Real Estate Investments And Accumulated Depreciation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Location |
|
Property Type |
|
Year Built |
|
Acquired |
|
Related Encumbrances |
|
Initial Costs |
|
Costs Capitalized Subsequent to Acquisition (c) |
|
Gross Amount at Which Carried at Close of Period (a) |
|
Total (d) |
|
Accumulated Depreciation (b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land |
|
Building and Improvements |
|
|
Land |
|
Building and Improvements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEW JERSEY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bergen County |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Park Ridge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The James |
|
Multifamily |
|
2021 |
|
— |
|
— |
|
|
12,047 |
|
|
114,208 |
|
|
18 |
|
|
12,047 |
|
|
114,226 |
|
|
126,273 |
|
|
1,298 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Essex County |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Millburn (Short Hills) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Upton |
|
Multifamily |
|
2021 |
|
— |
|
74,467 |
|
|
2,850 |
|
|
— |
|
|
91,993 |
|
|
2,850 |
|
|
91,993 |
|
|
94,843 |
|
|
5,531 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hudson County |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jersey City |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Harborside Plaza 2 |
|
Office |
|
1990 |
|
1996 |
|
— |
|
|
17,655 |
|
|
101,546 |
|
|
85,609 |
|
|
8,363 |
|
|
196,447 |
|
|
204,810 |
|
|
95,016 |
|
|
|
|
Harborside Plaza 3 |
|
Office |
|
1990 |
|
1996 |
|
— |
|
|
17,655 |
|
|
101,878 |
|
|
85,277 |
|
|
8,363 |
|
|
196,447 |
|
|
204,810 |
|
|
95,016 |
|
|
|
|
Harborside Plaza 5 |
|
Office |
|
2002 |
|
2002 |
|
— |
|
|
6,218 |
|
|
170,682 |
|
|
63,534 |
|
|
5,705 |
|
|
234,729 |
|
|
240,434 |
|
|
125,140 |
|
|
|
|
Harborside Plaza 6 |
|
Office |
|
2000 |
|
2000 |
|
— |
|
|
1,244 |
|
|
56,144 |
|
|
9,338 |
|
|
991 |
|
|
65,735 |
|
|
66,726 |
|
|
26,182 |
|
|
|
|
Liberty Towers |
|
Multifamily |
|
2003 |
|
2019 |
|
264,293 |
|
|
66,670 |
|
|
328,347 |
|
|
7,482 |
|
|
66,670 |
|
|
335,829 |
|
|
402,499 |
|
|
28,980 |
|
|
|
|
BLVD 475 N/S |
|
Multifamily |
|
2011 |
|
2017 |
|
164,929 |
|
|
58,761 |
|
|
240,871 |
|
|
7,645 |
|
|
58,761 |
|
|
248,516 |
|
|
307,277 |
|
|
41,041 |
|
|
|
|
Soho Lofts |
|
Multifamily |
|
2017 |
|
2019 |
|
159,230 |
|
|
27,601 |
|
|
224,039 |
|
|
5,438 |
|
|
27,601 |
|
|
229,477 |
|
|
257,078 |
|
|
25,778 |
|
|
|
|
BLVD 425 |
|
Multifamily |
|
2003 |
|
2018 |
|
130,546 |
|
|
48,820 |
|
|
160,740 |
|
|
5,234 |
|
|
48,820 |
|
|
165,974 |
|
|
214,794 |
|
|
21,852 |
|
|
|
|
BLVD 401 |
|
Multifamily |
|
2016 |
|
2019 |
|
116,545 |
|
|
36,595 |
|
|
152,440 |
|
|
307 |
|
|
36,595 |
|
|
152,747 |
|
|
189,342 |
|
|
16,272 |
|
|
|
|
Haus25 |
|
Multifamily |
|
2022 |
|
— |
|
295,736 |
|
|
53,421 |
|
|
420,959 |
|
|
— |
|
|
53,421 |
|
|
420,959 |
|
|
474,380 |
|
|
8,482 |
|
|
|
|
Weehawken |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100 Avenue at Port Imperial |
|
Other |
|
2016 |
|
2016 |
|
— |
|
|
350 |
|
|
— |
|
|
30,644 |
|
|
1,958 |
|
|
29,036 |
|
|
30,994 |
|
|
6,183 |
|
|
|
|
500 Avenue at Port Imperial |
|
Other |
|
2013 |
|
2013 |
|
31,974 |
|
|
13,099 |
|
|
56,669 |
|
|
(19,321) |
|
|
13,099 |
|
|
37,348 |
|
|
50,447 |
|
|
8,895 |
|
|
|
|
Riverhouse 9 |
|
Multifamily |
|
2021 |
|
— |
|
108,998 |
|
|
2,686 |
|
|
— |
|
|
154,507 |
|
|
2,686 |
|
|
154,507 |
|
|
157,193 |
|
|
6,623 |
|
|
|
|
Riverhouse 11 |
|
Multifamily |
|
2018 |
|
2018 |
|
99,875 |
|
|
22,047 |
|
|
— |
|
|
112,390 |
|
|
22,047 |
|
|
112,390 |
|
|
134,437 |
|
|
15,093 |
|
|
|
|
Residence Inn/Envue Autograph Collection |
|
Other |
|
2019 |
|
2015 |
|
83,964 |
|
|
23,660 |
|
|
— |
|
|
86,341 |
|
|
15,560 |
|
|
94,441 |
|
|
110,001 |
|
|
16,759 |
|
|
|
|
West New York |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Port Imperial North Retail |
|
Other |
|
2008 |
|
2020 |
|
— |
|
|
4,305 |
|
|
8,216 |
|
|
1,123 |
|
|
4,305 |
|
|
9,339 |
|
|
13,644 |
|
|
928 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monmouth County |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Holmdel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23 Main Street |
|
Office |
|
1977 |
|
2005 |
|
— |
|
|
4,336 |
|
|
19,544 |
|
|
1,965 |
|
|
4,336 |
|
|
21,509 |
|
|
25,845 |
|
|
12,166 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Morris County |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Morris Plains |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Signature Place |
|
Multifamily |
|
2018 |
|
2018 |
|
42,848 |
|
|
930 |
|
|
— |
|
|
56,455 |
|
|
930 |
|
|
56,455 |
|
|
57,385 |
|
|
7,808 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEW YORK |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Westchester County |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eastchester |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarry Place at Tuckahoe |
|
Multifamily |
|
2016 |
|
2016 |
|
40,697 |
|
|
5,585 |
|
|
3,400 |
|
|
48,995 |
|
|
5,585 |
|
|
52,395 |
|
|
57,980 |
|
|
9,426 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MASSACHUSETTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Middlesex County |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Malden |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Emery at Overlook Ridge |
|
Multifamily |
|
2020 |
|
2014 |
|
71,490 |
|
|
4,115 |
|
|
86,093 |
|
|
10,090 |
|
|
9,103 |
|
|
91,195 |
|
|
100,298 |
|
|
8,724 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Suffolk County |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
East Boston |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portside at Pier One |
|
Multifamily |
|
2015 |
|
2016 |
|
58,959 |
|
|
— |
|
|
73,713 |
|
|
914 |
|
|
— |
|
|
74,627 |
|
|
74,627 |
|
|
16,546 |
|
|
|
|
Portside 5/6 |
|
Multifamily |
|
2018 |
|
2018 |
|
96,721 |
|
|
— |
|
|
37,114 |
|
|
77,301 |
|
|
— |
|
|
114,415 |
|
|
114,415 |
|
|
15,988 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Worcester County |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Worcester |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
145 Front Street |
|
Multifamily |
|
2018 |
|
2015 |
|
62,705 |
|
|
4,380 |
|
|
— |
|
|
92,237 |
|
|
4,380 |
|
|
92,237 |
|
|
96,617 |
|
|
13,828 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Projects Under Development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and Developable Land |
|
|
|
|
|
|
|
— |
|
|
171,107 |
|
|
191,628 |
|
|
— |
|
|
171,107 |
|
|
191,628 |
|
|
362,735 |
|
|
31,280 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Furniture, Fixtures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and Equipment |
|
|
|
|
|
|
|
— |
|
|
— |
|
|
— |
|
|
99,095 |
|
|
— |
|
|
99,095 |
|
|
99,095 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTALS |
|
|
|
|
|
|
|
1,903,977 |
|
|
606,137 |
|
|
2,548,231 |
|
|
1,114,611 |
|
|
585,283 |
|
|
3,683,696 |
|
|
4,268,979 |
|
(e) |
660,835 |
|
|
|
|
(a)The aggregate cost for federal income tax purposes at December 31, 2022 was approximately $3.2 billion.
(b)Depreciation of buildings and improvements are calculated over lives ranging from the life of the lease to 40 years.
(c)These costs are net of impairments and valuation allowances recorded, if any.
(d)Includes properties classified as held for sale at December 31, 2022. The gross amount includes $93.1 million of land and $129.8 million of building improvements related to these held for sale assets at period end.
(e)Accumulated depreciation includes $28.9 million from assets classified as held for sale as of December 31, 2022.
NOTE TO SCHEDULE III
Changes in rental properties and accumulated depreciation for the periods ended December 31, 2022, 2021 and 2020 are as follows: (dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
2022 |
2021 |
2020 |
Rental Properties |
|
|
|
Balance at beginning of year |
$ |
4,076,866 |
$ |
4,638,643 |
$ |
4,256,681 |
Additions |
845,901 |
1,002,342 |
1,776,276 |
Real estate held for sale |
(222,857) |
|
(778,184) |
|
(944,082) |
|
Properties sold |
(524,550) |
|
(744,810) |
|
(443,755) |
|
Impairments |
(129,237) |
|
(27,547) |
— |
Retirements/disposals |
— |
|
(13,578) |
|
(6,477) |
|
Balance at end of year |
$ |
4,046,123 |
$ |
4,076,866 |
$ |
4,638,643 |
|
|
|
|
|
|
|
|
Accumulated Depreciation |
|
|
|
Balance at beginning of year |
$ |
583,416 |
$ |
656,331 |
$ |
558,617 |
Depreciation expense |
102,476 |
102,062 |
104,421 |
Real estate held for sale |
(28,924) |
|
(159,541) |
2,238 |
|
Properties sold |
— |
— |
— |
|
Impairments |
(25,058) |
|
(1,858) |
|
(2,469) |
Retirements/disposals |
— |
|
(13,578) |
|
(6,476) |
|
Balance at end of year |
$ |
631,910 |
$ |
583,416 |
$ |
656,331 |
|
Real Estate Investments And Accumulated Depreciation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Location |
|
Property Type |
|
Year Built |
|
Acquired |
|
Related Encumbrances |
|
Initial Costs |
|
Costs Capitalized Subsequent to Acquisition (c) |
|
Gross Amount at Which Carried at Close of Period (a) |
|
Total (d) |
|
Accumulated Depreciation (b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land |
|
Building and Improvements |
|
|
Land |
|
Building and Improvements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEW JERSEY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bergen County |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Park Ridge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The James |
|
Multifamily |
|
2021 |
|
— |
|
— |
|
|
12,047 |
|
|
114,208 |
|
|
18 |
|
|
12,047 |
|
|
114,226 |
|
|
126,273 |
|
|
1,298 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Essex County |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Millburn (Short Hills) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Upton |
|
Multifamily |
|
2021 |
|
— |
|
74,467 |
|
|
2,850 |
|
|
— |
|
|
91,993 |
|
|
2,850 |
|
|
91,993 |
|
|
94,843 |
|
|
5,531 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hudson County |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jersey City |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Harborside Plaza 2 |
|
Office |
|
1990 |
|
1996 |
|
— |
|
|
17,655 |
|
|
101,546 |
|
|
85,609 |
|
|
8,363 |
|
|
196,447 |
|
|
204,810 |
|
|
95,016 |
|
|
|
|
Harborside Plaza 3 |
|
Office |
|
1990 |
|
1996 |
|
— |
|
|
17,655 |
|
|
101,878 |
|
|
85,277 |
|
|
8,363 |
|
|
196,447 |
|
|
204,810 |
|
|
95,016 |
|
|
|
|
Harborside Plaza 5 |
|
Office |
|
2002 |
|
2002 |
|
— |
|
|
6,218 |
|
|
170,682 |
|
|
63,534 |
|
|
5,705 |
|
|
234,729 |
|
|
240,434 |
|
|
125,140 |
|
|
|
|
Harborside Plaza 6 |
|
Office |
|
2000 |
|
2000 |
|
— |
|
|
1,244 |
|
|
56,144 |
|
|
9,338 |
|
|
991 |
|
|
65,735 |
|
|
66,726 |
|
|
26,182 |
|
|
|
|
Liberty Towers |
|
Multifamily |
|
2003 |
|
2019 |
|
264,293 |
|
|
66,670 |
|
|
328,347 |
|
|
7,482 |
|
|
66,670 |
|
|
335,829 |
|
|
402,499 |
|
|
28,980 |
|
|
|
|
BLVD 475 N/S |
|
Multifamily |
|
2011 |
|
2017 |
|
164,929 |
|
|
58,761 |
|
|
240,871 |
|
|
7,645 |
|
|
58,761 |
|
|
248,516 |
|
|
307,277 |
|
|
41,041 |
|
|
|
|
Soho Lofts |
|
Multifamily |
|
2017 |
|
2019 |
|
159,230 |
|
|
27,601 |
|
|
224,039 |
|
|
5,438 |
|
|
27,601 |
|
|
229,477 |
|
|
257,078 |
|
|
25,778 |
|
|
|
|
BLVD 425 |
|
Multifamily |
|
2003 |
|
2018 |
|
130,546 |
|
|
48,820 |
|
|
160,740 |
|
|
5,234 |
|
|
48,820 |
|
|
165,974 |
|
|
214,794 |
|
|
21,852 |
|
|
|
|
BLVD 401 |
|
Multifamily |
|
2016 |
|
2019 |
|
116,545 |
|
|
36,595 |
|
|
152,440 |
|
|
307 |
|
|
36,595 |
|
|
152,747 |
|
|
189,342 |
|
|
16,272 |
|
|
|
|
Haus25 |
|
Multifamily |
|
2022 |
|
— |
|
295,736 |
|
|
53,421 |
|
|
420,959 |
|
|
— |
|
|
53,421 |
|
|
420,959 |
|
|
474,380 |
|
|
8,482 |
|
|
|
|
Weehawken |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100 Avenue at Port Imperial |
|
Other |
|
2016 |
|
2016 |
|
— |
|
|
350 |
|
|
— |
|
|
30,644 |
|
|
1,958 |
|
|
29,036 |
|
|
30,994 |
|
|
6,183 |
|
|
|
|
500 Avenue at Port Imperial |
|
Other |
|
2013 |
|
2013 |
|
31,974 |
|
|
13,099 |
|
|
56,669 |
|
|
(19,321) |
|
|
13,099 |
|
|
37,348 |
|
|
50,447 |
|
|
8,895 |
|
|
|
|
Riverhouse 9 |
|
Multifamily |
|
2021 |
|
— |
|
108,998 |
|
|
2,686 |
|
|
— |
|
|
154,507 |
|
|
2,686 |
|
|
154,507 |
|
|
157,193 |
|
|
6,623 |
|
|
|
|
Riverhouse 11 |
|
Multifamily |
|
2018 |
|
2018 |
|
99,875 |
|
|
22,047 |
|
|
— |
|
|
112,390 |
|
|
22,047 |
|
|
112,390 |
|
|
134,437 |
|
|
15,093 |
|
|
|
|
Residence Inn/Envue Autograph Collection |
|
Other |
|
2019 |
|
2015 |
|
83,964 |
|
|
23,660 |
|
|
— |
|
|
86,341 |
|
|
15,560 |
|
|
94,441 |
|
|
110,001 |
|
|
16,759 |
|
|
|
|
West New York |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Port Imperial North Retail |
|
Other |
|
2008 |
|
2020 |
|
— |
|
|
4,305 |
|
|
8,216 |
|
|
1,123 |
|
|
4,305 |
|
|
9,339 |
|
|
13,644 |
|
|
928 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monmouth County |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Holmdel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23 Main Street |
|
Office |
|
1977 |
|
2005 |
|
— |
|
|
4,336 |
|
|
19,544 |
|
|
1,965 |
|
|
4,336 |
|
|
21,509 |
|
|
25,845 |
|
|
12,166 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Morris County |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Morris Plains |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Signature Place |
|
Multifamily |
|
2018 |
|
2018 |
|
42,848 |
|
|
930 |
|
|
— |
|
|
56,455 |
|
|
930 |
|
|
56,455 |
|
|
57,385 |
|
|
7,808 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEW YORK |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Westchester County |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eastchester |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarry Place at Tuckahoe |
|
Multifamily |
|
2016 |
|
2016 |
|
40,697 |
|
|
5,585 |
|
|
3,400 |
|
|
48,995 |
|
|
5,585 |
|
|
52,395 |
|
|
57,980 |
|
|
9,426 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MASSACHUSETTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Middlesex County |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Malden |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Emery at Overlook Ridge |
|
Multifamily |
|
2020 |
|
2014 |
|
71,490 |
|
|
4,115 |
|
|
86,093 |
|
|
10,090 |
|
|
9,103 |
|
|
91,195 |
|
|
100,298 |
|
|
8,724 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Suffolk County |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
East Boston |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portside at Pier One |
|
Multifamily |
|
2015 |
|
2016 |
|
58,959 |
|
|
— |
|
|
73,713 |
|
|
914 |
|
|
— |
|
|
74,627 |
|
|
74,627 |
|
|
16,546 |
|
|
|
|
Portside 5/6 |
|
Multifamily |
|
2018 |
|
2018 |
|
96,721 |
|
|
— |
|
|
37,114 |
|
|
77,301 |
|
|
— |
|
|
114,415 |
|
|
114,415 |
|
|
15,988 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Worcester County |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Worcester |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
145 Front Street |
|
Multifamily |
|
2018 |
|
2015 |
|
62,705 |
|
|
4,380 |
|
|
— |
|
|
92,237 |
|
|
4,380 |
|
|
92,237 |
|
|
96,617 |
|
|
13,828 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Projects Under Development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and Developable Land |
|
|
|
|
|
|
|
— |
|
|
171,107 |
|
|
191,628 |
|
|
— |
|
|
171,107 |
|
|
191,628 |
|
|
362,735 |
|
|
31,280 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Furniture, Fixtures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and Equipment |
|
|
|
|
|
|
|
— |
|
|
— |
|
|
— |
|
|
99,095 |
|
|
— |
|
|
99,095 |
|
|
99,095 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTALS |
|
|
|
|
|
|
|
1,903,977 |
|
|
606,137 |
|
|
2,548,231 |
|
|
1,114,611 |
|
|
585,283 |
|
|
3,683,696 |
|
|
4,268,979 |
|
(e) |
660,835 |
|
|
|
|
(a)The aggregate cost for federal income tax purposes at December 31, 2022 was approximately $3.2 billion.
(b)Depreciation of buildings and improvements are calculated over lives ranging from the life of the lease to 40 years.
(c)These costs are net of impairments and valuation allowances recorded, if any.
(d)Includes properties classified as held for sale at December 31, 2022. The gross amount includes $93.1 million of land and $129.8 million of building improvements related to these held for sale assets at period end.
(e)Accumulated depreciation includes $28.9 million from assets classified as held for sale as of December 31, 2022.
NOTE TO SCHEDULE III
Changes in rental properties and accumulated depreciation for the periods ended December 31, 2022, 2021 and 2020 are as follows: (dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
2022 |
2021 |
2020 |
Rental Properties |
|
|
|
Balance at beginning of year |
$ |
4,076,866 |
$ |
4,638,643 |
$ |
4,256,681 |
Additions |
845,901 |
1,002,342 |
1,776,276 |
Real estate held for sale |
(222,857) |
|
(778,184) |
|
(944,082) |
|
Properties sold |
(524,550) |
|
(744,810) |
|
(443,755) |
|
Impairments |
(129,237) |
|
(27,547) |
— |
Retirements/disposals |
— |
|
(13,578) |
|
(6,477) |
|
Balance at end of year |
$ |
4,046,123 |
$ |
4,076,866 |
$ |
4,638,643 |
|
|
|
|
|
|
|
|
Accumulated Depreciation |
|
|
|
Balance at beginning of year |
$ |
583,416 |
$ |
656,331 |
$ |
558,617 |
Depreciation expense |
102,476 |
102,062 |
104,421 |
Real estate held for sale |
(28,924) |
|
(159,541) |
2,238 |
|
Properties sold |
— |
— |
— |
|
Impairments |
(25,058) |
|
(1,858) |
|
(2,469) |
Retirements/disposals |
— |
|
(13,578) |
|
(6,476) |
|
Balance at end of year |
$ |
631,910 |
$ |
583,416 |
$ |
656,331 |
|