Exhibit 99.1

 

Audited Financial Statements and Schedule of Duke Realty Corporation

 

(a)

The following documents are filed as part of this Exhibit 99.1:

1.Consolidated Financial Statements

The following Consolidated Financial Statements, together with the Management's Report on Internal Control and the Report of Independent Registered Public Accounting Firm are listed below:

 

Duke Realty Corporation:

 

Management's Report on Internal Control

 

Report of Independent Registered Public Accounting Firm

 

Duke Realty Limited Partnership:

 

Management's Report on Internal Control

 

Report of Independent Registered Public Accounting Firm

 

Duke Realty Corporation:

 

Consolidated Balance Sheets, December 31, 2021 and 2020

 

Consolidated Statements of Operations and Comprehensive Income, Years Ended December 31, 2021, 2020 and 2019

 

Consolidated Statements of Cash Flows, Years Ended December 31, 2021, 2020 and 2019

 

Consolidated Statements of Changes in Equity, Years Ended December 31, 2021, 2020 and 2019

 

Duke Realty Limited Partnership:

 

Consolidated Balance Sheets, December 31, 2021 and 2020

 

Consolidated Statements of Operations and Comprehensive Income, Years Ended December 31, 2021, 2020 and 2019

 

Consolidated Statements of Cash Flows, Years Ended December 31, 2021, 2020 and 2019

 

Consolidated Statements of Changes in Equity, Years Ended December 31, 2021, 2020 and 2019

 

Duke Realty Corporation and Duke Realty Limited Partnership:

 

Notes to Consolidated Financial Statements

 

2.Consolidated Financial Statement Schedules

Duke Realty Corporation and Duke Realty Limited Partnership:

Schedule III – Real Estate and Accumulated Depreciation

 

 

 

-1-


 

 

Management's Report on Internal Control

We, as management of Duke Realty Corporation and its subsidiaries (the "General Partner"), are responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934, as amended). Pursuant to the rules and regulations of the Securities and Exchange Commission, internal control over financial reporting is a process designed by, or under the supervision of, the company's principal executive and principal financial officers, or persons performing similar functions, and effected by the company's board of directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with accounting principles generally accepted in the United States of America and includes those policies and procedures that:

 

 

Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of assets of the company;

 

Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and

 

Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the company's assets that could have a material effect on the financial statements.

Management has evaluated the effectiveness of its internal control over financial reporting as of December 31, 2021 based on the control criteria established in a report entitled Internal Control – Integrated Framework (2013), issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on such evaluation, we have concluded that, as of December 31, 2021, our internal control over financial reporting is effective based on these criteria.

The independent registered public accounting firm of KPMG LLP, as auditors of the General Partner's consolidated financial statements, has also issued an audit report on the General Partner's internal control over financial reporting.

 

/s/     James B. Connor

James B. Connor

Chairman and Chief Executive Officer

 

/s/     Mark A. Denien

Mark A. Denien

Executive Vice President and Chief Financial Officer

 

 

-2-


 

 

Report of Independent Registered Public Accounting Firm

To the Shareholders and Board of Directors

Duke Realty Corporation:

Opinions on the Consolidated Financial Statements and Internal Control Over Financial Reporting

We have audited the accompanying consolidated balance sheets of Duke Realty Corporation and subsidiaries (the Company) as of December 31, 2021 and 2020, the related consolidated statements of operations and comprehensive income, cash flows, and changes in equity for each of the years in the three-year period ended December 31, 2021, and the related notes and financial statement schedule III - real estate and accumulated depreciation (collectively, the consolidated financial statements). We also have audited the Company's internal control over financial reporting as of December 31, 2021, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2021 and 2020, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2021, in conformity with U.S. generally accepted accounting principles. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2021, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.

Basis for Opinions

The Company’s management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management's Report on Internal Control. Our responsibility is to express an opinion on the Company’s consolidated financial statements and an opinion on the Company’s internal control over financial reporting based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.

Our audits of the consolidated financial statements included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.

Definition and Limitations of Internal Control Over Financial Reporting

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.    

-3-


 

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

 

 

 

Critical Audit Matter

 

The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of a critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.

Assessment of certain values assigned to acquired assets and liabilities in certain asset acquisitions

As discussed in Notes 2 and 5 to the consolidated financial statements, the Company acquired approximately $571 million of real estate assets in 2021. For asset acquisitions, the Company records the purchase price to the tangible and identified intangible assets based on its “as-if vacant” fair value and other valuation techniques.

 

We identified the assessment of the fair value of land and the below market component of in-place leases in certain asset acquisitions as a critical audit matter. There is a high degree of subjective auditor judgment in determining the fair value of land and market rents used to determine the below market component of in-place leases.

 

The primary procedures we performed to address this critical audit matter included the following. We tested certain internal controls over the Company’s asset allocation process, including controls to identify and select publicly available comparable land sales and market rents used to estimate the fair value of land and the below market component of in-place leases, respectively. We involved valuation professionals with specialized skills and knowledge, who assisted in comparing:

 

 

the Company’s estimated fair value of land to a range of independently developed estimates based on publicly available and comparable land sales: and

 

the market rents used in the Company’s estimated fair value of the below market component of in-place leases to publicly available market data for similar properties.

 

 

 

/s/ KPMG LLP

 

We have served as the Company’s auditor since 1986.

 

 

Indianapolis, Indiana

February 18, 2022

 

 

-4-


 

 

Management's Report on Internal Control

We, as management of Duke Realty Limited Partnership and its subsidiaries (the "Partnership"), are responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934, as amended). Pursuant to the rules and regulations of the Securities and Exchange Commission, internal control over financial reporting is a process designed by, or under the supervision of the principal executive and principal financial officers, or persons performing similar functions, of Duke Realty Corporation (the "General Partner"), and effected by the General Partner's board of directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with accounting principles generally accepted in the United States of America and includes those policies and procedures that:

 

 

Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of assets of the Partnership;

 

Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the General Partner; and

 

Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Partnership's assets that could have a material effect on the financial statements.

Management has evaluated the effectiveness of its internal control over financial reporting as of December 31, 2021 based on the control criteria established in a report entitled Internal Control – Integrated Framework (2013), issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on such evaluation, we have concluded that, as of December 31, 2021, our internal control over financial reporting is effective based on these criteria.

The independent registered public accounting firm of KPMG LLP, as auditors of the Partnership's consolidated financial statements, has also issued an audit report on the Partnership's internal control over financial reporting.

 

/s/     James B. Connor

James B. Connor

Chairman and Chief Executive Officer

of the General Partner

 

/s/     Mark A. Denien

Mark A. Denien

Executive Vice President and Chief Financial Officer

of the General Partner

 

 

 

-5-


 

 

Report of Independent Registered Public Accounting Firm

To the Unitholders of Duke Realty Limited Partnership and the Board of Directors of Duke Realty Corporation:

Opinions on the Consolidated Financial Statements and Internal Control Over Financial Reporting

We have audited the accompanying consolidated balance sheets of Duke Realty Limited Partnership and subsidiaries (the  Partnership) as of December 31, 2021 and 2020, the related consolidated statements of operations and comprehensive income, cash flows, and changes in equity for each of the years in the three-year period ended December 31, 2021, and the related notes and financial statement schedule III - real estate and accumulated depreciation (collectively, the consolidated financial statements). We also have audited the Partnership's internal control over financial reporting as of December 31, 2021,  based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Partnership as of December 31, 2021 and 2020, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2021, in conformity with U.S. generally accepted accounting principles. Also in our opinion, the Partnership maintained, in all material respects, effective internal control over financial reporting as of December 31, 2021, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.

Basis for Opinions

The Partnership’s management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management's Report on Internal Control. Our responsibility is to express an opinion on the Partnership’s consolidated financial statements and an opinion on the Partnership’s internal control over financial reporting based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Partnership in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.

Our audits of the consolidated financial statements included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.

Definition and Limitations of Internal Control Over Financial Reporting

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.    

-6-


 

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Critical Audit Matter

 

The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of a critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.

Assessment of certain values assigned to acquired assets and liabilities in certain asset acquisitions

As discussed in Notes 2 and 5 to the consolidated financial statements, the Partnership acquired approximately $571 million of real estate assets in 2021. For asset acquisitions, the Partnership records the purchase price to the tangible and identified intangible assets based on its “as-if vacant” fair value and other valuation techniques.

 

We identified the assessment of the fair value of land and the below market component of in-place leases in certain asset acquisitions as a critical audit matter. There is a high degree of subjective auditor judgment in determining the fair value of land and market rents used to determine the below market component of in-place leases.

 

The primary procedures we performed to address this critical audit matter included the following. We tested certain internal controls over the Partnership’s asset allocation process, including controls to identify and select publicly available comparable land sales and market rents used to estimate the fair value of land and the below market component of in-place leases, respectively. We involved valuation professionals with specialized skills and knowledge, who assisted in comparing:

 

 

the Partnership’s estimated fair value of land to a range of independently developed estimates based on publicly available and comparable land sales: and

 

the market rents used in the Partnership’s estimated fair value of the below market component of in-place leases to publicly available market data for similar properties.

 

 

 

 

 

 

 

 

/s/ KPMG LLP

 

We have served as the Partnership’s auditor since 1994.

 

Indianapolis, Indiana

February 18, 2022

 

 

-7-


 

 

DUKE REALTY CORPORATION AND SUBSIDIARIES

Consolidated Balance Sheets

As of December 31,

(in thousands, except per share amounts)

 

 

2021

 

2020

ASSETS

 

 

 

Real estate investments:

 

 

 

Real estate assets

$9,616,076

 

$8,745,155

Construction in progress

744,871

 

695,219

Investments in and advances to unconsolidated joint ventures

168,336

 

131,898

Undeveloped land

473,317

 

291,614

 

11,002,600

 

9,863,886

Accumulated depreciation

(1,684,413)

 

(1,659,308)

Net real estate investments

9,318,187

 

8,204,578

 

 

 

 

Real estate investments and other assets held-for-sale

144,651

 

67,946

 

 

 

 

Cash and cash equivalents

69,752

 

6,309

Accounts receivable

13,449

 

15,204

Straight-line rent receivable

172,225

 

153,943

Receivables on construction contracts, including retentions

57,258

 

30,583

Deferred leasing and other costs, net of accumulated amortization of $209,975 and $204,122

337,936

 

329,765

Restricted cash held in escrow for like-kind exchange

 

47,682

Other escrow deposits and other assets

332,197

 

255,384

 

$10,445,655

 

$9,111,394

LIABILITIES AND EQUITY

 

 

 

Indebtedness:

 

 

 

Secured debt, net of deferred financing costs of $304 and $343

$59,418

 

$64,074

Unsecured debt, net of deferred financing costs of $45,136 and $32,763

3,629,864

 

3,025,977

Unsecured line of credit

 

295,000

 

3,689,282

 

3,385,051

 

 

 

 

Liabilities related to real estate investments held-for-sale

6,278

 

7,740

 

 

 

 

Construction payables and amounts due subcontractors, including retentions

107,009

 

62,332

Accrued real estate taxes

77,464

 

76,501

Accrued interest

20,815

 

18,363

Other liabilities

339,023

 

269,806

Tenant security deposits and prepaid rents

66,823

 

57,153

Total liabilities

4,306,694

 

3,876,946

Shareholders' equity:

 

 

 

Common shares ($0.01 par value); 600,000 shares authorized; 382,513  and 373,258 shares issued and outstanding, respectively

3,825

 

3,733

Additional paid-in capital

6,143,147

 

5,723,326

Accumulated other comprehensive loss

(28,011)

 

(31,568)

Distributions in excess of net income

(75,210)

 

(532,519)

Total shareholders' equity

6,043,751

 

5,162,972

Noncontrolling interests

95,210

 

71,476

Total equity

6,138,961

 

5,234,448

 

$10,445,655

 

$9,111,394

See accompanying Notes to Consolidated Financial Statements.

 

-8-


 

 

DUKE REALTY CORPORATION AND SUBSIDIARIES

Consolidated Statements of Operations and Comprehensive Income

For the Years Ended December 31,

(in thousands, except per share amounts)

 

2021

 

2020

 

2019

Revenues:

 

 

 

 

 

Rental and related revenue

$1,025,663

 

$929,194

 

$855,833

General contractor and service fee revenue

80,260

 

64,004

 

117,926

 

1,105,923

 

993,198

 

973,759

Expenses:

 

 

 

 

 

Rental expenses

85,782

 

76,639

 

75,584

Real estate taxes

159,580

 

149,295

 

129,520

General contractor and other services expenses

68,118

 

57,976

 

111,566

Depreciation and amortization

362,148

 

353,013

 

327,223

 

675,628

 

636,923

 

643,893

Other operating activities:

 

 

 

 

 

Equity in earnings of unconsolidated joint ventures

32,804

 

11,944

 

31,406

Gain on sale of properties

585,685

 

127,700

 

234,653

Gain on land sales

12,917

 

10,458

 

7,445

Other operating expenses

(3,607)

 

(8,209)

 

(5,318)

Impairment charges

 

(5,626)

 

Non-incremental costs related to successful leases

(13,302)

 

(12,292)

 

(12,402)

General and administrative expenses

(69,554)

 

(62,404)

 

(60,889)

 

544,943

 

61,571

 

194,895

Operating income

975,238

 

417,846

 

524,761

Other income (expenses):

 

 

 

 

 

Interest and other income, net

4,451

 

1,721

 

9,941

Interest expense

(84,843)

 

(93,442)

 

(89,756)

Loss on debt extinguishment

(17,901)

 

(32,900)

 

(6,320)

Gain on involuntary conversion

3,222

 

4,312

 

2,259

Income from continuing operations before income taxes

880,167

 

297,537

 

440,885

Income tax (expense) benefit

(18,549)

 

5,112

 

(8,686)

Income from continuing operations

861,618

 

302,649

 

432,199

Discontinued operations:

 

 

 

 

 

Gain on sale of properties

 

111

 

445

Income from discontinued operations

 

111

 

445

Net income

861,618

 

302,760

 

432,644

Net income attributable to noncontrolling interests

(8,723)

 

(2,845)

 

(3,672)

Net income attributable to common shareholders

$852,895

 

$299,915

 

$428,972

Basic net income per common share:

 

 

 

 

 

Continuing operations attributable to common shareholders

$2.25

 

$0.81

 

$1.18

Total

$2.25

 

$0.81

 

$1.18

Diluted net income per common share:

 

 

 

 

 

Continuing operations attributable to common shareholders

$2.25

 

$0.80

 

$1.18

Total

$2.25

 

$0.80

 

$1.18

Weighted average number of common shares outstanding

377,673

 

370,057

 

362,234

Weighted average number of common shares and potential dilutive securities

383,476

 

374,156

 

367,339

Comprehensive income:

 

 

 

 

 

Net income

$861,618

 

$302,760

 

$432,644

Other comprehensive income (loss):

 

 

 

 

 

Unrealized losses on interest rate swap contracts

 

 

(30,893)

Amortization of interest rate swap contracts

3,557

 

3,468

 

533

Total other comprehensive income (loss)

3,557

 

3,468

 

(30,360)

Comprehensive income

$865,175

 

$306,228

 

$402,284

See accompanying Notes to Consolidated Financial Statements.

 

-9-


 

 

DUKE REALTY CORPORATION AND SUBSIDIARIES

Consolidated Statements of Cash Flows

For the Years Ended December 31,

(in thousands)

 

 

2021

 

2020

 

2019

Cash flows from operating activities:

 

 

 

 

 

Net income

$861,618

 

$302,760

 

$432,644

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation of buildings and tenant improvements

304,935

 

297,158

 

272,422

Amortization of deferred leasing and other costs

57,213

 

55,855

 

54,801

Amortization of deferred financing costs

9,735

 

9,155

 

6,536

Straight-line rental income and expense, net

(32,081)

 

(25,865)

 

(21,197)

Impairment charges

 

5,626

 

Loss on debt extinguishment

17,901

 

32,900

 

6,320

Gain on involuntary conversion

(3,222)

 

(4,312)

 

(2,259)

Gain on land and property sales

(598,602)

 

(138,269)

 

(242,543)

Third-party construction contracts, net

(6,269)

 

(2,511)

 

9,254

Other accrued revenues and expenses, net

48,194

 

29,333

 

8,476

Equity in earnings (in excess of) less than operating distributions received from unconsolidated joint ventures

(16,996)

 

4,606

 

(18,556)

Net cash provided by operating activities

642,426

 

566,436

 

505,898

Cash flows from investing activities:

 

 

 

 

 

Development of real estate investments

(661,416)

 

(573,544)

 

(446,801)

Acquisition of buildings and related intangible assets

(447,584)

 

(383,672)

 

(210,224)

Acquisition of land and other real estate assets

(700,632)

 

(248,413)

 

(388,202)

Second generation tenant improvements, leasing costs and building improvements

(68,445)

 

(45,037)

 

(53,137)

Other deferred leasing costs

(42,214)

 

(41,607)

 

(32,921)

Other assets

(19,067)

 

(4,868)

 

(10,777)

Proceeds from the repayments of notes receivable from property sales

 

110,000

 

162,550

Proceeds from land and property sales, net

1,067,967

 

336,255

 

432,662

Capital distributions from unconsolidated joint ventures

61,616

 

876

 

26,272

Capital contributions and advances to unconsolidated joint ventures

(22,640)

 

(6,211)

 

(34,496)

Net cash used for investing activities

(832,415)

 

(856,221)

 

(555,074)

Cash flows from financing activities:

 

 

 

 

 

Proceeds from issuance of common shares, net

406,576

 

187,856

 

272,761

Proceeds from unsecured debt

940,749

 

663,123

 

582,284

Payments on unsecured debt

(390,900)

 

(546,972)

 

(255,812)

Proceeds from secured debt financings

 

18,400

 

Payments on secured indebtedness including principal amortization

(4,413)

 

(13,457)

 

(45,515)

(Repayments) borrowings on line of credit, net

(295,000)

 

295,000

 

(30,000)

Distributions to common shareholders

(394,487)

 

(355,287)

 

(318,702)

Distributions to noncontrolling interests, net

(4,352)

 

(3,347)

 

(2,648)

Tax payments on stock-based compensation awards

(5,132)

 

(4,360)

 

(6,825)

Change in book cash overdrafts

(12,453)

 

1,941

 

138

Cash settlement of interest rate swaps

 

 

(35,569)

Other financing activities

(357)

 

163

 

(10,183)

Deferred financing costs

(14,262)

 

(7,483)

 

(4,839)

Redemption of Limited Partner Units

(39)

 

 

Net cash provided by financing activities

225,930

 

235,577

 

145,090

Net increase (decrease) in cash, cash equivalents and restricted cash

35,941

 

(54,208)

 

95,914

Cash, cash equivalents and restricted cash at beginning of year

67,223

 

121,431

 

25,517

Cash, cash equivalents and restricted cash at end of year

$103,164

 

$67,223

 

$121,431

Non-cash activities:

 

 

 

 

 

Lease liabilities arising from right-of-use assets

$19,822

 

$20,883

 

$40,467

Assumption of indebtedness and other liabilities in real estate acquisitions

$128,639

 

$39,966

 

$—

Non-cash distribution of assets from unconsolidated joint ventures, net

$11,124

 

$—

 

$—

Contribution of properties to unconsolidated joint venture

$74,942

 

$—

 

$—

Conversion of Limited Partner Units to common shares

$5,099

 

$—

 

$1,624

Issuance of Limited Partner Units for acquisition

$11,603

 

$—

 

$—

-10-


 

 

See accompanying Notes to Consolidated Financial Statements.

 

-11-


 

 

DUKE REALTY CORPORATION AND SUBSIDIARIES

Consolidated Statements of Changes in Equity

(in thousands, except per share data)

 

 

Common Shareholders

 

 

 

 

 

Common

Stock

 

Additional

Paid-in

Capital

 

Accumulated

Other

Comprehensive

Income (Loss)

 

Distributions

in Excess of

Net Income

 

Non-

Controlling

Interests

 

Total

Balance at December 31, 2018

$3,589

 

$5,244,375

 

$(4,676)

 

$(585,087)

 

$55,042

 

$4,713,243

Net income

 

 

 

428,972

 

3,672

 

432,644

Other comprehensive loss

 

 

(30,360)

 

 

 

(30,360)

Issuance of common shares

83

 

272,678

 

 

 

 

272,761

Contributions from noncontrolling interests

 

 

 

 

312

 

312

Stock-based compensation plan activity

7

 

6,787

 

 

(1,175)

 

7,703

 

13,322

Conversion of Limited Partner Units

1

 

1,623

 

 

 

(1,624)

 

Distributions to common shareholders ($0.88 per share)

 

 

 

(318,702)

 

 

(318,702)

Distributions to noncontrolling interests

 

 

 

 

(2,960)

 

(2,960)

Balance at December 31, 2019

$3,680

 

$5,525,463

 

$(35,036)

 

$(475,992)

 

$62,145

 

$5,080,260

Net income

 

 

 

299,915

 

2,845

 

302,760

Other comprehensive income

 

 

3,468

 

 

 

3,468

Issuance of common shares

50

 

187,806

 

 

 

 

187,856

Contributions from noncontrolling interests

 

 

 

 

200

 

200

Stock-based compensation plan activity

3

 

10,057

 

 

(1,155)

 

9,833

 

18,738

Distributions to common shareholders ($0.96 per share)

 

 

 

(355,287)

 

 

(355,287)

Distributions to noncontrolling interests

 

 

 

 

(3,547)

 

(3,547)

Balance at December 31, 2020

$3,733

 

$5,723,326

 

$(31,568)

 

$(532,519)

 

$71,476

 

$5,234,448

Net income

 

 

 

852,895

 

8,723

 

861,618

Other comprehensive income

 

 

3,557

 

 

 

3,557

Issuance of common shares

82

 

406,494

 

 

 

 

406,576

Stock-based compensation plan activity

6

 

8,274

 

 

(1,099)

 

12,895

 

20,076

Issuance of Limited Partner Units

 

 

 

 

11,564

 

11,564

Conversion of Limited Partner Units

4

 

5,095

 

 

 

(5,099)

 

Redemption of Limited Partner Units

 

(42)

 

 

 

3

 

(39)

Distributions to common shareholders  ($1.045 per share)

 

 

 

(394,487)

 

 

(394,487)

Distributions to noncontrolling interests

 

 

 

 

(4,352)

 

(4,352)

Balance at December 31, 2021

$3,825

 

$6,143,147

 

$(28,011)

 

$(75,210)

 

$95,210

 

$6,138,961

See accompanying Notes to Consolidated Financial Statements.

 

-12-


 

 

DUKE REALTY LIMITED PARTNERSHIP AND SUBSIDIARIES

Consolidated Balance Sheets

As of December 31,

(in thousands)

 

 

2021

 

2020

ASSETS

 

 

 

Real estate investments:

 

 

 

Real estate assets

$9,616,076

 

$8,745,155

Construction in progress

744,871

 

695,219

Investments in and advances to unconsolidated joint ventures

168,336

 

131,898

Undeveloped land

473,317

 

291,614

 

11,002,600

 

9,863,886

Accumulated depreciation

(1,684,413)

 

(1,659,308)

Net real estate investments

9,318,187

 

8,204,578

 

 

 

 

Real estate investments and other assets held-for-sale

144,651

 

67,946

 

 

 

 

Cash and cash equivalents

69,752

 

6,309

Accounts receivable

13,449

 

15,204

Straight-line rent receivable

172,225

 

153,943

Receivables on construction contracts, including retentions

57,258

 

30,583

Deferred leasing and other costs, net of accumulated amortization of $209,975 and $204,122

337,936

 

329,765

Restricted cash held in escrow for like-kind exchange

 

47,682

Other escrow deposits and other assets

332,197

 

255,384

 

$10,445,655

 

$9,111,394

LIABILITIES AND EQUITY

 

 

 

Indebtedness:

 

 

 

Secured debt, net of deferred financing costs of $304 and $343

$59,418

 

$64,074

Unsecured debt, net of deferred financing costs of $45,136 and $32,763

3,629,864

 

3,025,977

Unsecured line of credit

 

295,000

 

3,689,282

 

3,385,051

 

 

 

 

Liabilities related to real estate investments held-for-sale

6,278

 

7,740

 

 

 

 

Construction payables and amounts due subcontractors, including retentions

107,009

 

62,332

Accrued real estate taxes

77,464

 

76,501

Accrued interest

20,815

 

18,363

Other liabilities

339,023

 

269,806

Tenant security deposits and prepaid rents

66,823

 

57,153

Total liabilities

4,306,694

 

3,876,946

Partners’ equity:

 

 

 

Common equity (382,513 and 373,258 General Partner Units issued and outstanding, respectively)

6,071,762

 

5,194,540

Limited Partners' common equity (3,663 and 3,326 Limited Partner Units issued and outstanding, respectively)

90,679

 

66,874

Accumulated other comprehensive loss

(28,011)

 

(31,568)

     Total partners' equity

6,134,430

 

5,229,846

Noncontrolling interests

4,531

 

4,602

     Total equity

6,138,961

 

5,234,448

 

$10,445,655

 

$9,111,394

 

See accompanying Notes to Consolidated Financial Statements.

 

 

-13-


 

 

DUKE REALTY LIMITED PARTNERSHIP AND SUBSIDIARIES

Consolidated Statements of Operations and Comprehensive Income

For the Years Ended December 31,

(in thousands, except per unit amounts)

 

2021

 

2020

 

2019

Revenues:

 

 

 

 

 

Rental and related revenue

$1,025,663

 

$929,194

 

$855,833

General contractor and service fee revenue

80,260

 

64,004

 

117,926

 

1,105,923

 

993,198

 

973,759

Expenses:

 

 

 

 

 

Rental expenses

85,782

 

76,639

 

75,584

Real estate taxes

159,580

 

149,295

 

129,520

General contractor and other services expenses

68,118

 

57,976

 

111,566

Depreciation and amortization

362,148

 

353,013

 

327,223

 

675,628

 

636,923

 

643,893

Other operating activities:

 

 

 

 

 

Equity in earnings of unconsolidated joint ventures

32,804

 

11,944

 

31,406

Gain on sale of properties

585,685

 

127,700

 

234,653

Gain on land sales

12,917

 

10,458

 

7,445

Other operating expenses

(3,607)

 

(8,209)

 

(5,318)

Impairment charges

 

(5,626)

 

Non-incremental costs related to successful leases

(13,302)

 

(12,292)

 

(12,402)

General and administrative expenses

(69,554)

 

(62,404)

 

(60,889)

 

544,943

 

61,571

 

194,895

Operating income

975,238

 

417,846

 

524,761

Other income (expenses):

 

 

 

 

 

Interest and other income, net

4,451

 

1,721

 

9,941

Interest expense

(84,843)

 

(93,442)

 

(89,756)

Loss on debt extinguishment

(17,901)

 

(32,900)

 

(6,320)

Gain on involuntary conversion

3,222

 

4,312

 

2,259

Income from continuing operations before income taxes

880,167

 

297,537

 

440,885

Income tax (expense) benefit

(18,549)

 

5,112

 

(8,686)

Income from continuing operations

861,618

 

302,649

 

432,199

Discontinued operations:

 

 

 

 

 

Gain on sale of properties

 

111

 

445

Income from discontinued operations

 

111

 

445

Net income

861,618

 

302,760

 

432,644

Net (income) loss attributable to noncontrolling interests

(369)

 

(182)

 

6

Net income attributable to common unitholders

$861,249

 

$302,578

 

$432,650

Basic net income per Common Unit:

 

 

 

 

 

Continuing operations attributable to common unitholders

$2.25

 

$0.81

 

$1.18

Total

$2.25

 

$0.81

 

$1.18

Diluted net income per Common Unit:

 

 

 

 

 

Continuing operations attributable to common unitholders

$2.25

 

$0.80

 

$1.18

Total

$2.25

 

$0.80

 

$1.18

Weighted average number of Common Units outstanding

381,381

 

373,360

 

365,352

Weighted average number of Common Units and potential dilutive securities

383,476

 

374,156

 

367,339

Comprehensive income:

 

 

 

 

 

Net income

$861,618

 

$302,760

 

$432,644

Other comprehensive income (loss):

 

 

 

 

 

Unrealized losses on interest rate swap contracts

 

 

(30,893)

Amortization of interest rate swap contracts

3,557

 

3,468

 

533

Total other comprehensive income (loss)

3,557

 

3,468

 

(30,360)

Comprehensive income

$865,175

 

$306,228

 

$402,284

See accompanying Notes to Consolidated Financial Statements.

 

-14-


 

 

DUKE REALTY LIMITED PARTNERSHIP AND SUBSIDIARIES

Consolidated Statements of Cash Flows

For the Years Ended December 31,

(in thousands)

 

 

2021

 

2020

 

2019

Cash flows from operating activities:

 

 

 

 

 

Net income

$861,618

 

$302,760

 

$432,644

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation of buildings and tenant improvements

304,935

 

297,158

 

272,422

Amortization of deferred leasing and other costs

57,213

 

55,855

 

54,801

Amortization of deferred financing costs

9,735

 

9,155

 

6,536

Straight-line rental income and expense, net

(32,081)

 

(25,865)

 

(21,197)

Impairment charges

 

5,626

 

Loss on debt extinguishment

17,901

 

32,900

 

6,320

Gain on involuntary conversion

(3,222)

 

(4,312)

 

(2,259)

Gain on land and property sales

(598,602)

 

(138,269)

 

(242,543)

Third-party construction contracts, net

(6,269)

 

(2,511)

 

9,254

Other accrued revenues and expenses, net

48,194

 

29,333

 

8,476

Equity in earnings (in excess of) less than operating distributions received from unconsolidated joint ventures

(16,996)

 

4,606

 

(18,556)

Net cash provided by operating activities

642,426

 

566,436

 

505,898

Cash flows from investing activities:

 

 

 

 

 

Development of real estate investments

(661,416)

 

(573,544)

 

(446,801)

Acquisition of buildings and related intangible assets

(447,584)

 

(383,672)

 

(210,224)

Acquisition of land and other real estate assets

(700,632)

 

(248,413)

 

(388,202)

Second generation tenant improvements, leasing costs and building improvements

(68,445)

 

(45,037)

 

(53,137)

Other deferred leasing costs

(42,214)

 

(41,607)

 

(32,921)

Other assets

(19,067)

 

(4,868)

 

(10,777)

Proceeds from the repayments of notes receivable from property sales

 

110,000

 

162,550

Proceeds from land and property sales, net

1,067,967

 

336,255

 

432,662

Capital distributions from unconsolidated joint ventures

61,616

 

876

 

26,272

Capital contributions and advances to unconsolidated joint ventures

(22,640)

 

(6,211)

 

(34,496)

Net cash used for investing activities

(832,415)

 

(856,221)

 

(555,074)

Cash flows from financing activities:

 

 

 

 

 

Contributions from the General Partner

406,576

 

187,856

 

272,761

Proceeds from unsecured debt

940,749

 

663,123

 

582,284

Payments on unsecured debt

(390,900)

 

(546,972)

 

(255,812)

Proceeds from secured debt financings

 

18,400

 

Payments on secured indebtedness including principal amortization

(4,413)

 

(13,457)

 

(45,515)

(Repayments) borrowings on line of credit, net

(295,000)

 

295,000

 

(30,000)

Distributions to common unitholders

(398,399)

 

(358,484)

 

(321,469)

(Distributions to) contributions from noncontrolling interests, net

(440)

 

(150)

 

119

Tax payments on stock-based compensation awards

(5,132)

 

(4,360)

 

(6,825)

Change in book cash overdrafts

(12,453)

 

1,941

 

138

Cash settlement of interest rate swaps

 

 

(35,569)

Other financing activities

(357)

 

163

 

(10,183)

Deferred financing costs

(14,262)

 

(7,483)

 

(4,839)

Redemption of Limited Partner Units

(39)

 

 

Net cash provided by financing activities

225,930

 

235,577

 

145,090

Net increase (decrease) in cash, cash equivalents and restricted cash

35,941

 

(54,208)

 

95,914

Cash, cash equivalents and restricted cash at beginning of year

67,223

 

121,431

 

25,517

Cash, cash equivalents and restricted cash at end of year

$103,164

 

$67,223

 

$121,431

Non-cash activities:

 

 

 

 

 

Lease liabilities arising from right-of-use assets

$19,822

 

$20,883

 

$40,467

Assumption of indebtedness and other liabilities in real estate acquisitions

$128,639

 

$39,966

 

$—

Non-cash distribution of assets from unconsolidated joint ventures, net

$11,124

 

$—

 

$—

Contribution of properties to unconsolidated joint venture

$74,942

 

$—

 

$—

Conversion of Limited Partner Units to common shares of the General Partner

$5,099

 

$—

 

$1,624

Issuance of Limited Partner Units for acquisition

$11,603

 

$—

 

$—

-15-


 

 

See accompanying Notes to Consolidated Financial Statements.

 

-16-


 

 

DUKE REALTY LIMITED PARTNERSHIP AND SUBSIDIARIES

Consolidated Statements of Changes in Equity

(in thousands, except per unit data) 

 

Common Unitholders

 

 

 

 

 

General

 

Limited

 

Accumulated

 

 

 

 

 

 

 

Partner

 

Partners'

 

Other

 

Total

 

 

 

 

 

Common

 

Common

 

Comprehensive

 

  Partners'

 

Noncontrolling

 

Total

 

Equity

 

Equity

 

Income (Loss)

 

Equity

 

Interests

 

Equity

Balance at December 31, 2018

$4,662,877

 

$50,585

 

$(4,676)

 

$4,708,786

 

$4,457

 

$4,713,243

Net income

428,972

 

3,678

 

 

432,650

 

(6)

 

432,644

Other comprehensive loss

 

 

(30,360)

 

(30,360)

 

 

(30,360)

Capital contribution from the General Partner

272,761

 

 

 

272,761

 

 

272,761

Stock-based compensation plan activity

5,619

 

7,703

 

 

13,322

 

 

13,322

Contributions from noncontrolling interests

 

 

 

 

312

 

312

Conversion of Limited Partner Units

1,624

 

(1,624)

 

 

 

 

Distributions to Partners ($0.88 per Common Unit)

(318,702)

 

(2,767)

 

 

(321,469)

 

 

(321,469)

Distributions to noncontrolling interests

 

 

 

 

(193)

 

(193)

Balance at December 31, 2019

$5,053,151

 

$57,575

 

$(35,036)

 

$5,075,690

 

$4,570

 

$5,080,260

Net income

299,915

 

2,663

 

 

302,578

 

182

 

302,760

Other comprehensive income

 

 

3,468

 

3,468

 

 

3,468

Capital contribution from the General Partner

187,856

 

 

 

187,856

 

 

187,856

Stock-based compensation plan activity

8,905

 

9,833

 

 

18,738

 

 

18,738

Contributions from noncontrolling interests

 

 

 

 

200

 

200

Distributions to Partners ($0.96 per Common Unit)

(355,287)

 

(3,197)

 

 

(358,484)

 

 

(358,484)

Distributions to noncontrolling interests

 

 

 

 

(350)

 

(350)

Balance at December 31, 2020

$5,194,540

 

$66,874

 

$(31,568)

 

$5,229,846

 

$4,602

 

$5,234,448

Net income

852,895

 

8,354

 

 

861,249

 

369

 

861,618

Other comprehensive income

 

 

3,557

 

3,557

 

 

3,557

Capital contribution from the General Partner

406,576

 

 

 

406,576

 

 

406,576

Stock-based compensation plan activity

7,181

 

12,895

 

 

20,076

 

 

20,076

Issuance of Limited Partner Units

 

11,564

 

 

11,564

 

 

11,564

Conversion of Limited Partner Units

5,099

 

(5,099)

 

 

 

 

Redemption of Limited Partner Units

(42)

 

3

 

 

(39)

 

 

(39)

Distributions to Partners ($1.045 per Common Unit)

(394,487)

 

(3,912)

 

 

(398,399)

 

 

(398,399)

Distributions to noncontrolling interests

 

 

 

 

(440)

 

(440)

Balance at December 31, 2021

$6,071,762

 

$90,679

 

$(28,011)

 

$6,134,430

 

$4,531

 

$6,138,961

See accompanying Notes to Consolidated Financial Statements.

 

 

 

 

 

 

 

-17-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

 

(1)The Company

 

The General Partner was formed in 1985, and we believe that it qualifies as a REIT under the provisions of the Code. The Partnership was formed on October 4, 1993, when the General Partner contributed all of its properties and related assets and liabilities, together with the net proceeds from an offering of additional shares of its common stock, to the Partnership. Simultaneously, the Partnership completed the acquisition of Duke Associates, a full-service commercial real estate firm operating in the Midwest whose operations began in 1972.

The General Partner is the sole general partner of the Partnership, owning approximately 99.1% of the Common Units at December 31, 2021. The remaining 0.9% of the Common Units are owned by limited partners. As the sole general partner of the Partnership, the General Partner has full, exclusive and complete responsibility and discretion in the day-to-day management and control of the Partnership. The General Partner and the Partnership are operated as one enterprise. The management of the General Partner consists of the same members as the management of the Partnership. As the sole general partner with control of the Partnership, the General Partner consolidates the Partnership for financial reporting purposes, and the General Partner does not have any significant assets other than its investment in the Partnership. Therefore, the assets and liabilities of the General Partner and the Partnership are substantially the same.

Limited partners have the right to redeem their Limited Partner Units, subject to certain restrictions. Pursuant to the Partnership Agreement, the General Partner is obligated to redeem the Limited Partner Units in shares of its common stock, unless it determines in its reasonable discretion that the issuance of shares of its common stock could cause it to fail to qualify as a REIT. Each Limited Partner Unit shall be redeemed for one share of the General Partner's common stock, or, in the event that the issuance of shares could cause the General Partner to fail to qualify as a REIT, cash equal to the fair market value of one share of the General Partner's common stock at the time of redemption, in each case, subject to certain adjustments described in the Partnership Agreement. The Limited Partner Units are not required, per the terms of the Partnership Agreement, to be redeemed in registered shares of the General Partner.

As of December 31, 2021, we owned and operated a portfolio primarily consisting of industrial properties and provided real estate services to third-party owners, customers and joint ventures.

Substantially all of our Rental Operations (see Note 9) are conducted through the Partnership. We conduct our Service Operations (see Note 9) through Duke Realty Services, LLC, Duke Realty Services Limited Partnership and Duke Construction Limited Partnership ("DCLP"), which are consolidated entities that are 100% owned by a combination of the General Partner and the Partnership. DCLP is owned through a taxable REIT subsidiary.

 

 

(2)Summary of Significant Accounting Policies

 

Principles of Consolidation

The consolidated financial statements include our accounts and the accounts of our majority-owned or controlled subsidiaries. The equity interests in these controlled subsidiaries not owned by us are reflected as noncontrolling interests in the consolidated financial statements. All significant intercompany balances and transactions have been eliminated in the consolidated financial statements. Investments in entities that we do not control, and variable interest entities ("VIEs") in which we are not the primary beneficiary (to the extent applicable), are not consolidated and are reflected as investments in unconsolidated joint ventures under the equity method of reporting.

Due to the fact that the Limited Partners do not have kick out rights, or substantive participating rights, the Partnership is a VIE.  Because the General Partner holds majority ownership and exercises control over every aspect

-18-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

of the Partnership's operations, the General Partner has been determined as the primary beneficiary of the Partnership and, therefore, consolidates the Partnership.

The assets and liabilities of the General Partner and the Partnership are substantially the same, as the General Partner does not have any significant assets other than its investment in the Partnership.

Reclassifications

Certain amounts in the accompanying consolidated financial statements have been reclassified to conform to the 2021 consolidated financial statement presentation.

Real Estate Investments

Rental real property, including land, land improvements, buildings and tenant improvements, are included in real estate investments and are generally stated at cost. Construction in process and undeveloped land are included in real estate investments and are stated at cost. Real estate investments also include our equity interests in unconsolidated joint ventures that own and operate rental properties and hold land for development.  

Depreciation

Buildings and land improvements are depreciated on the straight-line method over their estimated lives not to exceed 40 and 15 years, respectively, for properties that we develop, and not to exceed 30 and 10 years, respectively, for acquired properties. Tenant improvement costs are depreciated using the straight-line method over the shorter of the useful life of the asset or term of the related lease.

Cost Capitalization

Direct and certain indirect costs, including interest, clearly associated with the development, construction or expansion of real estate investments are capitalized as a cost of the property. Direct costs include all leasing commissions paid to third parties for new leases or lease renewals. We capitalize a portion of our indirect costs associated with our construction and development efforts. Costs that are incremental to executing a lease are capitalized. In assessing the amount of direct and indirect costs to be capitalized, allocations are made based on estimates of the actual amount of time spent in each activity. We do not capitalize any costs attributable to downtime or to unsuccessful projects.  

We capitalize interest and direct and indirect project costs during the period when we commence activities necessary to get the property ready for its intended use, including land entitlement and preconstruction activities, up to the time the property is substantially complete and ready for its intended use. In addition, we capitalize costs, including real estate taxes, insurance and utilities, that have been allocated to vacant space based on the square footage of the portion of the building not held available for immediate occupancy during the extended lease-up periods after construction of the building shell has been completed if costs are being incurred to ready the vacant space for its intended use. If costs and activities incurred to ready the vacant space cease, then cost capitalization is also discontinued until such activities are resumed. Once necessary work has been completed on a vacant space, project costs are no longer capitalized.

We cease capitalization of all project costs on extended lease-up periods when significant activities have ceased, which does not exceed the shorter of a one-year period after the completion of the building shell or when the property attains 90% occupancy.

Impairment

-19-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

We evaluate our real estate assets, with the exception of those that are classified as held-for-sale, for impairment whenever events or changes in circumstances indicate that their carrying amounts may not be recoverable. If such an evaluation is considered necessary, we compare the carrying amount of that real estate asset, or asset group, with the expected undiscounted cash flows that are directly associated with, and that are expected to arise as a direct result of, the use and eventual disposition of that asset, or asset group. Our estimate of the expected future cash flows used in testing for impairment is based on, among other things, our estimates regarding future market conditions, rental rates, occupancy levels, costs of tenant improvements, leasing commissions and other tenant concessions, assumptions regarding the residual value of our properties at the end of our anticipated holding period and the length of our anticipated holding period and is, therefore, subjective by nature. These assumptions could differ materially from actual results. If our strategy changes or if market conditions otherwise dictate a reduction in the holding period and an earlier sale date, an impairment loss could be recognized and such loss could be material. To the extent the carrying amount of a real estate asset, or asset group, exceeds the associated estimate of undiscounted cash flows, an impairment loss is recorded to reduce the carrying value of the asset to its fair value.

The determination of the fair value of real estate assets is also highly subjective, especially in markets where there is a lack of recent comparable transactions. We primarily utilize the income approach to estimate the fair value of our income producing real estate assets. We utilize marketplace participant assumptions to estimate the fair value of a real estate asset when an impairment charge is required to be measured. The estimation of future cash flows, as well as the selection of the discount rate and exit capitalization rate used in applying the income approach, are highly subjective measures in estimating fair value.

Real estate assets classified as held-for-sale are reported at the lower of their carrying value or their fair value, less estimated costs to sell. Once a property is designated as held-for-sale, no further depreciation expense is recorded.

Asset Acquisitions

Our acquisitions of properties have been accounted for as asset acquisitions as they have not met the definition of a business. Transaction costs related to asset acquisitions are capitalized. To the extent that we gain control of real estate properties that are accounted for as asset acquisitions, as opposed to business combinations, we accumulate the costs of any pre-existing equity interests and consideration paid for additional interest acquired and we do not remeasure our pre-existing equity interest. Generally contingencies arising from an asset acquisition are only recognized when probable.

We allocate the purchase price of asset acquisitions to tangible and identified intangible assets based on their relative fair values, using all pertinent information available at the date of acquisition. Capitalized acquisition costs are also included in the total cost basis of acquired properties that are asset acquisitions. The allocation to tangible assets (buildings, tenant improvements and land) is based upon management's determination of the value of the property as if it were vacant. This “as-if vacant” value is estimated using an income, or discounted cash flow, approach that relies upon internally determined assumptions that we believe are consistent with current market conditions for similar properties.  The most important assumptions in determining the allocation of the purchase price to tangible assets are the exit capitalization rate, estimated market rents and the fair value of the underlying land. The purchase price of real estate assets is also allocated to intangible assets consisting of the above or below market component of in-place leases and the value of in-place leases.

The value allocable to the above or below market component of an acquired in-place lease is determined based upon the present value (using a discount rate which reflects the risks associated with the acquired leases) of the difference between (i) the contractual amounts to be received pursuant to the lease over its remaining term and (ii) management's estimate of the amounts that would be received using fair market rates over the remaining term of the lease. The amounts allocated to above market leases are included in deferred leasing and other costs in the

-20-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

balance sheet and below market leases are included in other liabilities in the balance sheet; both are amortized to rental income over the remaining terms of the respective leases.

Factors considered in determining the value allocable to in-place leases include estimates, during hypothetical expected lease-up periods, of space that is actually leased at the time of acquisition, of lost rent at market rates, fixed operating costs that will be recovered from tenants and theoretical leasing commissions required to execute similar leases. These intangible assets are included in deferred leasing and other costs in the balance sheet and are amortized over the remaining term of the existing lease.

Joint Ventures

We have equity interests in unconsolidated joint ventures that are primarily engaged in the operation and development of industrial real estate properties.

We consolidate joint ventures that are considered to be VIEs where we are the primary beneficiary. We analyze our investments in joint ventures to determine if the joint venture is considered a VIE and would require consolidation. We (i) evaluate the sufficiency of the total equity investment at risk, (ii) review the voting rights and decision-making authority of the equity investment holders as a group and whether there are limited partners (or similar owning entities) that lack substantive participating or kick out rights, guaranteed returns, protection against losses, or capping of residual returns within the group and (iii) establish whether activities within the venture are on behalf of an investor with disproportionately few voting rights in making this VIE determination.

To the extent that we own interests in a VIE and we (i) have the power to direct the activities that most significantly impact the economic performance of the VIE and (ii) have the obligation or rights to absorb losses or receive benefits that could potentially be significant to the VIE, then we would be determined to be the primary beneficiary and would consolidate the VIE.  To the extent that we own interests in a VIE, then at each reporting period, we re-assess our conclusions as to which, if any, party within the VIE is considered the primary beneficiary. Consolidated joint ventures that are VIE's were not significant in any period presented in these consolidated financial statements.

To the extent that our joint ventures do not qualify as VIEs, they are consolidated if we control them through majority ownership interests or if we are the managing entity (general partner or managing member) and our partner does not have substantive participating rights. Control is further demonstrated by our ability to unilaterally make significant operating decisions, refinance debt and sell the assets of the joint venture without the consent of the non-managing entity and the inability of the non-managing entity to remove us from our role as the managing entity.  Consolidated joint ventures that are not VIEs are not significant in any period presented in these consolidated financial statements.

We use the equity method of accounting for those joint ventures where we exercise significant influence but do not have control. Under the equity method of accounting, our investment in each joint venture is included on our balance sheet; however, the assets and liabilities of the joint ventures for which we use the equity method are not included on our balance sheet.

When we sell or contribute properties to unconsolidated joint ventures and retain a non-controlling ownership interest in such assets, we recognize the difference between the consideration received and the carrying amount of the asset sold or contributed when its derecognition criteria are met.  The equity method investment we retain in such partial sale transactions is noncash consideration and is measured at fair value.  As a result, the accounting for a partial sale results in the recognition of a full gain or loss.

When circumstances indicate there may have been a reduction in the value of an equity investment, we evaluate whether the loss in value is other than temporary.  If we conclude it is other than temporary, we recognize an impairment charge to reflect the equity investment at fair value.

-21-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

In July 2021, we entered into a 20%-owned unconsolidated joint venture with CBRE Global Investors ("CBREGI") with plans to contribute three tranches of properties. We contributed two separate tranches of properties to the joint venture during 2021 (see Note 5) while the third tranche was closed in January 2022 (see Note 14). The joint venture financed the acquisition of these properties with a combination of third party first mortgage loans and equity contributions from our partner in this joint venture.

There were no unconsolidated joint ventures, in which we have any recognized assets or liabilities or have retained any economic exposure to loss at December 31, 2021 that met the criteria to be considered VIEs. At December 31, 2021, we guaranteed the repayment of a loan associated with one of our unconsolidated joint ventures. The maximum guarantee exposure for the loan was approximately $4.8 million.

Cash Equivalents

Investments with an original maturity of three months or less are classified as cash equivalents.

Valuation of Receivables

Our determination of the adequacy of our allowances for tenant receivables includes a binary assessment of whether or not the amounts due under a tenant’s lease agreement are probable of collection. For such amounts that are deemed probable of collection, revenue continues to be recorded on a straight-line basis over the lease term. For such amounts that are deemed not probable of collection, revenue is recorded as the lesser of (i) the amount which would be recognized on a straight-line basis or (ii) cash that has been received from the tenant, with any tenant and deferred rent receivable balances charged as a direct write-off against rental income in the period of the change in the collectability determination.

Deferred Costs

Deferred Financing Costs

Costs incurred in connection with obtaining financing are deferred and are amortized to interest expense over the term of the related loan. The costs for issuing debt, other than lines of credit, are presented on the consolidated balance sheets as a direct deduction from the debt's carrying value, while debt issuance costs related to the Partnership's unsecured line of credit are presented as assets on the consolidated balance sheets, as part of other escrow deposits and other assets.

Lease Related Costs and Acquired Lease-Related Intangible Assets

Costs that are directly incremental to executing a lease are capitalized.

Acquired lease-related intangible assets consist of above market lease assets and the value allocable to in-place leases. Above market lease assets are amortized as a reduction to rental income over the remaining terms of the respective leases. In-place lease intangible assets are amortized on a straight-line basis and included within depreciation and amortization in the consolidated statements of operations and comprehensive income.

Deferred leasing costs and acquired lease-related intangible assets at December 31, 2021 and 2020, excluding amounts classified as held-for-sale, were as follows (in thousands):

-22-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

2021

 

2020

Deferred leasing costs

$376,597

 

$359,646

Acquired lease-related intangible assets

171,314

 

174,241

 

$547,911

 

$533,887

 

 

 

 

Accumulated amortization - deferred leasing costs

$(122,789)

 

$(120,756)

Accumulated amortization - acquired lease-related intangible assets

(87,186)

 

(83,366)

Total

$337,936

 

$329,765

Amounts recorded related to amortization expense for in-place leases for the years ended December 31, 2021, 2020 and 2019 totaled $20.4 million, $19.5 million and $22.0 million, respectively. Charges to rental income related to the amortization of above market lease assets for the years ended December 31, 2021, 2020 and 2019 totaled $367,000, $639,000 and $703,000, respectively.

The expected future amortization, or charge to rental income, of acquired lease-related intangible assets is summarized in the table below (in thousands):

Year

Amortization Expense

 

Charge to Rental Income

2022

$18,168

 

$352

2023

15,271

 

353

2024

11,986

 

59

2025

9,789

 

2026

7,574

 

Thereafter

20,576

 

 

$83,364

 

$764

Noncontrolling Interests

Noncontrolling interests relate to the minority ownership interests in the Partnership and interests in consolidated property partnerships that are not wholly owned by the General Partner or the Partnership. Noncontrolling interests are subsequently adjusted for additional contributions, distributions to noncontrolling holders and the noncontrolling holders' proportionate share of the net earnings or losses of each respective entity. We report noncontrolling interests as a component of total equity.

When a Common Unit of the Partnership is redeemed (Note 1), the change in ownership is treated as an equity transaction by the General Partner and there is no effect on its earnings or net assets.

Revenue Recognition

Rental and Related Revenue

Rental income from leases to customers is recognized on a straight-line basis.  If a lease provides for tenant improvements, we determine whether we or the tenant is the owner of the tenant improvements. When we are the owner of the tenant improvements, any tenant improvements funded by the tenant are treated as lease payments which are deferred and amortized as revenue over the lease term. When the tenant is the owner of the tenant improvements, and we fund such improvements, we record such tenant improvement allowances as lease incentives and amortize as a reduction of revenue over the lease term.

We record lease termination fees when a tenant has executed a definitive termination agreement with us and the payment of the termination fee is not subject to any material conditions that must be met or waived before the fee is due to us.

-23-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

General Contractor and Service Fee Revenue

General contractor and service fee revenues are comprised primarily of construction and development related revenues earned from third parties while acting in capacity of a developer, as a general contractor or a construction manager. We evaluate the goods and services provided in these construction arrangements to determine whether we are acting as principal or agent and, accordingly, recognize revenue on a gross or net basis based on that evaluation.  There are other ancillary streams of revenue included in general contractor and service fee revenues (see Note 9), such as management fees earned from unconsolidated joint ventures in accordance with the terms specific to each arrangement, which are not significant.

Our construction arrangements are typically structured with only one performance obligation, which generally represents an obligation either to construct a new building or to construct fixtures in an existing building, and these single performance obligations are satisfied over time as construction progresses. We recognize revenue as we satisfy such performance obligations using the percentage of completion method, which is an input method.  Using this method, profits are recorded based on our estimates of the percentage of completion of individual contracts, commencing when the work performed under the contracts reaches a point where the final costs can be estimated with reasonable accuracy. The percentage of completion estimates are based on a comparison of the contract expenditures incurred to the estimated final costs. We believe the percentage of completion method is a faithful depiction of the transfer of goods and services as changes in job performance and estimated profitability, which result in revisions to costs and income and are recognized in the period in which the revisions are determined, have not historically been significant. We typically receive regular progress payments on the majority of our construction arrangements and such arrangements generally have an original duration of less than one year. As the result of the relatively short duration of our construction arrangements, we apply the optional disclosure exemptions, related to our remaining performance obligations for our in-process construction projects, for which any future variable consideration is not material. Changes in job performance, job conditions and estimated profitability may result in revisions to costs and income and are recognized in the period in which the revisions are determined.  To the extent that a fixed-price contract is estimated to result in a loss, the loss is recorded immediately.

Opening and closing balances of construction receivables are presented separately on the Consolidated Balance Sheets. Under billed and over billed receivables on construction contracts totaled $45.8 million and $1.9 million, respectively, at December 31, 2021 and $16.6 million and $105,000, respectively, at December 31, 2020.  Over billed receivables are included in other liabilities in the Consolidated Balance Sheets. We generally do not have any contract assets associated with our construction arrangements.

Management fees are based on a percentage of rental receipts of properties managed and are recognized as the rental receipts are collected. Maintenance fees are based upon established hourly rates and are recognized as the services are performed.

Property Sales

Only disposals representing a strategic shift in operations (for example, a disposal of a major geographic area or a major line of business) should be presented as discontinued operations in accordance with ASC 205-20, without consideration of significant continuing involvement.

We recognize gains on sales of properties, including partial sales, of non-financial assets (and in-substance non-financial assets) when the recognition criteria are met.  In the typical course of our business, sales of non-financial assets represent only one performance obligation and are recognized when an enforceable contract is in place, collectability is ensured and control is transferred to the buyer.

Leases

-24-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

As a lessor, our primary business is the development, acquisition, and operation of industrial real estate properties that are held for investment and leased to tenants. We manage residual risk through investing in properties that we believe will appreciate in value over time. We also evaluate the collectability of the cash flows of our leases prior to their execution, and on an ongoing basis, to ensure collectability is probable prior to recognizing lease revenues on an accrual basis.

We only capitalize the incremental costs of signing a lease. Non-incremental costs attributable to successful leases, as presented in the Consolidated Statements of Operations, represent internal costs allocable to successful leasing activities and exclude estimated costs related to downtime and/or unsuccessful deals.  These costs primarily consist of compensation and other benefits for internal leasing and legal personnel.  These costs are not capitalizable "incremental costs" in the context of the applicable lease accounting rules, but we believe separate presentation on the Consolidated Statements of Operations provides useful information for purposes of comparability with economically similar success-based costs incurred by other organizations that outsource their leasing functions, which are generally capitalizable.

We exclude certain lessor costs, such as real estate taxes and insurance, that are paid directly by lessees to third parties, from rental revenue and the associated rental expense. Lessor costs that are paid by the lessor and reimbursed by the lessee continue to be recorded through rental revenue and the associated rental expense.

The applicable lease accounting rules allow a practical expedient for lessors to not separate rental recovery revenue related to lease-related services from the associated rental revenue related to the lease when certain criteria are met. The lease-related services provided to our tenants include property management, common area maintenance ("CAM") and utilities. We assessed the applicable criteria, concluding that the timing and straight-line pattern of transfer to the lessees for rental recovery revenue from our lease-related services and revenue from the underlying leases are the same and that lease classification does not change, and we have consistently applied this practical expedient in all periods presented.

As a lessee, we apply a dual approach, classifying leases as either finance or operating leases based on the principle of whether or not the lease is effectively a financed purchase of the leased asset. This classification determines whether the lease expense is recognized based on an effective interest method or on a straight-line basis over the term of the lease. In the capacity of a lessee, we record a right-of-use ("ROU") asset and a lease liability for all leases with a term of greater than 12 months regardless of classification.

See Note 3 for further disclosure on our leases as a lessor and lessee.

Net Income Per Common Share or Common Unit

Basic net income per common share or Common Unit is computed by dividing net income attributable to common shareholders or common unitholders, less dividends or distributions on share-based awards expected to vest (referred to as "participating securities" and primarily composed of unvested restricted stock units), by the weighted average number of common shares or Common Units outstanding for the period.

Diluted net income per common share is computed by dividing the sum of net income attributable to common shareholders and the noncontrolling interest in earnings allocable to Limited Partner Units (to the extent the Limited Partner Units are dilutive), less dividends or distributions on participating securities that are anti-dilutive, by the sum of the weighted average number of common shares outstanding and, to the extent they are dilutive, weighted average number of Limited Partner Units outstanding and any potential dilutive securities for the period. Diluted net income per Common Unit is computed by dividing the net income attributable to common unitholders, less dividends or distributions on participating securities that are anti-dilutive, by the sum of the weighted average number of Common Units outstanding and any potential dilutive securities for the period.

-25-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The following table reconciles the components of basic and diluted net income per common share or Common Unit (in thousands): 

 

2021

 

2020

 

2019

General Partner

 

 

 

 

 

Net income attributable to common shareholders

$852,895

 

$299,915

 

$428,972

Less: Dividends on participating securities

(1,356)

 

(1,447)

 

(1,487)

Basic net income attributable to common shareholders

851,539

 

298,468

 

427,485

Add back dividends on dilutive participating securities

1,356

 

 

1,487

Noncontrolling interest in earnings of common unitholders

8,354

 

2,663

 

3,678

Diluted net income attributable to common shareholders

$861,249

 

$301,131

 

$432,650

Weighted average number of common shares outstanding

377,673

 

370,057

 

362,234

Weighted average Limited Partner Units outstanding

3,708

 

3,303

 

3,118

Other potential dilutive shares

2,095

 

796

 

1,987

Weighted average number of common shares and potential dilutive securities

383,476

 

374,156

 

367,339

 

 

 

 

 

 

Partnership

 

 

 

 

 

Net income attributable to common unitholders

$861,249

 

$302,578

 

$432,650

Less: Distributions on participating securities

(1,356)

 

(1,447)

 

(1,487)

Basic net income attributable to common unitholders

$859,893

 

$301,131

 

$431,163

Add back distributions on dilutive participating securities

1,356

 

 

1,487

Diluted net income attributable to common unitholders

$861,249

 

$301,131

 

$432,650

Weighted average number of Common Units outstanding

381,381

 

373,360

 

365,352

Other potential dilutive units

2,095

 

796

 

1,987

Weighted average number of Common Units and potential dilutive securities

383,476

 

374,156

 

367,339

The following table summarizes the data that is excluded from the computation of net income per common share or Common Unit as a result of being anti-dilutive (in thousands):

 

2021

 

2020

 

2019

General Partner and Partnership

 

 

 

 

 

Other potential dilutive shares or units:

 

 

 

 

 

Anti-dilutive outstanding potential shares or units under fixed stock option and other stock-based compensation plans

 

 

Anti-dilutive outstanding participating securities

 

1,621

 

Federal Income Taxes

General Partner

The General Partner has elected to be taxed as a REIT under the Code, as amended. To qualify as a REIT, the General Partner must meet a number of organizational and operational requirements, including a requirement to distribute at least 90% of its REIT taxable income to its shareholders. Management intends to continue to adhere to these requirements and to maintain the General Partner's REIT status. As a REIT, the General Partner is entitled to a tax deduction for the dividends it pays to shareholders. Accordingly, the General Partner generally will not be subject to federal income taxes as long as it currently distributes to shareholders an amount equal to or in excess of its taxable income. The General Partner is, however, generally subject to federal income taxes on any taxable income that is not currently distributed to its shareholders. If the General Partner fails to qualify as a REIT in any taxable year, it will be subject to federal income taxes and may not be able to qualify as a REIT for four subsequent taxable years.

REIT qualification reduces, but does not eliminate, the amount of state and local taxes we pay. In addition, our financial statements include the operations of taxable corporate subsidiaries that are not entitled to a dividends paid deduction and are subject to federal, state and local income taxes.  As a REIT, the General Partner may also be subject to certain federal excise taxes if it engages in certain types of transactions.

-26-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The following table reconciles the General Partner's net income to taxable income before the dividends paid deduction, and subject to the 90% distribution requirement, for the years ended December 31, 2021, 2020 and 2019 (in thousands): 

 

2021

 

2020

 

2019

Net income

$861,618

 

$302,760

 

$432,644

Book/tax differences

(467,205)

 

63,838

 

(120,421)

Taxable income before the dividends paid deduction

394,413

 

366,598

 

312,223

Less: capital gains

(33,652)

 

(62,165)

 

(62,513)

Adjusted taxable income subject to the 90% distribution requirement

$360,761

 

$304,433

 

$249,710

The General Partner's dividends paid deduction is summarized below (in thousands): 

 

2021

 

2020

 

2019

Cash dividends paid

$394,487

 

$355,287

 

$318,702

Cash dividends declared and paid in subsequent year that apply to current year

26,886

 

22,960

 

6,521

Cash dividends declared and paid in current year that apply to previous year

(22,960)

 

(6,521)

 

(9,286)

Dividends paid deduction

398,413

 

371,726

 

315,937

Less: Capital gain distributions

(33,652)

 

(62,165)

 

(62,513)

Dividends paid deduction attributable to adjusted taxable income subject to the 90% distribution requirement

$364,761

 

$309,561

 

$253,424

Our tax return for the year ended December 31, 2021 has not been filed. The taxability information presented for our dividends paid in 2021 is based upon management’s estimate. Consequently, the taxability of dividends is subject to change.  A summary of the designated tax characterization of the dividends paid by the General Partner for the years ended December 31, 2021, 2020 and 2019 is as follows:

 

2021

 

2020

 

2019

Common Shares

 

 

 

 

 

Ordinary income

91.5%

 

74.6%

 

80.7%

Capital gains

8.5%

 

25.4%

 

19.3%

 

100.0%

 

100.0%

 

100.0%

Partnership

For the Partnership, the allocated share of income and loss other than the operations of its taxable REIT subsidiary is included in the income tax returns of its partners; accordingly the only federal income taxes included in the accompanying consolidated financial statements of the Partnership are in connection with its taxable REIT subsidiary.

Income taxes are not material to our operating results or financial position. Our taxable REIT subsidiary has no significant net deferred income tax positions or unrecognized tax benefit items.

Cash Paid for Income Taxes

We paid federal, state and local income taxes, net of income tax refunds, of $22.2 million and $7.8 million in 2021 and 2019, respectively. We received income tax refunds, net of federal, state and local income tax payments, of $308,000 in 2020.

Fair Value Measurements

We estimate fair value using available market information and valuation methodologies. Assets and liabilities recorded at fair value on the consolidated balance sheets are categorized based on the inputs to the valuation techniques as follows:

-27-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities to which we have access.

Level 2 inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs may include quoted prices for similar assets and liabilities in active markets, as well as inputs that are observable for the asset or liability (other than quoted prices), such as interest rates and yield curves that are observable at commonly quoted intervals.

Level 3 inputs are unobservable inputs for the asset or liability, which are typically based on an entity's own assumptions, as there is little, if any, related market activity.

In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.

Derivative Financial Instruments

We periodically enter into certain interest rate protection agreements to effectively convert or cap floating rate debt to a fixed rate, and to hedge anticipated future financing transactions, both of which qualify for cash flow hedge accounting treatment. We do not utilize derivative financial instruments for trading or speculative purposes. The entire effect of any hedging instruments and hedged items are presented in the same income statement line item.

If a derivative qualifies as a cash flow hedge, the gain or loss on the derivative is recorded in accumulated other comprehensive income or loss and subsequently reclassified into interest expense in the same period during which the hedged forecasted transaction affects earnings. For all hedging relationships, we formally document the hedging relationship and its risk-management objective and strategy for undertaking the hedge, the hedging instrument, the hedged item, the nature of the risk being hedged and how the hedging instrument’s effectiveness in offsetting the hedged risk will be assessed prospectively and retrospectively.  

Use of Estimates

The preparation of the financial statements requires management to make a number of estimates and assumptions that affect the reported amount of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period. Actual results could differ from those estimates.

 

 

(3)Leases

Lease Income

Our leases generally include scheduled rent increases, but do not include variable payments based on indexes.  Our rental revenue is primarily based on fixed, non-cancelable leases.  Our variable rental revenue primarily consists of amounts recovered from lessees for property tax, insurance and CAM.

All revenues related to lease and lease-related services are included in, and comprise substantially all of, the caption "Rental and Related Revenue" on the Consolidated Statements of Operations and Comprehensive Income. The components of Rental and Related Revenue are as follows (in thousands):

-28-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

Twelve Months Ended December 31,

 

2021

 

2020

 

2019

Rental revenue - fixed payments

$764,574

 

$692,753

 

$645,759

Rental revenue - variable payments (1)

261,089

 

236,441

 

210,074

Rental and related revenue

$1,025,663

 

$929,194

 

$855,833

(1) Primarily includes tenant recoveries for real estate taxes, insurance and CAM.

The future minimum rents due to us under non-cancelable operating leases are as follows (in thousands):

 

Year

December 31, 2021

2022

$784,537

2023

769,715

2024

705,620

2025

630,618

2026

546,431

Thereafter

2,299,185

 

$5,736,106

 

Lessee Accounting

As of December 31, 2021, our lease arrangements, where we are the lessee, primarily consisted of office and ground leases.  For these lease arrangements, we recognized ROU assets and the corresponding lease liabilities representing the discounted value of future lease payments required.  In determining these amounts, we elected an available practical expedient that allows us, as a lessee, to not separate lease and non-lease components. Expenses recognized on these leases for the year ended December 31, 2021 were not material.

 

Our operating leases primarily include all of our office leases and two ground leases.  As of December 31, 2021, a $36.8 million ROU asset associated with operating leases was included within Other Escrow Deposits and Other Assets and a corresponding lease liability of $41.4 million was included in Other Liabilities on our Consolidated Balance Sheets. As of December 31, 2020, total ROU assets and liabilities for operating leases were $38.9 million and $42.9 million, respectively. The following table summarizes the future lease payments (in thousands) to be made under non-cancellable operating lease arrangements:

Year

December 31, 2021

2022

$4,617

2023

4,327

2024

3,433

2025

1,759

2026

1,644

Thereafter

81,487

Total undiscounted operating lease payments

$97,267

Less: imputed interest

55,904

Present value of operating lease payments

$41,363

 

The weighted average remaining lease term for our operating lease arrangements, on a combined basis as of December 31, 2021, was 34.3 years. The weighted average discount rate for our operating lease arrangements as of

-29-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2021 was 4.42%. As the discount rates implied in our operating lease arrangements were not readily determinable, we utilized our current credit ratings and credit yields observed from market traded securities with similar credit ratings to form a reasonable basis to establish secured borrowing rates when determining the present value of future operating lease payments.

Our finance leases include two long term ground leases.  As of December 31, 2021, a $37.5 million ROU asset associated with finance leases was included within Other Escrow Deposits and Other Assets and a corresponding $39.2 million lease liability was included within Other Liabilities on our Consolidated Balance Sheets. As of December 31, 2020, total finance lease related ROU assets and liabilities were $19.2 million and $19.4 million, respectively. The future lease payments (in thousands) under our finance leases as of December 31, 2021 for five years and thereafter are as follows:

Year

December 31, 2021

2022

$1,414

2023

1,714

2024

1,731

2025

1,762

2026

1,787

Thereafter

127,532

Total undiscounted finance lease payments

$135,940

Less: imputed interest

96,746

Present value of finance lease payments

$39,194

 

The ground lease payment obligation for one ground lease is subject to an annual consumer price index increase limited within a minimum 2% and a maximum 3% increase. The contractual obligations for both leases included above assume the minimum annual increase for the remainder of the lease term since we cannot predict future adjustments. The weighted average remaining lease term for our finance lease arrangements, on a combined basis as of December 31, 2021 was 54.2 years. The weighted average discount rate for our finance lease arrangements as of December 31, 2021 was 5.12%. The lessors' implicit rates in the leases were readily determinable when the leases were commenced.

 

(4)Restricted Cash

Restricted cash primarily consists of cash proceeds from dispositions but restricted only for qualifying like-kind exchange transactions and cash held in escrow related to acquisition and disposition holdbacks.  The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the Consolidated Balance Sheets that sum to the total of the same such amounts shown in the Consolidated Statements of Cash Flows (in thousands):

 

December 31, 2021

 

December 31, 2020

Cash and cash equivalents

$69,752

 

$6,309

Restricted cash held in escrow for like-kind exchange

 

47,682

Restricted cash included in other escrow deposits and other assets

33,412

 

13,232

Total cash, cash equivalents, and restricted cash shown in the Consolidated Statements of Cash Flows

$103,164

 

$67,223

 

Restricted cash held in escrow for like-kind exchange on the Consolidated Balance Sheets consists of cash received from property dispositions intended to be used for qualifying like-kind exchange transactions.

 

 

-30-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

(5)Acquisitions and Dispositions

 

Acquisitions and dispositions for the periods presented were completed in accordance with our strategy to reposition our investment concentration among the markets in which we operate and to increase our overall investment concentration in Coastal Tier 1 markets. Transaction costs related to asset acquisitions are capitalized.

Acquisitions

The following table summarizes our real estate acquisition activities for the years ended December 31 (dollars in thousands):

 

2021

 

2020

 

2019

Buildings:

 

 

 

 

 

   Number of buildings

8

 

10

 

6

   Cash paid at time of acquisition

$447,584

 

$383,672

 

$210,224

Land and other real estate assets:

 

 

 

 

 

   Acres of land

536

 

250

 

517

   Cash paid at time of acquisition (1)

$700,632

 

$248,413

 

$388,202

(1) Includes the cash acquisition cost of other real estate investments totaling $163.7 million, $13.1 million and $160.4 million for the years ended December 31, 2021, 2020 and 2019, respectively. See Note 7 for information on other real estate investments.

During 2021, we acquired a container storage lot in Northern New Jersey for a combination of $64.0 million of cash and Limited Partner Units with a fair value of $11.6 million. This income producing acquisition is included as part of land and other real estate assets above and also included in the table below.

 

The following table summarizes amounts recognized for each major class of assets and liabilities (in thousands) for  acquisitions of income producing properties during the years ended December 31:

 

2021

 

2020

 

2019

Real estate assets

$570,820

 

$410,481

 

$205,390

Lease related intangible assets

11,796

 

14,460

 

11,716

Total acquired assets

$582,616

 

$424,941

 

$217,106

Secured debt

 

25,455

 

Below market lease liabilities

57,441

 

14,124

 

The leases in the acquired properties had a weighted average remaining life at acquisition of approximately 11.0 years, 6.4 years and 6.5 years during 2021, 2020 and 2019, respectively.

 

Distribution of Joint Venture Properties

As part of a plan of dissolution, we received a non-cash distribution of real estate assets from two 50%-owned unconsolidated joint ventures. These joint ventures distributed their ownership in two in-service properties and certain parcels of undeveloped land to our partner, who shares control with us over both joint ventures, while distributing their ownership interest in an in-service property, a property under construction and a parcel of undeveloped land to us. These distributions were based on values negotiated between us and our partner on an arms-length basis and we determined that these negotiated values represented the fair value of the assets at their highest and best use, as determined from the perspective of a market participant. Concurrent with these asset distributions, both we and our partner assumed and repaid all of the joint ventures' unsecured debt, with each party paying off an amount necessary for the value of the assets distributed, net of debt repayments, to be equal.

-31-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

As the result of this dissolution transaction, we recognized a gain of $10.6 million (included in equity in earnings in the Consolidated Statements of Operations), which was related to the properties distributed to our partner. We did not recognize a gain to remeasure our existing ownership interest in the assets we received in distribution and we recognized such assets at a combined basis of $52.2 million in the Consolidated Balance Sheets (not included in the 2021 Acquisitions table above). We assumed and immediately repaid unsecured debt of the joint ventures totaling $40.2 million.

 

Fair Value Measurements

We determine the fair value of the individual components of income producing real estate asset acquisitions primarily through calculating the "as-if vacant" value of a building, using an income approach, which relies significantly upon internally determined assumptions. We have determined that these estimates primarily rely on Level 3 inputs, which are unobservable inputs based on our own assumptions. The most significant assumptions used in calculating the "as-if vacant" value for acquisition activity during 2021 and 2020, respectively, are as follows:

 

2021

 

2020

 

Low

High

 

Low

High

Exit capitalization rate

3.50%

5.00%

 

3.98%

5.46%

Annual net rental rate per square foot on acquired buildings

$6.62

$17.16

 

$5.28

$18.11

Annual net rental rate per acre on acquired ground lease

$182,136

$182,136

 

$—

$—

The estimate of the portion of the "as-if vacant" value that is allocated to the land underlying the acquired real estate relies on Level 3 inputs and is primarily determined by reference to recent comparable transactions.

Capitalized acquisition costs were insignificant and the fair value of net assets acquired from unrelated parties during the year ended December 31, 2021 was substantially the same as the cost of acquisition.

Dispositions

Dispositions of buildings (see Note 7 for the number of buildings sold in each year) and undeveloped land generated net cash proceeds of $1.07 billion, $336.3 million and $432.7 million in 2021, 2020 and 2019, respectively.

On July 22, 2021, we closed on the sale of 14 wholly-owned buildings and 15 acres of undeveloped land, for net cash proceeds of $286.3 million, which completed our previously announced exit from the St. Louis market.  This sale did not represent a strategic shift in operations.

In addition, in July 2021 we entered into a 20%-owned unconsolidated joint venture with plans to contribute three tranches of properties for a total of nine properties. Pursuant to the terms of the joint venture, on July 27, 2021, we contributed to the joint venture the first tranche of three properties, which consisted of two buildings and one trailer storage lot in Chicago and Atlanta, for net cash proceeds of $115.7 million. On September 21, 2021, we contributed the second tranche of three properties, which consisted of two buildings and one trailer storage lot in Baltimore, to the joint venture for net cash proceeds of $172.9 million. The joint venture financed the acquisition of these properties with a combination of third party first mortgage loans and equity contributions from our partner. we  received $41.1 million for our ownership share of proceeds from such third party first mortgage loans, which was included in capital distributions from unconsolidated joint ventures in the Consolidated Statements of Cash Flows for the year ended December 31, 2021. We closed on the contribution of the third tranche in January 2022 (see Note 14).

During 2020, we collected the remaining $110.0 million of principal on our outstanding notes receivable, which was related to the sale of our medical office portfolio during 2017.

-32-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

In September 2019, we completed the sale of 18 non-strategic industrial properties for $217.5 million in proceeds and recorded a gain on sale of $146.3 million. These properties totaled 4.1 million square feet and were located in primarily Midwest markets.

All other dispositions were not individually material.

 

 

(6)Investments in Unconsolidated Joint Ventures

Summarized Financial Information

As of December 31, 2021, we had equity interests in nine unconsolidated joint ventures that primarily own and operate rental properties.

Combined summarized financial information for the unconsolidated joint ventures at December 31, 2021 and 2020, and for the years ended December 31, 2021, 2020 and 2019, are as follows (in thousands):

 

2021

 

2020

2019

Rental revenue

$67,142

 

$57,952

 

$59,905

Gains on land and property sales - continuing operations

$64,480

 

$2,076

 

$24,099

Net income

$85,323

 

$19,183

 

$40,134

 

 

 

 

 

 

Equity in earnings of unconsolidated joint ventures

$32,804

 

$11,944

 

$31,406

 

 

 

 

 

 

Land, buildings and tenant improvements, net

$625,206

 

$321,803

 

 

Construction in progress

31,745

 

23,507

 

 

Undeveloped land

3,326

 

23,653

 

 

Other assets

106,521

 

79,842

 

 

 

$766,798

 

$448,805

 

 

 

 

 

 

 

 

Indebtedness

$286,430

 

$155,539

 

 

Other liabilities

45,580

 

31,946

 

 

 

332,010

 

187,485

 

 

Owners' equity

434,788

 

261,320

 

 

 

$766,798

 

$448,805

 

 

 

 

 

 

 

 

Investments in and advances to unconsolidated joint ventures (1)

$168,336

 

$131,898

 

 

 

(1) Differences between the net investment in our unconsolidated joint ventures and our underlying equity in the net assets of the ventures are primarily a result of basis differences associated with the sales of properties to joint ventures in which we retained an ownership interest. These adjustments have resulted in an aggregate difference increasing our investments in unconsolidated joint ventures by $3.8 million and $2.7 million as of December 31, 2021 and 2020, respectively.  Differences between historical cost basis and the basis reflected at the joint venture level (other than loans and impairments) are typically depreciated over the life of the related asset.

-33-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The scheduled principal payments of long term debt for the unconsolidated joint ventures, at our ratable ownership percentage, for each of the next five years and thereafter as of December 31, 2021 are as follows (in thousands):

Year

Future Repayments

2022

$121

2023

126

2024

2,525

2025

30,885

2026

47,341

Thereafter

 

$80,998

During 2021, a 20% owned joint venture partially financed acquisitions of properties from us with third party mortgage loans and our proportional share of such borrowings was $41.5 million with maturity dates in 2026 (see Note 5).  In January 2022, this unconsolidated joint venture financed an additional acquisition of assets from us with $34.0 million, at our proportional share, of third party mortgage loans that mature in 2025 (see Note 14).

 

 

(7)Real Estate Assets, Discontinued Operations and Assets Held-for-Sale

Real Estate Assets

Real estate assets, excluding assets held-for-sale, consisted of the following (in thousands):

 

December 31, 2021

 

December 31, 2020

Buildings and tenant improvements

$6,007,848

 

$5,812,004

Land and improvements

3,435,591

 

2,883,674

Other real estate investments (1)

172,637

 

49,477

Real estate assets

$9,616,076

 

$8,745,155

 

(1) Includes underutilized in-fill sites, which may have had buildings/structures on site when we acquired them, that are either (i) under lease to a third party and, after the lease ends, are expected to be redeveloped or will require significant capital expenditures before re-leasing; or (ii) industrial/logistics properties that we intend to re-lease after significant retrofitting and/or environmental remediation is completed. The leases on these assets are usually short term in nature.

Allocation of Noncontrolling Interests - General Partner

The following table illustrates the General Partner's share of the income attributable to common shareholders from continuing operations and discontinued operations, reduced by the allocation of income between continuing and discontinued operations to noncontrolling interests, for the years ended December 31, 2021, 2020 and 2019, respectively (in thousands):

 

2021

 

2020

 

2019

Income from continuing operations attributable to common shareholders

$852,895

 

$299,805

 

$428,531

Income from discontinued operations attributable to common shareholders

 

110

 

441

Net income attributable to common shareholders

$852,895

 

$299,915

 

$428,972

Allocation of Noncontrolling Interests - Partnership

Substantially all of the income from discontinued operations for all periods presented in the Partnership's Consolidated Statements of Operations and Comprehensive Income is attributable to the common unitholders.

-34-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Assets Sold or Held-for-Sale

The following table illustrates the number of sold or held-for-sale properties:

 

 

Held-for-Sale at December 31, 2021

 

Sold in 2021

 

Sold in 2020

 

Sold in 2019

 

Total

  Properties sold or classified as held-for-sale

 

3

 

30

 

7

 

28

 

68

 

These held-for-sale properties were wholly-owned and leased by our largest tenant, which was the third tranche of assets to be contributed to a 20% owned unconsolidated joint venture (see Note 5). The contribution was closed in January 2022 (see Note 14).

 

At December 31, 2021, three in-service properties were classified as held-for-sale, but did not meet the criteria to be classified within discontinued operations. The following table illustrates aggregate balance sheet information for properties held-for-sale (in thousands):

 

Held-for-Sale Properties Included in Continuing Operations

 

December 31, 2021

 

December 31, 2020

Land and improvements

$67,818

 

$27,954

Buildings and tenant improvements

102,867

 

44,800

Accumulated depreciation

(36,785)

 

(5,976)

Deferred leasing and other costs, net

5,392

 

936

Other assets

5,359

 

232

Total assets held-for-sale

$144,651

 

$67,946

 

 

 

 

Accrued expenses

$43

 

$660

Other liabilities

6,235

 

7,080

Total liabilities held-for-sale

$6,278

 

$7,740

 

 

(8)Indebtedness

All debt is issued directly or indirectly by the Partnership. The General Partner does not have any indebtedness, but does guarantee some of the unsecured debt of the Partnership.

Indebtedness at December 31, 2021 and 2020 consists of the following (in thousands):

 

Maturity Date

 

Weighted Average Interest Rate

 

Weighted Average Interest Rate

 

 

 

 

 

 

2021

 

2020

 

2021

 

2020

Fixed rate secured debt

2025 to 2035

 

4.51%

 

4.56%

 

$58,422

 

$62,817

Variable rate secured debt

2025

 

0.12%

 

0.08%

 

1,300

 

1,600

Unsecured debt

2024 to 2050

 

3.00%

 

3.35%

 

3,675,000

 

3,058,740

Unsecured line of credit

2026

 

—%

 

1.03%

 

 

295,000

 

 

 

 

 

 

 

$3,734,722

 

$3,418,157

Less: Deferred financing costs

 

 

 

 

 

 

45,440

 

33,106

Total indebtedness as reported on consolidated balance sheets

 

 

 

 

 

 

$3,689,282

 

$3,385,051

 

Secured Debt

At December 31, 2021, our secured debt was collateralized by rental properties with a carrying value of $158.9 million and by a letter of credit in the amount of $1.3 million.

-35-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The fair value of our fixed rate secured debt at December 31, 2021 was $60.0 million.  Because our fixed rate secured debt is not actively traded in any marketplace, we utilized a discounted cash flow methodology to determine its fair value.  Accordingly, we calculated fair value by applying an estimate of the current market rate to discount the debt's remaining contractual cash flows.  Our estimate of a current market rate, which is the most significant input in the discounted cash flow calculation, is intended to replicate debt of similar maturity and loan-to-value relationship.  The estimated market rates for all of our current fixed rate secured debt are between 2.40% and 2.90%, depending on the attributes of the specific loans. The current market rates we utilized were internally estimated; therefore, we have concluded that our determination of fair value for our fixed rate secured debt was primarily based upon Level 3 inputs.

In February 2020, a consolidated joint venture obtained an $18.4 million secured loan from a third party financial institution, with a fixed annual interest rate of 3.41% and a maturity date of March 1, 2035.

In September 2020, we assumed two secured loans in conjunction with a two-building asset acquisition. These assumed loans had a total face value of $21.5 million and fair value of $25.5 million. These assumed loans had a weighted average remaining term at acquisition of 11.8 years and carried a weighted average stated interest rate of 4.54%. The difference between the fair value and the face value of loans assumed in connection with the acquisition is recorded as a premium and amortized to interest expense over the life of the loans assumed. We used an estimated market interest rate of 2.50% in determining the fair values of these loans.

During 2020, we repaid one fixed rate secured loan, totaling $9.0 million, which had a stated interest rate of 5.61%.

Unsecured Debt

At December 31, 2021, all of our unsecured debt bore interest at fixed rates and primarily consisted of unsecured notes that are publicly traded. We utilized broker estimates in estimating the fair value of our fixed rate unsecured debt. The broker estimates took into account any recent trades within the same series of our fixed rate unsecured debt, comparisons to recent trades of other series of our fixed rate unsecured debt, trades of fixed rate unsecured debt from companies with profiles similar to ours, as well as overall economic conditions. We reviewed these broker estimates for reasonableness and accuracy, considering whether the estimates were based upon market participant assumptions within the principal and most advantageous market and whether any other observable inputs would be more accurate indicators of fair value than the broker estimates. We concluded that the broker estimates were representative of fair value. We have determined that our estimation of the fair value of our fixed rate unsecured debt was primarily based upon Level 3 inputs.  The estimated trading values of our fixed rate unsecured debt, depending on the maturity and coupon rates, ranged from 95.00% to 125.00% of face value.

The indentures (and related supplemental indentures) governing our outstanding series of unsecured notes also require us to comply with financial ratios and other covenants regarding our operations. We were in compliance with all such financial covenants at December 31, 2021.

We took the following actions during 2021 and 2020 as they pertain to our unsecured indebtedness:

 

In November 2021, the Partnership issued $500.0 million of senior unsecured notes that bear a stated interest rate of 2.25%, have an effective interest rate of 2.38% and mature on January 15, 2032. Proceeds from this unsecured notes offering will be allocated to finance or refinance eligible green projects.

 

In August 2021, we redeemed $250.0 million of 3.63% senior unsecured notes due April 2023. We recognized a loss of $13.9 million in connection with the redemption of these notes including the prepayment premium and write-off of unamortized deferred financing costs.

 

In June 2021, we redeemed $83.7 million of 3.88% senior unsecured notes due October 2022. In connection with the early repayment of these notes, we recognized a loss of $3.9 million, including the prepayment premium and the write-off of unamortized deferred financing costs.

-36-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

In January 2021, the Partnership issued $450.0 million of senior unsecured notes that bear a stated interest rate of 1.75%, have an effective interest rate of 1.83%, and mature on February 1, 2031. Proceeds from the unsecured notes offering were allocated to finance or refinance eligible green projects. In addition, in January 2021, the Partnership assumed and immediately repaid $40.2 million of unsecured debt related to the assets received as part of the dissolution of unconsolidated joint ventures (see Note 5).

 

In June 2020, we issued $350.0 million of senior unsecured notes, which bear interest at a stated interest rate of 1.75%, have an effective interest rate of 1.85% and mature on July 1, 2030.  Proceeds from the unsecured notes offering were primarily used to repurchase and cancel $216.3 million of 3.88% senior unsecured notes due 2022 pursuant to a tender offer completed by the Partnership in June 2020. In connection with the early cancellation of these notes, we recognized a loss of $15.1 million consisting of a repayment premium and the write-off of unamortized deferred financing costs.

 

In February 2020, we issued $325.0 million of senior unsecured notes that bear interest at a stated interest rate of 3.05%, have an effective interest rate of 3.19%, and mature on March 1, 2050.  Proceeds from the unsecured notes offering were primarily used to repay the $300.0 million of senior unsecured notes bearing a stated interest rate of 4.38% due 2022. In connection with the early redemption of these notes, we recognized a loss of $17.8 million consisting of a prepayment premium and the write-off of unamortized deferred financing costs.

Unsecured Line of Credit

Our unsecured line of credit at December 31, 2021 is described as follows (in thousands):

 

 

 

 

 

 

Outstanding Balance at 

Description

Borrowing Capacity

 

Maturity Date

 

December 31, 2021

Unsecured Line of Credit – Partnership

$1,200,000

 

March 31, 2025

 

$—

In March 2021, the Partnership amended and restated its existing $1.20 billion unsecured line of credit, which was set to mature in January 2022 with with options to extend until January 30, 2023. The amended and restated line of credit bears interest at one-month LIBOR plus 0.775% with a reduction in borrowing costs if certain sustainability linked metrics are achieved each year. In addition, the amended and restated line of credit matures on March 31, 2025 with options to extend until March 31, 2026.  Subject to certain conditions, the terms also include an option to increase the facility by up to an additional $800.0 million, for a total of up to $2.00 billion. This line of credit provides us with an option to obtain borrowings from financial institutions that participate in the line at rates that may be lower than the stated interest rate, subject to certain restrictions. The line of credit also allows automatic transition to an alternative rate of interest in the event that the one-month LIBOR ceases to publish and needs to be replaced. As a result of amending and restating the unsecured line of credit, we incurred $6.2 million of deferred financing costs through December 31, 2021.

This line of credit contains financial covenants that require us to meet certain financial ratios and defined levels of performance, including those related to fixed charge coverage, unsecured interest expense coverage and debt-to-asset value (with asset value being defined in the Partnership's unsecured line of credit agreement). At December 31, 2021, we were in compliance with all financial covenants under this line of credit.

We utilized a discounted cash flow methodology in order to estimate the fair value of outstanding borrowings on our unsecured line of credit. To the extent that credit spreads have changed since the origination of the line of credit, the net present value of the difference between future contractual interest payments and future interest payments based on our estimate of a current market rate would represent the difference between the book value and the fair value. This estimate of a current market rate is based upon the rate, considering current market conditions and our specific credit profile, at which we estimate we could obtain similar borrowings. As our credit spreads have not

-37-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

changed appreciably, we believe that the contractual interest rate and the current market rate on any outstanding borrowings on the line of credit are the same. The current market rate is internally estimated and therefore is primarily based upon a Level 3 input.

Changes in Fair Value

As all of our fair value debt disclosures relied primarily on Level 3 inputs, the following table summarizes the book value and changes in the fair value of our debt for the year ended December 31, 2021 (in thousands): 

 

Book Value at 12/31/2020

 

Book Value at 12/31/2021

 

Fair Value at 12/31/2020

 

Issuances and

Assumptions

 

Payments/Payoffs

 

Adjustments

to Fair Value

 

Fair Value at 12/31/2021

Fixed rate secured debt

$62,817

 

$58,422

 

$65,848

 

$—

 

$(4,113)

 

$(1,746)

 

$59,989

Variable rate secured debt

1,600

 

1,300

 

1,600

 

 

(300)

 

 

1,300

Unsecured debt

3,058,740

 

3,675,000

 

3,387,913

 

990,226

 

(373,966)

 

(224,708)

 

3,779,465

Unsecured line of credit

295,000

 

 

295,000

 

 

(295,000)

 

 

Total

$3,418,157

 

$3,734,722

 

$3,750,361

 

$990,226

 

$(673,379)

 

$(226,454)

 

$3,840,754

Less: Deferred financing costs

33,106

 

45,440

 

 

 

 

 

 

 

 

 

 

Total indebtedness as reported on the consolidated balance sheets

$3,385,051

 

$3,689,282

 

 

 

 

 

 

 

 

 

 

Scheduled Maturities and Interest Paid

At December 31, 2021, the scheduled amortization and maturities of all indebtedness, excluding fair value adjustment, for the next five years and thereafter were as follows (in thousands):

Year

Amount

2022

$4,646

2023

4,893

2024

305,155

2025

5,102

2026

378,238

Thereafter

3,033,158

 

$3,731,192

The amount of interest paid in 2021, 2020 and 2019 was $107.9 million, $104.6 million and $111.8 million, respectively. The amount of interest capitalized in 2021, 2020 and 2019 was $35.0 million, $24.3 million and $26.5 million, respectively.

 

 

(9)Segment Reporting

Reportable Segments

As of December 31, 2021, we had two reportable operating segments, the first consisting of the ownership and rental of industrial real estate investments. We continue to increase our investments in quality industrial properties largely based on anticipated geographic trends in supply and demand for industrial buildings, as well as the real estate needs of our major tenants that operate on a national level.  We treat our industrial properties as a single operating and reportable segment based on our method of internal reporting.  Properties not included in this reportable segment, because they are not industrial properties and do not by themselves meet the quantitative thresholds for separate presentation as a reportable segment, are generally referred to as non-reportable Rental Operations.  Our non-reportable Rental Operations primarily include our remaining office properties and medical

-38-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

office property at December 31, 2021.  The operations of our industrial properties, as well as our non-reportable Rental Operations, are collectively referred to as "Rental Operations."

Our second reportable segment consists of various real estate services such as development, general contracting, construction management, property management, asset management, maintenance and leasing to third-party property customers, owners and joint ventures, and is collectively referred to as "Service Operations."  The Service Operations segment is identified as one single operating segment because the lowest level of financial results reviewed by our chief operating decision maker are the results for the Service Operations segment in total.  Further, our reportable segments are managed separately because each segment requires different operating strategies and management expertise.

Revenues by Reportable Segment

The following table shows the revenues for each of the reportable segments, as well as a reconciliation to consolidated revenues, for the years ended December 31, 2021, 2020 and 2019 (in thousands):

 

2021

 

2020

 

2019

Revenues

 

 

 

 

 

Rental Operations:

 

 

 

 

 

Industrial

$1,019,342

 

$921,612

 

$848,806

Non-reportable Rental Operations

5,506

 

5,995

 

5,794

Service Operations

80,260

 

64,004

 

117,926

Total segment revenues

1,105,108

 

991,611

 

972,526

Other revenue

815

 

1,587

 

1,233

Consolidated revenue

$1,105,923

 

$993,198

 

$973,759

Major Customer

The table below shows the revenues from a major customer from each of our reportable segments (in thousands):

 

Twelve Months Ended December 31,

 

2021

 

2020

 

2019

Revenues

 

 

 

 

 

Rental Operations - Industrial

$91,495

 

$92,986

 

$63,805

Service Operations

30,315

 

32,771

 

45,177

We generated more than 10% of our total revenues from this customer for the year ended December 31, 2021.  Revenues from Rental Operations related to leasing properties to this customer.  Revenues from Service Operations for this customer pertained primarily to general contractor and fee based construction management services.

Supplemental Performance Measure

PNOI is the non-GAAP supplemental performance measure that we use to evaluate the performance of, and to allocate resources among, the real estate investments in the reportable and operating segments that comprise our Rental Operations.  PNOI for our Rental Operations segments is comprised of rental revenues from continuing operations less rental expenses and real estate taxes from continuing operations, along with certain other adjusting items (collectively referred to as "Rental Operations revenues and expenses excluded from PNOI," as shown in the following table).  Additionally, we do not allocate interest expense, depreciation expense and certain other non-property specific revenues and expenses (collectively referred to as "Non-Segment Items," as shown in the following table) to our individual operating segments.  

-39-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

We evaluate the performance of our Service Operations reportable segment using net income or loss, as allocated to that segment ("Earnings from Service Operations").The following table shows a reconciliation of our segment-level measures of profitability to consolidated income from continuing operations before income taxes, for the years ended December 31, 2021, 2020 and 2019 (in thousands and excluding discontinued operations):

 

 

2021

 

2020

 

2019

PNOI

 

 

 

 

 

 

Industrial

 

$706,956

 

$611,217

 

$550,399

Non-reportable Rental Operations

 

5,227

 

5,020

 

3,811

PNOI, excluding all sold properties

 

712,183

 

616,237

 

554,210

PNOI from sold properties included in continuing operations

 

24,834

 

49,574

 

63,911

PNOI, continuing operations

 

737,017

 

665,811

 

618,121

 

 

 

 

 

 

 

Earnings from Service Operations

 

12,142

 

6,028

 

6,360

 

 

 

 

 

 

 

Rental Operations revenues and expenses excluded from PNOI:

Straight-line rental income and expense, net

 

32,081

 

25,865

 

21,197

Revenues related to lease buyouts

 

323

 

2,863

 

1,611

Amortization of lease concessions and above and below market rents

 

12,368

 

8,984

 

7,802

Intercompany rents and other adjusting items

 

(2,704)

 

(1,473)

 

1,012

Non-Segment Items:

 

 

 

 

 

 

Equity in earnings of unconsolidated joint ventures

 

32,804

 

11,944

 

31,406

Interest expense

 

(84,843)

 

(93,442)

 

(89,756)

Depreciation and amortization expense

 

(362,148)

 

(353,013)

 

(327,223)

Gain on sale of properties

 

585,685

 

127,700

 

234,653

Impairment charges

 

 

(5,626)

 

Interest and other income, net

 

4,451

 

1,721

 

9,941

General and administrative expenses

 

(69,554)

 

(62,404)

 

(60,889)

Gain on land sales

 

12,917

 

10,458

 

7,445

Other operating expenses

 

(3,607)

 

(8,209)

 

(5,318)

Loss on extinguishment of debt

 

(17,901)

 

(32,900)

 

(6,320)

Gain on involuntary conversion

 

3,222

 

4,312

 

2,259

Non-incremental costs related to successful leases

 

(13,302)

 

(12,292)

 

(12,402)

Other non-segment revenues and expenses, net

 

1,216

 

1,210

 

986

Income from continuing operations before income taxes

 

$880,167

 

$297,537

 

$440,885

The most comparable GAAP measure to PNOI is income from continuing operations before income taxes. PNOI excludes expenses that materially impact our overall results of operations and, therefore, should not be considered as a substitute for income from continuing operations before income taxes or any other measures derived in accordance with GAAP. Furthermore, PNOI may not be comparable to other similarly titled measures of other companies.

Assets by Reportable Segment

 The assets for each of the reportable segments at December 31, 2021 and 2020 were as follows (in thousands):

 

December 31, 2021

 

December 31, 2020

Assets

 

 

 

Rental Operations:

 

 

 

Industrial

$9,887,635

 

$8,709,960

Non-reportable Rental Operations

33,702

 

35,292

Service Operations

182,979

 

160,194

Total segment assets

10,104,316

 

8,905,446

Non-segment assets

341,339

 

205,948

Consolidated assets

$10,445,655

 

$9,111,394

 

-40-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

In addition to revenues and PNOI, we also review our second generation capital expenditures in measuring the performance of our individual Rental Operations segments. We review these expenditures to determine the costs associated with re-leasing vacant space and maintaining the condition of our properties. Our second generation capital expenditures are included within "second generation tenant improvements, leasing costs and building improvements" in our consolidated statements of Cash Flows and are primarily attributable to the industrial segment for the years ended December 31, 2021, 2020 and 2019.

 

 

(10)Employee Benefit Plans

We maintain a 401(k) plan for our eligible employees. We make matching contributions of 50% of the employee salary deferral contributions up to 6% of eligible compensation and may also make annual discretionary contributions. A discretionary contribution was declared at the end of 2021, 2020 and 2019. The total expense recognized for this plan was $2.6 million, $2.2 million and $2.1 million for the years ended December 31, 2021, 2020 and 2019, respectively.

Effective January 1, 2022, we have increased the matching contribution of 50% of employee salary deferral contributions to up to 10% of employees' eligible compensation.

 

 

(11)Shareholders' Equity of the General Partner and Partners' Capital of the Partnership

General Partner

The General Partner has an at the market ("ATM") equity program that allows it to issue and sell its common shares through sales agents from time to time.  Actual sales under the ATM equity program depend on a variety of factors to be determined by the General Partner, including, among others, market conditions, the trading price of the General Partner’s common stock, determinations by the General Partner of the appropriate sources of funding and potential uses of funding available.

In February 2021, the General Partner terminated its previous equity distribution agreement for the ATM equity program and entered into a new equity distribution agreement pursuant to which the General Partner may sell from time to time up to an aggregate offering price of $400.0 million of its common stock through sales agents or forward sellers. No forward sales were executed in 2021 and substantially all of the capacity of this ATM program was utilized as of December 31, 2021.

During 2021, the General Partner issued 8.2 million common shares pursuant to its ATM equity programs, generating gross proceeds of $408.3 million and, after deducting commissions and other costs, net proceeds of $403.6 million. The proceeds from these offerings were contributed to the Partnership and used to fund development activities.

During 2020, the General Partner issued 4.6 million common shares pursuant to its ATM equity programs, generating gross proceeds of $177.1 million and, after deducting commissions and other costs, net proceeds of $175.0 million. The proceeds from these offerings were contributed to the Partnership and used to fund development activities.

During 2019, the General Partner issued 8.0 million common shares pursuant to its ATM equity program, generating gross proceeds of approximately $266.3 million and, after deducting commissions and other costs, net proceeds of approximately $263.3 million. The proceeds from these offerings were contributed to the Partnership and used to fund development activities.

Partnership

-41-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

For each common share or preferred share that the General Partner issues, the Partnership issues a corresponding General Partner Unit or Preferred Unit, as applicable, to the General Partner in exchange for the contribution of the proceeds from the stock issuance. Similarly, when the General Partner redeems or repurchases common shares or preferred shares, the Partnership redeems the corresponding General Partner Units or Preferred Units held by the General Partner at the same price.

 

 

(12)Stock Based Compensation

We are authorized to issue up to 9.7 million shares of the General Partner's common stock under our stock-based employee and non-employee compensation plans.  Executive officers may elect to receive Long-Term Incentive Plan Units ("LTIP Units"), which represent an interest in the Partnership, in lieu of stock based compensation awards denominated in the General Partner's common stock.

Restricted Stock Units ("RSUs")

Under our 2015 Long-Term Incentive Plan, which was approved by the General Partner's shareholders in April 2015, and our 2015 Non-Employee Directors Compensation Plan (collectively, the "Compensation Plans"), RSUs may be granted to non-employee directors, executive officers and selected employees. An RSU is economically equivalent to a share of the General Partner's common stock, and RSUs are valued based on the market price of the General Partner's common stock on the date of the award.  Amounts disclosed below include both RSUs and any elected LTIP Units, which have the same vesting schedule as RSUs.

RSUs granted to employees from 2015 to 2021 vest ratably in most cases over a three-year period and are payable in shares of our common stock with a new share of such common stock issued upon each RSU's vesting.  RSUs granted to existing non-employee directors vest 100% over one year and have contractual lives of one year.

To the extent that a recipient of an RSU grant is not determined to be retirement eligible, as defined by the Compensation Plans, we recognize expense on a straight-line basis over the vesting period.  Expense is recognized immediately at the date of grant to the extent a recipient is retirement eligible and expense is accelerated to the extent that a participant will become retirement eligible prior to the end of the contractual life of granted RSUs.

The following table summarizes transactions for our unvested RSUs, excluding dividend equivalents, for 2021: 

Restricted Stock Units

Number of

RSUs

 

Weighted

Average

Grant-Date

Fair Value

December 31, 2020

678,803

 

$32.98

Granted in 2021

322,227

 

$42.15

Vested in 2021

(368,428)

 

$31.66

Forfeited in 2021

(41,760)

 

$37.47

December 31, 2021

590,842

 

$38.49

Compensation cost recognized for RSUs totaled $12.5 million, $12.1 million and $11.0 million for the years ended December 31, 2021, 2020 and 2019, respectively.

As of December 31, 2021, there was $6.3 million of total unrecognized compensation expense related to nonvested RSUs granted under the Plan, which is expected to be recognized over a weighted average period of 1.7 years.

The total intrinsic value (which is equal to the value of a share of the General Partner's common stock on the date of vesting) of RSUs vested during the years ended December 31, 2021, 2020 and 2019 was $11.7 million, $15.4 million and $17.7 million, respectively.  

-42-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The weighted average grant-date fair value of RSUs granted during 2020 and 2019 was $37.28 and $29.98, respectively.  

The weighted average grant-date fair value of nonvested RSUs as of December 31, 2019 was $27.73.

Performance-Based Awards

A portion of the annual stock-based compensation awards granted to our executive officers annually include performance conditions, measured over a three-year performance period, based on pre-established goals for growth in a defined adjusted funds from operations (“AFFO”) metric.  These performance-based awards disclosed below include awards denominated in both common shares of the General Partner or LTIP Units.  The total number of instruments issued at the end of each performance period may be earned in a range from 0% to 200% of the target value of the award depending on our AFFO performance relative to the pre-established goals.  

To the extent that a recipient of these performance-based awards is not determined to be retirement eligible, as defined by the Compensation Plans, we recognize expense on a straight-line basis over the performance period based on the most likely payout percentage at each reporting period for each grant to the extent that a payout is determined to be probable.  Expense is recognized immediately at the date of grant, based on the most likely payout percentage to the extent that a payout is determined to be probable, when a recipient is retirement eligible, and expense is accelerated to the extent that a participant will become retirement eligible prior to the end of the performance period of an award.

Details on the unvested amounts of these annual grants by performance period are as follows:

Performance-Based Awards

 

Unvested Awards Outstanding

 

Unvested Weighted Average Grant Date Fair Value

Unvested awards at December 31, 2020

 

207,712

 

$33.58

Above target performance adjustment

 

105,416

 

$29.98

Vested in 2021

 

(210,832)

 

$29.98

Granted in 2021

 

97,527

 

$42.07

Unvested awards at December 31, 2021

 

199,823

 

$39.62

 

A summary of vested performance-based awards that are denominated in LTIP units is as follows:

 

 

 

Vested LTIP Awards Outstanding

Vested Awards at December 31, 2020

 

322,569

Vested in 2021

 

148,518

Completed holding period in 2021

 

(142,324)

Vested Awards at December 31, 2021

 

328,763

Compensation cost recognized for these performance-based awards totaled $8.5 million, $7.8 million and $6.2 million for the years ended December 31, 2021, 2020 and 2019, respectively.

As of December 31, 2021, there was $760,000 of total unrecognized compensation expense related to nonvested performance-based awards, which is expected to be recognized over a weighted average period of 1.5 years.

The weighted average grant-date fair value, per instrument, for these performance-based awards granted during 2020 and 2019 was $37.29 and $29.98.

-43-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The weighted average grant-date fair value of these nonvested performance-based awards as of December 31, 2019 was $27.50.

 

 

(13)Commitments and Contingencies

Legal

We are subject to various legal proceedings and claims that arise in the ordinary course of business. In the opinion of management, the amount of any ultimate liability with respect to these actions is not expected to materially affect our consolidated financial statements or results of operations. 

Environmental

We generally perform environmental site assessments at properties we are considering acquiring. The properties, particularly land parcels, we acquire may have been subject to adverse environmental conditions as a result of previous owners’ operations, which require remediation prior to development of land by the applicable environmental laws or regulations.

At the time of acquisition, we establish a liability for the costs associated with environmental remediation when such obligation has been incurred and can be reasonably estimated. Subsequently we adjust the liability as appropriate when additional information becomes available. We record such environmental liabilities in other liabilities on the Consolidated Balance Sheets. We purchase various environmental insurance policies to mitigate our exposure to environmental liabilities. As of December 31, 2021, we are not aware of any environmental liabilities that would have a material adverse effect on our consolidated financial condition, results of operations or cash flows.

Off-Balance Sheet Liabilities

The Partnership has guaranteed the repayment of $18.5 million of economic development bonds issued by various municipalities in connection with certain commercial developments. We may be required to make payments under our guarantees to the extent that incremental taxes from specified developments are not sufficient to pay the bond debt service. Management does not believe that it is probable that we will be required to make any significant payments in satisfaction of these guarantees.

The Partnership also has guaranteed the repayment of a loan associated with one of our unconsolidated joint ventures.  At December 31, 2021, the maximum guarantee exposure for the loan was approximately $4.8 million.  

 

 

(14)Subsequent Events

Declaration of Dividends/Distributions

The General Partner's board of directors declared the following dividends/distributions at its regularly scheduled board meeting held on January 26, 2022:

Class of stock/units

Quarterly

Amount per Share or Unit

 

Record Date

 

Payment Date

Common

$0.28

 

February 16, 2022

 

February 28, 2022

 

Property Dispositions

-44-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

In January 2022, we contributed three buildings to an unconsolidated joint venture.  The joint venture financed the acquisition of these properties with a combination of third party first mortgage loans and equity contributions from our partner and we received approximately $289.7 million of net cash proceeds, including our share of the proceeds from the joint venture's first mortgage loans.

 

 

Debt Extinguishment

On January 14, 2022, we provided notice of redemption to the holders of our $300.0 million of 3.75% unsecured notes, which are scheduled to mature in December 2024. This redemption occurred on February 13, 2022 and resulted in a loss on debt extinguishment of approximately $22.0 million, which is comprised of the prepayment premium and the write-off of unamortized deferred financing costs.

 

-45-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

Atlanta, Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Airport Distribution 3781

 

Industrial

 

4,064

 

11,383

 

320

 

4,064

 

11,703

 

15,767

 

3,683

2002

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aurora, Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Meridian Business 880

 

Industrial

 

963

 

4,625

 

1,467

 

963

 

6,092

 

7,055

 

3,376

2000

2000

 

4220 Meridian Parkway

 

Industrial

 

970

 

3,512

 

102

 

970

 

3,614

 

4,584

 

1,544

2004

2004

 

Butterfield 2805

 

Industrial

 

9,185

 

10,795

 

5,847

 

9,272

 

16,555

 

25,827

 

11,623

2008

2008

 

Butterfield 4000

 

Industrial

 

3,132

 

12,639

 

70

 

3,132

 

12,709

 

15,841

 

3,870

2016

2016

 

Butterfield 2850

 

Industrial

 

11,317

 

18,305

 

130

 

11,317

 

18,435

 

29,752

 

6,561

2016

2016

 

Butterfield 4200

 

Industrial

 

5,777

 

13,108

 

68

 

5,967

 

12,986

 

18,953

 

3,493

2016

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Austell, Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hartman Business 7545

 

Industrial

 

2,640

 

21,471

 

20

 

2,640

 

21,491

 

24,131

 

8,725

2008

2012

 

240 The Bluffs

 

Industrial

 

6,138

 

15,447

 

3,086

 

6,138

 

18,533

 

24,671

 

2,314

2018

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Avenel, New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paddock 1

 

Industrial

 

20,861

 

15,408

 

91

 

20,861

 

15,499

 

36,360

 

1,644

2020

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baltimore, Maryland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chesapeake Commerce 5901

 

Industrial

 

3,345

 

1,355

 

3,855

 

3,365

 

5,190

 

8,555

 

3,834

2008

2008

 

Chesapeake Commerce 5003

 

Industrial

 

6,488

 

7,087

 

5,767

 

6,546

 

12,796

 

19,342

 

6,739

2008

2008

 

Chesapeake Commerce 1500

 

Industrial

 

8,289

 

10,109

 

108

 

8,333

 

10,173

 

18,506

 

4,326

2016

2016

 

Chesapeake Commerce 5900

 

Industrial

 

5,567

 

6,100

 

876

 

5,567

 

6,976

 

12,543

 

2,373

2017

2017

 

Chesapeake Commerce 6000

 

Industrial

 

2,418

 

10,369

 

362

 

2,418

 

10,731

 

13,149

 

835

2020

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Batavia, Ohio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

S Afton Industrial Park 3001

 

Industrial

 

5,729

 

20,717

 

 

5,729

 

20,717

 

26,446

 

2,881

2019

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bloomingdale, Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Morgan Business Center 400

 

Industrial

 

18,385

 

44,455

 

539

 

18,385

 

44,994

 

63,379

 

9,004

2017

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bolingbrook, Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

250 East Old Chicago Road

 

Industrial

 

1,229

 

4,038

 

253

 

1,229

 

4,291

 

5,520

 

1,723

2005

2005

 

Crossroads 2

 

Industrial

 

1,134

 

5,434

 

1,407

 

1,134

 

6,841

 

7,975

 

2,375

1998

2010

 

Crossroads 375

 

Industrial

 

1,064

 

4,371

 

497

 

1,064

 

4,868

 

5,932

 

1,848

2000

2010

 

Crossroads Parkway 370

 

Industrial

 

2,409

 

4,236

 

912

 

2,409

 

5,148

 

7,557

 

2,383

1989

2011

 

Crossroads Parkway 605

 

Industrial

 

3,656

 

7,587

 

3,550

 

3,656

 

11,137

 

14,793

 

3,970

1998

2011

 

Crossroads Parkway 335

 

Industrial

 

2,574

 

8,342

 

1,032

 

2,574

 

9,374

 

11,948

 

3,533

1997

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Boynton Beach, Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gateway Center 1103

 

Industrial

 

3,701

 

5,300

 

1,712

 

3,702

 

7,011

 

10,713

 

2,920

2002

2010

 

Gateway Center 3602

 

Industrial

 

1,738

 

4,584

 

265

 

1,739

 

4,848

 

6,587

 

1,789

2002

2010

 

Gateway Center 3402

 

Industrial

 

2,063

 

3,218

 

471

 

2,064

 

3,688

 

5,752

 

1,485

2002

2010

-46-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

 

Gateway Center 2055

 

Industrial

 

1,560

 

2,583

 

175

 

1,560

 

2,758

 

4,318

 

1,036

2000

2010

 

Gateway Center 2045

 

Industrial

 

1,073

 

1,541

 

835

 

1,073

 

2,376

 

3,449

 

922

2000

2010

 

Gateway Center 2035

 

Industrial

 

1,073

 

1,304

 

699

 

1,073

 

2,003

 

3,076

 

772

2000

2010

 

Gateway Center 2025

 

Industrial

 

1,560

 

2,658

 

145

 

1,560

 

2,803

 

4,363

 

1,048

2000

2010

 

Gateway Center 1926

 

Industrial

 

4,143

 

9,900

 

1,458

 

4,144

 

11,357

 

15,501

 

4,653

2004

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Braselton, Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Braselton Business 920

 

Industrial

 

1,365

 

7,713

 

4,921

 

1,529

 

12,470

 

13,999

 

7,001

2001

2001

 

625 Braselton Pkwy

 

Industrial

 

4,355

 

21,010

 

5,726

 

5,417

 

25,674

 

31,091

 

11,360

2006

2005

 

1350 Braselton Parkway

 

Industrial

 

8,227

 

8,856

 

2,158

 

8,227

 

11,014

 

19,241

 

8,839

2008

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brentwood, Tennessee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brentwood South Business 7104

 

Industrial

 

1,065

 

4,410

 

2,084

 

1,065

 

6,494

 

7,559

 

3,469

1987

1999

 

Brentwood South Business 7106

 

Industrial

 

1,065

 

1,844

 

1,974

 

1,065

 

3,818

 

4,883

 

2,100

1987

1999

 

Brentwood South Business 7108

 

Industrial

 

848

 

3,233

 

1,392

 

848

 

4,625

 

5,473

 

2,650

1989

1999

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brooklyn Park, Minnesota

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7300 Northland Drive

 

Industrial

 

700

 

5,289

 

862

 

703

 

6,148

 

6,851

 

3,398

1999

1998

 

Crosstown North 9201

 

Industrial

 

835

 

4,433

 

1,501

 

1,121

 

5,648

 

6,769

 

3,168

1998

1999

 

Crosstown North 8400

 

Industrial

 

2,079

 

4,926

 

3,044

 

2,233

 

7,816

 

10,049

 

4,003

1999

1999

 

Crosstown North 9100

 

Industrial

 

1,079

 

3,743

 

999

 

1,166

 

4,655

 

5,821

 

2,591

2000

2000

 

Crosstown North 9200

 

Industrial

 

1,222

 

2,674

 

2,690

 

1,256

 

5,330

 

6,586

 

2,262

2005

2005

 

Crosstown North 7601

 

Industrial

 

2,998

 

7,472

 

885

 

2,998

 

8,357

 

11,355

 

3,366

2005

2005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Buena Park, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6280 Artesia Boulevard

 

Industrial

 

28,582

 

5,010

 

871

 

28,582

 

5,881

 

34,463

 

1,253

2005

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carol Stream, Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carol Stream 815

 

Industrial

 

3,037

 

11,210

 

1,849

 

3,037

 

13,059

 

16,096

 

6,008

2004

2003

 

Carol Stream 640

 

Industrial

 

876

 

3,200

 

495

 

876

 

3,695

 

4,571

 

1,534

1999

2010

 

Carol Stream 370

 

Industrial

 

1,319

 

5,960

 

1,053

 

1,332

 

7,000

 

8,332

 

2,561

2002

2010

 

250 Kehoe Boulevard

 

Industrial

 

1,715

 

7,552

 

136

 

1,715

 

7,688

 

9,403

 

2,843

2008

2011

 

Carol Stream 720

 

Industrial

 

3,362

 

17,759

 

1,020

 

4,083

 

18,058

 

22,141

 

6,592

1999

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carson, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20915 S Wilmington Ave

 

Industrial

 

24,350

 

7,934

 

545

 

24,350

 

8,479

 

32,829

 

346

1996

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carteret, New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

900 Federal Blvd.

 

Industrial

 

2,088

 

24,712

 

36

 

2,088

 

24,748

 

26,836

 

4,503

2017

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chino, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13799 Monte Vista

 

Industrial

 

14,046

 

8,236

 

2,252

 

14,046

 

10,488

 

24,534

 

6,983

2013

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cincinnati, Ohio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-47-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

 

Kenwood Commons 8230

 

Office

663

 

638

 

35

 

2,460

 

638

 

2,495

 

3,133

 

769

1986

1993

 

Kenwood Commons 8280

 

Office

637

 

638

 

275

 

2,059

 

638

 

2,334

 

2,972

 

1,241

1986

1993

 

World Park 5389

 

Industrial

 

963

 

5,550

 

1,464

 

963

 

7,014

 

7,977

 

2,616

1994

2010

 

World Park 5232

 

Industrial

 

1,078

 

5,074

 

818

 

1,077

 

5,893

 

6,970

 

2,139

1997

2010

 

World Park 5399

 

Industrial

 

739

 

5,251

 

896

 

740

 

6,146

 

6,886

 

2,605

1998

2010

 

World Park 5265

 

Industrial

 

2,118

 

11,569

 

4,480

 

2,118

 

16,049

 

18,167

 

5,889

2015

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

City of Industry, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

825 Ajax Ave

 

Industrial

 

38,930

 

27,627

 

8,133

 

38,930

 

35,760

 

74,690

 

6,546

2017

2017

 

14508 Nelson Ave

 

Industrial

 

26,162

 

25,210

 

950

 

26,162

 

26,160

 

52,322

 

1,147

2010

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

College Park, Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2929 Roosevelt Highway

 

Industrial

 

9,419

 

17,205

 

65

 

9,419

 

17,270

 

26,689

 

1,696

2020

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

College Station, Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baylor College Station MOB

 

Medical Office

 

5,551

 

33,770

 

5,293

 

5,551

 

39,063

 

44,614

 

17,731

2013

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Columbus, Ohio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RGLP Intermodal North 9224

 

Industrial

 

1,550

 

19,873

 

985

 

1,550

 

20,858

 

22,408

 

4,100

2016

2016

 

RGLP Intermodal S 9799

 

Industrial

 

13,065

 

44,159

 

239

 

13,065

 

44,398

 

57,463

 

6,695

2018

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coppell, Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Freeport X

 

Industrial

 

2,145

 

12,784

 

3,624

 

2,145

 

16,408

 

18,553

 

7,325

2004

2004

 

Point West 400

 

Industrial

 

10,181

 

12,803

 

9,041

 

10,475

 

21,550

 

32,025

 

14,092

2008

2008

 

Point West 240

 

Industrial

 

6,785

 

11,700

 

6,299

 

7,519

 

17,265

 

24,784

 

10,965

2008

2008

 

Point West 120

 

Industrial

 

3,267

 

8,695

 

147

 

3,267

 

8,842

 

12,109

 

4,058

2015

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corona, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1283 Sherborn Street

 

Industrial

 

7,231

 

13,575

 

428

 

7,231

 

14,003

 

21,234

 

4,690

2005

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cranbury, New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

311 Half Acre Road

 

Industrial

 

6,600

 

14,106

 

317

 

6,600

 

14,423

 

21,023

 

4,886

2004

2013

 

315 Half Acre Road

 

Industrial

 

14,100

 

29,188

 

6,998

 

14,100

 

36,186

 

50,286

 

10,481

2004

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cypress, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6450 Katella Ave

 

Industrial

 

85,984

 

2,517

 

 

85,984

 

2,517

 

88,501

 

204

2021

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Davenport, Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Park 27 Distribution 210

 

Industrial

 

1,143

 

5,052

 

600

 

1,198

 

5,597

 

6,795

 

2,698

2003

2003

 

Park 27 Distribution 220

 

Industrial

 

4,374

 

5,066

 

5,850

 

4,502

 

10,788

 

15,290

 

6,664

2007

2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Davie, Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Westport Business Park 2555

 

Industrial

 

1,040

 

951

 

69

 

1,040

 

1,020

 

2,060

 

366

1991

2011

 

Westport Business Park 2501

 

Industrial

 

943

 

629

 

239

 

943

 

868

 

1,811

 

401

1991

2011

-48-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

 

Westport Business Park 2525

 

Industrial

 

2,048

 

5,774

 

1,472

 

2,048

 

7,246

 

9,294

 

2,725

1991

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deer Park, Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

801 Seaco Court

 

Industrial

 

2,331

 

4,673

 

627

 

2,331

 

5,300

 

7,631

 

2,240

2006

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Des Moines, Washington

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21202 24th Ave South

 

Industrial

 

18,720

 

36,496

 

43

 

18,720

 

36,539

 

55,259

 

4,946

2018

2018

 

21402 24th Ave South

 

Industrial

 

18,970

 

31,048

 

1,176

 

18,970

 

32,224

 

51,194

 

4,140

2018

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Duluth, Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sugarloaf 2775

 

Industrial

 

560

 

4,298

 

1,185

 

560

 

5,483

 

6,043

 

2,989

1997

1999

 

Sugarloaf 3079

 

Industrial

 

776

 

4,536

 

3,482

 

776

 

8,018

 

8,794

 

4,260

1998

1999

 

Sugarloaf 2855

 

Industrial

 

765

 

2,618

 

1,906

 

765

 

4,524

 

5,289

 

2,301

1999

1999

 

Sugarloaf 6655

 

Industrial

 

1,651

 

6,804

 

879

 

1,651

 

7,683

 

9,334

 

3,591

1998

2001

 

2625 Pinemeadow Court

 

Industrial

 

732

 

3,096

 

889

 

732

 

3,985

 

4,717

 

1,389

1994

2010

 

2660 Pinemeadow Court

 

Industrial

 

459

 

1,670

 

118

 

459

 

1,788

 

2,247

 

699

1996

2010

 

2450 Satellite Boulevard

 

Industrial

 

473

 

1,730

 

414

 

473

 

2,144

 

2,617

 

886

1994

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DuPont, Washington

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2700 Center Drive

 

Industrial

 

34,413

 

37,943

 

520

 

34,582

 

38,294

 

72,876

 

16,473

2013

2013

 

2800 Center Drive

 

Industrial

 

21,025

 

48,060

 

1,794

 

21,025

 

49,854

 

70,879

 

2,420

2020

2020

 

2900 Center Drive

 

Industrial

 

34,692

 

71,066

 

34

 

34,692

 

71,100

 

105,792

 

3,872

2020

2020

 

2980 Center Drive

 

Industrial

 

15,956

 

17,527

 

(63)

 

15,956

 

17,464

 

33,420

 

861

1996

2020

 

Center Drive trailer lot

 

Grounds

 

3,252

 

 

1

 

3,253

 

 

3,253

 

80

n/a

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Durham, North Carolina

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Centerpoint Raleigh 1805

 

Industrial

 

3,574

 

10,339

 

5,260

 

3,574

 

15,599

 

19,173

 

6,791

2000

2011

 

Centerpoint Raleigh 1757

 

Industrial

 

2,607

 

8,722

 

125

 

2,607

 

8,847

 

11,454

 

2,990

2007

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eagan, Minnesota

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Apollo 920

 

Industrial

 

866

 

3,234

 

2,036

 

895

 

5,241

 

6,136

 

3,178

1997

1997

 

Apollo 940

 

Industrial

 

474

 

2,092

 

784

 

474

 

2,876

 

3,350

 

1,624

2000

2000

 

Apollo 950

 

Industrial

 

1,432

 

5,988

 

127

 

1,432

 

6,115

 

7,547

 

3,333

2000

2000

 

2015 Silver Bell Road

 

Industrial

 

1,740

 

4,180

 

2,997

 

1,740

 

7,177

 

8,917

 

4,135

1999

1999

 

Trapp 1279

 

Industrial

 

671

 

3,441

 

1,054

 

691

 

4,475

 

5,166

 

2,494

1996

1998

 

Trapp 1245

 

Industrial

 

1,250

 

5,424

 

1,784

 

1,250

 

7,208

 

8,458

 

4,048

1998

1998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

East Point, Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Camp Creek 2400

 

Industrial

 

296

 

627

 

2,267

 

300

 

2,890

 

3,190

 

1,517

1988

2001

 

Camp Creek 2600

 

Industrial

 

364

 

824

 

1,702

 

368

 

2,522

 

2,890

 

1,416

1990

2001

 

Camp Creek 3201

 

Industrial

 

1,937

 

7,426

 

2,901

 

1,937

 

10,327

 

12,264

 

4,610

2004

2004

 

Camp Creek 3900

 

Industrial

 

287

 

2,919

 

2,191

 

286

 

5,111

 

5,397

 

2,487

2005

2005

-49-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

 

Camp Creek 3909

 

Industrial

 

2,403

 

1,309

 

18,177

 

3,583

 

18,306

 

21,889

 

6,660

2014

2006

 

Camp Creek 3000

 

Industrial

 

1,163

 

1,020

 

1,450

 

1,258

 

2,375

 

3,633

 

1,942

2007

2007

 

Camp Creek 4800

 

Industrial

 

2,476

 

3,906

 

2,380

 

2,740

 

6,022

 

8,762

 

3,944

2008

2008

 

Camp Creek 4100

 

Industrial

 

3,130

 

9,115

 

553

 

3,327

 

9,471

 

12,798

 

4,292

2013

2013

 

Camp Creek 3700

 

Industrial

 

1,878

 

3,016

 

100

 

1,883

 

3,111

 

4,994

 

1,526

2014

2014

 

Camp Creek 4909

 

Industrial

 

7,807

 

14,321

 

3,826

 

7,851

 

18,103

 

25,954

 

6,534

2016

2016

 

Camp Creek 3707

 

Industrial

 

7,282

 

20,538

 

3

 

7,282

 

20,541

 

27,823

 

7,128

2017

2017

 

Camp Creek 4505

 

Industrial

 

4,505

 

9,697

 

3,708

 

4,505

 

13,405

 

17,910

 

2,991

2017

2017

 

Camp Creek 4900

 

Industrial

 

3,244

 

7,758

 

778

 

3,244

 

8,536

 

11,780

 

1,359

2019

2019

 

Camp Creek 4850

 

Industrial

 

5,428

 

7,169

 

197

 

5,428

 

7,366

 

12,794

 

911

2020

2020

 

1000 Logistics Way

 

Industrial

 

10,599

 

41,030

 

 

10,599

 

41,030

 

51,629

 

1,709

2021

2021

 

Camp Creek 6200

 

Industrial

 

5,609

 

15,301

 

 

5,609

 

15,301

 

20,910

 

177

2021

2021

 

2000 Centre Court

 

Industrial

 

3,938

 

10,297

 

 

3,938

 

10,297

 

14,235

 

43

2021

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

East Rutherford, New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

66-96 East Union Avenue

 

 

 

18,043

 

3,954

 

 

18,043

 

3,954

 

21,997

 

186

1969

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Easton, Pennsylvania

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33 Logistics Park 1610

 

Industrial

 

24,752

 

55,500

 

1,982

 

24,896

 

57,338

 

82,234

 

19,386

2016

2016

 

33 Logistics Park 1611

 

Industrial

 

17,979

 

20,882

 

1,970

 

17,979

 

22,852

 

40,831

 

8,385

2017

2017

 

33 Logistics Park 1620

 

Industrial

 

29,786

 

33,023

 

1,352

 

29,791

 

34,370

 

64,161

 

7,449

2018

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elk Grove Village, Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1717 Busse Road

 

Industrial

 

3,602

 

18,065

 

494

 

3,602

 

18,559

 

22,161

 

6,631

2004

2011

 

901 Chase Avenue

 

Industrial

 

10,405

 

8,961

 

39

 

10,405

 

9,000

 

19,405

 

1,101

2020

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ellenwood, Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2529 Old Anvil Block

 

Industrial

 

4,664

 

9,265

 

446

 

4,664

 

9,711

 

14,375

 

4,133

2014

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fairfield, Ohio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Union Centre Industrial 6019

 

Industrial

 

5,635

 

6,576

 

2,534

 

5,635

 

9,110

 

14,745

 

6,111

2008

2008

 

Union Centre Industrial 5855

 

Industrial

 

3,009

 

15,387

 

2,063

 

3,009

 

17,450

 

20,459

 

4,745

2016

2016

 

Fairfield Logistics Ctr 7940

 

Industrial

 

4,679

 

8,237

 

2,180

 

4,689

 

10,407

 

15,096

 

1,889

2018

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Flower Mound, Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lakeside Ranch 550

 

Industrial

 

4,619

 

19,299

 

488

 

4,619

 

19,787

 

24,406

 

6,730

2007

2011

 

Lakeside Ranch 1001

 

Industrial

 

5,662

 

23,061

 

2,317

 

5,662

 

25,378

 

31,040

 

3,724

2019

2019

 

Lakeside Ranch 350

 

Industrial

 

3,665

 

10,105

 

4,312

 

3,665

 

14,417

 

18,082

 

1,452

2019

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fontana, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-50-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

 

14970 Jurupa Ave

 

Grounds

 

17,306

 

 

 

17,306

 

 

17,306

 

1,158

n/a

2016

 

7953 Cherry Ave

 

Industrial

 

6,704

 

12,521

 

824

 

6,704

 

13,345

 

20,049

 

3,305

2017

2017

 

9988 Redwood Ave

 

Industrial

 

7,755

 

16,326

 

695

 

7,755

 

17,021

 

24,776

 

4,692

2016

2017

 

11250 Poplar Ave

 

Industrial

 

18,138

 

33,586

 

 

18,138

 

33,586

 

51,724

 

8,206

2016

2017

 

16171 Santa Ana Ave

 

Industrial

 

13,681

 

13,331

 

112

 

13,681

 

13,443

 

27,124

 

2,377

2018

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fort Lauderdale, Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interstate 95 2200

 

Industrial

 

9,332

 

13,401

 

2,123

 

9,332

 

15,524

 

24,856

 

3,319

2017

2017

 

Interstate 95 2100

 

Industrial

 

10,948

 

18,681

 

 

10,948

 

18,681

 

29,629

 

3,513

2017

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fort Worth, Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Riverpark 3300

 

Industrial

 

1,673

 

10,633

 

856

 

1,674

 

11,488

 

13,162

 

5,016

2007

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Franklin, Tennessee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aspen Grove Business 277

 

Industrial

 

936

 

2,919

 

3,954

 

936

 

6,873

 

7,809

 

3,852

1996

1999

 

Aspen Grove Business 320

 

Industrial

 

1,151

 

5,824

 

1,628

 

1,151

 

7,452

 

8,603

 

4,065

1996

1999

 

Aspen Grove Business 305

 

Industrial

 

970

 

4,677

 

1,300

 

970

 

5,977

 

6,947

 

3,245

1998

1999

 

Aspen Grove Business 400

 

Industrial

 

492

 

1,677

 

1,218

 

492

 

2,895

 

3,387

 

1,298

2002

2002

 

Brentwood South Business 119

 

Industrial

 

569

 

1,063

 

1,625

 

569

 

2,688

 

3,257

 

1,485

1990

1999

 

Brentwood South Business 121

 

Industrial

 

445

 

1,563

 

614

 

445

 

2,177

 

2,622

 

1,124

1990

1999

 

Brentwood South Business 123

 

Industrial

 

489

 

962

 

1,347

 

489

 

2,309

 

2,798

 

1,391

1990

1999

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Franklin Park, Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11501 West Irving Park Road

 

Industrial

 

3,900

 

2,702

 

1,835

 

3,900

 

4,537

 

8,437

 

2,321

2007

2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fremont, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48401 Fremont Blvd

 

 

 

33,621

 

19,407

 

 

33,621

 

19,407

 

53,028

 

708

2021

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fullerton, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

500 Burning Tree Rd

 

Industrial

 

7,336

 

4,435

 

42

 

7,336

 

4,477

 

11,813

 

1,269

1991

2018

 

700 Burning Tree Rd

 

Industrial

 

5,001

 

4,915

 

 

5,001

 

4,915

 

9,916

 

869

1991

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Garner, North Carolina

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greenfield North 600

 

Industrial

 

519

 

2,448

 

536

 

520

 

2,983

 

3,503

 

1,224

2006

2011

 

 

-51-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

 

Greenfield North 700

 

Industrial

 

407

 

2,054

 

295

 

408

 

2,348

 

2,756

 

919

2007

2011

 

Greenfield North 800

 

Industrial

 

381

 

5,772

 

858

 

383

 

6,628

 

7,011

 

2,232

2004

2011

 

Greenfield North 900

 

Industrial

 

367

 

5,792

 

1,764

 

370

 

7,553

 

7,923

 

2,746

2007

2011

 

Greenfield North 1000

 

Industrial

 

1,897

 

6,026

 

96

 

1,979

 

6,040

 

8,019

 

2,323

2016

2016

 

Greenfield North 1001

 

Industrial

 

2,517

 

5,494

 

2,523

 

2,610

 

7,924

 

10,534

 

2,462

2017

2017

 

N. Greenfield Pkwy

 

Grounds

 

189

 

222

 

10

 

189

 

232

 

421

 

259

n/a

2015

 

Greenfield North 1100

 

Industrial

 

1,870

 

5,623

 

(1)

 

1,870

 

5,622

 

7,492

 

514

2020

2020

 

Greenfield North 1201

 

Industrial

 

3,462

 

6,867

 

3,292

 

3,462

 

10,159

 

13,621

 

967

2020

2020

 

Greenfield North 1300

 

Industrial

 

6,112

 

 

 

6,112

 

 

6,112

 

217

2021

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Geneva, Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1800 Averill Road

 

Industrial

 

3,189

 

11,582

 

7,640

 

4,778

 

17,633

 

22,411

 

6,317

2013

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gibsonton, Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tampa Regional Ind Park 13111

 

Industrial

 

10,547

 

8,662

 

2,011

 

10,547

 

10,673

 

21,220

 

3,515

2017

2017

 

Tampa Regional Ind Park 13040

 

Industrial

 

13,184

 

13,475

 

2,987

 

13,184

 

16,462

 

29,646

 

3,468

2018

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Glendale Heights, Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

990 North Avenue

 

Industrial

 

12,144

 

5,933

 

3,854

 

12,324

 

9,607

 

21,931

 

1,850

2018

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grand Prairie, Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grand Lakes 4003

 

Industrial

 

3,206

 

9,124

 

14,038

 

4,361

 

22,007

 

26,368

 

6,487

2017

2006

 

Grand Lakes 3953

 

Industrial

 

11,853

 

11,851

 

13,674

 

11,853

 

25,525

 

37,378

 

16,448

2008

2008

 

1803 W. Pioneer Parkway

 

Industrial

 

3,158

 

15,389

 

97

 

3,158

 

15,486

 

18,644

 

5,203

2008

2011

 

Grand Lakes 4053

 

Industrial

 

2,468

 

6,599

 

1,242

 

2,468

 

7,841

 

10,309

 

1,656

2018

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Groveport, Ohio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Groveport Commerce Center 6200

 

Industrial

 

1,049

 

5,123

 

2,816

 

1,049

 

7,939

 

8,988

 

4,685

1999

1999

 

Groveport Commerce Center 6300

 

Industrial

 

510

 

2,395

 

2,321

 

510

 

4,716

 

5,226

 

2,507

2000

2000

 

Groveport Commerce Center 6295

 

Industrial

 

435

 

5,435

 

2,160

 

435

 

7,595

 

8,030

 

3,983

2000

2000

 

Groveport Commerce Center 6405

 

Industrial

 

1,207

 

10,322

 

992

 

1,207

 

11,314

 

12,521

 

4,780

2005

2005

 

RGLP North 2842

 

Industrial

 

5,680

 

22,366

 

843

 

5,680

 

23,209

 

28,889

 

6,905

2008

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hebron, Kentucky

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hebron 2305

 

Industrial

 

3,789

 

10,797

 

18,591

 

3,789

 

29,388

 

33,177

 

20,695

2006

2006

 

Hebron 2285

 

Industrial

 

6,790

 

6,730

 

5,138

 

6,813

 

11,845

 

18,658

 

8,333

2007

2007

 

Skyport 2350

 

Industrial

 

898

 

5,777

 

1,423

 

1,428

 

6,670

 

8,098

 

2,415

1997

2010

 

Skyport 2250

 

Industrial

 

1,190

 

8,680

 

1,714

 

1,393

 

10,191

 

11,584

 

3,562

1999

2010

 

Skyport 2245

 

Industrial

 

1,714

 

8,305

 

1,167

 

1,714

 

9,472

 

11,186

 

3,637

2000

2010

 

Skyport 2265

 

Industrial

 

1,153

 

6,038

 

846

 

1,153

 

6,884

 

8,037

 

2,783

2006

2010

 

Southpark 1990

 

Industrial

 

366

 

7,701

 

2

 

366

 

7,703

 

8,069

 

1,373

2016

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hialeah, Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-52-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

 

Countyline Corporate Park 3740

 

Industrial

 

18,934

 

11,560

 

45

 

18,934

 

11,605

 

30,539

 

3,331

2018

2018

 

Countyline Corporate Park 3780

 

Industrial

 

21,445

 

22,144

 

166

 

21,445

 

22,310

 

43,755

 

4,379

2018

2018

 

Countyline Corporate Park 3760

 

Industrial

 

32,802

 

52,633

 

153

 

32,802

 

52,786

 

85,588

 

8,949

2018

2018

 

Countyline Corporate Park 3840

 

Industrial

 

15,906

 

14,953

 

266

 

15,906

 

15,219

 

31,125

 

3,202

2018

2018

 

Countyline Corporate Park 3850

 

Industrial

 

18,270

 

17,567

 

179

 

18,270

 

17,746

 

36,016

 

2,549

2019

2019

 

Countyline Corporate Park 3870

 

Industrial

 

17,605

 

17,068

 

91

 

17,605

 

17,159

 

34,764

 

2,408

2019

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hialeah Gardens, Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Miami Ind Logistics Ctr 15002

 

Industrial

 

10,671

 

14,071

 

1,828

 

10,671

 

15,899

 

26,570

 

4,130

2017

2017

 

Miami Ind Logistics Ctr 14802

 

Industrial

 

10,800

 

14,236

 

3,635

 

10,800

 

17,871

 

28,671

 

4,574

2017

2017

 

Miami Ind Logistics Ctr 10701

 

Industrial

 

13,048

 

17,204

 

2,366

 

13,048

 

19,570

 

32,618

 

5,432

2017

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hopkins, Minnesota

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cornerstone 401

 

Industrial

 

1,454

 

7,623

 

2,462

 

1,454

 

10,085

 

11,539

 

6,062

1996

1997

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Houston, Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Point North 8210

 

Industrial

 

3,125

 

2,178

 

2,293

 

3,125

 

4,471

 

7,596

 

3,373

2008

2008

 

Point North 8120

 

Industrial

 

4,210

 

2,108

 

4,616

 

4,581

 

6,353

 

10,934

 

3,266

2013

2013

 

Point North 8111

 

Industrial

 

3,957

 

15,093

 

642

 

3,957

 

15,735

 

19,692

 

5,631

2014

2014

 

Point North 8411

 

Industrial

 

5,333

 

6,946

 

1,271

 

5,333

 

8,217

 

13,550

 

3,246

2015

2015

 

Westland 8323

 

Industrial

 

4,183

 

2,574

 

3,675

 

4,417

 

6,015

 

10,432

 

4,591

2008

2008

 

Westland 13788

 

Industrial

 

3,246

 

8,338

 

989

 

3,246

 

9,327

 

12,573

 

5,314

2011

2011

 

Gateway Northwest 20710

 

Industrial

 

7,204

 

8,028

 

4,167

 

7,204

 

12,195

 

19,399

 

5,217

2014

2014

 

Gateway Northwest 20702

 

Industrial

 

2,981

 

3,122

 

1,173

 

2,981

 

4,295

 

7,276

 

1,896

2014

2014

 

Gateway Northwest 20502

 

Industrial

 

2,987

 

5,342

 

21

 

2,987

 

5,363

 

8,350

 

2,206

2016

2016

 

22008 N Berwick Drive

 

Industrial

 

2,981

 

4,949

 

905

 

2,981

 

5,854

 

8,835

 

1,611

2002

2015

 

Gateway Northwest 20510

 

Industrial

 

6,787

 

11,501

 

792

 

6,787

 

12,293

 

19,080

 

3,098

2018

2018

 

Point North 8221

 

Industrial

 

6,503

 

10,357

 

1,441

 

6,503

 

11,798

 

18,301

 

2,117

2019

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Huntley, Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14100 Weber Drive

 

Industrial

 

7,539

 

34,069

 

78

 

7,539

 

34,147

 

41,686

 

8,068

2015

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hutchins, Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

801 Wintergreen Road

 

Industrial

 

2,288

 

9,115

 

1,482

 

2,288

 

10,597

 

12,885

 

3,926

2006

2006

 

Prime Pointe 1005

 

Industrial

 

5,865

 

19,420

 

59

 

5,865

 

19,479

 

25,344

 

5,340

2016

2016

 

Prime Pointe 1015

 

Industrial

 

8,356

 

16,319

 

2,257

 

8,170

 

18,762

 

26,932

 

3,704

2018

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indianapolis, Indiana

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Park 100 5550

 

Industrial

 

1,171

 

12,611

 

678

 

1,424

 

13,036

 

14,460

 

8,704

1997

1995

 

Park 100 Bldg 121 Land Lease

 

Grounds

 

3

 

 

 

3

 

 

3

 

n/a

2003

 

West 79th St. Parking Lot LL

 

Grounds

 

164

 

 

 

164

 

 

164

 

n/a

2006

 

North Airport Park 7750

 

Industrial

 

1,620

 

4,279

 

810

 

1,620

 

5,089

 

6,709

 

2,168

1997

2010

 

Park 100 5010

 

Industrial

 

621

 

1,687

 

568

 

621

 

2,255

 

2,876

 

1,144

1984

2010

 

Park 100 5134

 

Industrial

 

578

 

1,904

 

299

 

578

 

2,203

 

2,781

 

867

1984

2010

 

 

-53-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

 

Park 100 5302

 

Industrial

 

384

 

998

 

325

 

384

 

1,323

 

1,707

 

604

1989

2010

 

Park 100 5303

 

Industrial

 

384

 

1,515

 

348

 

384

 

1,863

 

2,247

 

772

1989

2010

 

Park 100 7225

 

Industrial

 

1,037

 

13,332

 

998

 

1,037

 

14,330

 

15,367

 

5,667

1996

2010

 

Park 100 4925

 

Industrial

 

1,152

 

8,569

 

2,319

 

1,152

 

10,888

 

12,040

 

4,471

2000

2010

 

8711 North River Crossing Blvd

 

HQ/Core Portfolio

17,387

 

1,211

 

24,259

 

70

 

1,211

 

24,329

 

25,540

 

2,108

2020

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Katy, Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3900 Peek Road

 

Industrial

 

8,584

 

14,385

 

4,645

 

8,584

 

19,030

 

27,614

 

1,351

2020

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kent, Washington

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21214 66th Ave South

 

Industrial

 

3,813

 

9,767

 

 

3,813

 

9,767

 

13,580

 

662

2016

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kutztown, Pennsylvania

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West Hills 9645

 

Industrial

 

15,340

 

47,981

 

623

 

15,340

 

48,604

 

63,944

 

16,192

2014

2014

 

West Hills 9677

 

Industrial

 

5,218

 

13,029

 

68

 

5,218

 

13,097

 

18,315

 

4,482

2015

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

La Mirada, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16501 Trojan Way

 

Industrial

 

23,503

 

30,945

 

225

 

23,503

 

31,170

 

54,673

 

11,572

2002

2012

 

16301 Trojan Way

 

Industrial

 

39,645

 

22,164

 

45

 

39,645

 

22,209

 

61,854

 

3,615

2018

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lancaster, Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lancaster 2820

 

Industrial

 

9,786

 

22,270

 

8

 

9,786

 

22,278

 

32,064

 

4,953

2018

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LaPorte, Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bayport Container Lot

 

Grounds

 

3,334

 

 

1,041

 

4,375

 

 

4,375

 

n/a

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lathrop, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16825 Murphy Parkway

 

Industrial

 

10,121

 

20,959

 

 

10,121

 

20,959

 

31,080

 

2021

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lawrenceville, Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

175 Alcovy Industrial Road

 

Industrial

 

1,480

 

2,935

 

45

 

1,487

 

2,973

 

4,460

 

1,268

2004

2004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lebanon, Indiana

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lebanon Park 185

 

Industrial

 

177

 

8,664

 

1,554

 

177

 

10,218

 

10,395

 

6,116

2000

1997

 

Lebanon Park 322

 

Industrial

 

340

 

6,230

 

1,479

 

340

 

7,709

 

8,049

 

4,360

1999

1999

 

Lebanon Park 500

 

Industrial

 

816

 

10,741

 

2,471

 

815

 

13,213

 

14,028

 

5,821

2005

2005

 

Lebanon Park 210

 

Industrial

 

156

 

3,427

 

109

 

156

 

3,536

 

3,692

 

1,379

1996

2010

 

Lebanon Park 311

 

Industrial

 

349

 

7,604

 

767

 

350

 

8,370

 

8,720

 

3,380

1998

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lebanon, Tennessee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Park 840 West 14840

 

Industrial

 

2,367

 

8,449

 

4,907

 

2,367

 

13,356

 

15,723

 

4,897

2006

2006

 

Park 840 East 1009

 

Industrial

 

7,731

 

12,462

 

1,782

 

7,852

 

14,123

 

21,975

 

7,216

2013

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Linden, New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-54-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

 

Legacy Commerce Center 801

 

Industrial

 

22,134

 

23,645

 

2,198

 

22,134

 

25,843

 

47,977

 

6,905

2014

2014

 

Legacy Commerce Center 301

 

Industrial

 

6,933

 

8,575

 

335

 

6,933

 

8,910

 

15,843

 

2,845

2015

2015

 

Legacy Commerce Center 901

 

Industrial

 

25,935

 

19,806

 

2,311

 

25,937

 

22,115

 

48,052

 

6,802

2016

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lithia Springs, Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2601 Skyview Drive

 

Industrial

 

4,282

 

9,534

 

58

 

4,282

 

9,592

 

13,874

 

2,816

2016

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lockport, Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lockport 16328

 

Industrial

 

3,339

 

17,446

 

460

 

3,339

 

17,906

 

21,245

 

3,659

2016

2017

 

Lockport 16410

 

Industrial

 

2,677

 

16,117

 

285

 

2,677

 

16,402

 

19,079

 

3,249

2016

2017

 

Lockport 16508

 

Industrial

 

4,520

 

17,472

 

2,616

 

4,520

 

20,088

 

24,608

 

4,362

2017

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lockbourne, Ohio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Creekside 2120

 

Industrial

 

2,868

 

15,406

 

1,031

 

2,868

 

16,437

 

19,305

 

6,312

2008

2012

 

Creekside 4555

 

Industrial

 

1,947

 

11,453

 

294

 

1,947

 

11,747

 

13,694

 

4,339

2005

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodi, New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

65 Industrial Road

 

Industrial

 

20,063

 

899

 

40

 

20,063

 

939

 

21,002

 

106

1965

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Logan Township, New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1130 Commerce Boulevard

 

Industrial

 

3,770

 

18,699

 

1,158

 

3,770

 

19,857

 

23,627

 

6,240

2002

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long Beach, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3700 Cover Street

 

Industrial

 

7,280

 

6,954

 

 

7,280

 

6,954

 

14,234

 

3,464

2012

2013

 

189 W Victoria St

 

Industrial

 

16,905

 

2,373

 

 

16,905

 

2,373

 

19,278

 

1979

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13344 S Main Street

 

Industrial

 

39,678

 

23,978

 

 

39,678

 

23,978

 

63,656

 

403

2021

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lynwood, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2700 East Imperial Highway

 

Industrial

 

15,230

 

17,865

 

56

 

15,230

 

17,921

 

33,151

 

6,338

1999

2011

 

11600 Alameda Street

 

Industrial

 

10,705

 

10,979

 

1,949

 

10,958

 

12,675

 

23,633

 

2,503

2017

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manteca, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

600 Spreckels Avenue

 

Industrial

 

4,851

 

18,985

 

416

 

4,851

 

19,401

 

24,252

 

7,117

1999

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maple Grove, Minnesota

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arbor Lakes 10500

 

Industrial

 

4,803

 

9,891

 

4,090

 

4,912

 

13,872

 

18,784

 

1,975

2018

2018

 

Arbor Lakes 10501

 

Industrial

 

5,363

 

17,713

 

85

 

5,363

 

17,798

 

23,161

 

2,727

2019

2019

 

Park 81 10750

 

Industrial

 

3,971

 

9,262

 

1

 

3,971

 

9,263

 

13,234

 

1,143

2019

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

McDonough, Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-55-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

 

Liberty Distribution 120

 

Industrial

 

615

 

8,117

 

733

 

615

 

8,850

 

9,465

 

4,925

1997

1999

 

Liberty Distribution 250

 

Industrial

 

2,273

 

10,910

 

7,946

 

3,416

 

17,713

 

21,129

 

8,521

2001

2001

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mechanicsburg, Pennsylvania

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

500 Independence Avenue

 

Industrial

 

4,494

 

15,007

 

883

 

4,499

 

15,885

 

20,384

 

5,099

2008

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Medley, Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Miami 27 Business Park 10300

 

Industrial

 

34,758

 

16,913

 

 

34,758

 

16,913

 

51,671

 

298

2021

2021

 

Miami 27 Business Park 10310

 

Industrial

 

15,275

 

11,412

 

 

15,275

 

11,412

 

26,687

 

255

2021

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Melrose Park, Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1600 North 25th Avenue

 

Industrial

 

5,907

 

17,516

 

299

 

5,907

 

17,815

 

23,722

 

7,744

2000

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Miami, Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9601 NW 112 Avenue

 

Industrial

 

11,626

 

14,651

 

8

 

11,626

 

14,659

 

26,285

 

5,599

2003

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minooka, Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midpoint Distribution 801

 

Industrial

 

6,282

 

30,802

 

627

 

6,282

 

31,429

 

37,711

 

9,838

2008

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Modesto, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1000 Oates Court

 

Industrial

 

10,115

 

16,944

 

428

 

10,115

 

17,372

 

27,487

 

8,440

2002

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Monroe Twp., New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

773 Cranbury South River Road

 

Industrial

 

3,001

 

36,527

 

199

 

3,001

 

36,726

 

39,727

 

7,609

2016

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moreno Valley, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17791 Perris Boulevard

 

Industrial

 

67,806

 

74,531

 

38

 

67,806

 

74,569

 

142,375

 

14,331

2018

2017

 

15810 Heacock Street

 

Industrial

 

9,727

 

18,882

 

2,770

 

9,727

 

21,652

 

31,379

 

3,389

2017

2017

 

24975 Nandina Ave

 

Industrial

 

13,322

 

17,214

 

214

 

13,322

 

17,428

 

30,750

 

2,172

2019

2019

 

24960 San Michele

 

Industrial

 

8,336

 

13,699

 

 

8,336

 

13,699

 

22,035

 

2,430

2019

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Morgans Point, Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Barbours Cut 1200

 

Industrial

 

889

 

7,140

 

90

 

889

 

7,230

 

8,119

 

2,661

2004

2010

 

Barbours Cut 1000

 

Industrial

 

868

 

7,311

 

168

 

868

 

7,479

 

8,347

 

2,756

2005

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Morrisville, North Carolina

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Perimeter Park 3000

 

Industrial

 

482

 

1,982

 

1,688

 

491

 

3,661

 

4,152

 

2,018

1989

1999

 

Perimeter Park 2900

 

Industrial

 

235

 

1,314

 

1,644

 

241

 

2,952

 

3,193

 

1,662

1990

1999

 

Perimeter Park 2800

 

Industrial

 

777

 

4,151

 

1,511

 

791

 

5,648

 

6,439

 

3,039

1992

1999

 

Perimeter Park 2700

 

Industrial

 

662

 

1,081

 

2,270

 

662

 

3,351

 

4,013

 

1,761

2001

2001

 

Woodlake 100

 

Industrial

 

633

 

3,183

 

2,080

 

1,132

 

4,764

 

5,896

 

2,824

1994

1999

 

Woodlake 101

 

Industrial

 

615

 

3,868

 

530

 

615

 

4,398

 

5,013

 

2,411

1997

1999

-56-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

 

Woodlake 200

 

Industrial

 

357

 

3,688

 

932

 

357

 

4,620

 

4,977

 

2,539

1999

1999

 

Woodlake 501

 

Industrial

 

640

 

5,477

 

1,032

 

640

 

6,509

 

7,149

 

3,283

1999

1999

 

Woodlake 400

 

Industrial

 

390

 

1,055

 

443

 

390

 

1,498

 

1,888

 

685

2004

2004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Myerstown, Pennsylvania

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Logistics Park 100

 

Industrial

 

16,936

 

29,564

 

83

 

16,936

 

29,647

 

46,583

 

2,742

2020

2020

 

Central Logistics Park 60

 

Industrial

 

16,058

 

26,546

 

 

16,058

 

26,546

 

42,604

 

807

2021

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Naperville, Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1835 W. Jefferson

 

Industrial

 

2,209

 

7,921

 

1,651

 

2,213

 

9,568

 

11,781

 

4,182

2005

2003

 

175 Ambassador Drive

 

Industrial

 

3,822

 

11,252

 

11

 

3,822

 

11,263

 

15,085

 

4,540

2006

2010

 

1860 West Jefferson

 

Industrial

 

7,016

 

35,581

 

1,113

 

7,016

 

36,694

 

43,710

 

16,272

2000

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nashville, Tennessee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Airpark East 800

 

Industrial

 

1,564

 

2,129

 

1,985

 

1,564

 

4,114

 

5,678

 

1,814

2002

2002

 

Nashville Business 3300

 

Industrial

 

936

 

4,773

 

1,914

 

936

 

6,687

 

7,623

 

3,822

1997

1999

 

Nashville Business 3438

 

Industrial

 

3,048

 

8,165

 

2,221

 

3,048

 

10,386

 

13,434

 

4,758

2005

2005

 

Four-Forty Business 700

 

Industrial

 

938

 

6,354

 

706

 

938

 

7,060

 

7,998

 

4,036

1997

1999

 

Four-Forty Business 684

 

Industrial

 

1,812

 

6,561

 

2,207

 

1,812

 

8,768

 

10,580

 

4,923

1998

1999

 

Four-Forty Business 782

 

Industrial

 

1,522

 

4,820

 

1,796

 

1,522

 

6,616

 

8,138

 

3,705

1997

1999

 

Four-Forty Business 784

 

Industrial

 

471

 

2,153

 

1,698

 

471

 

3,851

 

4,322

 

2,404

1999

1999

 

Four-Forty Business 701

 

Industrial

 

997

 

4,763

 

107

 

997

 

4,870

 

5,867

 

1,838

1996

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Newark, New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

429 Delancy Street

 

Industrial

 

60,393

 

85,359

 

959

 

60,486

 

86,225

 

146,711

 

8,090

2019

2019

 

740-768 Doremus Avenue

 

Grounds

 

106,552

 

 

 

106,552

 

 

106,552

 

n/a

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northlake, Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northlake Distribution 635

 

Industrial

 

5,721

 

9,008

 

1,574

 

5,721

 

10,582

 

16,303

 

4,991

2002

2002

 

Northlake Distribution 599

 

Industrial

 

2,823

 

5,685

 

3,400

 

2,823

 

9,085

 

11,908

 

2,988

2014

2006

 

200 Champion Way

 

Industrial

 

3,554

 

11,528

 

832

 

3,554

 

12,360

 

15,914

 

4,576

1997

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oakland, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1905 Dennison Street

 

Industrial

15,063

 

12,118

 

20,518

 

2

 

12,118

 

20,520

 

32,638

 

1,131

1956

2020

 

955 Kennedy Street

 

Industrial

9,519

 

13,053

 

9,764

 

 

13,053

 

9,764

 

22,817

 

736

1966

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ontario, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1656 Bon View

 

Industrial

 

9,551

 

250

 

 

9,551

 

250

 

9,801

 

23

1991

2021

 

2151 S Vintage Ave

 

Industrial

 

105,589

 

82,630

 

 

105,589

 

82,630

 

188,219

 

1,828

1991

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Orange, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

210 W Baywood Ave

 

Industrial

 

5,066

 

4,515

 

1,816

 

5,066

 

6,331

 

11,397

 

1,049

1989

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Orlando, Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2502 Lake Orange

 

Industrial

 

2,331

 

3,235

 

319

 

2,331

 

3,554

 

5,885

 

1,698

2003

2003

 

 

-57-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

 

Parksouth Distribution 2500

 

Industrial

 

565

 

4,360

 

1,714

 

570

 

6,069

 

6,639

 

3,287

1996

1999

 

Parksouth Distribution 2490

 

Industrial

 

493

 

4,170

 

654

 

498

 

4,819

 

5,317

 

2,764

1997

1999

 

Parksouth Distribution 2491

 

Industrial

 

593

 

3,150

 

1,963

 

597

 

5,109

 

5,706

 

2,719

1998

1999

 

Parksouth Distribution 9600

 

Industrial

 

649

 

4,111

 

1,128

 

653

 

5,235

 

5,888

 

3,091

1997

1999

 

Parksouth Distribution 9550

 

Industrial

 

1,030

 

4,207

 

3,521

 

1,035

 

7,723

 

8,758

 

3,813

1999

1999

 

Parksouth Distribution 2481

 

Industrial

 

725

 

2,245

 

1,567

 

730

 

3,807

 

4,537

 

2,142

2000

2000

 

Parksouth Distribution 9592

 

Industrial

 

623

 

1,646

 

99

 

623

 

1,745

 

2,368

 

845

2003

2003

 

Crossroads Business Park 301

 

Industrial

 

1,653

 

2,804

 

4,070

 

1,653

 

6,874

 

8,527

 

2,891

2006

2006

 

Crossroads Business Park 601

 

Industrial

 

2,701

 

3,571

 

2,059

 

2,701

 

5,630

 

8,331

 

3,244

2007

2007

 

7133 Municipal Drive

 

Industrial

 

5,817

 

6,820

 

29

 

5,817

 

6,849

 

12,666

 

1,296

2018

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Otsego, Minnesota

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gateway North 6301

 

Industrial

 

1,543

 

6,515

 

6,009

 

2,783

 

11,284

 

14,067

 

2,828

2017

2015

 

Gateway North 6651

 

Industrial

 

3,667

 

16,249

 

129

 

3,748

 

16,297

 

20,045

 

4,548

2015

2015

 

Gateway North 6701

 

Industrial

 

3,266

 

10,996

 

237

 

3,374

 

11,125

 

14,499

 

3,219

2014

2014

 

Gateway North 6651

 

Grounds

 

1,521

 

 

 

1,521

 

 

1,521

 

536

n/a

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pasadena, Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interport 13001

 

Industrial

 

5,715

 

30,961

 

781

 

5,655

 

31,802

 

37,457

 

10,451

2007

2013

 

Bayport 4035

 

Industrial

 

3,772

 

10,255

 

188

 

3,772

 

10,443

 

14,215

 

2,264

2008

2017

 

Bayport 4331

 

Industrial

 

7,638

 

30,213

 

125

 

7,638

 

30,338

 

37,976

 

6,970

2008

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Perris, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3500 Indian Avenue

 

Industrial

 

16,210

 

27,759

 

8,884

 

18,716

 

34,137

 

52,853

 

12,137

2015

2015

 

3300 Indian Avenue

 

Industrial

 

39,012

 

43,280

 

1,870

 

38,989

 

45,173

 

84,162

 

16,181

2017

2017

 

4323 Indian Ave

 

Industrial

 

20,525

 

30,125

 

470

 

20,525

 

30,595

 

51,120

 

4,644

2019

2019

 

4375 N Perris Blvd

 

Industrial

 

26,830

 

69,527

 

57

 

26,830

 

69,584

 

96,414

 

6,415

2020

2020

 

4501 Patterson Avenue

 

Industrial

 

28,211

 

49,869

 

2,621

 

28,211

 

52,490

 

80,701

 

5,042

2020

2020

 

728 W. Rider Street

 

Industrial

 

69,056

 

62,459

 

 

69,056

 

62,459

 

131,515

 

616

2021

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Piscataway, New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

141 Circle Drive North

 

Grounds

 

5,237

 

 

29

 

5,266

 

 

5,266

 

n/a

2020

 

150 Old New Brunswick Road

 

Industrial

 

52,134

 

45,883

 

 

52,134

 

45,883

 

98,017

 

1,090

2021

2021

 

600 Ridge Road

 

Industrial

 

102,080

 

63,847

 

 

102,080

 

63,847

 

165,927

 

114

2019

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plymouth, Minnesota

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Waterford Innovation Center

 

Industrial

 

2,689

 

9,897

 

113

 

2,689

 

10,010

 

12,699

 

2,221

2017

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pomona, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-58-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

 

1589 E 9th St.

 

Industrial

 

7,386

 

14,745

 

652

 

7,386

 

15,397

 

22,783

 

3,552

2016

2017

 

468 S Humane Way

 

Industrial

 

11,959

 

13,044

 

 

11,959

 

13,044

 

25,003

 

125

2017

2021

 

1941 Mission Blvd

 

Industrial

 

7,405

 

8,249

 

 

7,405

 

8,249

 

15,654

 

2017

2021

 

1943 Mission Blvd

 

Industrial

 

8,364

 

10,203

 

 

8,364

 

10,203

 

18,567

 

2017

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Perth Amboy, New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ePort 960

 

Industrial

 

14,425

 

23,463

 

2,014

 

14,425

 

25,477

 

39,902

 

4,674

2017

2017

 

ePort 980

 

Industrial

 

43,778

 

87,019

 

273

 

43,778

 

87,292

 

131,070

 

15,950

2017

2017

 

ePort 1000

 

Industrial

 

19,726

 

41,229

 

1,040

 

19,726

 

42,269

 

61,995

 

7,244

2017

2017

 

Steel Run Logistics Ctr Bldg 1

 

Industrial

 

31,987

 

23,948

 

388

 

32,318

 

24,005

 

56,323

 

2,277

2020

2020

 

Steel Run Logistics Ctr Bldg 2

 

Industrial

 

73,056

 

68,473

 

4,145

 

73,974

 

71,700

 

145,674

 

4,412

2020

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plainfield, Indiana

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plainfield 1551

 

Industrial

 

1,097

 

7,772

 

10,831

 

1,097

 

18,603

 

19,700

 

8,380

2015

2000

 

Plainfield 1581

 

Industrial

 

1,094

 

7,279

 

2,506

 

1,094

 

9,785

 

10,879

 

5,013

2000

2000

 

Plainfield 2209

 

Industrial

 

2,016

 

8,717

 

2,639

 

2,016

 

11,356

 

13,372

 

5,334

2002

2002

 

Plainfield 1390

 

Industrial

 

998

 

5,817

 

986

 

998

 

6,803

 

7,801

 

2,887

2004

2004

 

Plainfield 2425

 

Industrial

 

1,917

 

10,908

 

1,979

 

1,918

 

12,886

 

14,804

 

5,052

2006

2006

 

Home Depot trailer parking lot

 

Grounds

 

310

 

 

 

310

 

 

310

 

2018

2018

 

AllPoints Midwest Bldg. 1

 

Industrial

 

6,692

 

51,152

 

2,056

 

6,692

 

53,208

 

59,900

 

12,143

2008

2016

 

AllPoints Midwest Bldg. 4

 

Industrial

 

4,111

 

9,943

 

22

 

4,053

 

10,023

 

14,076

 

6,293

2012

2013

 

AllPoints Midwest Bldg. 10

 

Industrial

 

2,867

 

22,335

 

 

2,867

 

22,335

 

25,202

 

1,017

2018

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pompano Beach, Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Atlantic Business 1700

 

Industrial

 

2,743

 

8,821

 

1,849

 

2,743

 

10,670

 

13,413

 

4,259

2000

2010

 

Atlantic Business 1800

 

Industrial

 

2,308

 

8,381

 

564

 

2,308

 

8,945

 

11,253

 

3,439

2001

2010

 

Atlantic Business 1855

 

Industrial

 

2,395

 

8,162

 

234

 

2,395

 

8,396

 

10,791

 

3,107

2001

2010

 

Atlantic Business 2022

 

Industrial

 

1,563

 

5,885

 

41

 

1,563

 

5,926

 

7,489

 

2,190

2002

2010

 

Atlantic Business 1914

 

Industrial

 

1,589

 

5,332

 

31

 

1,589

 

5,363

 

6,952

 

1,982

2002

2010

 

Atlantic Business 2003

 

Industrial

 

1,716

 

5,918

 

831

 

1,716

 

6,749

 

8,465

 

2,876

2002

2010

 

Atlantic Business 1901

 

Industrial

 

1,729

 

6,199

 

381

 

1,729

 

6,580

 

8,309

 

2,397

2004

2010

 

Atlantic Business 2200

 

Industrial

 

1,732

 

6,012

 

843

 

1,732

 

6,855

 

8,587

 

2,802

2004

2010

 

Atlantic Business 2100

 

Industrial

 

1,723

 

6,130

 

141

 

1,723

 

6,271

 

7,994

 

2,306

2002

2010

 

Atlantic Business 2201

 

Industrial

 

1,901

 

4,050

 

121

 

1,901

 

4,171

 

6,072

 

1,534

2005

2010

 

Atlantic Business 2101

 

Industrial

 

1,790

 

6,682

 

122

 

1,791

 

6,803

 

8,594

 

2,479

2004

2010

 

Atlantic Business 2103

 

Industrial

 

1,400

 

3,628

 

118

 

1,401

 

3,745

 

5,146

 

1,412

2005

2010

 

Copans Business Park 1571

 

Industrial

 

1,482

 

3,646

 

367

 

1,482

 

4,013

 

5,495

 

1,480

1989

2010

-59-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

 

Copans Business Park 1521

 

Industrial

 

1,543

 

3,101

 

309

 

1,544

 

3,409

 

4,953

 

1,305

1989

2010

 

Park Central 3250

 

Industrial

 

1,463

 

1,997

 

10

 

1,463

 

2,007

 

3,470

 

799

1999

2010

 

Park Central 3760

 

Industrial

 

2,685

 

2,491

 

1,682

 

2,685

 

4,173

 

6,858

 

1,647

1995

2010

 

Pompano Commerce Center 2901

 

Industrial

 

2,177

 

3,896

 

789

 

2,178

 

4,684

 

6,862

 

1,758

2010

2010

 

Pompano Commerce Center 3101

 

Industrial

 

2,905

 

4,095

 

571

 

2,916

 

4,655

 

7,571

 

1,805

2015

2015

 

Pompano Commerce Center 2951

 

Industrial

 

2,177

 

4,465

 

37

 

2,178

 

4,501

 

6,679

 

1,720

2010

2010

 

Pompano Commerce Center 3151

 

Industrial

 

2,897

 

3,939

 

121

 

2,908

 

4,049

 

6,957

 

1,369

2015

2015

 

Sample 95 Business Park 3101

 

Industrial

 

2,860

 

6,115

 

565

 

2,860

 

6,680

 

9,540

 

2,464

1999

2010

 

Sample 95 Business Park 3001

 

Industrial

 

2,568

 

6,135

 

121

 

2,568

 

6,256

 

8,824

 

2,264

1999

2011

 

Sample 95 Business Park 3035

 

Industrial

 

3,218

 

4,288

 

411

 

3,218

 

4,699

 

7,917

 

1,759

1999

2011

 

Sample 95 Business Park 3135

 

Industrial

 

1,463

 

4,890

 

858

 

1,463

 

5,748

 

7,211

 

2,441

1999

2010

 

Copans Business Park 1551

 

Industrial

 

1,608

 

3,146

 

667

 

1,609

 

3,812

 

5,421

 

1,636

1989

2011

 

Copans Business Park 1501

 

Industrial

 

1,723

 

3,367

 

365

 

1,723

 

3,732

 

5,455

 

1,339

1989

2011

 

Park Central 1700

 

Industrial

 

3,584

 

6,361

 

863

 

3,585

 

7,223

 

10,808

 

2,760

1998

2011

 

Park Central 2101

 

Industrial

 

2,336

 

5,756

 

1,135

 

2,337

 

6,890

 

9,227

 

2,736

1998

2011

 

Park Central 3300

 

Industrial

 

1,417

 

2,846

 

434

 

1,417

 

3,280

 

4,697

 

1,309

1996

2011

 

Park Central 100

 

Industrial

 

1,300

 

1,992

 

660

 

1,300

 

2,652

 

3,952

 

1,083

1998

2011

 

Park Central 1300

 

Industrial

 

2,113

 

3,021

 

2,178

 

2,113

 

5,199

 

7,312

 

2,484

1997

2011

 

Copans 95 1731

 

Industrial

 

3,511

 

5,889

 

1,749

 

3,518

 

7,631

 

11,149

 

864

2019

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Port Wentworth, Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Logistics Way

 

Industrial

4,019

 

1,975

 

11,043

 

2,283

 

2,005

 

13,296

 

15,301

 

5,561

2006

2006

 

500 Expansion Boulevard

 

Industrial

1,903

 

649

 

5,842

 

144

 

649

 

5,986

 

6,635

 

2,202

2006

2008

 

400 Expansion Boulevard

 

Industrial

 

1,636

 

13,186

 

2,798

 

1,636

 

15,984

 

17,620

 

5,223

2007

2008

 

605 Expansion Boulevard

 

Industrial

 

1,615

 

6,852

 

5,273

 

1,615

 

12,125

 

13,740

 

2,833

2020

2008

 

405 Expansion Boulevard

 

Industrial

 

535

 

3,192

 

50

 

535

 

3,242

 

3,777

 

1,088

2008

2009

 

600 Expansion Boulevard

 

Industrial

 

1,248

 

9,392

 

33

 

1,248

 

9,425

 

10,673

 

3,139

2008

2009

 

602 Expansion Boulevard

 

Industrial

 

1,840

 

10,981

 

88

 

1,859

 

11,050

 

12,909

 

3,617

2009

2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Raleigh, North Carolina

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Walnut Creek 540

 

Industrial

 

419

 

1,651

 

1,054

 

419

 

2,705

 

3,124

 

1,287

2001

2001

 

Walnut Creek 4000

 

Industrial

 

456

 

2,078

 

492

 

456

 

2,570

 

3,026

 

1,287

2001

2001

 

Walnut Creek 3080

 

Industrial

 

679

 

2,766

 

1,534

 

679

 

4,300

 

4,979

 

2,055

2001

2001

 

Walnut Creek 3070

 

Industrial

 

913

 

1,187

 

1,500

 

913

 

2,687

 

3,600

 

1,198

2004

2004

 

Walnut Creek 3071

 

Industrial

 

1,718

 

2,746

 

618

 

1,718

 

3,364

 

5,082

 

2,321

2008

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-60-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

Rancho Cucamonga, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9189 Utica Ave

 

Industrial

 

5,794

 

12,646

 

265

 

5,794

 

12,911

 

18,705

 

3,278

2016

2017

 

10415 8th Street

 

Industrial

 

8,641

 

9,790

 

 

8,641

 

9,790

 

18,431

 

144

2021

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rancho Dominguez, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18700 Laurel Park Rd

 

Industrial

 

8,080

 

2,987

 

456

 

8,438

 

3,085

 

11,523

 

913

1971

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redlands, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2300 W. San Bernadino Ave

 

Industrial

 

20,031

 

17,968

 

1,911

 

20,031

 

19,879

 

39,910

 

8,710

2001

2013

 

9180 Alabama St.

 

Industrial

 

52,999

 

52,226

 

 

52,999

 

52,226

 

105,225

 

1,958

2021

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Richmond, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2041 Factory Street

 

Industrial

 

8,132

 

22,266

 

 

8,132

 

22,266

 

30,398

 

2,723

2000

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Romeoville, Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

875 W. Crossroads Parkway

 

Industrial

 

4,113

 

7,274

 

1,685

 

4,113

 

8,959

 

13,072

 

3,665

2005

2005

 

Crossroads 1255

 

Industrial

 

2,350

 

9,217

 

3,090

 

2,350

 

12,307

 

14,657

 

5,250

1999

2010

 

Crossroads 801

 

Industrial

 

2,622

 

6,184

 

305

 

2,622

 

6,489

 

9,111

 

4,522

2009

2010

 

1341-1343 Enterprise Drive

 

Industrial

 

3,076

 

12,150

 

394

 

3,076

 

12,544

 

15,620

 

2,930

2015

2015

 

50-56 N. Paragon

 

Industrial

 

3,985

 

5,433

 

1,212

 

3,985

 

6,645

 

10,630

 

2,174

2017

2017

 

Airport Logistics Center I

 

Industrial

 

9,133

 

17,187

 

5,843

 

11,282

 

20,881

 

32,163

 

2,998

2019

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Roseville, Minnesota

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2215 Highway 36 West

 

Industrial

 

1,132

 

5,931

 

1,283

 

1,132

 

7,214

 

8,346

 

2,852

1998

2011

 

2420 Long Lake Road

 

Industrial

 

939

 

4,135

 

1,078

 

939

 

5,213

 

6,152

 

1,983

2000

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Leandro, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1919 Williams Street

 

Grounds

 

27,739

 

2,038

 

493

 

27,739

 

2,531

 

30,270

 

574

n/a

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Santa Fe Springs, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13215 Cambridge Street

 

Industrial

 

3,558

 

10,167

 

 

3,558

 

10,167

 

13,725

 

122

2021

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savannah, Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

198 Gulfstream

 

Industrial

 

475

 

3,650

 

956

 

476

 

4,605

 

5,081

 

1,706

1997

2006

 

194 Gulfstream

 

Industrial

 

358

 

2,359

 

285

 

358

 

2,644

 

3,002

 

1,058

1998

2006

 

190 Gulfstream

 

Industrial

 

599

 

4,134

 

372

 

599

 

4,506

 

5,105

 

1,849

1999

2006

 

250 Grange Road

 

Industrial

 

771

 

7,776

 

51

 

771

 

7,827

 

8,598

 

3,130

2002

2006

 

248 Grange Road

 

Industrial

 

529

 

3,180

 

8

 

529

 

3,188

 

3,717

 

1,278

2002

2006

 

318 Grange Road

 

Industrial

 

759

 

4,131

 

892

 

759

 

5,023

 

5,782

 

1,900

2001

2006

 

246 Grange Road

 

Industrial

2,096

 

972

 

7,486

 

744

 

972

 

8,230

 

9,202

 

3,123

2006

2006

-61-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

 

163 Portside Court

 

Industrial

 

5,260

 

7,746

 

260

 

5,260

 

8,006

 

13,266

 

3,212

2004

2006

 

151 Portside Court

 

Industrial

 

840

 

7,117

 

1,398

 

790

 

8,565

 

9,355

 

3,298

2003

2006

 

175 Portside Court

 

Industrial

4,206

 

3,740

 

13,344

 

1,619

 

4,229

 

14,474

 

18,703

 

5,831

2005

2006

 

-62-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

 

235 Jimmy Deloach Parkway

 

Industrial

 

934

 

7,201

 

1,277

 

893

 

8,519

 

9,412

 

3,529

2001

2006

 

239 Jimmy Deloach Parkway

 

Industrial

 

934

 

6,424

 

732

 

934

 

7,156

 

8,090

 

2,961

2001

2006

 

246 Jimmy Deloach Parkway

 

Industrial

1,274

 

863

 

4,878

 

33

 

806

 

4,968

 

5,774

 

1,999

2006

2006

 

200 Logistics Way

 

Industrial

2,955

 

878

 

9,274

 

1,337

 

883

 

10,606

 

11,489

 

3,513

2006

2008

 

2509 Dean Forest Road

 

Industrial

 

2,080

 

5,987

 

2,477

 

2,602

 

7,942

 

10,544

 

3,236

2008

2011

 

276 Jimmy Deloach Parkway

 

Industrial

 

6,772

 

6,405

 

327

 

6,772

 

6,732

 

13,504

 

1,211

2019

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sea Brook, Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bayport Logistics 5300

 

Industrial

 

1,578

 

11,361

 

195

 

1,577

 

11,557

 

13,134

 

4,304

2009

2010

 

Bayport Logistics 5801

 

Industrial

 

5,116

 

7,663

 

251

 

5,116

 

7,914

 

13,030

 

3,021

2015

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shakopee, Minnesota

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3880 4th Avenue East

 

Industrial

 

1,023

 

6,102

 

36

 

1,049

 

6,112

 

7,161

 

2,083

2000

2011

 

Gateway South 2301

 

Industrial

 

2,648

 

11,898

 

91

 

2,647

 

11,990

 

14,637

 

2,881

2016

2016

 

Gateway South 2101

 

Industrial

 

4,273

 

16,252

 

90

 

4,273

 

16,342

 

20,615

 

3,406

2017

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sharonville, Ohio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mosteller 11400

 

Industrial

 

408

 

2,705

 

3,773

 

408

 

6,478

 

6,886

 

3,190

1997

1997

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

South Brunswick, New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10 Broadway Road

 

Industrial

 

15,168

 

13,916

 

1,226

 

15,168

 

15,142

 

30,310

 

4,445

2017

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stafford, Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10225 Mula Road

 

Industrial

 

3,502

 

2,656

 

3,845

 

3,502

 

6,501

 

10,003

 

3,987

2008

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sterling, Virginia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TransDulles Centre 22601

 

Industrial

 

1,700

 

5,001

 

602

 

1,700

 

5,603

 

7,303

 

3,022

2004

2016

 

TransDulles Centre 22620

 

Industrial

 

773

 

1,957

 

16

 

773

 

1,973

 

2,746

 

1,063

1999

2016

 

TransDulles Centre 22626

 

Industrial

 

1,544

 

3,874

 

321

 

1,544

 

4,195

 

5,739

 

2,198

1999

2016

 

TransDulles Centre 22633

 

Industrial

 

702

 

1,586

 

34

 

702

 

1,620

 

2,322

 

861

2004

2016

 

TransDulles Centre 22635

 

Industrial

 

1,753

 

4,182

 

17

 

1,753

 

4,199

 

5,952

 

2,270

1999

2016

 

TransDulles Centre 22645

 

Industrial

 

1,228

 

3,411

 

379

 

1,228

 

3,790

 

5,018

 

1,985

2005

2016

 

TransDulles Centre 22714

 

Industrial

 

3,973

 

3,535

 

1,251

 

3,973

 

4,786

 

8,759

 

3,045

2007

2007

 

TransDulles Centre 22750

 

Industrial

 

2,068

 

4,970

 

357

 

2,068

 

5,327

 

7,395

 

2,802

2003

2016

 

TransDulles Centre 22815

 

Industrial

 

7,685

 

5,713

 

414

 

7,685

 

6,127

 

13,812

 

3,634

2000

2016

 

TransDulles Centre 22825

 

Industrial

 

1,758

 

4,951

 

305

 

1,758

 

5,256

 

7,014

 

2,761

1997

2016

 

TransDulles Centre 22879

 

Industrial

 

2,828

 

8,425

 

399

 

2,828

 

8,824

 

11,652

 

4,648

1989

2016

 

TransDulles Centre 22880

 

Industrial

 

2,311

 

4,922

 

10

 

2,311

 

4,932

 

7,243

 

2,785

1998

2016

 

TransDulles Centre 46213

 

Industrial

 

5,912

 

3,965

 

462

 

5,912

 

4,427

 

10,339

 

2,105

2015

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sumner, Washington

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13501 38th Street East

 

Industrial

 

16,032

 

4,954

 

332

 

16,032

 

5,286

 

21,318

 

5,277

2005

2007

-63-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

 

4800 E Valley Highway

 

Industrial

 

12,567

 

21,838

 

 

12,567

 

21,838

 

34,405

 

3,707

2004

2019

 

1510 Puyallup Street

 

Industrial

 

12,040

 

13,225

 

 

12,040

 

13,225

 

25,265

 

175

2021

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suwanee, Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Horizon Business 90

 

Industrial

 

153

 

1,143

 

221

 

153

 

1,364

 

1,517

 

497

2002

2010

 

Horizon Business 225

 

Industrial

 

388

 

2,048

 

703

 

389

 

2,750

 

3,139

 

1,289

1990

2010

 

Horizon Business 250

 

Industrial

 

1,381

 

5,660

 

1,172

 

1,381

 

6,832

 

8,213

 

2,848

1997

2010

 

Horizon Business 70

 

Industrial

 

813

 

3,397

 

1,015

 

812

 

4,413

 

5,225

 

1,779

1998

2010

 

Horizon Business 2780

 

Industrial

 

972

 

5,576

 

2,128

 

972

 

7,704

 

8,676

 

2,718

1997

2010

 

Horizon Business 25

 

Industrial

 

615

 

2,390

 

2,007

 

614

 

4,398

 

5,012

 

2,008

1999

2010

 

Horizon Business 2790

 

Industrial

 

780

 

4,952

 

 

780

 

4,952

 

5,732

 

1,899

2006

2010

 

1000 Northbrook Parkway

 

Industrial

 

643

 

2,974

 

729

 

643

 

3,703

 

4,346

 

1,618

1986

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tampa, Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fairfield Distribution 8640

 

Industrial

 

483

 

2,359

 

1,080

 

487

 

3,435

 

3,922

 

1,733

1998

1999

 

Fairfield Distribution 4720

 

Industrial

 

530

 

4,624

 

590

 

534

 

5,210

 

5,744

 

2,854

1998

1999

 

Fairfield Distribution 4758

 

Industrial

 

334

 

2,658

 

756

 

338

 

3,410

 

3,748

 

1,792

1999

1999

 

Fairfield Distribution 8600

 

Industrial

 

600

 

1,185

 

2,084

 

604

 

3,265

 

3,869

 

1,921

1999

1999

 

Fairfield Distribution 4901

 

Industrial

 

488

 

2,425

 

1,136

 

488

 

3,561

 

4,049

 

1,875

2000

2000

 

Fairfield Distribution 4727

 

Industrial

 

555

 

3,348

 

1,785

 

555

 

5,133

 

5,688

 

2,299

2001

2001

 

Fairfield Distribution 4701

 

Industrial

 

394

 

1,350

 

2,244

 

394

 

3,594

 

3,988

 

1,509

2001

2001

 

Fairfield Distribution 4661

 

Industrial

 

444

 

1,640

 

879

 

444

 

2,519

 

2,963

 

1,191

2004

2004

 

Eagle Creek Business 8701

 

Industrial

 

1,286

 

2,331

 

2,702

 

1,287

 

5,032

 

6,319

 

2,407

2006

2006

 

Eagle Creek Business 8651

 

Industrial

 

2,354

 

1,661

 

1,660

 

2,354

 

3,321

 

5,675

 

2,975

2007

2007

 

Eagle Creek Business 8601

 

Industrial

 

2,332

 

2,229

 

892

 

2,332

 

3,121

 

5,453

 

2,596

2007

2007

 

Pinebrooke Bus Center 10350

 

Industrial

 

2,457

 

6,211

 

393

 

2,457

 

6,604

 

9,061

 

517

2020

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Teterboro, New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Catherine Street

 

Industrial

 

14,376

 

18,788

 

11

 

14,376

 

18,799

 

33,175

 

4,652

2016

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tracy, California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1400 Pescadero Avenue

 

Industrial

 

9,633

 

39,644

 

 

9,633

 

39,644

 

49,277

 

15,142

2008

2013

 

1124 E Pescadero Ave

 

Grounds

 

24,944

 

 

 

24,944

 

 

24,944

 

768

2021

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West Chester, Ohio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

World Park Union Centre 9287

 

Industrial

 

582

 

827

 

7,518

 

582

 

8,345

 

8,927

 

3,364

2006

2006

 

World Park Union Centre 9271

 

Industrial

 

557

 

5,923

 

528

 

557

 

6,451

 

7,008

 

2,804

2004

2004

 

World Park Union Centre 9266

 

Industrial

 

956

 

5,951

 

440

 

956

 

6,391

 

7,347

 

2,535

1999

2010

 

World Park Union Centre 9451

 

Industrial

 

1,036

 

6,053

 

873

 

1,036

 

6,926

 

7,962

 

2,685

1999

2010

 

World Park Union Centre 5443

 

Industrial

 

935

 

4,753

 

429

 

935

 

5,182

 

6,117

 

2,019

2005

2010

 

World Park Union Centre 9107

 

Industrial

 

986

 

5,962

 

1,578

 

986

 

7,540

 

8,526

 

3,305

1999

2010

-64-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Duke Realty Corporation and Duke Realty Limited Partnership

Real Estate and Accumulated Depreciation

December 31, 2021

(in thousands of U.S. dollars, as applicable)

 

Schedule III

 

 

 

 

 

 

Initial Cost

 

Cost Capitalized

Subsequent to

Development or Acquisition

 

Gross Book Value at 12/31/2021

 

 

 

 

 

Name

 

Asset Type

Encumbrances

 

Land

 

Buildings

 

 

Land/Land Imp

 

Bldgs/TI

 

Total (1)

 

Accum. Depr. (2)

Year Constructed/Renovated

Year Acquired

 

World Park Union Centre 9245

 

Industrial

 

1,011

 

5,535

 

782

 

1,010

 

6,318

 

7,328

 

2,515

2001

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West Palm Beach, Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Park of Commerce 5655

 

Industrial

 

1,417

 

1,728

 

310

 

1,417

 

2,038

 

3,455

 

757

2010

2010

 

Park of Commerce 5720

 

Industrial

 

1,872

 

3,633

 

844

 

2,032

 

4,317

 

6,349

 

1,636

2010

2010

 

Airport Center 1701

 

Industrial

 

2,112

 

5,844

 

689

 

2,112

 

6,533

 

8,645

 

2,628

2002

2010

 

Airport Center 1805

 

Industrial

 

1,478

 

4,445

 

251

 

1,479

 

4,695

 

6,174

 

1,785

2002

2010

 

Airport Center 1865

 

Industrial

 

1,300

 

4,168

 

773

 

1,300

 

4,941

 

6,241

 

1,843

2002

2010

 

Park of Commerce #4

 

Grounds

 

5,882

 

 

 

5,882

 

 

5,882

 

n/a

2011

 

Park of Commerce #5

 

Grounds

 

6,258

 

 

 

6,258

 

 

6,258

 

n/a

2011

 

Turnpike Crossing 1315

 

Industrial

 

7,390

 

5,391

 

353

 

7,390

 

5,744

 

13,134

 

2,393

2016

2016

 

Turnpike Crossing 1333

 

Industrial

 

6,255

 

4,560

 

975

 

6,255

 

5,535

 

11,790

 

2,439

2016

2016

 

Turnpike Crossing 6747

 

Industrial

 

10,607

 

7,112

 

2,786

 

10,607

 

9,898

 

20,505

 

3,301

2017

2017

 

Turnpike Crossing 6729

 

Industrial

 

8,576

 

7,506

 

723

 

8,576

 

8,229

 

16,805

 

1,902

2018

2018

 

Turnpike Crossing 6711

 

Industrial

 

8,328

 

7,210

 

38

 

8,340

 

7,236

 

15,576

 

927

2019

2019

 

Turnpike Crossing 6717

 

Industrial

 

7,849

 

9,542

 

1,378

 

7,850

 

10,919

 

18,769

 

947

2020

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wilmer, TX

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

110 Sunridge Blvd

 

Industrial

 

5,692

 

18,751

 

 

5,692

 

18,751

 

24,443

 

407

2021

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wind Gap, Pennsylvania

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1380 Jacobsburg Road

 

Industrial

 

15,500

 

25,247

 

753

 

15,500

 

26,000

 

41,500

 

4,555

2017

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wood-Ridge, New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 Ethel Boulevard

 

Industrial

 

18,776

 

24,752

 

32

 

18,776

 

24,784

 

43,560

 

3,009

2019

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accum. Depr. on Improvements of Undeveloped Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

561

 

 

 

Eliminations

 

 

 

 

 

 

 

 

(20)

 

(16)

 

(4)

 

(20)

 

9

 

 

 

Properties held-for-sale

 

 

 

 

 

 

 

 

 

 

(67,818)

 

(102,867)

 

(170,685)

 

(36,785)

 

 

 

 

 

 

59,722

 

3,480,500

 

5,473,564

 

660,060

 

3,435,591

 

6,007,848

 

9,443,439

 

1,684,413

 

 

 

(1)

The tax basis (in thousands) of our real estate assets at December 31, 2021 was approximately $8,734,029 (unaudited) for federal income tax purposes.

 

(2)

Depreciation of real estate is computed using the straight-line method not to exceed 40 years for buildings and 15 years for land improvements for properties that we develop, and not to exceed 30 years for buildings and 10 years for land improvements for properties that we acquire.  Tenant improvements are depreciated over shorter periods based on lease terms (generally 3 to 10 years).

 

 

-65-


DUKE REALTY CORPORATION AND DUKE REALTY LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

 

Real Estate Assets

 

Accumulated Depreciation

 

 

2021

 

2020

 

2019

 

2021

 

2020

 

2019

Balance at beginning of year

 

$8,768,432

 

$7,851,278

 

$7,248,346

 

$1,665,284

 

$1,487,593

 

$1,345,060

Acquisitions

 

595,719

 

410,003

 

205,390

 

 

 

 

 

 

Construction costs and tenant improvements

 

979,367

 

796,312

 

635,173

 

 

 

 

 

 

Depreciation expense

 

 

 

 

 

 

 

304,935

 

297,158

 

272,422

Cost of real estate sold or contributed

 

(598,445)

 

(203,502)

 

(176,603)

 

(118,072)

 

(33,808)

 

(68,861)

Write-off of fully depreciated assets

 

(130,949)

 

(85,659)

 

(61,028)

 

(130,949)

 

(85,659)

 

(61,028)

Balance at end of year including held-for-sale

 

$9,614,124

 

$8,768,432

 

$7,851,278

 

$1,721,198

 

$1,665,284

 

$1,487,593

Properties held-for-sale

 

(170,685)

 

(72,754)

 

(23,401)

 

(36,785)

 

(5,976)

 

(7,132)

Balance at end of year excluding held-for-sale

 

$9,443,439

 

$8,695,678

 

$7,827,877

 

$1,684,413

 

$1,659,308

 

$1,480,461

Other real estate investments

 

172,637

 

49,477

 

165,500

 

 

 

 

 

 

Real estate assets

 

$9,616,076

 

$8,745,155

 

$7,993,377

 

 

 

 

 

 

 

 

 

 

See Accompanying Notes to Independent Auditors' Report

-66-