IVT 10-K Annual Report Dec. 31, 2011 | Alphaminr
InvenTrust Properties Corp.

IVT 10-K Fiscal year ended Dec. 31, 2011

INVENTRUST PROPERTIES CORP.
10-Ks and 10-Qs
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
PROXIES
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
10-K 1 d286855d10k.htm FORM 10-K Form 10-K
Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-K

x ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE FISCAL YEAR ENDED DECEMBER 31, 2011

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE TRANSITION PERIOD FROM            TO

COMMISSION FILE NUMBER: 000-51609

Inland American Real Estate Trust, Inc.

(Exact name of registrant as specified in its charter)

Maryland 34-2019608

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

2901 Butterfield Road, Oak Brook, Illinois 60523
(Address of principal executive offices) (Zip Code)

630-218-8000

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

None

Securities registered pursuant to Section 12(g) of the Act:

Common stock, $0.001 par value per share

(Title of Class)

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    Yes ¨ No x

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.    Yes ¨ No x

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to the filing requirements for the past 90 days.    Yes x No ¨

Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes x No ¨

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. x

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. (See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act).

Large accelerated filer ¨ Accelerated filer ¨
Non-accelerated filer x Smaller reporting company ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes ¨ No x

There is no established market for the registrant’s shares of common stock. The aggregate market value of the registrant’s common stock held by non-affiliates of the registrant as of June 30, 2011 (the last business day of the registrant’s most recently completed second quarter) was approximately $6,698,005,345, based on the estimated per share value of $8.03, as established by the registrant on September 21, 2010.

As of March 1, 2012, there were 873,737,630 shares of the registrant’s common stock outstanding.

The registrant incorporates by reference portions of its Definitive Proxy Statement for the 2012 Annual Meeting of Stockholders, which is expected to be filed no later than April 29, 2012, into Part III of this Form 10-K to the extent stated herein.


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

TABLE OF CONTENTS

Page
Part I

Item 1.

Business

01

Item 1A.

Risk Factors

06

Item 1B.

Unresolved Staff Comments

28

Item 2.

Properties

28

Item 3.

Legal Proceedings

32

Item 4.

Mine Safety Disclosures

32
Part II

Item 5.

Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

33

Item 6.

Selected Financial Data

36

Item 7.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

38

Item 7A.

Quantitative and Qualitative Disclosures About Market Risk

60

Item 8.

Consolidated Financial Statements and Supplementary Data

62

Item 9.

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

199

Item 9A.

Controls and Procedures

199

Item 9B.

Other Information

199
Part III

Item 10.

Directors, Executive Officers and Corporate Governance

200

Item 11.

Executive Compensation

200

Item 12.

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

200

Item 13.

Certain Relationships and Related Transactions, and Director Independence

200

Item 14.

Principal Accounting Fees and Services

200
Part IV

Item 15.

Exhibits and Financial Statement Schedules

201

Signatures

202

This Annual Report on Form 10-K includes references to certain trademarks. Courtyard by Marriott ® , Marriott ® , Marriott Suites ® , Residence Inn by Marriott ® and SpringHill Suites by Marriott ® trademarks are the property of Marriott International, Inc. (“Marriott”) or one of its affiliates. Doubletree ® , Embassy Suites ® , Hampton Inn ® , Hilton Garden Inn ® , Hilton Hotels ® and Homewood Suites by Hilton ® trademarks are the property of Hilton Hotels Corporation (“Hilton”) or one or more of its affiliates. Hyatt Place ® trademark is the property of Hyatt Corporation (“Hyatt”). Intercontinental Hotels ® trademark is the property of IHG. Wyndham ® and Baymont Inn & Suites ® trademarks are the property of Wyndham Worldwide. Comfort Inn ® trademark is the property of Choice Hotels International. Fairmont Hotels and Resorts is a trademark. The Aloft service name is the property of Starwood. For convenience, the applicable trademark or service mark symbol has been omitted but will be deemed to be included wherever the above-referenced terms are used.

-i-


Table of Contents

PART I

Item 1. Business

General

Inland American Real Estate Trust, Inc., a Maryland corporation, was incorporated in October 2004. We have elected to be taxed, and currently qualify, as a real estate investment trust (“REIT”) for federal tax purposes. We acquire, own, operate and develop a diversified portfolio of commercial real estate, including retail, multi-family, industrial, lodging, and office properties, located in the United States. In addition, we own assets through joint ventures in which we do not own a controlling interest, as well as properties in development. We also invest in marketable securities and other assets. The following chart depicts the allocation of each type of asset, as of December 31, 2011, based on undepreciated values.

LOGO

As of December 31, 2011, 86% of our total portfolio was comprised of our “core” assets, which consisted of 964 properties comprised of 49.3 million square feet of retail, office and industrial space, 9,563 multi-family units and 15,597 hotel rooms. We believe that a diversified portfolio balances our risk exposure compared to a portfolio with a single asset class. We believe that a diversified portfolio like ours provides our stockholders with significant benefits, and reduces their risk relative to a portfolio concentrated on one property sector or properties located in one geographical area or region. Because we believe that most real estate markets are cyclical in nature, we believe that our diversified investment strategy allows us to more effectively deploy capital into sectors and locations where the underlying investment fundamentals are relatively strong and away from sectors where the fundamentals are relatively weak. Further, we believe that an investment strategy that combines real property investments with other real estate-related investments, like ours, provides our stockholders with additional diversification benefits. The following chart depicts the allocation of our core assets for each segment, as of December 31, 2011, based on undepreciated assets within our property portfolio.

LOGO

-1-


Table of Contents

Objectives & Strategy

We focus on maximizing stockholder value by utilizing the depth of our expertise to capitalize on opportunities in the real estate industry. We believe our capacity to identify and react to investment opportunities is one of our biggest strengths. Our strategies for reaching this objective are:

Maintaining a reliable and sustainable distribution rate

Disposing of less strategic assets and deploying capital into quality assets in higher performing asset segments to further enhance the value of our segments

Positioning our capital structure to capture near-term acquisition opportunities through a conservative balance sheet and manageable debt maturities

Maximizing revenue from our existing properties by improving occupancy at market rents, controlling both operating and capital expenditures

Maximizing stockholder value through liquidity events on a segment by segment basis

2011 Highlights

Distributions

We have paid a monthly cash distribution to our stockholders which totaled $428.7 million for the year ended December 31, 2011, which was equal to $0.50 per share for 2011. The distributions paid for the year ended December 31, 2011 were funded from cash flow from operations and distributions from unconsolidated joint ventures.

Investing Activities

During 2011, we continued to refine our asset portfolio. We acquired three upper upscale lodging properties consisting of 1,172 rooms for $166.5 million. In addition, we acquired seven high quality multi-tenant retail properties consisting of 1,673,701 square feet for $282.8 million. As part of our strategy to realign our asset segments with higher performing assets, we sold 26 properties for a gross disposition price of $242.3 million, including fourteen retail properties, six midscale lodging properties, four office properties, one industrial property, and one multi-family property.

Financing Activities

We successfully refinanced our 2011 maturities of approximately $540 million and placed debt on new and existing properties. We were able to obtain favorable rates while still maintaining a manageable debt maturity schedule for future years. As of December 31, 2011, we had mortgage debt of approximately $5.8 billion, of which $671 million matures in 2012. Subsequently, we have refinanced or extended approximately $200 million. Our debt increased by $303.9 million from 2010 and have a weighted average interest rate of 5.2% per annum.

Operating Results

We saw significant net operating income increases in our same store lodging and multi-family properties from the year ended December 31, 2010 to 2011, offset by a slight decrease in net operating income in our retail, office and industrial portfolios. In 2012, we expect similar operating results in our lodging and multi-family portfolios due to the growth projected in these segments. We expect to maintain high occupancy in our retail, office, and industrial portfolios, which will result in consistent operating performance in the retail and industrial segments and a slight decrease in our office performance.

-2-


Table of Contents

The following table represents our same store net operating results for the years ended December 31, 2011 and 2010.

2011 Net
operating
income
2010 Net
operating
income
Increase
(decrease)
Increase
(decrease)
Economic
Occupancy
as of
December 31,
2011
Economic
Occupancy
as of
December 31,
2010

Retail

$ 220,592 $ 222,908 $ (2,316 ) -1.0 % 94 % 94 %

Lodging

158,567 143,161 15,406 10.8 % 71 % 70 %

Office

129,383 132,956 (3,573 ) -2.7 % 92 % 94 %

Industrial

76,206 76,917 (711 ) -0.9 % 92 % 92 %

Multi-Family

43,554 37,336 6,218 16.7 % 92 % 91 %

$ 628,302 $ 613,278 $ 15,024 2.4 %

Segment Data

We have five business segments: Retail, Lodging, Office, Industrial, and Multi-family. We evaluate segment performance primarily based on net property operations. Net property operations of the segments do not include interest expense, depreciation and amortization, general and administrative expenses, or interest and other investment income from corporate investments. The non-segmented assets include our cash and cash equivalents, investment in marketable securities, construction in progress, and investment in unconsolidated entities. Information related to our business segments including a measure of profits or loss and revenues from external customers for each of the last three fiscal years and total assets for each of the last two fiscal years is set forth in Note 14 to our consolidated financial statements in Item 8 of this Annual Report on Form 10-K.

Significant Tenants

For the year ended December 31, 2011, we generated more than 16% of our rental revenue from two tenants, SunTrust Bank and AT&T, Inc. SunTrust Bank leases multiple properties throughout the United States, which collectively generated approximately 9% of our rental revenue for the year ended December 31, 2011. For the year ended December 31, 2011, approximately 7% of our rental revenue was generated by three properties leased to AT&T, Inc.

Tax Status

We have elected to be taxed as a REIT, under Sections 856 through 860 of the Internal Revenue Code of 1986 as amended (the “Code”) beginning with the tax year ended December 31, 2005. Because we qualify for taxation as a REIT, we generally will not be subject to federal income tax on taxable income that is distributed to stockholders. If we fail to qualify as a REIT in any taxable year, without the benefit of certain relief provisions, we will be subject to federal and state income tax on our taxable income at regular corporate rates. Even if we qualify for taxation as a REIT, we may be subject to certain state and local taxes on our income, property or net worth, respectively, and to Federal income and excise taxes on our undistributed income.

Competition

The commercial real estate market is highly competitive. We compete in all of our markets with other owners and operators of commercial properties. We compete based on a number of factors that include location, rental rates, security, suitability of the property’s design to tenants’ needs and the manner in which the property is operated and marketed. The number of competing properties in a particular market could have a material effect on a property’s occupancy levels, rental rates and operating income.

-3-


Table of Contents

We compete with many third parties engaged in real estate investment activities including other REITs, including other REITs sponsored by our sponsor, specialty finance companies, savings and loan associations, banks, mortgage bankers, insurance companies, mutual funds, institutional investors, investment banking firms, lenders, hedge funds, governmental bodies and other entities. There are also other REITs with investment objectives similar to ours and others may be organized in the future. In addition, these same entities seek financing through the same channels that we do. Therefore, we compete for funding in a market where funds for real estate investment may decrease, or grow less than the underlying demand.

Employees

As of December 31, 2011, we have 99 full-time individuals employed primarily by our multi-family subsidiaries.

Our executive officers do not receive any compensation from us for their services as such officers. Our executive officers are officers of one or more of The Inland Group, Inc.’s affiliated entities, including our business manager, and are compensated by these entities, in part, for their services rendered to us. For the purposes of reimbursement, our secretary is not considered an “executive officer.”

We have entered into a business management agreement with Inland American Business Manager & Advisor, Inc. to serve as our business manager, with responsibility for overseeing and managing our day-to-day operations. We have also entered into property management agreements with each of our property managers. We pay fees to our business manager and our property managers in consideration for the services they perform for us pursuant to these agreements.

Conflicts of Interest

Our governing documents require a majority of our directors to be independent. Further, any transactions between The Inland Group, Inc. or its affiliates and us must be approved by a majority of our independent directors.

Environmental Matters

Compliance with federal, state and local environmental laws has not had a material adverse effect on our business, assets, or results of operations, financial condition and ability to pay distributions, and we do not believe that our existing portfolio will require us to incur material expenditures to comply with these laws and regulations. However, we cannot predict the impact of unforeseen environmental contingencies or new or changed laws or regulations on our properties.

Seasonality

The lodging segment is seasonal in nature, reflecting higher revenue and operating income during the second and third quarters. This seasonality can be expected to cause fluctuations in our net property operations for the lodging segment. None of our other segments are seasonal in nature.

Access to Company Information

We electronically file our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and all amendments to those reports with the Securities and Exchange Commission (“SEC”). The public may read and copy any of the reports that are filed with the SEC at the SEC’s Public Reference Room at 100 F Street, NE, Washington, DC 20549. The public may obtain information on the operation of the Public Reference Room by calling the SEC at (800)-SEC-0330. The SEC maintains an Internet site at www.sec.gov that contains reports, proxy and information statements and other information regarding issuers that file electronically.

We make available, free of charge, by responding to requests addressed to our customer relations group, the Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and all

-4-


Table of Contents

amendments to those reports on our website, www.inland-american.com. These reports are available as soon as reasonably practicable after such material is electronically filed or furnished to the SEC.

Certifications

We have filed with the Securities and Exchange Commission the principal executive officer and principal financial officer certifications required pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, which are attached as Exhibits 31.1 and 31.2 to this Annual Report on Form 10-K.

-5-


Table of Contents

Item 1A. Risk Factors

The occurrence of any of the risks discussed below could have a material adverse effect on our business, financial condition, results of operations and ability to pay distributions to our stockholders.

Risks Related to Our Business

Recent disruptions in the financial markets and current economic conditions could adversely affect our ability to refinance or secure additional debt financing at attractive terms and the values of our investments.

The capital and credit markets have been extremely volatile since the fall of 2008. In particular, the real estate debt markets have experienced volatility as a result of certain factors, including the tightening of underwriting standards by lenders and credit rating agencies, therefore making it more costly to refinance our existing debt and to obtain new financing on attractive terms. If overall borrowing costs continue to increase, either by increases in the index rates or by increases in lender spreads, our operations may generate lower returns.

In addition, the disruptions in the financial markets and recent economic conditions have negatively impacted commercial real estate fundamentals, which could have, and in some cases have already had, various negative impacts on the value of our investments, including:

a decrease in the values of our investments in commercial properties, below the amounts paid for such investments; or

a decrease in revenues from our properties, due to lower occupancy and rental rates, which may make it more difficult for us to pay distributions or meet our debt service obligations on debt financing.

Our ongoing strategy depends, in part, upon future acquisitions, and we may not be successful in identifying and consummating these transactions .

Our business strategy involves realigning on assets through disposal of assets and acquisition of higher performing properties. We may not be successful in identifying suitable properties or other assets or in consummating these transactions on satisfactory terms, if at all.

Further, we face significant competition for attractive investment opportunities from an indeterminate number of other real estate investors, including investors with significant capital resources such as domestic and foreign corporations and financial institutions, publicly traded and privately held REITs, private institutional investment funds, investment banking firms, life insurance companies and pension funds. As a result of competition, we may be unable to acquire additional properties as we desire or the purchase price may be significantly elevated.

In light of current market conditions and depressed real estate values, property owners in many markets remain hesitant to sell their properties, resulting in fewer opportunities to acquire properties. Of the limited number of desirable properties that we are seeing come to market, we are either facing significant competition to acquire stabilized properties, or having to accept lease-up risk associated with properties that have lower occupancy. As market conditions and real estate values recover, more properties may become available for acquisition, but we can provide no assurances that these properties will meet our investment objectives or that we will be successful in acquiring these properties. Although conditions in the credit markets have improved over the past year, the ability of buyers to utilize higher levels of leverage to finance property acquisitions has been, and remains, somewhat limited. If we are unable to acquire sufficient debt financing at suitable rates or at all, we may be unable to acquire as many additional properties as we anticipate.

Our ongoing strategy involves the disposition of properties; however, we may be unable to sell a property on acceptable terms and conditions, if at all.

Another one of our strategies is to dispose of certain properties. We believe that in certain instances, it makes economic sense to sell properties in today’s market, such as when we believe the value of the leases in place at a

-6-


Table of Contents

property will significantly decline over the remaining lease term, when the property has limited or no equity with a near-term debt maturity, when a property has equity but the projected returns do not justify further investment or when the equity in a property can be redeployed in the portfolio in order to achieve better returns or strategic goals. However, the general economic climate along with property specific issues, such as vacancies and lease terminations, have negatively affected the value of certain of our properties and therefore reduced our ability to sell these properties on acceptable terms. Real estate investments often cannot be sold quickly. As a result of current economic conditions, potential purchasers may be unable to obtain financing on acceptable terms, if at all, thereby delaying our ability to sell our properties. In addition, the capitalization rates at which properties may be sold could have risen since our acquisition of the properties, thereby reducing our potential proceeds from sale. Furthermore, properties that we have owned for a significant period of time or that we acquired in exchange for partnership interests in our operating partnership may have a low tax basis. If we were to dispose of any of these properties in a taxable transaction, we may be required under provisions of the Code applicable to REITs to distribute a significant amount of the taxable gain, if any, to our stockholders and this could, in turn, impact our cash flow. In some cases, tax protection agreements with third parties may prevent us from selling certain properties in a taxable transaction without incurring substantial costs. In addition, purchase options and rights of first refusal held by tenants or partners in joint ventures may also limit our ability to sell certain properties.

If we lose or are unable to obtain key personnel, our ability to implement our investment strategies could be delayed or hindered.

Our success depends to a significant degree upon the contributions of certain of our executive officers and other key personnel of our business manager and property managers. If any of the key personnel of our business manager or property managers were to cease their affiliation with our business manager or property managers, respectively, our operating results could suffer. Further, we do not separately maintain “key person” life insurance that would provide us with proceeds in the event of death or disability of these persons. We believe our future success depends, in part, upon the ability of our business manager and property managers to hire and retain highly skilled managerial, operational and marketing personnel. Competition for such personnel is intense, and we cannot assure you that our business manager or property managers will be successful in attracting and retaining skilled personnel.

If we internalize our management functions, your interest in us could be diluted and we may be unable to retain key personnel.

At some point in the future, we may consider internalizing the functions performed for us by our business manager or property managers. The method by which we could internalize these functions could take many forms, and the method and cost of internalizing cannot be determined or estimated at this time. If we acquired our business manager or property managers as part of an internalization, the amount and form of any consideration that we would pay in this type of transaction could take many forms. For example, we could acquire the business manager or property managers through a merger in which we issue shares of our common stock for all of the outstanding common stock or assets of these entities. Issuing shares of our common stock would reduce the percentage of our outstanding shares owned by stockholders prior to any transaction. Issuing promissory notes could reduce our net income, cash flow from operating activities and our ability to make distributions, particularly if internalizing these functions does not produce cost savings. Further, if we internalize our management functions, certain key employees may not become our employees but may instead remain employees of our business manager and property managers, or their respective affiliates, especially if we internalize our management functions but do not acquire our business manager or property managers. See If we seek to internalize our management functions, other than by acquiring our business manager or property managers, we could incur greater costs and lose key personnel below. An inability to manage an internalization transaction could effectively result in our incurring excess costs and suffering deficiencies in our disclosure controls and procedures or our internal control over financial reporting. These deficiencies could cause us to incur additional costs, and our management’s attention could be diverted from most effectively managing our investments, which could result in us being sued and incurring litigation-associated costs in connection with the internalization transaction.

-7-


Table of Contents

If we pursue the acquisition of our business manager or property managers, there is no assurance that we will reach an agreement with these parties as to the terms of the transaction.

Even if we pursue the acquisition of our business manager and property managers, neither entity is obligated to enter into a transaction with us or to do so at any particular price. If we desire to internalize our management functions by acquiring our business manager and property managers, our independent directors, as a whole, or a committee thereof, will have to negotiate the specific terms and conditions of any agreement or agreements to acquire these entities, including the actual purchase price. There is no assurance that we will be able to enter into an agreement with the business manager and property managers on mutually acceptable terms. Accordingly, we would have to seek alternative courses of actions to internalize our management functions.

If we seek to internalize our management functions, other than by acquiring our business manager or property managers, we could incur greater costs and lose key personnel.

If our board deems an internalization to be in our best interests, it may decided that we should pursue an internalization by hiring our own group of executives and other employees or entering into an agreement with a third party, such as a merger, instead of by acquiring our business manager and property managers. The costs that we would incur in this case are uncertain and may be substantial. In addition, certain key personnel of the business manager and or property managers have employment agreements with those entities, which could restrict our ability to retain such personnel if we do not acquire the business manager and or property managers. Further, we would lose the benefit of the experience of business manager and property managers.

The failure of any bank in which we deposit our funds could reduce the amount of cash we have available to pay distributions and make additional investments.

We have deposited our cash and cash equivalents in several banking institutions in an attempt to minimize exposure to the failure or takeover of any one of these entities. However, the Federal Insurance Deposit Corporation, or “FDIC,” generally only insures limited amounts per depositor per insured bank. At December 31, 2011, we had cash and cash equivalents and restricted cash deposited in interest bearing transaction accounts at certain financial institutions exceeding these federally insured levels. If any of the banking institutions in which we have deposited funds ultimately fails, we may lose our deposits over the federally insured levels. The loss of our deposits could reduce the amount of cash we have available to distribute or invest.

Risks Related to our Real Estate Assets

There are inherent risks with real estate investments.

Investments in real estate assets are subject to varying degrees of risk. For example, an investment in real estate cannot generally be quickly converted to cash, limiting our ability to promptly vary our portfolio in response to changing economic, financial and investment conditions. Investments in real estate assets also are subject to adverse changes in general economic conditions which, for example, reduce the demand for rental space.

Among the factors that could impact our real estate assets and the value of an investment in us are:

local conditions such as an oversupply of space or reduced demand for real estate assets of the type that we own or seek to acquire, including, with respect to our lodging facilities, quick changes in supply of and demand for rooms that are rented or leased on a day-to-day basis;

inability to collect rent from tenants;

vacancies or inability to rent space on favorable terms;

inflation and other increases in operating costs, including insurance premiums, utilities and real estate taxes;

increases in energy costs or airline fares or terrorist incidents which impact the propensity of people to travel and therefore impact revenues from our lodging facilities, although operating costs cannot be adjusted as quickly;

-8-


Table of Contents

adverse changes in the federal, state or local laws and regulations applicable to us, including those affecting rents, zoning, prices of goods, fuel and energy consumption, water and environmental restrictions;

the relative illiquidity of real estate investments;

changing market demographics;

an inability to acquire and finance, or refinance, properties on favorable terms, if at all;

acts of God, such as earthquakes, floods or other uninsured losses; and

changes or increases in interest rates and availability of financing.

In addition, periods of economic slowdown or recession, or declining demand for real estate, or the public perception that any of these events may occur, could result in a general decline in rents or increased defaults under existing leases.

We depend on tenants for our revenue, and accordingly, lease terminations and tenant defaults could adversely affect the income produced by our properties.

The success of our investments depends on the financial stability of our tenants. The current economic conditions have adversely affected, and may continue to adversely affect, one or more of our tenants. For example, business failures and downsizings have affected the tenants of our office and industrial properties, and reduced consumer demand for retail products and services has affected the tenants of our retail properties. In addition, our retail shopping center properties typically are anchored by large, nationally recognized tenants, any of which may experience a downturn in their business that may weaken significantly their financial condition. Further, mergers or consolidations among large retail establishments could result in the closure of existing stores or duplicate or geographically overlapping store locations, which could include tenants at our retail properties.

As a result of these factors, our tenants may delay lease commencements, decline to extend or renew their leases upon expiration, fail to make rental payments when due, or declare bankruptcy. Any of these actions could result in the termination of the tenants’ leases, the expiration of existing leases without renewal, or the loss of rental income attributable to the terminated or expired leases. In the event of a tenant default or bankruptcy, we may experience delays in enforcing our rights as a landlord and may incur substantial costs in protecting our investment and re-leasing our property. Specifically, a bankruptcy filing by, or relating to, one of our tenants or a lease guarantor would bar efforts by us to collect pre-bankruptcy debts from that tenant or lease guarantor, or its property, unless we receive an order permitting us to do so from the bankruptcy court. In addition, we cannot evict a tenant solely because of bankruptcy. The bankruptcy of a tenant or lease guarantor could delay our efforts to collect past due balances under the relevant leases, and could ultimately preclude collection of these sums. If a lease is assumed by the tenant in bankruptcy, all pre-bankruptcy balances due under the lease must be paid to us in full. If, however, a lease is rejected by a tenant in bankruptcy, we would have only a general, unsecured claim for damages. An unsecured claim would only be paid to the extent that funds are available and only in the same percentage as is paid to all other holders of general, unsecured claims. Restrictions under the bankruptcy laws further limit the amount of any other claims that we can make if a lease is rejected. As a result, it is likely that we would recover substantially less than the full value of the remaining rent during the term.

Two of our tenants generated a significant portion of our revenue, and rental payment defaults by these significant tenants could adversely affect our results of operations.

For the year ended December 31, 2011, approximately 9% of our rental revenue was generated by over 400 retail banking properties leased to SunTrust Bank. Also, for the year ended December 31, 2011, approximately 7% of our rental revenue was generated by three properties leased to AT&T, Inc. The lease for one of the AT&T

-9-


Table of Contents

properties, with approximately 1.7 million square feet, expires in 2016. As a result of the concentration of revenue generated from these properties, if either SunTrust or AT&T were to cease paying rent or fulfilling its other monetary obligations, we could have significantly reduced rental revenues or higher expenses until the defaults were cured or the properties were leased to a new tenant or tenants.

We may suffer adverse consequences due to the financial difficulties, bankruptcy or insolvency of our tenants.

Recent economic conditions have caused, and may continue to cause, our tenants to experience financial difficulties, including bankruptcy, insolvency, or a general downturn in their business. The retail sector in particular has been, and could continue to be, adversely affected by weakness in the national, regional and local economies, the level of consumer spending and consumer confidence, the adverse financial condition of some large retailing companies, the ongoing consolidation in the retail sector, the excess amount of retail space in a number of markets and increasing competition from discount retailers, outlet malls, internet retailers and other online businesses. We cannot provide assurance that any tenant that files for bankruptcy protection will continue to pay us rent. A bankruptcy filing by, or relating to, one of our tenants or a lease guarantor would bar efforts by us to collect pre-bankruptcy debts from that tenant or lease guarantor, or its property, unless we receive an order permitting us to do so from the bankruptcy court. In addition, we cannot evict a tenant solely because of bankruptcy. The bankruptcy of a tenant or lease guarantor could delay our efforts to collect past due balances under the relevant leases, and could ultimately preclude collection of these sums. If a lease is assumed by the tenant in bankruptcy, all pre-bankruptcy balances due under the lease must be paid to us in full. If, however, a lease is rejected by a tenant in bankruptcy, we would have only a general, unsecured claim for damages. An unsecured claim would only be paid to the extent that funds are available and only in the same percentage as is paid to all other holders of general, unsecured claims. Restrictions under the bankruptcy laws further limit the amount of any other claims that we can make if a lease is rejected. As a result, it is likely that we would recover substantially less than the full value of the remaining rent during the term.

Leases representing approximately 5.4% of the rentable square feet of our retail, office, and industrial portfolio are scheduled to expire in 2012. We may be unable to renew leases or lease vacant space at favorable rates or at all.

As of December 31, 2011, leases representing approximately 5.4% of the 49,267,633 rentable square feet of our retail, office, and industrial portfolio were scheduled to expire in 2012, and an additional 7.0% of the square footage of our retail, office, and industrial portfolio was available for lease. We may be unable to extend or renew any of these leases, or we may be able to lease these spaces only at rental rates equal to or below existing rental rates. In addition, some of our tenants have leases that include early termination provisions that permit the lessee to terminate all or a portion of its lease with us after a specified date or upon the occurrence of certain events with little or no liability to us. We may be required to offer substantial rent abatements, tenant improvements, early termination rights or below-market renewal options to retain these tenants or attract new ones. Portions of our properties may remain vacant for extended periods of time. Further, some of our leases currently provide tenants with options to renew the terms of their leases at rates that are less than the current market rate or to terminate their leases prior to the expiration date thereof. If we are unable to obtain new rental rates that are on average comparable to our asking rents across our portfolio, then our ability to generate cash flow growth will be negatively impacted.

We may be required to make significant capital expenditures to improve our properties in order to retain and attract tenants.

We expect that, upon the expiration of leases at our properties, we may be required to make rent or other concessions to tenants, accommodate requests for renovations, build-to-suit remodeling and other improvements or provide additional services to our tenants. As a result, we may have to pay for significant leasing costs or tenant improvements in order to retain tenants whose leases are expiring and to attract new tenants in sufficient numbers. Additionally, we may need to raise capital to make such expenditures. If we are unable to do so or

-10-


Table of Contents

capital is otherwise unavailable, we may be unable to make the required expenditures. This could result in non-renewals by tenants upon expiration of their leases, which would result in declines in revenues from operations.

We face significant competition in the leasing market, which may decrease or prevent increases in the occupancy and rental rates of our properties.

We own properties located throughout the United States. We compete with numerous developers, owners and operators of commercial properties, many of which own properties similar to, and in the same market areas as, our properties. If our competitors offer space at rental rates below current market rates, or below the rental rates we currently charge our tenants, we may lose existing or potential tenants and we may be pressured to reduce our rental rates below those we currently charge in order to attract new tenants and retain existing tenants when their leases expire. Also, if our competitors develop additional properties in locations near our properties, there may be increased competition for creditworthy tenants, which may require us to make capital improvements to properties that we would not have otherwise made.

Geographic concentration of our portfolio may make us particularly susceptible to adverse economic developments in the real estate markets of those areas or natural disasters in those areas.

Because our properties are concentrated in certain geographic areas, our operating results are likely to be impacted by economic changes affecting the real estate markets in those areas. As of December 31, 2011, approximately, 4%, 5%, 7% and 12% of our base rental income of our consolidated portfolio, excluding our lodging facilities, was generated by properties located in the Minneapolis, Dallas, Chicago and Houston metropolitan areas, respectively.

Additionally, at December 31, 2011, 34 of our lodging facilities, or approximately 36% of our lodging portfolio, were located in Washington D.C. and the eight eastern seaboard states ranging from Connecticut to Florida, which includes 11 hotels in North Carolina. Additionally, 19 properties were located in Texas. Adverse events in these areas, such as recessions, hurricanes or other natural disasters, could cause a loss of revenues from these hotels. Further, several of the hotels are located near the water and are exposed to more severe weather than hotels located inland. Elements such as salt water and humidity can increase or accelerate wear on the hotels’ weatherproofing and mechanical, electrical and other systems, and cause mold issues. As a result, we may incur additional operating costs and expenditures for capital improvements at these hotels. Geographic concentration also exposes us to risks of oversupply and competition in these markets. Significant increases in the supply of certain property types, including hotels, without corresponding increases in demand could have a material adverse effect on our financial condition, results of operations and our ability to pay distributions.

To qualify as a REIT, we must rely on third parties to operate our hotels.

To continue qualifying as a REIT, we may not, among other things, operate any hotel, or directly participate in the decisions affecting the daily operations of any hotel. Thus, we have retained third party managers to operate our hotel properties. We do not have the authority to directly control any particular aspect of the daily operations of any hotel, such as setting room rates. Thus, even if we believe our hotels are being operated in an inefficient or sub-optimal manner, we may not be able to require an immediate change to the method of operation. Our only alternative for changing the operation of our hotels may be to replace the third party manager of one or more hotels in situations where the applicable management agreement permits us to terminate the existing manager. Certain of these agreements may not be terminated without cause, which generally requires fraud, misrepresentation and other illegal acts. Even if we terminate or replace any manager, there is no assurance that we will be able to find another manager or that we will be able to enter into new management agreements favorable to us. Any change of hotel management would cause a disruption in operations.

-11-


Table of Contents

Conditions of franchise agreements could adversely affect us.

Our lodging properties are operated pursuant to agreements with nationally recognized franchisors including Marriott International, Inc., Hilton Hotels Corporation, Intercontinental Hotels Group PLC, Hyatt Corporation, Wyndham Worldwide Corporation and Choice Hotels International. These agreements generally contain specific standards for, and restrictions and limitations on, the operation and maintenance of a hotel in order to maintain uniformity within the franchisor’s system. These standards are subject to change over time, in some cases at the discretion of the franchisor, and may restrict our ability to make improvements or modifications to a hotel, causing us to incur significant costs, without the consent of the franchisor. Conversely, these standards may require us to make certain improvements or modifications to a hotel, even if we do not believe the capital improvements are necessary or desirable or will result in an acceptable return on our investment.

These agreements also permit the franchisor to terminate the agreement in certain cases such as a failure to pay royalties and fees or to perform under covenants under the franchise agreement, bankruptcy, abandonment of the franchise, commission of a felony, assignment of the franchise without the consent of the franchisor or failure to comply with applicable law or maintain applicable standards in the operation and condition of the relevant hotel. If a franchise license terminates due to our failure to comply with the terms and conditions of the agreement, we may be liable to the franchisor for a termination payment. These payments vary. Also, these franchise agreements do not renew automatically.

Actions of our joint venture partners could negatively impact our performance.

As of December 31, 2011 we had entered into joint venture agreements with 11 entities to fund the investment of office, industrial/distribution, retail, lodging, and mixed use properties. The carrying value of our investment in these joint ventures, which we do not consolidate for financial reporting purposes, was $317 million. For the year ended December 31, 2011, we recorded losses of $13 million and impairments net of gains of $106 million associated with these ventures.

With respect to these investments, we are not in a position to exercise sole decision-making authority regarding the property, partnership, joint venture or other entity. Consequently, our joint venture investments may involve risks not otherwise present with other methods of investing in real estate. For example, our co-member, co-venturer or partner may have economic or business interests or goals which are or which become inconsistent with our business interests or goals or may take action contrary to our instructions or requests or contrary to our policies or objectives. We have experienced these events from time to time with our current venture partners, which in some cases has resulted in litigation with these partners. There can be no assurance that an adverse outcome in any lawsuit will not have a material effect on our results of operations for any particular period. In addition, any litigation increases our expenses and prevents our officers and directors from focusing their time and effort on other aspects of our business. Our relationships with our venture partners are contractual in nature. These agreements may restrict our ability to sell our interest when we desire or on advantageous terms and, on the other hand, may be terminated or dissolved under the terms of the agreements and, in each event, we may not continue to own or operate the interests or assets underlying the relationship or may need to purchase these interests or assets at an above-market price to continue ownership.

Current credit market disruptions and recent economic trends may increase the likelihood of a commercial developer defaulting on its obligations with respect to our development projects, including projects where we have notes receivable, or becoming bankrupt or insolvent.

We have entered into, and may continue to enter into, projects that are in various stages of pre-development and development. Investing in properties under development, and in lodging facilities in particular, which typically must be renovated or otherwise improved on a regular basis, including renovations and improvements required by existing franchise agreements, subjects us to uncertainties such as the ability to achieve desired zoning for

-12-


Table of Contents

development, environmental concerns of governmental entities or community groups, ability to control construction costs or to build in conformity with plans, specifications and timetables. The current economic climate has continued to impact real estate developments as well. The current slow-down in consumer spending has negatively impacted the retail environment in particular, and is causing many retailers to reduce new leasing and expansion plans. We believe that our retail developments will experience longer lease-up periods and that actual lease rates will be less than the leasing rates originally underwritten.

In addition, recent economic conditions have caused an increase in developer failures. The developers of the projects in which we have invested are exposed to risks not only with respect to our projects, but also other projects in which they are involved. A default by a developer in respect of one of our development project investments, or the bankruptcy, insolvency or other failure of a developer for one of these projects, may require that we determine whether we want to assume the senior loan, fund monies beyond what we are contractually obligated to fund, take over development of the project, find another developer for the project, or sell our interest in the project. Developer failures could give tenants the right to terminate pre-construction leases, delay efforts to complete or sell the development project and could ultimately preclude us from realizing our anticipated returns. These events could cause a decrease in the value of our assets and compel us to seek additional sources of liquidity, which may or may not be available, in order to hold and complete the development project.

Generally, under bankruptcy law and the bankruptcy guarantees we have required of certain of our joint venture development partners, we may seek recourse from the developer-guarantor to complete our development project with a substitute developer partner. However, in the event of a bankruptcy by the developer-guarantor, we cannot provide assurance that the developer or its trustee will satisfy its obligations. The bankruptcy of any developer or the failure of the developer to satisfy its obligations would likely cause us to have to complete the development or find a replacement developer on our own, which could result in delays and increased costs. We cannot provide assurance that we would be able to complete the development on terms as favorable as when we first entered into the project. If we are not able to, or elect not to, proceed with a development opportunity, the development costs ordinarily would be charged against income for the then-current period if we determine our costs are not recoverable.

Sale leaseback transactions may be recharacterized in a manner unfavorable to us.

From time to time we have entered into a sale leaseback transaction where we purchase a property and then lease the property to the seller. These transactions could, however, be characterized as a financing instead of a sale in the case of the seller’s bankruptcy. In this case, we would not be treated as the owner of the property but rather as a creditor with no interest in the property itself. The seller may have the ability in a bankruptcy proceeding to restructure the financing by imposing new terms and conditions. The transaction also may be recharacterized as a joint venture. In this case, we would be treated as a joint venturer with liability, under some circumstances, for debts incurred by the seller relating to the property.

Our investments in equity and debt securities have materially impacted, and may in the future materially impact, our results.

As of December 31, 2011, we had investments valued at $289 million in real estate related equity and debt securities. Real estate related equity securities are always unsecured and subordinated to other obligations of the issuer. Investments in real estate-related equity securities are subject to numerous risks including: (1) limited liquidity in the secondary trading market in the case of unlisted or thinly traded securities; (2) substantial market price volatility resulting from, among other things, changes in prevailing interest rates in the overall market or related to a specific issuer, as well as changing investor perceptions of the market as a whole, REIT or real estate securities in particular or the specific issuer in question; (3) subordination to the liabilities of the issuer; (4) the possibility that earnings of the issuer may be insufficient to meet its debt service obligations or to pay distributions; and (5) with respect to investments in real estate-related preferred equity securities, the operation of mandatory sinking fund or call/redemption provisions during periods of declining interest rates that could cause

-13-


Table of Contents

the issuer to redeem the securities. In addition, investments in real estate-related securities involve special risks relating to the particular issuer of the securities, including the financial condition and business outlook of the issuer. Issuers of real estate-related securities generally invest in real estate or real estate-related assets and are subject to the inherent risks associated with real estate-related investments discussed herein. In fact, many of the entities that we have invested in have reduced the dividends paid on their securities. The stock prices for some of these entities have declined since our initial purchase, and in certain cases we have sold these investments at a loss.

Any mortgage loans that we originate or purchase are subject to the risks of delinquency and foreclosure.

We may originate and purchase mortgage loans. These loans are subject to risks of delinquency and foreclosure, and risks of loss. The ability of a borrower to repay a loan secured by an income-producing property depends primarily upon the successful operation of the property rather than upon the existence of independent income or assets of the borrower. If the net operating income of the property is reduced, the borrower’s ability to repay the loan may be impaired. A property’s net operating income can be affected by the any of the potential issues associated with real estate-related investments as discussed herein. We bear the risks of loss of principal to the extent of any deficiency between the value of the collateral and the principal and accrued interest of the mortgage loan. In the event of the bankruptcy of a mortgage loan borrower, the mortgage loan to that borrower will be deemed to be collateralized only to the extent of the value of the underlying collateral at the time of bankruptcy (as determined by the bankruptcy court), and the lien securing the mortgage loan will be subject to the avoidance powers of the bankruptcy trustee or debtor-in-possession to the extent the lien is unenforceable under state law. Foreclosure of a mortgage loan can be an expensive and lengthy process that could have a substantial negative effect on our anticipated return on the foreclosed mortgage loan. We may also be forced to foreclose on certain properties, be unable to sell these properties and be forced to incur substantial expenses to improve operations at the property.

We may make a mortgage loan to affiliates of, or entities sponsored by, our sponsor.

If we have excess working capital, we may, from time to time, and subject to the conditions in our articles, make a mortgage loan to affiliates of, or entities sponsored by, our sponsor. These loan arrangements will not be negotiated at arm’s length and may contain terms and conditions that are not in our best interest and would not otherwise be applicable if we entered into arrangements with a third-party borrower not affiliated with these entities.

An increase in real estate taxes may decrease our income from properties.

From time to time, the amount we pay for property taxes increases as either property values increase or assessment rates are adjusted. Increases in a property’s value or in the assessment rate result in an increase in the real estate taxes due on that property. If we are unable to pass the increase in taxes through to our tenants, our net operating income for the property decreases.

Uninsured losses or premiums for insurance coverage may adversely affect a stockholder’s returns.

We attempt to adequately insure all of our properties against casualty losses. There are types of losses, generally catastrophic in nature, such as losses due to wars, acts of terrorism, earthquakes, floods, hurricanes, pollution or environmental matters that are uninsurable or not economically insurable, or may be insured subject to limitations, such as large deductibles or co-payments. Risks associated with potential acts of terrorism could sharply increase the premiums we pay for coverage against property and casualty claims. Additionally, mortgage lenders sometimes require commercial property owners to purchase specific coverage against terrorism as a condition for providing mortgage loans. These policies may not be available at a reasonable cost, if at all, which could inhibit our ability to finance or refinance our properties. In such instances, we may be required to provide

-14-


Table of Contents

other financial support, either through financial assurances or self-insurance, to cover potential losses. If we incur any casualty losses not fully covered by insurance, the value of our assets will be reduced by the amount of the uninsured loss. In addition, other than any reserves we may establish, we have no designated source of funding to repair or reconstruct any uninsured damaged property.

Terrorist attacks and other acts of violence or war may affect the markets in which we operate, our operations and our profitability.

We own estate assets located in areas that are susceptible to attack. These attacks may directly impact the value of our assets through damage, destruction, loss or increased security costs. Although we may obtain terrorism insurance, we may not be able to obtain sufficient coverage to fund any losses we may incur. Risks associated with potential acts of terrorism could sharply increase the premiums we pay for coverage against property and casualty claims. Further, certain losses resulting from these types of events are uninsurable or not insurable at reasonable costs.

More generally, any terrorist attack, other act of violence or war, including armed conflicts, could result in increased volatility in, or damage to, the United States and worldwide financial markets and economy. Any terrorist incident may, for example, deter people from traveling, which could affect the ability of our hotels to generate operating income and therefore our ability to pay distributions. Additionally, increased economic volatility could adversely affect our tenants’ ability to pay rent on their leases or our ability to borrow money or issue capital stock at acceptable prices.

The cost of complying with environmental and other governmental laws and regulations may adversely affect us.

All real property and the operations conducted on real property are subject to federal, state and local laws and regulations (including those of foreign jurisdictions) relating to environmental protection and human health and safety. These laws and regulations generally govern wastewater discharges, air emissions, the operation and removal of underground and above-ground storage tanks, the use, storage, treatment, transportation and disposal of solid and hazardous materials, and the remediation of contamination associated with disposals. We also are required to comply with various local, state and federal fire, health, life-safety and similar regulations. Some of these laws and regulations may impose joint and several liability on tenants or owners for the costs of investigating or remediating contaminated properties. These laws and regulations often impose liability whether or not the owner knew of, or was responsible for, the presence of the hazardous or toxic substances. The cost of removing or remediating could be substantial. In addition, the presence of these substances, or the failure to properly remediate these substances, may adversely affect our ability to sell or rent a property or to use the property as collateral for borrowing.

Environmental laws and regulations also may impose restrictions on the manner in which properties may be used or businesses may be operated, and these restrictions may require substantial expenditures by us. Environmental laws and regulations provide for sanctions in the event of noncompliance and may be enforced by governmental agencies or, in certain circumstances, by private parties. Third parties may seek recovery from owners of real properties for personal injury or property damage associated with exposure to released hazardous substances. Compliance with new or more stringent laws or regulations or stricter interpretations of existing laws may require material expenditures by us. For example, various federal, regional and state laws and regulations have been implemented or are under consideration to mitigate the effects of climate change caused by greenhouse gas emissions. Among other things, “green” building codes may seek to reduce emissions through the imposition of standards for design, construction materials, water and energy usage and efficiency, and waste management. We are not aware of any such existing requirements that we believe will have a material impact on our current operations. However, future requirements could increase the costs of maintaining or improving our existing properties or developing new properties.

-15-


Table of Contents

Our properties may contain or develop harmful mold, which could lead to liability for adverse health effects and costs of remediating the problem.

The presence of mold at any of our properties could require us to undertake a costly program to remediate, contain or remove the mold. Mold growth may occur when moisture accumulates in buildings or on building materials. Some molds may produce airborne toxins or irritants. Concern about indoor exposure to mold has been increasing because exposure to mold may cause a variety of adverse health effects and symptoms, including allergic or other reactions. The presence of mold could expose us to liability from our tenants, their employees and others if property damage or health concerns arise.

We may incur significant costs to comply with the Americans With Disabilities Act.

Our properties generally are subject to the Americans With Disabilities Act of 1990, as amended. Under this act, all places of public accommodation are required to comply with federal requirements related to access and use by disabled persons. The act has separate compliance requirements for “public accommodations” and “commercial facilities” that generally require that buildings and services be made accessible and available to people with disabilities. The act’s requirements could require us to remove access barriers and could result in the imposition of injunctive relief, monetary penalties or, in some cases, an award of damages.

Risks Associated with Debt Financing

Borrowings may reduce the funds available for distribution and increase the risk of loss since defaults may cause us to lose the properties securing the loans.

We have acquired, and may continue to acquire, real estate assets by using either existing financing or borrowing new monies. Our articles generally limit the total amount we may borrow to 300% of our net assets. In addition, we may obtain loans secured by some or all of our properties or other assets to fund additional acquisitions or operations including to satisfy the requirement that we distribute at least 90% of our annual “REIT taxable income” (subject to certain adjustments) to our stockholders, or as is otherwise necessary or advisable to assure that we qualify as a REIT for federal income tax purposes. Payments required on any amounts we borrow reduce the funds available for, among other things, distributions to our stockholders because cash otherwise available for distribution is required to pay principal and interest associated with amounts we borrow.

Defaults on loans secured by a property we own may result in us losing the property or properties securing the loan that is in default as a result of foreclosure actions initiated by a lender. For tax purposes, a foreclosure would be treated as a sale of the property for a purchase price equal to the outstanding balance of the debt secured by the property. If the outstanding balance of the debt exceeds our tax basis in the property, we would recognize taxable gain on the foreclosure but would not receive any cash proceeds. We also may fully or partially guarantee any monies that subsidiaries borrow to purchase or operate real estate assets. In these cases, we will be responsible to the lender for repaying the loans if the subsidiary is unable to do so. If any mortgage contains cross-collateralization or cross-default provisions, more than one property may be affected by a default.

Lenders may restrict certain aspects of our operations, which could, among other things, limit our ability to make distributions.

The terms and conditions contained in any of our loan documents may require us to maintain cash reserves; limit the aggregate amount we may borrow on a secured and unsecured basis; require us to satisfy restrictive financial covenants; prevent us from entering into certain business transactions, such as a merger, sale of assets or other business combination; restrict our leasing operations; or require us to obtain consent from the lender to complete transactions or make investments that are ordinarily approved only by our board of directors. In addition, secured lenders typically restrict our ability to discontinue insurance coverage on a mortgaged property even though we may believe that the insurance premiums paid to insure against certain losses, such as losses due to wars, acts of terrorism, earthquakes, floods, hurricanes, pollution or environmental matters, are greater than the potential risk of loss.

-16-


Table of Contents

Interest-only indebtedness may increase our risk of default.

We have obtained, and continue to incur interest related to, interest-only mortgage indebtedness. During the interest only period, the amount of each scheduled payment is less than that of a traditional amortizing mortgage loan. The principal balance of the mortgage loan is not reduced (except in the case of prepayments) because there are no scheduled monthly payments of principal during this period. After the interest-only period, we are required either to make scheduled payments of amortized principal and interest or to make a lump-sum or “balloon” payment at maturity. These required principal or balloon payments increase the amount of our scheduled payments and may increase our risk of default under the related mortgage loan and reduce the funds available for distribution to our stockholders.

Increases in interest rates could increase the amount of our debt payments.

As of December 31, 2011, approximately $1.5 billion of our indebtedness bore interest at variable rates. Increases in interest rates in variable rate debt that has not otherwise been hedged through the use of swap agreements reduce the funds available for other needs, including distribution to our stockholders. As fixed rate debt matures, we may not be able to secure low fixed rate financing. In addition, if rising interest rates cause us to need additional capital to repay indebtedness, we may be forced to sell one or more of our properties or investments in real estate at times which may not permit us to realize the return on the investments we would have otherwise realized.

To hedge against interest rate fluctuations, we use derivative financial instruments, which may be costly and ineffective.

From time to time, we use derivative financial instruments to hedge exposures to changes in interest rates on certain loans secured by our assets. Our derivative instruments currently consist of interest rate swap contracts but may, in the future, include, interest rate cap or floor contracts, futures or forward contracts, options or repurchase agreements. Our actual hedging decisions are determined in light of the facts and circumstances existing at the time of the hedge. There is no assurance that our hedging strategy will achieve our objectives. We may be subject to costs, such as transaction fees or breakage costs, if we terminate these arrangements.

To the extent that we use derivative financial instruments to hedge against interest rate fluctuations, we are exposed to credit risk, basis risk and legal enforceability risks. In this context, credit risk is the failure of the counterparty to perform under the terms of the derivative contract. Basis risk occurs when the index upon which the contract is based is more or less variable than the index upon which the hedged asset or liability is based, thereby making the hedge less effective. Finally, legal enforceability risks encompass general contractual risks including the risk that the counterparty will breach the terms of, or fail to perform its obligations under, the derivative contract. A counterparty could fail, shut down, file for bankruptcy or be unable to pay out contracts. The business failure of a hedging counterparty with whom we enter into a hedging transaction will most likely result in a default. Default by a party with whom we enter into a hedging transaction may result in the loss of unrealized profits and force us to cover our resale commitments, if any, at the then current market price. Although generally we will seek to reserve the right to terminate our hedging positions, it may not always be possible to dispose of or close out a hedging position without the consent of the hedging counterparty, and we may not be able to enter into an offsetting contract to cover our risk. We cannot provide assurance that a liquid secondary market will exist for hedging instruments purchased or sold, and we may be required to maintain a position until exercise or expiration, which could result in losses.

Further, the REIT provisions of the Code may limit our ability to hedge the risks inherent to our operations. We may be unable to manage these risks effectively.

-17-


Table of Contents

We may be contractually obligated to purchase property even if we are unable to secure financing for the acquisition.

We typically finance a portion of the purchase price for each property that we acquire. However, to ensure that our offers are as competitive as possible, we generally do not enter into contracts to purchase property that include financing contingencies. Thus, we may be contractually obligated to purchase a property even if we are unable to secure financing for the acquisition. In this event, we may choose to close on the property by using cash on hand, which would result in less cash available for our operations and distributions to stockholders. Alternatively, we may choose not to close on the acquisition of the property and default on the purchase contract. If we default on any purchase contract, we could lose our earnest money and become subject to liquidated or other contractual damages and remedies.

Risks Related to Our Common Stock

There is no public market for our shares, and you may not be able to sell your shares, including through our share repurchase program.

There is no public market for our shares and no assurance that one may develop. Our charter does not require our directors to seek stockholder approval to liquidate our assets by a specified date, nor does our charter require our directors to list our shares for trading by a specified date. Further, our amended and restated share repurchase program permits us to repurchase shares only from a beneficiary of a stockholder that has died or from stockholders that have a qualifying disability or that are confined to a long-term care facility.

There is no assurance that we will be able to continue paying cash distributions or that distributions will increase over time.

We intend to continue paying regular monthly cash distributions to our stockholders. However, there are many factors that can affect the availability and timing of cash distributions to stockholders such as our ability to earn positive yields on our real estate assets, the yields on securities of other entities in which we invest, our operating expense levels, as well as many other variables. Actual cash available for distributions may vary substantially from estimates. There is no assurance that we will be able to continue paying distributions at the current level or that the amount of distributions will increase, or not decrease, over time. Even if we are able to continue paying distributions, the actual amount and timing of distributions is determined by our board of directors in its discretion and typically depends on the amount of funds available for distribution, which depends on items such as current and projected cash requirements and tax considerations. As a result, our distribution rate and payment frequency may vary from time to time.

Funding distributions from sources other than cash flow from operating activities may negatively impact our ability to sustain or pay distributions and will result in us having less cash available for other uses.

If our cash flow from operating activities is not sufficient to fully fund the payment of distributions, the level of our distributions may not be sustainable and some or all of our distributions will be paid from other sources. For example, from time to time, our business manager has determined, in its sole discretion, to either forgo or defer a portion of the business management fee, which has had the effect of increasing cash flow from operations for the relevant period because we have not had to use that cash to pay any fee or reimbursement which was foregone or deferred during the relevant period. For the year ended December 31, 2011, we paid a business management fee of $40 million, or approximately 0.35% of our average invested assets on an annual basis, as well as an investment advisory fee of approximately $1.6 million, together which are less than the full 1% fee that the business manager could be paid. However, there is no assurance that our business manager will forgo or defer any portion of its business management fee in the future. Further, we would need to use cash at some point in the future to pay any fee or reimbursement that is deferred. We also may use cash from financing activities, components of which may include borrowings (including borrowings secured by our assets), as well as proceeds from the sales of our properties, to fund distributions. To the extent distributions are paid from financing activities, we will have less money available for other uses, such as cash needed to refinance existing indebtedness.

-18-


Table of Contents

Risks Related to Conflicts of Interest

There are conflicts of interest between us and affiliates of our sponsor that may affect our acquisition of properties and financial performance.

During the ten years ended December 31, 2011, our sponsor and Inland Private Capital Corporation (“IPCC”) had sponsored, in the aggregate, three other REITs and 107 real estate exchange private placement limited partnerships and limited liability companies. Two of the REITs, Inland Diversified Real Estate Trust, Inc. and Inland Monthly Income Trust, Inc., are, or in the case of Inland Monthly Income Trust will be, managed by affiliates of our business manager. Two other REITs, Inland Real Estate Corporation and Inland Western Retail Real Estate Trust, Inc., are self-managed, but our sponsor and its affiliates continue to hold a significant investment in these entities. We may be seeking to buy real estate assets at the same time as certain of these other programs. Further, certain programs sponsored by our sponsor or IPCC own and manage the type of properties that we own, and in the same geographical areas in which we own them. Therefore, our properties may compete for tenants with other properties owned and managed by these other programs. Persons performing services for our property managers may face conflicts of interest when evaluating tenant leasing opportunities for our properties and other properties owned and managed by these programs, and these conflicts of interest may have an adverse impact on our ability to attract and retain tenants.

Our sponsor may face a conflict of interest in allocating personnel and resources between its affiliates, our business manager and our property managers.

We rely, to a great extent, on persons performing services for our business manager and property managers and their affiliates to manage our day-to-day operations. Some of these persons also provide services to one or more investment programs previously sponsored by our sponsor. These individuals face competing demands for their time and service and may have conflicts in allocating their time between our business and assets and the business and assets of our sponsor, its affiliates and the other programs formed and organized by our sponsor. In addition, if another investment program sponsored by our sponsor decides to internalize its management functions in the future, it may do so by hiring and retaining certain of the persons currently performing services for our business manager and property managers, and if it did so, would likely not allow these persons to perform services for us.

We do not have arm’s-length agreements with our business manager, our property managers or any other affiliates of our sponsor.

None of the agreements and arrangements with our business manager, our property managers or any other affiliates of our sponsor was negotiated at arm’s-length. These agreements may contain terms and conditions that are not in our best interest and would not otherwise be applicable if we entered into arm’s length agreements with third parties.

Our business manager and its affiliates face conflicts of interest caused by their compensation arrangements with us, which could result in actions that are not in the long-term best interests of our stockholders.

We pay significant fees to our business manager, property managers and other affiliates of our sponsor for services provided to us. Most significantly, our business manager receives fees based on the aggregate book value, including acquired intangibles, of our invested assets. Further, our property managers receive fees based on the gross income from properties under management. Other parties related to, or affiliated with, our business manager or property managers may also receive fees or cost reimbursements from us. These compensation arrangements may cause these entities to take or not take certain actions. For example, these arrangements may provide an incentive for our Business Manager to borrow more money than prudent to increase the amount we can invest. Ultimately, the interests of these parties in receiving fees may conflict with the interest of our stockholders in earning income on their investment in our common stock.

-19-


Table of Contents

We rely on entities affiliated with our sponsor to identify real estate assets.

We rely on Inland Real Estate Acquisitions, Inc. (“IREA”) and other affiliates of our sponsor to identify suitable investment opportunities for us. Other public or private programs sponsored by our sponsor or IPCC also rely on these entities to identify potential investments. These entities have, in some cases, rights of first refusal or other pre-emptive rights to the properties that IREA identifies. Our right to acquire properties identified by IREA is subject to the exercise of any prior rights vested in these entities. We may not, therefore, be presented with opportunities to acquire properties that we otherwise would be interested in acquiring.

Risks Related to Our Organization and Structure

Stockholders have limited control over changes in our policies and operations.

Our board of directors determines our major policies, including those regarding investment policies and strategies, financing, debt capitalization, REIT qualification and distributions. Our board of directors may amend or revise certain of these and other policies without a vote of the stockholders.

Stockholders’ interest in us will be diluted if we issue additional shares.

Stockholders do not have preemptive rights to any shares issued by us in the future. Our articles authorize us to issue up to 1.5 billion shares of capital stock, of which 1.46 billion shares are designated as common stock and 40 million are designated as preferred stock. Future issuances of common stock, including issuances through our distribution reinvestment plan (“DRP”), will reduce the percentage of our shares owned by our current stockholders who do not participate in future stock issuances. Stockholders generally will not be entitled to vote on whether or not we issue additional shares. In addition, depending on the terms and pricing of an additional offering of our shares and the value of our properties, our stockholders may experience dilution in both the book value and fair value of their shares. Further, our board could authorize the issuance of stock with terms and conditions that could subordinate the rights of the holders of our current common stock or have the effect of delaying, deferring or preventing a change in control in us, including an extraordinary transaction (such as a merger, tender offer or sale of all or substantially all of our assets) that might provide a premium price for our stockholders.

Stockholders’ returns may be reduced if we are required to register as an investment company under the Investment Company Act.

We are not registered, and do not intend to register our company or any of our subsidiaries, as an investment company under the Investment Company Act of 1940, as amended (the “Investment Company Act”). If we become obligated to register our company or any of our subsidiaries as an investment company, the registered entity would have to comply with a variety of substantive requirements under the Investment Company Act imposing, among other things:

limitations on capital structure;

restrictions on specified investments;

prohibitions on transactions with affiliates; and

compliance with reporting, record keeping, voting, proxy disclosure and other rules and regulations that would significantly change our operations.

We intend to continue conducting our operations, directly and through wholly or majority-owned subsidiaries, so that we and each of our subsidiaries continue to be exempt from registration as an investment company under the Investment Company Act. Under Section 3(a)(1)(A) of the Investment Company Act, a company is not deemed to be an “investment company” if it neither is, nor holds itself out as being, engaged primarily, nor proposes to engage primarily, in the business of investing, reinvesting or trading in securities. Under Section 3(a)(1)(C) of

-20-


Table of Contents

the Investment Company Act, a company is not deemed to be an “investment company” if it neither is engaged, nor proposes to engage, in the business of investing, reinvesting, owning, holding or trading in securities and does not own or propose to acquire “investment securities” having a value exceeding 40% of the value of its total assets on an unconsolidated basis, which we refer to as the “40% test.”

We believe that we and most, if not all, of our wholly and majority-owned subsidiaries are not considered investment companies under either Section 3(a)(1)(A) or Section 3(a)(1)(C) of the Investment Company Act. In the event that the company or any of its wholly or majority-owned subsidiaries would ever inadvertently fall within one of the definitions of “investment company,” we intend to rely on the exception provided by Section 3(c)(5)(C) of the Investment Company Act.

Under Section 3(c)(5)(C), the SEC staff generally requires us to maintain at least 55% of our assets directly in qualifying assets to qualify for this exception. Mortgage-backed securities may or may not constitute qualifying assets, depending on the characteristics of the mortgage-backed securities, including the rights that we have with respect to the underlying loans. Our ownership of mortgage-backed securities, therefore, is limited by provisions of the Investment Company Act and SEC staff interpretations.

The method we use to classify our assets for purposes of the Investment Company Act is based in large measure upon no-action positions taken by the SEC staff in the past. These no-action positions were issued in accordance with factual situations that may be substantially different from the factual situations we may face, and a number of these no-action positions were issued more than ten years ago. No assurance can be given that the SEC staff will concur with our classification of our assets. In addition, the SEC staff may, in the future, issue further guidance that may require us to re-classify our assets for purposes of qualifying for exemption from regulation under the Investment Company Act. If we are required to re-classify our assets, we may no longer be in compliance with the exclusion from the definition of an “investment company” provided by Section 3(c)(5)(C) of the Investment Company Act.

A change in the value of any of our assets could cause us to fall within the definition of “investment company” and negatively affect our ability to maintain our exemption from regulation under the Investment Company Act. To avoid being required to register our company or any of our subsidiaries as an investment company under the Investment Company Act, we may be unable to sell assets we would otherwise want to sell and may need to sell assets we would otherwise wish to retain. In addition, we may have to acquire additional income- or loss-generating assets that we might not otherwise have acquired or may have to forgo opportunities to acquire interests in companies that we would otherwise want to acquire and would be important to our investment strategy.

If we were required to register the company as an investment company but failed to do so, we would be prohibited from engaging in our business, and criminal and civil actions could be brought against us. In addition, our contracts would be unenforceable unless a court required enforcement, and a court could appoint a receiver to take control of us and liquidate our business.

Maryland law and our organizational documents limit a stockholder’s right to bring claims against our officers and directors.

Subject to the limitations set forth in our articles, a director will not have any liability for monetary damages under Maryland law so long as he or she performs his or her duties in good faith, in a manner he or she reasonably believes to be in our best interest, and with the care that an ordinary prudent person in a like position would use under similar circumstances. In addition, our articles, in the case of our directors, officers, employees and agents, and the business management agreement and the property management agreements, in the case of our business manager and property managers, respectively, require us to indemnify these persons for actions taken by them in good faith and without negligence or misconduct, or, in the case of our independent directors, actions taken in good faith without gross negligence or willful misconduct. As a result, we and our stockholders may

-21-


Table of Contents

have more limited rights against these persons than might otherwise exist under common law. In addition, we may be obligated to fund the defense costs incurred by these persons in some cases.

Our board of directors may, in the future, adopt certain measures under Maryland law without stockholder approval that may have the effect of making it less likely that stockholders would receive a “control premium” for their shares.

Corporations organized under Maryland law are permitted to protect themselves from unsolicited proposals or offers to acquire the company. Although we are not subject to these provisions, our stockholders could approve an amendment to our articles eliminating this restriction. If we do become subject to these provisions, our board of directors would have the power under Maryland law to, among other things, amend our articles without stockholder approval to:

stagger our board of directors into three classes;

require a two-thirds vote of stockholders to remove directors;

empower only remaining directors to fill any vacancies on the board;

provide that only the board can fix the size of the board;

provide that all vacancies on the board, regardless of how the vacancy was created, may be filled only by the affirmative vote of a majority of the remaining directors in office; and

require that special stockholders meetings be called only by holders of a majority of the voting shares entitled to be cast at the meeting.

These provisions may discourage an extraordinary transaction, such as a merger, tender offer or sale of all or substantially all of our assets, all of which might provide a premium price for a stockholder’s shares.

Further, under the Maryland Business Combination Act, we may not engage in any merger or other business combination with an “interested stockholder” or any affiliate of that interested stockholder for a period of five years after the most recent purchase of stock by the interested stockholder. After the five-year period ends, any merger or other business combination with the interested stockholder must be recommended by our board of directors and approved by the affirmative vote of at least:

80% of all votes entitled to be cast by holders of outstanding shares of our voting stock; and

two-thirds of all of the votes entitled to be cast by holders of outstanding shares of our voting stock other than those shares owned or held by the interested stockholder unless, among other things, our stockholders receive a minimum payment for their common stock equal to the highest price paid by the interested stockholder for its common stock.

Our articles exempt any business combination involving us and The Inland Group or any affiliate of The Inland Group, including our business manager and property managers, from the provisions of this law.

Our articles place limits on the amount of common stock that any person may own without the prior approval of our board of directors.

To qualify as a REIT, no more than 50% of the outstanding shares of our common stock may be beneficially owned, directly or indirectly, by five or fewer individuals at any time during the last half of each taxable year. Our articles prohibit any persons or groups from owning more than 9.8% of our common stock without the prior approval of our board of directors. These provisions may have the effect of delaying, deferring or preventing a change in control of us, including an extraordinary transaction such as a merger, tender offer or sale of all or substantially all of our assets that might involve a premium price for holders of our common stock. Further, any person or group attempting to purchase shares exceeding these limits could be compelled to sell the additional shares and, as a result, to forfeit the benefits of owning the additional shares.

-22-


Table of Contents

Our articles permit our board of directors to issue preferred stock on terms that may subordinate the rights of the holders of our current common stock or discourage a third party from acquiring us.

Our board of directors is permitted, subject to certain restrictions set forth in our articles, to issue up to forty million shares of preferred stock without stockholder approval. Further, subject to certain restrictions set forth in our articles, our board may classify or reclassify any unissued preferred stock and establish the preferences, conversions or other rights, voting powers, restrictions, limitations as to dividends and other distributions, qualifications, and terms or conditions of redemption of any preferred stock. Thus, our board of directors could authorize us to issue shares of preferred stock with terms and conditions that could subordinate the rights of the holders of our common stock or have the effect of delaying, deferring or preventing a change in control of us, including an extraordinary transaction such as a merger, tender offer or sale of all or substantially all of our assets, that might provide a premium price for holders of our common stock.

Maryland law limits, in some cases, the ability of a third party to vote shares acquired in a “control share acquisition.”

Under the Maryland Control Share Acquisition Act, persons or entities owning “control shares” of a Maryland corporation acquired in a “control share acquisition” have no voting rights with respect to those shares except to the extent approved by a vote of two-thirds of the corporation’s disinterested stockholders. Shares of stock owned by the acquirer or by officers or directors who are employees of the corporation, are not considered disinterested for these purposes. “Control shares” are shares of stock that, taken together with all other shares of stock the acquirer previously acquired, would entitle the acquirer to exercise voting power in electing directors within one of the following ranges of voting power:

one-tenth or more but less than one-third of all voting power;

one-third or more but less than a majority of all voting power; or

a majority or more of all voting power.

Control shares do not include shares of stock the acquiring person is entitled to vote as a result of having previously obtained stockholder approval. A “control share acquisition” means the acquisition of control shares, subject to certain exceptions. The Control Share Acquisition Act does not apply to (1) shares acquired in a merger, consolidation or share exchange if the corporation is a party to the transaction or (2) acquisitions approved or exempted by our articles or bylaws. Our articles exempt transactions between us and The Inland Group and its affiliates, including our business manager and property managers, from the limits imposed by the Control Share Acquisition Act. This statute could have the effect of discouraging offers from third parties to acquire us and increase the difficulty of successfully completing this type of offer by anyone other than The Inland Group and its affiliates.

Federal Income Tax Risks

If we fail to qualify as a REIT, we will have less cash to distribute to our stockholders.

Our qualification as a REIT depends on our ability to meet requirements regarding our organization and ownership, distributions of our income, the nature and diversification of our income and assets as well as other tests imposed by the Internal Revenue Code of 1986, as amended (the “Code”). We cannot assure you that our actual operations for any one taxable year will satisfy these requirements. Further, new legislation, regulations, administrative interpretations or court decisions could significantly affect our ability to qualify as a REIT and/or the federal income tax consequences of our qualification as a REIT. If we were to fail to qualify as a REIT and did not qualify for certain statutory relief provisions:

we would not be allowed to deduct distributions paid to stockholders when computing our taxable income;

-23-


Table of Contents

we would be subject to federal, state and local income tax (including any applicable alternative minimum tax) on our taxable income at regular corporate rates;

we would be disqualified from being taxed as a REIT for the four taxable years following the year during which we failed to qualify, unless qualify for certain statutory relief provisions;

we would have less cash to pay distributions to stockholders; and

we may be required to borrow additional funds or sell some of our assets in order to pay the corporate tax obligations we may incur as a result of being disqualified.

In addition, if we were to fail to qualify as a REIT, we would not be required to pay distributions to stockholders, and all distributions to stockholders that we did pay would be subject to tax as regular corporate dividends to the extent of our current and accumulated earnings and profits. This means that, under current law, which is subject to change, our U.S. stockholders who are taxed at individual rates would be taxed on our dividends at long-term capital gains rates through 2012 and that our corporate stockholders generally would be entitled to the dividends received deduction with respect to such dividends, subject, in each case, to applicable limitations under the Code.

To maintain REIT status, we may be forced to borrow funds or dispose of assets during unfavorable market conditions to make distributions to our stockholders, which could increase our operating costs and decrease the value of an investment in our company.

To qualify as a REIT, we must distribute 90% of our REIT taxable income (which is determined without regard to the dividends-paid deduction or net capital gain) to our stockholders each year. At times, we may not have sufficient funds to satisfy these distribution requirements and may need to borrow funds or dispose of assets to make these distributions and maintain our REIT status and avoid the payment of income and excise taxes. Our inability to satisfy the distribution requirements with operating cash flow could result from (1) differences in timing between the actual receipt of cash and inclusion of income for federal income tax purposes; (2) the effect of non-deductible capital expenditures; (3) the creation of reserves; or (4) required debt amortization payments. We may need to borrow funds at times when market conditions are unfavorable. Further, if we are unable to borrow funds when needed for this purpose, we would have to fund alternative sources of funding or risk losing our status as a REIT.

Even if we qualify as a REIT, we may face other tax liabilities that reduce our cash flows.

Even if we qualify for taxation as a REIT, we may be subject to certain federal, state and local taxes on our income and assets. For example:

We will be subject to tax on any undistributed income. We will be subject to a 4% nondeductible excise tax on the amount, if any, by which distributions we pay in any calendar year plus amounts retained for which federal income tax was paid are less than the sum of 85% of our ordinary income, 95% of our capital gain net income and 100% of our undistributed income from prior years.

If we have net income from the sale of foreclosure property that we hold primarily for sale to customers in the ordinary course of business or other non-qualifying income from foreclosure property, we must pay a tax on that income at the highest corporate income tax rate.

If we sell a property, other than foreclosure property, that we hold primarily for sale to customers in the ordinary course of business, our gain would be subject to the 100% “prohibited transactions” tax.

Our taxable REIT subsidiaries are subject to regular corporate federal, state and local taxes.

We will be subject to a 100% penalty tax on transactions with a taxable REIT subsidiary that are not conducted on an arm’s-length basis.

Any of these taxes would decrease cash available for distributions to our stockholders.

-24-


Table of Contents

The prohibited transactions tax may limit our ability to dispose of our properties.

A REIT’s net income from prohibited transactions is subject to a 100% tax. In general, prohibited transactions are sales or other dispositions of property, other than foreclosure property, held primarily for sale to customers in the ordinary course of business. We may be subject to the prohibited transactions tax equal to 100% of net gain upon a disposition of a property. Although a safe harbor to the characterization of the sale of property by a REIT as a prohibited transaction is available, we cannot assure you that we can comply with the safe harbor or that we will avoid owning property that may be characterized as held primarily for sale to customers in the ordinary course of business. Consequently, we may choose not to engage in certain sales of our properties or may conduct such sales through a taxable REIT subsidiary, which would be subject to federal, state and local income taxation.

We may fail to qualify as a REIT if the Internal Revenue Service (the “IRS”) successfully challenges the valuation of our common stock used for purposes of our DRP.

In order to satisfy the REIT distribution requirements, the dividends we pay must not be “preferential.” A dividend determined to be preferential will not qualify for the dividends paid deduction. To avoid paying preferential dividends, we must treat every stockholder of a class of stock with respect to which we make a distribution the same as every other stockholder of that class, and we must not treat any class of stock other than according to its dividend rights as a class. For example, if certain stockholders receive a distribution that is more or less than the distributions received by other stockholders of the same class, the distribution will be preferential. If any part of a distribution is preferential, none of that distribution will be applied towards satisfying our REIT distribution requirements.

Stockholders participating in our DRP receive distributions in the form of shares of our common stock rather than in cash. Currently, the purchase price per share under our DRP is equal to 100% of the “market price” of a share of our common stock. Because our common stock is not yet listed for trading, for these purposes, “market price” means the fair market value of a share of our common stock, as estimated by us. In the past, our DRP has offered participants the opportunity to acquire newly-issued shares of our common stock at a discount to the “market price.” Pursuant to an IRS ruling, the prohibition on preferential dividends does not prohibit a REIT from offering shares under a distribution reinvestment plan at discounts of up to 5% of fair market value, but a discount in excess of 5% of the fair market value of the shares would be considered a preferential dividend. Any discount we have offered in the past was intended to fall within the safe harbor for such discounts set forth in the ruling published by the IRS. However, the fair market value of our common stock has not been susceptible to a definitive determination. If the purchase price under our DRP is deemed to have been at more than a 5% discount at any time, we would be treated as having paid one or more preferential dividends. Similarly, we would be treated as having paid one or more preferential dividends if the IRS successfully asserted that the value of the common stock distributions paid to stockholders participating in our DRP exceeded on a per-share basis the cash distribution paid to our other stockholders, which could occur if the IRS successfully asserted that the fair market value of our common stock exceeded the “market value” used for purposes of calculating the distributions under our DRP. If we are determined to have paid preferential dividends as a result of our DRP, we would likely fail to qualify as a REIT.

Complying with the REIT requirements may force us to liquidate otherwise attractive investments.

To maintain qualification as a REIT, we must ensure that at the end of each calendar quarter, at least 75% of the value of our assets consists of cash, cash items, government securities and qualified real estate assets, including shares of stock in other REITs, certain mortgage loans and mortgage-backed securities. The remainder of our investment in securities (other than governmental securities, qualified real estate assets and securities of taxable REIT subsidiaries) generally cannot include more than 10% of the outstanding voting securities of any one issuer or more than 10% of the total value of the outstanding securities of any one issuer. In addition, in general, no more than 5% of the value of our assets (other than government securities, qualified real estate assets and securities of taxable REIT subsidiaries) can consist of the securities of any one issuer, and no more than 25% of

-25-


Table of Contents

the value of our total securities can be represented by securities of one or more taxable REIT subsidiaries. If we fail to comply with these requirements at the end of any calendar quarter, we must correct the failure within thirty days after the end of the calendar quarter to avoid losing our REIT status and suffering adverse tax consequences. As a result, we may be required to liquidate otherwise attractive investments in order to maintain our REIT status.

If our leases are not respected as true leases for federal income tax purposes, we would fail to qualify as a REIT.

To qualify as a REIT, we must satisfy two gross income tests, pursuant to which specified percentages of our gross income must be passive income such as rent. For the rent to we receive under our lease to be treated as qualifying income for purposes of the gross income tests, the leases must be respected as true leases for federal income tax purposes and must not be treated as service contracts, joint ventures or some other type of arrangement. There are no controlling Treasury regulations, published rulings or judicial decisions involving leases with terms substantially the same as our hotel leases that discuss whether such leases constitute true leases for federal income tax purposes. We believe that all of our leases, including our hotel leases, will be respected as true leases for federal income tax purposes. There can be no assurance, however, that the IRS will agree with this characterization. If a significant portion of our leases were not respected as true leases for federal income tax purposes, we would not be able to satisfy either of the two gross income tests and each would likely lose its REIT status.

If MB REIT failed to qualify as a REIT, we would like fail to qualify as a REIT.

We own 100% of the common stock of MB REIT, which owns a significant portion of our properties and has elected to be taxed as a REIT for federal income tax purposes. MB REIT is subject to the various REIT qualification requirements and other limitations that apply to us. We believe that MB REIT has operated and will continue to operate in a manner to permit it to qualify for taxation as a REIT for federal income tax purposes. However, if MB REIT were to fail to qualify as a REIT, then (1) MB REIT would become subject to regular corporation income tax and (2) our ownership of shares MB REIT would cease to be a qualifying real estate asset for purposes of the 75% asset test applicable to REITs and would become subject to the 5% asset test, the 10% vote test, and the 10% value test generally applicable to our ownership in corporations other than REITs, qualified REIT subsidiaries and taxable REIT subsidiaries. If MB REIT were to fail to qualify as a REIT, we would not satisfy the 5% asset test, the 10% value test, or the 10% vote test, in which event we would fail to qualify as a REIT unless we qualified for certain statutory relief provisions.

If our hotel managers do not qualify as “eligible independent contractors,” we would fail to qualify as a REIT.

Rent paid by a lessee that is a “related party tenant” of ours will not be qualifying income for purposes of the two gross income tests applicable to REITs. We lease our hotels to our certain of our taxable REIT subsidiaries. A taxable REIT subsidiary will not be treated as a “related party tenant,” and will not be treated as directly operating a lodging facility, which is prohibited, to the extent that hotels that our taxable REIT subsidiaries lease are managed by an “eligible independent contractor.”

We believe that the rent paid by our taxable REIT subsidiaries that lease our hotels is qualifying income for purposes of the REIT gross income tests and that our taxable REIT subsidiaries qualify to be treated as “taxable REIT subsidiaries” for federal income tax purposes, but there can be no assurance that the IRS will not challenge this treatment or that a court would not sustain such a challenge. If the IRS successfully challenged this treatment, we would likely fail to satisfy the asset tests applicable to REITs and a significant portion of our income would fail to qualify for the gross income tests. If we failed to satisfy either the asset or gross income tests, we would likely lose our REIT qualification for federal income tax purposes, unless we qualified for certain statutory relief provisions.

-26-


Table of Contents

If our hotel managers do not qualify as “eligible independent contractors,” we may fail to qualify as a REIT. Each of the hotel management companies that enters into a management contract with our taxable REIT subsidiaries that lease our hotels must qualify as an “eligible independent contractor” under the REIT rules in order for the rent paid to us by taxable REIT subsidiaries to be qualifying income for gross income tests. Among other requirements, in order to qualify as an eligible independent contractor, (1) a manager must be actively engaged in the trade or business of operating hotels for third parties at the time the manger enters into a management contract with a taxable REIT subsidiary lessee and (2) the manager must not own more than 35% of our outstanding shares (by value) and no person or group of persons can own more than 35% of our outstanding shares and the ownership interests of the manager. Although we believe that all of our hotel managers qualify as eligible independent contractors, no complete assurance can be provided that the IRS will not successfully challenge that position.

Complying with REIT requirements may limit our ability to hedge effectively.

The REIT provisions of the Code may limit our ability to hedge the risks inherent to our operations. Under current law, any income that we generate from derivatives or other transactions intended to hedge our interest rate risk with respect to borrowings made to acquire or carry real estate assets generally will not constitute gross income for purposes of the two gross income tests applicable to REITs, so long as we clearly identify any such transactions as hedges for tax purposes before the close of the day on which they are acquired or entered into and we satisfy other identification requirements. In addition, any income from other hedging transactions would generally not constitute gross income for purposes of both the gross income tests. Accordingly, we may have to limit the use of hedging techniques that might otherwise be advantageous, which could result in greater risks associated with interest rate or other changes than we would otherwise incur.

Legislative or regulatory action could adversely affect you.

Changes to the tax laws are likely to occur, and these changes may adversely affect the taxation of our stockholders. Any such changes could have an adverse effect on an investment in our shares or on the market value or the resale potential of our assets. You are urged to consult with your own tax advisor with respect to the status of legislative, regulatory or administrative developments and proposals and their potential effect on an investment in our shares.

The maximum tax rate on qualified dividends paid by corporations to stockholders taxed at individual rates is 15% through 2012. REIT dividends, however, generally do not constitute qualified dividends and consequently are not eligible for favorable capital gains tax rates. Therefore, our stockholders will pay federal income tax on our dividends (other than capital gains dividends, dividends designated as qualified dividends (generally, qualified dividend income received by us from a taxable REIT subsidiary or other corporate investment or previously taxable to us in a prior year as undistributed income) or distributions which represent a return of capital or in excess of tax basis for tax purposes) at the applicable “ordinary income” rate, the maximum of which is 35% through 2012. However, as a REIT, we generally would not be subject to federal or state corporate income taxes on that portion of our ordinary income or capital gain that we distribute currently to our stockholders, and we thus expect to avoid the “double taxation” to which other corporations are typically subject.

Future legislation might result in a REIT having fewer tax advantages, and it could become more advantageous for a company that invests in real estate to elect to be taxed, for federal income tax purposes, as a corporation. As a result, our charter provides our board of directors with the power, under certain circumstances, to revoke or otherwise terminate our REIT election and cause us to be taxed as a corporation, without the vote of our stockholders. Our board of directors has fiduciary duties to us and our stockholders and could only cause changes in our tax treatment if it determines in good faith that such changes are in the best interest of our stockholders.

-27-


Table of Contents

Item 1B. Unresolved Staff Comments

None.

Item 2. Properties

We own interests in retail, office, industrial, multi-family and lodging properties. As of December 31, 2011, we, directly or indirectly, including through joint ventures in which we have a controlling interest, owned an interest in 869 properties, excluding our lodging and development properties, located in 35 states and the District of Columbia. In addition, we, through our wholly-owned subsidiaries, Inland American Winston Hotels, Inc., Inland American Orchard Hotels, Inc., Inland American Urban Hotels, Inc., and Inland American Lodging Corporation, own 95 lodging properties in 26 states and the District of Columbia. (Dollar amounts stated in thousands, except for revenue per available room, average daily rate and average rent per square foot).

General

The following table sets forth information regarding the 10 individual tenants in descending order based on base rent paid in 2011 but excluding our lodging, multi-family, and development properties. (Dollar amounts stated in thousands.)

Tenant Name

Type

2011
Base
Rental
Income ($)
% of Total
Portfolio
Income
Square
Footage
% of Total
Portfolio
Square
Footage

SunTrust Bank

Retail/Office 55,408 8.60 % 2,269,901 4.30 %

AT&T, Inc.

Office 44,310 6.88 % 3,407,651 6.46 %

Citizens Banks

Retail 19,996 3.11 % 986,378 1.87 %

Sanofi-Aventis

Office 16,408 2.55 % 736,572 1.40 %

United Healthcare Services

Office 16,238 2.52 % 1,210,670 2.29 %

C&S Wholesalers

Industrial/Distribution 15,119 2.35 % 3,031,295 5.75 %

Atlas Cold Storage

Industrial/Distribution 13,201 2.05 % 1,896,815 3.60 %

Stop N Shop

Retail 10,228 1.59 % 601,652 1.14 %

Cornell Corrections

Industrial/Distribution 10,024 1.56 % 301,029 0.57 %

Lockheed Martin Corporation

Office 8,589 1.33 % 342,516 0.65 %

The following sections set forth certain summary information about the character of the properties that we owned at December 31, 2011. Certain of the Company’s properties are encumbered by mortgages, totaling $5,770,595, and additional detail about the mortgages can be found on Schedule III – Real Estate and Accumulated Depreciation.

Retail Segment

As of December 31, 2011, our retail segment consisted of 726 properties. Our retail segment is centered on multi-tenant properties with an average of approximately 140,000 square feet of total space, located in stable communities, primarily in the southwest and southeast regions of the country. Our retail tenants are largely necessity-based retailers such as grocery and pharmacy, as well as moderate-fashion shoes and clothing retailers, and services such as banking. We own the following types of retail centers:

The majority of our single tenant retail properties are bank branches operated by SunTrust Bank or Citizens Bank. The bank branches typically offer a wide range of face-to-face or automated banking services to their customers and are often located on corners or out parcels. Typically, these tenants pay rents with contractual increases over time and bear virtually all expenses associated with operating the facility.

-28-


Table of Contents

Community or neighborhood centers are generally open air and designed for tenants that offer a larger array of apparel and other soft goods. Typically, these centers contain anchor stores and other national retail tenants. Our neighborhood shopping centers are generally in-line strip centers with a grocery store anchor, a drugstore, and other small retailers. Tenants of these centers typically offer necessity-based products.

Power centers consist of several anchors, such as department stores, off-price stores, warehouse clubs or stores that offer a large selection of merchandise. Typically, the number of specialty tenants is limited.

We have not experienced bankruptcies or receivable write-offs in our retail portfolio that have materially impacted our result of operations in the economy or retail environment. Our retail business is not highly dependent on specific retailers or specific retail industries, which we believe shields the portfolio from significant revenue variances over time.

The following table reflects the types of properties within our retail segment as of December 31, 2011.

Retail Properties

Number of
Properties
Total Gross
Leasable
Area (Sq.Ft.)
% of
Economic
Occupancy
as of
December 31,
2011
Total # of
Financially
Active Leases
as of
December 31,
2011
Sum of
Annualized
Rent ($)
Average
of Rent
PSF ($)

Single Tenant

593 3,752,717 100 % 593 84,461 22.55

Community & Neighborhood Center

83 8,602,538 93 % 1,237 108,755 13.61

Power Center

50 10,290,116 93 % 1,022 125,490 13.11

726 22,645,371 94 % 2,852 318,706 14.96

The following table represents lease expirations for the retail segment:

Lease Expiration Year

Number of
Expiring Leases
GLA of Expiring
Leases (Sq. Ft.)
Annualized Base
Rent of Expiring
Leases ($)
Percent of
Total GLA
Percent of
Total
Annualized
Base Rent
Expiring
Rent/Square
Foot

2012

419 1,507,086 24,099 7.1 % 7.2 % 15.99

2013

342 1,412,621 22,574 6.6 % 6.7 % 15.98

2014

316 2,002,890 28,984 9.4 % 8.7 % 14.47

2015

335 2,352,018 29,497 11.0 % 8.8 % 12.54

2016

291 1,813,058 26,273 8.5 % 7.9 % 14.49

Thereafter

1,149 12,220,059 203,047 57.4 % 60.7 % 16.62

2,852 21,307,732 334,474 100.0 % 100.0 % 15.70

We have staggered our lease expirations so that we can manage lease rollover. The average percentage of leases expiring over the next five years is less than 10%.

Lodging Segment

Lodging facilities have characteristics different from those found in office, retail, industrial, and multi-family properties. Revenue, operating expenses, and net income of lodging properties are directly tied to the daily hotel sales operation whereas these other asset classes generate revenue from medium to long-term lease contracts. In this way, net operating income for properties in our other asset classes is somewhat more predictable than lodging properties, though we believe that opportunities to increase revenue are, in many cases, limited because of the duration of the existing lease contracts. We believe lodging facilities have the benefit of capturing

-29-


Table of Contents

increased revenue opportunities on a daily or weekly basis but are also subject to immediate decreases in lodging revenue as a result of declines in daily rental rates and/or daily occupancy when demand is reduced. Due to seasonality, we expect our lodging revenues to be greater during the second and third quarters with lower revenues in the first and fourth quarters.

We follow two practices common for REITs that own lodging properties: 1) association with national franchise organizations and 2) management of the properties by third-party hotel managers. We have aligned our portfolio with what we believe are the top franchise enterprises in the lodging industry: Marriott, Hilton, Intercontinental, Hyatt, Wyndham, Choice, Fairmont and Starwood Hotels. Our lodging facilities and these franchise enterprises are generally classified in the “upscale” or “upper-upscale” lodging categories. By entering into franchise agreements with these organizations, we believe our lodging operations benefit from enhanced advertising, marketing, and sales programs through the franchisor (in this case, the organization) while the franchisee (in this case, us) pays only a fraction of the overall cost for these programs. We believe effective TV, radio, print, on-line, and other forms of advertisement are necessary to draw customers to our lodging facilities, thus, creating higher occupancy and rental rates, and increased revenue. Additionally, by using the franchise system we are also able to benefit from the frequent traveler rewards programs or “point awards” systems of the franchisor which we believe further bolsters occupancy and overall daily rental rates.

The following table reflects the types of properties within our lodging segment as of December 31, 2011.

Lodging Properties

Number
of
Properties
Number of
Rooms
Average
Occupancy for
the Year ended
December 31,
2011
Average Revenue Per
Available Room for
the Year ended
December 31, 2011 ($)
Average Daily
Rate for the
Year 2011 ($)

Marriot

49 7,821 71 % 87 122

Hilton

38 5,661 73 % 87 120

Other

8 2,115 70 % 84 120

95 15,597 71 % 86 121

Office Segment

Our investments in office properties largely represent assets leased to and occupied by either a diverse group of tenants or to a single tenant that fully occupy the leased space. Examples of our multi-tenant properties include the IDS Center located in the central business district of Minneapolis, Minnesota and Dulles Executive Plaza and Worldgate Plaza, both located in metropolitan Washington D.C., with space leased to high-technology companies and federal government contractors. Examples of our single tenant properties include three buildings leased and occupied by AT&T and located in three distinct US office markets—Chicago, Illinois, St. Louis, Missouri, and Cleveland, Ohio. In addition, our single tenant office portfolio includes bank offices leased on a net basis to SunTrust, with locations in the east and southeast regions of the country.

The following table reflects the types of properties within our office segment as of December 31, 2011.

Office Properties

Number
of
Properties
Total Gross
Leasable Area
(Sq. Ft.)
% of Economic
Occupancy as of
December 31,
2011
Total # of
Financially
Active Leases as
of December 31,
2011
Sum of
Annualized
Rent ($)
Average
of Rent
PSF ($)

Single-Tenant

32 7,431,526 95 % 31 95,583 13.59

Multi-Tenant

11 2,813,287 85 % 239 47,508 19.77

43 10,244,813 92 % 270 143,091 15.17

-30-


Table of Contents

The following table represents lease expirations for the office segment:

Lease Expiration Year

Number of
Expiring Leases
GLA of Expiring
Leases (Sq. Ft.)
Annualized Base
Rent of Expiring
Leases ($)
Percent of
Total GLA
Percent of
Total
Annualized
Base Rent
Expiring
Rent/Square
Foot

2012

32 386,410 7,325 4.1 % 4.6 % 18.96

2013

30 651,173 12,251 6.9 % 7.8 % 18.81

2014

52 246,368 4,266 2.6 % 2.7 % 17.31

2015

43 393,614 7,753 4.2 % 4.9 % 19.70

2016

38 2,546,212 41,409 27.0 % 26.3 % 16.26

Thereafter

75 5,210,487 84,701 55.2 % 53.7 % 16.26

270 9,434,264 157,705 100.0 % 100.0 % 16.72

The percentage of leases expiring each year for the next four years is low. During the fifth year, 67% of the lease expiration relates to one property, with approximately 1.7 million square feet, occupied by AT&T in Hoffman Estates, Illinois, which is in the greater metro Chicago market.

Industrial Segment

Our industrial segment is comprised of four types of properties: distribution centers, specialty distribution centers, charter schools, and correctional facilities. Our distribution centers are warehouses or other specialized buildings which stock products to be distributed to retailers, wholesalers or directly to consumers. Some properties are located in what we believe are active and sought-after industrial markets, such as the O’Hare airport market of Chicago, Illinois. The specialty distribution centers consist of refrigeration or air conditioned buildings which supply grocery stores in various locations across the country. The charter schools and correctional facilities consist of ten properties under long-term triple net leases.

The following table reflects the types of properties within our industrial segment as of December 31, 2011.

Industrial Properties

Number
of
Properties
Total Gross
Leasable Area
(Sq. Ft.)
% of Economic
Occupancy as of
December 31,
2011
Total # of
Financially
Active Leases as of
December 31,
2011
Sum of
Annualized
Rent ($)
Average
of Rent
PSF ($)

Distribution Center

53 13,658,572 91 % 64 55,168 4.45

Specialty Distribution Center

11 1,896,815 100 % 11 13,201 6.96

Charter Schools

8 364,718 100 % 8 7,232 19.83

Correctional Facility

2 457,345 100 % 2 12,194 26.66

74 16,377,450 92 % 85 87,795 5.81

The following table represents lease expirations for the industrial segment:

Lease Expiration Year

Number of
Expiring Leases
GLA of Expiring
Leases (Sq. Ft.)
Annualized Base
Rent of Expiring
Leases ($)
Percent of
Total GLA
Percent of Total
Annualized Base
Rent
Expiring
Rent/Square
Foot

2012

17 783,973 2,287 5.2 % 2.3 % 2.92

2013

14 1,457,625 8,337 9.7 % 8.5 % 5.72

2014

3 453,528 2,517 3.0 % 2.6 % 5.55

2015

7 1,124,703 4,520 7.4 % 4.6 % 4.02

2016

5 1,420,677 5,137 9.4 % 5.2 % 3.62

Thereafter

39 9,862,827 75,354 65.3 % 76.8 % 7.64

85 15,103,333 98,152 100.0 % 100.00 % 6.50

The percentage of leases expiring each year for the next five years is less than 10%. We believe this is a manageable percentage of lease rollover.

-31-


Table of Contents

Multi-Family Segment

Our multi-family portfolio consists of conventional apartments and student housing. Our conventional apartment properties are upscale with resident amenities such as business centers, fitness centers, swimming pools, landscaped grounds and clubhouse facilities. The apartment buildings are typically three-story walk-up buildings offering one, two and three bedroom apartments and are leased on per unit basis. Our student-housing portfolio consists of residential and mixed-use communities close to university campuses and in urban infill locations. Student-housing facilities are leased on a per bed basis rather than per unit. These five student housing properties were constructed between mid-2007 and 2010.

The following table reflects the types of properties within our multi-family segment as of December 31, 2011.

Multi-family Properties

Number
of
Properties
Total Gross
Leasable  Area

(Sq. Ft.)
% of Economic
Occupancy as of
December 31,
2011
Total #
of Units/
Beds
Occupied
Rent
per
Unit/
Bed ($)

Conventional

21 6,489,579 92.32 % 6,382 965.35

Student-Housing

5 936,766 92.79 % 2,458 661.50

26 7,426,345 92.45 % 8,840 880.86

Item 3. Legal Proceedings

None.

Item 4. Mine Safety Disclosures

Not applicable.

-32-


Table of Contents

PART II

Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.

Market Information

There is no public trading market for the common stock. We announced an estimated value per share of our common stock equal to $7.22 as of December 29, 2011. We intend on estimating our value per share on an annual basis.

We published an estimated per share value of our common stock to assist broker-dealers that sold our common stock in our initial and follow-on “best efforts” offerings to comply with the rules published by the Financial Industry Regulatory Authority (“FINRA”) and to assist fiduciaries of retirement plans subject to annual reporting requirements of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”), whose clients purchased our common stock. Specifically, FINRA requires registered broker-dealers to disclose in a customer’s account statement an estimated value for a REIT’s securities if the annual report of that REIT discloses a per share estimated value. The FINRA rules presently prohibit broker-dealers from using a per share estimated value developed from data that is more than eighteen months old.

The FINRA rules provide no guidance regarding the methodology a REIT must use to determine its estimated value per share. As with any valuation methodology, the methodology employed by our business manager was based upon a number of estimates and assumptions that may not be reflective of actual results. Further, different parties using different assumptions and estimates could derive a different estimated value per share, which could be significantly different from our estimated value per share. The estimated per share value published by us represents neither the fair value according to U.S. generally accepted accounting principles (or “GAAP”) of our assets less liabilities, nor the amount our shares would trade at on a national securities exchange or the amount a stockholder would obtain if he or she tried to sell his or her shares or if we liquidated our assets and distributed the proceeds after paying all of our expenses and liabilities.

Share Repurchase Program

Our board of directors adopted a share repurchase program, which became effective August 31, 2005 and was suspended as of March 30, 2009. Our board later adopted an Amended and Restated Share Repurchase Program, which was effective from April 11, 2011 through January 31, 2012 (the “First Amended Program”). Our board subsequently adopted a Second Amended and Restated Share Repurchase Program, which became effective as of February 1, 2012 (the “Second Amended Program”).

Under the First Amended Program, we were permitted to repurchase shares of our common stock, on a quarterly basis, upon the death of the beneficial owners of our shares. We were authorized to repurchase shares at a price per share equal to 90% of the most recently disclosed estimated per share value of our common stock, which, on each of the relevant repurchase dates, was equal to $7.23 per share. Our obligation to repurchase any shares under the First Amended Program was conditioned upon our having sufficient funds available to complete the repurchase. Our board had reserved $5.0 million per calendar quarter for this purpose. In addition, notwithstanding anything to the contrary, at no time during any consecutive twelve month period could the aggregate number of shares repurchased under the First Amended Program exceed 5.0% of the aggregate number of issued and outstanding shares of our common stock at the beginning of the twelve month period. If our funds were insufficient to repurchase all of the shares for which repurchase requests have been submitted in a particular quarter, or if the number of shares accepted for repurchase would cause us to exceed the 5.0% limit, we would repurchase the shares in chronological order, based upon the beneficial owner’s date of death.

Under the Second Amended Program, we may repurchase shares of our common stock, on a quarterly basis, from the beneficiary of a stockholder that has died or from stockholders that have a “qualifying disability” or are confined to a “long-term care facility” (together, referred to herein as “hardship repurchases”). We are authorized

-33-


Table of Contents

to repurchase shares at a price per share equal to 100% of the most recently disclosed estimated per share value of our common stock, which currently is equal to $7.22 per share. Our obligation to repurchase any shares under the Second Amended Program is conditioned upon our having sufficient funds available to complete the repurchase. Our board has initially reserved $10.0 million per calendar quarter for the purpose of funding repurchases associated with death and $15.0 million per calendar quarter for the purpose of funding hardship repurchases. In addition, notwithstanding anything to the contrary, at no time during any consecutive twelve month period may the aggregate number of shares repurchased under the Second Amended Program exceed 5.0% of the aggregate number of issued and outstanding shares of our common stock at the beginning of the twelve month period. For any calendar quarter, if the number of shares accepted for repurchase would cause us to exceed the 5.0% limit, repurchases for death will take priority over any hardship repurchases, in each case in accordance with the procedures, and subject to the funding limits, described in the Second Amended Program and summarized herein.

If, on the other hand, the funds reserved for either category of repurchase under the Second Amended Program are insufficient to repurchase all of the shares for which repurchase requests have been received for a particular quarter, or if the number of shares accepted for repurchase would cause us to exceed the 5.0% limit, we will repurchase the shares in the following order:

for death repurchases, we will repurchase shares in chronological order, based upon the beneficial owner’s date of death; and

for hardship repurchases, we will repurchase shares on a pro rata basis, up to, but not in excess of, the limits described herein; provided, that in the event that the repurchase would result in a stockholder owning less than 150 shares, we will repurchase all of that stockholder’s shares.

The Second Amended Program will immediately terminate if our shares are approved for listing on any national securities exchange. We may amend or modify any provision of the Second Amended Program, or reject any request for repurchase, at any time in our board’s sole discretion.

The table below outlines the shares of common stock we repurchased pursuant to the First Amended Program during the three months ended December 31, 2011:

Month

Total
Number of
Shares
Redeemed
Average
Price Paid
per Share
Total Number of
Shares Purchased
as Part of Publicly
Announced Plans
or Programs (1)
Maximum
Number of Shares
That May Yet be
Purchased Under the
Plans or Programs

October 2011

0 N/A 0 (1 )

November 2011

0 N/A 0 (1 )

December 2011

691,563 $ 7.23 691,563 (1 )

(1) A description of the First Amended Program, including the date that the program was amended, the dollar amount approved, the expiration date and the maximum number of shares that may be purchased thereuder is included in the narrative preceding this table.

Stockholders

As of March 1, 2012, we had 187,276 stockholders of record.

Distributions

We have been paying monthly cash distributions since October 2005. During the years ended December 31, 2011 and 2010, we declared cash distributions, which are paid monthly in arrears to stockholders, totaling $429.6 million and $417.9 million, respectively, in each case equal to $.50 per share on an annualized basis. For Federal income tax purposes for the years ended December 31, 2011 and 2010, 62% and 66% of the distributions paid constituted a return of capital in the applicable year.

-34-


Table of Contents

We intend to continue paying regular monthly cash distributions to our stockholders. However, there are many factors that can affect the amount and timing of cash distributions to stockholders. There is no assurance that we will be able to continue paying distributions at the current level or that the amount of distributions will increase, or not decrease further, over time. Even if we are able to continue paying distributions, the actual amount and timing of distributions is determined by our board of directors in its discretion and typically depends on the amount of funds available for distribution, which depends on items such as current and projected cash requirements and tax considerations. As a result, our distribution rate and payment frequency may vary from time to time.

Securities Authorized for Issuance under Equity Compensation Plans

The following table provides information regarding our equity compensation plans as of December 31, 2011.

Equity Compensation Plan Information

Plan category

Number of securities to
be issued upon
exercise of outstanding
options,

warrants and rights (a)
Weighted-average
exercise price of
outstanding options,

warrants
and rights (b)
Number of securities
remaining available for
future issuance under
equity compensation
plans (excluding
shares reflected in

column (a)) (c)

Equity compensation plans approved by security holders:

Independent Director Stock Option Plan

32,000 $ 9.05 43,000

Equity compensation plans not approved by security holders

0 $ 0 0

Total:

32,000 $ 9.05 43,000

We have adopted an Independent Director Stock Option Plan, as amended, which, subject to certain conditions, provides for the grant to each independent director of an option to purchase 3,000 shares following their becoming a director and for the grant of additional options to purchase 500 shares on the date of each annual stockholder’s meeting. The options for the initial 3,000 shares are exercisable as follows: 1,000 shares on the date of grant and 1,000 shares on each of the first and second anniversaries of the date of grant. All other options are exercisable on the second anniversary of the date of grant. The exercise price for all options is equal to the fair value of our shares, as defined in the plan, on the date of each grant.

-35-


Table of Contents

Recent Sales of Unregistered Securities

None.

Item 6. Selected Financial Data

The following table shows our consolidated selected financial data relating to our consolidated historical financial condition and results of operations. Such selected data should be read in conjunction with Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the consolidated financial statements and related notes appearing elsewhere in this report (dollar amounts are stated in thousands, except per share amounts).

As of and for the year ended December 31,
2011 2010 2009 2008 2007

Balance Sheet Data:

Total assets

$ 10,919,190 11,391,502 11,328,211 11,136,866 8,114,714

Mortgages, notes and margins payable

$ 5,902,712 5,532,057 5,085,899 4,437,997 3,028,647

Operating Data:

Total income

$ 1,323,151 1,186,894 1,058,574 965,274 458,905

Total interest and dividend income

$ 22,869 33,068 55,161 77,997 84,201

Net income (loss) attributable to Company

$ (316,253 ) (176,431 ) (397,960 ) (365,178 ) 55,922

Net income (loss) per common share, basic and diluted

$ (0.37 ) (0.21 ) (0.49 ) (0.54 ) 0.14

Common Stock Distributions:

Distributions declared to common stockholders

$ 429,599 417,885 405,337 418,694 242,606

Distributions per weighted average common share

$ 0.50 0.50 0.51 0.62 0.61

Funds from Operations:

Funds from operations (a)

$ 443,460 321,828 142,601 140,064 244,299

Cash Flow Data:

Cash flows provided by operating activities

$ 397,949 356,660 369,031 384,365 263,420

Cash flows used in investing activities

$ (286,896 ) (380,685 ) (563,163 ) (2,484,825 ) (4,873,404 )

Cash flows provided by (used in) financing activities

$ (160,597 ) (208,759 ) (250,602 ) 2,636,325 4,716,852

Other Information:

Weighted average number of common shares outstanding, basic and diluted

858,637,707 835,131,057 811,400,035 675,320,438 396,752,280

(a) Due to certain unique operating characteristics of real estate companies, the National Association of Real Estate Investment Trusts or NAREIT, an industry trade group, has promulgated a standard known as “Funds from Operations, or “FFO”, which it believes reflects the operating performance of a REIT. As defined by NAREIT, FFO means net income computed in accordance with GAAP, excluding gains (or losses) from sales of property, plus depreciation and amortization and impairment charges on real property and after adjustments for unconsolidated partnerships and joint ventures in which we hold an interest. In calculating FFO, impairment charges of depreciable real estate assets are added back even though the impairment charge may represent a permanent decline in value due to decreased operating performance of the applicable property. Further, because gains and losses from sales of property are excluded from FFO, it is consistent and appropriate that impairments, which are often early recognition of losses on prospective sales of property, also be excluded. If evidence exists that a loss reflected in the investment of an unconsolidated entity is due to the write-down of depreciable real estate assets, these impairment charges are added back to FFO. The methodology is consistent with the concept of excluding impairment charges of depreciable assets or early recognition of losses on sale of depreciable real estate assets held by the Company.

In 2011, NAREIT clarified the FFO definition to exclude impairment charges of depreciable real estate assets as well as the gains and or losses related to unconsolidated entities to the extent they are due to the depreciable real estate assets. Consequently, we have restated prior years’ FFO to reflect these changes.

-36-


Table of Contents

FFO is neither intended to be an alternative to “net income” nor to “cash flows from operating activities” as determined by GAAP as a measure of our capacity to pay distributions. We believe that FFO is a better measure of our properties’ operating performance because FFO excludes non-cash items from GAAP net income. FFO is calculated as follows (in thousands):

Year ended December 31,
2011 2010 2009
Net loss attributable to Company $ (316,253 ) (176,431 ) (397,960 )

Add:

Depreciation and amortization related to investment properties 439,077 443,100 394,995
Depreciation and amortization related to investment in unconsolidated entities 63,645 43,845 41,300
Provision for asset impairment 105,795 3,180 1,117
Provision for asset impairment included in discontinued operations 57,846 44,349 32,934
Impairment of investment in unconsolidated entities 113,621 11,239 7,443
Impairment reflected in equity in earnings of unconsolidated entities 16,739 10,710 75,787

Less:

Gains from property sales and transfer of assets 16,510 55,412 0

Gains from property sales reflected in equity in earnings of unconsolidated entities

11,141 242 10,500

Gains from sale of unconsolidated entities

7,545 0 0

Noncontrolling interest share of depreciation and amortization related to investment properties

1,814 2,510 2,515

Funds from operations $ 443,460 321,828 142,601

Below is additional information related to certain items that significantly impact the comparability of our Funds from Operations and Net Loss or significant non-cash items from the periods presented (in thousands):

Year ended December 31,
2011 2010 2009

Gain on conversion of note receivable to equity interest

$ (17,150 ) 0 0

Payment from note receivable previously impaired

$ (2,422 ) 0 0

Provision for goodwill impairment

$ 0 0 26,676

Impairment of notes receivable

$ 0 111,896 74,136

Impairment on securities

$ 24,356 1,856 4,038

(Gain) loss on consolidated investment

$ 0 (433 ) 148,887

Straight-line rental income

$ (13,841 ) (17,705 ) (16,329 )

Amortization of above/below market leases

$ (1,326 ) (433 ) (1,688 )

Amortization of mark to market debt discounts

$ 7,973 6,203 1,695

Gain on extinguishment of debt

$ (10,848 ) (19,227 ) 0

Acquisition Costs

$ 1,680 1,805 9,617

-37-


Table of Contents

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Certain statements in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and elsewhere in this Form 10-K constitute “forward-looking statements” within the meaning of the Federal Private Securities Litigation Reform Act of 1995. Forward-looking statements are statements that are not historical, including statements regarding management’s intentions, beliefs, expectations, representations, plans or predictions of the future and are typically identified by words such as “believe,” “expect,” “anticipate,” “intend,” “estimate,” “may,” “will,” “should” and “could.” Similarly, statements that describe or contain information related to matters such as management’s intent, belief or expectation with respect to the Company’s financial performance, investment strategy and portfolio, cash flows, growth prospects, legal proceedings, amount and timing of anticipated future cash distributions, and other matters are forward-looking statements. These forward-looking statements are not historical facts but are the intent, belief or current expectations of the Company’s management based on their knowledge and understanding of the business and industry, the economy and other future conditions. These statements are not guarantees of future performance, and stockholders should not place undue reliance on forward-looking statements. Actual results may differ materially from those expressed or forecasted in the forward-looking statements due to a variety of risks, uncertainties and other factors, including but not limited to the factors listed and described under “Risk Factors” in this Annual Report on Form 10-K . These factors include, but are not limited to: market and economic volatility experienced by the U.S. economy or real estate industry as a whole, and the local economic conditions in the markets in which the Company’s properties are located; the Company’s ability to refinance maturing debt or to obtain new financing on attractive terms; the availability of cash flow from operating activities to fund distributions; future increases in interest rates; and actions or failures by the Company’s joint venture partners, including development partners. The Company intends that such forward-looking statements be subject to the safe harbors created by Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. The Company undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results.

The following discussion and analysis relates to the years ended December 31, 2011, 2010 and 2009 and as of December 31, 2011 and 2010. You should read the following discussion and analysis along with our Consolidated Financial Statements and the related notes included in this report.

Overview

We continue to maintain a sustainable distribution rate funded by our operations. In 2011, we began disposing of assets we determined less strategic and reinvesting the capital in real estate assets that we believe will produce attractive current yields and long-term risk-adjusted returns to our stockholders. To achieve these objectives, our property managers for our non-lodging properties actively seek to lease space at favorable rates, control expenses, and maintain strong tenant relationships. We oversee the management of our lodging facilities through active engagement with our third party managers and franchisors to maximize occupancy and daily rates as well as control expenses.

On a consolidated basis, essentially all of our revenues and cash flows from operations for the year ended December 31, 2011 were generated by collecting rental payments from our tenants, room revenues from lodging properties, distributions from unconsolidated entities and dividend income earned from investments in marketable securities. Our largest cash expense relates to the operation of our properties as well as the interest expense on our mortgages. Our property operating expenses include, but are not limited to, real estate taxes, regular repair and maintenance, management fees, utilities and insurance (some of which are recoverable). Our lodging operating expenses include, but are not limited to, rooms, food and beverage, utility, administrative and marketing, payroll, franchise and management fees and repairs and maintenance expenses.

-38-


Table of Contents

In evaluating our financial condition and operating performance, management focuses on the following financial and non-financial indicators, discussed in further detail herein:

Cash flow from operations as determined in accordance with U.S. generally accepted accounting principles (“GAAP”).

Funds from Operations (“FFO”), a supplemental non-GAAP measure to net income determined in accordance with GAAP.

Economic and physical occupancy and rental rates.

Leasing activity and lease rollover.

Managing operating expenses.

Average daily room rate, revenue per available room, and average occupancy to measure our lodging properties.

Debt maturities and leverage ratios.

Liquidity levels.

During 2012, we will continue to execute on our strategy to dispose of less strategic assets and deploy the capital into higher performing asset segments. We believe that our debt maturities over the next five years are manageable and although we believe interest rates will rise in the future, we anticipate low interest rates in 2012. We expect to see increased same store operating performance in our lodging and multi-family segments in 2012. The lodging industry is expected to have positive growth for 2012 and the rental growth is projected to continue for the multi-family properties in 2012. Our retail, office and industrial portfolios are expected to maintain high occupancy and have limited lease rollover in the coming years. We believe the retail and industrial segments same store income will be consistent with 2011 results. We do expect to see lower income in the office segment compared to 2011 results. We believe we will be maintain our cash distribution in 2012 and anticipate distributions to be funded by cash flow from operations as well as distributions from unconsolidated entities and gains on sales of properties.

Results of Operations

General

Consolidated Results of Operations

This section describes and compares our results of operations for the years ended December 31, 2011, 2010 and 2009. We generate most of our net operating income from property operations. In order to evaluate our overall portfolio, management analyzes the operating performance of all properties from period to period and properties we have owned and operated for the same period during each year. Investment properties owned for the entire years ended December 31, 2011 and 2010 and December 31, 2010 and 2009, respectively, are referred to herein as “same store” properties. Unless otherwise noted, all dollar amounts are stated in thousands (except per share amounts, per square foot amounts, revenue per available room and average daily rate).

-39-


Table of Contents

Comparison of the years ended December 31, 2011, 2010 and 2009

Operating Income and Expenses:

Year ended
December 31, 2011
Year ended
December 31, 2010
Year ended
December 31, 2009
2011 Increase
(decrease) from
2010
2010 Increase
(decrease) from
2009

Income:

Rental income

640,118 605,665 520,154 34,453 85,511

Tenant recovery income

93,816 87,730 80,072 6,086 7,658

Other property income

18,113 16,909 18,323 1,204 (1,414 )

Lodging income

571,104 476,590 440,025 94,514 36,565

Operating Expenses:

Lodging operating expenses

364,617 302,651 277,411 61,966 25,240

Property operating expenses

137,281 128,906 106,368 8,375 22,538

Real estate taxes

94,511 87,315 80,344 7,196 6,971

Provision for asset impairment

105,795 3,180 1,117 102,615 2,063

General and administrative expenses

31,033 36,668 43,499 (5,635 ) (6,831 )

Business manager management fee

40,000 36,000 39,000 4,000 (3,000 )

Property Income and Operating Expenses

Rental income for non-lodging properties consists of basic monthly rent, straight-line rent adjustments, amortization of acquired above and below market leases, fee income, and percentage rental income recorded pursuant to tenant leases. Tenant recovery income consists of reimbursements for real estate taxes, common area maintenance costs, management fees, and insurance costs. Tenant recovery income generally fluctuates correspondingly with property operating expenses and real estate taxes. Other property income for non-lodging properties consists of lease termination fees and other miscellaneous property income. Property operating expenses for non-lodging properties consist of real estate taxes, regular repair and maintenance, management fees, utilities and insurance (some of which are recoverable from the tenant).

The increase in property revenues in the year ended December 31, 2011 was primarily due to a full year of operations reflected in 2011 for properties acquired during 2010 in addition to 2011 acquisition of seven properties. Same store consolidated property revenues amounted to $637,894 in 2011 compared to $639,181 in 2010, which was less than a 1% change. In correlation, same store property operating expenses increased from $114,892 in 2010 to $114,992 in 2011, which was also less than a 1% change. Real estate taxes on a a same store basis decreased less than 2%, from $54,173 in 2010 to $53,168 in 2011.

Similarly, the increase in property revenues in the year ended December 31, 2010 was primarily due to a full year of operations reflected in 2010 for properties acquired during 2009 in addition to 2010 acquisitions of 28 properties. Same store consolidated property revenues amounted to $545,502 in 2010 compared to $550,410 in 2009, which was less than a 1% change. In correlation, same store property operating expenses increased from $97,828 in 2009 to $101,077 in 2010, which was a 3% change. Real estate taxes on a same store basis decreased by 5%, from $50,176 in 2009 to $47,721 in 2010.

-40-


Table of Contents

Lodging Income and Operating Expenses

Our lodging properties generate revenue through sales of rooms and associated food and beverage services. Lodging operating expenses include the room maintenance, food and beverage, utilities, administrative and marketing, payroll, franchise and management fees, and repairs and maintenance expenses.

Lodging income increased in the year ended December 31, 2011 primarily due to a full year of operations reflected in 2011 for hotels acquired in 2010 in addition to 2011 acquisition of three hotels. In general, the economy was better in 2011 than in the prior year and businesses held more meetings at hotels, which also resulted in additional income through the sale of food and drinks. As expected, lodging operating expense increased correspondingly to lodging income.

Lodging income increased in the year ended December 31, 2010 primarily due to occupancy increases across the lodging segment. Due to the economic recovery during the latter part of 2010, hotel performances increased which allowed for an increase in the demand for hotel rooms. This in turn increased the occupancy rate and the average daily rate for some areas as corporate business travel and leisure travel improved. Additional hotels purchased in mid-year also contributed to the increase in revenue by adding a better mix of hotels to the total portfolio.

Provision for Asset Impairment

For the year ended December 31, 2011, we identified certain properties which may have a reduction in the expected holding period and reviewed the probability of these assets’ dispositions. As a result, we recorded a provision for asset impairment of $105,795 for continuing operations and $57,846 for discontinued operations, to reduce the book value of certain of our investment properties to their fair values.

For the years ended December 31, 2010 and 2009, we recorded a provision for asset impairment of $3,180 and $1,117, respectively, to reduce the book value of certain of our investment properties to their new fair values. We disposed of many of the properties impaired in 2010 and 2009 by December 31, 2011, and therefore, the related impairment charges of $44,349 and $32,934, respectively, are reflected in discontinued operations.

General Administrative Expenses and Business Management Fee

After our stockholders have received a non-cumulative, non-compounded return of 5% per annum on their “invested capital,” we pay our business manager an annual business management fee of up to 1% of the “average invested assets,” payable quarterly in an amount equal to 0.25% of the average invested assets as of the last day of the immediately preceding quarter. Once we have satisfied the minimum return on invested capital, the amount of the actual fee paid to the business manager is determined by the business manager up to the amount permitted by the agreement.

We incurred a business management fee of $40,000, $36,000 and $39,000, which is equal to 0.35%, 0.32%, and 0.38% of average invested assets, and the business manager waived the remaining fee of $75,155, $78,120, and $64,584 for the years ended December 31, 2011, 2010, and 2009, respectively. There is no assurance that our business manager will continue to forego or defer all or a portion of its business management fee.

The decrease in general and administrative expense from the year ended December 31 2010 to the year ended December 31, 2011 was primarily a result of a decrease in legal and consulting costs. We saw a decrease from the year ended December 31, 2009 to the year ended December 31, 2010 due primarily to the slow down in acquisition activity in 2010 as compared to 2009 activity.

-41-


Table of Contents

Non-Operating Income and Expenses:

Year ended
December 31, 2011
Year ended
December 31, 2010
Year ended
December 31, 2009
2011 Increase
(decrease) from
2010
2010 Increase
(decrease) from
2009

Non-operating income and expenses:

Other income

19,160 1,771 599 17,389 1,172

Interest expense

310,174 285,654 243,212 24,520 42,442

Equity in loss of unconsolidated entities

12,802 18,684 78,487 (5,882 ) (59,803 )

Gain (impairment) of investment in unconsolidated entities, net

(106,023 ) (11,239 ) (7,443 ) (94,784 ) (3,796 )

Realized gain (loss) and impairment on securities

(16,219 ) 21,073 34,155 (37,292 ) (13,082 )

Income (loss) from discontinued operations

(29,608 ) 23,254 (39,066 ) (52,862 ) 62,320

Other Income

The increase in other income in the year ended December 31, 2011 was primarily due to the gain recognized on the conversion of a note receivable to equity of $17,150 in an unconsolidated entity. Other income in the years ended December 31, 2010 and 2009 were minimal compared to the year ended December 31, 2011.

Interest Expense

The increase in interest expense in the year ended December 31, 2011 was primarily due to the principal amount of mortgage debt financings during 2011 which increased by $303,927 from 2010 as well as a $6,362 amortization of a mark to market mortgage discount as a result of two property loans, totaling $43,236 being in default. Similarly, the principal amount of mortgage debt financings during 2010 increased by $452,270 from 2009. Our weighted average interest rate on outstanding debt was 5.2%, 5.1%, and 4.9% per annum for the years ended December 31, 2011, 2010, and 2009 respectively.

Equity in Loss of Unconsolidated Entities

For the year ended December 31, 2011, we recognized our share of a gain on the sales of properties in two unconsolidated entities which total $11,141, offset by impairment charges recognized by two unconsolidated entities of which our portion was $16,739. The decrease in equity in loss of unconsolidated entities for the year ended December 31, 2011 was primarily due to impairments recorded by our joint ventures for the year ended December 31, 2010, of which our portion was $10,710 incurred by our DR Stephens joint venture, with no offset by gain on sales of properties.

The decrease in equity in loss of unconsolidated entities for the year ended December 31, 2010 was primarily due to significant losses incurred and impairments recorded by our Concord debt joint ventures for the year ended December 31, 2009, of which our portion was $75,787.

-42-


Table of Contents

Gain (Impairment) of Investment in Unconsolidated Entities, net

For the year ended December 31, 2011, we recorded an impairment of $113,621 on our investment in unconsolidated entities related to the Net Lease Strategic Assets Fund LP joint venture. The impairment reduced our investment in the unconsolidated entity to $26,508. On February 21, 2012, we delivered to our joint venture partner a right of first offer under the partnership agreement. Pursuant to the notice, we have requested the venture sell the assets for a purchase price of $548,706. On February 20 and 21, 2012, our partner delivered notice to us to exercise the buy sell option under the partnership agreement at a purchase price of $213,014. If the right of first offer is not accepted, the partnership agreement allows a third party buyer to be sought. For the year ended December 31, 2011, we valued the equity interest in part based on the fair value of the underlying assets of the investment using a discounted cash flow model, including discount rates and capitalization rates on the expected future cash flows of the properties. These factors resulted in the valuation of our investment in the entity at $26,508 and an impairment charge of $113,621. The impairment is offset by a $7,545 gain on our investment in unconsolidated entities due to the sale of 100% of our equity in the NRF Healthcare LLC.

For the year ended December 31, 2010, we recorded an impairment of $11,239 on our investment in unconsolidated entities related to a retail development center and two lodging developments.

For the year ended December 31, 2009, we recorded an impairment of $7,443 on our investment in unconsolidated entities relate to a retail center and a lodging development venture.

Realized Gain (Loss) and Impairment on Securities

Realized gain (loss) and impairment on securities was a gain in the year ended December 31, 2010 and a loss in the year ended December 31, 2011. In 2011, we took an impairment charge of $24,356 on existing securities which was offset by $6,125 sale of impaired securities which resulted in a gain. In 2010, we sold impaired stock which resulted in a $33,834 gain, which was offset by a $12,475 loss on the impaired bonds. For the year ended December 31, 2009, we recorded an impairment charge of $4,038 offset by realized gains on the sales of securities.

Discontinued Operations

For the year ended December 31, 2011, we recorded loss of $29,608 from discontinued operations, which primarily included a gain on sale of properties of $11,964, a gain on extinguishment of debt of $10,848, a gain on transfer of assets of $4,546, and provision for asset impairment of $57,846.

For the year ended December 31, 2010, we recorded income of $23,254 from discontinued operations, which primarily included a gain on sale of properties of $55,412, a gain on extinguishment of debt of $19,227, and a provision for asset impairment of $44,349.

For the year ended December 31, 2009, we recorded a loss of $39,066 from discontinued operations, which primarily included a provision for asset impairment of $32,934.

Segment Reporting

An analysis of results of operations by segment is below. In order to evaluate our overall portfolio, management analyzes the operating performance of all properties from period to period and properties we have owned and operated for the same period during each year. A total of 910 and 877 of our investment properties satisfied the criteria of being owned for the entire years ended December 31, 2011 and 2010 and December 31, 2010 and 2009, respectively, and are referred to herein as “same store” properties. This same store analysis allows management to monitor the operations of our existing properties for comparable periods to determine the effects of our new acquisitions on net income. The tables contained throughout summarize certain key operating

-43-


Table of Contents

performance measures for the years ended December 31, 2011, 2010 and 2009. The base rental rates reflected in retail, office, industrial, and multi-family are exclusive of tenant improvements and lease commissions. For the year ended December 31, 2011, these costs associated with leasing space were not material.

Retail Segment

Our retail segment net operating income on a same store basis remained stable for the year ended December 31, 2011 compared to year ended December 31, 2010 with a slight decrease of 1.0%, down $220,592 from $222,908, respectively. This is a result of the strong same store economic occupancy percentage of 94% for both periods and comparable lease rates year to year. We had similar economic occupancy of 93% for the same store properties for the years ended December 31, 2010 and 2009, but saw a decrease in net operating income of 2.5%, to $181,778 from $186,405, respectively, due to less lease termination income in 2010 compared to 2009. During 2009, 2010, and 2011, we acquired fifty-five retail properties totaling approximately 9 million square feet. These acquisitions were well matched with our retail business, which is centered on multi-tenant properties, located in stable communities. The tenants largely consist of necessity-based retailers such as grocery and pharmacy, as well as moderate-fashion shoes and clothing retailers, and services.

Base rental rates have decreased slightly from $15.90 per square foot as of December 31, 2009 to $15.05 per square foot as of December 31, 2010 to $14.96 per square foot as of December 31, 2011. The decrease was offset by increase in economic occupancy over the same period, which resulted in a less than 1% change in base rent income on a same store basis for the comparable periods. For 2012, we expect rental rates to remain consistent with 2011.

Total Retail Properties
As of December 31,
2011 2010 2009
Retail Properties

Physical occupancy

93 % 93 % 93 %

Economic occupancy

94 % 94 % 94 %

Base rent per square foot

$ 14.96 $ 15.05 $ 15.90

Gross investment in properties

$ 4,341,644 $ 4,152,647 $ 3,465,640

Comparison of Years Ended December 31, 2011 and 2010

The table below represents operating information for the retail segment and for the same store retail segment consisting of properties acquired prior to January 1, 2010. The properties in the same store portfolio were owned for the entire years ended December 31, 2011 and 2010.

Retail

For the year ended
December 31, 2011
For the year ended
December 31, 2010
Same Store
Portfolio
Change
Favorable/
(Unfavorable)
Total  Company
Change
Favorable/
(Unfavorable)
Same
Store
Portfolio
Non-Same
Store
Total
Company
Same
Store
Portfolio
Non-Same
Store
Total
Company
Amount % Amount %

Revenues:

Rental income

$ 245,778 $ 65,726 $ 311,504 $ 246,467 $ 41,973 $ 288,440 $ (689 ) (0.3 %) $ 23,064 8.0 %

Tenant recovery incomes

45,715 18,370 64,085 47,469 11,151 58,620 (1,754 ) (3.7 %) 5,465 9.3 %

Other property income

4,369 1,042 5,411 3,798 1,200 4,998 571 15.0 % 413 8.3 %

Total revenues

$ 295,862 $ 85,138 $ 381,000 $ 297,734 $ 54,324 $ 352,058 $ (1,872 ) (0.6 %) $ 28,942 8.2 %

Expenses:

Property operating expenses

$ 47,300 $ 16,617 $ 63,917 $ 46,179 $ 10,904 $ 57,083 $ (1,121 ) (2.4 %) $ (6,834 ) (12.0 %)

Real estate taxes

27,970 12,217 40,187 28,647 6,269 34,916 677 2.4 % (5,271 ) (15.1 %)

Total operating expenses

$ 75,270 $ 28,834 $ 104,104 $ 74,826 $ 17,173 $ 91,999 $ (444 ) (0.6 %) $ (12,105 ) (13.2 %)

Net operating income

220,592 56,304 276,896 222,908 37,151 260,059 (2,316 ) (1.0 %) 16,837 6.5 %

Average occupancy for the period

94 % n/a 93 % 94 % n/a 94 %

Number of Properties

698 28 726 698 21 719

-44-


Table of Contents

Comparison of Years Ended December 31, 2010 and December 31, 2009

The table below represents operating information for the retail segment and for the same store retail segment consisting of properties acquired prior to January 1, 2009. The properties in the same store portfolio were owned for the entire years ended December 31, 2011 and 2010.

Retail

For the year ended
December 31, 2010
For the year ended
December 31, 2009
Same  Store
Portfolio
Change
Favorable/
(Unfavorable)
Total Company
Change  Favorable/
(Unfavorable)
Same
Store
Portfolio
Non-Same
Store
Total
Company
Same
Store
Portfolio
Non-Same
Store
Total
Company
Amount % Amount %

Revenues:

Rental income

$ 200,676 $ 87,764 $ 288,440 $ 203,413 $ 31,132 $ 234,545 $ (2,737 ) (1.3 %) $ 53,895 22.9 %

Tenant recovery incomes

37,067 21,553 58,620 39,247 8,536 47,783 (2,180 ) (5.6 %) 10,837 22.7 %

Other property income

3,372 1,626 4,998 6,080 207 6,287 (2,708 ) (44.5 %) (1,289 ) (20.5 %)

Total revenues

$ 241,115 $ 110,943 $ 352,058 $ 248,740 $ 39,875 $ 288,615 $ (7,625 ) (3.1 %) $ 63,443 22.0 %

Expenses:

Property operating expenses

$ 35,766 $ 21,317 $ 57,083 $ 37,397 $ 7,492 $ 44,889 $ 1,631 4.4 % $ (12,194 ) (27.2 %)

Real estate taxes

23,571 11,345 34,916 24,938 3,878 28,816 1,367 5.5 % (6,100 ) (21.2 %)

Total operating expenses

$ 59,337 $ 32,662 $ 91,999 $ 62,335 $ 11,370 $ 73,705 $ 2,998 4.8 % $ (18,294 ) (24.8 %)

Net operating income

181,778 78,281 260,059 186,405 28,505 214,910 (4,627 ) (2.5 %) 45,149 21.0 %

Average occupancy for the period

93 % n/a 94 % 93 % n/a 94 %

Number of Properties

671 48 719 671 49 720

Lodging Segment

We measure our financial performance for lodging properties by revenue generated per available room known as RevPAR, which is an operational measure commonly used in the lodging industry to evaluate lodging performance. RevPAR represents the product of the average daily room rate charged and the average daily occupancy achieved but excludes other revenue generated by a hotel property, such as food and beverage, parking, telephone and other guest service revenues.

Our lodging portfolio has seen significant increases in net operating income year over year comparing 2009, 2010 and 2011. On a same store basis, net operating income increased 4.1% for the years ended December 31, 2009 to December 31, 2010, from $137,552 to $143,161. The same store properties for the years ended December 31, 2011 and December 31, 2010 also had an increase in net operating income of 10.8%, from $143,161 to $158,567. During 2009, the hotel industry experienced declines in both occupancy levels and rental rates (better known as “Average Daily Rate” or “ADR”). The downturn in performance affected all major segments of the travel industry (e.g. corporate travel, group travel, and leisure travel). Hotel performance has been steadily climbing up from the economic downturn as occupancy started increasing in 2010 followed by increases in average daily rates in the fourth quarter 2010. In 2011, occupancy growth slightly outpaced the ADR growth but US RevPar increased 8.2% and our lodging portfolio increased 7.5%.

We are optimistic our lodging portfolio will continue its strong performance in 2012. Business and leisure travel is forecasted to remain strong in 2012. While occupancy continues to rise, pricing increases will lag behind as both types of travel remain sensitive to price increases. We expect ADR growth in 2012 to be slightly higher than in 2011. RevPar is expected to steadily grow in 2012, specifically in the upscale and above segments. We believe we will have strong increases in our revenue per available room consistent with industry expectations. Our third party managers and asset management are focusing on increasing average daily rates, maintaining and growing occupancy while controlling operating costs to improve cash flow to the owner.

-45-


Table of Contents
Total Lodging Properties
As of December 31,
2011 2010 2009
Lodging Properties

Revenue per available room

$ 86 $ 80 $ 78

Average daily rate

$ 121 $ 115 $ 118

Occupancy

71 % 70 % 66 %

Gross investment in properties

$ 2,908,323 $ 2,856,899 $ 2,730,022

Comparison of Years Ended December 31, 2011 and 2010

The table below represents operating information for the lodging segment and for the same store portfolio for properties acquired prior to January 1, 2010. The properties in the same store portfolio were owned for the entire years ended December 31, 2011 and 2010.

Lodging

For the year ended
December 31, 2011
For the year ended
December 31, 2010
Same Store
Portfolio
Change  Favorable/
(Unfavorable)
Total  Company
Change
Favorable/
(Unfavorable)
Same
Store
Portfolio
Non-Same
Store
Total
Company
Same
Store
Portfolio
Non-Same
Store
Total
Company
Amount % Amount %

Revenues:

Lodging operating income

$ 488,183 $ 82,921 $ 571,104 $ 454,395 $ 22,195 $ 476,590 $ 33,788 7.4 % $ 94,514 19.8 %

Expenses:

Lodging operating expenses

$ 307,735 $ 56,882 $ 364,617 $ 287,887 $ 14,764 $ 302,651 $ (19,848 ) (6.9 %) $ (61,966 ) (20.5 %)

Real estate taxes

21,881 3,569 25,450 23,347 955 24,302 1,466 6.3 % (1,148 ) (4.7 %)

Total operating expenses

$ 329,616 $ 60,451 $ 390,067 $ 311,234 $ 15,719 $ 326,953 $ (18,382 ) (5.9 %) $ (63,114 ) (19.3 %)

Net operating income

158,567 22,470 181,037 143,161 6,476 149,637 15,406 10.8 % 31,400 21.0 %

Average occupancy for the period

72 % n/a 71 % 70 % n/a 70 %

Number of Properties

85 10 95 85 7 92

Comparison of Years Ended December 31, 2010 and December 31, 2009

The table below represents operating information for the lodging segment and for the same store portfolio of properties acquired prior to January 1, 2009. The properties in the same store portfolio were owned for the entire years ended December 31, 2010 and December 31, 2009.

Lodging

For the year ended
December 31, 2010
For the year ended
December 31, 2009
Same Store
Portfolio
Change
Favorable/
(Unfavorable)
Total
Company

Change
Favorable/
(Unfavorable)
Same
Store
Portfolio
Non-Same
Store
Total
Company
Same
Store
Portfolio
Non-Same
Store
Total
Company
Amount % Amount %

Revenues:

Lodging operating income

$ 454,395 $ 22,195 $ 476,590 $ 437,256 $ 2,769 $ 440,025 $ 17,139 3.9 % $ 36,565 8.3 %

Expenses:

Lodging operating expenses

$ 287,887 $ 14,764 $ 302,651 $ 275,200 $ 2,211 $ 277,411 $ (12,687 ) (4.6 %) $ (25,240 ) (9.1 %)

Real estate taxes

23,347 955 24,302 24,504 269 24,773 1,157 4.7 % 471 1.9 %

Total operating expenses

$ 311,234 $ 15,719 $ 326,953 $ 299,704 $ 2,480 $ 302,184 $ (11,530 ) (3.8 %) $ (24,769 ) (8.2 %)

Net operating income

143,161 6,476 149,637 137,552 289 137,841 5,609 4.1 % 11,796 8.6 %

Average occupancy for the period

70 % n/a 70 % 66 % n/a 66 %

Number of Properties

85 7 92 85 7 92

-46-


Table of Contents

Office Segment

Our office portfolio has remained consistent on a total segment basis as net operating income slightly decreased from $136,469 to $133,614 and to $132,050 for the years ended December 31, 2009, 2010 and 2011, respectively. On a same store basis, net operating income is down approximately 2.7% comparing the years ended December 31, 2011 to 2010 and 6.3% comparing the years ended December 31, 2010 to 2009. For the same comparative periods, rental income is down 2.2% and 4.3%, respectively. This correlation can be attributed to a decrease in occupancy coupled with releasing at rates lower than expiring lease rental rates.

Although we see market rates continuing to decrease from the current rates, occupancy is stable at 92% with limited lease rollover in the next three to five years.

Total Office Properties
As of December 31,
2011 2010 2009
Office Properties

Physical occupancy

92 % 94 % 96 %

Economic occupancy

92 % 94 % 96 %

Base rent per square foot

$ 15.17 $ 15.17 $ 14.97

Gross investment in properties

$ 1,927,181 $ 2,024,202 $ 2,076,959

Comparison of Years Ended December 31, 2011 and 2010

The table below represents operating information for the office segment and for the same store portfolio consisting of properties acquired prior to January 1, 2010. The properties in the same store portfolio were owned for the years ended December 31, 2011 and 2010.

Office

For the year ended
December 31, 2011
For the year ended
December 31, 2010
Same Store
Portfolio
Change Favorable/
(Unfavorable)
Total
Company

Change
Favorable/
(Unfavorable)
Same
Store
Portfolio
Non-Same
Store
Total
Company
Same
Store
Portfolio
Non-Same
Store
Total
Company
Amount % Amount %

Revenues:

Rental income

$ 143,759 $ 3,500 $ 147,259 $ 147,052 $ 606 $ 147,658 $ (3,293 ) (2.2 %) $ (399 ) (0.3 %)

Tenant recovery incomes

24,199 1,101 25,300 26,195 224 26,419 (1,996 ) (7.6 %) (1,119 ) (4.2 %)

Other property income

3,857 28 3,885 4,229 (2 ) 4,227 (372 ) (8.8 %) (342 ) (8.1 %)

Total revenues

$ 171,815 $ 4,629 $ 176,444 $ 177,476 $ 828 $ 178,304 $ (5,661 ) (3.2 %) $ (1,860 ) (1.0 %)

Expenses:

Property operating expenses

$ 29,958 $ 1,094 $ 31,052 $ 31,008 $ (28 ) $ 30,980 $ 1,050 3.4 % $ (72 ) (0.2 %)

Real estate taxes

12,474 868 13,342 13,512 198 13,710 1,038 7.7 % 368 2.7 %

Total operating expenses

$ 42,432 $ 1,962 $ 44,394 $ 44,520 $ 170 $ 44,690 $ 2,088 4.7 % $ 296 0.7 %

Net operating income

129,383 2,667 132,050 132,956 658 133,614 (3,573 ) (2.7 %) (1,564 ) (1.2 %)

Average occupancy for the period

93 % n/a 92 % 95 % n/a 95 %

Number of Properties

40 3 43 40 3 43

-47-


Table of Contents

Comparison of Years Ended December 31, 2010 and December 31, 2009

The table below represents operating information for the office segment and for the same store portfolio consisting of properties acquired prior to January 1, 2009. The properties in the same store portfolio were owned for the years ended December 31, 2010 and December 31, 2009.

Office

For the year ended
December 31, 2010
For the year ended
December 31, 2009
Same Store
Portfolio
Change
Favorable/
(Unfavorable)
Total Company
Change
Favorable/
(Unfavorable)
Same
Store
Portfolio
Non-Same
Store
Total
Company
Same
Store
Portfolio
Non-Same
Store
Total
Company
Amount % Amount %

Revenues:

Rental income

$ 117,228 $ 30,430 $ 147,658 $ 122,434 $ 25,288 $ 147,722 $ (5,206 ) (4.3 %) $ (64 ) (0.1 %)

Tenant recovery incomes

25,286 1,133 26,419 26,979 1,097 28,076 (1,693 ) (6.3 %) (1,657 ) (5.9 %)

Other property income

4,218 9 4,227 6,055 17 6,072 (1,837 ) (30.3 %) (1,845 ) (30.4 %)

Total revenues

$ 146,732 $ 31,572 $ 178,304 $ 155,468 $ 26,402 $ 181,870 $ (8,736 ) (5.6 %) $ (3,566 ) (2.0 %)

Expenses:

Property operating expenses

$ 27,846 $ 3,134 $ 30,980 $ 28,575 $ 2,278 $ 30,853 $ 729 2.6 % $ (127 ) (0.4 %)

Real estate taxes

13,018 692 13,710 14,004 544 14,548 986 7.0 % 838 5.8 %

Total operating expenses

$ 40,864 $ 3,826 $ 44,690 $ 42,579 $ 2,822 $ 45,401 $ 1,715 4.0 % $ 711 1.6 %

Net operating income

105,868 27,746 133,614 112,889 23,580 136,469 (7,021 ) (6.2 %) (2,855 ) (2.1 %)

Average occupancy for the period

94 % n/a 95 % 96 % n/a 96 %

Number of Properties

34 9 43 34 6 40

Industrial Segment

During 2011, our industrial holdings continued to experience high economic occupancy and maintained consistent rental rates, which is reflected in same store net operating income decrease of less than 1% for the year ended December 31, 2010 to December 31, 2011. In early 2010, we acquired charter schools and correctional facilities consisting of nine properties under long-term triple net leases. These acquisitions contributed to total segment net operating income for December 31, 2010 exceeding the prior year by $11,023 or 15.2%. On a same store basis for the year ended December 31, 2010 compared to December 31, 2009, we saw net operating income decrease $3,908, or 5.5%, which was a result of increased lease rates.

Rental rates are expected to remain consistent in 2012 for our specialty distribution centers and slightly increase for our distribution centers constructed in the past ten years as well as our charter school and correctional facilities.

Total Industrial Properties
As of December 31,
2011 2010 2009
Industrial Properties

Physical occupancy

91 % 92 % 95 %

Economic occupancy

92 % 92 % 96 %

Base rent per square foot

$ 5.81 $ 5.74 $ 5.46

Gross investment in properties

$ 1,102,041 $ 1,093,330 $ 1,012,545

-48-


Table of Contents

Comparison of Years Ended December 31, 2011 and 2010

The table below represents operating information for the industrial segment and for the same store portfolio consisting of properties acquired prior to January 1, 2010. The properties in the same store portfolio were owned for the years ended December 31, 2011 and December 31, 2010.

Industrial For the year ended December 31,
2011
For the year ended December 31,
2010
Same Store
Portfolio
Change
Favorable/
(Unfavorable)
Total Company
Change
Favorable/
(Unfavorable)
Same
Store
Portfolio
Non-Same
Store
Total
Company
Same
Store
Portfolio
Non-Same
Store
Total
Company
Amount % Amount %

Revenues:

Rental income

$ 81,154 $ 7,627 $ 88,781 $ 82,160 $ 5,444 $ 87,604 $ (1,006 ) (1.2 %) $ 1,177 1.3 %

Tenant recovery incomes

3,803 162 3,965 2,318 0 2,318 1,485 64.1 % 1,647 71.1 %

Other property income

138 1,050 1,188 63 1,041 1,104 75 119.0 % 84 7.6 %

Total revenues

$ 85,095 $ 8,839 $ 93,934 $ 84,541 $ 6,485 $ 91,026 $ 554 0.7 % $ 2,908 3.2 %

Expenses:

Property operating expenses

$ 5,016 $ 510 $ 5,526 $ 5,160 $ 9 $ 5,169 $ 144 2.8 % $ (357 ) (6.9 %)

Real estate taxes

3,873 165 4,038 2,464 0 2,464 (1,409 ) (57.2 %) (1,574 ) (63.9 %)

Total operating expenses

$ 8,889 $ 675 $ 9,564 $ 7,624 $ 9 $ 7,633 $ (1,265 ) (16.6 %) $ (1,931 ) (25.3 %)

Net operating income

76,206 8,164 84,370 76,917 6,476 83,393 (711 ) (0.9 %) 977 1.2 %

Average occupancy for the period

93 % n/a 93 % 95 % n/a 95 %

Number of Properties

64 10 74 64 9 71

Comparison of Years Ended December 31, 2010 and December 31, 2009

The table below represents operating information for the industrial segment and for the same store portfolio consisting of properties acquired prior to January 1, 2009. The properties in the same store portfolio were owned for the years ended December 31, 2010 and December 31, 2009.

Industrial For the year ended December 31,
2010
For the year ended December 31,
2009
Same Store
Portfolio
Change
Favorable/
(Unfavorable)
Total Company
Change
Favorable/
(Unfavorable)
Same
Store
Portfolio
Non-Same
Store
Total
Company
Same
Store
Portfolio
Non-Same
Store
Total
Company
Amount % Amount %

Revenues:

Rental income

$ 72,191 $ 15,413 $ 87,604 $ 75,154 $ 236 $ 75,390 $ (2,963 ) (3.9 %) $ 12,214 16.2 %

Tenant recovery incomes

2,318 0 2,318 3,918 0 3,918 (1,600 ) (40.8 %) (1,600 ) (40.8 %)

Other property income

63 1,041 1,104 83 1,000 1,083 (20 ) (24.1 %) 21 1.9 %

Total revenues

$ 74,572 $ 16,454 $ 91,026 $ 79,155 $ 1,236 $ 80,391 $ (4,583 ) (5.8 %) $ 10,635 13.2 %

Expenses:

Property operating expenses

$ 4,882 $ 287 $ 5,169 $ 4,987 $ 0 $ 4,987 $ 105 2.1 % $ (182 ) (3.6 %)

Real estate taxes

2,464 0 2,464 3,034 0 3,034 570 18.8 % 570 18.8 %

Total operating expenses

$ 7,346 $ 287 $ 7,633 $ 8,021 $ 0 $ 8,021 $ 675 8.4 % $ 388 4.8 %

Net operating income

67,226 16,167 83,393 71,134 1,236 72,370 (3,908 ) (5.5 %) 11,023 15.2 %

Average occupancy for the period

95 % n/a 95 % 97 % n/a 97 %

Number of Properties

63 8 71 63 8 71

-49-


Table of Contents

Multi-family Segment

Our multi-family portfolio continues to perform remarkably well with net operating income increasing $11,069 or 26.8% on a total segment basis for the year ended December 31, 2011 compared to the year ended December 31, 2010 and $8,457 or 25.7% for the year ended December 31, 2010 compared to the year ended December 31, 2009. The significant increases are a result of increased occupancy coupled with increased rental rates and decrease in concessions, specifically in 2011. On a same store basis, net operating income increased $6,218 or 16.7% for the year ended December 31, 2011 compared to the year ended December 31, 2010 and $861 or 2.9% for the year ended December 31, 2010 compared to the year ended December 31, 2009. The same store increases mirror the total segment increases and are consistent with the conventional multi-family and the student housing portfolios.

During 2010 and 2011, we acquired 3,833 units, placed in service 482 units, and disposed of 1,239 units. As of December 31, 2011, we had five student housing properties. We anticipate placing three additional student housing properties in service; two in the fall of 2012 and one in the fall of 2013. We anticipate placing one additional conventional multi-family property in service in the spring of 2013. We expect to see rates in the student housing and conventional multi-family continue to rise in 2012 and occupancy to remain consistent with 2011.

Total Multi-family Properties
As of December 31,
2011 2010 2009
Multi-Family Properties

Economic occupancy

92 % 91 % 84 %

End of month scheduled base rent per unit per month

$ 881 $ 861 $ 864

Gross investment in properties

$ 887,496 $ 892,693 $ 810,574

Comparison of Years Ended December 31, 2011 and 2010

The table below represents operating information for the multi-family segment and for the same store portfolio consisting of properties acquired prior to January 1, 2010. The properties in the same store portfolio were owned for the years ended December 31, 2011 and 2010.

Multi-family For the year ended December 31,
2011
For the year ended December 31,
2010
Same Store
Portfolio
Change
Favorable/
(Unfavorable)
Total
Company

Change
Favorable/
(Unfavorable)
Same
Store
Portfolio
Non-Same
Store
Total
Company
Same
Store
Portfolio
Non-Same
Store
Total
Company
Amount % Amount %

Revenues:

Rental income

$ 78,216 $ 14,358 $ 92,574 $ 73,157 $ 8,806 $ 81,963 $ 5,059 6.9 % $ 10,611 12.9 %

Tenant recovery incomes

465 1 466 373 0 373 92 24.7 % 93 24.9 %

Other property income

6,441 1,188 7,629 5,901 679 6,580 540 9.2 % 1,049 15.9 %

Total revenues

$ 85,122 $ 15,547 $ 100,669 $ 79,431 $ 9,485 $ 88,916 $ 5,691 7.2 % $ 11,753 13.2 %

Expenses:

Property operating expenses

$ 32,717 $ 4,068 $ 36,785 $ 32,545 $ 3,130 $ 35,675 $ (172 ) (0.53 %) $ (1,110 ) (3.1 %)

Real estate taxes

8,851 2,644 11,495 9,550 2,372 11,922 699 7.3 % 427 3.6 %

Total operating expenses

$ 41,568 $ 6,712 $ 48,280 $ 42,095 $ 5,502 $ 47,597 $ 527 1.3 % $ (683 ) (1.4 %)

Net operating income

43,554 8,835 52,389 37,336 3,983 41,319 6,218 16.7 % 11,070 26.8 %

Average occupancy for the period

92 % n/a 92 % 89 % n/a 88 %

Number of Properties

23 3 26 23 3 26

-50-


Table of Contents

Comparison of Years Ended December 31, 2010 and December 31, 2009

The table below represents operating information for the multi-family segment and for the same store portfolio consisting of properties acquired prior to January 1, 2009. The properties in the same store portfolio were owned for the years ended December 31, 2010 and December 31, 2009.

Multi-family

For the year ended December 31,
2010
For the year ended December 31,
2009
Same Store
Portfolio
Change  Favorable/
(Unfavorable)
Total  Company
Change
Favorable/
(Unfavorable)
Same
Store
Portfolio
Non-Same
Store
Total
Company
Same
Store
Portfolio
Non-Same
Store
Total
Company
Amount % Amount %

Revenues:

Rental income

$ 56,181 $ 25,782 $ 81,963 $ 54,828 $ 7,669 $ 62,497 $ 1,353 2.5 % $ 19,466 31.1 %

Tenant recovery incomes

353 20 373 294 1 295 59 20.1 % 78 26.4 %

Other property income

4,432 2,148 6,580 4,009 872 4,881 423 10.6 % 1,699 34.8 %

Total revenues

$ 60,966 $ 27,950 $ 88,916 $ 59,131 $ 8,542 $ 67,673 $ 1,835 3.1 % $ 21,243 31.4 %

Expenses:

Property operating expenses

$ 24,312 $ 11,363 $ 35,675 $ 22,762 $ 2,877 $ 25,639 $ (1,550 ) (6.8 %) $ (10,036 ) (39.1 %)

Real estate taxes

6,349 5,573 11,922 6,925 2,247 9,172 576 8.3 % (2,750 ) (30.0 %)

Total operating expenses

$ 30,661 $ 16,936 $ 47,597 $ 29,687 $ 5,124 $ 34,811 $ (974 ) (3.3 %) $ (12,786 ) (36.7 %)

Net operating income

30,305 11,014 41,319 29,444 3,418 32,862 861 2.9 % 8,457 25.7 %

Average occupancy for the period

91 % n/a 88 % 89 % n/a 88 %

Number of Properties

17 9 26 17 9 26

Developments

We have development projects that are in various stages of pre-development and development which are funded by borrowings secured by the properties. Specifically identifiable direct development and construction costs are capitalized, including, where applicable, salaries and related costs, real estate taxes and interest incurred in developing the property. These developments encompass the retail and multi-family segments.

The properties under development and all amounts set forth below are as of December 31, 2011. (Dollar amounts stated in thousands.)

Name

Location
(City, State)
Property Type Square
Feet
Total Costs
Incurred to
Date ($)
Total
Estimated
Costs ($)
(a)
Remaining
Costs to be
Funded by
Inland
American ($)
(b)
Note
Payable as
of
December 31,
2011 ($)
Estimated
Placed in
Service Date
(c) (d)

Woodbridge

Wylie, TX Retail 519,745 31,312 69,019 0 16,280 (e)

Stone Creek

San Marcos, TX Retail 469,741 18,709 72,009 0 10,135 (e)

Cityville/Cityplace

Dallas, TX Multi-family 356 units 29,179 63,615 0 1 Q1 2013

UH at UCF

Orlando, FL Student Housing 416 units 44,946 67,158 0 20,328 Q2 –Q3 2012

UH at Fullerton

Fullerton, CA Student Housing 350 units 74,167 133,501 0 17,708 Q2 –Q3 2013

ASU Housing

Mesa, AZ Student Housing 77 units 4,259 13,464 11 1 Q3 2012

(a) The Total Estimated Costs represent 100% of the development’s estimated costs, including the acquisition cost of the land and building, if any. The Total Estimated Costs are subject to change upon, or prior to, the completion of the development and include amounts required to lease the property.
(b) We anticipate funding remaining development through construction financing secured by the properties.
(c) The Estimated Placed in Service Date represents the date the certificate of occupancy is currently anticipated to be obtained. Subsequent to obtaining the certificate of occupancy, each property will go through a lease-up period.
(d) Leasing activities related to multi-family properties do not begin until six to nine months prior to the placed in service date.
(e) Stone Creek and Woodbridge are retail shopping centers and development is planned to be completed in phases. As the construction and lease-up of individual phases are completed, the respective phase will be placed in service resulting in a range of estimated placed in service dates through 2016. The Stone Creek and Woodbridge developments were pre-leased at 83% and 87%, respectively, as of December 31, 2011. The Percentage Pre-Leased represents the percentage of square feet leased of the total square footage built or under construction.

-51-


Table of Contents

As part of our restructure and foreclosure of the Stan Thomas note, we began overseeing as the secured lender certain roadway and utility infrastructure projects that will provide access to the 240 acre Sacramento Railyards property. The Railyards property is located immediately adjacent to, and to the north of, Sacramento’s central business district. The infrastructure projects were planned, approved and funded prior to the foreclosure of the Stan Thomas note. The Railyards property is the subject of a collaborative planning and infrastructure funding effort of various federal, state and local municipalities, and its development is scheduled to be completed in phases during the years 2013-2030. We are currently engaged in efforts both to either sell parcels within the Railyards or to sell the entire property to a master developer. The current book value of the Railyards property is $117.9 million as of December 31, 2011.

Critical Accounting Policies and Estimates

General

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions in certain circumstances that affect amounts reported in the accompanying consolidated financial statements and related notes. This section discusses those critical accounting policies and estimates. These judgments often result from the need to make estimates about the effect of matters that are inherently uncertain. GAAP requires information in financial statements about accounting principles, methods used and disclosures pertaining to significant estimates. This discussion addresses our judgment pertaining to trends, events or uncertainties known which were taken into consideration upon the application of those policies.

Acquisitions

We allocate the purchase price of each acquired business between tangible and intangible assets at full fair value at the date of the transaction. Such tangible and intangible assets include land, building and improvements, acquired above market and below market leases, in-place lease value, customer relationships (if any), and any assumed financing that is determined to be above or below market terms. Any additional amounts are allocated to goodwill as required, based on the remaining purchase price in excess of the fair value of the tangible and intangible assets acquired and liabilities assumed. The allocation of the purchase price is an area that requires judgment and significant estimates.

We expense acquisition costs of all transactions as incurred. All costs related to finding, analyzing and negotiating a transaction are expensed as incurred as a general and administrative expense, whether or not the acquisition is completed. These expenses would include acquisition fees, if any, paid to an affiliate of our business manager.

Impairment

We assess the carrying values of the respective long-lived assets, whenever events or changes in circumstances indicate that the carrying amounts of these assets may not be fully recoverable, such as a reduction in the expected holding period of the asset. If it is determined that the carrying value is not recoverable because the undiscounted cash flows do not exceed carrying value, we are required to record an impairment loss to the extent that the carrying value exceeds fair value. The valuation and possible subsequent impairment of investment properties is a significant estimate that can and does change based on our continuous process of analyzing each property and reviewing assumptions about uncertain inherent factors, as well as the economic condition of the property at a particular point in time.

We also evaluate our equity method investments for impairment indicators. The valuation analysis considers the investment positions in relation to the underlying business and activities of our investment and identities potential declines in fair value. An impairment loss should be recognized if a decline in value of the investment has occurred that is considered to be other than temporary, without ability to recover or sustain operations that would support the value of the investment.

-52-


Table of Contents

Cost Capitalization and Depreciation Policies

Our policy is to review all expenses paid and capitalize any items which are deemed to be an upgrade or a tenant improvement. These costs are capitalized and included in the investment properties classification as an addition to buildings and improvements.

Buildings and improvements are depreciated on a straight-line basis based upon estimated useful lives of 30 years for buildings and improvements, and 5-15 years for site improvements and furniture, fixtures and equipment. Tenant improvements are depreciated on a straight-line basis over the life of the related lease as a component of depreciation and amortization expense. The portion of the purchase price allocated to acquired above market costs and acquired below market costs is amortized on a straight-line basis over the life of the related lease as an adjustment to net rental income. Acquired in-place lease costs, customer relationship value and other leasing costs are amortized on a straight-line basis over the life of the related lease as a component of amortization expense.

Cost capitalization and the estimate of useful lives requires our judgment and includes significant estimates that can and do change based on our process which periodically analyzes each property and on our assumptions about uncertain inherent factors.

Investment in Marketable Securities

We classify our investment in securities in one of three categories: trading, available-for-sale, or held-to-maturity. Trading securities are bought and held principally for the purpose of selling them in the near term. Held-to-maturity securities are those securities in which we have the ability and intent to hold the security until maturity. All securities not included in trading or held-to-maturity are classified as available-for-sale. Investment in securities at December 31, 2011 and 2010 consists of common stock investments and investments in commercial mortgage backed securities that are all classified as available-for-sale securities and are recorded at fair value. Unrealized holding gains and losses on available-for-sale securities are excluded from earnings and reported as a separate component of other comprehensive income until realized. Realized gains and losses from the sale of available-for-sale securities are determined on a specific identification basis. A decline in the market value of any available-for-sale security below cost that is deemed to be other than temporary, results in a reduction in the carrying amount to fair value. The impairment is charged to earnings and a new cost basis for the security is established. When a security is impaired, management considers whether we have the ability and intent to hold the investment for a time sufficient to allow for any anticipated recovery in market value and considers whether evidence indicating the cost of the investment is recoverable outweighs evidence to the contrary. Evidence considered in this assessment includes the reasons for the impairment, the severity and duration of the impairment, changes in value subsequent to period end and forecasted performance of the investee.

Revenue Recognition

We commence revenue recognition on our leases based on a number of factors. In most cases, revenue recognition under a lease begins when the lessee takes possession of or controls the physical use of the leased asset. Generally, this occurs on the lease commencement date. The determination of who is the owner, for accounting purposes, of the tenant improvements determines the nature of the leased asset and when revenue recognition under a lease begins. If we are the owner, for accounting purposes, of the tenant improvements, then the leased asset is the finished space and revenue recognition begins when the lessee takes possession of the finished space, typically when the improvements are substantially complete. If we conclude we are not the owner, for accounting purposes, of the tenant improvements (the lessee is the owner), then the leased asset is the unimproved space and any tenant improvement allowances funded under the lease are treated as lease incentives which reduces revenue recognized over the term of the lease. In these circumstances, we begin revenue recognition when the lessee takes possession of the unimproved space for the lessee to construct their own improvements. We consider a number of different factors to evaluate whether it or the lessee is the owner of the tenant improvements for accounting purposes. These factors include:

-53-


Table of Contents

whether the lease stipulates how and on what a tenant improvement allowance may be spent;

whether the tenant or landlord retains legal title to the improvements;

the uniqueness of the improvements;

the expected economic life of the tenant improvements relative to the length of the lease; and

who constructs or directs the construction of the improvements.

The determination of who owns the tenant improvements, for accounting purposes, is subject to significant judgment. In making that determination, we consider all of the above factors. No one factor, however, necessarily establishes its determination.

We recognize rental income on a straight-line basis over the term of each lease. The difference between rental income earned on a straight-line basis and the cash rent due under the provisions of the lease agreements is recorded as deferred rent receivable and is included as a component of accounts and rents receivable in the accompanying consolidated balance sheets. Due to the impact of the straight-line basis, rental income generally is greater than the cash collected in the early years and decreases in the later years of a lease. We periodically review the collectability of outstanding receivables. Allowances are taken for those balances that we deem to be uncollectible, including any amounts relating to straight-line rent receivables.

Reimbursements from tenants for recoverable real estate tax and operating expenses are accrued as revenue in the period the applicable expenses are incurred. We make certain assumptions and judgments in estimating the reimbursements at the end of each reporting period. We do not expect the actual results to significantly differ from the estimated reimbursement.

In conjunction with certain acquisitions, we may receive payments under master lease agreements pertaining to certain non-revenue producing spaces either at the time of, or subsequent to the purchase of some of our properties. These master leases may be established at the time of purchase in order to mitigate the potential negative effects of loss of rent and expense reimbursements. Master lease payments are received through a draw of funds escrowed at the time of purchase and may cover a period from six months to three years. These funds may be released to either us or the seller when certain leasing conditions are met. Funds received by third party escrow agents, from sellers, pertaining to master lease agreements are included in restricted cash. We record such escrows as both an asset and a corresponding liability, until certain leasing conditions are met.

We will recognize lease termination income if there is a signed termination letter agreement, all of the conditions of the agreement have been met, collectability is reasonably assured and the tenant is no longer occupying the property. Upon early lease termination, we will provide for losses related to unrecovered intangibles and other assets.

We recognize lodging operating revenue on an accrual basis consistent with operations.

Consolidation

We evaluate our investments in limited liability companies and partnerships to determine whether such entities may be a variable interest entity (“VIE”). If the entity is a VIE, the determination of whether we are the primary beneficiary must be made. We will consolidate a VIE if we are deemed to be the primary beneficiary, as defined in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic on Consolidation. The equity method of accounting is applied to entities in which we are not the primary beneficiary as defined in the Consolidation Topic of the FASB ASC, or the entity is not a VIE and we do not have effective control, but can exercise influence over the entity with respect to its operations and major decisions.

-54-


Table of Contents

Income Taxes

We operate in a manner intended to enable each entity to qualify as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended. Under those sections, a REIT that distributes at least 90% of its “REIT taxable income” determined without regard to the deduction for dividends paid and by excluding any net capital gain to its stockholders each year and that meets certain other conditions will not be taxed on that portion of its taxable income which is distributed to its stockholders. If we fail to distribute the required amount of income to our stockholders, or fail to meet the various REIT requirements, without the benefit of certain relief provisions, we may fail to qualify as a REIT and substantial adverse tax consequences may result. Even if we qualify for taxation as a REIT, we may be subject to certain state and local taxes on our income, property, or net worth, and to federal income and excise taxes on our undistributed taxable income. In addition, taxable income from non-REIT activities managed through taxable REIT subsidiaries is subject to federal, state and local income taxes.

Liquidity and Capital Resources

We continually evaluate the economic and credit environment and its impact on our business. Maintaining significant capital reserves has become a priority for all companies including us. We believe we are appropriately positioned to have significant cash to utilize in executing our strategy. Our objectives are to maximize revenue for our existing properties and further enhance the value of our segments that produce attractive current yield and long-term risk-adjusted returns to our stockholders and to generate sustainable and predictable cash flow from our operations to distribute to our stockholders.

Our principal demands for funds will be:

to pay our expenses and the operating expenses of our properties;

to make distributions to our stockholders;

to service or pay-down our debt;

to fund capital expenditures;

to invest in properties;

to fund joint ventures and development investments; and

to fund our share repurchase program.

Generally, our cash needs will be funded from:

income earned on our investment properties;

interest income on investments and dividend and gain on sale income earned on our investment in marketable securities;

distributions from our joint venture investments;

proceeds from sales of properties;

proceeds from borrowings on properties; and

issuance of shares under our distribution reinvestment plan.

Distributions

We declared cash distributions to our stockholders per weighted average number of shares outstanding during the period from January 1, 2011 to December 31, 2011 totaling $429.6 million or $.50 per share. These cash distributions were paid with $398 million from our cash flow from operations, $34 million provided by distributions from unconsolidated entities, as well as $6.1 million from gain on sales of properties.

-55-


Table of Contents

One of our objectives is to provide cash distributions to our stockholders from cash generated by our operations. The following chart summarizes the sources of our cash used to pay distributions. Our primary source of cash is cash flow provided by operating activities from our investments as presented in our cash flow statement. We also include distributions from unconsolidated entities related to distributions provided by investments in unconsolidated entities since the underlying real estate operations in these entities generate these cash flows. Gain on sales of properties relate to net profits from the sale of certain properties. Our presentation is not intended to be an alternative to our consolidated statements of cash flow and does not present all the sources and uses of our cash.

The following chart presents a historical view of our distribution coverage.

2011 2010 2009 2008 2007

Cash flow provided by operations

$ 397,949 356,660 369,031 384,365 263,420

Distributions from unconsolidated entities

$ 33,954 31,737 32,081 41,704

Gain on sales of properties (1)

$ 6,141 55,412

Distributions declared

$ (429,599 ) (417,885 ) (405,337 ) (418,694 ) (242,606 )

Excess (deficiency)

$ 8,445 25,924 (4,225 ) 7,375 20,814

(1) Excludes gains reflected on impaired values and transfer of assets.

Acquisitions and Investments

We completed approximately $449.3 million of real estate acquisitions in 2011 and $897.4 million of real estate acquisitions in 2010. These acquisitions were consummated through our subsidiaries and were funded with available cash, mortgage indebtedness, and the proceeds from the distribution reinvestment plan.

Stock Offering

We have completed two public offerings of our common stock as well as a public offering of common stock under our distribution reinvestment plan, or “DRP.” On March 16, 2011, we commenced a new public offering of shares of common stock under our DRP, pursuant to a registration statement on Form S-3 filed under the Securities Act. The purchase price under the DRP is currently equal to $7.22 per share. We will offer shares pursuant to the DRP until the earlier of March 16, 2015 or the date we sell all $803.0 million worth of shares in the offering. As of December 31, 2011, we had raised a total of approximately $8.6 billion of gross offering proceeds as a result of all of our offerings (inclusive of distribution reinvestments and net of redemptions).

During the year ended December 31, 2011, we sold a total of 24,855,275 shares and generated $200.0 million in gross offering proceeds under the DRP, as compared to 6,251,081 shares and $50.2 million during the year ended December 31, 2010. Our average distribution reinvestment plan participation was 47% for the year ended December 31, 2011, compared to 50% for the year ended December 31, 2010.

Share Repurchase Program

Our board adopted an Amended and Restated Share Repurchase Program, which was effective from April 11, 2011 through January 31, 2012 (the “First Amended Program”). Our board subsequently adopted a Second Amended and Restated Share Repurchase Program, which became effective as of February 1, 2012 (the “Second Amended Program”).

Under the First Amended Program, we were permitted to repurchase shares of our common stock, on a quarterly basis, upon the death of the beneficial owners of our shares. We were authorized to repurchase shares at a price per share equal to 90% of the most recently disclosed estimated per share value of our common stock, which, on

-56-


Table of Contents

each of the relevant repurchase dates, was equal to $7.23 per share. Our obligation to repurchase any shares under the First Amended Program was conditioned upon our having sufficient funds available to complete the repurchase. Our board had reserved $5.0 million per calendar quarter for this purpose. If our funds were insufficient to repurchase all of the shares for which repurchase requests have been submitted in a particular quarter, or if the number of shares accepted for repurchase would cause us to exceed the 5.0% limit set forth in the First Amended Program, we would repurchase the shares in chronological order, based upon the beneficial owner’s date of death.

Under the Second Amended Program, we may repurchase shares of our common stock, on a quarterly basis, from the beneficiary of a stockholder that has died or from stockholders that have a “qualifying disability” or are confined to a “long-term care facility” (together, referred to herein as “hardship repurchases”). We are authorized to repurchase shares at a price per share equal to 100% of the most recently disclosed estimated per share value of our common stock, which currently is equal to $7.22 per share. Our obligation to repurchase any shares under the Second Amended Program is conditioned upon our having sufficient funds available to complete the repurchase. Our board has initially reserved $10.0 million per calendar quarter for the purpose of funding repurchases associated with death and $15.0 million per calendar quarter for the purpose of funding hardship repurchases. If the funds reserved for either category of repurchase under the Second Amended Program are insufficient to repurchase all of the shares for which repurchase requests have been received for a particular quarter, or if the number of shares accepted for repurchase would cause us to exceed the 5.0% limit set forth therein, we will repurchase the shares in the following order: (1) for death repurchases, we will repurchase shares in chronological order, based upon the beneficial owner’s date of death; and (2) for hardship repurchases, we will repurchase shares on a pro rata basis, up to, but not in excess of, the limits described herein; provided, that in the event that the repurchase would result in a stockholder owning less than 150 shares, we will repurchase all of that stockholder’s shares.

For the year ended December 31, 2011, we received requests for the repurchase of 3,613,538 shares of our common stock. Of these requests, we repurchased 2,074,689 shares of common stock for $15 million. There are requests for an additional 1,538,849 shares remaining outstanding, which will be included with all other shares for which we have received repurchase requests in the next calendar quarter in which funds are available (unless withdrawn). The price per share for all shares repurchased during the year ended December 31, 2011 was $7.23 and all repurchases were funded from proceeds from our distribution reinvestment plan.

Borrowings

The table below presents, on a consolidated basis, the principal amount, weighted average interest rates and maturity date (by year) on our mortgage debt as of December 31, 2011 (dollar amounts are stated in thousands).

2012 2013 2014 2015 2016 Thereafter Total

Maturing debt :

Fixed rate debt (mortgage loans)

$ 143,969 540,342 250,235 333,596 537,296 2,506,507 4,311,945

Variable rate debt (mortgage loans)

$ 527,409 405,611 332,341 94,707 37,642 102,940 1,500,650

Weighted average interest rate on debt:

Fixed rate debt (mortgage loans)

5.89 % 5.71 % 5.50 % 5.52 % 5.69 % 5.86 % 5.77 %

Variable rate debt (mortgage loans)

3.37 % 3.42 % 3.40 % 5.35 % 4.43 % 3.93 % 3.58 %

The debt maturity excludes mortgage discounts associated with debt assumed at acquisition of which a discount of $30.7 million, net of accumulated amortization, is outstanding as of December 31, 2011.

As of December 31, 2011, we had approximately $671 million and $946 million in mortgage debt maturing in 2012 and 2013, respectively. Subsequent to December 31, 2011, we have refinanced or extended approximately $200 million of the debt maturing in 2012. We are currently negotiating refinancing the remaining 2012 debt

-57-


Table of Contents

with the existing lenders at terms that will most likely be at lower rates. We currently anticipate that we will be able to repay or refinance all of our debt on a timely basis, and believe we have adequate sources of funds to meet our short term cash needs. However, there can be no assurance that we can obtain such refinancing on satisfactory terms. Continued volatility in the capital markets could expose us to the risk of not being able to borrow on terms and conditions acceptable to us for future acquisitions or refinancings.

Mortgage loans outstanding as of December 31, 2011 and 2010 were $5.8 billion and $5.5 billion, respectively, and had a weighted average interest rate of 5.2% and 5.1% per annum, respectively. For the years ended December 31, 2011 and 2010, we borrowed $58.8 and $33.8 million, respectively, against our portfolio of marketable securities. For the years ended December 31, 2011 and 2010, we borrowed approximately $1.2 billion and $432.9 million, respectively, secured by mortgages on our properties and assumed $0 and $457.9 million, respectively, of debt at acquisition.

Summary of Cash Flows

Year ended December 31,
2011 2010 2009
(In thousands)

Cash provided by operating activities

$ 397,949 $ 356,660 $ 369,031

Cash used in investing activities

(286,896 ) (380,685 ) (563,163 )

Cash used in financing activities

(160,597 ) (208,759 ) (250,602 )

Decrease in cash and cash equivalents

(49,544 ) (232,784 ) (444,734 )

Cash and cash equivalents, at beginning of year

267,707 500,491 945,225

Cash and cash equivalents, at end of year

$ 218,163 $ 267,707 $ 500,491

Cash provided by operating activities was $398, $357 and $369 million for the years ended December 31, 2011, 2010 and 2009, respectively, and was generated primarily from operating income from property operations, and interest and dividends. The increase in cash flows from the years ended December 31, 2010 to December 31, 2011 was primarily due to the improved performance of the lodging and multi-family segments. The decrease in cash flows from the years ended December 31, 2009 to December 31, 2010 was primarily due to a decrease in interest and dividend income and an increase in interest expenses.

Cash used in investing activities was $287, $381 and $563 million for years ended December 31, 2011, 2010 and 2009, respectively. The decrease in cash used in investing activities from the years ended December 31, 2010 to December 31, 2011 was primarily due to the proceeds from the sale of unconsolidated entities. The decrease in cash used in investing activities from the years ended December 31, 2009 to December 31, 2010 was primarily due to the decrease in investment property purchases from 48 properties during the year ended December 31, 2009 to 35 properties during the year ended December 31, 2010. The cash used was offset by cash received from the sale of 14 investment properties during the year ended December 31, 2010. There were no property sales during the year ended December 31, 2009.

Cash used in financing activities was $161, $209 and $251 million for the years ended December 31, 2011, 2010 and 2009, respectively. The decrease in cash used in financing activities from the years ended December 31, 2010 to December 31, 2011 was primarily due to the increase in proceeds from our mortgage debt. Similarly, the decrease in cash used in financing activities from the years ended December 31, 2009 to December 31, 2010 was also primarily due to the increase in proceeds from our mortgage debt.

We consider all demand deposits, money market accounts and investments in certificates of deposit and repurchase agreements with a maturity of three months or less, at the date of purchase, to be cash equivalents. We maintain our cash and cash equivalents at financial institutions. The combined account balances at one or more institutions periodically exceed the Federal Depository Insurance Corporation (“FDIC”) insurance coverage

-58-


Table of Contents

and, as a result, there is a concentration of credit risk related to amounts on deposit in excess of FDIC insurance coverage.

Contractual Obligations

The table below presents, on a consolidated basis, obligations and commitments to make future payments under debt obligations (including interest), lease agreements, and margin accounts on our marketable securities portfolio as of December 31, 2011 (dollar amounts are stated in thousands).

Payments due by period
Less than More than
Total 1 year 1-3 years 3-5 years 5 years

Long-Term Debt Obligations

$ 7,949,071 263,149 2,929,472 2,625,353 2,131,097

Ground Lease Payments

$ 14,113 259 781 784 12,289

Margins Payable

$ 120,858 120,858 0 0 0

We have acquired several properties subject to the obligation to pay the seller additional monies depending on the future leasing and occupancy of the property. These earnout payments are based on a predetermined formula. Each earnout agreement has a time limit regarding the obligation to pay any additional monies. If at the end of the time period, certain space has not been leased and occupied, we will not have any further obligation. Assuming all the conditions are satisfied, as of December 31, 2011, we would be obligated to pay as much as $22 million in the future as vacant space covered by these earnout agreements is occupied and becomes rent producing. The information in the above table does not reflect these contractual obligations.

Off Balance Sheet Arrangements

Unconsolidated Real Estate Joint Ventures

Unconsolidated joint ventures are those where we have substantial influence over but do not control the entity. We account for our interest in these ventures using the equity method of accounting. For additional discussion of our investments in joint ventures. Please refer to Note 5 to our Consolidated Financial Statements, which is incorporated by reference into this Item 7. Our ownership percentage and related investment in each joint venture is summarized in the following table. (Dollar amounts stated in thousands.)

Joint Venture

Ownership % Investment at
December 31, 2011

Net Lease Strategic Asset Fund L.P.

85 % $ 26,508

Cobalt Industrial REIT II

36 % 113,623

D.R. Stephens Institutional Fund, LLC

90 % 36,218

Brixmor/IA JV, LLC

(a ) 103,567

Other Unconsolidated Joint Ventures

Various 36,795

$ 316,711

(a) We have preferred membership interest and are entitled to a 11% preferred dividend in Brixmor/IA JV, LLC (formerly Centro/IA JV LLC).

Subsequent Events

None.

-59-


Table of Contents

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

We are subject to market risk associated with changes in interest rates both in terms of variable-rate debt and the price of new fixed-rate debt upon maturity of existing debt and for acquisitions. We are also subject to market risk associated with our marketable securities investments.

Our interest rate risk management objectives are to limit the impact of interest rate changes on earnings and cash flows and to lower our overall borrowing costs. If market rates of interest on all of the floating rate debt as of December 31, 2011 permanently increased by 1%, the increase in interest expense on the floating rate debt would decrease future earnings and cash flows by approximately $15 million. If market rates of interest on all of the floating rate debt as of December 31, 2011 permanently decreased by 1%, the decrease in interest expense on the floating rate debt would increase future earnings and cash flows by approximately $15 million.

With regard to our variable rate financing, we assess interest rate cash flow risk by continually identifying and monitoring changes in interest rate exposures that may adversely impact expected future cash flows and by evaluating hedging opportunities. We maintain risk management control systems to monitor interest rate cash flow risk attributable to both of our outstanding or forecasted debt obligations as well as our potential offsetting hedge positions. The risk management control systems involve the use of analytical techniques, including cash flow sensitivity analysis, to estimate the expected impact of changes in interest rates on our future cash flows.

We monitor interest rate risk using a variety of techniques, including periodically evaluating fixed interest rate quotes on all variable rate debt and the costs associated with converting the debt to fixed rate debt. Also, existing fixed and variable rate loans that are scheduled to mature in the next year or two are evaluated for possible early refinancing and or extension due to consideration given to current interest rates.

We may use derivative financial instruments to hedge exposures to changes in interest rates on loans secured by our properties. To the extent we do, we are exposed to credit risk and market risk. Credit risk is the failure of the counterparty to perform under the terms of the derivative contract. When the fair value of a derivative contract is positive, the counterparty owes us, which creates credit risk for us. When the fair value of a derivative contract is negative, we owe the counterparty and, therefore, it does not possess credit risk. It is our policy to enter into these transactions with the same party providing the financing. In the alternative, we seek to minimize the credit risk in derivative instruments by entering into transactions with what we believe are high-quality counterparties. Market risk is the adverse effect on the value of a financial instrument that results from a change in interest rates. The market risk associated with interest-rate contracts is managed by establishing and monitoring parameters that limit the types and degree of market risk that may be undertaken.

We have entered into nine interest rate swap agreements that have converted $232.4 million or 15% of our variable rate mortgage loans from variable to fixed rates. As of December 31, 2011, the pay rates ranged from 0.63% to 3.32% with maturity dates from January 13, 2012 to October 22, 2013. The interest rate swaps have a notional amount of $289 million and fair value at $2.3 million and $3.5 million as of December 31, 2011 and 2010, respectively.

We have, and may in the future enter into, derivative positions that do not qualify for hedge accounting treatment. The gains or losses resulting from marking-to-market, these derivatives at the end of each reporting period are recognized as an increase or decrease in “interest expense” on our consolidated statements of income. In addition, we are, and may in the future be, subject to additional expense based on the notional amount of the derivative positions and a specified spread over LIBOR.

-60-


Table of Contents

Equity Price Risk

We are exposed to equity price risk as a result of our investments in marketable equity securities. Equity price risk is based on volatility of equity prices and the values of corresponding equity indices.

Other than temporary impairments on our investments in marketable securities were $24.4, $1.9 and $4.0 million for the years ended December 31, 2011, 2010 and 2009, respectively. The overall stock market and REIT stocks, including our REIT stock investments, have declined since mid-2007, which have resulted in our recognizing impairments. We believe that our investments will continue to generate dividend income and, if the REIT market recovers, we could continue to recognize gains on sale. However, due to general economic and credit market uncertainties it is difficult to project where the REIT market and our portfolio value will be in 2012.

Although it is difficult to project what factors may affect the prices of equity sectors and how much the effect might be, the table below illustrates the impact of a 10% increase and a 10% decrease in the price of the equities held by us would have on the value of the total assets and the book value of the Company as of December 31, 2011 (dollar amounts stated in thousands).

Hypothetical 10%
Decrease in
Hypothetical 10%
Increase in
Cost Fair Value Market Value Market Value

Equity securities

$ 230,241 274,274 246,847 301,701

-61-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Index

Item 8. Consolidated Financial Statements and Supplementary Data

Page

Report of Independent Registered Public Accounting Firm

63

Financial Statements:

Consolidated Balance Sheets at December 31, 2011 and 2010

64

Consolidated Statements of Operations and Other Comprehensive Income for the years ended December  31, 2011, 2010 and 2009

65

Consolidated Statements of Changes in Equity for the years ended December 31, 2011, 2010 and 2009

67

Consolidated Statements of Cash Flows for the years ended December 31, 2011, 2010 and 2009

70

Notes to Consolidated Financial Statements

73

Real Estate and Accumulated Depreciation (Schedule III)

104

Schedules not filed:

All schedules other than the ones listed in the Index have been omitted as the required information is inapplicable or the information is presented in the financial statements or related notes.

-62-


Table of Contents

Report of Independent Registered Public Accounting Firm

The Board of Directors and Stockholders

Inland American Real Estate Trust, Inc.:

We have audited the accompanying consolidated balance sheets of Inland American Real Estate Trust, Inc. (the Company) as of December 31, 2011 and 2010, and the related consolidated statements of operations and other comprehensive income, changes in equity, and cash flows for each of the years in the three-year period ended December 31, 2011. In connection with our audits of the consolidated financial statements, we also have audited the financial statement schedule III. These consolidated financial statements and financial statement schedule are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements and financial statement schedule based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Inland American Real Estate Trust, Inc. as of December 31, 2011 and 2010, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2011, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic consolidated financial statements taken as a whole, presents fairly, in all material respects, the information set forth therein.

/S/ KPMG LLP

Chicago, Illinois

March 8, 2012

-63-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Consolidated Balance Sheets

(Dollar amounts in thousands, except share amounts)

December 31,
2011
December 31,
2010
Assets

Assets:

Investment properties:

Land

$ 1,938,637 $ 1,883,486

Building and other improvements

8,465,602 8,411,621

Construction in progress

323,842 306,673

Total

10,728,081 10,601,780

Less accumulated depreciation

(1,301,899 ) (1,038,829 )

Net investment properties

9,426,182 9,562,951

Cash and cash equivalents

218,163 267,707

Restricted cash and escrows

98,444 96,089

Investment in marketable securities

289,365 268,726

Investment in unconsolidated entities

316,711 573,274

Accounts and rents receivable (net of allowance of $9,488 and $7,905)

114,615 101,465

Intangible assets, net

326,332 386,916

Deferred costs and other assets

129,378 134,374

Total assets

$ 10,919,190 $ 11,391,502

Liabilities and Equity

Liabilities:

Mortgages, notes and margins payable, net

$ 5,902,712 $ 5,532,057

Accounts payable and accrued expenses

105,153 86,151

Distributions payable

36,216 35,267

Intangible liabilities, net

83,203 81,698

Other liabilities

128,592 128,805

Total liabilities

6,255,876 5,863,978

Noncontrolling redeemable interests

0 264,132

Commitments and contingencies

Stockholders’ equity:

Preferred stock, $.001 par value, 40,000,000 shares authorized, none outstanding

0 0

Common stock, $.001 par value, 1,460,000,000 shares authorized, 869,187,360 and 846,406,774 shares issued and outstanding

869 846

Additional paid in capital (net of offering costs of $828,434, of which $788,272 was paid to affiliates)

7,775,880 7,605,105

Accumulated distributions in excess of net loss

(3,155,222 ) (2,409,370 )

Accumulated other comprehensive income

41,948 49,430

Total Company stockholders’ equity

4,663,475 5,246,011

Noncontrolling interests

(161 ) 17,381

Total equity

4,663,314 5,263,392

Total liabilities and equity

$ 10,919,190 $ 11,391,502

See accompanying notes to the consolidated financial statements.

-64-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Consolidated Statements of Operations and Other Comprehensive Income

(Dollar amounts in thousands, except per share amounts)

Year ended
December 31, 2011
Year ended
December 31, 2010
Year ended
December 31, 2009

Income:

Rental income

$ 640,118 $ 605,665 $ 520,154

Tenant recovery income

93,816 87,730 80,072

Other property income

18,113 16,909 18,323

Lodging income

571,104 476,590 440,025

Total income

1,323,151 1,186,894 1,058,574

Expenses:

General and administrative expenses

31,033 36,668 43,499

Property operating expenses

137,281 128,906 106,368

Lodging operating expenses

364,617 302,651 277,411

Real estate taxes

94,511 87,315 80,344

Depreciation and amortization

430,049 416,110 371,225

Business management fee

40,000 36,000 39,000

Provision for asset impairment

105,795 3,180 1,117

Provision for goodwill impairment

0 0 26,676

Provision for notes receivable impairment

0 111,896 74,136

Total expenses

1,203,286 1,122,726 1,019,776

Operating income

$ 119,865 $ 64,168 $ 38,798

Interest and dividend income

22,869 33,068 55,161

Other income

19,160 1,771 599

Interest expense

(310,174 ) (285,654 ) (243,212 )

Equity in loss of unconsolidated entities

(12,802 ) (18,684 ) (78,487 )

Gain (impairment) of investment in unconsolidated entities, net

(106,023 ) (11,239 ) (7,443 )

Gain (loss) on consolidated investment

0 433 (148,887 )

Realized gain (loss) and impairment on securities, net

(16,219 ) 21,073 34,155

Loss before income taxes

$ (283,324 ) $ (195,064 ) $ (349,316 )

Income tax benefit (expense)

3,387 4,518 (627 )

Net loss from continuing operations

$ (279,937 ) $ (190,546 ) $ (349,943 )

Income (loss) from discontinued operations, net

$ (29,608 ) $ 23,254 $ (39,066 )

Net loss

$ (309,545 ) $ (167,292 ) $ (389,009 )

Less: Net income attributable to noncontrolling interests

(6,708 ) (9,139 ) (8,951 )

Net loss attributable to Company

$ (316,253 ) $ (176,431 ) $ (397,960 )

See accompanying notes to the consolidated financial statements.

-65-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Consolidated Statements of Operations and Other Comprehensive Income

(Dollar amounts in thousands, except per share amounts)

Year ended
December 31, 2011
Year ended
December 31, 2010
Year ended
December 31, 2009

Other comprehensive income (loss):

Unrealized gain (loss) on investment securities

(24,950 ) 40,491 65,068

Reversal of unrealized (gain) loss to realized gain (loss) on investment securities

16,219 (21,073 ) (34,155 )

Unrealized gain on derivatives

1,249 300 5,220

Comprehensive loss

$ (323,735 ) $ (156,713 ) $ (361,827 )

Net loss, per common share, from continuing operations

$ (0.34 ) $ (0.24 ) $ (0.44 )

Net income (loss), per common share, from discontinued operations

$ (0.03 ) $ 0.03 $ (0.05 )

Net loss, per common share, basic and diluted

$ (0.37 ) $ (0.21 ) $ (0.49 )

Weighted average number of common shares outstanding, basic and diluted

858,637,707 835,131,057 811,400,035

See accompanying notes to the consolidated financial statements.

-66-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Consolidated Statements of Changes in Equity

(Dollar amounts in thousands)

For the years ended December 31, 2011, 2010 and 2009

Number of
Shares
Common
Stock
Additional
Paid-in
Capital
Accumulated
Distributions
in excess of
Net Loss
Accumulated
Other
Comprehensive
Income (Loss)
Noncontrolling
Interests
Total Noncontrolling
Redeemable
Interests

Balance at January 1, 2009

794,574,007 $ 795 $ 7,129,945 $ (1,011,757 ) $ (6,421 ) $ 20,593 $ 6,133,155 $ 264,132

Net income (loss)

(397,960 ) (294 ) (398,254 ) 9,245

Unrealized gain on investment securities

65,068 65,068

Reversal of unrealized gain to realized gain on investment securities

(34,155 ) (34,155 )

Unrealized gain on derivatives

5,220 5,220

Distributions declared

(405,337 ) (2,732 ) (408,069 ) (9,245 )

Contributions from noncontrolling interests

1,302 1,302

Proceeds from offering

24,869,350 25 253,961 253,986

Offering costs

(28,415 ) (28,415 )

Proceeds from distribution reinvestment program

24,347,096 24 231,282 231,306

Share repurchase program

(20,171,263 ) (20 ) (188,956 ) (188,976 )

Issuance of stock options and discounts on shares issued to affiliates

14 14

Balance at December 31, 2009

823,619,190 $ 824 $ 7,397,831 $ (1,815,054 ) $ 29,712 $ 18,869 $ 5,632,182 $ 264,132

See accompanying notes to the consolidated financial statements.

-67-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Consolidated Statements of Changes in Equity

(continued)

(Dollar amounts in thousands)

For the years ended December 31, 2011, 2010 and 2009

Number of
Shares
Common
Stock
Additional
Paid-in
Capital
Accumulated
Distributions
in excess of
Net Loss
Accumulated
Other
Comprehensive
Income (Loss)
Noncontrolling
Interests
Total Noncontrolling
Redeemable
Interests

Balance at January 1, 2010

823,619,190 $ 824 $ 7,397,831 $ (1,815,054 ) $ 29,712 $ 18,869 $ 5,632,182 $ 264,132

Net income (loss)

(176,431 ) (106 ) (176,537 ) 9,245

Unrealized gain on investment securities

40,491 40,491

Reversal of unrealized gain to realized gain on investment securities

(21,073 ) (21,073 )

Unrealized gain on derivatives

300 300

Distributions declared

(417,885 ) (2,237 ) (420,122 ) (9,245 )

Contributions from noncontrolling interests

855 855

Proceeds from distribution reinvestment program

22,787,584 22 207,274 207,296

Balance at December 31, 2010

846,406,774

$ 846 $ 7,605,105 $ (2,409,370 ) $ 49,430 $ 17,381 $ 5,263,392 $ 264,132

See accompanying notes to the consolidated financial statements.

-68-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Consolidated Statements of Changes in Equity

(continued)

(Dollar amounts in thousands)

For the years ended December 31, 2011, 2010 and 2009

Number of
Shares
Common
Stock
Additional
Paid-in
Capital
Accumulated
Distributions
in excess of
Net Loss
Accumulated
Other
Comprehensive
Income (Loss)
Noncontrolling
Interests
Total Noncontrolling
Redeemable
Interests

Balance at January 1, 2011

846,406,774 $ 846 $ 7,605,105 $ (2,409,370 ) $ 49,430 $ 17,381 $ 5,263,392 $ 264,132

Net income (loss)

0 0 0 (316,253 ) 0 (1,183 ) (317,436 ) 7,891

Unrealized loss on investment securities

0 0 0 0 (24,950 ) 0 (24,950 ) 0

Reversal of unrealized loss to realized loss on investment securities

0 0 0 0 16,219 0 16,219 0

Unrealized gain on derivatives

0 0 0 0 1,249 0 1,249 0

Distributions declared

0 0 0 (429,599 ) 0 (660 ) (430,259 ) (7,891 )

Adjustment to redemption value for noncontrolling interest

0 0 (13,793 ) 0 0 (15,555 ) (29,348 ) 29,348

Contributions from noncontrolling interests

0 0 0 0 0 651 651 0

Redemption of noncontrolling interests

0 0 0 0 0 (795 ) (795 ) (293,480 )

Proceeds from distribution reinvestment program

24,855,275 25 199,566 0 0 0 199,591 0

Share repurchase program

(2,074,689 ) (2 ) (14,998 ) 0 0 0 (15,000 ) 0

Balance at December 31, 2011

869,187,360 $ 869 $ 7,775,880 $ (3,155,222 ) $ 41,948 $ (161 ) $ 4,663,314 $ 0

See accompanying notes to the consolidated financial statements.

-69-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Consolidated Statements of Cash Flows

(Dollar amounts in thousands)

Year ended
December 31, 2011
Year ended
December 31, 2010
Year ended
December 31, 2009

Cash flows from operating activities:

Net loss

$ (309,545 ) $ (167,292 ) $ (389,009 )

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

Depreciation and amortization

439,759 443,787 395,501

Amortization of above and below market leases, net

(1,326 ) (433 ) (1,688 )

Amortization of debt premiums, discounts, and financing costs

20,430 18,424 10,032

Amortization of note receivable discount

0 0 (8,107 )

Straight-line rental income

(13,841 ) (17,705 ) (16,329 )

Gain on extinguishment of debt

(10,848 ) (19,227 ) 0

Gain on sale of property, net

(16,510 ) (55,412 ) 0

(Gain) loss on consolidated investment

0 (433 ) 148,887

Provision for asset impairment

163,641 47,529 34,051

Provision for goodwill impairment

0 0 26,676

Impairment of notes receivable

0 111,896 74,136

Equity in loss of unconsolidated of entities

12,802 18,684 78,487

Distributions from unconsolidated entities

9,849 3,887 9,040

(Gain) impairment of investment in unconsolidated entities, net

106,023 11,239 7,443

Realized (gain) loss on investments in securities

(8,137 ) (22,929 ) (38,193 )

Impairment of investments in securities

24,356 1,856 4,038

Other non-cash adjustments

(18,649 ) (278 ) 319

Changes in assets and liabilities:

Accounts and rents receivable

(855 ) (3,612 ) 6,769

Deferred costs and other assets

(12,138 ) 580 3,521

Accounts payable and accrued expenses

7,492 (6,958 ) 8,555

Other liabilities

5,446 (6,943 ) 14,902

Net cash flows provided by operating activities

397,949 356,660 369,031

Cash flows from investing activities:

Purchase of investment properties

(446,096 ) (365,427 ) (376,387 )

Acquired in-place and market-lease intangibles, net

(18,231 ) (74,841 ) (63,777 )

Capital expenditures and tenant improvements

(71,157 ) (109,827 ) (72,076 )

Investment in development projects

(74,850 ) (56,894 ) (134,453 )

Sale of investment properties

246,317 301,189 0

Purchase of investment securities

(79,147 ) (86,986 ) (53,861 )

Sale of investment securities

33,558 75,812 131,017

Investment in unconsolidated entities

(409 ) (60,043 ) (27,909 )

Proceeds from the sale of unconsolidated entities

100,408 0 0

Distributions from unconsolidated entities

33,954 31,737 32,081

Payment of leasing fees and franchise fees

(9,772 ) (8,211 ) (4,137 )

Purchase of note receivable

0 (34,253 ) 0

Payments from notes receivable

18,443 26,141 417

Restricted escrows

(6,567 ) (23,179 ) 2,983

Other assets

(13,347 ) 4,097 2,939

Net cash flows used in investing activities

(286,896 ) (380,685 ) (563,163 )

See accompanying notes to the consolidated financial statements.

-70-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Consolidated Statements of Cash Flows

(continued)

(Dollar amounts in thousands)

Year ended
December 31, 2011
Year ended
December 31, 2010
Year ended
December 31, 2009

Cash flows from financing activities:

Proceeds from offering, net of offering costs

0 0 224,370

Proceeds from the distribution reinvestment program

199,591 207,296 231,306

Shares repurchased

(15,000 ) 0 (192,548 )

Distributions paid

(428,650 ) (416,935 ) (411,797 )

Proceeds from mortgage debt and notes payable

1,179,594 432,873 370,555

Payoffs of mortgage debt

(804,204 ) (429,737 ) (435,540 )

Principal payments of mortgage debt

(36,036 ) (16,812 ) (6,708 )

Proceeds from (paydown of) margin securities debt, net

58,756 33,800 (10,044 )

Payment of loan fees and deposits

(12,473 ) (8,617 ) (9,353 )

Distributions paid to noncontrolling interests

(660 ) (2,237 ) (2,732 )

Distributions paid to noncontrolling redeemable interests

(7,891 ) (9,245 ) (9,245 )

Contributions from noncontrolling interests

651 855 1,302

Redemption of noncontrolling interests

(294,275 ) 0 0

Due from related parties, net

0 0 (168 )

Net cash flows used in financing activities

(160,597 ) (208,759 ) (250,602 )

Net decrease in cash and cash equivalents

(49,544 ) (232,784 ) (444,734 )

Cash and cash equivalents, at beginning of year

267,707 500,491 945,225

Cash and cash equivalents, at end of year

$ 218,163 $ 267,707 $ 500,491

See accompanying notes to the consolidated financial statements.

-71-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Consolidated Statements of Cash Flows

(continued)

(Dollar amounts in thousands)

Year ended
December 31, 2011
Year ended
December 31, 2010
Year ended
December 31, 2009

Supplemental disclosure of cash flow information:

Purchase of investment properties

$ (448,169 ) $ (779,986 ) (1,021,008 )

Tenant and real estate tax liabilities assumed at acquisition

2,073 4,753 13,440

Assumption of mortgage debt at acquisition

0 457,685 626,174

Non-cash (discount) premium

0 (47,879 ) 5,007

(446,096 ) (365,427 ) (376,387 )

Cash paid for interest, net capitalized interest of $10,851, $4,302 and $9,648 for 2011, 2010 and 2009

$ 296,065 $ 293,301 $ 245,912

Supplemental schedule of non-cash investing and financing activities:

Consolidation of Lauth assets

$ 0 $ 38,365 $ 135,686

Assumption of mortgage debt at consolidation of Lauth

$ 0 $ (37,890 ) $ (96,763 )

Liabilities assumed at consolidation of Lauth

$ 0 (1,345 ) (3,584 )

Property surrendered in exchange for extinguishment of debt

$ 35,524 $ 10,492 $ 0

Property acquired through exchange of notes receivable

$ 20,000 $ 142,827 $ 0

Conversion of note receivable to equity interest

$ 17,150 $ 121,320 $ 0

Redemption value adjustment for noncontrolling redeemable interest

$ 29,348 $ 0 $ 0

Property acquired through transfer of equity interest

$ 8,500 $ 0 $ 0

See accompanying notes to the consolidated financial statements.

-72-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

(1) Organization

Inland American Real Estate Trust, Inc. (the “Company”) was formed on October 4, 2004 (inception) to acquire and manage a diversified portfolio of commercial real estate, primarily retail properties and multi-family (both conventional and student housing), office, industrial and lodging properties, located in the United States and Canada. The Business Management Agreement (the “Agreement”) provides for Inland American Business Manager & Advisor, Inc. (the “Business Manager”), an affiliate of the Company’s sponsor, to be the business manager to the Company. On August 31, 2005, the Company commenced an initial public offering (the “Initial Offering”) of up to 500,000,000 shares of common stock (“Shares”) at $10.00 each and the issuance of 40,000,000 shares at $9.50 per share available to be distributed pursuant to the Company’s distribution reinvestment plan. On August 1, 2007, the Company commenced a second public offering (the “Second Offering”) of up to 500,000,000 shares of common stock at $10.00 per share and up to 40,000,000 shares at $9.50 per share available to be distributed through the Company’s distribution reinvestment plan. Effective April 6, 2009, the Company elected to terminate the Second Offering. On March 31, 2009, the Company filed a registration statement to register 50,000,000 shares to be issued under the distribution reinvestment plan or “DRP.” Under the DRP, as amended, the purchase price per share is equal to 100% of the “market price” of a share of the Company’s common stock until the shares become listed for trading. Beginning with reinvestments made after September 21, 2010 until December 29, 2011, the DRP purchase price was equal to $8.03 per share. After December 29, 2011, and until a new estimated value per share has been established, the DRP purchase price is equal to $7.22 per share.

The accompanying consolidated financial statements include the accounts of the Company, as well as all wholly owned subsidiaries and consolidated joint venture investments. Wholly owned subsidiaries generally consist of limited liability companies (LLCs) and limited partnerships (LPs). The effects of all significant intercompany transactions have been eliminated.

At December 31, 2011, the Company owned a portfolio of 964 commercial real estate properties compared to 980 properties at December 31, 2010. The breakdown by segment is as follows:

Segment

Property Count

Square Ft/Rooms/Units

Retail

726 22,645,371 square feet

Lodging

95 15,597 rooms

Office

43 10,244,813 square feet

Industrial

74 16,377,450 square feet

Multi-Family

26 9,563 units

(2) Summary of Significant Accounting Policies

The accompanying consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) and require management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.

-73-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

Revenue Recognition

The Company commences revenue recognition on its leases based on a number of factors. In most cases, revenue recognition under a lease begins when the lessee takes possession of or controls the physical use of the leased asset. Generally, this occurs on the lease commencement date. The determination of who is the owner, for accounting purposes, of the tenant improvements determines the nature of the leased asset and when revenue recognition under a lease begins. If the Company is the owner, for accounting purposes, of the tenant improvements, then the leased asset is the finished space and revenue recognition begins when the lessee takes possession of the finished space, typically when the improvements are substantially complete. If the Company concludes it is not the owner, for accounting purposes, of the tenant improvements (the lessee is the owner), then the leased asset is the unimproved space and any tenant improvement allowances funded under the lease are treated as lease incentives which reduces revenue recognized over the term of the lease. In these circumstances, the Company begins revenue recognition when the lessee takes possession of the unimproved space for the lessee to construct their own improvements. The Company considers a number of different factors to evaluate whether it or the lessee is the owner of the tenant improvements for accounting purposes. These factors include:

whether the lease stipulates how and on what a tenant improvement allowance may be spent;

whether the tenant or landlord retains legal title to the improvements;

the uniqueness of the improvements;

the expected economic life of the tenant improvements relative to the length of the lease; and

who constructs or directs the construction of the improvements.

The determination of who owns the tenant improvements, for accounting purposes, is subject to significant judgment. In making that determination, the Company considers all of the above factors. No one factor, however, necessarily establishes its determination.

Rental income is recognized on a straight-line basis over the term of each lease. The difference between rental income earned on a straight-line basis and the cash rent due under the provisions of the lease agreements is recorded as deferred rent receivable and is included as a component of accounts and rents receivable in the accompanying consolidated balance sheets.

Revenue for lodging facilities is recognized when the services are provided. Additionally, the Company collects sales, use, occupancy and similar taxes at its lodging facilities which it presents on a net basis (excluded from revenues) on the consolidated statements of operations and other comprehensive income.

The Company records lease termination income if there is a signed termination agreement, all of the conditions of the agreement have been met, the tenant is no longer occupying the property and amounts due are considered collectible.

The Company defers recognition of contingent rental income (i.e. percentage/excess rent) until the specified target that triggers the contingent rental income is achieved.

Consolidation

The Company evaluates its investments in limited liability companies and partnerships to determine whether such entities may be a variable interest entity (“VIE”). If the entity is a VIE, the determination of whether the

-74-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

Company is the primary beneficiary must be made. The primary beneficiary determination is based on a qualitative assessment as to whether the entity has (i) power to direct significant activities of the VIE and (ii) an obligation to absorb losses or the right to receive benefits that could be potentially significant to the VIE. The Company will consolidate a VIE if it is deemed to be the primary beneficiary, as defined in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic on Consolidation. The equity method of accounting is applied to entities in which the Company is not the primary beneficiary as defined in the Consolidation Topic of the FASB ASC, or the entity is not a VIE and the Company does not have effective control, but can exercise influence over the entity with respect to its operations and major decisions.

Reclassifications

Certain reclassifications have been made to the 2010 and 2009 consolidated financial statements to conform to the 2011 presentations. The reclasses primarily represent reclassifications of revenue and expenses to discontinued operations as a result of the sales of investment properties in 2011.

Capitalization and Depreciation

Real estate acquisitions are recorded at cost less accumulated depreciation. Ordinary repairs and maintenance are expensed as incurred.

Depreciation expense is computed using the straight line method. Building and other improvements are depreciated based upon estimated useful lives of 30 years for building and improvements and 5-15 years for furniture, fixtures and equipment and site improvements.

Tenant improvements are amortized on a straight line basis over the life of the related lease as a component of depreciation and amortization expense.

Leasing fees are amortized on a straight-line basis over the life of the related lease as a component of depreciation and amortization.

Loan fees are amortized on a straight-line basis, which approximates the effective interest method, over the life of the related loans as a component of interest expense.

Direct and indirect costs that are clearly related to the construction and improvements of investment properties are capitalized. Costs incurred for property taxes and insurance are capitalized during periods in which activities necessary to get the property ready for its intended use are in progress. Interest costs are also capitalized during such periods. Additionally, the Company treats investments accounted for by the equity method as assets qualifying for interest capitalization provided (1) the investee has activities in progress necessary to commence its planned principal operations and (2) the investee’s activities include the use of such funds to acquire qualifying assets.

Investment Properties Held for Sale

In determining whether to classify an investment property as held for sale, the Company considers whether: (i) management has committed to a plan to sell the investment property; (ii) the investment property is available for immediate sale, in its present condition; (iii) the Company has initiated a program to locate a buyer; (iv) the Company believes that the sale of the investment property is probable; (v) the Company has received a significant non-refundable deposit for the purchase of the property; (vi) the Company is actively marketing the

-75-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

investment property for sale at a price that is reasonable in relation to its fair value; and (vii) actions required for the Company to complete the plan indicate that it is unlikely that any significant changes will be made to the plan.

If all of the above criteria are met, the Company classifies the investment property as held for sale. On the day that these criteria are met, the Company suspends depreciation on the investment properties held for sale, including depreciation for tenant improvements and additions, as well as on the amortization of acquired in-place leases. The investment properties and liabilities associated with those investment properties that are held for sale are classified separately on the consolidated balance sheets for the most recent reporting period. Additionally, the operations for the periods presented are classified on the consolidated statements of operations and other comprehensive income as discontinued operations for all periods presented. As of December 31, 2011 and 2010, no investment properties were classified as held for sale.

Impairment

The Company assesses the carrying values of the respective long-lived assets, whenever events or changes in circumstances indicate that the carrying amounts of these assets may not be fully recoverable, such as a reduction in the expected holding period of the asset. If it is determined that the carrying value is not recoverable because the undiscounted cash flows do not exceed carrying value, the Company is required to record an impairment loss to the extent that the carrying value exceeds fair value. The valuation and possible subsequent impairment of investment properties is a significant estimate that can and does change based on our continuous process of analyzing each property and reviewing assumptions about uncertain inherent factors, as well as the economic condition of the property at a particular point in time.

The use of projected future cash flows and related holding period is based on assumptions that are consistent with the estimates of future expectations and the strategic plan the Company uses to manage its underlying business. However assumptions and estimates about future cash flows and capitalization rates are complex and subjective. Changes in economic and operating conditions and the Company’s ultimate investment intent that occur subsequent to the impairment analyses could impact these assumptions and result in future impairment charges of the real estate properties.

On a periodic basis, management assesses whether there are any indicators that the carrying value of the Company’s investments in unconsolidated entities may be other than temporarily impaired. To the extent impairment has occurred, the loss is measured as the excess of the carrying value of the investment over the fair value of the investment. The fair value of the underlying investment includes a review of expected cash flows to be received from the investee.

Derivative Instruments

In the normal course of business, the Company is exposed to the effect of interest rate changes. The Company limits these risks by following established risk management policies and procedures including the use of derivatives to hedge interest rate risk on debt instruments.

The Company has a policy of only entering into contracts with established financial institutions based upon their credit ratings and other factors. When viewed in conjunction with the underlying and offsetting exposure that the derivatives are designed to hedge, the Company has not sustained a material loss from those instruments nor does it anticipate any material adverse effect on its net income or financial position in the future from the use of derivatives.

-76-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

The Company recognizes all derivatives in the balance sheet at fair value. Additionally, the fair value adjustments will affect either equity or net income depending on whether the derivative instruments qualify as a hedge for accounting purposes and, if so, the nature of the hedging activity. When the terms of an underlying transaction are modified, or when the underlying transaction is terminated or completed, all changes in the fair value of the instrument are marked-to-market with changes in value included in net income each period until the instrument matures. Any derivative instrument used for risk management that does not meet the criteria for hedge accounting is marked-to-market each period in the income statement. The Company does not use derivatives for trading or speculative purposes.

Marketable Securities

The Company classifies its investment in securities in one of three categories: trading, available-for-sale, or held-to-maturity. Trading securities are bought and held principally for the purpose of selling them in the near term. Held-to-maturity securities are those securities in which the Company has the ability and intent to hold the security until maturity. All securities not included in trading or held-to-maturity are classified as available-for-sale. Investment in securities at December 31, 2011 and 2010 consists of common and preferred stock investments and investments in real estate related bonds that are all classified as available-for-sale securities and are recorded at fair value. Unrealized holding gains and losses on available-for-sale securities are excluded from earnings and reported as a separate component of other comprehensive income until realized. Realized gains and losses from the sale of available-for-sale securities are determined on a specific identification basis. A decline in the market value of any available-for-sale security below cost that is deemed to be other than temporary, results in a reduction in the carrying amount to fair value. The impairment is charged to earnings and a new cost basis for the security is established. When a security is impaired, the Company considers whether it has the ability and intent to hold the investment for a time sufficient to allow for any anticipated recovery in market value and considers whether evidence indicating the cost of the investment is recoverable outweighs evidence to the contrary. Evidence considered in this assessment includes the reasons for the impairment, the severity and duration of the impairment, changes in value subsequent to period end and forecasted performance of the investee.

Acquisition of Real Estate

The Company allocates the purchase price of each acquired business (as defined in the accounting guidance related to business combinations) between tangible and intangible assets at full fair value at the date of the transaction. Such tangible and intangible assets include land, building and improvements, acquired above market and below market leases, in-place lease value, customer relationships (if any), and any assumed financing that is determined to be above or below market terms. Any additional amounts are allocated to goodwill as required, based on the remaining purchase price in excess of the fair value of the tangible and intangible assets acquired and liabilities assumed. The allocation of the purchase price is an area that requires judgment and significant estimates.

The Company uses the information contained in the independent appraisal obtained at acquisition as the primary basis for the allocation to land and building and improvements. The Company determines whether any financing assumed is above or below market based upon comparison to similar financing terms for similar investment properties. The Company allocates a portion of the purchase price to the estimated acquired in-place lease costs based on estimated lease execution costs for similar leases as well as lost rent payments during assumed lease up

-77-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

period when calculating as if vacant fair values. The Company also evaluates each acquired lease based upon current market rates at the acquisition date and considers various factors including geographical location, size and location of leased space within the investment property, tenant profile, and the credit risk of the tenant in determining whether the acquired lease is above or below market lease costs. After an acquired lease is determined to be above or below market, the Company allocates a portion of the purchase price to such above or below acquired lease costs based upon the present value of the difference between the contractual lease rate and the estimated market rate. For below market leases with fixed rate renewals, renewal periods are included in the calculation of below market in-place lease values. The determination of the discount rate used in the present value calculation is based upon the “risk free rate” and current interest rates. This discount rate is a significant factor in determining the market valuation which requires judgment of subjective factors such as market knowledge, economics, demographics, location, visibility, age and physical condition of the property.

The Company expenses acquisition costs of all transactions as incurred. All costs related to finding, analyzing and negotiating a transaction are expensed as incurred as a general and administrative expense, whether or not the acquisition is completed. These expenses would include acquisition fees, if any, paid to an affiliate of the business manager.

Cash and Cash Equivalents

The Company considers all demand deposits, money market accounts and investments in certificates of deposit and repurchase agreements purchased with a maturity of three months or less, at the date of purchase, to be cash equivalents. The Company maintains its cash and cash equivalents at financial institutions. The combined account balances at one or more institutions periodically exceed the Federal Depository Insurance Corporation (“FDIC”) insurance coverage and, as a result, there is a concentration of credit risk related to amounts on deposit in excess of FDIC insurance coverage. The Company believes that the risk is not significant, as the Company does not anticipate the financial institutions’ non-performance.

Restricted Cash and Escrows

Restricted escrows primarily consist of cash held in escrow comprised of lenders’ restricted escrows of $35,728 and $28,376, post acquisition escrows of $16,052 and $17,650, and lodging furniture, fixtures and equipment reserves of $40,570 and $35,055 as of December 31, 2011 and 2010, respectively. As of December 31, 2011 and 2010, the restricted cash balance was $6,094 and $15,008, respectively.

Goodwill

The excess of the cost of an acquired entity over the net of the amounts assigned to assets acquired (including identified intangible assets) and liabilities assumed was recorded as goodwill. Goodwill has been recognized and allocated to specific properties in our lodging segment since each individual hotel property is an operating segment and considered a reporting unit. The Company tests goodwill for impairment annually or more frequently if events or changes in circumstances indicate impairment.

The Company tested goodwill for impairment by first comparing the estimated fair value of each property with goodwill to the carrying value of the property’s assets, including goodwill. The fair value is based on estimated future cash flow projections that utilize discount and capitalization rates, which are generally unobservable in the

-78-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

market place (Level 3 inputs), but approximate the inputs the Company believes would be utilized by market participants in assessing fair value. The estimates of future cash flows are based on a number of factors including the historical operating results, known trends, and market/economic conditions. If the carrying amount of the property’s assets, including goodwill, exceeds its estimated fair value, the second step of the goodwill impairment test is performed to measure the amount of impairment loss, if any. In this second step, if the implied fair value of goodwill is less than the carrying amount of goodwill, an impairment charge is recorded in an amount equal to that excess.

Income Taxes

Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributed to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be recovered or settled.

(3) Acquired Properties

The Company records identifiable assets, liabilities, noncontrolling interests and goodwill acquired in a business combination at fair value. During the years ended December 31, 2011, 2010 and 2009, the Company incurred $1,680, $1,805 and $9,617, respectively, of acquisition and transaction costs that were recorded in general and administrative expenses on the consolidated statements of operations and other comprehensive income.

For the year ended December 31, 2010, the Company acquired 35 properties for a gross acquisition price of $897,400. The table below reflects acquisition activity for the year ended December 31, 2011.

Segment

Property

Date

Gross Acquisition

Price

Sq Ft/Units/Rooms

Lodging

Marriott-Charleston 02/25/2011 $25,500 352 rooms

Retail

Sparks Crossing 03/21/2011 38,600 330,121 square feet

Lodging

Fairmont Dallas 08/01/2011 69,000 545 rooms

Retail

White Oaks 08/03/2011 95,000 550,485 square feet

Retail

Bay Colony Town Center II 08/19/2011 40,000 202,113 square feet

Lodging

Marriott Napa Valley 08/26/2011 72,000 275 rooms

Retail

Victory Lakes 10/04/2011 46,100 367,374 square feet

Retail

LA Fitness 10/04/2011 9,500 45,000 square feet

Retail

Cyfair II 10/04/2011 53,000 177,064 square feet

Retail

Sonic 10/04/2011 600 1,544 square feet

Total

$449,300

For properties acquired as of December 31, 2011, the Company recorded revenue of $46,512 and property net income of $9,074, not including related expensed acquisition costs. For properties acquired as of December 31, 2010, the Company recorded revenue of $84,789 and property net income of $51,497, not including related expensed acquisition costs.

-79-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

(4) Discontinued Operations

The Company sold 26 properties for the year ended December 31, 2011 and 14 properties for the year ended December 31, 2010 for a gross disposition price of $242,300 and $308,600, respectively. The table below reflects disposition activity for the year ended December 31, 2011.

Segment

Property

Date

Gross Disposition

Price

Sq Ft/Units/Rooms

Industrial

McKesson Distribution Center 06/02/2011 $9,300 162,613 square feet

Lodging

Residence Inn – Phoenix 06/30/2011 5,100 168 rooms

Lodging

Towne Place Suites - 5 Hotel Properties 09/09/2011 30,200 571 rooms

Office

ComputerShare 09/09/2011 57,000 185,171 square feet

Office

North Bay 10/03/2011 5,300 42,845 square feet

Retail

Friendswood 12/05/2011 8,100 71,325 square feet

Retail

Cinemark Webster 12/05/2011 9,500 80,000 square feet

Retail

Eldridge Lakes Town Center 12/06/2011 10,000 55,050 square feet

Retail

Saratoga 12/14/2011 7,200 61,682 square feet

Retail

Cinemark 12 – Pearland 12/14/2011 7,900 45,410 square feet

Office

Lakeview Tech Center 12/14/2011 22,500 110,007 square feet

Retail

825 Rand Road 12/16/2011 3,400 42,792 square feet

Multi-family

Katy Trial 12/21/2011 48,500 227 units

Retail and Office

Various Properties (9 properties) Various 18,300 345,955 square feet

Total

$242,300

The Company has presented separately as discontinued operations in all periods the results of operations for all disposed assets in consolidated operations. The Company sold 26 assets and surrendered three properties to the lender for the year ended December 31, 2011 and sold 14 assets and surrendered assets previously held by a consolidated joint venture for the year ended December 31, 2010. The components of the Company’s discontinued operations are presented below and include the results of operations for the respective periods that the Company owned such assets or was involved with the operations of such ventures during the years ended December 31, 2011, 2010 and 2009.

Year ended
December 31, 2011
Year ended
December 31, 2010
Year ended
December 31, 2009

Revenues

$ 40,422 $ 77,612 $ 71,572

Expenses

97,388 128,997 110,638

Operating loss from discontinued operations

(56,966 ) (51,385 ) (39,066 )

Gain (loss) on sale of properties, net

11,964 55,412 0

Gain on extinguishment of debt

10,848 19,227 0

Gain on transfer of assets

4,546 0 0

Income (loss) from discontinued operations, net

$ (29,608 ) $ 23,254 $ (39,066 )

Expenses include impairments of $57,846, $44,349 and $32,934 for the years ended December 31, 2011, 2010 and 2009.

-80-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

For the year ended December 31, 2011, the Company had proceeds from the sale of investment properties of $246,312. A gain of $11,964 was realized from the property sales as well as a gain of $10,848 on the extinguishment of debt and a gain of $4,546 on the transfer of assets on three properties surrendered to the lender. For the year ended December 31, 2010, the Company had proceeds from the sale of investment properties of $301,189. A gain of $55,412 was realized from the property sales. In addition, the Company realized a gain of $19,227 on extinguishment of debt on the transfer of assets previously held by a consolidated joint venture to the lender in satisfaction of the outstanding debt balance. All properties surrendered for the years ended December 31, 2011 and 2010 were in satisfaction of non-recourse debt. For the year ended December 31, 2009, there were no dispositions.

(5) Investment in Partially Owned Entities

Consolidated Entities

On October 11, 2005, the Company entered into a joint venture with Minto (Delaware), LLC, or Minto Delaware who owned all of the outstanding equity of Minto Builders (Florida), Inc. (“MB REIT”) prior to October 11, 2005. Pursuant to the terms of the purchase agreement, the Company purchased 920,000 shares of common stock of MB REIT at a price of $1,276 per share for a total investment of approximately $1,172,000 in MB REIT. MB REIT was not considered a VIE as defined in FASB ASC 810, Consolidation , however the Company had a controlling financial interest in MB REIT, had the direct ability to make major decisions for MB REIT through its voting interests, and held key management positions in MB REIT. Therefore this entity was consolidated by the Company and the outside ownership interests were reflected as noncontrolling interests in the accompanying consolidated financial statements.

On October 4, 2011, the Company bought out the common and preferred stock of the consolidated MB REIT joint venture for $293,480 by executing a promissory note of $218,000 and making a cash payment of $75,000. The outstanding promissory note was paid off in full by December 31, 2011. No gain or loss was recorded due to this transaction.

On June 8, 2007, the Company, through a 100% owned subsidiary, entered into the LIP Holdings, LLC (LIP-H) operating agreement for the purpose of funding the development and ownership of real estate projects in the office, distribution, retail, healthcare and mixed-use markets. As of January 6, 2009, control over LIP-H rested with the Company’s subsidiary, resulting in the consolidation of LIP-H. The assets of LIP-H consisted of eight operating office and retail projects and a mezzanine loan to LIP Development (LIP-D), an entity related to Lauth Investment Properties, LLC (Lauth). The mezzanine loan with LIP-D was secured primarily by development projects at various stages of completion, including vacant land. The consolidation resulted in a loss of $148,887 being recognized for the year ended December 31, 2009.

Entities under control of Lauth went into bankruptcy in May of 2009. On July 21, 2009, the Company filed an action against Lauth for their actions with regard to the Company’s losses with its investment in LIP-H (“the lawsuit”). On September 14, 2010, the Company approved a settlement agreement relative to the Lauth bankruptcy, which resolved all remaining issues. The agreement provided for the transfer of five additional properties and consideration of $1,000 in settlement of the mezzanine note. The closing of the settlement agreement and transfer of assets occurred on October 1, 2010 and was recorded by the Company in the fourth quarter of 2010 at fair value. The consolidation and retirement of the outstanding mezzanine loan resulted in a gain of $433 being recognized for the year ended December 31, 2010 representing the excess of the fair value of the collateral received over the carrying value of note receivable.

-81-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

The Company has ownership interests of 67% in various limited liability companies which own nine shopping centers. These entities are considered VIEs as defined in ASC 810, and the Company is considered the primary beneficiary of each of these entities. Therefore, these entities are consolidated by the Company. The entities agreements contain put/call provisions which grant the right to the outside owners and the Company to require these entities to redeem the ownership interests of the outside owners during future periods. Because the outside ownership interests are subject to a put/call arrangement requiring settlement for a fixed amount, these entities are treated as 100% owned subsidiaries by the Company with the amount of $47,762 as of December 31, 2011 due to the outside owners reflected as a financing and included within other liabilities in the accompanying consolidated financial statements. Interest expense is recorded on these liabilities in an amount generally equal to the preferred return due to the outside owners as provided in the entities agreements.

For the VIEs where the Company is the primary beneficiary, the following are the liabilities of the consolidated VIE, which are not recourse to the Company, and the assets that can be used only to settle those obligations.

Net investment properties

$ 117,235

Other assets

9,167

Total assets

$ 126,402

Mortgages, notes and margins payable

$ (84,823 )

Other liabilities

(49,073 )

Total liabilities

$ (133,896 )

Net assets

$ (7,494 )

Unconsolidated Entities

The entities listed below are owned by the Company and other unaffiliated parties in joint ventures. Net income, distributions and capital transactions for these properties are allocated to the Company and its joint venture partners in accordance with the respective partnership agreements. These entities are not consolidated by the Company and the equity method of accounting is used to account for these investments. Under the equity method of accounting, the net equity investment of the Company and the Company’s share of net income or loss from the unconsolidated entity are reflected in the consolidated balance sheets and the consolidated statements of operations and other comprehensive income.

Entity

Description

Ownership % Investment at
December 31, 2011
Investment at
December 31, 2010

Net Lease Strategic Asset Fund L.P.

Diversified portfolio of net lease assets 85%(a) $ 26,508 $ 160,487

Cobalt Industrial REIT II

Industrial portfolio 36%(b) 113,623 124,750

D.R. Stephens Institutional Fund, LLC

Industrial and R&D assets 90%(c) 36,218 57,389

NRF Healthcare, LLC

Senior housing portfolio (d) 0 94,872

Brixmor/IA JV, LLC

Retail Shopping Centers (e) 103,567 121,534

Other Unconsolidated Entities (f)

Various Real Estate investments Various 36,795 21,236

$ 316,711 $ 573,274

-82-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

(a) On August 10, 2007, the Company entered a joint venture with The Lexington Master Limited Partnership (“LMLP”) and LMLP GP LLC (“LMLP GP”), for the purpose of directly or indirectly acquiring, financing, holding for investment, operating, and leasing real estate assets as acquired by the joint venture. The Company’s initial capital contribution was approximately $127,500 and LMLP’s initial contribution was approximately $22,500. LMLP GP is the general partner who manages investments and day-to-day affairs of the venture. The Company analyzed the venture and determined that it was not a VIE. The Company also considered its participating rights under the joint venture agreement and determined that such participating rights also require the agreement of LMLP, which equates to shared decision making ability, and therefore do not give the Company control over the venture. As such, the Company has significant influence but does not control Net Lease Strategic Asset Fund L.P. Therefore, the Company does not consolidate this entity, rather the Company accounts for its investment in the entity under the equity method of accounting.
(b) On June 29, 2007, we entered into a joint venture, Cobalt Industrial REIT II (“Cobalt”), to invest $149,000 in shares of common beneficial interest. Our investment gives us the right to a preferred dividend equal to 9% per annum. The Company analyzed the venture and determined that it was not a VIE. The Company also considered its participating rights under the joint venture agreement and determined that such participating rights also require the agreement of Cobalt, which equates to shared decision making ability, and therefore do not give the Company control over the venture. As such, the Company has significant influence but does not control Cobalt. Therefore, the Company does not consolidate this entity, rather the Company accounts for its investment in the entity under the equity method of accounting.
(c) On April 23, 2007, the Company entered into a joint venture, D.R. Stephens Institutional Fund, LLC, between the Company and Stephens Ventures III, LLC (“Stephens Member”) for the purpose of acquiring entities engaged in the acquisition, ownership, and development of real property. The Company’s initial capital contribution was limited to approximately $90,000 and the Stephens Member’s initial contribution was limited to approximately $10,000. Stephens & Stephens LLC (“Stephens”), an affiliate of the Stephens Member, is the managing member of D.R. Stephens Institutional Fund, LLC. The Company analyzed the venture and determined that it was not a VIE. The Company also considered its participating rights under the joint venture agreement and determined that such participating rights also require the agreement of Stephens Member, which equates to shared decision making ability, and therefore do not give the Company control over the venture. As such, the Company has significant influence but does not control D.R. Stephens Institutional Fund, LLC. Therefore, the Company does not consolidate this entity, rather the Company accounts for its investment in the entity under the equity method of accounting.
(d) On July 9, 2008, the Company invested $100,000 in NRF Healthcare, LLC (“NRF”) in exchange for a Series A Convertible Preferred Membership interest and is entitled to a 10.5% preferred dividend. This entity was previously known as Wakefield Capital, LLC. On July 17, 2011, the Company’s interest in NRF Healthcare LLC was purchased by the joint venture partner for $100,408. For the year ended December 31, 2011, the Company recorded a gain of $7,545 related to this sale, reflected in gain of investment in unconsolidated entities on the consolidated statement of operations and other comprehensive income.
(e) On December 6, 2010, the Company entered into a Joint Venture with Brixmor Residual Holding LLC (“Brixmor”) (formerly Centro NP Residual Holding LLC), resulting in the creation of Brixmor/IA JV, LLC (formerly Centro/IA JV, LLC). The joint venture structure provides the Company with an equity stake of $121,534, a preferred capital position and preferred return of 11%. The Company analyzed the venture and determined that it was not a VIE. The Company also considered its participating rights under the joint venture agreement and determined that such participating rights also require the agreement of Brixmor, which equates to shared decision making ability, and therefore do not give the Company control over the venture. As such, the Company has significant influence but does not control Brixmor/IA JV, LLC. Therefore, the Company does not consolidate this entity, rather the Company accounts for its investment in the entity under the equity method of accounting.
(f) On July 7, 2011, a foreclosure sale was held on a hotel property which previously secured one of the Company’s notes receivable. The note had been in default and fully impaired since 2009. A trust, on behalf of the lender group, was the successful bidder at the foreclosure sale and thereby, the Company obtained an equity interest in the trust which is the 100% owner of the hotel property. The Company’s interest is not consolidated and the equity method is used to account for the investment. The Company recorded its equity interest at fair value and recognized a gain of $17,150 on the conversion of the note reflected in other income on the consolidated statement of operations and other comprehensive income.

-83-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

The Company recorded an impairment of $113,621, $11,239 and $7,443 related to one, two and one of its unconsolidated entities for the years ended December 31, 2011, 2010 and 2009, respectively.

The Net Lease Strategic Assets Fund, L.P. agreement provides that (1) either limited partner can exercise the buy/sell right of the right of first offer after February 20, 2012 and (2) upon one limited partner’s exercise of either right, the responding partner may not again trigger the buy/sell right or the right of first offer until the termination of all procedures and time frames pursuant to the exercising partner’s chosen right.

On February 21, 2012, the Company delivered to LMLP its right of first offer under the partnership agreement with Net Lease Strategic Asset Fund, LP. Pursuant to the notice, the Company requested the venture sell the assets for a purchase price of $548,706. On February 20 and 21, 2012, LMLP delivered notice to the Company to exercised the buy sell option under the partnership agreement and provided the price of $213,014 at which they would be willing to purchase the assets. If the right of first offer is not accepted, the partnership agreement allows a third party buyer to be sought. For the year ended December 31, 2011, the Company valued the equity interest in part based on the fair value of the underlying assets of the investment using a discounted cash flow model, including discount rates and capitalization rates on the expected future cash flows of the properties. These factors resulted in the valuation of the Company’s investment in the entity at $26,508 and an impairment charge of $113,621.

Combined Financial Information

The following table presents the combined financial information for the Company’s investment in unconsolidated entities.

Balance as of
December 31, 2011
Balance as of
December 31, 2010

Balance Sheets:

Assets:

Real estate assets, net of accumulated depreciation

$ 1,949,035 $ 2,999,916

Other assets

485,887 335,640

Total Assets

$ 2,434,922 $ 3,335,556

Liabilities and Equity:

Mortgage debt

$ 1,402,462 $ 2,063,151

Other liabilities

94,361 109,265

Equity

938,094 1,163,140

Total Liabilities and Equity

$ 2,434,922 $ 3,335,556

Company’s share of equity

$ 307,684 $ 563,141

Net excess of cost of investments over the net book value of underlying net assets (net of accumulated depreciation of $1,372 and $1,446, respectively)

9,027 10,133

Carrying value of investments in unconsolidated entities

$ 316,711 $ 573,274

-84-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

December 31,
2011
For the years ended
December 31,
2010
December 31,
2009

Statements of Operations:

Revenues

$ 283,913 $ 287,694 $ 282,708

Expenses:

Interest expense and loan cost amortization

$ 91,965 $ 90,857 $ 104,854

Depreciation and amortization

111,699 99,254 111,389

Operating expenses, ground rent and general and administrative expenses

159,539 100,954 125,247

Impairments

21,017 14,019 197,949

Total expenses

$ 384,220 $ 305,084 $ 539,439

Net loss before loss on sale of real estate

$ (100,319 ) $ (17,390 ) $ (256,731 )

Gain on sale of real estate

9,219 553 13,799

Net loss

$ (91,100 ) $ (16,837 ) $ (242,932 )

Company’s share of:

Net loss, net of excess basis depreciation of $5, $84 and $587

$ (12,802 ) $ (18,684 ) $ (78,487 )

Depreciation and amortization (real estate related)

$ 63,645 $ 43,845 41,300

The unconsolidated entities had total third party debt of $1,402,462 at December 31, 2011 that matures as follows:

2012

$ 249,140

2013

180,084

2014

145,319

2015

114,308

2016

33,456

Thereafter

680,155

$ 1,402,462

The debt maturities of the unconsolidated entities are not recourse to the Company and the Company has no obligation to fund such debt maturities. It is anticipated that the ventures will be able to repay or refinance all of their debt on a timely basis.

-85-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

(6) Transactions with Related Parties

The following table summarizes the Company’s related party transactions for the years ended December 31, 2011, 2010 and 2009.

For the years ended Unpaid amount as of
December 31,
2011
December 31,
2010
December 31,
2009
December 31,
2011
December 31,
2010

General and administrative:

General and administrative reimbursement (a)

$ 9,404 $ 8,205 $ 8,975 $ 2,734 $ 1,862

Loan servicing (b)

586 586 480 0 0

Investment advisor fee (c)

1,564 1,447 1,319 135 127

Affiliate share purchase discounts (d)

0 0 14 0 0

Total general and administrative to related parties

$ 11,554 $ 10,238 $ 10,788 $ 2,869 $ 1,989

Property management fees (e)

$ 31,437 $ 30,828 $ 26,413 $ (178 ) $ 100

Business manager fee (f)

$ 40,000 $ 36,000 $ 39,000 $ 10,000 $ 10,000

Loan placement fees (g)

$ 1,260 $ 845 $ 2,483 $ 0 $ 0

Offering costs (h)

$ 0 $ 0 $ 25,660 $ 0 $ 0

(a) The Business Manager and its related parties are entitled to reimbursement for general and administrative expenses of the Business Manager and its related parties relating to the Company’s administration. Unpaid amounts as of December 31, 2011 and 2010 are included in accounts payable and accrued expenses on the consolidated balance sheets.
(b) A related party of the Business Manager provides loan servicing to the Company for an annual fee. The loan servicing fees are 200 dollars per month, per loan for the Company’s non-lodging properties and 225 dollars per month, per loan for the Company’s lodging properties.
(c) The Company pays a related party of the Business Manager to purchase and monitor its investment in marketable securities.
(d) The Company established a discount stock purchase policy for related parties and related parties of the Business Manager that enables the related parties to purchase shares of common stock at either $8.95 or $9.50 a share depending on when the shares were purchased. The Company sold 0, 0, and 18,067 shares to related parties and recognized an expense related to these discounts of $0, $0 and $14 for the years ended December 31, 2011, 2010 and 2009, respectively.
(e) The property managers, entities owned principally by individuals who are related parties of the Business Manager, are entitled to receive property management fees up to 4.5% of gross operating income (as defined), for management and leasing services. In addition, the property managers are entitled to receive an oversight fee of 1% of gross operating income (as defined) in operating companies purchased by the Company. Unpaid amounts as of December 31, 2011 and 2010 are included in other liabilities on the consolidated balance sheets. In addition to the fee, the property managers receive reimbursements of payroll costs for property level employees. The Company reimbursed the property managers and other affiliates $7,660, $5,787 and $5,626 for the years ended December 31, 2011, 2010 and 2009, respectively.
(f)

After the Company’s stockholders have received a non-cumulative, non-compounded return of 5% per annum on their “invested capital,” the Company pays its Business Manager an annual business management fee of up to 1% of the “average invested assets,” payable quarterly in an amount equal to 0.25% of the average invested assets as of the last day of the immediately preceding quarter. For the years ended

-86-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

December 31, 2011, 2010 and 2009, average invested assets were $11,515,550, $11,411,953 and $10,358,444 and operating expenses, as defined, were $69,353, $69,091 and $72,882 or 0.60%, 0.61% and 0.70%, respectively, of average invested assets. The Company incurred a business management fee of $40,000, $36,000, and $39,000, which is equal to 0.35%, 0.32%, and 0.38% of average invested assets for the years ended December 31, 2011, 2010 and 2009, respectively. The Business Manager waived the remaining fee of $75,155, $78,120, and $64,584, respectively.
(g) The Company pays a related party of the Business Manager 0.2% of the principal amount of each loan placed for the Company. Such costs are capitalized as loan fees and amortized over the respective loan term.
(h) The Business Manager and its related parties are entitled to reimbursement for salaries and expenses of employees of the Business Manager and its related parties relating to the offerings. In addition, a related party of the Business Manager is entitled to receive selling commissions, and the marketing contribution and due diligence expense allowance from the Company in connection with the offerings. Such costs are offset against the stockholders’ equity accounts.

As of December 31, 2011 and December 31, 2010, the Company had deposited $373 and $370, respectively, in Inland Bank and Trust, a subsidiary of Inland Bancorp, Inc., an affiliate of The Inland Real Estate Group, Inc.

The Company is party to an agreement with an LLC formed as an insurance association captive (the “Captive”), which is wholly-owned by the Company and three related parties, Inland Real Estate Corporation (“IRC”), Inland Western Real Estate Trust, Inc. and Inland Diversified Real Estate Trust, Inc. The Company paid insurance premiums of $9,627, $10,096 and $7,886 for the years ended December 31, 2011, 2010 and 2009, respectively.

In addition, the Company held 889,820 shares of IRC valued $6,848 as of December 31, 2011. As of December 31, 2010, the Company held 843,200 shares of IRC valued at $7,426.

(7) Investment in Marketable Securities

Investment in marketable securities of $289,365 and $268,726 at December 31, 2011 and December 31, 2010, respectively, consists of primarily preferred and common stock investments in other REITs and certain real estate related bonds which are classified as available-for-sale securities and recorded at fair value. The cost basis net of impairments of available-for-sale securities was $245,131 and $215,761 at December 31, 2011 and December 31, 2010, respectively.

Unrealized holding gains and losses on available-for-sale securities are excluded from earnings and reported as a separate component of comprehensive income until realized. The Company has net accumulated other comprehensive income of $44,234, $52,965 and $39,753, which includes gross unrealized losses of $9,990, $5,433 and $3,696 as of December 31, 2011, 2010 and 2009, respectively. All such gross unrealized losses on investments have been in an unrealized position for less than twelve months and such investments have a related fair value of $60,507 as of December 31, 2011.

The Company’s policy for assessing recoverability of its available-for-sale securities is to record a charge against net earnings when the Company determines that a decline in the fair value of a security drops below the cost basis and believes that decline to be other-than-temporary. Factors in the assessment of other-than-temporary impairment include determining whether (1) the Company has the ability and intent to hold the security until it recovers, and (2) the length of time and degree to which the security’s price has declined. During the year ended

-87-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

December 31, 2011, the Company recorded impairment of $24,356 compared to an impairment of $1,856 and $4,038 for the years ended December 31, 2010 and 2009 for other-than-temporary declines on certain available-for-sale securities, which is included as a component of realized gain (loss) and impairment on securities, net on the consolidated statements of operations and other comprehensive income.

Dividend income is recognized when earned. During the years ended December 31, 2011, 2010 and 2009, dividend income of $18,586, $18,386 and $17,977 was recognized and is included in interest and dividend income on the consolidated statements of operations and other comprehensive income.

(8) Leases

Operating Leases

Minimum lease payments to be received under operating leases, excluding multi-family and lodging properties and rental income under master lease agreements and assuming no expiring leases are renewed, are as follows:

Minimum Lease
Payments

2012

$ 540,900

2013

503,287

2014

467,522

2015

437,415

2016

389,105

Thereafter

1,685,517

Total

$ 4,023,746

The remaining lease terms range from one year to 29 years. The majority of the revenue from the Company’s properties consists of rents received under long-term operating leases. Some leases provide for the payment of fixed base rent paid monthly in advance, and for the reimbursement by tenants to the Company for the tenant’s pro rata share of certain operating expenses including real estate taxes, special assessments, insurance, utilities, common area maintenance, management fees, and certain building repairs paid by the landlord and recoverable under the terms of the lease. Under these leases, the landlord pays all expenses and is reimbursed by the tenant for the tenant’s pro rata share of recoverable expenses paid. Certain other tenants are subject to net leases which provide that the tenant is responsible for fixed based rent as well as all costs and expenses associated with occupancy. Under net leases where all expenses are paid directly by the tenant rather than the landlord, such expenses are not included in the consolidated statements of operations and other comprehensive income. Under leases where all expenses are paid by the landlord, subject to reimbursement by the tenant, the expenses are included within property operating expenses and reimbursements are included in tenant recovery income on the consolidated statements of operations and other comprehensive income.

-88-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

(9) Intangible Assets and Goodwill

The following table summarizes the Company’s identified intangible assets, intangible liabilities and goodwill as of December 31, 2011 and December 31, 2010.

Balance as of
December 31, 2011
Balance as of
December 31, 2010

Intangible assets:

Acquired in-place lease

$ 601,959 $ 600,726

Acquired above market lease

37,624 43,495

Acquired below market ground lease

8,825 8,825

Advance bookings

5,924 5,924

Accumulated amortization

(335,761 ) (279,815 )

Net intangible assets

318,571 379,155

Goodwill, net

7,761 7,761

Total intangible assets, net

$ 326,332 $ 386,916

Intangible liabilities:

Acquired below market lease

$ 99,187 $ 92,341

Acquired above market ground lease

5,840 5,840

Accumulated amortization

(21,824 ) (16,483 )

Net intangible liabilities

$ 83,203 $ 81,698

The portion of the purchase price allocated to acquired above market lease costs and acquired below market lease costs are amortized on a straight line basis over the life of the related lease, including the respective renewal period for below market lease costs with fixed rate renewals, as an adjustment to rental income. Amortization pertaining to the above market lease costs was applied as a reduction to rental income. Amortization pertaining to the below market lease costs was applied as an increase to rental income. The portion of the purchase price allocated to acquired in-place lease intangibles is amortized on a straight line basis over the life of the related lease.

The following table summarized the amortization related to acquired above and below market lease costs and acquired in-place lease intangibles for the years ended December 31, 2011, 2010 and 2009.

For the years ended
December 31,
2011
December 31,
2010
December 31,
2009

Amortization of:

Acquired above market lease costs

$ (5,078 ) $ (5,815 ) $ (2,713 )

Acquired below market lease costs

$ 6,779 $ 6,229 $ 4,680

Net rental income increase

$ 1,701 $ 414 $ 1,967

Acquired in-place lease intangibles

$ 64,700 $ 76,346 $ 72,818

-89-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

The following table presents the amortization during the next five years related to intangible assets and liabilities at December 31, 2011.

2012 2013 2014 2015 2016 Thereafter Total

Amortization of:

Acquired above market lease costs

$ (4,451 ) (3,688 ) (3,230 ) (2,755 ) (2,515 ) (6,039 ) $ (22,678 )

Acquired below market lease costs

$ 5,863 5,527 5,124 4,920 4,753 51,933 $ 78,120

Net rental income increase

$ 1,412 1,839 1,894 2,165 2,238 45,894 $ 55,442

Acquired in-place lease intangibles

$ 57,334 49,234 38,872 33,173 29,589 79,691 $ 287,893

Advance bookings

$ 47 36 0 0 0 0 $ 83

Acquired below market ground lease

$ (228 ) (228 ) (228 ) (228 ) (228 ) (6,777 ) $ (7,917 )

Acquired above market ground lease

$ 187 140 140 140 140 4,336 $ 5,083

(10) Mortgages, Notes and Margins Payable

During the years ended December 31, 2011 and 2010, the following debt transactions occurred:

Balance at December 31, 2009

$ 5,085,899

New financings

466,673

Assumed financings, net of discount

449,461

Paydown of debt

(446,549 )

Extinguishment of debt

(29,630 )

Amortization of discount/premium

6,203

Balance at December 31, 2010

$ 5,532,057

New financings

1,252,057

Paydown of debt

(781,606 )

Extinguishment of debt

(102,983 )

Amortization of discount/premium

3,187

Balance at December 31, 2011

$ 5,902,712

Mortgage loans outstanding as of December 31, 2011 and December 31, 2010 were $5,812,595 and $5,508,668 and had a weighted average interest rate of 5.2% and 5.1% per annum, respectively. Mortgage premium and discount, net was a discount of $30,741 and $38,712 as of December 31, 2011 and December 31, 2010. As of December 31, 2011, scheduled maturities for the Company’s outstanding mortgage indebtedness had various due dates through December 2047.

As of
December 31, 2011
Weighted average
interest rate

2012

$ 671,378 3.91 %

2013

$ 945,953 4.73 %

2014

$ 582,576 4.30 %

2015

$ 428,303 5.48 %

2016

$ 574,938 5.61 %

Thereafter

$ 2,609,447 5.78 %

-90-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

The Company is negotiating refinancing debt maturing in 2012 and 2013 with various lenders at terms that will allow us to pay lower interest rates. It is anticipated that the Company will be able to repay, refinance or extend the maturities and the Company believes it has adequate sources of funds to meet short term cash needs related to these refinancings. Of the total outstanding debt, approximately $828,785 is recourse to the Company.

Some of the mortgage loans require compliance with certain covenants, such as debt service ratios, investment restrictions and distribution limitations. As of December 31, 2011, the Company was in compliance with all mortgage loan requirements except six loans with a carrying value of $102,853; none of which are cross collateralized with any other mortgage loans or recourse to the Company. The stated maturities of the mortgage loans in default are reflected as follows: $12,100 in 2011, $5,310 in 2012, $9,757 in 2016 and $75,686 in 2017.

During the first quarter of 2011, the Company fully amortized the $10,368 of a mark to market mortgage discount on three properties. The recognition of the $10,368 discount was recorded as a result of the properties’ mortgage loans, totaling $63,955, being in default. During the fourth quarter of 2011, one of the properties was surrendered to the lender, therefore, $4,006 of the fully amortized mark to market discount was reflected in discontinued operations.

The Company has purchased a portion of its securities through margin accounts. As of December 31, 2011 and December 31, 2010, the Company has recorded a payable of $120,858 and $62,101, respectively, for securities purchased on margin. At December 31, 2011 and December 31, 2010, this rate was 0.621% and 0.609%. Interest expense in the amount of $473, $419 and $168 was recognized in interest expense on the consolidated statements of operations and other comprehensive income for the years ended December 31, 2011, 2010 and 2009, respectively.

(11) Derivatives

As of December 31, 2011, in connection with certain mortgages payable that have variable interest rates, the Company has entered into interest rate swap agreements, with a notional value of $289,087. The Company’s interest rate swaps involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed rate payments over the life of the agreements without exchange of the underlying notional amount. The interest rate swaps were considered highly effective as of December 31, 2011. The change in the fair value of the Company’s swaps as reflected in other comprehensive income was $1,249, $300, and $5,220 for the years ended December 31, 2011, 2010 and 2009, respectively.

-91-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

The following table summarizes interest rate swap and cap contracts outstanding as of December 31, 2011 and December 31, 2010:

Date Entered

Effective Date

End Date

Pay
Fixed
Rate
Receive Floating
Rate Index
Notional
Amount
Fair Value
as of
December 31,
2011
Fair Value
as of
December 31,
2010

March 28,2008

March 28, 2008 March 31, 2011 2.81% 1 month LIBOR $ N/A $ 0 $ (312 )

November 16,2007

November 20, 2007 April 1, 2011 4.45% 1 month LIBOR N/A 0 (253 )

March 28, 2008

March 28, 2008 March 27, 2013 3.32% 1 month LIBOR 33,062 (1,156 ) (1,819 )

December 23,2008

January 5, 2009 December 22, 2011 1.86% 1 month LIBOR N/A 0 (242 )

January 16, 2009

January 13, 2009 January 13, 2012 1.62% 1 month LIBOR 22,000 (10 ) (282 )

August 19, 2010

August 31, 2010 March 27, 2012 0.63% 1 month LIBOR 33,056 (22 ) (84 )

October 15, 2010

November 1, 2010 December 19, 2011 0.77% 1 month LIBOR N/A 0 (487 )

October 15, 2010

November 1, 2010 April 23, 2013 0.94% 1 month LIBOR 29,727 (181 ) (54 )

January 7, 2011

January 7, 2011 January 13, 2013 0.91% 1 month LIBOR 26,347 (121 ) N/A

January 7, 2011

January 7, 2011 January 13, 2013 0.91% 1 month LIBOR 22,917 (105 ) N/A

April 28, 2011

May 3, 2011 September 30, 2012 1.575% 1 month LIBOR 56,702 (481 ) N/A

September 1, 2011

September 29,2012 September 29, 2014 0.79% 1 month LIBOR 56,702 (130 ) N/A

October 14, 2011

October 14, 2011 October 22, 2013 1.037% 1 month LIBOR 8,574 (78 ) N/A

$ 289,087 $ (2,284 ) $ (3,533 )

Risk Management Objective of Using Derivatives

The Company is exposed to certain risk arising from both its business operations and economic conditions. The Company manages economic risks, including interest rate, liquidity, and credit risk, primarily by managing the amount, sources, and duration of its debt funding and through the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to add stability to interest expense and to manage its exposure to interest rate movements.

Cash Flow Hedges of Interest Rate Risk

The Company primarily uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.

Derivatives were used to hedge the variable cash flows associated with existing variable-rate debt. The derivative instruments were reported at their fair value of $2,284 and $3,533 in other liabilities at December 31, 2011 and December 31, 2010, respectively. The effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income (loss) and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. During the next 12 months, the Company estimates that $1,929 will be reclassified into earnings. The ineffective portion of the change in fair value of the derivatives is recognized directly in earnings.

-92-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

The tables below present the effect of the Company’s derivative financial instruments on the consolidated statements of operations and other comprehensive income for the years ended December 31, 2011, 2010 and 2009:

Derivatives in ASC
815 Cash Flow
Hedging
Relationships

Amount of Gain or
(Loss) Recognized in
OCI on Derivative
(Effective Portion) For
the years ended
December 31,
Location of
Gain or
(Loss)
Reclassified
from
Accumulated
OCI into
Income

(Effective
Portion)
Amount of Gain or (Loss)
Reclassified from
Accumulated OCI into
Income (Effective Portion)
For the years ended
December 31,
Location of
Gain or
(Loss)
Recognized
in Income
on
Derivative
(Ineffective
Portion and
Amount
Excluded
from
Effectiveness
Testing)
Amount of Gain or
(Loss) Recognized in
Income on Derivative
(Ineffective Portion
and Amount
Excluded from
Effectiveness
Testing) For the
years ended
December 31,
2011 2010 2009 2011 2010 2009 2011 2010 2009

Interest Rate Products

$ 1,249 $ 300 $ 5,220
Interest
expense

$ (4,012 ) $ (4,508 ) $ (8,766 )
Interest
expense

$ (84 ) $ 473 $ (262 )

(12) Fair Value Measurements

In accordance with ASC 820, Fair Value Measurement and Disclosures, the Company defines fair value based on the price that would be received upon sale of an asset or the exit price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date. The Company uses a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value. The fair value hierarchy consists of three broad levels, which are described below:

Level 1 - Quoted prices in active markets for identical assets or liabilities that the entity has the ability to access.

Level 2 - Observable inputs, other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets and liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs.

The Company has estimated the fair value of its financial and non-financial instruments using available market information and valuation methodologies the Company believes to be appropriate for these purposes. Considerable judgment and a high degree of subjectivity are involved in developing these estimates and, accordingly, they are not necessarily indicative of amounts that would be realized upon disposition.

-93-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

For assets and liabilities measured at fair value on a recurring basis, quantitative disclosure of the fair value for each major category of assets and liabilities is presented below:

Fair Value Measurements at December 31, 2011
Using Quoted Prices
in Active Markets
for Identical Assets
(Level 1)

Using Significant
Other Observable
Inputs

(Level 2)

Using Significant
Other Unobservable
Inputs

(Level 3)

Description

Available-for-sale real estate equity securities

$ 274,274 $ 0 $ 0

Real estate related bonds

0 15,091 0

Total assets

$ 274,274 $ 15,091 $ 0

Derivative interest rate instruments

$ 0 $ (2,284 ) $ 0

Total liabilities

$ 0 $ (2,284 ) $ 0

Fair Value Measurements at December 31, 2010
Using Quoted Prices
in Active Markets
for Identical Assets
(Level 1)
Using Significant
Other Observable
Inputs

(Level 2)
Using Significant
Other Unobservable
Inputs

(Level 3)

Description

Available-for-sale real estate equity securities

$ 246,158 $ 0 $ 0

Real estate related bonds

0 7,680

Commercial mortgage backed securities

0 0 14,888

Total assets

$ 246,158 $ 7,680 $ 14,888

Put/call agreement in MB REIT

$ 0 $ 0 $ (1,274 )

Derivative interest rate instruments

0 (3,533 ) 0

Total liabilities

$ 0 $ (3,533 ) $ (1,274 )

Level 1

At December 31, 2011 and December 31, 2010, the fair value of the available for sale real estate equity securities have been estimated based upon quoted market prices for the same or similar issues when current quoted market prices are available. Unrealized gains or losses on investment are reflected in unrealized gain (loss) on investment securities in other comprehensive income on the consolidated statements of operations and other comprehensive income.

Level 2

To calculate the fair value of the real estate related bonds and the derivative interest rate instruments, the Company primarily uses quoted prices for similar securities and contracts. For the real estate related bonds, the Company reviews price histories for similar market transactions. For the derivatives, the Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements which utilizes Level 3 inputs, such as

-94-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

estimates of current credit spreads. However, as of December 31, 2011 and 2010, the Company has assessed that the credit valuation adjustments are not significant to the overall valuation of its derivatives. As a result, the Company has determined that its derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy.

Level 3

Recurring Measurements

The following table summarizes activity for the Company’s assets and liabilities measured at fair value on a recurring basis using Level 3 inputs as of December 31, 2011 and 2010:

Level 3 Assets Level 3 Liabilities

Balance, December 31, 2009

$ 9,551 $ (1,950 )

Purchases

0 0

Sales

0 0

Realized gains

0 676

Unrealized gains

5,337 0

Balance, December 31, 2010

$ 14,888 $ (1,274 )

Purchases

0 0

Sales

(16,363 ) 0

Realized gains

1,475 1,274

Unrealized losses

0 0

Balance, December 31, 2011

$ 0 $ 0

Non-Recurring Measurements

The following table summarizes activity for the Company’s assets measured at fair value on a non-recurring basis. The Company recognized certain non-cash gains and impairment charges to reflect the investments at their fair values for the years ended December 31, 2011 and 2010. The asset groups that were reflected at fair value through this evaluation are:

As of December 31, 2011 As of December 31, 2010
Fair Value
Measurements Using
Significant
Unobservable Inputs

(Level 3)
Total
Gain
(Impairment
Losses), net
Fair Value
Measurements
Using Significant
Unobservable Inputs

(Level 3)
Total
Gain
(Impairment
Losses), net

Investment properties

$ 308,544 $ (105,795 ) $ 40,509 $ (46,584 )

Notes receivable

0 0 36,400 (111,896 )

Investment in unconsolidated entities

43,658 (96,471 ) 121,320 (11,239 )

Consolidated investment

0 0 37,496 433

Total

$ 352,202 $ (202,266 ) $ 235,725 $ (169,286 )

-95-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

The Company’s estimated fair value relating to the investment properties’ impairment analysis is based on a comparison of letters of intent or purchase contracts, broker opinions of value and discounted cash flow models, which includes contractual inflows and outflows over a specific holding period. The cash flows consist of unobservable inputs such as contractual revenues and forecasted revenues and expenses. These unobservable inputs are based on market conditions and the Company’s expected growth rates. Capitalization rates and discount rates are utilized in the model and are based upon observable rates that the Company believes to be within a reasonable range of current market rates. During the year ended December 31, 2011, the Company identified certain properties which may have a reduction in the expected holding period and the Company reviewed the probability of these assets’ dispositions. For the years ended, December 31, 2011, 2010 and 2009, the impairment of the investment properties was $105,795, $3,180 and $1,117, respectively. Certain properties have been disposed and were impaired prior to disposition and the related impairment charge of $57,846, $44,349 and $32,934 is included in discontinued operations for the years ended December 31, 2011, 2010 and 2009, respectively.

When the Company assesses the potential impairment of notes receivable, an evaluation of the fair value of the collateral is performed through a review of third party appraisals and discounted cash flow models. The Company’s discounted cash flow model includes contractual inflows and outflows over a specific holding period and utilizes unobservable inputs based on market conditions and the Company’s expected growth rates. The Company believes the capitalization rates and discount rates utilized in the models are based upon observable rates that are within a reasonable range of current market rates.

On October 22, 2010, the Company entered into a restructure agreement with a borrower, being Stan Thomas Properties on three loans. As part of the restructure, the Company received title and all rights to two land parcels, located in Florida and California, that secured the notes receivable, and in return, the Company released its collateral rights to a third land parcel as well as the personal guarantees of Stan Thomas. Prior to foreclosure, the Company recorded its note receivable at the estimated fair values for the two land sites that were to be received as part of the restructure. For the year ended December 31, 2010, the Company recorded an impairment of $94,627. The unobservable inputs used in the Stan Thomas note receivable evaluation include significant judgments of future long-term real estate, governmental and economic conditions to develop cash-flowing investments from these land parcels. These primary inputs are conditioned on a long-term recovery of these real estate markets so that development of certain infrastructure relating to the parcels will deliver positive risk-adjusted returns.

For the years ended December 31, 2011, 2010 and 2009, the Company recorded $0, $111,896 and $74,136, respectively, of impairment losses.

The Company recognized an investment in unconsolidated entities of $17,150 equal to its equity investment in a trust which owns 100% of a hotel property. The investment was a result of a conversion of a note receivable to an equity interest in which the Company recognized a gain of $17,150. The fair value of hotel property was estimated based on analysis of appraisals, broker opinions of value, and discounted cash flow models, which includes contractual inflows and outflows over a specific holding period. The Company recognized an impairment charge in unconsolidated entities of $113,621 in part based on the fair value of the underlying assets of the investment using a discounted cash flow model, including discount rates and capitalization rates on the expected future cash flows of the properties. The cash flows consist of unobservable inputs such as contractual revenues and forecasted revenues and expenses. These unobservable inputs are based on market conditions and expected growth rates. Capitalization rates and discount rates are utilized in the model and are based upon observable rates that the Company believes to be within a reasonable range of current market rates.

-96-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

Financial Instruments not Measured at Fair Value

The table below represents the fair value of financial instruments presented at carrying values in our consolidated financial statements as of December 31, 2011 and December 31, 2010.

December 31, 2011 December 31, 2010
Carrying Value Estimated Fair Value Carrying Value Estimated Fair Value

Mortgage and notes payable

$ 5,812,595 $ 5,524,022 $ 5,508,668 $ 5,408,898

Margins payable

$ 120,858 $ 120,858 $ 62,101 $ 62,101

The Company estimates the fair value of its mortgages and margins payable by discounting the future cash flows of each instrument at rates currently offered to the Company for similar debt instruments of comparable maturities by the Company’s lenders.

(13) Income Taxes

The Company is qualified and has elected to be taxed as a real estate investment trust (“REIT”) under the Internal Revenue Code of 1986, as amended, for federal income tax purposes commencing with the tax year ending December 31, 2005. Since the Company qualifies for taxation as a REIT, the Company generally will not be subject to federal income tax on taxable income that is distributed to stockholders. A REIT is subject to a number of organizational and operational requirements, including a requirement that it currently distributes at least 90% of its REIT taxable income (subject to certain adjustments) to its stockholders. If the Company fails to qualify as a REIT in any taxable year, without the benefit of certain relief provisions, the Company will be subject to federal and state income tax on its taxable income at regular corporate tax rates. Even if the Company qualifies for taxation as a REIT, the Company may be subject to certain state and local taxes on its income, property or net worth and federal income and excise taxes on its undistributed income.

The Company has elected to treat certain of its consolidated subsidiaries, and may in the future elect to treat newly formed subsidiaries, as taxable REIT subsidiaries pursuant to the Internal Revenue Code. Taxable REIT subsidiaries may participate in non-real estate related activities and/or perform non-customary services for tenants and are subject to federal and state income tax at regular corporate tax rates. The Company’s hotels are leased to certain of the Company’s taxable REIT subsidiaries. Lease revenue from these taxable REIT subsidiaries and its wholly-owned subsidiaries is eliminated in consolidation.

The components of income tax expense for the years ended December 31:

2011 2010 2009
Federal State Total Federal State Total Federal State Total

Current

$ 110 $ 588 $ 698 $ 1,502 $ 1,466 $ 2,968 $ (2,043 ) $ 1,728 $ (315 )

Deferred

(3,837 ) (248 ) (4,085 ) (6,698 ) (788 ) (7,486 ) 859 83 942

Total income expense (benefit)

$ (3,727 ) $ 340 $ (3,387 ) $ (5,196 ) $ 678 $ (4,518 ) $ (1,184 ) $ 1,811 $ 627

-97-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

The components of the deferred tax assets and liabilities at December 31, 2011 and 2010 were as follows:

2011 2010

Net operating loss

$ 16,084 $ 12,406

Deferred income

1,536 0

Basis difference on development property

31,916 108

Lease acquisition costs

314 941

Depreciation expense

753 849

Miscellaneous

118 0

Total deferred tax assets

50,721 14,304

Less: Valuation allowance

(38,300 ) (5,969 )

Net deferred tax assets

$ 12,421 $ 8,335

Gain on sales of real estate, net of depreciation effect

0 1,408

Straight-line rents

0 7

Miscellaneous

0 (30 )

Deferred tax liabilities

$ 0 $ 1,385

Federal net operating loss carryforwards amounting to $16,084 begin to expire in 2023, if not utilized by then.

Deferred tax assets are recognized only to the extent that it is more likely than not that they will be realized based on consideration of available evidence, including future reversal of existing taxable temporary difference, future projected taxable income, and tax planning strategies. In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. The Company has considered various factors, including future reversals of existing taxable temporary differences, projected future taxable income and tax-planning strategies in making this assessment.

Based upon the level of historical taxable income and projections for future taxable income over the periods in which the deferred tax assets are deductible, management believes it is more likely than not that the Company will realize the benefits of these deductible differences, net of the existing valuation allowance of $38,300 at December 31, 2011. The amount of the deferred tax assets considered realizable, however, could be reduced in the near term if estimates of future taxable income during the carryforward period are reduced.

Uncertain Tax Positions

The Company had no unrecognized tax benefits as of or during the three year period ended December 31, 2011. The Company expects no significant increases or decreases in unrecognized tax benefits due to changes in tax positions within one year of December 31, 2011. The Company has no material interest or penalties relating to income taxes recognized in the consolidated statements of operations and other comprehensive income for the years ended December 31, 2011, 2010 and 2009 or in the consolidated balance sheets as of December 31, 2011 and 2010. As of December 31, 2011, the Company’s 2010, 2009, and 2008 tax years remain subject to examination by U.S. and various state tax jurisdictions.

-98-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

Distributions

For federal income tax purposes, distributions may consist of ordinary income, qualifying dividends, return of capital, capital gains or a combination thereof. Distributions to the extent of the Company’s current and accumulated earnings and profits for federal income tax purposes are taxable to the recipient as ordinary income. Distributions in excess of these earnings and profits will constitute a non-taxable return of capital rather than a dividend and will reduce the recipient’s basis in the shares.

A summary of the average taxable nature of the Company’s common distributions paid for each of the years in the three year period ended December 31, 2011 is as follows:

2011 2010 2009

Ordinary income

$ 0.19 $ 0.17 $ 0.14

Return of capital

0.31 0.33 0.37

Total distributions per share

$ 0.50 $ 0.50 $ 0.51

(14) Segment Reporting

The Company has five business segments: Office, Retail, Industrial, Lodging and Multi-family. The Company evaluates segment performance primarily based on net property operations. Net property operations of the segments primarily exclude interest expense, depreciation and amortization, general and administrative expenses, net income of noncontrolling interest and other investment income from corporate investments. The non-segmented assets primarily include the Company’s cash and cash equivalents, investment in marketable securities, construction in progress, investment in unconsolidated entities and notes receivable.

Prior to October 1, 2010, the Company considered the net property operations of the assets of LIP Holdings, LLC, its 100% owned subsidiary (LIP-H), which consisted of eight operating office and retail properties, a segment. Due to the settlement and consolidation of the remaining Lauth assets and the disposition of four of eight LIP-H assets, the Company no longer evaluates the net property operations of these assets as a segment. For the year ended December 31, 2011, the assets of the LIP-H segment were classified into the appropriate segment as identified above. The Company has restated the prior years’ comparatives to conform with current year presentation.

For the year ended December 31, 2011, approximately 9% of the Company’s rental revenue was generated by over 400 retail banking properties leased to SunTrust Banks, Inc. Also, as of December 31, 2011, approximately 7% of the Company’s rental revenue was generated by three properties leased to AT&T, Inc. As a result of the concentration of revenue generated from these properties, if SunTrust or AT&T were to cease paying rent or fulfilling its other monetary obligations, the Company could have significantly reduced rental revenues or higher expenses until the defaults were cured or the properties were leased to a new tenant or tenants.

-99-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

The following table summarizes net property operations income by segment as of and for the year ended December 31, 2011.

Total Office Retail Industrial Lodging Multi-
Family

Property rentals

$ 624,632 $ 143,112 $ 304,170 $ 85,001 $ 0 $ 92,349

Straight-line rents

13,785 4,213 5,297 4,050 0 225

Amortization of acquired above and below market leases, net

1,701 (66 ) 2,037 (270 ) 0 0

Total rental income

$ 640,118 $ 147,259 $ 311,504 $ 88,781 $ 0 $ 92,574

Tenant recovery income

93,816 25,300 64,085 3,965 0 466

Other property income

18,113 3,885 5,411 1,188 0 7,629

Lodging income

571,104 0 0 0 571,104 0

Total income

$ 1,323,151 $ 176,444 $ 381,000 $ 93,934 $ 571,104 $ 100,669

Operating expenses

$ 596,409 $ 44,394 $ 104,104 $ 9,564 $ 390,067 $ 48,280

Net property operations

$ 726,742 $ 132,050 $ 276,896 $ 84,370 $ 181,037 $ 52,389

Non allocated expenses (a)

$ (501,082 )

Other income and expenses (b)

$ (280,977 )

Loss from unconsolidated entities (c)

$ (118,825 )

Provision for asset impairment

$ (105,795 )

Net loss from continuing operations

$ (279,937 )

Loss from discontinued operations, net

$ (29,608 )

Net income attributable to noncontrolling interests

$ (6,708 )

Net loss attributable to Company

$ (316,253 )

Balance Sheet Data:

Real estate assets, net

$ 9,429,500 $ 1,568,153 $ 3,803,062 $ 910,227 $ 2,386,432 $ 761,626

Non-segmented assets

1,489,690

Total Assets

$ 10,919,190

Capital expenditures

$ 83,405 $ 5,427 $ 18,642 $ 4,168 $ 53,453 $ 1,715

(a) Non allocated expenses consist of general and administrative expenses, business manager management fee and depreciation and amortization.
(b) Other income and expenses consist of interest and dividend income, interest expense, other income and expenses, realized gain and impairment on securities, net, and income tax benefit.
(c) Income (loss) from unconsolidated entities consists of equity (losses) in earnings of unconsolidated entities as well as gain (impairment) of investment in unconsolidated entities.

-100-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

The following table summarizes net property operations income by segment as of and for the year ended December 31, 2010.

Total Office Retail Industrial Lodging Multi-
Family

Property rentals

$ 587,813 $ 141,903 $ 279,515 $ 84,635 $ 0 $ 81,760

Straight-line rents

17,438 5,833 6,922 4,480 0 203

Amortization of acquired above and below market leases, net

414 (78 ) 2,003 (1,511 ) 0 0

Total rental income

$ 605,665 $ 147,658 $ 288,440 $ 87,604 $ 0 $ 81,963

Tenant recovery income

87,730 26,419 58,620 2,318 0 373

Other property income

16,909 4,227 4,998 1,104 0 6,580

Lodging income

476,590 0 0 0 476,590 0

Total income

$ 1,186,894 $ 178,304 $ 352,058 $ 91,026 $ 476,590 $ 88,916

Operating expenses

$ 518,872 $ 44,690 $ 91,999 $ 7,633 $ 326,953 $ 47,597

Net property operations

$ 668,022 $ 133,614 $ 260,059 $ 83,393 $ 149,637 $ 41,319

Non allocated expenses (a)

$ (488,778 )

Other income and expenses (b)

$ (225,224 )

Income (loss) from unconsolidated entities (c)

$ (29,923 )

Provision for asset impairment (d)

$ (115,076 )

Gain on consolidated investment

$ 433

Net loss from continuing operations

$ (190,546 )

Income from discontinued operations, net

$ 23,254

Net income attributable to noncontrolling interests

$ (9,139 )

Net loss attributable to Company

$ (176,431 )

Balance Sheet Data:

Real estate assets, net

$ 9,643,194 $ 1,730,995 $ 3,745,959 $ 944,181 $ 2,424,363 $ 797,696

Non-segmented assets

1,748,308

Total Assets

$ 11,391,502

Capital expenditures

$ 101,723 $ 7,114 $ 17,674 $ 903 $ 73,757 $ 2,275

(a) Non allocated expenses consist of general and administrative expenses, business manager management fee and depreciation and amortization.
(b) Other income and expenses consist of interest and dividend income, interest expense, other income, realized gain and impairment on securities, net, and income tax expense.
(c) Loss from unconsolidated entities consists of equity losses in earnings of unconsolidated entities as well as gain (impairment) of investment in unconsolidated entities.
(d) Provision for asset impairment consists of provision for asset impairment and provision for notes receivable impairment.

-101-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

The following table summarizes net property operations income by segment as of and for the year ended December 31, 2009.

Total Office Retail Industrial Lodging Multi-
Family

Property rentals

$ 501,372 $ 141,910 $ 226,294 $ 71,082 $ 0 $ 62,086

Straight-line rents

16,814 6,093 5,615 4,695 0 411

Amortization of acquired above and below market leases, net

1,968 (281 ) 2,636 (387 ) 0 0

Total rental income

$ 520,154 $ 147,722 $ 234,545 $ 75,390 $ 0 $ 62,497

Tenant recovery income

80,072 28,076 47,783 3,918 0 295

Other property income

18,323 6,072 6,287 1,083 0 4,881

Lodging income

440,025 0 0 0 440,025 0

Total income

$ 1,058,574 $ 181,870 $ 288,615 $ 80,391 $ 440,025 $ 67,673

Operating expenses

$ 464,122 $ 45,401 $ 73,705 $ 8,021 $ 302,184 $ 34,811

Net property operations

$ 594,452 $ 136,469 $ 214,910 $ 72,370 $ 137,841 $ 32,862

Non allocated expenses (a)

$ (453,724 )

Other income and expenses (b)

$ (153,924 )

Income (loss) from unconsolidated entities (c)

$ (85,930 )

Provision for asset impairment (d)

$ (101,930 )

Loss on consolidated investment

$ (148,887 )

Net loss from continuing operations

$ (349,943 )

Income from discontinued operations, net

$ (39,066 )

Net income attributable to noncontrolling interests

$ (8,951 )

Net loss attributable to Company

$ (397,960 )

(a) Non allocated expenses consist of general and administrative expenses, business manager management fee and depreciation and amortization.
(b) Other income and expenses consist of interest and dividend income, interest expense, other income and expenses, realized gain and impairment on securities, net, and income tax expense.
(c) Income (loss) from unconsolidated entities consists of equity (losses) in earnings of unconsolidated entities as well as gain (impairment) of investment in unconsolidated entities.
(d) Provision for asset impairment consists of provision for asset impairment, provision for good will impairment, and provision for notes receivable impairment.

-102-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Notes To Consolidated Financial Statements

(Dollar amounts in thousands, except per share amounts)

December 31, 2011, 2010 and 2009

(15) Earnings (loss) per Share

Basic earnings (loss) per share (“EPS”) are computed by dividing net income (loss) by the weighted average number of common shares outstanding for the period (the “common shares”). Diluted EPS is computed by dividing net income (loss) by the common shares plus potential common shares issuable upon exercising options or other contracts. There are an immaterial amount of potentially dilutive common shares.

The basic and diluted weighted average number of common shares outstanding was 858,637,707, 835,131,057 and 811,400,035 for the years ended December 31, 2011, 2010 and 2009.

(16) Commitments and Contingencies

On June 17, 2011, Crockett Capital Corporation and the Company agreed to a mutual customary release of all claims arising from or related to pending litigation, upon which, the Company made a payment of $5,100 which is reflected in other income (expense), net on the consolidated statements of operations and other comprehensive income.

Certain leases and operating agreements within the lodging segment require the Company to reserve funds relating to replacements and renewals of the hotels’ furniture, fixtures and equipment. As of December 31, 2011, the Company has funded $40,570 in reserves for future improvements. This amount is included in restricted cash and escrows on the consolidated balance sheet as of December 31, 2011.

The Company has also filed a number of eviction actions against tenants and is involved in a number of tenant bankruptcies. The tenants in some of the eviction cases may file counterclaims against the Company in an attempt to gain leverage against the Company in connection with the eviction. In the opinion of the Company, none of these counterclaims is likely to result in any material losses to the Company.

(17) Quarterly Supplemental Financial Information (unaudited)

The following represents the results of operations, for each quarterly period, during 2011 and 2010.

2011
Dec. 31 Sept. 30 June 30 March 31

Total income

$ 339,687 332,929 336,237 314,298

Net loss

(182,076 ) (48,952 ) (26,114 ) (52,403 )

Net loss attributable to Company

(182,188 ) (51,677 ) (27,761 ) (54,627 )

Net loss, per common share, basic and diluted (1)

(0.22 ) (0.06 ) (0.03 ) (0.06 )

Weighted average number of common shares outstanding, basic and diluted (1)

867,028,126 861,505,671 855,953,324 849,843,349
2010
Dec. 31 Sept. 30 June 30 March 31

Total income

$ 295,149 321,174 322,415 292,997

Net loss

(18,338 ) (119,894 ) (1,963 ) (27,097 )

Net loss attributable to Company

(20,483 ) (122,480 ) (4,129 ) (29,339 )

Net loss, per common share, basic and diluted (1)

(.01 ) (.15 ) (.01 ) (.04 )

Weighted average number of common shares outstanding, basic and diluted (1)

843,554,275 837,717,745 832,322,161 826,716,592

(1) Quarterly income per common share amounts may not total to the annual amounts due to rounding and the changes in the number of weighted common shares outstanding

-103-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

Retail

14th STREET MARKET

Plano, TX

7,712 3,500 9,241 8 3,500 9,249 12,749 1,538 2007

24 HOUR FITNESS -THE WOODLANDS

Woodlands, TX

3,500 1,540 11,287 1,540 11,287 12,827 2,469 2005

95th and CICERO

Oak Lawn, IL

8,949 4,500 9,910 (24 ) 4,500 9,886 14,386 1,169 2008

ALCOA EXCHANGE

Bryant, AR

12,810 4,900 15,577 59 4,900 15,636 20,536 2,040 2008

ALCOA EXCHANGE II

Benton, AR

1,300 5,511 1,300 5,511 6,811 593 2009

ANDERSON CENTRAL Anderson, SC

13,653 2,800 9,961 65 2,800 10,026 12,826 651 2010

ANTOINE TOWN CENTER

Houston, TX

5,490 1,645 7,343 224 1,645 7,567 9,212 1,635 2005

ATASCOCITA SHOPPING CENTER

Humble, TX

1,550 7,994 (398 ) (3,258 ) 1,152 4,737 5,889 97 2005

BARTOW MARKETPLACE

Atlanta, GA

23,298 5,600 20,154 5,600 20,154 25,754 1,319 2010

-104-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

BAY COLONY

League City, TX

22,255 3,190 30,828 5,281 3,190 36,109 39,299 7,245 2005

BAY COLONY II

League City, TX

27,470 4,500 32,514 4,500 32,514 37,014 381 2011

BEAR CREEK VILLAGE CENTER

Wildomar, CA

15,065 3,523 12,384 (85 ) 3,523 12,300 15,823 1,223 2009

BELLERIVE PLAZA

Nicholasville, KY

6,092 2,400 7,749 74 2,400 7,823 10,223 1,318 2007

BENT TREE PLAZA

Raleigh, NC

6,518 1,983 7,093 (121 ) 1,983 6,971 8,954 785 2009

BI-LO—GREENVILLE

Greenville, SC

4,286 1,400 5,503 1,400 5,503 6,903 1,075 2006

BLACKHAWK TOWN CENTER

Houston, TX

12,125 1,645 19,982 1,645 19,982 21,627 4,310 2005

BOYNTON COMMONS

Miami, FL

27,854 11,400 17,315 132 11,400 17,447 28,847 1,146 2010

BRANDON CENTRE SOUTH

Brandon, FL

16,133 5,720 19,500 677 5,720 20,177 25,897 3,314 2007

BROOKS CORNER

San Antonio, TX

14,167 10,600 13,648 2,778 10,600 16,427 27,027 3,190 2006

-105-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

BUCKHEAD CROSSING

Atlanta, GA

33,215 7,565 27,104 (1,327 ) 7,565 25,777 33,343 2,606 2009

BUCKHORN PLAZA

Bloomsburg, PA

9,025 1,651 11,770 770 1,651 12,540 14,190 2,409 2006

CAMPUS MARKETPLACE

San Marcos, CA

19,217 6,723 27,462 (257 ) 6,723 27,205 33,927 2,669 2009

CANFIELD PLAZA

Canfield, OH

7,575 2,250 10,339 (370 ) (3,406 ) 1,880 6,933 8,813 127 2006

CENTERPLACE OF GREELEY

Greeley, CO

17,175 3,904 14,715 (129 ) 3,904 14,585 18,490 1,515 2009

CHESAPEAKE COMMONS

Chesapeake, VA

8,950 2,669 10,839 3 2,669 10,841 13,510 1,887 2007

CHEYENNE MEADOWS

Colorado Springs, CO

6,490 2,023 6,991 (152 ) 2,023 6,839 8,861 706 2009

CHILI’S—HUNTING BAYOU

Jacinto City, TX

400 400 400 2005

CINEMARK—JACINTO CITY

Jacinto City, TX

1,160 10,540 (164 ) (3,668 ) 996 6,872 7,868 141 2005

CITIZENS (CFG) CONNECTICUT

Hamden, CT

678 525 737 (2 ) 525 735 1,260 123 2007

CITIZENS (CFG) CONNECTICUT

Colchester, CT

1,095 450 1,191 (4 ) 450 1,187 1,637 199 2007

CITIZENS (CFG) CONNECTICUT

Deep River, CT

2,018 480 2,194 (7 ) 480 2,187 2,667 367 2007

-106-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

CITIZENS (CFG) CONNECTICUT

East Lyme, CT

1,142 430 1,242 (4 ) 430 1,238 1,668 208 2007

CITIZENS (CFG) CONNECTICUT

Montville, CT

2,435 111 2,648 (9 ) 111 2,640 2,751 443 2007

CITIZENS (CFG) CONNECTICUT

Stonington, CT

1,123 450 1,221 (4 ) 450 1,217 1,667 204 2007

CITIZENS (CFG) CONNECTICUT

Stonington, CT

1,150 420 1,251 (4 ) 420 1,247 1,667 209 2007

CITIZENS (CFG) CONNECTICUT

East Hampton, CT

808 490 879 (3 ) 490 876 1,366 147 2007

CITIZENS (CFG) DELAWARE

Lewes, DE

653 525 353 (4 ) 525 349 874 59 2007

CITIZENS (CFG) DELAWARE

Wilmington, DE

467 275 252 (3 ) 275 250 525 42 2007

CITIZENS (CFG) DELAWARE

Wilmington, DE

393 485 212 (2 ) 485 210 695 35 2007

CITIZENS (CFG) ILLINOIS

Orland Hills, IL

3,260 1,870 2,414 (6 ) 1,870 2,408 4,278 404 2007

CITIZENS (CFG) ILLINOIS

Calumet City, IL

361 450 267 (1 ) 450 267 717 45 2007

CITIZENS (CFG) ILLINOIS

Chicago, IL

179 815 133 (0 ) 815 132 947 22 2007

CITIZENS (CFG) ILLINOIS

Villa Park, IL

512 575 379 (1 ) 575 378 953 64 2007

-107-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

CITIZENS (CFG) ILLINOIS

Westchester, IL

786 725 582 (1 ) 725 580 1,305 97 2007

CITIZENS (CFG) ILLINOIS

Olympia Fields, IL

1,443 375 1,069 (2 ) 375 1,066 1,441 179 2007

CITIZENS (CFG) ILLINOIS

Chicago Heights, IL

1,221 290 904 (2 ) 290 902 1,192 152 2007

CITIZENS (CFG) MELLON BANK BLD

Georgetown, DE

2,205 725 2,255 297 725 2,553 3,278 401 2007

CITIZENS (CFG) MICHIGAN

Farmington, MI

640 500 174 500 174 674 29 2007

CITIZENS (CFG) MICHIGAN

Troy, MI

803 1,100 219 1,100 219 1,319 37 2007

CITIZENS (CFG) NEW HAMPSHIRE

Keene, NH

2,407 1,050 2,121 1,050 2,121 3,171 356 2007

CITIZENS (CFG) NEW HAMPSHIRE

Manchester, NH

1,270 554 1,119 554 1,119 1,673 188 2007

CITIZENS (CFG) NEW HAMPSHIRE

Manchester, NH

1,420 618 1,251 618 1,251 1,869 210 2007

-108-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

CITIZENS (CFG) NEW HAMPSHIRE

Salem, NH

1,472 641 1,297 641 1,297 1,938 218 2007

CITIZENS (CFG) NEW HAMPSHIRE

Manchester, NH

17,744 9,620 15,633 9,620 15,633 25,253 2,625 2007

CITIZENS (CFG) NEW HAMPSHIRE

Hinsdale, NH

319 172 281 172 281 453 47 2007

CITIZENS (CFG) NEW HAMPSHIRE

Ossipee, NH

284 111 250 111 250 361 42 2007

CITIZENS (CFG) NEW HAMPSHIRE

Pelham, NH

294 176 259 176 259 435 44 2007

CITIZENS (CFG) NEW JERSEY

Haddon Heights, NJ

821 500 466 500 466 966 78 2007

CITIZENS (CFG) NEW JERSEY

Marlton, NJ

824 850 468 850 468 1,318 79 2007

CITIZENS (CFG) NEW YORK

Plattsburgh, NY

1,156 70 1,342 70 1,342 1,412 225 2007

CITIZENS (CFG) OHIO

Fairlawn, OH

2,333 400 1,736 400 1,736 2,136 291 2007

-109-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

CITIZENS (CFG) OHIO

Bedford, OH

565 450 420 450 420 870 71 2007

CITIZENS (CFG) OHIO

Parma, OH

641 625 477 625 477 1,102 80 2007

CITIZENS (CFG) OHIO

Parma, OH

678 900 505 900 505 1,405 85 2007

CITIZENS (CFG) OHIO

Parma Heights, OH

683 750 508 750 508 1,258 85 2007

CITIZENS (CFG) OHIO

South Russell, OH

1,178 850 876 850 876 1,726 147 2007

CITIZENS (CFG) PENNSYLVANIA

Altoona, PA

689 50 771 (0 ) 50 771 821 130 2007

CITIZENS (CFG) PENNSYLVANIA

Ashley, PA

1,013 85 1,134 (0 ) 85 1,133 1,218 190 2007

CITIZENS (CFG) PENNSYLVANIA

Brodheadsville, PA

1,022 675 1,144 (0 ) 675 1,144 1,819 192 2007

CITIZENS (CFG) PENNSYLVANIA

Butler, PA

1,282 75 1,434 (0 ) 75 1,434 1,509 241 2007

-110-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

CITIZENS (CFG) PENNSYLVANIA

Camp Hill, PA

1,269 1,150 1,420 (0 ) 1,150 1,419 2,569 238 2007

CITIZENS (CFG) PENNSYLVANIA

Camp Hill, PA

1,199 500 1,342 (0 ) 500 1,342 1,842 225 2007

CITIZENS (CFG) PENNSYLVANIA

Carnegie, PA

1,636 125 1,830 (0 ) 125 1,830 1,955 307 2007

CITIZENS (CFG) PENNSYLVANIA

Charlerol, PA

1,390 40 1,555 (0 ) 40 1,555 1,595 261 2007

CITIZENS (CFG) PENNSYLVANIA

Dallas, PA

1,275 325 1,427 (0 ) 325 1,427 1,752 240 2007

CITIZENS (CFG) PENNSYLVANIA

Dallastown, PA

860 150 962 (0 ) 150 962 1,112 162 2007

CITIZENS (CFG) PENNSYLVANIA

Dillsburg, PA

1,303 260 1,458 (0 ) 260 1,458 1,718 245 2007

CITIZENS (CFG) PENNSYLVANIA

Drexel Hill, PA

1,479 485 1,655 (0 ) 485 1,655 2,140 278 2007

-111-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

CITIZENS (CFG) PENNSYLVANIA

Ford City, PA

988 50 1,106 (0 ) 50 1,106 1,156 186 2007

CITIZENS (CFG) PENNSYLVANIA

Glenside, PA

1,544 385 1,727 (0 ) 385 1,727 2,112 290 2007

CITIZENS (CFG) PENNSYLVANIA

Greensburg, PA

813 125 909 (0 ) 125 909 1,034 153 2007

CITIZENS (CFG) PENNSYLVANIA

Highspire, PA

975 300 1,092 (0 ) 300 1,091 1,391 183 2007

CITIZENS (CFG) PENNSYLVANIA

Homestead, PA

902 100 1,009 (0 ) 100 1,009 1,109 169 2007

CITIZENS (CFG) PENNSYLVANIA

Kingston, PA

1,516 300 1,697 (0 ) 300 1,696 1,996 285 2007

CITIZENS (CFG) PENNSYLVANIA

Kittanning, PA

1,240 50 1,388 (0 ) 50 1,388 1,438 233 2007

CITIZENS (CFG) PENNSYLVANIA

Matamoras, PA

1,625 330 1,819 (0 ) 330 1,819 2,149 305 2007

CITIZENS (CFG) PENNSYLVANIA

McKees Rocks, PA

1,034 100 1,157 (0 ) 100 1,157 1,257 194 2007

CITIZENS (CFG) PENNSYLVANIA

Mechanicsburg, PA

2,619 250 2,931 (0 ) 250 2,931 3,181 492 2007

CITIZENS (CFG) PENNSYLVANIA

Mercer, PA

465 40 521 (0 ) 40 520 560 87 2007

CITIZENS (CFG) PENNSYLVANIA

Milford, PA

1,450 275 1,623 (0 ) 275 1,623 1,898 273 2007

-112-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

CITIZENS (CFG) PENNSYLVANIA

Philadelphia, PA

1,105 600 1,237 (0 ) 600 1,237 1,837 208 2007

CITIZENS (CFG) PENNSYLVANIA

Philadelphia, PA

942 245 1,054 (0 ) 245 1,054 1,299 177 2007

CITIZENS (CFG) PENNSYLVANIA

Philadelphia, PA

1,200 700 1,342 (0 ) 700 1,342 2,042 225 2007

CITIZENS (CFG) PENNSYLVANIA

Pitcairn, PA

1,011 75 1,131 (0 ) 75 1,131 1,206 190 2007

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

3,278 75 3,668 (1 ) 75 3,668 3,743 616 2007

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

1,849 100 2,069 (0 ) 100 2,069 2,169 347 2007

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

2,811 900 3,146 (1 ) 900 3,145 4,045 528 2007

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

922 150 1,032 (0 ) 150 1,032 1,182 173 2007

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

2,969 75 3,322 (1 ) 75 3,322 3,397 558 2007

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

1,414 75 1,583 (0 ) 75 1,582 1,657 266 2007

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

1,364 50 1,527 (0 ) 50 1,527 1,577 256 2007

CITIZENS (CFG) PENNSYLVANIA

Reading, PA

2,024 165 2,265 (0 ) 165 2,265 2,430 380 2007

-113-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

CITIZENS (CFG) PENNSYLVANIA

Reading, PA

1,194 120 1,336 (0 ) 120 1,336 1,456 224 2007

CITIZENS (CFG) PENNSYLVANIA

Souderton, PA

1,116 650 1,249 (0 ) 650 1,249 1,899 210 2007

CITIZENS (CFG) PENNSYLVANIA

State College, PA

1,494 400 1,672 (0 ) 400 1,671 2,071 281 2007

CITIZENS (CFG) PENNSYLVANIA

Tannersville, PA

1,094 730 1,225 (0 ) 730 1,224 1,954 206 2007

CITIZENS (CFG) PENNSYLVANIA

Turtle Creek, PA

1,123 150 1,257 (0 ) 150 1,257 1,407 211 2007

CITIZENS (CFG) PENNSYLVANIA

Tyrone, PA

821 50 919 (0 ) 50 919 969 154 2007

CITIZENS (CFG) PENNSYLVANIA

Upper Darby, PA

1,152 530 1,289 (0 ) 530 1,289 1,819 217 2007

CITIZENS (CFG) PENNSYLVANIA

West Chester, PA

861 115 964 (0 ) 115 964 1,079 162 2007

CITIZENS (CFG) PENNSYLVANIA

West Hazelson, PA

2,481 125 2,776 (0 ) 125 2,776 2,901 466 2007

CITIZENS (CFG) PENNSYLVANIA

York, PA

2,695 400 3,016 (0 ) 400 3,015 3,415 506 2007

CITIZENS (CFG) PENNSYLVANIA

Aliquippa, PA

597 150 668 (0 ) 150 668 818 112 2007

-114-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

CITIZENS (CFG) PENNSYLVANIA

Allison Park, PA

680 750 761 (0 ) 750 761 1,511 128 2007

CITIZENS (CFG) PENNSYLVANIA

Altoona, PA

512 100 573 (0 ) 100 573 673 96 2007

CITIZENS (CFG) PENNSYLVANIA

Beaver Falls, PA

451 350 504 (0 ) 350 504 854 85 2007

CITIZENS (CFG) PENNSYLVANIA

Carlisle, PA

506 350 567 (0 ) 350 567 917 95 2007

CITIZENS (CFG) PENNSYLVANIA

Cranberry, PA

431 100 483 (0 ) 100 483 583 81 2007

CITIZENS (CFG) PENNSYLVANIA

Erie, PA

545 275 610 (0 ) 275 610 885 103 2007

CITIZENS (CFG) PENNSYLVANIA

Grove City, PA

343 90 383 (0 ) 90 383 473 64 2007

CITIZENS (CFG) PENNSYLVANIA

Grove City, PA

547 40 612 (0 ) 40 612 652 103 2007

CITIZENS (CFG) PENNSYLVANIA

Harrisburg, PA

604 625 676 (0 ) 625 676 1,301 114 2007

CITIZENS (CFG) PENNSYLVANIA

Haertown, PA

699 690 782 (0 ) 690 782 1,472 131 2007

CITIZENS (CFG) PENNSYLVANIA

Hollidaysburg, PA

655 50 733 (0 ) 50 733 783 123 2007

CITIZENS (CFG) PENNSYLVANIA

Kutztown, PA

526 420 589 (0 ) 420 589 1,009 99 2007

-115-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

CITIZENS (CFG) PENNSYLVANIA

Lancaster, PA

548 650 614 (0 ) 650 614 1,264 103 2007

CITIZENS (CFG) PENNSYLVANIA

Lancaster, PA

599 500 671 (0 ) 500 671 1,171 113 2007

CITIZENS (CFG) PENNSYLVANIA

Latrobe, PA

481 200 538 (0 ) 200 538 738 90 2007

CITIZENS (CFG) PENNSYLVANIA

Lititz, PA

493 175 552 (0 ) 175 552 727 93 2007

CITIZENS (CFG) PENNSYLVANIA

Lower Burrell, PA

575 225 644 (0 ) 225 644 869 108 2007

CITIZENS (CFG) PENNSYLVANIA

Mountain Top, PA

484 210 542 (0 ) 210 542 752 91 2007

CITIZENS (CFG) PENNSYLVANIA

Munhall, PA

246 125 275 (0 ) 125 275 400 46 2007

CITIZENS (CFG) PENNSYLVANIA

New Stanton, PA

615 500 688 (0 ) 500 688 1,188 116 2007

CITIZENS (CFG) PENNSYLVANIA

Oakmont, PA

863 225 966 (0 ) 225 966 1,191 162 2007

CITIZENS (CFG) PENNSYLVANIA

Oil City, PA

479 50 536 (0 ) 50 536 586 90 2007

CITIZENS (CFG) PENNSYLVANIA

Philadelphia, PA

609 225 682 (0 ) 225 682 907 115 2007

-116-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

1,540 500 1,723 (0 ) 500 1,723 2,223 289 2007

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

1,292 300 1,446 (0 ) 300 1,446 1,746 243 2007

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

1,002 275 1,121 (0 ) 275 1,121 1,396 188 2007

CITIZENS (CFG) PENNSYLVANIA

Pittsburgh, PA

836 250 936 (0 ) 250 936 1,186 157 2007

CITIZENS (CFG) PENNSYLVANIA

Saxonburg, PA

714 75 799 (0 ) 75 799 874 134 2007

CITIZENS (CFG) PENNSYLVANIA

Shippensburg, PA

373 225 417 (0 ) 225 417 642 70 2007

CITIZENS (CFG) PENNSYLVANIA

Slovan, PA

215 200 241 (0 ) 200 241 441 40 2007

CITIZENS (CFG) PENNSYLVANIA

State College, PA

478 325 535 (0 ) 325 535 860 90 2007

CITIZENS (CFG) PENNSYLVANIA

Temple, PA

581 245 650 (0 ) 245 650 895 109 2007

-117-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

CITIZENS (CFG) PENNSYLVANIA

Verona, PA

578 300 647 (0 ) 300 647 947 109 2007

CITIZENS (CFG) PENNSYLVANIA

Warrendale, PA

971 1,250 1,086 (0 ) 1,250 1,086 2,336 182 2007

CITIZENS (CFG) PENNSYLVANIA

West Grove, PA

589 390 659 (0 ) 390 659 1,049 111 2007

CITIZENS (CFG) PENNSYLVANIA

Wexford, PA

578 600 647 (0 ) 600 646 1,246 109 2007

CITIZENS (CFG) PENNSYLVANIA

Wilkes-Barre, PA

865 225 968 (0 ) 225 968 1,193 163 2007

CITIZENS (CFG) PENNSYLVANIA

York, PA

628 700 703 (0 ) 700 703 1,403 118 2007

CITIZENS (CFG) PENNSYLVANIA

Mount Lebanon, PA

1,950 250 2,182 (0 ) 250 2,181 2,431 366 2007

CITIZENS (CFG) RHODE ISLAND

Coventry, RI

1,006 438 1,095 (2 ) 438 1,093 1,531 184 2007

-118-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

CITIZENS (CFG) RHODE ISLAND

Cranston, RI

1,476 643 1,607 (3 ) 643 1,604 2,247 269 2007

CITIZENS (CFG) RHODE ISLAND

Johnston, RI

1,236 538 1,346 (3 ) 538 1,343 1,881 226 2007

CITIZENS (CFG) RHODE ISLAND

North Providence, RI

1,818 821 1,980 (4 ) 821 1,976 2,797 332 2007

CITIZENS (CFG) RHODE ISLAND

Providence, RI

1,072 600 1,168 (2 ) 600 1,166 1,766 196 2007

CITIZENS (CFG) RHODE ISLAND

Wakefield, RI

1,338 666 1,457 (3 ) 666 1,455 2,120 244 2007

CITIZENS (CFG) RHODE ISLAND

Providence, RI

3,506 1,278 3,817 (7 ) 1,278 3,810 5,088 640 2007

CITIZENS (CFG) RHODE ISLAND

Warwick, RI

14,561 2,254 15,856 (30 ) 2,254 15,826 18,080 2,658 2007

CITIZENS (CFG) RHODE ISLAND

East Greenwich, RI

586 375 639 (1 ) 375 637 1,012 107 2007

-119-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

CITIZENS (CFG) RHODE ISLAND

North Providence, RI

719 472 783 (1 ) 472 781 1,253 131 2007

CITIZENS (CFG) RHODE ISLAND

Rumford, RI

647 366 705 (1 ) 366 703 1,069 118 2007

CITIZENS (CFG) RHODE ISLAND

Warren, RI

603 353 657 (1 ) 353 655 1,009 110 2007

CITIZENS (CFG) VERMONT

Middlebury, VT

1,013 1,270 153 1,270 153 1,423 26 2007

CITIZENS (CFG) MASSACHUSETTS

Ludlow, MA

1,210 400 1,002 (1 ) 400 1,001 1,401 168 2007

CITIZENS (CFG) MASSACHUSETTS

Malden, MA

2,175 1,263 1,802 (2 ) 1,263 1,800 3,062 302 2007

CITIZENS (CFG) MASSACHUSETTS

Malden, MA

976 607 809 (1 ) 607 808 1,415 136 2007

CITIZENS (CFG) MASSACHUSETTS

Medford, MA

1,518 952 1,258 (2 ) 952 1,256 2,208 211 2007

-120-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

CITIZENS (CFG) MASSACHUSETTS

Milton, MA

2,760 1,431 2,287 (3 ) 1,431 2,284 3,714 383 2007

CITIZENS (CFG) MASSACHUSETTS

Randolph, MA

1,719 998 1,424 (2 ) 998 1,422 2,419 239 2007

CITIZENS (CFG) MASSACHUSETTS

South Dennis, MA

1,421 743 1,177 (1 ) 743 1,176 1,918 197 2007

CITIZENS (CFG) MASSACHUSETTS

Springfield, MA

1,034 310 856 (1 ) 310 855 1,165 144 2007

CITIZENS (CFG) MASSACHUSETTS

Woburn, MA

1,309 1,050 1,085 (1 ) 1,050 1,083 2,133 182 2007

CITIZENS (CFG) MASSACHUSETTS

Dorchester, MA

512 300 424 (1 ) 300 424 724 71 2007

CITIZENS (CFG) MASSACHUSETTS

Needham, MA

668 440 553 (1 ) 440 553 993 93 2007

CITIZENS (CFG) MASSACHUSETTS

New Bedford, MA

640 450 530 (1 ) 450 530 980 89 2007

-121-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

CITIZENS (CFG) MASSACHUSETTS

Somerville, MA

725 595 601 (1 ) 595 600 1,194 101 2007

CITIZENS (CFG) MASSACHUSETTS

Springfield, MA

293 300 243 (0 ) 300 242 542 41 2007

CITIZENS (CFG) MASSACHUSETTS

Tewksbury, MA

859 621 712 (1 ) 621 711 1,332 119 2007

CITIZENS (CFG) MASSACHUSETTS

Watertown, MA

636 552 527 (1 ) 552 526 1,078 88 2007

CITIZENS (CFG) MASSACHUSETTS

Wilbraham, MA

482 350 399 (0 ) 350 399 749 67 2007

CITIZENS (CFG) MASSACHUSETTS

Winthrop, MA

994 541 824 (1 ) 541 823 1,364 138 2007

CITIZENS (CFG) MASSACHUSETTS

Dedham, MA

995 379 824 (1 ) 379 823 1,202 138 2007

CITIZENS (CFG) MASSACHUSETTS

Hanover, MA

1,246 542 1,032 (1 ) 542 1,031 1,573 173 2007

-122-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

CITY CROSSING

Warner Robins, GA

17,418 4,200 5,679 4,200 5,679 9,879 435 2010

COWETA CROSSING

Newnan, GA

3,143 1,143 4,590 (316 ) 1,143 4,274 5,417 476 2009

CROSS TIMBERS COURT

Flower Mound, TX

8,193 3,300 9,939 55 3,300 9,995 13,295 1,671 2007

CROSSROADS AT CHESAPEAKE SQUARE

Chesapeake, VA

11,210 3,970 13,732 572 3,970 14,304 18,274 2,504 2007

CUSTER CREEK VILLAGE

Richardson, TX

10,149 4,750 12,245 32 4,750 12,276 17,026 2,040 2007

CYFAIR TOWN CENTER

Cypress, TX

9,095 1,800 13,093 53 1,800 13,146 14,946 2,480 2006

CYFAIR TOWN CENTER II

Houston, TX

32,955 11,300 39,840 11,300 39,840 51,140 367 2011

CYPRESS TOWN CENTER

Houston, TX

1,850 11,630 (805 ) (7,315 ) 1,045 4,314 5,359 43 2005

DONELSON PLAZA

Nashville, TN

2,315 1,000 3,147 1,000 3,147 4,147 548 2007

DOTHAN PAVILION

Dothan, AL

37,165 8,200 38,759 454 8,200 39,214 47,414 4,085 2009

EAST GATE

Aiken, SC

6,800 2,000 10,305 26 2,000 10,330 12,330 1,784 2007

-123-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

ELDRIDGE TOWN CENTER

Houston, TX

9,000 3,200 16,663 300 3,200 16,963 20,163 3,813 2005

FABYAN RANDALL PLAZA

Batavia, IL

13,405 2,400 22,198 (6 ) 2,400 22,192 24,592 4,269 2006

FAIRVIEW MARKET

Simpsonville, SC

2,553 1,140 5,241 (308 ) 1,140 4,932 6,072 494 2009

FLOWER MOUND CROSSING

Flower Mound, TX

8,342 4,500 9,049 278 4,500 9,327 13,827 1,591 2007

FOREST PLAZA

Fond du Lac, WI

2,024 3,400 14,550 489 3,400 15,039 18,439 2,325 2007

FURY’S FERRY

Augusta, GA

6,381 1,600 9,783 498 1,600 10,281 11,881 1,723 2007

GARDEN VILLAGE

San Pedro, CA

12,100 3,188 16,522 (220 ) 3,188 16,302 19,491 1,628 2009

GATEWAY MARKET CENTER

Tampa, FL

23,173 13,600 4,992 298 13,600 5,289 18,889 410 2010

GATEWAY PLAZA

Jacksonville, NC

10,098 4,700 6,769 4,700 6,769 11,469 470 2010

GLENDALE HEIGHTS I, II, III

Glendale Heights, IL

4,705 2,220 6,399 96 2,220 6,496 8,716 1,269 2006

GRAFTON COMMONS SHOPPING CENTER

Grafton, WI

18,516 7,200 26,984 70 7,200 27,054 34,254 2,002 2009

-124-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

GRAVOIS DILLON PLAZA

High Ridge, MO

12,630 7,300 16,020 7,300 16,020 23,320 2,685 2007

HERITAGE CROSSING

Wilson, NC

17,051 4,400 22,921 1,200 4,400 24,121 28,521 1,501 2010

HERITAGE HEIGHTS

Grapevine, TX

10,719 4,600 13,502 4,600 13,502 18,102 2,241 2007

HERITAGE PLAZA—CHICAGO

Carol Stream, IL

15,243 5,297 8,831 (548 ) 5,297 8,284 13,580 884 2009

HIGHLAND PLAZA

Katy, TX

2,450 15,642 (520 ) (6,240 ) 1,930 9,402 11,332 203 2005

HIRAM PAVILION

Hiram, GA

37,609 4,600 16,832 935 4,600 17,767 22,367 1,176 2010

HUNTER’S GLEN CROSSING

Plano, TX

9,790 4,800 11,719 149 4,800 11,868 16,668 1,960 2007

HUNTING BAYOU

Jacinto City, TX

2,400 16,265 791 2,400 17,056 19,456 3,734 2006

IA ORLANDO SAND

Orlando, FL

19,388 19,388 19,388 2011

INTECH RETAIL

Indianapolis, IN

2,722 819 2,038 81 819 2,119 2,938 234 2009

JAMES CENTER

Tacoma, WA

12,925 4,497 16,219 (139 ) 4,497 16,080 20,578 1,798 2009

JOSEY OAKS CROSSING

Carrollton, TX

9,346 2,620 13,989 258 2,620 14,247 16,867 2,359 2007

-125-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

LA FITNESS AT ELDRIDGE LAKES

Houston, TX

5,000 500 8,398 500 8,398 8,898 74 2011

LAKEPORT COMMONS

Sioux City, IA

7,800 39,984 2,733 7,800 42,717 50,517 6,227 2007

LAKEWOOD SHOPPING CENTER

Margate, FL

11,497 4,115 20,646 (259 ) (5,060 ) 3,856 15,587 19,443 323 2006

LAKEWOOD SHOPPING CTR PHASE II

Margate, FL

6,340 6,996 (481 ) (1,597 ) 5,859 5,400 11,259 102 2007

LEGACY CROSSING

Marion, OH

10,890 4,280 13,896 230 4,280 14,126 18,406 2,388 2007

LEXINGTON ROAD

Athens, GA

5,454 1,980 7,105 1,980 7,105 9,085 1,346 2006

LINCOLN MALL

Lincoln, RI

33,835 11,000 50,395 3,733 11,000 54,127 65,127 10,171 2006

LINCOLN VILLAGE

Chicago, IL

22,035 13,600 25,053 513 13,600 25,566 39,166 4,787 2006

LORD SALISBURY CENTER

Salisbury, MD

12,600 11,000 9,567 18 11,000 9,585 20,585 1,575 2007

MARKET AT MORSE / HAMILTON

Columbus, OH

7,893 4,490 8,734 9 4,490 8,742 13,232 1,588 2007

-126-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

MARKET AT WESTLAKE

Westlake Hills, TX

4,803 1,200 6,274 79 1,200 6,353 7,553 1,081 2007

MCKINNEY TOWN CENTER

McKinney, TX

21,678 16,297 22,562 183 16,297 22,745 39,042 1,340 2007

MERCHANTS CROSSING

Englewood, FL

11,359 3,404 11,281 (1,157 ) 3,404 10,124 13,528 1,148 2009

MIDDLEBURG CROSSING

Middleburg, FL

6,432 2,760 7,145 407 2,760 7,552 10,312 1,147 2007

MONADNOCK MARKETPLACE

Keene, NH

26,785 7,000 39,008 255 7,000 39,262 46,262 8,219 2006

NEW FOREST CROSSING II

Houston, TX

3,438 1,490 3,922 (253 ) (999 ) 1,237 2,923 4,160 59 2006

NEWTOWN ROAD

Virginia Beach, VA

968 574 877 (877 ) 574 574 2006

NORTHWEST MARKETPLACE

Houston, TX

19,965 2,910 30,340 48 2,910 30,388 33,298 4,891 2007

NTB ELDRIDGE

Houston, TX

500 960 960 960 2005

PALAZZO DEL LAGO

Orlando, FL

8,938 8,938 8,938 2010

PALM HARBOR SHOPPING CENTER

Palm Coast, FL

12,100 2,836 10,927 (574 ) 2,836 10,353 13,189 1,064 2009

-127-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

PARADISE PLACE

West Palm Beach, FL

10,149 3,975 5,912 3 3,975 5,915 9,890 389 2010

PARADISE SHOPS OF LARGO

Largo, FL

6,632 4,640 7,483 (13 ) 4,640 7,470 12,110 1,698 2005

PARK WEST PLAZA

Grapevine, TX

7,532 4,250 8,186 12 4,250 8,199 12,449 1,420 2007

PARKWAY CENTRE NORTH

Grove City, OH

13,892 4,680 16,046 1,818 4,680 17,864 22,544 3,116 2007

PARKWAY CENTRE NORTH OUTLOT B

Grove City, OH

2,198 900 2,590 4 900 2,595 3,495 453 2007

PAVILION AT LAQUINTA

LaQuinta, CA

23,976 15,200 20,947 16 15,200 20,964 36,164 2,098 2009

PAVILIONS AT HARTMAN HERITAGE

Independence, MO

23,450 9,700 28,849 4,718 9,700 33,567 43,267 4,951 2007

PEACHLAND PROMENADE

Port Charlotte, FL

3,307 1,742 6,502 (30 ) 1,742 6,472 8,214 716 2009

PENN PARK

Oklahoma City, OK

31,000 6,260 29,424 1,797 6,260 31,221 37,481 4,639 2007

PIONEER PLAZA

Mesquite, TX

2,250 373 3,099 12 373 3,111 3,484 541 2007

PLAZA AT EAGLE’S LANDING

Stockbridge, GA

5,310 1,580 7,002 (560 ) (3,685 ) 1,020 3,316 4,336 33 2006

-128-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

PLEASANT HILL SQUARE

Duluth, GA

30,459 7,950 22,651 12 7,950 22,664 30,614 1,489 2010

POPLIN PLACE

Monroe, NC

23,268 6,100 27,790 415 6,100 28,205 34,305 3,331 2008

PRESTONWOOD SHOPPING CENTER

Dallas, TX

26,600 25,400 17,193 76 25,400 17,269 42,669 1,026 2010

PROMENADE FULTONDALE

Fultondale, AL

16,870 5,540 22,414 156 5,540 22,570 28,110 2,310 2009

RALEIGH HILLSBOROUGH

Raleigh, NC

2,605 2,605 2,605 2007

RIVERSTONE SHOPPING CENTER

Missouri City, TX

21,000 12,000 26,395 228 12,000 26,622 38,622 4,373 2007

RIVERVIEW VILLAGE

Arlington, TX

10,121 6,000 9,649 23 6,000 9,673 15,673 1,610 2007

ROSE CREEK

Woodstock, GA

4,400 1,443 5,630 (99 ) 1,443 5,530 6,973 617 2009

ROSEWOOD SHOPPING CENTER

Columbia, SC

3,493 1,138 3,946 (82 ) 1,138 3,864 5,003 437 2009

SALTGRASS RESTAURANT-HUNTING BAYOU

Jacinto City, TX

540 540 540 2005

-129-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SARASOTA PAVILION

Sarasota, FL

40,425 12,000 25,823 182 12,000 26,005 38,005 1,706 2010

SCOFIELD CROSSING

Austin, TX

8,435 8,100 4,992 28 8,100 5,020 13,120 873 2007

SHALLOTTE COMMONS

Shallotte, NC

6,078 1,650 9,028 93 1,650 9,120 10,770 1,460 2007

SHERMAN PLAZA

Evanston, IL

30,275 9,655 30,982 8,514 9,655 39,495 49,150 6,648 2006

SHERMAN TOWN CENTER

Sherman, TX

34,672 4,850 49,273 157 4,850 49,430 54,280 9,217 2006

SHERMAN TOWN CENTER II

Sherman, TX

3,000 14,805 (42 ) 3,000 14,763 17,763 547 2010

SHILOH SQUARE

Garland, TX

3,238 1,025 3,946 1,025 3,946 4,971 656 2007

SIEGEN PLAZA

East Baton Rouge, LA

16,600 9,340 20,251 264 9,340 20,515 29,855 2,546 2008

SILVERLAKE

Erlanger, KY

5,561 2,031 6,975 (134 ) 2,031 6,841 8,872 712 2009

SONIC AT ANTOINE TOWN CENTER

Houston, TX

360 649 649 649 2011

SOUTHGATE VILLAGE

Pelham, AL

5,115 1,789 6,266 (86 ) 1,789 6,180 7,969 551 2009

-130-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SPARKS CROSSING

Sparks, NV

10,330 23,238 10,330 23,238 33,568 651 2011

SPRING TOWN CENTER

Spring, TX

3,150 12,433 121 3,150 12,554 15,704 2,509 2006

SPRING TOWN CENTER III

Spring, TX

1,320 3,070 2,008 1,320 5,078 6,398 709 2007

STABLES TOWN CENTER I and II

Spring, TX

13,750 4,650 19,006 2,356 4,650 21,362 26,012 4,335 2005

STATE STREET MARKET

Rockford, IL

10,450 3,950 14,184 998 3,950 15,182 19,132 2,820 2006

STONE CREEK

San Marcos, TX

10,135 20,960 20,960 20,960 1,879

STONECREST MARKETPLACE

Lithonia, GA

34,516 6,150 23,321 213 6,150 23,534 29,684 1,546 2010

STOP & SHOP—SICKLERVILLE

Sicklerville, NJ

8,535 2,200 11,559 2,200 11,559 13,759 2,259 2006

STOP N SHOP—BRISTOL

Bristol, RI

8,311 1,700 11,830 1,700 11,830 13,530 2,312 2006

STOP N SHOP—CUMBERLAND

Cumberland, RI

11,531 2,400 16,196 2,400 16,196 18,596 3,165 2006

-131-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

STOP N SHOP - FRAMINGHAM

Framingham, MA

9,234 6,500 8,517 6,500 8,517 15,017 1,664 2006

STOP N SHOP—HYDE PARK

Hyde Park, NY

8,100 2,000 12,274 2,000 12,274 14,274 2,565 2006

STOP N SHOP—MALDEN

Malden, MA

12,660 6,700 13,828 6,700 13,828 20,528 2,702 2006

STOP N SHOP—SOUTHINGTON

Southington, CT

11,145 4,000 13,938 4,000 13,938 17,938 2,723 2006

STOP N SHOP—SWAMPSCOTT

Swampscott, MA

11,021 4,200 13,613 4,200 13,613 17,813 2,660 2006

STREETS OF CRANBERRY

Cranberry Township, PA

20,100 4,300 20,215 8,242 4,300 28,457 32,757 4,054 2007

STREETS OF INDIAN LAKES

Hendersonville, TN

37,500 8,825 48,679 6,122 8,825 54,802 63,627 5,926 2008

SUNCREEK VILLAGE

Plano, TX

2,683 900 3,155 26 900 3,181 4,081 556 2007

SUNTRUST BANK I AL

Muscle Shoals, AL

964 675 1,018 (1 ) 675 1,017 1,692 152 2007

SUNTRUST BANK I AL

Killen, AL

425 633 449 (0 ) 633 449 1,082 67 2007

SUNTRUST BANK I DC

Brightwood, DC

500 2,082 (1 ) 500 2,081 2,581 311 2007

SUNTRUST BANK I FL

Panama City, FL

703 1,200 603 (0 ) 1,200 603 1,803 90 2007

-132-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST BANK I FL

Orlando, FL

916 1,400 786 (0 ) 1,400 786 2,186 118 2007

SUNTRUST BANK I FL

Apopka, FL

722 1,276 620 (0 ) 1,276 620 1,896 93 2007

SUNTRUST BANK I FL

Bayonet Point, FL

680 1,285 584 (0 ) 1,285 584 1,869 87 2007

SUNTRUST BANK I FL

West Palm Beach, FL

1,024 800 879 (0 ) 800 879 1,679 132 2007

SUNTRUST BANK I FL

Daytona Beach, FL

793 600 681 (0 ) 600 681 1,281 102 2007

SUNTRUST BANK I FL

Sarasota, FL

622 900 534 (0 ) 900 534 1,434 80 2007

SUNTRUST BANK I FL

Dade City, FL

495 759 425 (0 ) 759 425 1,184 64 2007

SUNTRUST BANK I FL

Pensacola, FL

418 725 359 (0 ) 725 359 1,084 54 2007

SUNTRUST BANK I FL

New Smyrna Beach, FL

1,330 1,100 1,142 (0 ) 1,100 1,142 2,242 171 2007

SUNTRUST BANK I FL

Clearwater, FL

1,087 1,700 933 (0 ) 1,700 933 2,633 140 2007

SUNTRUST BANK I FL

Daytona Beach, FL

700 1,218 601 (0 ) 1,218 601 1,819 90 2007

SUNTRUST BANK I FL

Deltona, FL

674 950 579 (0 ) 950 579 1,529 87 2007

-133-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST BANK I FL

Boca Raton, FL

989 1,900 849 (0 ) 1,900 849 2,749 127 2007

SUNTRUST BANK I FL

Clearwater, FL

934 900 802 (0 ) 900 801 1,701 120 2007

SUNTRUST BANK I FL

Ocala, FL

668 1,476 574 (0 ) 1,476 574 2,049 86 2007

SUNTRUST BANK I FL

Palm Coast, FL

622 1,100 534 (0 ) 1,100 534 1,634 80 2007

SUNTRUST BANK I FL

Tampa, FL

405 650 348 (0 ) 650 348 998 52 2007

SUNTRUST BANK I FL

Fort Meade, FL

829 1,400 712 (0 ) 1,400 712 2,112 107 2007

SUNTRUST BANK I FL

Fruitland Park, FL

374 575 321 (0 ) 575 321 896 48 2007

SUNTRUST BANK I FL

Ocala, FL

593 953 509 (0 ) 953 509 1,462 76 2007

SUNTRUST BANK I FL

Ormond Beach, FL

898 950 771 (0 ) 950 771 1,721 115 2007

SUNTRUST BANK I FL

Gainesville, FL

625 1,100 537 (0 ) 1,100 537 1,637 80 2007

SUNTRUST BANK I FL

Lakeland, FL

426 625 366 (0 ) 625 366 991 55 2007

SUNTRUST BANK I FL

Hobe Sound, FL

747 950 641 (0 ) 950 641 1,591 96 2007

-134-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST BANK I FL

Mulberry, FL

366 600 314 (0 ) 600 314 914 47 2007

SUNTRUST BANK I FL

Indian Harbour Beach, FL

645 1,060 553 (0 ) 1,060 553 1,613 83 2007

SUNTRUST BANK I FL

Inverness, FL

833 500 715 (0 ) 500 715 1,215 107 2007

SUNTRUST BANK I FL

Lake Mary, FL

1,656 2,100 1,422 (0 ) 2,100 1,422 3,522 213 2007

SUNTRUST BANK I FL

Melbourne, FL

765 910 656 (0 ) 910 656 1,566 98 2007

SUNTRUST BANK I FL

St. Petersburg, FL

611 1,000 525 (0 ) 1,000 524 1,524 79 2007

SUNTRUST BANK I FL

Lutz, FL

552 1,100 474 (0 ) 1,100 473 1,573 71 2007

SUNTRUST BANK I FL

Marianna, FL

979 275 841 (0 ) 275 841 1,116 126 2007

SUNTRUST BANK I FL

Gainesville, FL

396 730 340 (0 ) 730 340 1,070 51 2007

SUNTRUST BANK I FL

Vero Beach, FL

1,141 900 979 (0 ) 900 979 1,879 147 2007

SUNTRUST BANK I FL

Mount Dora, FL

899 500 772 (0 ) 500 772 1,272 116 2007

SUNTRUST BANK I FL

Sarasota, FL

990 1,800 850 (0 ) 1,800 850 2,650 127 2007

-135-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST BANK I FL

New Smyrna Beach, FL

469 300 403 (0 ) 300 403 703 60 2007

SUNTRUST BANK I FL

Lakeland, FL

821 1,700 705 (0 ) 1,700 705 2,405 105 2007

SUNTRUST BANK I FL

North Palm Beach, FL

682 1,300 585 (0 ) 1,300 585 1,885 88 2007

SUNTRUST BANK I FL

Port St. Lucie, FL

643 900 552 (0 ) 900 551 1,451 83 2007

SUNTRUST BANK I FL

Clearwater, FL

477 1,100 410 (0 ) 1,100 410 1,510 61 2007

SUNTRUST BANK I FL

Okeechobee, FL

722 1,200 620 (0 ) 1,200 620 1,820 93 2007

SUNTRUST BANK I FL

Ormond Beach, FL

1,001 650 859 (0 ) 650 859 1,509 129 2007

SUNTRUST BANK I FL

Osprey, FL

838 1,100 719 (0 ) 1,100 719 1,819 108 2007

SUNTRUST BANK I FL

Panama City Beach, FL

352 601 303 (0 ) 601 303 903 45 2007

SUNTRUST BANK I FL

New Port Richey, FL

535 975 459 (0 ) 975 459 1,434 69 2007

SUNTRUST BANK I FL

Pembroke Pines, FL

825 1,750 708 (0 ) 1,750 708 2,458 106 2007

SUNTRUST BANK I FL

Orlando, FL

838 1,023 719 (0 ) 1,023 719 1,742 108 2007

-136-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST BANK I FL

Pompano Beach, FL

1,044 1,800 896 (0 ) 1,800 896 2,696 134 2007

SUNTRUST BANK I FL

Jacksonville, FL

547 1,030 469 (0 ) 1,030 469 1,499 70 2007

SUNTRUST BANK I FL

Brooksville, FL

181 298 155 (0 ) 298 155 453 23 2007

SUNTRUST BANK I FL

Miami, FL

1,624 2,803 1,394 (0 ) 2,803 1,394 4,197 209 2007

SUNTRUST BANK I FL

Rockledge, FL

672 490 577 (0 ) 490 577 1,067 86 2007

SUNTRUST BANK I FL

Tampa, FL

473 812 406 (0 ) 812 406 1,218 61 2007

SUNTRUST BANK I FL

Seminole, FL

1,329 1,565 1,141 (0 ) 1,565 1,141 2,706 171 2007

SUNTRUST BANK I FL

Orlando, FL

831 1,430 714 (0 ) 1,430 713 2,143 107 2007

SUNTRUST BANK I FL

Jacksonville, FL

502 861 431 (0 ) 861 430 1,291 64 2007

SUNTRUST BANK I FL

Ocala, FL

890 1,500 764 (0 ) 1,500 764 2,264 114 2007

SUNTRUST BANK I FL

Orlando, FL

1,330 2,200 1,142 (0 ) 2,200 1,142 3,342 171 2007

SUNTRUST BANK I FL

Brooksville, FL

390 600 335 (0 ) 600 335 935 50 2007

-137-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST BANK I FL

Spring Hill, FL

887 600 761 (0 ) 600 761 1,361 114 2007

SUNTRUST BANK I FL

St. Augustine, FL

883 1,000 758 (0 ) 1,000 758 1,758 113 2007

SUNTRUST BANK I FL

Port St. Lucie, FL

803 1,050 689 (0 ) 1,050 689 1,739 103 2007

SUNTRUST BANK I FL

Vero Beach, FL

514 850 441 (0 ) 850 441 1,291 66 2007

SUNTRUST BANK I FL

Gulf Breeze, FL

671 1,150 576 (0 ) 1,150 576 1,726 86 2007

SUNTRUST BANK I FL

Casselberry, FL

1,063 2,400 913 (0 ) 2,400 912 3,312 137 2007

SUNTRUST BANK I FL

Winter Park, FL

1,252 2,700 1,075 (0 ) 2,700 1,074 3,774 161 2007

SUNTRUST BANK I FL

Fort Pierce, FL

804 1,500 690 (0 ) 1,500 690 2,190 103 2007

SUNTRUST BANK I FL

Plant City, FL

531 600 456 (0 ) 600 456 1,056 68 2007

SUNTRUST BANK I FL

St. Petersburg, FL

771 1,540 662 (0 ) 1,540 662 2,202 99 2007

SUNTRUST BANK I FL

Ormond Beach, FL

770 580 661 (0 ) 580 660 1,240 99 2007

SUNTRUST BANK I FL

West St. Cloud, FL

916 1,840 786 (0 ) 1,840 786 2,626 118 2007

-138-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST BANK I FL

Tamarac, FL

759 1,450 652 (0 ) 1,450 652 2,102 98 2007

SUNTRUST BANK I GA

Brunswick, GA

578 1,050 584 0 1,050 584 1,634 87 2007

SUNTRUST BANK I GA

Kennesaw, GA

945 2,100 955 0 2,100 955 3,055 143 2007

SUNTRUST BANK I GA

Columbus, GA

843 675 852 0 675 852 1,527 128 2007

SUNTRUST BANK I GA

Austell, GA

709 925 716 0 925 716 1,641 107 2007

SUNTRUST BANK I GA

Atlanta, GA

3,296 7,184 3,329 0 7,184 3,330 10,514 498 2007

SUNTRUST BANK I GA

Chamblee, GA

748 1,375 756 0 1,375 756 2,131 113 2007

SUNTRUST BANK I GA

Conyers, GA

779 525 787 0 525 787 1,312 118 2007

SUNTRUST BANK I GA

Atlanta, GA

1,199 1,750 1,211 0 1,750 1,212 2,962 181 2007

SUNTRUST BANK I GA

Savannah, GA

478 300 483 0 300 483 783 72 2007

SUNTRUST BANK I GA

Dunwoody, GA

1,178 1,325 1,190 0 1,325 1,190 2,515 178 2007

SUNTRUST BANK I GA

Douglasville, GA

610 800 617 0 800 617 1,417 92 2007

-139-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST BANK I GA

Albany, GA

250 325 253 0 325 253 578 38 2007

SUNTRUST BANK I GA

Athens, GA

461 865 466 0 865 466 1,330 70 2007

SUNTRUST BANK I GA

Macon, GA

403 250 408 0 250 408 658 61 2007

SUNTRUST BANK I GA

Atlanta, GA

646 500 652 0 500 653 1,153 98 2007

SUNTRUST BANK I GA

Duluth, GA

1,159 1,275 1,171 0 1,275 1,171 2,446 175 2007

SUNTRUST BANK I GA

Thomson, GA

559 360 565 0 360 565 925 85 2007

SUNTRUST BANK I GA

Madison, GA

608 90 614 0 90 614 704 92 2007

SUNTRUST BANK I GA

Savannah, GA

667 325 674 0 325 674 999 101 2007

SUNTRUST BANK I GA

Marietta, GA

1,109 2,025 1,120 0 2,025 1,120 3,145 168 2007

SUNTRUST BANK I GA

Marietta, GA

982 1,200 992 0 1,200 992 2,192 148 2007

SUNTRUST BANK I GA

Cartersville, GA

1,130 1,000 1,141 0 1,000 1,141 2,141 171 2007

SUNTRUST BANK I GA

Atlanta, GA

2,236 4,539 2,259 0 4,539 2,259 6,798 338 2007

-140-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST BANK I GA

Lithonia, GA

461 300 465 0 300 465 765 70 2007

SUNTRUST BANK I GA

Peachtree City, GA

1,023 1,500 1,034 0 1,500 1,034 2,534 155 2007

SUNTRUST BANK I GA

Stone Mountain, GA

681 575 688 0 575 688 1,263 103 2007

SUNTRUST BANK I GA

Atlanta, GA

1,566 1,600 1,581 0 1,600 1,582 3,182 237 2007

SUNTRUST BANK I GA

Waycross, GA

651 175 658 0 175 658 833 98 2007

SUNTRUST BANK I GA

Union City, GA

343 475 347 0 475 347 822 52 2007

SUNTRUST BANK I GA

Savannah, GA

457 650 462 0 650 462 1,112 69 2007

SUNTRUST BANK I GA

Morrow, GA

870 525 878 0 525 878 1,403 132 2007

SUNTRUST BANK I GA

Norcross, GA

392 575 396 0 575 396 971 59 2007

SUNTRUST BANK I GA

Stockbridge, GA

597 869 603 0 869 603 1,472 90 2007

SUNTRUST BANK I GA

Stone Mountain, GA

445 250 449 0 250 449 699 67 2007

SUNTRUST BANK I GA

Sylvester, GA

384 575 388 0 575 388 963 58 2007

-141-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST BANK I GA

Evans, GA

1,054 1,100 1,065 0 1,100 1,065 2,165 159 2007

SUNTRUST BANK I GA

Thomson, GA

291 200 294 0 200 294 494 44 2007

SUNTRUST BANK I MD

Annapolis, MD

1,073 1,000 1,925 (1 ) 1,000 1,924 2,924 288 2007

SUNTRUST BANK I MD

Landover, MD

655 800 1,174 (0 ) 800 1,173 1,973 176 2007

SUNTRUST BANK I MD

Avondale, MD

788 600 1,414 (1 ) 600 1,413 2,013 212 2007

SUNTRUST BANK I MD

Cambridge, MD

815 800 1,462 (1 ) 800 1,461 2,261 219 2007

SUNTRUST BANK I MD

Cockeysville, MD

878 800 1,575 (1 ) 800 1,574 2,374 236 2007

SUNTRUST BANK I MD

Glen Burnie, MD

1,243 700 2,229 (1 ) 700 2,228 2,928 333 2007

SUNTRUST BANK I MD

Annapolis, MD

1,379 100 2,473 (1 ) 100 2,473 2,573 370 2007

SUNTRUST BANK I MD

Prince Frederick, MD

969 1,100 1,737 (1 ) 1,100 1,737 2,837 260 2007

SUNTRUST BANK I NC

Greensboro, NC

525 600 844 0 600 844 1,444 126 2007

SUNTRUST BANK I NC

Greensboro, NC

447 550 719 0 550 719 1,269 108 2007

-142-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST BANK I NC

Apex, NC

557 190 896 0 190 896 1,086 134 2007

SUNTRUST BANK I NC

Arden, NC

296 450 477 0 450 477 927 71 2007

SUNTRUST BANK I NC

Asheboro, NC

429 400 690 0 400 690 1,090 103 2007

SUNTRUST BANK I NC

Bessemer City, NC

375 75 604 0 75 604 679 90 2007

SUNTRUST BANK I NC

Durham, NC

276 500 444 0 500 444 944 66 2007

SUNTRUST BANK I NC

Charlotte, NC

436 550 701 0 550 702 1,252 105 2007

SUNTRUST BANK I NC

Charlotte, NC

554 200 891 0 200 891 1,091 133 2007

SUNTRUST BANK I NC

Greensboro, NC

569 425 915 0 425 915 1,340 137 2007

SUNTRUST BANK I NC

Creedmoor, NC

318 320 512 0 320 512 832 77 2007

SUNTRUST BANK I NC

Durham, NC

495 280 796 0 280 797 1,077 119 2007

SUNTRUST BANK I NC

Dunn, NC

511 400 821 0 400 822 1,222 123 2007

SUNTRUST BANK I NC

Harrisburg, NC

242 550 389 0 550 389 939 58 2007

-143-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST BANK I NC

Hendersonville, NC

578 450 929 0 450 929 1,379 139 2007

SUNTRUST BANK I NC

Cary, NC

440 230 708 0 230 709 939 106 2007

SUNTRUST BANK I NC

Mebane, NC

643 300 1,034 0 300 1,035 1,335 155 2007

SUNTRUST BANK I NC

Lenoir, NC

1,480 175 2,380 1 175 2,381 2,556 356 2007

SUNTRUST BANK I NC

Roxboro, NC

465 130 747 0 130 748 878 112 2007

SUNTRUST BANK I NC

Winston-Salem, NC

384 300 617 0 300 617 917 92 2007

SUNTRUST BANK I NC

Oxford, NC

724 280 1,164 0 280 1,165 1,445 174 2007

SUNTRUST BANK I NC

Pittsboro, NC

253 25 408 0 25 408 433 61 2007

SUNTRUST BANK I NC

Charlotte, NC

660 500 1,061 0 500 1,061 1,561 159 2007

SUNTRUST BANK I NC

Greensboro, NC

349 500 561 0 500 561 1,061 84 2007

SUNTRUST BANK I NC

Stanley, NC

255 350 410 0 350 410 760 61 2007

SUNTRUST BANK I NC

Salisbury, NC

237 275 382 0 275 382 657 57 2007

-144-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST BANK I NC

Stokesdale, NC

297 250 477 0 250 477 727 71 2007

SUNTRUST BANK I NC

Sylva, NC

277 600 446 0 600 446 1,046 67 2007

SUNTRUST BANK I NC

Lexington, NC

147 150 237 0 150 237 387 36 2007

SUNTRUST BANK I NC

Walnut Cove, NC

419 140 674 0 140 674 814 101 2007

SUNTRUST BANK I NC

Waynesville, NC

393 200 632 0 200 632 832 95 2007

SUNTRUST BANK I NC

Concord, NC

471 550 757 0 550 757 1,307 113 2007

SUNTRUST BANK I NC

Yadkinville, NC

585 250 941 0 250 941 1,191 141 2007

SUNTRUST BANK I NC

Rural Hall, NC

221 275 356 0 275 356 631 53 2007

SUNTRUST BANK I NC

Summerfield, NC

298 450 479 0 450 479 929 72 2007

SUNTRUST BANK I SC

Greenville, SC

716 260 1,255 (1 ) 260 1,254 1,514 188 2007

SUNTRUST BANK I SC

Fountain Inn, SC

516 36 904 (1 ) 36 903 939 135 2007

SUNTRUST BANK I SC

Liberty, SC

433 80 758 (0 ) 80 758 838 113 2007

-145-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST BANK I SC

Mauldin, SC

502 350 878 (1 ) 350 878 1,228 131 2007

SUNTRUST BANK I SC

Greenville, SC

466 160 816 (0 ) 160 815 975 122 2007

SUNTRUST BANK I SC

Greenville, SC

353 360 618 (0 ) 360 617 977 92 2007

SUNTRUST BANK I SC

Greenville, SC

681 800 1,192 (1 ) 800 1,192 1,992 178 2007

SUNTRUST BANK I TN

Kingsport, TN

286 240 319 (0 ) 240 319 559 48 2007

SUNTRUST BANK I TN

Morristown, TN

209 370 234 (0 ) 370 233 603 35 2007

SUNTRUST BANK I TN

Brentwood, TN

928 1,110 1,036 (1 ) 1,110 1,035 2,145 155 2007

SUNTRUST BANK I TN

Brentwood, TN

835 1,100 932 (1 ) 1,100 931 2,031 139 2007

SUNTRUST BANK I TN

Nashville, TN

921 1,450 1,028 (1 ) 1,450 1,027 2,477 154 2007

SUNTRUST BANK I TN

Nashville, TN

314 675 350 (0 ) 675 350 1,025 52 2007

SUNTRUST BANK I TN

East Ridge, TN

359 250 400 (0 ) 250 400 650 60 2007

SUNTRUST BANK I TN

Nashville, TN

782 735 872 (1 ) 735 872 1,607 130 2007

-146-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST BANK I TN

Chattanooga, TN

366 370 409 (0 ) 370 408 778 61 2007

SUNTRUST BANK I TN

Lebanon, TN

759 675 848 (1 ) 675 847 1,522 127 2007

SUNTRUST BANK I TN

Chattanooga, TN

565 425 630 (1 ) 425 630 1,055 94 2007

SUNTRUST BANK I TN

Chattanooga, TN

440 185 491 (0 ) 185 491 676 73 2007

SUNTRUST BANK I TN

Loudon, TN

343 410 383 (0 ) 410 383 793 57 2007

SUNTRUST BANK I TN

Nashville, TN

601 1,400 671 (1 ) 1,400 671 2,071 100 2007

SUNTRUST BANK I TN

Soddy Daisy, TN

353 150 394 (0 ) 150 393 543 59 2007

SUNTRUST BANK I TN

Oak Ridge, TN

650 660 725 (1 ) 660 725 1,385 109 2007

SUNTRUST BANK I TN

Savannah, TN

578 335 645 (1 ) 335 644 979 96 2007

SUNTRUST BANK I TN

Signal Mountain, TN

336 550 375 (0 ) 550 375 925 56 2007

SUNTRUST BANK I TN

Smyrna, TN

531 870 593 (1 ) 870 592 1,462 89 2007

SUNTRUST BANK I TN

Murfreesboro, TN

475 1,000 530 (1 ) 1,000 530 1,530 79 2007

-147-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST BANK I TN

Murfreesboro, TN

238 391 265 (0 ) 391 265 657 40 2007

SUNTRUST BANK I TN

Johnson City, TN

151 180 168 (0 ) 180 168 348 25 2007

SUNTRUST BANK I TN

Chattanooga, TN

249 453 278 (0 ) 453 278 730 42 2007

SUNTRUST BANK I TN

Nashville, TN

407 620 454 (0 ) 620 454 1,074 68 2007

SUNTRUST BANK I VA

Accomac, VA

205 30 260 (0 ) 30 260 290 39 2007

SUNTRUST BANK I VA

Richmond, VA

241 300 306 (0 ) 300 306 606 46 2007

SUNTRUST BANK I VA

Fairfax, VA

1,299 1,000 1,647 (0 ) 1,000 1,647 2,647 247 2007

SUNTRUST BANK I VA

Fredericksburg, VA

799 1,000 1,012 (0 ) 1,000 1,012 2,012 152 2007

SUNTRUST BANK I VA

Richmond, VA

231 500 292 (0 ) 500 292 792 44 2007

SUNTRUST BANK I VA

Collinsville, VA

303 140 384 (0 ) 140 384 524 57 2007

SUNTRUST BANK I VA

Doswell, VA

273 150 346 (0 ) 150 346 496 52 2007

SUNTRUST BANK I VA

Lynchburg, VA

779 380 988 (0 ) 380 987 1,367 148 2007

-148-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST BANK I VA

Stafford, VA

1,169 2,200 1,482 (0 ) 2,200 1,482 3,682 222 2007

SUNTRUST BANK I VA

Gloucester, VA

901 760 1,142 (0 ) 760 1,142 1,902 171 2007

SUNTRUST BANK I VA

Chesapeake, VA

572 450 726 (0 ) 450 725 1,175 109 2007

SUNTRUST BANK I VA

Lexington, VA

180 310 228 (0 ) 310 228 538 34 2007

SUNTRUST BANK I VA

Radford, VA

146 90 185 (0 ) 90 185 275 28 2007

SUNTRUST BANK I VA

Williamsburg, VA

432 530 547 (0 ) 530 547 1,077 82 2007

SUNTRUST BANK I VA

Salem, VA

378 860 479 (0 ) 860 479 1,339 72 2007

SUNTRUST BANK I VA

Roanoke, VA

1,071 1,170 1,357 (0 ) 1,170 1,357 2,527 203 2007

SUNTRUST BANK I VA

New Market, VA

500 150 634 (0 ) 150 634 784 95 2007

SUNTRUST BANK I VA

Onancock, VA

788 200 999 (0 ) 200 999 1,199 149 2007

SUNTRUST BANK I VA

Painter, VA

139 120 176 (0 ) 120 176 296 26 2007

SUNTRUST BANK I VA

Stuart, VA

730 260 926 (0 ) 260 926 1,186 139 2007

-149-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST BANK I VA

Roanoke, VA

393 450 498 (0 ) 450 498 948 75 2007

SUNTRUST BANK I VA

Vinton, VA

191 399 243 (0 ) 399 243 642 36 2007

SUNTRUST II FLORIDA

Miami, FL

1,512 1,533 893 3 1,533 896 2,429 131 2007

SUNTRUST II FLORIDA

Destin, FL

1,373 1,392 811 2 1,392 813 2,206 119 2007

SUNTRUST II FLORIDA

Dunedin, FL

1,443 1,463 852 2 1,463 855 2,318 125 2007

SUNTRUST II FLORIDA

Palm Harbor FL

1,067 1,082 630 2 1,082 632 1,715 93 2007

SUNTRUST II FLORIDA

Tallahassee, FL

1,652 1,675 976 3 1,675 979 2,654 143 2007

SUNTRUST II FLORIDA

Orlando, FL

1,204 1,221 711 2 1,221 713 1,935 105 2007

SUNTRUST II FLORIDA

Orlando, FL

1,409 1,429 832 2 1,429 835 2,264 122 2007

SUNTRUST II FLORIDA

Melbourne, FL

1,111 1,127 656 2 1,127 658 1,785 97 2007

SUNTRUST II FLORIDA

Coral Springs, FL

1,300 1,319 768 2 1,319 770 2,089 113 2007

SUNTRUST II FLORIDA

Lakeland, FL

1,023 1,038 604 2 1,038 606 1,644 89 2007

-150-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST II FLORIDA

Palm Coast, FL

1,204 1,221 711 2 1,221 713 1,935 105 2007

SUNTRUST II FLORIDA

Plant City, FL

1,506 1,527 890 3 1,527 892 2,420 131 2007

SUNTRUST II FLORIDA

Orlando, FL

1,368 1,388 808 2 1,388 811 2,198 119 2007

SUNTRUST II FLORIDA

South Daytona, FL

1,012 1,026 598 2 1,026 599 1,625 88 2007

SUNTRUST II FLORIDA

Fort Lauderdale, FL

1,179 1,196 697 2 1,196 699 1,895 102 2007

SUNTRUST II FLORIDA

Pensacola, FL

968 982 572 2 982 574 1,556 84 2007

SUNTRUST II FLORIDA

West Palm Beach, FL

1,223 1,240 722 2 1,240 724 1,965 106 2007

SUNTRUST II FLORIDA

Lake Wells, FL

804 815 475 1 815 476 1,292 70 2007

SUNTRUST II FLORIDA

Dunnellon, FL

334 339 198 1 339 198 537 29 2007

SUNTRUST II FLORIDA

Kissimmee, FL

1,163 1,180 687 2 1,180 689 1,869 101 2007

SUNTRUST II FLORIDA

Port Orange, FL

1,115 1,131 659 2 1,131 660 1,791 97 2007

SUNTRUST II FLORIDA

North Port, FL

1,103 1,119 652 2 1,119 654 1,772 96 2007

-151-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST II FLORIDA

Hudson, FL

1,080 1,095 638 2 1,095 640 1,735 94 2007

SUNTRUST II FLORIDA

Port Orange, FL

1,016 1,030 600 2 1,030 602 1,632 88 2007

SUNTRUST II GEORGIA

Atlanta, GA

1,497 1,399 1,057 (37 ) 1,399 1,021 2,420 150 2007

SUNTRUST II GEORGIA

Bowden, GA

963 900 680 (24 ) 900 657 1,557 96 2007

SUNTRUST II GEORGIA

Cedartown, GA

471 440 333 (12 ) 440 321 761 47 2007

SUNTRUST II GEORGIA

St. Simons Island, GA

1,203 1,124 849 (29 ) 1,124 820 1,944 120 2007

SUNTRUST II GEORGIA

Dunwoody, GA

1,855 1,734 1,310 (45 ) 1,734 1,264 2,998 185 2007

SUNTRUST II GEORGIA

Atlanta, GA

1,093 1,022 772 (27 ) 1,022 745 1,767 109 2007

SUNTRUST II GEORGIA

Jessup, GA

1,081 1,010 763 (26 ) 1,010 737 1,747 108 2007

SUNTRUST II GEORGIA

Brunswick, GA

170 159 120 (4 ) 159 116 274 17 2007

SUNTRUST II GEORGIA

Roswell, GA

1,356 1,268 958 (33 ) 1,268 924 2,192 135 2007

SUNTRUST II GEORGIA

Norcross, GA

1,488 1,391 1,051 (36 ) 1,391 1,014 2,406 149 2007

-152-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST II GEORGIA

Augusta, GA

650 607 459 (16 ) 607 443 1,050 65 2007

SUNTRUST II MARYLAND

Annapolis, MD

2,867 1,747 2,890 2 1,747 2,892 4,639 424 2007

SUNTRUST II MARYLAND

Frederick, MD

1,184 721 1,193 1 721 1,194 1,915 175 2007

SUNTRUST II MARYLAND

Waldorf, MD

2,082 1,269 2,099 1 1,269 2,100 3,369 308 2007

SUNTRUST II MARYLAND

Ellicott City, MD

1,579 962 1,591 1 962 1,592 2,554 233 2007

SUNTRUST II NORTH CAROLINA

Belmont, NC

929 453 1,038 1 453 1,039 1,492 152 2007

SUNTRUST II NORTH CAROLINA

Carrboro, NC

618 301 690 1 301 691 992 101 2007

SUNTRUST II NORTH CAROLINA

Monroe, NC

1,232 601 1,375 2 601 1,377 1,978 202 2007

SUNTRUST II NORTH CAROLINA

Lexington, NC

771 376 861 1 376 862 1,238 126 2007

-153-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST II NORTH CAROLINA

Burlington, NC

598 292 668 1 292 669 961 98 2007

SUNTRUST II NORTH CAROLINA

Mocksville, NC

2,368 1,155 2,645 3 1,155 2,648 3,803 388 2007

SUNTRUST II NORTH CAROLINA

Durham, NC

1,284 627 1,434 2 627 1,436 2,063 211 2007

SUNTRUST II NORTH CAROLINA

Oakboro, NC

544 265 607 1 265 608 873 89 2007

SUNTRUST II NORTH CAROLINA

Concord, NC

852 416 951 1 416 953 1,368 140 2007

SUNTRUST II NORTH CAROLINA

Raleigh, NC

791 386 883 1 386 884 1,270 130 2007

SUNTRUST II NORTH CAROLINA

Greensboro, NC

692 338 773 1 338 774 1,111 113 2007

SUNTRUST II NORTH CAROLINA

Pittsboro, NC

217 106 243 0 106 243 349 36 2007

-154-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST II NORTH CAROLINA

Yadkinville, NC

344 168 385 0 168 385 553 56 2007

SUNTRUST II NORTH CAROLINA

Matthews, NC

463 226 517 1 226 517 743 76 2007

SUNTRUST II NORTH CAROLINA

Burlington, NC

375 183 419 1 183 420 603 62 2007

SUNTRUST II NORTH CAROLINA

Zebulon, NC

692 338 773 1 338 774 1,111 113 2007

SUNTRUST II SOUTH CAROLINA

Belton, SC

635 220 798 0 220 798 1,018 117 2007

SUNTRUST II SOUTH CAROLINA

Anderson, SC

990 343 1,243 1 343 1,244 1,587 182 2007

SUNTRUST II SOUTH CAROLINA

Travelers Rest, SC

901 312 1,132 1 312 1,132 1,444 166 2007

SUNTRUST II TENNESSEE

Nashville, TN

1,746 1,190 1,619 3 1,190 1,623 2,812 238 2007

-155-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST II TENNESSEE

Lavergne, TN

229 156 213 0 156 213 369 31 2007

SUNTRUST II TENNESSEE

Nashville, TN

743 506 689 1 506 690 1,196 101 2007

SUNTRUST II TENNESSEE

Nashville, TN

528 360 489 1 360 490 850 72 2007

SUNTRUST II TENNESSEE

Chatanooga, TN

913 622 847 2 622 848 1,470 124 2007

SUNTRUST II TENNESSEE

Madison, TN

861 587 798 2 587 800 1,387 117 2007

SUNTRUST II VIRGINIA

Richmond, VA

1,361 759 1,423 (1 ) 759 1,422 2,181 209 2007

SUNTRUST II VIRGINIA

Richmond, VA

422 235 441 (0 ) 235 441 676 65 2007

SUNTRUST II VIRGINIA

Norfolk, VA

662 369 692 (0 ) 369 692 1,061 101 2007

SUNTRUST II VIRGINIA

Lynchburg, VA

434 242 454 (0 ) 242 453 695 66 2007

SUNTRUST II VIRGINIA

Cheriton, VA

365 203 382 (0 ) 203 381 585 56 2007

SUNTRUST II VIRGINIA

Rocky Mount, VA

1,099 613 1,149 (1 ) 613 1,149 1,761 168 2007

SUNTRUST II VIRGINIA

Petersburg, VA

249 139 260 (0 ) 139 260 399 38 2007

-156-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST III DISTRICT OF COLUMBIA

Washington, DC

1,730 800 1,986 800 1,986 2,786 273 2008

SUNTRUST III FLORIDA

Avon Park, FL

1,196 1,199 729 1,199 729 1,928 100 2008

SUNTRUST III FLORIDA

Bartow, FL

620 622 378 622 378 1,000 52 2008

SUNTRUST III FLORIDA

Belleview, FL

614 616 374 616 374 991 51 2008

SUNTRUST III FLORIDA

Beverly Hills, FL

1,017 1,020 620 1,020 620 1,640 85 2008

SUNTRUST III FLORIDA

Boca Raton, FL

1,470 1,474 896 1,474 896 2,370 123 2008

SUNTRUST III FLORIDA

Bradenton, FL

987 990 602 990 602 1,592 83 2008

SUNTRUST III FLORIDA

Cape Coral, FL

1,188 1,192 724 1,192 724 1,916 100 2008

SUNTRUST III FLORIDA

Clearwater, FL

557 559 340 559 340 898 47 2008

SUNTRUST III FLORIDA

Crystal River, FL

1,641 1,646 1,000 1,646 1,000 2,645 137 2008

SUNTRUST III FLORIDA

Daytona Beach Shores, FL

659 661 402 661 402 1,063 55 2008

-157-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST III FLORIDA

Deland, FL

972 975 592 975 592 1,567 81 2008

SUNTRUST III FLORIDA

Deland, FL

972 975 592 975 592 1,567 81 2008

SUNTRUST III FLORIDA

Edgewater, FL

1,040 1,043 634 1,043 634 1,677 87 2008

SUNTRUST III FLORIDA

Flager Beach, FL

922 924 562 924 562 1,486 77 2008

SUNTRUST III FLORIDA

Fort Myers, FL

676 678 412 678 412 1,090 57 2008

SUNTRUST III FLORIDA

Fort Myers, FL

1,078 1,081 657 1,081 657 1,738 90 2008

SUNTRUST III FLORIDA

Greenacres City, FL

1,422 1,426 867 1,426 867 2,293 119 2008

SUNTRUST III FLORIDA

Gulf Breeze, FL

1,773 1,778 1,080 1,778 1,080 2,859 148 2008

SUNTRUST III FLORIDA

Haines City, FL

1,103 1,106 672 1,106 672 1,778 92 2008

SUNTRUST III FLORIDA

Hallandale, FL

2,171 2,178 1,323 2,178 1,323 3,501 182 2008

SUNTRUST III FLORIDA

Hamosassa, FL

678 680 413 680 413 1,093 57 2008

SUNTRUST III FLORIDA

Hilaleah, FL

2,109 2,115 1,285 2,115 1,285 3,401 177 2008

-158-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST III FLORIDA

Inverness, FL

575 577 350 577 350 927 48 2008

SUNTRUST III FLORIDA

Jacksonville, FL

859 862 524 862 524 1,385 72 2008

SUNTRUST III FLORIDA

Jacksonville, FL

1,077 1,080 656 1,080 656 1,736 90 2008

SUNTRUST III FLORIDA

Jupiter, FL

1,290 1,294 786 1,294 786 2,080 108 2008

SUNTRUST III FLORIDA

Lady Lake, FL

1,120 1,124 683 1,124 683 1,806 94 2008

SUNTRUST III FLORIDA

Lady Lake, FL

1,279 1,283 779 1,283 779 2,062 107 2008

SUNTRUST III FLORIDA

Lake Placid, FL

1,049 1,052 639 1,052 639 1,692 88 2008

SUNTRUST III FLORIDA

Lakeland, FL

792 795 483 795 483 1,278 66 2008

SUNTRUST III FLORIDA

Largo, FL

704 706 429 706 429 1,135 59 2008

SUNTRUST III FLORIDA

Lynn Haven, FL

861 863 525 863 525 1,388 72 2008

SUNTRUST III FLORIDA

Melbourne, FL

871 874 531 874 531 1,405 73 2008

SUNTRUST III FLORIDA

Miami, FL

1,628 1,633 992 1,633 992 2,624 136 2008

-159-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST III FLORIDA

Miami Beach, FL

954 956 581 956 581 1,538 80 2008

SUNTRUST III FLORIDA

New Port Richey, FL

932 935 568 935 568 1,503 78 2008

SUNTRUST III FLORIDA

Orlando, FL

1,494 1,498 910 1,498 910 2,408 125 2008

SUNTRUST III FLORIDA

Orlando, FL

1,401 1,405 854 1,405 854 2,259 117 2008

SUNTRUST III FLORIDA

Palm Harbor, FL

571 572 348 572 348 920 48 2008

SUNTRUST III FLORIDA

Palm Harbor, FL

1,348 1,352 821 1,352 821 2,173 113 2008

SUNTRUST III FLORIDA

Port St. Lucie, FL

926 928 564 928 564 1,492 78 2008

SUNTRUST III FLORIDA

Punta Gorda, FL

1,690 1,695 1,030 1,695 1,030 2,724 142 2008

SUNTRUST III FLORIDA

Roseland, FL

972 974 592 974 592 1,567 81 2008

SUNTRUST III FLORIDA

Sebring, FL

785 787 478 787 478 1,265 66 2008

SUNTRUST III FLORIDA

Seminole, FL

741 743 452 743 452 1,195 62 2008

SUNTRUST III FLORIDA

Spring Hill, FL

818 820 498 820 498 1,319 68 2008

-160-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST III FLORIDA

Spring Hill, FL

1,356 1,360 827 1,360 827 2,187 114 2008

SUNTRUST III FLORIDA

Spring Hill, FL

1,326 1,330 808 1,330 808 2,138 111 2008

SUNTRUST III FLORIDA

St. Petersburg, FL

933 936 569 936 569 1,505 78 2008

SUNTRUST III FLORIDA

Stuart, FL

1,900 1,906 1,158 1,906 1,158 3,063 159 2008

SUNTRUST III FLORIDA

Sun City Center, FL

2,007 2,013 1,223 2,013 1,223 3,236 168 2008

SUNTRUST III FLORIDA

Tamarac, FL

1,513 1,518 922 1,518 922 2,440 127 2008

SUNTRUST III FLORIDA

Valrico, FL

603 605 367 605 367 972 50 2008

SUNTRUST III FLORIDA

Wildwood, FL

757 760 462 760 462 1,221 63 2008

SUNTRUST III FLORIDA

Zephyhills, FL

800 802 488 802 488 1,290 67 2008

SUNTRUST III FLORIDA

Zephyhills, FL

1,910 1,916 1,164 1,916 1,164 3,080 160 2008

SUNTRUST III GEORGIA

Albany, GA

647 564 482 564 482 1,046 66 2008

SUNTRUST III GEORGIA

Alpharetta, GA

1,886 1,642 1,404 1,642 1,404 3,046 193 2008

-161-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST III GEORGIA

Alpharetta, GA

1,416 1,233 1,054 1,233 1,054 2,287 145 2008

SUNTRUST III GEORGIA

Athens, GA

1,218 1,061 907 1,061 907 1,968 125 2008

SUNTRUST III GEORGIA

Atlanta, GA

2,302 2,005 1,714 2,005 1,714 3,719 236 2008

SUNTRUST III GEORGIA

Atlanta, GA

490 427 365 427 365 791 50 2008

SUNTRUST III GEORGIA

Augusta, GA

1,020 888 759 888 759 1,647 104 2008

SUNTRUST III GEORGIA

Augusta, GA

497 432 370 432 370 802 51 2008

SUNTRUST III GEORGIA

Augusta, GA

669 582 498 582 498 1,080 68 2008

SUNTRUST III GEORGIA

Baxley, GA

1,038 904 772 904 772 1,676 106 2008

SUNTRUST III GEORGIA

Columbus, GA

601 523 447 523 447 970 61 2008

SUNTRUST III GEORGIA

Conyers, GA

522 454 389 454 389 843 53 2008

SUNTRUST III GEORGIA

Douglas, GA

707 615 526 615 526 1,141 72 2008

SUNTRUST III GEORGIA

Duluth, GA

1,289 1,122 959 1,122 959 2,081 132 2008

-162-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST III GEORGIA

Jonesboro, GA

921 802 686 802 686 1,488 94 2008

SUNTRUST III GEORGIA

Lawrenceville, GA

1,830 1,593 1,362 1,593 1,362 2,955 187 2008

SUNTRUST III GEORGIA

Marietta, GA

836 728 622 728 622 1,351 86 2008

SUNTRUST III GEORGIA

Norcross, GA

736 641 548 641 548 1,189 75 2008

SUNTRUST III GEORGIA

Tucker, GA

892 777 664 777 664 1,441 91 2008

SUNTRUST III GEORGIA

Warner Robins, GA

1,436 1,251 1,069 1,251 1,069 2,320 147 2008

SUNTRUST III GEORGIA

Woodstock, GA

1,205 1,050 897 1,050 897 1,947 123 2008

SUNTRUST III GEORGIA

Macon, GA

381 332 284 332 284 615 39 2008

SUNTRUST III MARYLAND

Bladensburg, MD

1,187 563 1,427 563 1,427 1,989 196 2008

SUNTRUST III MARYLAND

Chestertown, MD

776 368 933 368 933 1,301 128 2008

SUNTRUST III MARYLAND

Upper Marlboro, MD

1,623 770 1,952 770 1,952 2,721 268 2008

-163-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST III NORTH CAROLINA

Black Mountain, NC

954 617 953 617 953 1,570 131 2008

SUNTRUST III NORTH CAROLINA

Butner, NC

423 273 422 273 422 695 58 2008

SUNTRUST III NORTH CAROLINA

Cary, NC

844 546 843 546 843 1,389 116 2008

SUNTRUST III NORTH CAROLINA

Chapel Hill, NC

535 346 534 346 534 880 73 2008

SUNTRUST III NORTH CAROLINA

Denton, NC

929 600 928 600 928 1,528 128 2008

SUNTRUST III NORTH CAROLINA

Erwin, NC

495 320 495 320 495 815 68 2008

SUNTRUST III NORTH CAROLINA

Greensboro, NC

594 384 594 384 594 978 82 2008

SUNTRUST III NORTH CAROLINA

Hudson, NC

482 312 482 312 482 794 66 2008

-164-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST III NORTH CAROLINA

Huntersville, NC

515 333 514 333 514 847 71 2008

SUNTRUST III NORTH CAROLINA

Kannapolis, NC

1,225 792 1,224 792 1,224 2,016 168 2008

SUNTRUST III NORTH CAROLINA

Kernersville, NC

629 407 628 407 628 1,035 86 2008

SUNTRUST III NORTH CAROLINA

Marshville, NC

346 224 345 224 345 569 47 2008

SUNTRUST III NORTH CAROLINA

Mocksville, NC

679 439 678 439 678 1,118 93 2008

SUNTRUST III NORTH CAROLINA

Monroe, NC

518 335 517 335 517 852 71 2008

SUNTRUST III NORTH CAROLINA

Monroe, NC

610 395 610 395 610 1,004 84 2008

SUNTRUST III NORTH CAROLINA

Norwood, NC

547 354 546 354 546 900 75 2008

-165-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST III NORTH CAROLINA

Raleigh, NC

1,417 916 1,415 916 1,415 2,332 195 2008

SUNTRUST III NORTH CAROLINA

Roxboro, NC

941 608 940 608 940 1,548 129 2008

SUNTRUST III NORTH CAROLINA

Spencer, NC

528 342 528 342 528 869 73 2008

SUNTRUST III NORTH CAROLINA

Wake Forest, NC

1,300 841 1,299 841 1,299 2,139 179 2008

SUNTRUST III NORTH CAROLINA

Youngsville, NC

259 167 259 167 259 426 36 2008

SUNTRUST III SOUTH CAROLINA

Anderson, SC

787 422 836 422 836 1,258 115 2008

SUNTRUST III SOUTH CAROLINA

Spartanburg, SC

518 278 550 278 550 828 76 2008

SUNTRUST III TENNESSEE

Chattanooga, TN

571 597 343 597 343 940 47 2008

-166-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST III TENNESSEE

Chattanooga, TN

748 783 449 783 449 1,232 62 2008

SUNTRUST III TENNESSEE

Chattanooga, TN

510 533 306 533 306 839 42 2008

SUNTRUST III TENNESSEE

Chattanooga, TN

684 716 411 716 411 1,127 56 2008

SUNTRUST III TENNESSEE

Cleveland, TN

337 353 203 353 203 556 28 2008

SUNTRUST III TENNESSEE

Johnson City, TN

110 115 66 115 66 180 9 2008

SUNTRUST III TENNESSEE

Jonesborough, TN

226 237 136 237 136 373 19 2008

SUNTRUST III TENNESSEE

Lake City, TN

550 576 330 576 330 907 45 2008

SUNTRUST III TENNESSEE

Lawrenceburg, TN

296 310 178 310 178 488 24 2008

SUNTRUST III TENNESSEE

Murfreesboro, TN

567 593 340 593 340 934 47 2008

SUNTRUST III TENNESSEE

Nashville, TN

929 973 558 973 558 1,531 77 2008

SUNTRUST III TENNESSEE

Nashville, TN

734 768 441 768 441 1,209 61 2008

SUNTRUST III TENNESSEE

Nashville, TN

697 730 419 730 419 1,148 58 2008

-167-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST III VIRGINIA

Alexandria, VA

1,778 1,518 1,370 1,518 1,370 2,888 188 2008

SUNTRUST III VIRGINIA

Arlington, VA

1,545 1,319 1,190 1,319 1,190 2,508 164 2008

SUNTRUST III VIRGINIA

Beaverdam, VA

320 273 246 273 246 520 34 2008

SUNTRUST III VIRGINIA

Franklin, VA

537 458 413 458 413 871 57 2008

SUNTRUST III VIRGINIA

Gloucester, VA

720 614 554 614 554 1,169 76 2008

SUNTRUST III VIRGINIA

Harrisonburg, VA

432 368 332 368 332 701 46 2008

SUNTRUST III VIRGINIA

Lightfoot, VA

392 335 302 335 302 637 42 2008

SUNTRUST III VIRGINIA

Madison Heights, VA

363 310 280 310 280 590 38 2008

SUNTRUST III VIRGINIA

Manassas, VA

2,023 1,727 1,558 1,727 1,558 3,285 214 2008

SUNTRUST III VIRGINIA

Mechanicsville, VA

562 479 433 479 433 912 59 2008

SUNTRUST III VIRGINIA

Nassawadox, VA

298 254 229 254 229 484 32 2008

SUNTRUST III VIRGINIA

Radford, VA

362 309 279 309 279 589 38 2008

-168-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST III VIRGINIA

Richmond, VA

1,389 1,186 1,070 1,186 1,070 2,257 147 2008

SUNTRUST III VIRGINIA

Richmond, VA

303 259 234 259 234 493 32 2008

SUNTRUST III VIRGINIA

Richmond, VA

885 755 681 755 681 1,437 94 2008

SUNTRUST III VIRGINIA

Richmond, VA

586 501 452 501 452 952 62 2008

SUNTRUST III VIRGINIA

Roanoke, VA

398 339 306 339 306 646 42 2008

SUNTRUST III VIRGINIA

Roanoke, VA

175 149 135 149 135 284 18 2008

SUNTRUST III VIRGINIA

South Boston, VA

839 716 646 716 646 1,362 89 2008

SUNTRUST III VIRGINIA

Spotsylvania, VA

1,330 1,136 1,025 1,136 1,025 2,160 141 2008

SUNTRUST III VIRGINIA

Virginia Beach, VA

654 558 504 558 504 1,062 69 2008

SYCAMORE COMMONS

Matthews, NC

48,382 12,500 31,265 106 12,500 31,371 43,871 2,249 2010

THE CENTER AT HUGH HOWELL

Tucker, GA

7,722 2,250 11,091 661 2,250 11,751 14,001 2,005 2007

-169-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

THE HIGHLANDS

Flower Mound, TX

9,745 5,500 9,589 103 5,500 9,692 15,192 1,613 2006

THE MARKET AT HILLIARD

Hilliard, OH

11,205 4,432 13,308 3,105 4,432 16,413 20,845 3,013 2005

THOMAS CROSSROADS

Newnan, GA

5,693 1,622 8,322 87 1,622 8,409 10,031 913 2009

TOMBALL TOWN CENTER

Tomball, TX

8,000 1,938 14,233 3,510 1,938 17,743 19,681 3,472 2005

TRIANGLE CENTER

Longview, WA

22,786 12,770 24,556 1,703 12,770 26,259 39,029 5,387 2005

TULSA HILLS SHOPPING CENTER

Tulsa, OK

29,727 8,000 42,272 70 8,000 42,342 50,342 2,605 2010

UNIVERSAL PLAZA

Lauderhill, FL

9,887 2,900 4,950 0 2,900 4,950 7,850 326 2010

UNIVERSITY OAKS SHOPPING CENTER

Round Rock, TX

22,459 7,250 25,326 4,027 7,250 29,353 36,603 1,674 2010

VENTURE POINT

Duluth, GA

25,818 10,400 12,887 (5,306 ) 10,400 7,580 17,980 190 2010

VICTORY LAKES TOWN CENTER

League City, TX

30,825 8,750 44,894 8,750 44,894 53,644 386 2011

-170-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

WARDS CROSSING

Lynchburg, VA

12,904 2,400 11,417 3 2,400 11,420 13,820 790 2010

WASHINGTON PARK PLAZA

Homewood, IL

30,600 6,500 33,912 (301 ) 6,500 33,612 40,112 5,285 2005

WHITE OAK CROSSING

Garner, NC

52,000 19,000 70,275 19,000 70,275 89,275 1,004 2011

WILLIS TOWN CENTER

Willis, TX

1,550 1,820 646 1,550 2,466 4,016 464 2005

WINCHESTER TOWN CENTER

Houston, TX

495 3,966 45 495 4,011 4,506 887 2005

WINDERMERE VILLAGE

Houston, TX

4,000 1,220 6,331 798 1,220 7,129 8,349 1,540 2005

WOODBRIDGE

Wylie, TX

16,280 7,823 7,823 7,823 1,161

WOODLAKE CROSSING

San Antonio, TX

15,575 3,420 14,153 1,571 3,420 15,724 19,144 1,144 2009

Office

11500 MARKET STREET

Jacinto City, TX

140 346 (35 ) (159 ) 105 187 292 4 2005

AMERICAN EXPRESS—GREENSBORO

Greensboro, NC

26,326 8,850 39,527 8,850 39,527 48,377 3,725 2009

-171-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

AMERICAN EXPRESS—SALT LAKE CITY

Salt Lake City, UT

22,900 9,000 45,415 9,000 45,415 54,415 4,218 2009

SBC CENTER

Hoffman Estates, IL

187,618 35,800 287,424 305 35,800 287,728 323,528 62,069 2007

AT&T—ST LOUIS

St Louis, MO

112,695 8,000 170,169 22 8,000 170,192 178,192 29,781 2007

AT&T CLEVELAND

Cleveland, OH

29,242 870 40,033 31 870 40,064 40,934 6,770 2005

BRIDGESIDE POINT OFFICE BLDG

Pittsburg, PA

17,325 1,525 28,609 1,525 28,609 30,134 6,091 2006

COMMONS DRIVE

Aurora, IL

3,663 1,600 5,746 2,690 1,600 8,436 10,036 1,185 2007

CRYSTAL LAKE MEDICAL

Crystal Lake, IL

2,343 5,972 29 2,343 6,001 8,344 328 2010

DAKOTA RIDGE MEDICAL

Littleton, CO

1,873 5,406 1,873 5,406 7,280 395 2010

DENVER HIGHLANDS

Highlands Ranch, CO

10,111 1,700 11,839 1,700 11,839 13,539 2,134 2006

DULLES EXECUTIVE PLAZA

Herndon, VA

68,750 15,500 96,083 3,137 15,500 99,221 114,721 20,201 2006

HOUSTON LAKES

Houston, TX

8,988 3,000 12,950 642 3,000 13,592 16,592 2,419 2006

-172-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

IDS CENTER

Minneapolis, MN

149,851 24,900 202,016 20,240 24,900 222,256 247,156 42,074 2007

KINROSS LAKES

Richfield, OH

10,065 825 14,639 50 825 14,689 15,514 2,568 2005

MCP ONE

Indianapolis, IN

5,832 451 2,861 451 2,861 3,311 384 2009

MCP TWO

Indianapolis, IN

12,450 1,990 9,820 76 1,990 9,896 11,886 1,608 2009

MCP THREE

Indianapolis, IN

11,700 2,251 7,178 133 2,251 7,311 9,561 511 2010

MIDLOTHIAN MEDICAL

Midlothian, VA

8,552 9,041 113 9,153 9,153 1,087 2009

REGIONAL ROAD

Greensboro, NC

8,679 950 10,501 122 950 10,623 11,573 2,000 2006

SANOFI AVENTIS

Bridgewater, NJ

190,000 16,900 192,987 2,621 16,900 195,608 212,508 19,981 2009

SANTEE—CIVIC CENTER

Santee, CA

12,023 17,838 413 18,251 18,251 3,193 2005

SUNTRUST OFFICE I FL

Bal Harbour, FL

1,135 5,700 2,417 (3 ) 5,700 2,414 8,114 361 2007

SUNTRUST OFFICE I FL

Bushnell, FL

171 315 363 (1 ) 315 363 678 54 2007

SUNTRUST OFFICE I FL

Melbourne, FL

311 1,260 662 (1 ) 1,260 661 1,921 99 2007

-173-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST OFFICE I GA

Douglas, GA

486 275 675 (0 ) 275 675 950 101 2007

SUNTRUST OFFICE I MD

Bethesda, MD

2,644 650 4,617 (2 ) 650 4,614 5,264 691 2007

SUNTRUST OFFICE I NC

Winston-Salem, NC

947 400 1,471 (1 ) 400 1,470 1,870 220 2007

SUNTRUST OFFICE I NC

Raleigh, NC

1,095 500 1,700 (1 ) 500 1,699 2,199 254 2007

SUNTRUST OFFICE I VA

Richmond, VA

3,817 1,360 6,272 (3 ) 1,360 6,269 7,629 938 2007

SUNTRUST II OFFICE GEORGIA

Atlanta, GA

4,289 2,625 4,355 (3 ) 2,625 4,352 6,977 638 2008

SUNTRUST III OFFICE FLORIDA

Gainesville, FL

1,313 1,667 457 1,667 457 2,124 63 2008

SUNTRUST III OFFICE FLORIDA

Holy Hill, FL

833 1,058 290 1,058 290 1,348 40 2008

SUNTRUST III OFFICE GEORGIA

Brunswick, GA

1,457 676 1,703 676 1,703 2,379 234 2008

-174-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SUNTRUST III OFFICE GEORGIA

Gainesville, GA

1,725 799 2,016 799 2,016 2,815 277 2008

UNITED HEALTH—CYPRESS

Cypress, CA

22,000 10,000 30,547 2 10,000 30,549 40,549 3,360 2008

UNITED HEALTH—FREDERICK

Frederick, MD

17,541 5,100 26,303 2 5,100 26,305 31,405 2,762 2008

UNTIED HEALTH—GREEN BAY

Green Bay, WI

28,430 4,250 45,725 23 4,250 45,748 49,998 4,803 2008

UNITED HEALTH—INDIANAPOLIS

Indianapolis, IN

16,545 3,500 24,248 2 3,500 24,250 27,750 2,546 2008

UNITED HEALTH—ONALASKA

Onalaska, WI

4,149 4,090 2,794 2 4,090 2,796 6,886 308 2008

UNITED HEALTH—WAUWATOSA

Wauwatosa, WI

10,050 1,800 14,930 2 1,800 14,932 16,732 1,568 2006

WASHINGTON MUTUAL—ARLINGTON

Arlington, TX

20,115 4,870 30,915 3 4,870 30,918 35,788 5,857 2007

-175-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

WORLDGATE PLAZA

Herndon, VA

59,950 14,000 79,048 3,475 14,000 82,523 96,523 13,899 2007

Apartment

14th STREET—UAB

Birmingham, AL

11,770 4,250 27,458 4,250 27,458 31,708 4,504 2007

BLOCK 121

Birmingham, AL

15,701 3,360 32,087 (150 ) 2,376 3,210 34,463 37,673 1,532 2010

BRAZOS RANCH APARTMENTS

Rosenberg, TX

15,246 4,000 22,246 4,000 22,246 26,246 2,529 2009

ENCINO CANYON APARTMENTS

San Antonio, TX

12,000 1,700 16,443 1,700 16,443 18,143 2,760 2007

FANNIN STREET STATION APARTMENTS

Houston, TX

31,820 24,000 30,200 24,000 30,200 54,200 2,332 2010

FIELDS APARTMENT HOMES

Bloomington, IN

18,700 1,850 29,783 1,850 29,783 31,633 5,382 2007

GROGANS LANDING APARTMENTS

The Woodlands, TX

9,705 4,380 10,533 1,894 4,380 12,427 16,807 1,357 2009

LANDINGS AT CLEARLAKE

Webster, TX

18,590 3,770 27,843 3,770 27,843 31,613 5,032 2007

-176-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

LEGACY AT ART QUARTER

Oklahoma City, OK

29,194 1,290 35,031 123 1,290 35,153 36,443 4,192 2008

LEGACY CORNER

Midwest City, OK

14,630 1,600 23,765 1,600 23,765 25,365 2,842 2008

LEGACY CROSSING

Oklahoma City, OK

24,400 1,110 29,297 91 1,110 29,388 30,498 3,472 2008

LEGACY WOODS

Edmond, OK

21,190 2,500 31,505 8 2,500 31,514 34,014 3,772 2007

NANTUCKET APARTMENTS

Loveland, OH

26,838 2,170 30,388 83 2,170 30,471 32,641 1,625 2010

OAK PARK

Dallas, TX

27,193 9,738 39,958 2,307 9,738 42,265 52,003 3,145 2009

OAK PARK II

Dallas, TX

2,165 8,499 8,499 8,499 2011

OAK PARK TRS

Dallas, TX

3,737 19,030 19,030 19,030 2011

PARKSIDE APARTMENTS

The Woodlands, TX

18,000 5,500 15,623 5,500 15,623 21,123 1,377 2009

SEVEN PALMS APARTMENTS

Webster, TX

18,750 3,550 24,348 5 3,550 24,353 27,903 4,052 2006

SOUTHGATE APARTMENTS

Louisville, KY

10,725 1,730 16,356 1,730 16,356 18,086 3,536 2007

STERLING RIDGE ESTATES

The Woodlands, TX

14,324 4,140 20,550 (46 ) 4,140 20,504 24,644 1,934 2009

-177-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

THE RADIAN (PENN)

Radian, PA

58,061 79,997 11,943 91,939 91,939 11,048 2007

UNIV HOUSE AT GAINESVILLE

Gainesville, FL

15,945 6,561 36,879 902 6,561 37,781 44,342 5,150 2007

UNIV HOUSE AT HUNTSVILLE

Huntsville, TX

13,325 1,351 26,308 1,230 1,351 27,538 28,888 4,190 2007

UNIV HOUSE AT LAFAYETTE

Lafayette, AL

9,306 16,357 1,692 18,049 18,049 2,713 2007

VILLAGES AT KITTY HAWK

Universal City, TX

11,550 2,070 17,397 11 2,070 17,408 19,478 3,099 2007

VILLAS AT SHADOW CREEK

Pearland, TX

16,117 3,690 24,142 176 3,690 24,318 28,008 2,908 2007

WATERFORD PLACE AT SHADOW CREEK

Pearland, TX

16,500 2,980 24,573 74 2,980 24,646 27,626 4,436 2007

WOODRIDGE APARTMENTS The Woodlands, TX

12,952 3,680 11,235 3,680 11,235 14,915 972 2009

Industrial

11500 MELROSE AVE -294 TOLLWAY

Franklin Park, IL

4,561 2,500 5,071 2,500 5,071 7,571 821 2006

-178-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

1800 BRUNING

Itasca, IL

10,156 10,000 7,971 83 10,000 8,053 18,053 1,494 2006

500 HARTLAND

Hartland, WI

5,860 1,200 7,459 1,200 7,459 8,659 1,413 2006

55th STREET

Kenosha, WI

7,351 1,600 11,115 1,600 11,115 12,715 2,105 2007

AIRPORT DISTRIB CENTER #10

Memphis, TN

2,042 600 2,861 (257 ) (1,668 ) 343 1,194 1,536 12 2007

AIRPORT DISTRIB CENTER #11

Memphis, TN

1,539 400 2,120 (169 ) (1,236 ) 231 884 1,114 2007

AIRPORT DISTRIB CENTER #15

Memphis, TN

1,203 200 1,651 (83 ) (970 ) 117 680 797 2007

AIRPORT DISTRIB CENTER #16

Memphis, TN

2,714 600 3,750 (254 ) (2,210 ) 346 1,541 1,887 2007

AIRPORT DISTRIB CENTER #18

Memphis, TN

1,007 200 1,317 (84 ) (738 ) 116 579 695 18 2007

AIRPORT DISTRIB CENTER #19

Memphis, TN

2,546 600 3,866 (257 ) (2,300 ) 343 1,566 1,909 2007

-179-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

AIRPORT DISTRIB CENTER #2

Memphis, TN

1,734 400 2,282 (169 ) (1,341 ) 231 941 1,172 2007

AIRPORT DISTRIB CENTER #4

Memphis, TN

1,287 300 1,662 (127 ) (978 ) 173 684 858 2007

AIRPORT DISTRIB CENTER #7

Memphis, TN

699 200 832 (85 ) (497 ) 115 335 450 2007

AIRPORT DISTRIB CENTER #8

Memphis, TN

448 100 630 (42 ) (374 ) 58 256 314 2007

AIRPORT DISTRIB CENTER #9

Memphis, TN

811 200 948 (88 ) (527 ) 112 421 534 19 2007

ANHEUSER BUSCH

Devens, MA

7,547 2,200 13,598 2,200 13,598 15,798 2,062 2007

ATLAS—BELVIDERE

Belvidere, IL

11,329 1,600 15,521 1,600 15,521 17,121 2,314 2007

ATLAS—CARTERSVILLE

Cartersville, GA

8,273 900 13,112 (39 ) 900 13,073 13,973 1,946 2007

ATLAS—DOUGLAS

Douglas, GA

3,432 75 6,681 75 6,681 6,756 994 2007

ATLAS—GAFFNEY

Gaffney, SC

3,350 950 5,114 950 5,114 6,064 761 2007

ATLAS—GAINESVILLE

Gainesville, GA

7,731 550 12,783 550 12,783 13,333 1,901 2007

ATLAS—PENDERGRASS

Pendergrass, GA

14,919 1,250 24,259 1,250 24,259 25,509 3,608 2007

-180-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

ATLAS—PIEDMONT

Piedmont, SC

13,563 400 23,113 7 400 23,120 23,520 3,439 2007

ATLAS—ST PAUL

St. Paul, MN

8,226 3,890 10,093 3,890 10,093 13,983 1,501 2007

ATLAS-BROOKLYN PARK

Brooklyn Park, MN

7,407 2,640 8,934 2,640 8,934 11,574 1,329 2007

ATLAS-NEW ULM

New Ulm, MN

6,015 900 9,359 900 9,359 10,259 1,394 2007

ATLAS-ZUMBROTA

Zumbrota, MN

10,242 1,300 16,437 1,300 16,437 17,737 2,445 2006

BAYMEADOW—GLEN BURNIE

Glen Burnie, MD

13,824 1,225 23,407 24 1,225 23,431 24,656 4,168 2006

C&S—ABERDEEN

Aberdeen, MD

22,720 4,650 33,276 (10 ) 13 4,640 33,289 37,929 5,825 2006

C&S—BIRMINGHAM

Birmingham, AL

25,512 3,400 40,373 3,400 40,373 43,773 4,945 2008

C&S—NORTH HATFIELD

Hatfield, MA

20,280 4,800 30,103 14 4,800 30,117 34,917 5,270 2006

C&S—SOUTH HATFIELD

Hatfield, MA

10,000 2,500 15,251 11 2,500 15,262 17,762 2,671 2006

C&S—WESTFIELD

Westfield, MA

29,500 3,850 45,906 13 3,850 45,919 49,769 8,036 2006

CLARION

Clarion, IA

3,172 87 4,790 64 87 4,854 4,941 862 2007

-181-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

COLOMA

Coloma, MI

10,017 410 17,110 768 410 17,878 18,288 2,667 2006

DEER PARK SEACO

Deer Park, TX

2,965 240 5,271 240 5,271 5,511 999 2007

DELP DISTRIBUTION CENTER #2

Memphis, TN

1,623 280 2,282 (118 ) (1,337 ) 162 945 1,107 21 2007

DELP DISTRIBUTION CENTER #5

Memphis, TN

1,623 390 2,050 (165 ) (1,172 ) 225 878 1,103 2007

DELP DISTRIBUTION CENTER #8

Memphis, TN

1,399 760 1,388 (340 ) (862 ) 420 525 945 2006

DORAL—WAUKESHA

Waukesha, WI

1,364 240 2,013 240 2,013 2,253 381 2006

HASKELL-ROLLING PLAINS FACILITY

Haskell, TX

45 19,733 45 19,733 19,778 2,754 2008

HOME DEPOT—LAKE PARK

Valdosta, GA

15,469 1,350 24,770 4 1,350 24,774 26,124 2,601 2008

HOME DEPOT—MACALLA

MaCalla, AL

17,094 2,800 26,067 4 2,800 26,071 28,871 2,741 2008

-182-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

HUDSON CORRECTIONAL FACILITY

Hudson, CO

1,382 93,137 1,382 93,137 94,520 8,465 2009

IMAGINE AVONDALE

Avondale, AZ

1,195 5,731 1,195 5,731 6,926 408 2010

IMAGINE COOLIDGE

Coolidge, AZ

2,260 3,895 (1,490 ) 1,017 770 4,913 5,683 303 2010

IMAGINE COOLIDGE

II Coolidge, AZ

1,490 4,857 1,490 4,857 6,347 37 2011

IMAGINE DISCOVERY

Baltimore, MD

590 7,117 590 7,117 7,707 506 2010

IMAGINE FIRESTONE

Firestone, CO

680 6,439 680 6,439 7,119 458 2010

IMAGINE HOPE LAMOND

Washington, DC

775 9,706 775 9,706 10,481 688 2010

IMAGINE INDIGO RANCH

Colorado Springs, CO

1,150 7,304 1,150 7,304 8,454 519 2010

IMAGINE TOWN CENTER

Palm Coast, FL

1,175 7,309 1,909 1,175 9,218 10,393 529 2010

INDUSTRIAL DRIVE

Horican, WI

3,709 200 6,812 200 6,812 7,012 1,232 2007

KATO/MILMONT

Fremont, CA

2,340 5,460 2,340 5,460 7,800 2011

-183-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

KINSTON

Kinston, NC

8,930 460 14,837 460 14,837 15,297 2,378 2006

KIRK ROAD

St. Charles, IL

7,863 2,200 11,413 42 2,200 11,455 13,655 2,168 2007

LIBERTYVILLE ASSOCIATES

Libertyville, IL

14,807 3,600 20,563 9 3,600 20,571 24,171 3,538 2005

MOUNT ZION ROAD

Lebanon, IN

24,632 2,570 41,667 2,570 41,667 44,237 7,169 2007

NORTH POINTE ONE

Hanahan, SC

1,963 14,588 1,963 14,588 16,552 764 2011

NORTH POINTE PARK

Hanahan, SC

2,350 2,350 2,350 2011

OTTAWA

Ottawa, IL

1,768 200 2,905 200 2,905 3,105 532 2007

SCHNEIDER ELECTRIC

Loves Park, IL

11,000 2,150 14,720 59 2,150 14,779 16,929 2,491 2007

SOUTHWIDE INDUSTRIAL CENTER #5

Memphis, TN

392 122 425 (52 ) (255 ) 70 171 241 2007

SOUTHWIDE INDUSTRIAL CENTER #6

Memphis, TN

1,007 248 1,361 (105 ) (805 ) 143 557 700 1 2007

-184-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

SOUTHWIDE INDUSTRIAL CENTER #7

Memphis, TN

2,014 483 2,792 (202 ) (1,649 ) 281 1,143 1,424 4 2007

SOUTHWIDE INDUSTRIAL CENTER #8

Memphis, TN

196 42 286 (17 ) (169 ) 24 117 142 2007

STONE FORT DISTRIB CENTER #1

Chattanooga, TN

6,770 1,910 9,264 (803 ) (5,529 ) 1,107 3,735 4,842 2007

STONE FORT DISTRIB CENTER #4

Chattanooga, TN

1,399 490 1,782 (224 ) (1,126 ) 266 656 922 2006

THERMO PROCESS SYSTEMS

Sugar Land, TX

7,681 1,202 11,995 1,202 11,995 13,197 2,601 2007

TRI-STATE HOLDINGS I

Wood Dale, IL

4,665 4,700 3,973 4,700 3,973 8,673 716 2007

TRI-STATE HOLDINGS II

Houston, TX

6,372 1,630 11,252 1,630 11,252 12,882 1,936 2007

TRI-STATE HOLDINGS III

Mosinee, WI

4,334 650 8,083 650 8,083 8,733 1,391 2007

UNION VENTURE

West Chester, OH

34,420 4,600 54,292 4,600 54,292 58,892 7,923 2007

UPS E-LOGISTICS

Elizabethtown, KY

9,247 950 18,453 950 18,453 19,403 2,798 2006

-185-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

WESTPORT—MECHANICSBURG

Mechanicsburg, PA

4,029 1,300 6,185 486 1,300 6,671 7,971 1,216 2006

Hotel

ALOFT CHAPEL HILL

Chapel Hill, NC

6,484 16,478 45 16 6,529 16,494 23,023 1,422 2010

COMFORT INN—CROSS CREEK

Fayetteville, NC

571 8,789 4,042 571 12,832 13,403 3,296 2007

COURTYARD BY MARRIOTT QUORUM

Addison, TX

18,860 4,000 26,141 2,041 4,000 28,183 32,183 5,578 2007

COURTYARD BY MARRIOTT

Ann Arbor, MI

11,999 4,989 18,988 4,105 4,989 23,093 28,083 5,047 2007

COURTYARD BY MARRIOTT DUNN LORING-FAIRFAX

Vienna, VA

30,810 12,100 40,242 2,249 12,100 42,491 54,591 9,691 2007

COURTYARD—DOWNTOWN AT UAB

Birmingham, AL

6,378 20,810 1,525 22,335 22,335 5,380 2008

COURTYARD—FORT MEADE AT NBP

Annapolis Junction, MD

14,400 1,611 22,622 1,544 1,611 24,166 25,777 5,266 2008

COURTYARD BY MARRIOTT -WEST LANDS END

Fort Worth, TX

7,550 1,500 13,416 959 1,500 14,375 15,875 3,180 2007

-186-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

COURTYARD—FT WORTH

Fort Worth, TX

14,215 774 45,820 1,479 774 47,299 48,073 10,604 2008

COURTYARD BY MARRIOTT

Harlingen, TX

6,790 1,600 13,247 2,993 1,600 16,240 17,840 3,838 2007

COURTYARD BY MARRIOTT—NORTHWEST

Houston, TX

7,129 1,428 15,085 1,474 1,428 16,558 17,986 3,787 2007

COURTYARD BY MARRIOTT—WESTCHASE

Houston, TX

16,680 4,400 22,626 3,023 4,400 25,649 30,049 5,055 2007

COURTYARD BY MARRIOTT WEST UNIVERSITY

Houston, TX

10,980 2,200 16,408 1,748 2,200 18,156 20,356 3,729 2007

COURTYARD BY MARRIOTT—COUNTRY CLUB PLAZA

Kansas City, MO

8,598 3,426 16,349 495 3,426 16,844 20,270 4,515 2007

COURTYARD BY MARRIOTT

Lebanon, NJ

10,320 3,200 19,009 2,328 3,200 21,337 24,537 4,697 2007

COURTYARD BY MARRIOTT

Houston, TX

5,272 12,778 (1,223 ) (2,146 ) 4,048 10,632 14,681 2007

COURTYARD—NEWARK ELIZABETH

Elizabeth, NJ

9,737 35,177 2,492 37,670 37,670 8,822 2008

-187-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

COURTYARD—PITTSBURGH DOWNTOWN

Pittsburgh, PA

16,916 2,700 33,086 1,866 2,700 34,951 37,651 2,328 2010

COURTYARD—PITTSBURGH WEST HOME

Pittsburgh, PA

8,220 1,500 14,364 471 1,500 14,835 16,335 1,023 2010

COURTYARD—RICHMOND

Richmond, VA

11,800 2,173 19,584 2,173 19,584 21,757 4,371 2007

COURTYARD BY MARRIOTT—ROANOKE AIRPORT

Roanoke, VA

14,380 3,311 22,242 2,370 3,311 24,612 27,922 4,985 2007

COURTYARD BY MARRIOTT SEATTLE—FEDERAL WAY

Federal Way, WA

22,830 7,700 27,167 1,594 7,700 28,761 36,461 5,535 2007

COURTYARD BY MARRIOTT CHICAGO- ST.CHARLES St.

Charles, IL

1,685 9,355 (725 ) (5,315 ) 960 4,040 5,000 2007

COURTYARD BY MARRIOTT—WILLIAM CENTER

Tucson, AZ

16,030 4,000 20,942 3,212 4,000 24,154 28,154 5,307 2007

COURTYARD BY MARRIOTT

Wilmington, NC

2,397 18,560 3,355 2,397 21,916 24,313 4,509 2007

-188-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

COURTYARD—WEST PALM AIRPORT

5,917 1,900 8,703 950 1,900 9,653 11,553 653 2010

Palm Coast, FL

DOUBLETREE—ATLANTA GALLERIA

Alpharetta, GA

6,116 1,082 20,397 1,736 1,082 22,133 23,214 5,353 2008

DOUBLETREE—WASHINGTON DC

Washington, DC

26,398 25,857 56,964 3,016 25,857 59,979 85,836 12,162 2008

EMBASSY SUITES—BALTIMORE

Hunt Valley, MD

12,661 2,429 38,927 4,569 2,429 43,497 45,926 10,440 2008

FAIRFIELD INN

Ann Arbor, MI

1,981 6,353 563 1,981 6,916 8,897 1,904 2007

FAIRMONT—DALLAS

Dallas, TX

42,500 8,700 60,634 8,700 60,634 69,334 1,241 2011

HAMPTON INN SUITES—DENVER

Colorado Springs, CO

7,216 6,144 26,472 1,205 6,144 27,676 33,820 6,220 2008

HAMPTON INN ATLANTA—PERIMETER CENTER

Atlanta, GA

8,294 2,768 14,072 (1,067 ) (7,273 ) 1,701 6,799 8,500 2007

-189-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

HAMPTON INN BALTIMORE-INNER HARBOR

Baltimore, MD

13,700 1,700 21,067 1,016 1,700 22,083 23,783 4,260 2007

HAMPTON INN RALEIGH-CARY

Cary, NC

4,634 2,268 10,503 (55 ) (1,052 ) 2,213 9,451 11,664 2007

HAMPTON INN UNIVERSITY PLACE

Charlotte, NC

3,803 3,509 11,335 (1,219 ) (5,625 ) 2,290 5,710 8,000 2,874 2007

HAMPTON INN SUITES DULUTH-GWINNETT

Duluth, GA

9,408 488 12,991 (90 ) (3,888 ) 398 9,102 9,500 2007

HAMPTON INN WHITE PLAINS-TARRYTOWN

Elmsford, NY

15,354 3,200 26,160 5,405 3,200 31,565 34,765 6,021 2007

HAMPTON INN

Jacksonville, NC

2,753 3,782 (69 ) 504 2,683 4,287 6,970 2007

HGI—BOSTON BURLINGTON

Burlington, MA

5,871 4,095 25,556 2,436 4,095 27,992 32,087 5,992 2008

HGI—COLORADO SPRINGS

Colorado Springs, CO

1,400 17,522 2,352 1,400 19,874 21,274 2008

HGI—SAN ANTONIO AIRPORT

San Antonio, TX

6,085 1,498 19,484 (516 ) (10,965 ) 981 8,519 9,500 4,607 2008

-190-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

HGI—WASHINGTON DC

Washington, DC

59,583 18,800 64,359 3,280 18,800 67,639 86,439 14,819 2008

HILTON GARDEN INN TAMPA YBOR

Tampa, FL

9,460 2,400 16,159 1,528 2,400 17,687 20,087 3,493 2007

HILTON GARDEN INN—AKRON

Akron, OH

6,421 900 11,556 (381 ) 900 11,175 12,075 2,795 2007

HILTON GARDEN INN ALBANY AIRPORT

Albany, NY

12,050 1,645 20,263 4,144 1,645 24,407 26,052 5,097 2007

HILTON GARDEN INN ATLANTA WINWARD

Alpharetta, GA

10,309 1,030 18,206 (251 ) (6,985 ) 779 11,221 12,000 2007

HILTON GARDEN INN

Evanston, IL

19,560 2,920 27,995 1,840 2,920 29,835 32,755 5,824 2007

HILTON GARDEN INN RALEIGH -DURHAM

Raleigh, NC

7,818 2,754 26,050 4,446 2,754 30,496 33,250 5,906 2007

HILTON GARDEN INN

Westbury, NY

21,680 8,900 25,156 3,884 8,900 29,039 37,939 5,762 2007

HILTON GARDEN INN

Wilmington, NC

5,160 6,354 10,328 253 6,354 10,581 16,935 3,162 2007

-191-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

HILTON GARDEN INN HARTFORD NORTH

Windsor, CT

10,192 5,606 13,892 4,608 5,606 18,500 24,106 3,469 2007

HILTON GARDEN INN PHOENIX

Phoenix, AZ

5,114 57,105 691 5,114 57,796 62,910 11,848 2008

HILTON—UNIVERSITY OF FLORIDA

Gainesville, FL

27,775 50,407 5,562 55,969 55,969 12,701 2007

HOLIDAY INN EXPRESS—CLEARWATER GATEWAY

Clearwater, FL

2,283 6,202 (2,753 ) 2,283 3,448 5,731 117 2007

HOLIDAY INN HARMON MEADOW SECAUCUS

Secaucus, NJ

23,291 1 9,443 1 32,734 32,736 6,760 2007

HOMEWOOD—HOUSTON GALLERIA

Houston, TX

9,415 1,655 30,587 502 1,655 31,089 32,744 8,044 2008

HOMEWOOD SUITES

Albuquerque, NM

10,160 2,400 18,071 2,790 2,400 20,861 23,261 5,116 2007

HOMEWOOD SUITES

Baton Rouge, LA

12,930 4,300 15,629 2,648 4,300 18,277 22,577 4,406 2007

HOMEWOOD SUITES

Cary, NC

12,511 1,478 19,404 4,998 1,478 24,402 25,880 5,761 2007

-192-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

HOMEWOOD SUITES HOUSTON - CLEARLAKE

Houston, TX

7,089 1,235 12,655 (262 ) (3,307 ) 974 9,348 10,322 2007

HOMEWOOD SUITES

Durham, NC

7,803 2,403 10,441 (709 ) (4,135 ) 1,694 6,306 8,000 2007

HOMEWOOD SUITES

Lake Mary, FL

9,757 721 9,592 (221 ) (3,991 ) 500 5,601 6,102 2007

HOMEWOOD SUITES METRO CENTER

Phoenix, AZ

6,213 2,684 9,740 (1,275 ) (5,970 ) 1,409 3,770 5,179 35 2007

HOMEWOOD SUITES

Princeton, NJ

14,300 3,203 21,300 427 3,203 21,726 24,929 5,412 2007

HOMEWOOD SUITES CRABTREE VALLEY

Raleigh, NC

12,631 2,194 21,292 3,198 2,194 24,490 26,684 5,178 2007

HOMEWOOD SUITES CLEVELAND SOLON

Solon, OH

5,490 1,900 10,757 1,700 1,900 12,457 14,357 3,067 2007

HOMEWOOD SUITES COLORADO SPRINGS NORTH

Colorado Springs, CO

7,830 2,900 14,011 2,606 2,900 16,617 19,517 4,447 2007

HYATT REGENCY—OC

Orange County, CA

65,000 18,688 93,384 24,699 18,688 118,083 136,771 19,669 2008

-193-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

HYATT—BOSTON/MEDFORD

Medford, MA

8,142 2,766 29,141 283 2,766 29,424 32,190 7,511 2008

MARRIOTT—ATL CENTURY CENTER

Atlanta, GA

9,628 36,571 2,840 39,411 39,411 11,197 2008

MARRIOTT—CHICAGO—MED DIST UIC

Chicago, IL

7,896 8,831 17,911 5,047 8,831 22,958 31,789 5,732 2008

MARRIOTT—CHARLESTON

Charleston, SC

17,752 26,647 26,647 26,647 1,877 2008

MARRIOTT—DALLAS

Dallas, TX

30,553 6,300 45,158 11,432 6,300 56,590 62,890 3,368 2010

MARRIOTT—NAPA VALLEY

Napa Valley, CA

40,000 14,800 57,223 14,800 57,223 72,023 883 2011

MARRIOTT—WOODLANDS WATERWAY

Woodlands, TX

77,897 5,500 98,886 24,389 5,500 123,275 128,775 23,055 2007

MARRIOTT—WEST DES MOINES

Des Moines, IA

10,976 3,410 15,416 2,531 3,410 17,947 21,357 1,073 2010

QUALITY SUITES Charleston, SC

10,159 1,331 13,709 13,502 1,331 27,211 28,543 3,406 2007

-194-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

RESIDENCE INN—BALTIMORE

Baltimore, MD

40,040 55,410 3,764 59,175 59,175 12,897 2008

RESIDENCE INN

Brownsville, TX

6,900 1,700 12,629 1,085 1,700 13,714 15,414 2,909 2007

RESIDENCE INN—CAMBRIDGE

Cambridge, MA

26,726 10,346 72,735 712 10,346 73,447 83,792 15,298 2008

RESIDENCE INN SOUTH BRUNSWICK-CRANBURY

Cranbury, NJ

10,000 5,100 15,368 2,547 5,100 17,916 23,016 4,073 2007

RESIDENCE INN CYPRESS—LOS ALAMITS

Cypress, CA

20,650 9,200 25,079 3,280 9,200 28,359 37,559 6,509 2007

RESIDENCE INN DFW AIRPORT NORTH

Dallas-Fort Worth, TX

9,560 2,800 14,782 791 2,800 15,573 18,373 3,245 2007

RESIDENCE INN PARK CENTRAL

Dallas , TX

8,970 2,600 17,322 2,781 2,600 20,102 22,702 4,805 2007

-195-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

RESIDENCE INN SOMERSET-FRANKLIN

Franklin , NJ

9,890 3,100 14,322 2,243 3,100 16,564 19,664 3,738 2007

RESIDENCE INN

Hauppauge, NY

10,810 5,300 14,632 2,263 5,300 16,895 22,195 3,824 2007

RESIDENCE INN WESTCHASE

Westchase, TX

12,550 4,300 16,969 863 4,300 17,832 22,132 3,731 2007

RESIDENCE INN WEST UNIVERSITY

Houston, TX

13,100 3,800 18,834 618 3,800 19,452 23,252 4,148 2007

RESIDENCE INN NASHVILLE AIRPORT

Nashville, TN

12,120 3,500 14,147 1,662 3,500 15,809 19,309 3,357 2007

RESIDENCE INN—POUGHKEEPSIE

Poughkeepsie, NY

8,109 1,003 24,590 595 1,003 25,185 26,188 5,872 2008

RESIDENCE INN ROANOKE AIRPORT

Roanoke, VA

5,800 500 9,499 238 500 9,736 10,236 2,382 2007

RESIDENCE INN WILLIAMS CENTRE

Tucson, AZ

12,770 3,700 17,601 521 3,700 18,122 21,822 3,964 2007

-196-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III

Real Estate and Accumulated Depreciation

(Dollar amounts in thousands)

December 31, 2011

Initial Cost (A) Gross amount at which carried at end of period
Encumbrance Land Buildings and
Improvements
Adjustments
to Land
Basis

(C)
Adjustments
to Basis (C)
Land and
Improvements
Buildings and
Improvements (D)
Total (D,E) Accumulated
Depreciation (D,F)
Date of
Completion
of
Construction
or
Acquisition

RESIDENCE INN—NEWARK ELIZABETH

Elizabeth, NJ

10,297 41,096 2,101 43,197 43,197 10,370 2008

SPRINGHILL SUITES

Danbury, CT

9,130 3,200 14,833 1,364 3,200 16,198 19,398 3,066 2007

Balance

5,770,595 1,955,409 8,064,150 (16,772 ) 401,452 1,938,637 8,465,602 10,404,239 1,301,899

-197-


Table of Contents

INLAND AMERICAN REAL ESTATE TRUST, INC.

(A Maryland Corporation)

Schedule III (continued)

Real Estate and Accumulated Depreciation

December 31, 2011

(Dollar amounts in thousands)

Notes:

(A) The initial cost to the Company represents the original purchase price of the property, including amounts incurred subsequent to acquisition which were contemplated at the time the property was acquired.

(B) The aggregate cost of real estate owned at December 31, 2011 for Federal income tax purposes was approximately $11,048,124 (unaudited).

(C) Cost capitalized subsequent to acquisition includes payments under master lease agreements as well as additional tangible costs associated with investment properties, including any earnout of tenant space.

(D) Reconciliation of real estate owned:

2011 2010 2009

Balance at January 1,

$ 10,295,107 9,551,426 8,216,942

Acquisitions and capital improvements

433,410 1,058,837 1,378,465

Intangible assets

4,550 (73,901 ) (81,052 )

Intangible liabilities

6,846 10,916 37,071

Sales

(335,674 ) (252,171 )

Balance at December 31,

$ 10,404,239 10,295,107 9,551,426

(E) Reconciliation of accumulated depreciation:

Balance at January 1,

$ 1,038,829 717,547 406,235

Depreciation expense

263,070 321,282 311,312

Balance at December 31,

$ 1,301,899 1,038,829 717,547

(F) Depreciation is computed based upon the following estimated lives:

Buildings and improvements

30 years

Tenant improvements

Life of the lease

Furniture, fixtures & equipment

5-15 years

-198-


Table of Contents

Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

Not applicable.

Item 9A. Controls and Procedures

As required by Rule 13a-15(b) and Rule 15d-15(b) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), our management, including our principal executive officer and our principal financial officer evaluated as of December 31, 2011, the effectiveness of our disclosure controls and procedures as defined in Exchange Act Rules 13a-15(e) and Rule 15d-15(e). Based on that evaluation, our principal executive officer and our principal financial officer concluded that our disclosure controls and procedures, as of December 31, 2011, were effective for the purpose of ensuring that information required to be disclosed by us in this report is recorded, processed, summarized and reported within the time periods specified by the rules and forms of the Exchange Act and is accumulated and communicated to management, including the principal executive officer and our principal financial officer as appropriate to allow timely decisions regarding required disclosures.

Management’s Annual Report on Internal Control Over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rules 13a-15(f) and 15d-15(f). Our management, including our principal executive officer and principal financial officer, evaluated as of December 31, 2011, the effectiveness of our internal control over financial reporting based on the framework in “Internal Control-Integrated Framework” issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on its evaluation, our management has concluded that we maintained effective internal control over financial reporting as of December 31, 2011.

This annual report does not include an attestation report of the Company’s independent registered public accounting firm regarding internal control over financial reporting. Management’s report was not subject to attestation by the Company’s independent registered public accounting firm pursuant to permanent deferral of the Securities and Exchange Commission that permit the Company to provide only management’s report in this annual report.

Changes in Internal Control over Financial Reporting

There has been no change in our internal control over financial reporting during the fourth quarter of 2011 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Item 9B. Other Information

None.

-199-


Table of Contents

Part III

Item 10. Directors, Executive Officers and Corporate Governance.

The information required by this Item will be presented in our definitive proxy statement for the 2012 annual meeting of stockholders, which is expected to be filed with the Securities and Exchange Commission no later than April 29, 2012, and is incorporated herein by reference.

Code of Ethics

We have adopted a code of ethics applicable to our directors, officers and employees, which is available on our website free of charge at http://www.inlandamerican.com . We will provide the code of ethics free of charge upon request to our customer relations group.

Item 11. Executive Compensation

The information required by this Item will be presented in our definitive proxy statement for the 2012 annual meeting of stockholders, which is expected to be filed with the Securities and Exchange Commission no later than April 29, 2012, and is incorporated herein by reference.

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.

The information required by this Item will be presented in our definitive proxy statement for the 2012 annual meeting of stockholders, which is expected to be filed with the Securities and Exchange Commission no later than April 29, 2012, and is incorporated herein by reference.

Item 13. Certain Relationships and Related Transactions, and Director Independence.

The information required by this Item will be presented in our definitive proxy statement for the 2012 annual meeting of stockholders, which is expected to be filed with the Securities and Exchange Commission no later than April 29, 2012, and is incorporated herein by reference.

Item 14. Principal Accounting Fees and Services.

The information required by this Item will be presented in our definitive proxy statement for the 2012 annual meeting of stockholders, which is expected to be filed with the Securities and Exchange Commission no later than April 29, 2012, and is incorporated herein by reference.

-200-


Table of Contents

Part IV

Item 15. Exhibits and Financial Statement Schedules

(a) List of documents filed:

(1) Financial Statements:

Report of Independent Registered Public Accounting Firm

The consolidated financial statements of the Company are set forth in the report in Item 8.

(2) Financial Statement Schedules:

Financial statement schedule for the year ended December 31, 2011 is submitted herewith.

Real Estate and Accumulated Depreciation (Schedule III)

(3) Exhibits:

The list of exhibits filed as part of this Annual Report is set forth on the Exhibit Index attached hereto.

(b) Exhibits:

The exhibits filed in response to Item 601 of Regulation S-K are listed on the Exhibit Index attached hereto.

(c) Financial Statement Schedules

All schedules other than those indicated in the index have been omitted as the required information is inapplicable or the information is presented in the consolidated financial statements or related notes.

-201-


Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

INLAND AMERICAN REAL ESTATE TRUST, INC.

/s/ Brenda G. Gujral

By:

Brenda G. Gujral
President and Director

Date:

March 8, 2012

Pursuant to the requirements of the Securities Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

Signature

Title

Date

By:

/s/ Robert D. Parks

Director and chairman of the board March 8, 2012
Name: Robert D. Parks
By:

/s/ Brenda G. Gujral

Director and president (principal executive officer) March 8, 2012
Name: Brenda G. Gujral
By:

/s/ Jack Potts

Treasurer and principal financial officer March 8, 2012
Name: Jack Potts
By:

/s/ Anna N. Fitzgerald

Principal accounting officer March 8, 2012
Name: Anna N. Fitzgerald
By:

/s/ J. Michael Borden

Director March 8, 2012
Name: J. Michael Borden
By:

/s/ Thomas F. Meagher

Director March 8, 2012
Name: Thomas F. Meagher
By:

/s/ Paula Saban

Director March 8, 2012
Name: Paula Saban
By:

/s/ William J. Wierzbicki

Director March 8, 2012
Name: William J. Wierzbicki
By:

/s/ Thomas F. Glavin

Director March 8, 2012
Name: Thomas F. Glavin

-202-


Table of Contents

EXHIBIT INDEX

EXHIBIT
NO.

DESCRIPTION

3.1 Sixth Articles of Amendment and Restatement of Inland American Real Estate Trust, Inc. (incorporated by reference to Exhibit 3.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on August 26, 2010)
3.2 Amended and Restated Bylaws of Inland American Real Estate Trust, Inc., effective as of April 1, 2008 (incorporated by reference to Exhibit 3.2 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on April 1, 2008), as amended by the Amendment to the Amended and Restated Bylaws of Inland American Real Estate Trust, Inc., effective as of January 20, 2009 (incorporated by reference to Exhibit 3.2 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on January 23, 2009)
4.1 Second Amended and Restated Distribution Reinvestment Plan (incorporated by reference to Exhibit 4.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on September 23, 2010)
4.2 Statement regarding restrictions on transferability of shares of common stock (to appear on stock certificate or to be sent upon request and without charge to stockholders issued shares without certificates) (incorporated by reference to Exhibit 4.4 to the Registrant’s Amendment No. 1 to Form S-11 Registration Statement, as filed by the Registrant with the SEC on July 31, 2007 (file number 333-139504))
10.1 First Amended and Restated Business Management Agreement, dated as of July 30, 2007, by and between Inland American Real Estate Trust, Inc. and Inland American Business Manager & Advisor, Inc. (incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on August 3, 2009)
10.2.1 Master Management Agreement, dated as of August 31, 2005, by and between Inland American Real Estate Trust, Inc. and Inland American Retail Management LLC (incorporated by reference to Exhibit 10.2.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on September 7, 2005), as amended by the First Amendment to Master Management Agreement, dated September 10, 2008 (incorporated by reference to Exhibit 10.2 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on September 16, 2008) and the Second Amendment to Master Management Agreement, dated December 30, 2010 (incorporated by reference to Exhibit 10.4 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on January 4, 2011)
10.2.2 Master Management Agreement, dated as of August 31, 2005, by and between Inland American Real Estate Trust, Inc. and Inland American Apartment Management LLC (incorporated by reference to Exhibit 10.2.2 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on September 7, 2005), as amended by the First Amendment to Master Management Agreement, dated September 10, 2008 (incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on September 16, 2008) and the Second Amendment to Master Management Agreement, dated December 30, 2010 (incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on January 4, 2011)
10.2.3 Master Management Agreement, dated as of August 31, 2005, by and between Inland American Real Estate Trust, Inc. and Inland American Industrial Management LLC (incorporated by reference to Exhibit 10.2.3 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on September 7, 2005), as amended by the First Amendment to Master Management Agreement, dated September 10, 2008 (incorporated by reference to Exhibit 10.4 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on September 16, 2008) and the Second Amendment to Master Management Agreement, dated December 30, 2010 (incorporated by reference to Exhibit 10.2 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on January 4, 2011)

-203-


Table of Contents
EXHIBIT
NO.

DESCRIPTION

10.2.4 Master Management Agreement, dated as of August 31, 2005, by and between Inland American Real Estate Trust, Inc. and Inland American Office Management LLC (incorporated by reference to Exhibit 10.2.4 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on September 7, 2005), as amended by the First Amendment to Master Management Agreement, dated September 10, 2008 (incorporated by reference to Exhibit 10.3 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on September 16, 2008) and the Second Amendment to Master Management Agreement, dated December 30, 2010 (incorporated by reference to Exhibit 10.3 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on January 4, 2011)
10.2.5 Master Management Agreement and Property Management Agreement Extension Agreement, dated as of December 29, 2011, by and between Inland American Real Estate Trust, Inc. and Inland American Apartment Management LLC, Inland American Industrial Management LLC, Inland American Office Management LLC and Inland American Retail Management LLC (incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on December 29, 2011)
10.3 First Amended and Restated Property Acquisition Agreement, dated as of July 30, 2007, by and between Inland American Real Estate Trust, Inc. and Inland American Real Estate Acquisitions, Inc. (incorporated by reference to Exhibit 10.3.1 to the Registrant’s Amendment No. 1 to Form S-11 Registration Statement, as filed by the Registrant with the SEC on July 31, 2007 (file number 333-139504))
10.4 Form of Indemnification Agreement (previously filed and incorporated by reference to Exhibit 10.5 to the Registrant’s Amendment No. 4 to Form S-11 Registration Statement, as filed by the Registrant with the SEC on August 18, 2005 (file number 333-122743))
10.5 Indemnity Agreement, dated as of June 9, 2008, by Inland American Real Estate Trust, Inc. in favor of and for the benefit of Inland Real Estate Acquisitions, Inc. (incorporated by reference to Exhibit 10.177 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on June 13, 2008)
10.6 Amended and Restated Independent Director Stock Option Plan (incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on July 26, 2010)
10.7 Articles of Association of Oak Real Estate Association by and among Inland Real Estate Corporation, Inland Real Estate Trust, Inc., Inland Western Retail Real Estate Trust, Inc. and Inland American Real Estate Trust, Inc., dated September 29, 2006 (incorporated by reference to Exhibit 10.139 to the Registrant’s Quarterly Report on Form 10-Q, as filed by the Registrant with the SEC on November 7, 2006)
10.8 Operating Agreement of Oak Property and Casualty L.L.C. by and among Inland Real Estate Corporation, Inland Retail Real Estate Trust, Inc., Inland Western Retail Real Estate Trust, Inc. and Inland American Real Estate Trust, Inc, dated September 29, 2006 (incorporated by reference to Exhibit 10.140 to the Registrant’s Quarterly Report on Form 10-Q, as filed by the Registrant with the SEC on November 7, 2006)
10.9 Oak Property and Casualty L.L.C. Membership Participation Agreement by and among Inland Real Estate Corporation, Inland Retail Real Estate Trust, Inc., Inland Western Retail Real Estate Trust, Inc., Inland American Real Estate Trust, Inc., and Oak Property and Casualty L.L.C. dated September 29, 2006 (incorporated by reference to Exhibit 10.141 to the Registrant’s Quarterly Report on Form 10-Q, as filed by the Registrant with the SEC on November 7, 2006)
21.1 Subsidiaries of the Registrant*
23.1 Consent of KPMG LLP*

-204-


Table of Contents
EXHIBIT
NO.

DESCRIPTION

31.1 Certification by Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
31.2 Certification by Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
32.1 Certification by Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
32.2 Certification by Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
99.1 Non-Retaliation Policy (incorporated by reference to Exhibit 99.1 to the Registrant’s Form S-11 Registration Statement, as filed by the Registrant with the SEC on February 11, 2005 (file number 333-122743))
99.2 Responsibilities of the Compliance Officer of the Company (incorporated by reference to Exhibit 99.2 to the Registrant’s Form S-11 Registration Statement, as filed by the Registrant with the SEC on February 11, 2005 (file number 333-122743))
99.3 First Amended and Restated Articles of Incorporation of Minto Builders (Florida), Inc. (incorporated by reference to Exhibit 99.1 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on October 17, 2005)
99.4 Articles of Amendment to the First Amended and Restated Articles of Incorporation of Minto Builders (Florida), Inc. with Respect to 3.5% Series A Cumulative Redeemable Preferred Stock (incorporated by reference to Exhibit 99.2 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on October 17, 2005)
99.5 Second Amended and Restated Articles of Incorporation of Minto Builders (Florida), Inc. (incorporated by reference to Exhibit 99.3 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on October 17, 2005)
99.6 Articles of Amendment to the Second Amended and Restated Articles of Incorporation of Minto Builders (Florida), Inc. with Respect to Convertible Special Voting Stock (incorporated by reference to Exhibit 99.4 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on October 17, 2005)
99.7 Articles of Amendment to the Second Amended and Restated Articles of Incorporation of Minto Builders (Florida), Inc. with Respect to 125 Shares of 12.5% Series B Cumulative Non-Voting Preferred Stock (incorporated by reference to Exhibit 99.5 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on October 17, 2005)
99.8 Amended and Restated Share Repurchase Program, effective April 11, 2011 (incorporated by reference to Exhibit 99.3 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on March 11, 2011), as amended by the First Amendment to the Amended and Restated Share Repurchase Program of Inland American Real Estate Trust, Inc., effective August 12, 2011 (incorporated by reference to Exhibit 99.2 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on July 12, 2011),
99.9 Second Amended and Restated Share Repurchase Program, effective February 1, 2012 (incorporated by reference to Exhibit 99.2 to the Registrant’s Form 8-K, as filed by the Registrant with the SEC on December 29, 2011)

-205-


Table of Contents
EXHIBIT
NO.

DESCRIPTION

101 The following financial information from our Annual Report on Form 10-K for the year ended December 31, 2011, filed with the Securities and Exchange Commission on March 8, 2012, is formatted in Extensible Business Reporting Language (“XBRL”): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations and Other Comprehensive Income, (iii) Consolidated Statements of Equity, (iv) Consolidated Statements of Cash Flows (v) Notes to Consolidated Financial Statements (tagged as blocks of text).**

* Filed as part of this Annual Report on Form 10-K.
** The XBRL related information in Exhibit 101 to this Annual Report on Form 10-K shall not be deemed “filed” for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, or otherwise subject to liability of that section and shall not be incorporated by reference into any filing or other document pursuant to the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing or document.

-206-

TABLE OF CONTENTS