g)

 

Beltsville

 

MD

 

-

 

2,808

 

12,081

 

(10,823)

 

257

 

3,809

 

4,066

 

2,999

 

1981

 

2006

 

46

11710 Beltsville Drive (f), (g)

 

Beltsville

 

MD

 

-

 

2,278

 

11,100

 

(9,060)

 

408

 

3,910

 

4,318

 

2,615

 

1987

 

2006

 

46

11740 Beltsville Drive (f), (g)

 

Beltsville

 

MD

 

-

 

198

 

870

 

(159)

 

155

 

754

 

909

 

255

 

1987

 

2006

 

46

6600 Rockledge Drive

 

Bethesda

 

MD

 

-

 

-

 

37,421

 

10,700

 

-

 

48,121

 

48,121

 

11,894

 

1981

 

2006

 

50

2340 Dulles Corner Boulevard

 

Herndon

 

VA

 

-

 

16,345

 

65,379

 

5,188

 

16,129

 

70,783

 

86,912

 

21,568

 

1987

 

2006

 

40

2291 Wood Oak Drive

 

Herndon

 

VA

 

-

 

8,243

 

52,413

 

12,543

 

8,782

 

64,417

 

73,199

 

17,417

 

1999

 

2006

 

55

2251 Corporate Park Drive

 

Herndon

 

VA

 

-

 

11,472

 

45,893

 

3,411

 

11,472

 

49,304

 

60,776

 

12,696

 

2000

 

2006

 

40

2355 Dulles Corner Boulevard

 

Herndon

 

VA

 

-

 

10,365

 

43,876

 

4,510

 

10,365

 

48,386

 

58,751

 

15,120

 

1988

 

2006

 

40

2411 Dulles Corner Park

 

Herndon

 

VA

 

-

 

7,279

 

46,340

 

18,759

 

7,417

 

64,961

 

72,378

 

13,783

 

1990

 

2006

 

50

13880 Dulles Corner Lane

 

Herndon

 

VA

 

-

 

7,236

 

39,213

 

4,458

 

7,373

 

43,534

 

50,907

 

10,044

 

1997

 

2006

 

55

2121 Cooperative Way

 

Herndon

 

VA

 

-

 

5,598

 

38,639

 

2,793

 

5,795

 

41,235

 

47,030

 

9,814

 

2000

 

2006

 

54

2201 Cooperative Way

 

Herndon

 

VA

 

-

 

4,809

 

34,093

 

6,051

 

4,809

 

40,144

 

44,953

 

9,918

 

1990

 

2006

 

54

13825 Sunrise Valley Drive

 

Herndon

 

VA

 

-

 

3,794

 

19,365

 

2,485

 

3,866

 

21,778

 

25,644

 

6,283

 

1989

 

2006

 

46

1676 International Drive

 

Mclean

 

VA

 

-

 

18,437

 

97,538

 

3,307

 

18,785

 

100,497

 

119,282

 

21,039

 

1999

 

2006

 

55

8260 Greensboro Drive

 

Mclean

 

VA

 

-

 

7,952

 

33,964

 

2,873

 

8,102

 

36,687

 

44,789

 

9,000

 

1980

 

2006

 

52

2273 Research Boulevard

 

Rockville

 

MD

 

-

 

5,167

 

31,110

 

4,153

 

5,237

 

35,193

 

40,430

 

8,885

 

1999

 

2006

 

45

2275 Research Boulevard

 

Rockville

 

MD

 

-

 

5,059

 

29,668

 

8,227

 

5,154

 

37,800

 

42,954

 

10,439

 

1990

 

2006

 

45

2277 Research Boulevard

 

Rockville

 

MD

 

-

 

4,649

 

26,952

 

18,863

 

4,733

 

45,731

 

50,464

 

10,051

 

1986

 

2006

 

45

1900 Gallows Road

 

Vienna

 

VA

 

-

 

7,797

 

47,817

 

12,386

 

7,944

 

60,056

 

68,000

 

15,234

 

1989

 

2006

 

52

8521 Leesburg Pike

 

Vienna

 

VA

 

-

 

4,316

 

30,885

 

6,201

 

4,397

 

37,005

 

41,402

 

8,321

 

1984

 

2006

 

51

AUSTIN, TX

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11501 Burnet Road - Building 1

 

Austin

 

TX

 

-

 

3,755

 

22,702

 

144

 

3,755

 

22,846

 

26,601

 

1,071

 

1991

 

2015

 

35

11501 Burnet Road - Building 2

 

Austin

 

TX

 

-

 

2,732

 

16,305

 

1,518

 

2,732

 

17,823

 

20,555

 

936

 

1991

 

2015

 

35

11501 Burnet Road - Building 3

 

Austin

 

TX

 

-

 

3,688

 

22,348

 

142

 

3,688

 

22,490

 

26,178

 

1,055

 

1991

 

2015

 

35

11501 Burnet Road - Building 4

 

Austin

 

TX

 

-

 

2,614

 

15,740

 

100

 

2,614

 

15,840

 

18,454

 

743

 

1991

 

2015

 

35

11501 Burnet Road - Building 5

 

Austin

 

TX

 

-

 

3,689

 

22,354

 

142

 

3,689

 

22,496

 

26,185

 

1,055

 

1991

 

2015

 

35

11501 Burnet Road - Building 8

 

Austin

 

TX

 

-

 

1,400

 

7,422

 

47

 

1,400

 

7,469

 

8,869

 

357

 

1991

 

2015

 

35

11501 Burnet Road - Parking Garage

 

Austin

 

TX

 

-

 

-

 

19,826

 

126

 

-

 

19,952

 

19,952

 

1,248

 

1991

 

2015

 

35

OTHER

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

200 Lake Drive East (h)

 

Cherry Hill

 

NJ

 

-

 

2,069

 

8,275

 

(844)

 

1,440

 

8,060

 

9,500

 

3,995

 

1989

 

2001

 

40

220 Lake Drive East (h)

 

Cherry Hill

 

NJ

 

-

 

2,144

 

8,798

 

(713)

 

1,492

 

8,737

 

10,229

 

4,093

 

1988

 

2001

 

40

210 Lake Drive East (h)

 

Cherry Hill

 

NJ

 

-

 

1,645

 

6,579

 

564

 

1,145

 

7,643

 

8,788

 

3,618

 

1986

 

2001

 

40

1200 Concord Avenue  (f), (i)

 

Concord

 

CA

 

-

 

6,395

 

24,664

 

(5,168)

 

4,748

 

21,143

 

25,891

 

10,481

 

1984

 

2006

 

34

1220 Concord Avenue  (f), (i)

 

Concord

 

CA

 

-

 

6,476

 

24,966

 

(5,463)

 

4,719

 

21,260

 

25,979

 

10,500

 

1984

 

2006

 

34

20 East Clementon Road

 

Gibbsboro

 

NJ

 

-

 

769

 

3,055

 

500

 

719

 

3,605

 

4,324

 

1,815

 

1986

 

1997

 

40

10 Foster Avenue

 

Gibbsboro

 

NJ

 

-

 

244

 

971

 

69

 

244

 

1,040

 

1,284

 

544

 

1983

 

1997

 

40

7 Foster Avenue

 

Gibbsboro

 

NJ

 

-

 

231

 

921

 

75

 

231

 

996

 

1,227

 

520

 

1983

 

1997

 

40

2 Foster Avenue

 

Gibbsboro

 

NJ

 

-

 

185

 

730

 

58

 

185

 

788

 

973

 

382

 

1974

 

1997

 

40

4 Foster Avenue

 

Gibbsboro

 

NJ

 

-

 

183

 

726

 

30

 

183

 

756

 

939

 

376

 

1974

 

1997

 

40

1 Foster Avenue

 

Gibbsboro

 

NJ

 

-

 

93

 

364

 

30

 

93

 

394

 

487

 

212

 

1972

 

1997

 

40

5 U.S. Avenue

 

Gibbsboro

 

NJ

 

-

 

21

 

81

 

2

 

21

 

83

 

104

 

43

 

1987

 

1997

 

40

5 Foster Avenue

 

Gibbsboro

 

NJ

 

-

 

9

 

32

 

26

 

9

 

58

 

67

 

32

 

1968

 

1997

 

40

Two Eves Drive

 

Marlton

 

NJ

 

-

 

818

 

3,461

 

269

 

818

 

3,730

 

4,548

 

1,897

 

1987

 

1997

 

40

Five Eves Drive

 

Marlton

 

NJ

 

-

 

703

 

2,819

 

1,456

 

703

 

4,275

 

4,978

 

1,996

 

1986

 

1997

 

40

Four B Eves Drive

 

Marlton

 

NJ

 

-

 

588

 

2,369

 

185

 

588

 

2,554

 

3,142

 

1,377

 

1987

 

1997

 

40

Four A Eves Drive

 

Marlton

 

NJ

 

-

 

539

 

2,168

 

608

 

539

 

2,776

 

3,315

 

1,305

 

1987

 

1997

 

40

7000 Midlantic Drive

 

Mt. Laurel

 

NJ

 

-

 

2,560

 

2,790

 

-

 

2,560

 

2,790

 

5,350

 

51

 

2016

 

2003

 

40

Main Street - Plaza 1000

 

Voorhees

 

NJ

 

-

 

2,732

 

10,942

 

95

 

2,732

 

11,037

 

13,769

 

11,012

 

1988

 

1997

 

40

Main Street - Piazza

 

Voorhees

 

NJ

 

-

 

696

 

2,802

 

3,442

 

696

 

6,244

 

6,940

 

2,375

 

1990

 

1997

 

40

Main Street - Promenade

 

Voorhees

 

NJ

 

-

 

532

 

2,052

 

525

 

532

 

2,577

 

3,109

 

1,379

 

1988

 

1997

 

40

920 North King Street

 

Wilmington

 

DE

 

-

 

6,141

 

21,140

 

3,599

 

6,141

 

24,739

 

30,880

 

9,090

 

1989

 

2004

 

30

300 Delaware Avenue

 

Wilmington

 

DE

 

-

 

6,369

 

13,739

 

3,032

 

6,369

 

16,771

 

23,140

 

8,202

 

1989

 

2004

 

23

 

 

Total:

 

 

 

$                              325,038

 

$                  450,881

 

$                         2,669,016

 

$                                539,989

 

$                  481,282

 

$                     3,178,604

 

$                3,659,886

 

$                                   885,392

 

 

 

 

 

 

 

(a)

Excludes the effect of any net interest premium/(discount) and deferred financing costs.

 

(b)

Reconciliation of Real Estate:

 

The following table reconciles the real estate investments from January 1, 2014 to December 31, 2016 (in thousands):

 

 

2016

 

 

2015

 

 

2014

 

Balance at beginning of year

$

4,487,588

 

 

$

4,631,128

 

 

$

4,669,289

 

Additions:

 

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

-

 

 

 

182,381

 

 

 

-

 

Capital expenditures and assets placed into service

 

213,996

 

 

 

165,941

 

 

 

132,149

 

Less:

 

 

 

 

 

 

 

 

 

 

 

Dispositions/impairments/placed into redevelopment

 

(962,676

)

 

 

(442,327

)

 

 

(126,471

)

Retirements

 

(79,022

)

 

 

(49,535

)

 

 

(43,839

)

Balance at end of year

$

3,659,886

 

 

$

4,487,588

 

 

$

4,631,128

 

Less:

 

 

 

 

 

 

 

 

 

 

 

Assets held for sale

 

(73,591

)

 

 

(794,588

)

 

 

(27,436

)

Per consolidated balance sheet

$

3,586,295

 

 

$

3,693,000

 

 

$

4,603,692

 

 

 

The aggregate cost for federal income tax purposes is $3.0 billion as of December 31, 2016.

(c)

Reconciliation of Accumulated Depreciation:

The following table reconciles the accumulated depreciation on real estate investments from January 1, 2014 to December 31, 2016 (in thousands):

 

2016

 

 

2015

 

 

2014

 

Balance at beginning of year

$

1,080,616

 

 

$

1,078,996

 

 

$

983,808

 

Additions:

 

 

 

 

 

 

 

 

 

 

 

Depreciation expense

 

131,859

 

 

 

159,080

 

 

 

160,641

 

Less:

 

 

 

 

 

 

 

 

 

 

 

Dispositions/impairments/placed into redevelopment

 

(250,110

)

 

 

(109,243

)

 

 

(22,459

)

Retirements

 

(76,973

)

 

 

(48,217

)

 

 

(42,994

)

Balance at end of year

$

885,392

 

 

$

1,080,616

 

 

$

1,078,996

 

Less:

 

 

 

 

 

 

 

 

 

 

 

Assets held for sale

 

(32,916

)

 

 

(213,581

)

 

 

(11,167

)

Per consolidated balance sheet

$

852,476

 

 

$

867,035

 

 

$

1,067,829

 

 

(d)

On January 14 2016, the Company funded $44.4 million, consisting of $35.5 million of principal repayment, $8.9 million in prepayment charges and a nominal amount of accrued interest, in repayment of the mortgage indebtedness.

(e)

At acquisition it was determined that the useful life of the parking structure is five years, which reflects the expected demolition date.

(f)

Properties were held for sale at December 31, 2016.

(g)

In connection with the held for sale determination the Company recorded an impairment charge of $3.0 million as of December 31, 2016, reducing the aggregate carrying value of these properties from $13.3 million to the sales price less estimated closing costs of $10.3 million in connection with the anticipated dispositions. The impairment was allocated between land and building. For further information, see Note 3, “Real Estate Investments.”

(h)

The Company evaluated the recoverability of the carrying value of these properties, and determined that due to the shortening of the expected hold periods of ownership, it was necessary to reduce the carrying value to estimated fair value.  Accordingly, the Company recorded an impairment charge of $7.3 million as of December 31, 2016, reducing the aggregate carrying value of these properties from $25.8 million to their estimated fair value of $18.5 million.  For further information see Note 3, “Real Estate Investments.”

(i)

In connection with the held for sale determination, the Company recorded an impairment charge of $11.5 million as of December 31, 2016, reducing the aggregate carrying value of these properties from $43.5 million to the sales price, less estimated closing costs, of $32.0 million in connection with the anticipated dispositions. The impairment was allocated between land and building. For further information, see Note 3, “Real Estate Investments.”