INVESTMENTS IN UNCONSOLIDATED JOINT VENTURES

Listed below are the unconsolidated joint ventures in which the Company has a noncontrolling interest. The Company receives fees from these joint ventures for services it provides. These services include property management, leasing, development and administration. These fees are included in interest and other income in the accompanying consolidated statements of comprehensive income. The Company may also receive a promoted interest if certain return thresholds are met. The accounting policies for the unconsolidated joint ventures in which the Company has a noncontrolling interest are the same as those for the Company.

Liberty Venture I, LP

As of December 31, 2014, the Company had a 25% interest in Liberty Venture I, LP, an entity engaged in the ownership of industrial properties in New Jersey. This joint venture is part of the Company's New Jersey reportable segment.

As of December 31, 2014, the joint venture owned 27 industrial properties totaling 3.9 million square feet and 93 acres of developable land.

During the year ended December 31, 2014, the joint venture acquired three properties comprising 603,000 square feet and 51 acres of land from the Company for $43.0 million.

The Company recognized $1.4 million, $578,000 and $619,000 in fees for services during the years ended December 31, 2014, 2013 and 2012, respectively.

Kings Hill Unit Trust

As of December 31, 2014, the Company had a 20% interest in Kings Hill Unit Trust, an entity engaged in the ownership of office and industrial properties in the County of Kent, United Kingdom. This joint venture is part of the Company's United Kingdom reportable segment.

As of December 31, 2014, the joint venture owned three industrial properties and 11 office properties totaling 490,000 square feet.

The Company had notes receivable from Kings Hill Unit Trust for an aggregate of $18.1 million and $18.6 million as of December 31, 2014 and 2013, respectively. The notes receivable bear interest at rates of 2% to 10% and are due in February 2016. These related party receivables are reflected in investments in and advances to unconsolidated joint ventures in the Company's consolidated balance sheets.

The Company had a receivable from Kings Hill Unit Trust for $267,000 and $133,000 as of December 31, 2014 and 2013, respectively. This related party receivable is reflected in accounts receivable in the Company's consolidated balance sheets.

The Company had prepaid rent with Kings Hill Unit Trust for $47,000 as of December 31, 2013.

Income from fees was $285,000, $237,000 and $333,000 during the years ended December 31, 2014, 2013 and 2012, respectively.

Liberty Illinois, LP

As of December 31, 2014, the Company had a 25% interest in Liberty Illinois, LP, an entity primarily engaged in the ownership of industrial properties in Illinois. This joint venture is part of the Company's Chicago/Milwaukee reportable segment.

As of December 31, 2014, the joint venture owned 15 industrial properties totaling 5.1 million square feet and 248 acres of developable land. The joint venture also had one property under development, which is expected to comprise, upon completion, 430,000 square feet and is expected to represent a Total Investment of $24.4 million.

The Company recognized $1.0 million, $952,000 and $655,000 in fees for services during the years ended December 31, 2014, 2013 and 2012, respectively.

Blythe Valley JV Sarl

As of December 31, 2012, the Company had a 20% interest in Blythe Valley JV Sarl, an entity engaged in the ownership of office properties in the West Midlands, United Kingdom. This joint venture was part of the Company's United Kingdom reportable segment.

During the year ended December 31, 2012, the joint venture recorded an impairment charge, the Company's share of which was sufficient to bring the Company's investment in the joint venture to zero. The Company's share of this impairment charge was $4.6 million and is reflected in equity in earnings (loss) of unconsolidated joint ventures in the Company's consolidated statements of comprehensive income. The Company no longer holds an interest in this joint venture.

The Company recognized $33,000 and $355,000 in fees for services during the years ended December 31, 2013 and 2012, respectively.

Liberty Washington, LP

As of December 31, 2014, the Company had a 25% interest in Liberty Washington, LP, an entity engaged in the ownership of office properties in Northern Virginia and Washington, D.C. This joint venture's properties are part of the Company's Northern Virginia and Washington D.C. reportable segments.

As of December 31, 2014, the joint venture owned 21 office properties totaling 2.4 million square feet and six acres of developable land.

The Company had a receivable from Liberty Washington, LP for $470,000 and $523,000 as of December 31, 2014 and 2013, respectively. This related party receivable is reflected as prepaid expenses and other assets in the Company's consolidated balance sheets. Additionally, the Company had a receivable from Liberty Washington, LP for $98,000 as of December 31, 2013. This related party receivable is reflected in accounts receivable in the Company's consolidated balance sheets.

During the fourth quarter of 2014, the Company concluded that certain of the properties owned by this joint venture were impaired and the joint venture recorded an impairment charge of $172.7 million. The Company was not required to record its share of this impairment charge through equity in earnings (loss) as this amount was previously recognized through an other-than-temporary impairment charge related to this joint venture that was recorded in 2009.

The Company recognized $4.4 million, $4.9 million and $4.5 million in fees for services during the years ended December 31, 2014, 2013 and 2012, respectively.

Liberty/Commerz 1701 JFK Boulevard, LP

As of December 31, 2014, the Company had a 20% interest in Liberty/Commerz 1701 JFK Boulevard, LP ("Liberty/Commerz"), an entity engaged in the ownership of a 1.25 million square foot office tower in Philadelphia, Pennsylvania. This joint venture is part of the Company's Philadelphia reportable segment.

The Company had a payable to this joint venture for $59,000 as of both December 31, 2014 and 2013. This related party payable is reflected in investments in and advances to unconsolidated joint ventures in the Company's consolidated balance sheets.

The Company had a receivable from this joint venture for $409,000 and $323,000 as of December 31, 2014 and 2013, respectively. This related party receivable is reflected in prepaid expenses and other assets in the Company's consolidated balance sheets. Additionally, the Company had a receivable from this joint venture for $135,000 as of December 31, 2013. This related party receivable is reflected in accounts receivable in the Company's consolidated balance sheets.

The Company recognized $2.4 million, $2.2 million and $2.2 million in fees for services during the years ended December 31, 2014, 2013 and 2012 respectively.

Liberty Property 18th & Arch LP and Liberty Property 18th & Arch Hotel, LP

On June 30, 2014, the Company entered into two joint ventures for the purpose of developing and owning the Comcast Innovation & Technology Center (the "Project") located in Philadelphia, Pennsylvania as part of a mixed-use development. The 59-story building will include 1.3 million square feet of rentable office space (the "Office") and a 222-room Four Seasons Hotel (the "Hotel"). Completion of the first phase of the Project is anticipated to be in the third quarter of 2017. Project costs for the development of the Project, exclusive of tenant-funded interior improvements, are anticipated to be approximately $921 million. The Company's investment in the project is expected to be approximately $184 million with 20% ownership interests in both joint ventures. As of December 31, 2014, the Company's investment in these joint ventures was $21.3 million and is reflected in investments in and advances to unconsolidated joint ventures in the Company's consolidated balance sheet. The Company began development on the building during 2014 and as of December 31, 2014, the total development in progress for the Project was $111.2 million. These joint ventures are part of the Company's Philadelphia reportable segment.

The two joint ventures have engaged the Company as the developer of the Project pursuant to a Development Agreement by which the Company agrees, in consideration for a development fee, to be responsible for all aspects of the development of the Project and to guarantee the timely lien-free completion of construction of the Project and the payment, subject to certain exceptions, of any cost overruns incurred in the development of the Project. During the year ended December 31, 2014, the Company recognized $1.8 million in developer and other fees related to the project. These fees are included in other income in the Company's consolidated statement of comprehensive income.

The Company had a payable to this joint venture of $554,000 as of December 31, 2014. This payable is included in prepaid expenses and other assets in the Company's consolidated balance sheets.

The Company will manage and lease the Office and Four Seasons Hotels Limited will manage the Hotel.

Other Joint Ventures

As of December 31, 2014, the Company had a 50% ownership interest in four additional unconsolidated joint ventures. One of these joint ventures has four operating properties and an investment in land held for development and is part of the Orlando reportable segment. This joint venture also had two properties under development, which are expected to comprise, upon completion, 369,000 square feet and are expected to represent a Total Investment of $20.5 million. One of these joint ventures has one operating property and an investment in land held for development and is part of the Company's United Kingdom reportable segment. One of these joint ventures owns one acre of developable land and is part of the Company's Philadelphia reportable segment. The final joint venture has a leasehold interest and does not operate or own operating properties and is part of the Company's United Kingdom reportable segment. The Company had a note payable due to this joint venture of $2.9 million and $3.0 million as of December 31, 2014 and 2013, respectively. The note payable is interest free and is due upon written notice from the joint venture. This related party payable is reflected in investments in and advances to unconsolidated joint ventures in the Company's consolidated balance sheets.

The Company's share of each of the joint venture's earnings is included in equity in earnings of unconsolidated joint ventures in the accompanying consolidated statements of comprehensive income.

Summary Financial Data

The condensed balance sheets as of December 31, 2014 and 2013 and condensed statements of operations for the years ended December 31, 2014, 2013 and 2012 for Liberty Venture I, LP, Kings Hill Unit Trust, Liberty Illinois, LP, Blythe Valley JV Sarl (no remaining interest as of December 31, 2013), Liberty Washington, LP, Liberty/Commerz, Liberty Property 18th & Arch and the other unconsolidated joint ventures are as follows (in thousands):

Condensed Balance Sheets:



	December 31, 2014
	Liberty			Kings Hill			Liberty			Liberty			Liberty/			Liberty Property
	Venture I, LP			Unit Trust			Illinois, LP			Washington, LP			Commerz			18th & Arch⁽³⁾		Other			Total
Real estate assets	$	173,346		$	173,707		$	260,988		$	603,413		$	494,678		$	—	$	69,041		$	1,775,173
Accumulated depreciation	(32,752		)	(26,494		)	(48,191		)	(35,384		)	(97,189		)	—		(9,651		)	(249,661		)
Real estate assets, net	140,594			147,213			212,797			568,029			397,489			—		59,390			1,525,512
Development in progress	—			—			17,973			—			—			111,244		4,366			133,583
Land held for development	14,108			—			28,362			2,000			—			—		39,438			83,908
Other assets	15,523			14,928			20,182			50,657			52,393			1,306		38,215			193,204
Total assets	$	170,225		$	162,141		$	279,314		$	620,686		$	449,882		$	112,550	$	141,409		$	1,936,207

Debt	$	78,748		$	91,356		$	145,752		$	318,367		$	317,934		$	—	$	43,114		$	995,271
Other liabilities	5,215			94,504			13,812			12,022			9,657			13,398		14,306			162,914
Equity	86,262			(23,719		)	119,750			290,297			122,291			99,152		83,989			778,022
Total liabilities and equity	$	170,225		$	162,141		$	279,314		$	620,686		$	449,882		$	112,550	$	141,409		$	1,936,207

Company's net investment in unconsolidated joint ventures⁽¹⁾	$	20,010		$	11,663		$	18,692		$	69,230		$	23,153		$	21,292	$	44,792		$	208,832



	December 31, 2013
	Liberty			Kings Hill			Liberty			Liberty			Liberty/
	Venture I, LP			Unit Trust			Illinois, LP			Washington, LP			Commerz			Other			Total
Real estate assets	$	129,354		$	182,220		$	261,375		$	887,452		$	494,150		$	70,274		$	2,024,825
Accumulated depreciation	(32,617		)	(25,006		)	(43,304		)	(131,064		)	(83,461		)	(8,456		)	(323,908		)
Real estate assets, net	96,737			157,214			218,071			756,388			410,689			61,818			1,700,917
Development in progress	2,226			—			—			—			—			—			2,226
Land held for development	2,842			—			42,770			2,000			—			47,549			95,161
Other assets	11,531			20,173			20,346			58,701			50,680			15,911			177,342
Total assets	$	113,336		$	177,387		$	281,187		$	817,089		$	461,369		$	125,278		$	1,975,646

Debt	$	72,121		$	97,091		$	140,400		$	319,856		$	321,401		$	43,151		$	994,020
Other liabilities	4,032			100,112			7,936			15,012			9,544			9,846			146,482
Equity	37,183			(19,816		)	132,851			482,221			130,424			72,281			835,144
Total liabilities and equity	$	113,336		$	177,387		$	281,187		$	817,089		$	461,369		$	125,278		$	1,975,646

Company's net investment in unconsolidated joint ventures ⁽¹⁾	$	8,551		$	12,772		$	21,688		$	72,981		$	24,740		$	38,923		$	179,655

Condensed Statements of Operations⁽²⁾:



	Year Ended December 31, 2014
	Liberty			Kings Hill			Liberty			Liberty			Liberty/			Liberty Property			Other
	Venture I, LP			Unit Trust			Illinois, LP			Washington, LP			Commerz			18th & Arch (3)			(4)			Total
Total revenue	$	19,277		$	13,221		$	25,181		$	72,824		$	63,580		$	—		$	8,923		$	203,006
Operating expense	6,398			5,387			8,965			28,349			23,557			199			2,897			75,752
	12,879			7,834			16,216			44,475			40,023			(199		)	6,026			127,254

Interest	(5,078		)	(6,110		)	(7,932		)	(18,612		)	(20,179		)	—			(3,415		)	(61,326		)
Depreciation and amortization	(5,757		)	(4,135		)	(7,380		)	(27,112		)	(14,591		)	—			(1,891		)	(60,866		)
Other income/(expense)	(17		)	208			39			375			(278		)	(13		)	9,090			9,404
Gain (loss) on sale/impairment	—			—			187			(172,691		)	—			—			—			(172,504		)
Net income (loss)	$	2,027		$	(2,203	)	$	1,130		$	(173,565	)	$	4,975		$	(212	)	$	9,810		$	(158,038	)

Company's equity in earnings (loss) of unconsolidated joint ventures	$	788		$	(288	)	$	824		$	2,251		$	1,633		$	(33	)	$	5,139		$	10,314



	Year Ended December 31, 2013
	Liberty			Kings Hill			Liberty			Liberty			Liberty/
	Venture I, LP			Unit Trust			Illinois, LP			Washington, LP			Commerz			Other			Total
Total revenue	$	16,238		$	12,701		$	24,455		$	75,821		$	62,411		$	8,415		$	200,041
Operating expense	5,248			4,187			8,353			27,549			23,074			2,636			71,047
	10,990			8,514			16,102			48,272			39,337			5,779			128,994

Interest	(5,318		)	(5,133		)	(8,348		)	(18,946		)	(20,391		)	(2,933		)	(61,069		)
Depreciation and amortization	(4,414		)	(3,829		)	(7,382		)	(28,392		)	(14,734		)	(1,870		)	(60,621		)
Other income/(expense)	53			71			38			122			(233		)	(37		)	14
Loss from discontinued operations	—			(5,647		)	—			(8,731		)	—			—			(14,378		)
Net income (loss)	$	1,311		$	(6,024	)	$	410		$	(7,675	)	$	3,979		$	939		$	(7,060	)

Company's equity in earnings (loss) of unconsolidated joint ventures	$	530		$	(908	)	$	618		$	3,748		$	1,406		$	673		$	6,067



	Year Ended December 31, 2012
	Liberty			Kings Hill			Liberty			Blythe Valley			Liberty			Liberty/
	Venture I, LP			Unit Trust			Illinois, LP			JV Sarl			Washington, LP			Commerz			Other			Total
Total revenue	$	15,328		$	15,642		$	22,156		$	14,278		$	81,128		$	62,484		$	7,481		$	218,497
Operating expense	5,277			4,237			8,093			3,921			27,901			22,935			2,392			74,756
	10,051			11,405			14,063			10,357			53,227			39,549			5,089			143,741

Interest	(5,402		)	(6,520		)	(8,348		)	(12,130		)	(21,260		)	(20,501		)	(2,989		)	(77,150		)
Depreciation and amortization	(3,930		)	(3,731		)	(7,395		)	(4,148		)	(28,749		)	(15,411		)	(1,885		)	(65,249		)
Other income/(expense)	40			(160		)	31			211			149			(80		)	21			212
Impairment	—			—			—			(77,026		)	—			—			—			(77,026		)
Net income (loss)	$	759		$	994		$	(1,649	)	$	(82,736	)	$	3,367		$	3,557		$	236		$	(75,472	)

Company's equity in earnings (loss) of unconsolidated joint ventures	$	306		$	352		$	106		$	(5,610	)	$	3,243		$	1,304		$	(382	)	$	(681	)

(1)

Differences between the Company's net investment in unconsolidated joint ventures and its underlying equity in the net assets of the venture are primarily a result of impairments related to the Company's investment in unconsolidated joint ventures, the deferral of gains associated with the sales of properties to joint ventures in which the Company retains an ownership interest and loans made to the joint ventures by the Company. These adjustments have resulted in an aggregate difference increasing the Company's investments in unconsolidated joint ventures by $3.2 million as of December 31, 2014 and reducing the Company's investment in unconsolidated joint ventures by $41.7 million as of December 31, 2013. Differences between historical cost basis and the basis reflected at the joint venture level (other than loans) are typically depreciated over the life of the related asset.

(2) The year ended December 31, 2012 has not been restated for discontinued operations.

(3) Represents the combined results of two joint ventures related to the property at 18th and Arch Streets, Philadelphia.

(4) Other income/(expense) for this group of joint ventures reflects gains related to the sales of land leasehold interests totaling $9.1 million.