FORM 10-K
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
ý ANNUAL REPORT PURSUANT TO
SECTION 13 OR 15 (d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the Fiscal Year Ended DECEMBER 31, 2002
OR
o TRANSITION REPORT PURSUANT
TO SECTION 13 OR 15 (d) OF
THE SECURITIES EXCHANGE ACT OF 1934
Commission File Number: 1-12252
EQUITY RESIDENTIAL
(Exact Name of Registrant as Specified in Its Charter)
Maryland |
|
13-3675988 |
(State or Other Jurisdiction of Incorporation or Organization) |
|
(I.R.S. Employer Identification No.) |
|
|
|
Two North Riverside Plaza, Chicago, Illinois |
|
60606 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
|
|
|
(312) 474-1300 |
||
(Registrants Telephone Number, Including Area Code) |
||
|
|
|
http://www.equityapartments.com |
||
(Registrants web site) |
Securities registered pursuant to Section 12(b) of the Act:
Common Shares of Beneficial Interest, $0.01 Par Value |
|
New York Stock Exchange |
(Title of Class) |
|
(Name of Each Exchange on Which Registered) |
|
|
|
Preferred Shares of Beneficial Interest, $0.01 Par Value |
|
New York Stock Exchange |
(Title of Class) |
|
(Name of Each Exchange on Which Registered) |
Securities registered pursuant to Section 12(g) of the Act: None
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 such filing requirements for the past 90 days. Yes ý No o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act).
Yes ý No o
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 the registrants 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. ý
The aggregate market value of Common Shares held by non-affiliates of the Registrant was approximately $7.9 billion based upon the closing price on June 28, 2002 of $28.75 using beneficial ownership of shares rules adopted pursuant to Section 13 of the Securities Exchange Act of 1934 to exclude voting shares owned by Trustees and Executive Officers, some of who may not be held to be affiliates upon judicial determination.
The number of Common Shares of Beneficial Interest, $0.01 par value, outstanding on January 31, 2003 was 271,671,082.
DOCUMENTS INCORPORATED BY REFERENCE
Part III incorporates by reference information to be contained in the Companys definitive proxy statement, which the Company anticipates will be filed no later than April 30, 2003, and thus these items have been omitted in accordance with General Instruction G (3) to Form 10-K.
2
EQUITY RESIDENTIAL
TABLE OF CONTENTS
3
Item 1. Business
General
Equity Residential (EQR), formed in March 1993, is a fully integrated real estate company engaged in the acquisition, ownership, management and operation of multifamily properties. EQR has elected to be taxed as a real estate investment trust (REIT).
EQR is the general partner of, and as of December 31, 2002 owned an approximate 92.4% ownership interest in, ERP Operating Limited Partnership, an Illinois limited partnership (the Operating Partnership). The Operating Partnership is, directly or indirectly, a partner, member or shareholder of numerous partnerships, limited liability companies and corporations which have been established primarily to own fee simple title to multifamily properties or to conduct property management activities and other businesses related to the ownership and operation of multifamily residential real estate. References to the Company include EQR, the Operating Partnership and each of the partnerships, limited liability companies and corporations controlled by the Operating Partnership or EQR.
As of December 31, 2002, the Company owned or had investments in 1,039 properties in 36 states consisting of 223,591 units. An ownership breakdown includes:
|
|
Number of |
|
Number of |
|
Wholly Owned Properties |
|
919 |
|
194,886 |
|
Partially Owned Properties (Consolidated) |
|
36 |
|
6,931 |
|
Unconsolidated Properties |
|
84 |
|
21,774 |
|
Total Properties |
|
1,039 |
|
223,591 |
|
The Wholly Owned Properties are accounted for under the consolidation method of accounting. The Company beneficially owns 100% fee simple title to 912 of the 919 Wholly Owned Properties. The Company owns the building and improvements and leases the land underlying the improvements under a long-term ground lease that expires in 2066 for one property. This one property is consolidated and reflected as a real estate asset while the ground lease is accounted for as an operating lease in accordance with Statement of Financial Accounting Standards (SFAS) No. 13, Accounting for Leases. The Company owns the debt collateralized by two properties and owns an interest in the debt collateralized by the remaining four properties. The Company consolidates its interest in these six properties in accordance with the accounting standards outlined in the AcSEC guidance for real estate acquisition, development and construction arrangements issued in the CPA letter dated February 10, 1986, and as such, reflects these assets as real estate in the consolidated financial statements.
The Partially Owned Properties are controlled and partially owned by the Company but have partners with minority interests and are accounted for under the consolidation method of accounting. The Unconsolidated Properties are partially owned but not controlled by the Company. With the exception of one property, the Unconsolidated Properties consist of investments in partnership interests and/or subordinated mortgages that are accounted for under the equity method of accounting. The remaining one property consists of an investment in a limited liability company that, as a result of the terms of the operating agreement, is accounted for as a management contract right with all fees recognized as fee and asset management revenue. The above table does not include various uncompleted development properties (see Item 2, Properties Development Projects).
The Company is one of the largest publicly traded REITs (based on the aggregate market value of its outstanding Common Shares) and is the largest publicly traded REIT owner of multifamily properties (based on the number of apartment units wholly owned and total revenues earned). The Companys
4
corporate headquarters are located in Chicago, Illinois and the Company also leases (under operating leases) over thirty-five divisional, regional and area property management offices throughout the United States.
Direct fee simple title for certain of the properties is owned by single-purpose nominee corporations, limited partnerships, limited liability companies or land trusts that engage in no business other than holding title to the property for the benefit of the Company. Holding title in such a manner is expected to make it less costly to transfer such property in the future in the event of a sale and should facilitate financing, since lenders often require title to a property to be held in a single purpose entity in order to isolate that property from potential liabilities of other properties.
The Company has approximately 6,400 employees as of March 1, 2003. An on-site manager, who supervises the on-site employees and is responsible for the day-to-day operations of the property, directs each of the Companys properties. An assistant manager and/or leasing staff generally assist the manager. In addition, a maintenance director at each property supervises a maintenance staff whose responsibilities include a variety of tasks, including responding to service requests, preparing vacant apartments for the next resident and performing preventive maintenance procedures year-round.
Certain capitalized terms as used herein but not defined are defined in the Notes to Consolidated Financial Statements.
Business Objectives and Operating Strategies
The Company seeks to maximize both current income and long-term growth in income, thereby increasing:
the value of the properties;
distributions on a per Common Share basis; and
shareholders value.
The Companys strategies for accomplishing these objectives are:
maintaining and increasing property occupancy while increasing rental rates;
controlling expenses, providing regular preventive maintenance, making periodic renovations and enhancing amenities;
maintaining a ratio of consolidated debt-to-total market capitalization of less than 50%;
strategically acquiring and disposing of properties, with an emphasis on acquiring attractive properties in high barrier to entry markets and on selling properties in low barrier to entry markets;
purchasing newly developed, as well as co-investing in the development of, multifamily communities;
entering into joint ventures related to the ownership of established properties; and
strategically investing in various businesses that will enhance services for the properties.
The Company is committed to resident satisfaction by striving to anticipate industry trends and implementing strategies and policies consistent with providing quality resident services. In addition, the Company continuously surveys rental rates of competing properties and conducts resident satisfaction surveys to determine the factors they consider most important in choosing a particular apartment unit and/or property.
Acquisition and Development Strategies
The Company anticipates that future property acquisitions and developments will occur within the United States. Management will continue to use market information to evaluate opportunities. The Companys market database allows it to review the primary economic indicators of the markets where the Company currently owns properties and where it expects to expand its operations. Acquisitions and
5
developments may be financed from various sources of capital, which may include retained cash flow, issuance of additional equity and debt securities, sales of properties, joint venture agreements and collateralized and uncollateralized borrowings. In addition, the Company may acquire additional properties in transactions that include the issuance of limited partnership interests in the Operating Partnership (OP Units) as consideration for the acquired properties. Such transactions may, in certain circumstances, enable the sellers to defer, in part, the recognition of taxable income or gain, which might otherwise result from the sales.
When evaluating potential acquisitions and developments, the Company will consider:
the geographic area and type of community;
the location, construction quality, condition and design of the property;
the current and projected cash flow of the property and the ability to increase cash flow;
the potential for capital appreciation of the property;
the terms of resident leases, including the potential for rent increases;
income levels and employment growth trends in the relevant market;
employment and household growth and net migration of the relevant markets population;
the potential for economic growth and the tax and regulatory environment of the community in which the property is located;
the occupancy and demand by residents for properties of a similar type in the vicinity (the overall market and submarket);
the prospects for liquidity through sale, financing or refinancing of the property;
the benefits of integration into existing operations;
barriers to entry that would limit competition (zoning laws, building permit availability, supply of undeveloped or developable real estate, local building costs and construction labor costs among other factors);
purchase prices and yields of available existing stabilized communities, if any; and
competition from existing multifamily properties, residential properties under development and the potential for the construction of new multifamily properties in the area.
Disposition Strategies
Management uses market information to evaluate dispositions. Factors the Company considers in deciding whether to dispose of its properties include the following:
potential increases in new construction;
submarkets that will underperform the average performance of the portfolio in the mid and long-term;
markets where the Company does not intend to establish long-term concentrations; and
age or location of a particular property.
The Company will reinvest the proceeds received from property dispositions primarily to fund property acquisitions as well as fund development activities. In addition, when feasible, the Company may structure these transactions as tax deferred exchanges.
Financing Strategies
On October 11, 2001, the Company effected a two-for-one split of its Common Shares and OP Units to shareholders and unit holders of record as of September 21, 2001. All Common Shares and OP Units presented have been retroactively adjusted to reflect the Common Share and OP Unit split.
The Companys Consolidated Debt-to-Total Market Capitalization Ratio as of December 31, 2002 is presented in the following table. The Company calculates the equity component of its market capitalization as the sum of (i) the total outstanding Common Shares and assumed conversion of all OP Units at the equivalent market value of the closing price of the Companys Common Shares on the New York Stock Exchange; (ii) the
6
Common Share Equivalent of all convertible preferred shares and preference interests/units; and (iii) the liquidation value of all perpetual preferred shares and preference interests outstanding.
Capitalization as of December 31, 2002
Total Debt |
|
|
|
$ |
5,523,698,848 |
|
|
|
|
|
|
|
|
||
Common Shares & OP Units |
|
293,396,124 |
|
|
|
||
Common Share Equivalents (see below) |
|
14,947,898 |
|
|
|
||
Total Outstanding at year-end |
|
308,344,022 |
|
|
|
||
Common Share Price at December 31, 2002 |
|
$ |
24.58 |
|
|
|
|
|
|
|
|
7,579,096,061 |
|
||
Perpetual Preferred Shares Liquidation Value |
|
|
|
565,000,000 |
|
||
Perpetual Preference Interests Liquidation Value |
|
|
|
211,500,000 |
|
||
Total Market Capitalization |
|
|
|
$ |
13,879,294,909 |
|
|
|
|
|
|
|
|
||
Debt/Total Market Capitalization |
|
|
|
39.8 |
% |
||
|
|
|
|
|
|
||
Convertible Preferred Shares, Preference Interests and Junior Preference Units as of December 31, 2002
|
|
Shares/Units |
|
Conversion |
|
Common |
|
Preferred Shares: |
|
|
|
|
|
|
|
Series E |
|
2,548,114 |
|
1.1128 |
|
2,835,541 |
|
Series G |
|
1,264,692 |
|
8.5360 |
|
10,795,408 |
|
Series H |
|
51,228 |
|
1.4480 |
|
74,178 |
|
Preference Interests: |
|
|
|
|
|
|
|
Series H |
|
190,000 |
|
1.5108 |
|
287,052 |
|
Series I |
|
270,000 |
|
1.4542 |
|
392,634 |
|
Series J |
|
230,000 |
|
1.4108 |
|
324,484 |
|
Junior Preference Units: |
|
|
|
|
|
|
|
Series A |
|
56,616 |
|
4.081600 |
|
231,084 |
|
Series B |
|
7,367 |
|
1.020408 |
|
7,517 |
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
14,947,898 |
|
The Companys policies are to maintain a ratio of consolidated debt-to-total market capitalization of less than 50% and that EQR shall not incur indebtedness other than short-term trade, employee compensation or similar indebtedness that will be paid in the ordinary course of business.
Equity Offerings For the Years Ended December 31, 2002, 2001 and 2000
During 2002, the Company:
Issued 1,435,115 Common Shares pursuant to its Fifth Amended Option and Award Plan and received net proceeds of approximately $29.6 million.
Issued 324,238 Common Shares pursuant to its Employee Share Purchase Plan and received net
7
proceeds of approximately $7.4 million.
Issued 31,354 Common Shares pursuant to its Share Purchase - DRIP Plan and received net proceeds of approximately $0.9 million.
Issued 41,407 Common Shares pursuant to its Dividend Reinvestment DRIP Plan and received net proceeds of approximately $1.2 million.
Repurchased 5,092,300 of its Common Shares on the open market at an average price of $22.58 per share. The purchases were made between October 1 and October 22, 2002. The Company paid approximately $115.0 million in connection therewith. These shares were subsequently retired.
During 2001, the Company:
Issued 3,187,217 Common Shares pursuant to its Fifth Amended Option and Award Plan and received net proceeds of approximately $65.4 million.
Issued 310,261 Common Shares pursuant to its Employee Share Purchase Plan and received net proceeds of approximately $6.9 million.
Issued 33,106 Common Shares pursuant to its Share Purchase - DRIP Plan and received net proceeds of approximately $0.9 million.
Issued 42,649 Common Shares pursuant to its Dividend Reinvestment DRIP Plan and received net proceeds of approximately $1.2 million.
During 2000, the Company:
Issued 1,370,186 Common Shares pursuant to its Fifth Amended Option and Award Plan and received net proceeds of approximately $25.2 million.
Issued 299,580 Common Shares pursuant to its Employee Share Purchase Plan and received net proceeds of approximately $5.4 million.
Issued 26,374 Common Shares pursuant to its Share Purchase - DRIP Plan and received net proceeds of approximately $0.6 million.
Issued 69,504 Common Shares pursuant to its Dividend Reinvestment - DRIP Plan and received net proceeds of approximately $1.7 million.
The Company filed with the SEC on February 3, 1998 a Form S-3 Registration Statement to register $1.0 billion of equity securities. The SEC declared this registration statement effective on February 27, 1998. In addition, the Company carried over $272.4 million related to the registration statement that was declared effective on August 4, 1997. As of December 31, 2002, $1.1 billion in equity securities remained available for issuance under this registration statement.
In May 2002, the Companys shareholders approved the Companys 2002 Share Incentive Plan. In January 2003, the Company filed a Form S-8 registration statement to register 23,125,828 Common Shares under this plan.
Cumulative through December 31, 2002, the Company, through a subsidiary of the Operating Partnership, issued various series of Preference Interests (the Preference Interests) with an equity value of $246.0 million receiving net proceeds of $239.9 million. The following table presents the issued and outstanding Preference Interests as of December 31, 2002 and December 31, 2001:
8
|
|
Redemption |
|
Conversion |
|
Annual |
|
|
|
|
|
|||
Amounts in thousands |
||||||||||||||
December 31, |
|
December 31, |
||||||||||||
Preference Interests: |
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
8.00% Series A Cumulative Redeemable Preference Interests; liquidation value $50 per unit; 800,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
10/01/04 |
|
N/A |
|
$ |
4.0000 |
|
$ |
40,000 |
|
$ |
40,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
8.50% Series B Cumulative Redeemable Preference Units; liquidation value $50 per unit; 1,100,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
03/03/05 |
|
N/A |
|
$ |
4.2500 |
|
55,000 |
|
55,000 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
8.50% Series C Cumulative Redeemable Preference Units; liquidation value $50 per unit; 220,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
03/23/05 |
|
N/A |
|
$ |
4.2500 |
|
11,000 |
|
11,000 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
8.375% Series D Cumulative Redeemable Preference Units; liquidation value $50 per unit; 420,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
05/01/05 |
|
N/A |
|
$ |
4.1875 |
|
21,000 |
|
21,000 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
8.50% Series E Cumulative Redeemable Preference Units; liquidation value $50 per unit; 1,000,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
08/11/05 |
|
N/A |
|
$ |
4.2500 |
|
50,000 |
|
50,000 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
8.375% Series F Cumulative Redeemable Preference Units; liquidation value $50 per unit; 180,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
05/01/05 |
|
N/A |
|
$ |
4.1875 |
|
9,000 |
|
9,000 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
7.875% Series G Cumulative Redeemable Preference Units; liquidation value $50 per unit; 510,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
03/21/06 |
|
N/A |
|
$ |
3.9375 |
|
25,500 |
|
25,500 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
7.625% Series H Cumulative Convertible Redeemable Preference Units; liquidation value $50 per unit; 190,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
03/23/06 |
|
1.5108 |
|
$ |
3.8125 |
|
9,500 |
|
9,500 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
7.625% Series I Cumulative Convertible Redeemable Preference Units; liquidation value $50 per unit; 270,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
06/22/06 |
|
1.4542 |
|
$ |
3.8125 |
|
13,500 |
|
13,500 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
7.625% Series J Cumulative Convertible Redeemable Preference Units; liquidation value $50 per unit; 230,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
12/14/06 |
|
1.4108 |
|
$ |
3.8125 |
|
11,500 |
|
11,500 |
|
||
|
|
|
|
|
|
|
|
$ |
246,000 |
|
$ |
246,000 |
|
(1) On or after the fifth anniversary of the respective issuance (the Redemption Date), all of the Preference Interests may be redeemed for cash at the option of the Company, in whole or in part, at any time or from time to time, at a redemption price equal to the liquidation preference of $50.00 per unit plus the cumulative amount of accrued and unpaid distributions, if any.
(2) On or after the tenth anniversary of the respective issuance (the Conversion Date), all of the Preference Interests are exchangeable at the option of the holder (in whole but not in part) on a one-for-one basis for a respective reserved series of EQR Preferred Shares. In addition, on or after the Conversion Date, the convertible Preference Interests (Series H, I & J) may be converted under certain circumstances at the option of the holder (in whole but not in part) to Common Shares based upon the contractual conversion rate, plus accrued and unpaid distributions, if any.
(3) Dividends on all series of Preference Interests are payable quarterly on March 25th, June 25th, September 25th, and December 25th of each year.
9
Debt Offerings For the Years Ended December 31, 2002, 2001 and 2000
During 2002:
The Operating Partnership issued $400.0 million of redeemable unsecured fixed rate notes (the March 2012 Notes) in a public debt offering in March 2002. The March 2012 Notes were issued at a discount, which is being amortized over the life of the notes on a straight-line basis. The March 2012 Notes are due March 15, 2012. The annual interest rate on the March 2012 Notes is 6.625%, which is payable semiannually in arrears on September 15 and March 15, commencing September 15, 2002. The Operating Partnership received net proceeds of approximately $394.5 million in connection with this issuance.
The Operating Partnership issued $50.0 million of redeemable unsecured fixed rate notes (the November 2007 Notes) in a public debt offering in November 2002. The November 2007 Notes are due November 30, 2007. The annual interest rate on the November 2007 Notes is 4.861%, which is payable semiannually in arrears on May 30 and November 30, commencing May 30, 2003. The Operating Partnership received net proceeds of approximately $49.9 million in connection with this issuance.
During 2001:
The Operating Partnership issued $300.0 million of redeemable unsecured fixed rate notes (the March 2011 Notes) in a public debt offering in March 2001. The March 2011 Notes were issued at a discount, which is being amortized over the life of the notes on a straight-line basis. The March 2011 Notes are due March 2, 2011. The annual interest rate on the March 2011 Notes is 6.95%, which is payable semiannually in arrears on September 2 and March 2, commencing September 2, 2001. The Operating Partnership received net proceeds of approximately $297.4 million in connection with this issuance.
During 2000:
The Operating Partnership did not issue new debt securities during the year ended December 31, 2000.
The Operating Partnership filed a Form S-3 Registration Statement on August 25, 2000 to register $1.0 billion of debt securities. The SEC declared this registration statement effective on September 8, 2000. In addition, the Operating Partnership carried over $430.0 million related to the registration statement effective on February 27, 1998. As of December 31, 2002, $680.0 million remained available for issuance under this registration statement.
Credit Facilities
On May 30, 2002, the Company obtained a new three-year $700.0 million unsecured revolving credit facility maturing May 29, 2005. The new line of credit replaced the $700.0 million unsecured revolving credit facility that was scheduled to expire in August 2002. The prior existing revolving credit facility was terminated upon the closing of the new facility. Advances under the new credit facility bear interest at variable rates based upon LIBOR at various interest periods, plus a spread dependent upon the Operating Partnerships credit rating, or based upon bids received from the lending group. As of December 31, 2002, $140.0 million was outstanding and $60.8 million was restricted (dedicated to support letters of credit and not available for borrowing) on the line of credit. During the year ended December 31, 2002, the weighted average interest rate on borrowings under the former and new lines of credit was 2.30%.
In connection with its acquisition of Globe Business Resources, Inc. (Globe), the Company assumed a revolving credit facility with potential borrowings of up to $55.0 million. On May 31, 2001, this credit facility was terminated.
10
Business Combinations
Multifamily Properties
On October 31, 2000, the Company acquired Grove Property Trust (Grove) for a total purchase price of $463.2 million and succeeded to the ownership of 60 properties containing 7,308 units. The Company:
Paid $17.00 per share or $141.6 million in cash to purchase the 8.3 million outstanding common shares of Grove;
Paid $17.00 per unit or $12.4 million in cash to purchase 0.7 million Grove OP Units outstanding at the merger date;
Converted 2.1 million Grove OP Units to 1.6 million of the Operating Partnerships OP Units using the conversion ratio of 0.7392 (after cash-out of fractional units). The value of these converted OP Units totaled $37.2 million;
Assumed $241.3 million in Grove debt, which included first and second mortgages totaling $203.4 million and Groves line of credit totaling $38.0 million. Groves line of credit and two mortgage loans totaling $7.8 million were paid off immediately after the closing;
Acquired $20.1 million in other Grove assets and assumed $11.2 million in other Grove liabilities, including a contingent earnout liability totaling $1.5 million. This amount represented the estimated additional cash or OP Units required to be funded to the previous owners of Glen Meadow Apartments upon the transition of this property from subsidized to market rents; and
Recorded acquisition costs of $19.5 million.
Furniture Rental and Corporate Housing Businesses
On July 11, 2000, the Company acquired Globe in an all cash and debt transaction valued at approximately $163.2 million. Globe provided fully furnished short-term housing through an inventory of leased housing units to transferring or temporarily assigned corporate personnel, new hires, trainees, consultants and individual customers throughout the United States. Additionally, Globe leased and sold furniture to a diversified base of commercial and residential customers throughout the United States. Shareholders of Globe received $13.00 per share, which approximated $58.7 million in cash based on the 4.5 million Globe shares outstanding. In addition, the Company:
Acquired $94.8 million in other Globe assets and assumed $29.6 million in other Globe liabilities;
Allocated $68.4 million to goodwill;
Recorded acquisition costs of $4.5 million; and
Assumed $70.4 million in debt, which included $1.4 million in mortgage debt, $39.5 million in unsecured notes, and Globes line of credit of $29.5 million outstanding.
On July 21, 2000, the Company, through its Globe subsidiary, acquired Temporary Quarters, Inc., the leading corporate housing provider in Atlanta, Georgia, in a $3.3 million all cash transaction.
As of September 30, 2001, the Company recorded $60.0 million of asset impairment charges related to its furniture rental business. These charges were the result of a review of the existing intangible and tangible assets reflected on the consolidated balance sheet as of September 30, 2001. The impairment loss is reflected on the consolidated statements of operations for the year ended December 31, 2001, in discontinued operations, net, and includes the write-down of the following assets: a) goodwill of approximately $26.0 million; b) rental furniture, net of approximately $28.6 million; c) property and equipment, net of approximately $4.5 million; and d) other assets of approximately $0.9 million.
On January 11, 2002, the Company sold the former Globe furniture rental business for approximately $30.0 million in cash, which approximated the net book value at the sale date. The Company has retained
11
ownership of the former Globe short-term furnished housing business, which is now known as Equity Corporate Housing (ECH).
For the year ended December 31, 2002, the Company recorded approximately $17.1 million of asset impairment charges related to ECH. Following the guidance in SFAS No. 142, these charges were the result of the Companys decision to reduce the carrying value of ECH to $30.0 million, given the continued weakness in the economy and managements expectations for near-term performance, and were determined based upon a discounted cash flow analysis of the business. The impairment loss is reflected on the consolidated statements of operations as impairment on corporate housing business and on the consolidated balance sheets as a reduction in goodwill, net.
The Company accounted for these business combinations as purchases in accordance with Accounting Principles Board (APB) Opinion No. 16. The fair value of the consideration given by the Company was used as the valuation basis for each of the combinations.
Competition
All of the properties are located in developed areas that include other multifamily properties. The number of competitive multifamily properties in a particular area could have a material effect on the Companys ability to lease units at the properties or at any newly acquired properties and on the rents charged. The Company may be competing with other entities that have greater resources than the Company and whose managers have more experience than the Companys managers. In addition, other forms of rental properties, including multifamily properties and manufactured housing, some of which may be controlled by Mr. Zell, and single-family housing provide housing alternatives to potential residents of multifamily properties. Recently, historically low mortgage interest rates coupled with record residential construction and single-family home sales have had an adverse competitive effect on the Company.
Risk Factors
The following Risk Factors may contain defined terms that are different from those used in the other sections of this report. Unless otherwise indicated, when used in this section, the terms we and us refer to Equity Residential and its subsidiaries, including ERP Operating Limited Partnership.
Set forth below are the risks that we believe are important to investors who purchase or own our common shares of beneficial interest or preferred shares of beneficial interest (which we refer to collectively as Shares); preference interests (Interests) of a subsidiary of ERP Operating Limited Partnership; preference units (Units); or units of limited partnership interest (OP Units) of ERP Operating Limited Partnership, our operating partnership, which are redeemable on a one-for-one basis for common shares or their cash equivalent. In this section, we refer to the Shares, Interests, Units and the OP Units together as our securities, and the investors who own Shares, Interests, Units and/or OP Units as our security holders.
Real property investments are subject to varying degrees of risk and are relatively illiquid. Several factors may adversely affect the economic performance and value of our properties. These factors include changes in the national, regional and local economic climate, local conditions such as an oversupply of multifamily properties or a reduction in demand for our multifamily properties, the attractiveness of our properties to residents, competition from other available multifamily property owners and changes in market rental rates. Our performance also depends on our ability to collect rent from residents and to pay for adequate maintenance, insurance and other operating costs, including real estate taxes, which could increase over time. Also, the expenses of owning and operating a property are not necessarily reduced when circumstances such as market factors and competition cause a reduction in income from the property.
12
We May be Unable to Renew Leases or Relet Units as Leases Expire
When our residents decide not to renew their leases upon expiration, we may not be able to relet their units. Even if the residents do renew or we can relet the units, the terms of renewal or reletting may be less favorable than current lease terms. Because virtually all of our leases are for apartments, they are generally for terms of no more than one year. If we are unable to promptly renew the leases or relet the units, or if the rental rates upon renewal or reletting are significantly lower than expected rates, then our results of operations and financial condition will be adversely affected. Consequently, our cash flow and ability to service debt and make distributions to security holders would be reduced. As a result of general economic conditions and competitive factors discussed above, we have experienced a trend of declining rents and increased concessions when entering into new leases across our portfolio during 2002.
New Acquisitions or Developments May Fail to Perform as Expected and Competition for Acquisitions May Result in Increased Prices for Properties
We intend to continue to actively acquire and develop multifamily properties. Newly acquired or developed properties may fail to perform as expected. We may underestimate the costs necessary to bring an acquired property up to standards established for its intended market position or to develop a property. Additionally, we expect that other major real estate investors with significant capital will compete with us for attractive investment opportunities or may also develop properties in markets where we focus our development efforts. This competition may increase prices for multifamily properties. We may not be in a position or have the opportunity in the future to make suitable property acquisitions on favorable terms. The total number of development units, cost of development and estimated completion dates are subject to uncertainties arising from changing economic conditions (such as the cost of labor and construction materials), competition and local government regulation.
Because Real Estate Investments Are Illiquid, We May Not Be Able To Sell Properties When Appropriate
Real estate investments generally cannot be sold quickly. We may not be able to change our portfolio promptly in response to economic or other conditions. This inability to respond promptly to changes in the performance of our investments could adversely affect our financial condition and ability to make distributions to our security holders.
Changes in Laws Could Affect Our Business
We are generally not able to pass through to our residents under existing leases real estate taxes, income taxes or other taxes. Consequently, any such tax increases may adversely affect our financial condition and limit our ability to make distributions to our security holders. Similarly, changes that increase our potential liability under environmental laws or our expenditures on environmental compliance would adversely affect our cash flow and ability to make distributions on our securities.
Environmental Problems are Possible and can be Costly
Federal, state and local laws and regulations relating to the protection of the environment may require a current or previous owner or operator of real estate to investigate and clean up hazardous or toxic substances or petroleum product releases at such property. The owner or operator may have to pay a governmental entity or third parties for property damage and for investigation and clean-up costs incurred by such parties in connection with the contamination. These laws typically impose clean-up responsibility and liability without regard to whether the owner or operator knew of or caused the presence of the contaminants. Even if more than one person may have been responsible for the contamination each person covered by the environmental laws may be held responsible for all of the clean-up costs incurred. In addition, third parties may sue the owner or operator of a site for damages and costs resulting from environmental contamination emanating from that site.
13
Environmental laws also govern the presence, maintenance and removal of asbestos. These laws require that owners or operators of buildings containing asbestos properly manage and maintain the asbestos, that they notify and train those who may come into contact with asbestos and that they undertake special precautions, including removal or other abatement, if asbestos would be disturbed during renovation or demolition of a building. These laws may impose fines and penalties on building owners or operators who fail to comply with these requirements and may allow third parties to seek recovery from owners or operators for personal injury associated with exposure to asbestos fibers.
Substantially all of our properties have been the subject of environmental assessments completed by qualified independent environmental consultant companies. These environmental assessments have not revealed, nor are we aware of, any environmental liability that our management believes would have a material adverse effect on our business, results of operations, financial condition or liquidity.
Over the past two years, there have been an increasing number of lawsuits against owners and managers of multifamily properties other than the Company alleging personal injury and property damage caused by the presence of mold in residential real estate. Some of these lawsuits have resulted in substantial monetary judgments or settlements. Insurance carriers have reacted to these liability awards by excluding mold related claims from standard policies and pricing mold endorsements at prohibitively high rates. We have adopted programs designed to minimize the existence of mold in any of our properties as well as guidelines for promptly addressing and resolving reports of mold to minimize any impact mold might have on residents or the property.
We cannot be assured that existing environmental assessments of our properties reveal all environmental liabilities, that any prior owner of any of our properties did not create a material environmental condition not known to us, or that a material environmental condition does not otherwise exist as to any one or more of our properties.
Insurance Policy Deductibles and Exclusions
In order to partially mitigate the substantial increase in insurance costs in recent years, management has determined to gradually increase deductible and self insured retention amounts. As of December 31, 2002, the Company property insurance policy (for Wholly Owned Properties) provides for a per occurrence deductible of $250,000 and self insured retention of $1 million per occurrence, subject to a maximum annual aggregate self insured retention of $4 million. The Company's liability and worker's compensation policies at December 31, 2002, provide for a $1 million per occurrence deductible. While higher deductible and self insured retention amounts expose the Company to greater potential uninsured losses, management believes that the savings in insurance premium expense justifies this increased exposure. Management anticipates that deductibles and self insured retention amounts will likely further increase for 2003 policy renewals.
As a result of the terrorist attacks of September 11, 2001, insurance carriers have created exclusions for losses from terrorism from our all risk insurance policies. While separate terrorism insurance coverage is available in certain instances, premiums for such coverage is generally very expensive, with very high deductibles. Moreover, the terrorism insurance coverage that is available typically excludes coverage for losses from acts of foreign governments as well as nuclear, biological and chemical attacks. The Company has determined that it is not economically prudent to obtain terrorism insurance to the extent otherwise available, especially given the significant risks that are not covered by such insurance. In the event of a terrorist attack impacting one or more of the properties, we could lose the revenues from the property, our capital investment in the property and possibly face liability claims from residents or others suffering injuries or losses. The Company believes, however, that the number and geographic diversity of its portfolio helps to mitigate its exposure to the risks associated with potential terrorist attacks.
General
14
Debt Summary as of December 31, 2002
|
|
$ Millions |
|
Weighted |
|
|
Secured |
|
$ |
2,928 |
|
6.15 |
% |
Unsecured |
|
2,596 |
|
6.30 |
% |
|
Total |
|
$ |
5,524 |
|
6.22 |
% |
|
|
|
|
|
|
|
Fixed Rate* |
|
$ |
4,776 |
|
6.83 |
% |
Floating Rate* |
|
748 |
|
2.33 |
% |
|
Total* |
|
$ |
5,524 |
|
6.22 |
% |
|
|
|
|
|
|
|
Above Totals Include: |
|
|
|
|
|
|
Total Tax Exempt |
|
$ |
985 |
|
3.75 |
% |
Unsecured Revolving Credit Facility |
|
$ |
140 |
|
1.98 |
% |
* Net of the effect of any interest rate protection agreements.
In addition to debt, we have issued $1.2 billion of combined liquidation value for the preferred shares of beneficial interest and preference interests and units, with a weighted average dividend preference of 8.07% per annum. Our use of debt and preferred equity financing creates certain risks, including the following.
Scheduled Debt Payments Could Adversely Affect Our Financial Condition
In the future, our cash flow could be insufficient to meet required payments of principal and interest or to pay distributions on our securities at expected levels.
We may not be able to refinance existing debt (which in virtually all cases requires substantial principal payments at maturity) and, if we can, the terms of such refinancing might not be as favorable as the terms of existing indebtedness. If principal payments due at maturity cannot be refinanced, extended or paid with proceeds of other capital transactions, such as new equity capital, our cash flow will not be sufficient in all years to repay all maturing debt. As a result, we may be forced to postpone capital expenditures necessary for the maintenance of our properties and may have to dispose of one or more properties on terms that would otherwise be unacceptable to us. The Companys debt maturity schedule as of December 31, 2002 is as follows:
Debt Maturity Schedule as of December 31, 2002
Year |
|
$ Millions |
|
% of Total |
|
|
2003 |
|
$ |
334 |
|
6.1 |
% |
2004 |
|
605 |
|
11.0 |
% |
|
2005* |
|
818 |
|
14.8 |
% |
|
2006 |
|
460 |
|
8.3 |
% |
|
2007 |
|
316 |
|
5.7 |
% |
|
2008 |
|
457 |
|
8.3 |
% |
|
2009 |
|
277 |
|
5.0 |
% |
|
2010 |
|
256 |
|
4.6 |
% |
|
2011 |
|
654 |
|
11.8 |
% |
|
2012+ |
|
1,347 |
|
24.4 |
% |
|
Total |
|
$ |
5,524 |
|
100.0 |
% |
* Includes $300 million with a final maturity of 2015 that is putable/callable in 2005 and $140 million related to the Companys unsecured revolving credit facility.
15
Financial Covenants Could Adversely Affect the Companys Financial Condition
If a property we own is mortgaged to secure payment of indebtedness and we are unable to meet the mortgage payments, the holder of the mortgage could foreclose on the property, resulting in loss of income and asset value. Foreclosure on mortgaged properties or an inability to refinance existing indebtedness would likely have a negative impact on our financial condition and results of operations. A foreclosure could also result in our recognition of taxable income without our actually receiving cash proceeds from the disposition of the property with which to pay the tax. This could adversely affect our cash flow and could make it more difficult for us to meet our REIT distribution requirements.
The mortgages on our properties may contain customary negative covenants that, among other things, limit our ability, without the prior consent of the lender, to further mortgage the property and to reduce or change insurance coverage. In addition, our unsecured credit facilities contain certain customary restrictions, requirements and other limitations on our ability to incur indebtedness. The indentures under which a substantial portion of our debt was issued also contain certain financial and operating covenants including, among other things, maintenance of certain financial ratios, as well as limitations on our ability to incur secured and unsecured indebtedness (including acquisition financing), and to sell all or substantially all of our assets. Our credit facility and indentures are cross-defaulted and also contain cross default provisions with other material indebtedness. Our unsecured public debt covenants as of December 31, 2002 and 2001, respectively, are (terms are defined in the indentures):
Unsecured Public Debt Covenants
|
|
As Of |
|
As Of |
|
Total Debt to Adjusted |
|
39.7 |
% |
41.2 |
% |
|
|
|
|
|
|
Secured Debt to Adjusted |
|
21.0 |
% |
23.6 |
% |
|
|
|
|
|
|
Consolidated Income
Available |
|
3.16 |
|
3.01 |
|
|
|
|
|
|
|
Total Unsecured Assets to |
|
380.8 |
% |
359.9 |
% |
Some of the properties were financed with tax-exempt bonds that contain certain restrictive covenants or deed restrictions. We have retained an independent outside consultant to monitor compliance with the restrictive covenants and deed restrictions that affect these properties. If these bond compliance requirements restrict our ability to increase our rental rates to attract low or moderate-income residents, or eligible/qualified residents, then our income from these properties may be limited.
Our Degree of Leverage Could Limit Our Ability to Obtain Additional Financing
Our Consolidated Debt-to-Total Market Capitalization Ratio was 39.8% as of December 31, 2002. We have a policy of incurring indebtedness for borrowed money only through the Operating Partnership and its subsidiaries and only if upon such incurrence our debt to market capitalization
16
ratio would be approximately 50% or less. Our degree of leverage could have important consequences to security holders. For example, the degree of leverage could affect our ability to obtain additional financing in the future for working capital, capital expenditures, acquisitions, development or other general corporate purposes, making us more vulnerable to a downturn in business or the economy generally.
Rising Interest Rates Could Adversely Affect Cash Flow
Advances under our credit facility bear interest at variable rates based upon LIBOR at various interest periods, plus a spread dependent upon the Operating Partnerships credit rating, or based upon bids received from the lending group. Certain public issuances of our senior unsecured debt instruments also, from time to time, bear interest at floating rates. We may also borrow additional money with variable interest rates in the future. Increases in interest rates would increase our interest expenses under these debt instruments and would increase the costs of refinancing existing indebtedness and of issuing new debt. Accordingly, higher interest rates could adversely affect cash flow and our ability to service our debt and to make distributions to security holders.
We Depend on Our Key Personnel
We depend on the efforts of the Chairman of our Board of Trustees, Samuel Zell, and our executive officers, particularly Bruce W. Duncan, our President and Chief Executive Officer (CEO) and Gerald A. Spector, our Chief Operating Officer. If they resign, our operations could be temporarily adversely effected. Mr. Zell has entered into executive compensation and retirement benefit agreements with the Company. Mr. Duncan and Mr. Spector have entered into Deferred Compensation Agreements with the Company that under certain conditions could provide both with a salary benefit after their respective termination of employment with the Company. In addition, Mr. Zell and Mr. Spector have entered into Noncompetition Agreements with the Company and Mr. Duncans Employment Agreement contains covenants not to compete in favor of the Company. Douglas Crocker II, our former CEO, retired effective January 1, 2003.
Control and Influence by Significant Shareholders Could be Exercised in a Manner Adverse to Other Shareholders
As of January 31, 2003, (1) Samuel Zell, the Chairman of the Board of the Company, and certain of the current holders of OP Units issued to affiliates of Mr. Zell owned in the aggregate approximately 3.1% of our common shares (Mr. Zell and these affiliates are described herein as the Zell Original Owners); and (2) our executive officers and trustees, excluding Mr. Zell (see disclosure above), owned approximately 5.0% of our common shares. These percentages assume all options are exercised for common shares and all OP Units are converted to common shares. In addition, the consent of certain affiliates of Mr. Zell is required for certain amendments to the Fifth Amended and Restated Agreement of Limited Partnership of ERP Operating Limited Partnership (the Partnership Agreement). As a result of their security ownership and rights concerning amendments to the Partnership Agreement, the Zell affiliates may have substantial influence over the Company. Although these security holders have not agreed to act together on any matter, they would be in a position to exercise even more influence over the Companys affairs if they were to act together in the future. This influence could conceivably be exercised in a manner that is inconsistent with the interests of other security holders.
Shareholders Ability to Effect Changes in Control of the Company is Limited
Provisions of Our Declaration of Trust and Bylaws Could Inhibit Changes in Control
Certain provisions of our Declaration of Trust and Bylaws may delay or prevent a change in control of the Company or other transactions that could provide the security holders with a premium over the then-prevailing market price of their securities or which might otherwise be in the best interest of our security holders. These include a staggered Board of Trustees and the 5% Ownership Limit described below. See We Have a Share Ownership Limit for REIT Tax Purposes. Also, any future series of preferred shares of beneficial interest may have certain voting provisions that could delay or prevent a change of control or other transactions that might otherwise be in the interest of our security holders.
We Have a Share Ownership Limit for REIT Tax Purposes
To remain qualified as a REIT for federal income tax purposes, not more than 50% in value of our outstanding Shares may be owned, directly or indirectly, by five or fewer individuals at any time during the last half of any year. To facilitate maintenance of our REIT qualification, our Declaration of Trust, subject to certain exceptions, prohibits ownership by any single shareholder of more than 5% of the lesser of the number or value of the outstanding class of common or preferred shares. We refer to this restriction as the Ownership Limit. Absent any exemption or waiver granted by our Board of Trustees, securities acquired or held in violation of the Ownership Limit will be transferred to a trust for the exclusive benefit of a
17
designated charitable beneficiary, and the security holders rights to distributions and to vote would terminate. A transfer of Shares may be void if it causes a person to violate the Ownership Limit. The Ownership Limit could delay or prevent a change in control and, therefore, could adversely affect our security holders ability to realize a premium over the then-prevailing market price for their Shares.
Our Preferred Shares of Beneficial Interest May Affect Changes in Control
Our Declaration of Trust authorizes the Board of Trustees to issue up to 100 million preferred shares of beneficial interest, and to establish the preferences and rights (including the right to vote and the right to convert into common shares) of any preferred shares issued. The Board of Trustees may use its powers to issue preferred shares and to set the terms of such securities to delay or prevent a change in control of the Company, even if a change in control were in the interest of security holders. As of December 31, 2002, 10,524,034 preferred shares were issued and outstanding.
Inapplicability of Maryland Law Limiting Certain Changes in Control
Certain provisions of Maryland law applicable to real estate investment trusts prohibit business combinations (including certain issuances of equity securities) with any person who beneficially owns ten percent or more of the voting power of outstanding securities, or with an affiliate who, at any time within the two-year period prior to the date in question, was the beneficial owner of ten percent or more of the voting power of the trusts outstanding voting securities (an Interested Shareholder), or with an affiliate of an Interested Shareholder. These prohibitions last for five years after the most recent date on which the Interested Shareholder became an Interested Shareholder. After the five-year period, a business combination with an Interested Shareholder must be approved by two super-majority shareholder votes unless, among other conditions, holders of common shares receive a minimum price for their shares and the consideration is received in cash or in the same form as previously paid by the Interested Shareholder for its common shares. As permitted by Maryland law, however, the Board of Trustees of the Company has opted out of these restrictions with respect to any business combination involving the Zell Original Owners and persons acting in concert with any of the Zell Original Owners. Consequently, the five-year prohibition and the super-majority vote requirements will not apply to a business combination involving us and/or any of them. Such business combinations may not be in the best interest of our security holders.
Our Success as a REIT is Dependent on Compliance With Federal Income Tax Requirements
Our Failure to Qualify as a REIT Would Have Serious Adverse Consequences to Our Security Holders
We believe that we have qualified for taxation as a REIT for federal income tax purposes since our taxable year ended December 31, 1992 based, in part, upon opinions of tax counsel received whenever we have issued equity securities or engaged in significant merger transactions. We plan to continue to meet the requirements for taxation as a REIT. Many of these requirements, however, are highly technical and complex. We cannot, therefore, guarantee that we have qualified or will qualify in the future as a REIT. The
18
determination that we are a REIT requires an analysis of various factual matters that may not be totally within our control. For example, to qualify as a REIT, at least 95% of our gross income must come from sources that are itemized in the REIT tax laws. We are also required to distribute to security holders at least 90% of our REIT taxable income excluding capital gains. The fact that we hold our assets through ERP Operating Limited Partnership and its subsidiaries further complicates the application of the REIT requirements. Even a technical or inadvertent mistake could jeopardize our REIT status. Furthermore, Congress and the IRS might make changes to the tax laws and regulations, and the courts might issue new rulings that make it more difficult, or impossible, for us to remain qualified as a REIT. We do not believe, however, that any pending or proposed tax law changes would jeopardize our REIT status.
If we fail to qualify as a REIT, we would be subject to federal income tax at regular corporate rates. Also, unless the IRS granted us relief under certain statutory provisions, we would remain disqualified as a REIT for four years following the year we first failed to qualify. If we fail to qualify as a REIT, we would have to pay significant income taxes. We, therefore, would have less money available for investments or for distributions to security holders. This would likely have a significant adverse affect on the value of our securities. In addition, we would no longer be required to make any distributions to security holders.
We could be Disqualified as a REIT or Have to Pay Taxes if Our Merger Partners Did Not Qualify as REITs
If any of our recent merger partners had failed to qualify as a REIT throughout the duration of their existence, then they might have had undistributed C corporation earnings and profits at the time of their merger with us. If that was the case and we did not distribute those earnings and profits prior to the end of the year in which the merger took place, we might not qualify as a REIT. We believe based, in part, upon opinions of legal counsel received pursuant to the terms of our merger agreements as well as our own investigations, among other things, that each of our merger partners qualified as a REIT and that, in any event, none of them had any undistributed C corporation earnings and profits at the time of their merger with us. If any of our merger partners failed to qualify as a REIT, an additional concern would be that they would have recognized taxable gain at the time they were merged with us. We would be liable for the tax on such gain. In this event, we would have to pay corporate income tax on any gain existing at the time of the applicable merger on assets acquired in the merger if the assets are sold within ten years of the merger. Finally, we could be precluded from electing REIT status for up to four years after the year in which the predecessor entity failed to qualify for REIT status.
Other Tax Liabilities
Even if we qualify as a REIT, we will be subject to certain federal, state and local taxes on our income and property. In addition, our third-party management operations, corporate housing business and condominium conversion business, which are conducted through subsidiaries, generally will be subject to federal income tax at regular corporate rates.
Compliance with REIT Distribution Requirements May Affect Our Financial Condition
Distribution Requirements May Increase the Indebtedness of the Company
We may be required from time to time, under certain circumstances, to accrue as income for tax purposes interest and rent earned but not yet received. In such event, or upon our repayment of principal on debt, we could have taxable income without sufficient cash to enable us to meet the distribution requirements of a REIT. Accordingly, we could be required to borrow funds or liquidate investments on adverse terms in order to meet these distribution requirements.
19
Federal Income Tax Considerations
General
The following discussion summarizes the federal income tax considerations material to a holder of common shares. It is not exhaustive of all possible tax considerations. For example, it does not give a detailed discussion of any state, local or foreign tax considerations. The following discussion also does not address all tax matters that may be relevant to prospective shareholders in light of their particular circumstances. Moreover, it does not address all tax matters that may be relevant to shareholders who are subject to special treatment under the tax laws, such as insurance companies, tax-exempt entities, financial institutions or broker-dealers, foreign corporations and persons who are not citizens or residents of the United States.
The specific tax attributes of a particular shareholder could have a material impact on the tax considerations associated with the purchase, ownership and disposition of common shares. Therefore, it is essential that each prospective shareholder consult with his or her own tax advisors with regard to the application of the federal income tax laws to the shareholders personal tax situation, as well as any tax consequences arising under the laws of any state, local or foreign taxing jurisdiction.
The information in this section is based on the current Internal Revenue Code, current, temporary and proposed Treasury regulations, the legislative history of the Internal Revenue Code, current administrative interpretations and practices of the Internal Revenue Service, including its practices and policies as set forth in private letter rulings, which are not binding on the Internal Revenue Service, and existing court decisions. Future legislation, regulations, administrative interpretations and court decisions could change current law or adversely affect existing interpretations of current law. Any change could apply retroactively. Thus, it is possible that the Internal Revenue Service could challenge the statements in this discussion, which do not bind the Internal Revenue Service or the courts, and that a court could agree with the Internal Revenue Service.
Our Taxation
We elected REIT status beginning with the year that ended December 31, 1992. In any year in which we qualify as a REIT, we generally will not be subject to federal income tax on the portion of our REIT taxable income or capital gain that we distribute to our shareholders. This treatment substantially eliminates the double taxation that applies to most corporations, which pay a tax on their income and then distribute dividends to shareholders who are in turn taxed on the amount they receive.
We will be subject, however, to federal income tax at regular corporate rates upon our REIT taxable income or capital gain that we do not distribute to our shareholders. In addition, we will be subject to a 4% excise tax if we do not satisfy specific REIT distribution requirements. We could also be subject to the alternative minimum tax on our items of tax preference. In addition, any net income from prohibited transactions (i.e., dispositions of property, other than property held by a taxable REIT subsidiary, held primarily for sale to customers in the ordinary course of business) will be subject to a 100% tax. We could also be subject to a 100% penalty tax on certain payments received from or on certain expenses deducted by a taxable REIT subsidiary if certain rules enacted as part of the REIT Modernization Act of 1999 are not complied with. Moreover, we may be subject to taxes in certain situations and on certain transactions that we do not presently contemplate.
We believe that we have qualified as a REIT for all of our taxable years beginning with 1992. We also believe that our current structure and method of operation is such that we will continue to qualify as a REIT. However, given the complexity of the REIT qualification requirements, we cannot provide any assurance that the actual results of our operations have satisfied or will satisfy the requirements under the Internal Revenue Code for a particular year.
20
If we fail to qualify for taxation as a REIT in any taxable year, we will be subject to tax on our taxable income at regular corporate rates. We also may be subject to the corporate alternative minimum tax. As a result, our failure to qualify as a REIT would significantly reduce the cash we have available to distribute to our shareholders. Unless entitled to statutory relief, we would be disqualified from qualification as a REIT for the four taxable years following the year during which qualification was lost. It is not possible to state whether we would be entitled to statutory relief.
Tax legislation has recently been enacted which is intended to allow REITs to have greater flexibility in engaging in activities which previously had been prohibited by the REIT rules. Among these changes was the establishment of taxable REIT subsidiaries or TRSs which are corporations subject to tax as a regular C corporation. Generally, a taxable REIT subsidiary can own assets that cannot be owned by a REIT and can perform impermissible resident services (discussed below), which would otherwise taint our rental income under the REIT income tests. In enacting the taxable REIT subsidiary rules, Congress intended that the arrangements between a REIT and its taxable REIT subsidiaries be structured to ensure that a taxable REIT subsidiary will be subject to an appropriate level of federal income taxation. As a result, the Act imposes certain limits on the ability of a taxable REIT subsidiary to deduct interest payments made to us. In addition, we will be obligated to pay a 100% penalty tax on some payments that we receive or on certain expenses deducted by the taxable REIT subsidiary if the economic arrangements between the REIT, the REITs residents and the taxable REIT subsidiary are not comparable to similar arrangements among unrelated parties.
Our qualification and taxation as a REIT depend on our ability to satisfy various requirements under the Internal Revenue Code. We are required to satisfy these requirements on a continuing basis through actual annual operating and other results.
Share Ownership Test and Organizational Requirement. In order to qualify as a REIT, our shares of beneficial interest must be held by a minimum of 100 persons for at least 335 days of a taxable year that is 12 months, or during a proportionate part of a taxable year of less than 12 months. Also, not more than 50% in value of our shares of beneficial interest may be owned directly, or indirectly by applying certain constructive ownership rules, by five or fewer individuals during the last half of each taxable year. In addition, we must meet certain other organizational requirements, including, but not limited to, that (i) the beneficial ownership in us is evidenced by transferable shares and (ii) we are managed by one or more trustees. We believe that we have satisfied all of these tests and all other organizational requirements and that we will continue to do so in the future. In order to help comply with the 100 person test and the 50% share ownership test discussed above, we have placed certain restrictions on the transfer of our shares that are intended to prevent further concentration of share ownership. However, such restrictions may not prevent us from failing these requirements, and thereby failing to qualify as a REIT.
Gross Income Tests. To qualify as a REIT, we must satisfy two gross income tests. First, at least 75% of our gross income for each taxable year must be derived directly or indirectly from investments in real estate and/or real estate mortgage, dividends paid by another REIT and from some types of temporary investments. Second, at least 95% of our gross income for each taxable year must be derived from any combination of income qualifying under the 75% test and dividends, non-real estate mortgage interest, some payments under hedging instruments and gain from the sale or disposition of stock or securities. To qualify as rents from real property for the purpose of satisfying the gross income tests, rental payments must generally be received from unrelated persons and not be based on the net income of the resident. Also, the rent attributable to personal property must not exceed 15% of the total rent. We may generally provide services to residents without tainting our rental income only if such services are usually or customarily rendered in connection with the rental of real property and not otherwise considered impermissible services. If such services are impermissible, then we may generally provide them only if they are considered de minimis in amount, or are provided through an independent contractor from whom we derive no revenue and that meets other requirements, or through a taxable REIT subsidiary. We believe that services provided to residents by us either are usually or customarily rendered in connection with the rental of real property and not otherwise considered impermissible, or, if considered impermissible services, will
21
meet the de minimis test or will be provided by an independent contractor or taxable REIT subsidiary. However, we cannot provide any assurance that the Internal Revenue Service will agree with these positions.
Asset Tests. In general, at the close of each quarter of our taxable year, we must satisfy four tests relating to the nature of our assets: (1) at least 75% of the value of our total assets must be represented by real estate assets (which include for this purpose shares in other real estate investment trusts) and certain cash related items; (2) not more than 25% of our total assets may be represented by securities other than those in the 75% asset class; (3) except for equity investments in other REITs, qualified REIT subsidiaries (i.e., corporations owned 100% by a REIT that are not TRSs or REITs), or taxable REIT subsidiaries: (a) the value of any one issuers securities owned by us may not exceed 5% of the value of our total assets and (b) we may not own more than 10% of the value of or the voting securities of any one issuer; and (4) not more than 20% of our total assets may be represented by securities of one or more taxable REIT subsidiaries. Securities for purposes of the asset tests may include debt securities. We currently own equity interests in certain entities that have elected to be taxed as REITs for federal income tax purposes and are not publicly traded. If any such entity were to fail to qualify as a REIT, we would not meet the 10% voting stock limitation and the 10% value limitation and we would fail to qualify as a REIT. We believe that we and each of the REITs we own an interest in have and will comply with the foregoing asset tests for REIT qualification. However, we cannot provide any assurance that the Internal Revenue Service might not disagree with our determinations.
Annual Distribution Requirements. To qualify as a REIT, we are generally required to distribute dividends, other than capital gain dividends, to our shareholders each year in an amount at least equal to 90% (95% for taxable years prior to 2001) of our REIT taxable income. These distributions must be paid either in the taxable year to which they relate, or in the following taxable year if declared before we timely file our tax return for the prior year and if paid with or before the first regular dividend payment date after the declaration is made. We intend to make timely distributions sufficient to satisfy our annual distribution requirements. To the extent that we do not distribute all of our net capital gain or distribute at least 90%, but less than 100% of our REIT taxable income, as adjusted, we are subject to tax on these amounts at regular corporate rates. We will be subject to a 4% excise tax on the excess of the required distribution over the sum of amounts actually distributed and amounts retained for which federal income tax was paid, if we fail to distribute during each calendar year at least the sum of: (1) 85% of our REIT ordinary income for the year; (2) 95% of our REIT capital gain net income for the year; and (3) any undistributed taxable income from prior taxable years. A REIT may elect to retain rather than distribute all or a portion of its net capital gains and pay the tax on the gains. In that case, a REIT may elect to have its shareholders include their proportionate share of the undistributed net capital gains in income as long-term capital gains and receive a credit for their share of the tax paid by the REIT. For purposes of the 4% excise tax described above, any retained amounts would be treated as having been distributed.
Ownership of Partnership Interests By Us. As a result of our ownership of the Operating Partnership, we will be considered to own and derive our proportionate share of the assets and items of income of the Operating Partnership, respectively, for purposes of the REIT asset and income tests, including its share of assets and items of income of any subsidiaries that are partnerships or limited liability companies, provided that the Operating Partnership is taxed as a partnership and not as a C corporation for federal tax purposes. Under the Internal Revenue Code, publicly traded partnerships are generally taxed as C corporations, unless at least 90% of their gross income consists of qualifying income, such as interest, dividends, real property rents, and gains from the sale or other disposition of real property held for investment. The Operating Partnership is treated as a publicly traded partnership, however it satisfies the 90% qualifying income test. If the Operating Partnership did not satisfy the qualifying income test, then it would be taxed as a corporation for federal income tax purposes, which would jeopardize our status as a REIT. A partnership is a publicly traded partnership if interests in such partnership are either traded on an established securities market or are readily tradable on a secondary market and there are at least 500 partners at any time during the taxable year. We believe that all other partnerships in which we own an interest are not publicly traded partnerships.
Our Management Company and Other Subsidiaries. A small portion of the cash to be used by the
22
Operating Partnership to fund distributions to us is expected to come from payments of dividends from management companies and other subsidiaries of the Company that have elected TRS status. These companies pay federal and state income tax at the full applicable corporate rates. They will attempt to minimize the amount of these taxes, but we cannot guarantee whether or the extent to which, measures taken to minimize these taxes will be successful. To the extent that these companies are required to pay taxes, the cash available for distribution from these management companies by us to shareholders will be reduced accordingly.
State and Local Taxes. We may be subject to state or local taxation in various jurisdictions, including those in which we transact business or reside. Our state and local tax treatment may not conform to the federal income tax consequence discussed above. Consequently, prospective shareholders should consult their own tax advisors regarding the effect of state and local tax laws on an investment in common shares.
Taxation of Domestic Shareholders Subject to U.S. Tax
General. If we qualify as a REIT, distributions made to our taxable domestic shareholders with respect to their common shares, other than capital gain distributions, will be treated as ordinary income to the extent that the distributions come out of earnings and profits. These distributions will not be eligible for the dividends received deduction for shareholders that are corporations. In determining whether distributions are out of earnings and profits, we will allocate our earnings and profits first to preferred shares and second to the common shares.
To the extent we make distributions to our taxable domestic shareholders in excess of our earnings and profits, such distributions will be considered a return of capital. Such distributions will be treated as a tax-free distribution and will reduce the tax basis of a shareholders common shares by the amount of the distribution so treated. To the extent that such distributions cumulatively exceed a taxable domestic shareholders tax basis, such distributions are taxable as a gain from the sale of his shares. Shareholders may not include in their individual income tax returns any of our net operating losses or capital losses.
Distributions made by us that we properly designate as capital gain dividends will be taxable to taxable domestic shareholders as gain from the sale or exchange of a capital asset held for more than one year. This treatment applies only to the extent that the designated distributions do not exceed our actual net capital gain for the taxable year. It applies regardless of the period for which a domestic shareholder has held his or her common shares. Despite this general rule, corporate shareholders may be required to treat up to 20% of certain capital gain dividends as ordinary income.
Generally, we will classify a portion of our designated capital gains dividend as a 20% rate gain distribution and the remaining portion as an unrecaptured Section 1250 gain distribution. As the names suggest, a 20% rate gain distribution would be taxable to taxable domestic shareholders that are individuals, estates or trusts at a maximum rate of 20%. An unrecaptured Section 1250 gain distribution would be taxable to taxable domestic shareholders that are individuals, estates or trusts at a maximum rate of 25%.
If, for any taxable year, we elect to designate as capital gain dividends any portion of the dividends paid or made available for the year to holders of all classes of shares of beneficial interest, then the portion of the capital gains dividends that will be allocable to the holders of common shares will be the total capital gain dividends multiplied by a fraction. The numerator of the fraction will be the total dividends paid or made available to the holders of the common shares for the year. The denominator of the fraction will be the total dividends paid or made available to holders of all classes of shares of beneficial interest.
In general, a shareholder will recognize gain or loss for federal income tax purposes on the sale or other disposition of common shares in an amount equal to the difference between:
(a) the amount of cash and the fair market value of any property received in the sale or other disposition; and
23
(b) the shareholders adjusted tax basis in the common shares.
The gain or loss will be capital gain or loss if the common shares were held as a capital asset. Generally, the capital gain or loss will be long-term capital gain or loss if the common shares were held for more than one year. The Taxpayer Relief Act of 1997 allows the IRS to issue regulations that would apply a capital gains tax rate of 25% to a portion of the capital gain realized by a noncorporate holder of REIT Shares. The IRS has not issued these regulations. However, if the IRS does issue these regulations, they could affect the taxation of gain and loss realized on the disposition of common shares. Shareholders are urged to consult with their own tax advisors with respect to the impact of such rules on their capital gains tax.
In general, a loss recognized by a shareholder upon the sale of common shares that were held for six months or less, determined after applying certain holding period rules, will be treated as long-term capital loss to the extent that the shareholder received distributions that were treated as long-term capital gains. For shareholders who are individuals, trusts and estates, the long-term capital loss will be apportioned among the applicable long-term capital gain rates to the extent that distributions received by the shareholder were previously so treated.
We may elect to retain (rather than distribute as is generally required) net capital gain for a taxable year and pay the income tax on that gain. If we make this election, shareholders must include in income, as long-term capital gain, their proportionate share of the undistributed net capital gain. Shareholders will be treated as having paid their proportionate share of the tax paid by us on these gains. Accordingly, they will receive a credit or refund for the amount. Shareholders will increase the basis in their common shares by the difference between the amount of capital gain included in their income and the amount of the tax they are treated as having paid. Our earnings and profits will be adjusted appropriately.
Taxation of Domestic Tax-Exempt Shareholders
Most tax-exempt organizations are not subject to federal income tax except to the extent of their unrelated business taxable income, which is often referred to as UBTI. Unless a tax-exempt shareholder holds its common shares as debt financed property or uses the common shares in an unrelated trade or business, distributions to the shareholder should not constitute UBTI. Similarly, if a tax-exempt shareholder sells common shares, the income from the sale should not constitute UBTI unless the shareholder held the shares as debt financed property or used the shares in a trade or business.
However, for tax-exempt shareholders that are social clubs, voluntary employee benefit associations, supplemental unemployment benefit trusts, and qualified group legal services plans, income from owning or selling common shares will constitute UBTI unless the organization is able to properly deduct amounts set aside or placed in reserve so as to offset the income generated by its investment in common shares. These shareholders should consult their own tax advisors concerning these set aside and reserve requirements which are set forth in the Internal Revenue Code.
In addition, certain pension trusts that own more than 10% of a pension-held REIT must report a portion of the distributions that they receive from the REIT as UBTI. We have not been and do not expect to be treated as a pension-held REIT for purposes of this rule.
Taxation of Foreign Shareholders
The following is a discussion of certain anticipated United States federal income tax consequences of the ownership and disposition of common shares applicable to a foreign shareholder. For purposes of this discussion, a foreign shareholder is any person other than:
(a) a citizen or resident of the United States;
(b) a corporation or partnership created or organized in the United States or under the laws of the
24
United States or of any state thereof; or
(c) an estate or trust whose income is includable in gross income for United States federal income tax purposes regardless of its source.
Distributions by Us
Distributions by us to a foreign shareholder that are neither attributable to gain from sales or exchanges by us of United States real property interests nor designated by us as capital gains dividends will be treated as dividends of ordinary income to the extent that they are made out of our earnings and profits. These distributions ordinarily will be subject to withholding of United States federal income tax on a gross basis at a 30% rate, or a lower treaty rate, unless the dividends are treated as effectively connected with the conduct by the foreign shareholder of a United States trade or business. Please note that under certain treaties lower withholding rates generally applicable to dividends do not apply to dividends from REITs. Dividends that are effectively connected with a United States trade or business will be subject to tax on a net basis at graduated rates, and are generally not subject to withholding. Certification and disclosure requirements must be satisfied before a dividend is exempt from withholding under this exemption. A foreign shareholder that is a corporation also may be subject to an additional branch profits tax at a 30% rate or a lower treaty rate.
We expect to withhold United States income tax at the rate of 30% on any distributions made to a foreign shareholder unless:
(a) a lower treaty rate applies and any required form or certification evidencing eligibility for that reduced rate is filed with us; or
(b) the foreign shareholder files an IRS Form W-8ECI with us claiming that the distribution is effectively connected income.
A distribution in excess of our current or accumulated earnings and profits will not be taxable to a foreign shareholder to the extent that the distribution does not exceed the adjusted basis of the shareholders common shares. Instead, the distribution will reduce the adjusted basis of the common shares. To the extent that the distribution exceeds the adjusted basis of the common shares, it will give rise to gain from the sale or exchange of the shareholders common shares. The tax treatment of this gain is described below.
As a result of a legislative change made by the Small Business Job Protection Act of 1996, we may be required to withhold 10% of any distribution in excess of our earnings and profits. Consequently, although we intend to withhold at a rate of 30%, or a lower applicable treaty rate, on the entire amount of any distribution, to the extent that we do not do so, distributions will be subject to withholding at a rate of 10%. However, a foreign shareholder may seek a refund of the withheld amount from the IRS if it subsequently determined that the distribution was, in fact, in excess of our earnings and profits, and the amount withheld exceeded the foreign shareholders United States tax liability with respect to the distribution.
Distributions to a foreign shareholder that we designate at the time of the distributions as capital gain dividends, other than those arising from the disposition of a United States real property interest, generally will not be subject to United States federal income taxation unless:
(a) the investment in the common shares is effectively connected with the foreign shareholders United States trade or business, in which case the foreign shareholder will be subject to the same treatment as domestic shareholders, except that a shareholder that is a foreign corporation may also be subject to the branch profits tax, as discussed above; or
(b) the foreign shareholder is a nonresident alien individual who is present in the United States for 183 days or more during the taxable year and has a tax home in the United States, in which case the nonresident alien individual will be subject to a 30% tax on the individuals capital gains.
25
Under the Foreign Investment in Real Property Tax Act, which is known as FIRPTA, distributions to a foreign shareholder that are attributable to gain from sales or exchanges of United States real property interests will cause the foreign shareholder to be treated as recognizing the gain as income effectively connected with a United States trade or business. This rule applies whether or not a distribution is designated as a capital gain dividend. Accordingly, foreign shareholders generally would be taxed on these distributions at the same rates applicable to U.S. shareholders, subject to a special alternative minimum tax in the case of nonresident alien individuals. In addition, a foreign corporate shareholder might be subject to the branch profits tax discussed above. We are required to withhold 35% of these distributions. The withheld amount can be credited against the foreign shareholders United States federal income tax liability.
Although the law is not entirely clear on the matter, it appears that amounts we designate as undistributed capital gains in respect of the common shares held by U.S. shareholders would be treated with respect to foreign shareholders in the same manner as actual distributions of capital gain dividends. Under that approach, foreign shareholders would be able to offset as a credit against the United States federal income tax liability their proportionate share of the tax paid by us on these undistributed capital gains. In addition, foreign shareholders would be able to receive from the IRS a refund to the extent their proportionate share of the tax paid by us were to exceed their actual United States federal income tax liability.
Sales of Common Shares
Gain recognized by a foreign shareholder upon the sale or exchange of common shares generally will not be subject to United States taxation unless the shares constitute a United States real property interest within the meaning of FIRPTA. The common shares will not constitute a United States real property interest so long as we are a domestically controlled REIT. A domestically controlled REIT is a REIT in which at all times during a specified testing period less than 50% in value of its stock is held directly or indirectly by foreign shareholders. We believe that we are a domestically controlled REIT. Therefore, we believe that the sale of common shares will not be subject to taxation under FIRPTA. However, because common shares and preferred shares are publicly traded, we cannot guarantee that we will continue to be a domestically controlled REIT. In any event, gain from the sale or exchange of common shares not otherwise subject to FIRPTA will be subject to U.S. tax, if either:
(a) the investment in the common shares is effectively connected with the foreign shareholders United States trade or business, in which case the foreign shareholder will be subject to the same treatment as domestic shareholders with respect to the gain; or
(b) the foreign shareholder is a nonresident alien individual who is present in the United States for 183 days or more during the taxable year and has a tax home in the United States, in which case the nonresident alien individual will be subject to a 30% tax on the individuals capital gains.
Even if we do not qualify as or cease to be a domestically controlled REIT, gain arising from the sale or exchange by a foreign shareholder of common shares still would not be subject to United States taxation under FIRPTA as a sale of a United States real property interest if:
(a) the class or series of shares being sold is regularly traded, as defined by applicable IRS regulations, on an established securities market such as the New York Stock Exchange; and
(b) the selling foreign shareholder owned 5% or less of the value of the outstanding class or series of shares being sold throughout the five-year period ending on the date of the sale or exchange.
If gain on the sale or exchange of common shares were subject to taxation under FIRPTA, the foreign shareholder would be subject to regular United States income tax with respect to the gain in the same manner
26
as a taxable U.S. shareholder, subject to any applicable alternative minimum tax, a special alternative minimum tax in the case of nonresident alien individuals and the possible application of the branch profits tax in the case of foreign corporations. The purchaser of the common shares would be required to withhold and remit to the IRS 10% of the purchase price.
Available Information
You may access our Annual Report on Form 10-K, our Quarterly Reports on Form 10-Q, our Current Reports on Form 8-K and any amendments to any of those reports we file with the SEC free of charge at our website, www.equityapartments.com. These reports are made available at our website as soon as reasonably practicable after we file them with the SEC.
Item 2. The Properties
As of December 31, 2002, the Company owned or had investments in 1,039 Properties in 36 states consisting of 223,591 units. The Companys properties are more fully described as follows:
Type |
|
Number of |
|
Number of |
|
Average |
|
Average |
|
Average |
|
|
Garden |
|
677 |
|
180,225 |
|
266 |
|
92.5 |
% |
$ |
862 |
|
Mid/High-Rise |
|
33 |
|
10,199 |
|
309 |
|
88.4 |
% |
$ |
1,397 |
|
Ranch |
|
328 |
|
29,515 |
|
90 |
|
93.2 |
% |
$ |
500 |
|
Military Housing |
|
1 |
|
3,652 |
|
3,652 |
|
95.4 |
% |
$ |
973 |
|
Total |
|
1,039 |
|
223,591 |
|
|
|
|
|
|
|
Resident leases are generally for twelve months in length and typically require security deposits. The garden-style properties are generally defined as properties with two and/or three story buildings while the mid-rise/high-rise are defined as properties with greater than three story buildings. These two property types typically provide residents with amenities, which may include a clubhouse, swimming pool, laundry facilities and cable television access. Certain of these properties offer additional amenities such as saunas, whirlpools, spas, sports courts and exercise rooms or other amenities. The ranch-style properties are defined as single story properties, which do not provide additional amenities for residents other than laundry facilities and cable television access. The military housing properties are defined as those properties located on military bases.
It is managements role to monitor compliance with property policies and to provide preventive maintenance of the properties including common areas, facilities and amenities. The Company has a dedicated training and education department that creates and coordinates training and strategic implementation for the Companys property management personnel. The Company believes that, due in part to its emphasis on training and employee quality, the properties historically have had high occupancy rates.
The distribution of the properties throughout the United States reflects the Companys belief that geographic diversification helps insulate the portfolio from regional and economic influences. At the same time, the Company has sought to create clusters of properties within each of its primary markets in order to achieve economies of scale in management and operation. The Company may nevertheless acquire additional multifamily properties located anywhere in the continental United States.
The following tables set forth certain information by type and state relating to the Companys properties at December 31, 2002:
27
GARDEN-STYLE PROPERTIES
|
|
|
|
|
|
|
|
December 31, 2002 |
|
|||
State |
|
Number of |
|
Number |
|
Percentage of |
|
Average |
|
Average |
|
|
Alabama |
|
12 |
|
2,451 |
|
1.10 |
% |
94.1 |
% |
$ |
530 |
|
Arizona |
|
51 |
|
14,646 |
|
6.55 |
|
89.6 |
|
765 |
|
|
California |
|
88 |
|
21,924 |
|
9.81 |
|
94.3 |
|
1,260 |
|
|
Colorado |
|
29 |
|
8,175 |
|
3.66 |
|
91.8 |
|
810 |
|
|
Connecticut |
|
23 |
|
2,705 |
|
1.21 |
|
95.4 |
|
902 |
|
|
Florida |
|
83 |
|
24,277 |
|
10.86 |
|
92.7 |
|
801 |
|
|
Georgia |
|
38 |
|
12,169 |
|
5.44 |
|
91.8 |
|
789 |
|
|
Illinois |
|
7 |
|
2,360 |
|
1.06 |
|
94.2 |
|
1,007 |
|
|
Kansas |
|
5 |
|
2,144 |
|
0.96 |
|
89.5 |
|
690 |
|
|
Kentucky |
|
4 |
|
1,342 |
|
0.60 |
|
85.4 |
|
582 |
|
|
Maine |
|
5 |
|
672 |
|
0.30 |
|
97.8 |
|
889 |
|
|
Maryland |
|
23 |
|
5,419 |
|
2.42 |
|
94.7 |
|
923 |
|
|
Massachusetts |
|
34 |
|
4,655 |
|
2.08 |
|
95.4 |
|
1,097 |
|
|
Michigan |
|
8 |
|
2,388 |
|
1.07 |
|
87.3 |
|
883 |
|
|
Minnesota |
|
18 |
|
4,035 |
|
1.80 |
|
91.2 |
|
962 |
|
|
Missouri |
|
8 |
|
1,590 |
|
0.71 |
|
92.2 |
|
676 |
|
|
Nevada |
|
7 |
|
2,078 |
|
0.93 |
|
89.3 |
|
711 |
|
|
New Hampshire |
|
1 |
|
390 |
|
0.17 |
|
93.6 |
|
1,051 |
|
|
New Jersey |
|
2 |
|
980 |
|
0.44 |
|
95.0 |
|
1,578 |
|
|
New Mexico |
|
3 |
|
601 |
|
0.27 |
|
91.2 |
|
749 |
|
|
New York |
|
1 |
|
300 |
|
0.13 |
|
93.3 |
|
1,598 |
|
|
North Carolina |
|
37 |
|
10,176 |
|
4.55 |
|
91.9 |
|
608 |
|
|
Oklahoma |
|
8 |
|
2,036 |
|
0.91 |
|
93.8 |
|
569 |
|
|
Oregon |
|
12 |
|
4,051 |
|
1.81 |
|
91.3 |
|
734 |
|
|
Rhode Island |
|
5 |
|
778 |
|
0.35 |
|
95.1 |
|
945 |
|
|
South Carolina |
|
6 |
|
1,021 |
|
0.46 |
|
92.5 |
|
540 |
|
|
Tennessee |
|
14 |
|
4,366 |
|
1.95 |
|
90.9 |
|
671 |
|
|
Texas |
|
79 |
|
24,767 |
|
11.08 |
|
92.5 |
|
735 |
|
|
Utah |
|
2 |
|
416 |
|
0.19 |
|
86.0 |
|
643 |
|
|
Virginia |
|
18 |
|
5,778 |
|
2.58 |
|
93.0 |
|
897 |
|
|
Washington |
|
42 |
|
10,254 |
|
4.59 |
|
91.0 |
|
841 |
|
|
Wisconsin |
|
4 |
|
1,281 |
|
0.57 |
|
93.0 |
|
948 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Garden-Style |
|
677 |
|
180,225 |
|
80.60 |
% |
|
|
|
|
|
Average Garden-Style |
|
|
|
266 |
|
|
|
92.5 |
% |
$ |
862 |
|
28
MID-RISE/HIGH-RISE PROPERTIES
|
|
|
|
|
|
|
|
December 31, 2002 |
|
|||
State |
|
Number of |
|
Number |
|
Percentage of |
|
Average |
|
Average |
|
|
California |
|
1 |
|
164 |
|
0.07 |
% |
75.6 |
% |
$ |
1,524 |
|
Connecticut |
|
2 |
|
407 |
|
0.18 |
|
87.5 |
|
2,171 |
|
|
Florida |
|
2 |
|
458 |
|
0.20 |
|
94.0 |
|
1,036 |
|
|
Georgia |
|
1 |
|
322 |
|
0.14 |
|
89.1 |
|
1,306 |
|
|
Illinois |
|
1 |
|
1,305 |
|
0.58 |
|
93.9 |
|
841 |
|
|
Massachusetts |
|
10 |
|
2,942 |
|
1.32 |
|
89.9 |
|
1,464 |
|
|
Minnesota |
|
1 |
|
163 |
|
0.07 |
|
85.9 |
|
1,344 |
|
|
New Jersey |
|
3 |
|
887 |
|
0.40 |
|
86.2 |
|
1,994 |
|
|
Ohio |
|
1 |
|
765 |
|
0.34 |
|
74.4 |
|
1,177 |
|
|
Oregon |
|
1 |
|
525 |
|
0.23 |
|
86.2 |
|
1,007 |
|
|
Texas |
|
3 |
|
596 |
|
0.27 |
|
91.5 |
|
1,067 |
|
|
Virginia |
|
2 |
|
865 |
|
0.39 |
|
94.4 |
|
1,326 |
|
|
Washington |
|
5 |
|
800 |
|
0.36 |
|
85.5 |
|
1,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Mid-Rise/High-Rise |
|
33 |
|
10,199 |
|
4.56 |
% |
|
|
|
|
|
Average Mid-Rise/High-Rise |
|
|
|
309 |
|
|
|
88.4 |
% |
$ |
1,397 |
|
RANCH-STYLE PROPERTIES
Alabama |
|
1 |
|
69 |
|
0.03 |
% |
92.8 |
% |
$ |
396 |
|
Florida |
|
99 |
|
9,169 |
|
4.10 |
|
93.7 |
|
518 |
|
|
Georgia |
|
53 |
|
4,428 |
|
1.98 |
|
93.4 |
|
524 |
|
|
Indiana |
|
44 |
|
4,059 |
|
1.82 |
|
93.0 |
|
467 |
|
|
Kentucky |
|
21 |
|
1,637 |
|
0.73 |
|
92.7 |
|
451 |
|
|
Maryland |
|
4 |
|
414 |
|
0.19 |
|
94.4 |
|
597 |
|
|
Michigan |
|
17 |
|
1,536 |
|
0.69 |
|
93.7 |
|
601 |
|
|
Ohio |
|
77 |
|
7,187 |
|
3.21 |
|
92.5 |
|
473 |
|
|
Pennsylvania |
|
5 |
|
469 |
|
0.21 |
|
91.6 |
|
573 |
|
|
South Carolina |
|
2 |
|
187 |
|
0.08 |
|
86.7 |
|
429 |
|
|
Tennessee |
|
2 |
|
146 |
|
0.07 |
|
98.6 |
|
477 |
|
|
West Virginia |
|
3 |
|
214 |
|
0.10 |
|
95.0 |
|
425 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Ranch-Style |
|
328 |
|
29,515 |
|
13.20 |
% |
|
|
|
|
|
Average Ranch-Style |
|
|
|
90 |
|
|
|
93.2 |
% |
$ |
500 |
|
MILITARY HOUSING PROPERTIES
Washington (Ft. Lewis) |
|
1 |
|
3,652 |
|
1.63 |
% |
95.4 |
% |
$ |
973 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Military Housing |
|
1 |
|
3,652 |
|
1.63 |
% |
|
|
|
|
|
Average Military Housing |
|
|
|
3,652 |
|
|
|
95.4 |
% |
$ |
973 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Residential Portfolio |
|
1,039 |
|
223,591 |
|
100 |
% |
|
|
|
|
29
The properties currently under development are included in the following table.
DEVELOPMENT PROJECTS as of December 31, 2002
(Amounts in millions except for project and unit amounts)
|
|
Location |
|
Number |
|
Estimated |
|
Funded |
|
Estimated |
|
Total |
|
Estimated |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unconsolidated Projects |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
1210 Massachusetts Ave. |
|
Washington, DC |
|
142 |
|
$ |
36.3 |
|
$ |
11.4 |
|
|
|
$ |
11.4 |
|
2Q 2004 |
|
|
13th & N Street |
|
Washington, DC |
|
170 |
|
35.4 |
|
12.4 |
|
|
|
12.4 |
|
3Q 2003 |
|
||||
Ball Park Lofts |
|
Denver, CO |
|
355 |
|
56.4 |
|
14.1 |
|
|
|
14.1 |
|
2Q 2003 |
|
||||
Bella Terra (Village Green at Harbour Pointe) (2) |
|
Mukilteo, WA |
|
235 |
|
32.7 |
|
8.2 |
|
|
|
8.2 |
|
Completed |
|
||||
Bella Vista I&II (Warner Ridge I&II) |
|
Woodland Hills, CA |
|
315 |
|
80.9 |
|
18.8 |
|
$ |
2.9 |
|
21.7 |
|
1Q03/1Q04 |
|
|||
Carrollton |
|
Carrollton, TX |
|
284 |
|
21.9 |
|
4.9 |
|
0.6 |
|
5.5 |
|
3Q 2003 |
|
||||
City Place (Westport) |
|
Kansas City, MO |
|
288 |
|
34.7 |
|
8.7 |
|
|
|
8.7 |
|
1Q 2003 |
|
||||
Concord Center |
|
Concord, CA |
|
259 |
|
52.3 |
|
13.1 |
|
|
|
13.1 |
|
4Q 2003 |
|
||||
Highlands of Lombard |
|
Lombard, IL |
|
403 |
|
67.1 |
|
16.8 |
|
|
|
16.8 |
|
3Q 2003 |
|
||||
Hudson Pointe |
|
Jersey City, NJ |
|
181 |
|
45.0 |
|
11.2 |
|
|
|
11.2 |
|
1Q 2003 |
|
||||
Maples at Little River |
|
Haverhill, MA |
|
174 |
|
28.0 |
|
7.0 |
|
|
|
7.0 |
|
3Q 2003 |
|
||||
Marina Bay I (2) |
|
Quincy, MA |
|
136 |
|
24.8 |
|
6.6 |
|
|
|
6.6 |
|
Completed |
|
||||
Marina Bay II |
|
Quincy, MA |
|
108 |
|
22.8 |
|
5.7 |
|
|
|
5.7 |
|
4Q 2003 |
|
||||
North Pier at Harborside |
|
Jersey City, NJ |
|
297 |
|
94.2 |
|
23.5 |
|
|
|
23.5 |
|
2Q 2003 |
|
||||
Olympus (Legacy Towers) (2) |
|
Seattle, WA |
|
327 |
|
89.3 |
|
22.1 |
|
0.3 |
|
22.4 |
|
Completed |
|
||||
Savannah Midtown (Piedmont) (2) |
|
Atlanta, GA |
|
322 |
|
36.7 |
|
9.6 |
|
|
|
9.6 |
|
Completed |
|
||||
Watermarke |
|
Irvine, CA |
|
535 |
|
120.6 |
|
35.2 |
|
|
|
35.2 |
|
1Q 2004 |
|
||||
Water Terrace I (Regatta I) |
|
Marina Del Rey, CA |
|
450 |
|
234.8 |
|
72.5 |
|
|
|
72.5 |
|
1Q 2003 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Projects |
|
|
|
4,981 |
|
$ |
1,113.9 |
|
$ |
301.8 |
|
$ |
3.8 |
|
$ |
305.6 |
|
|
|
(1) The Companys funding obligation is generally between 25% and 35% of the estimated development cost for the unconsolidated projects.
(2) Properties were substantially complete as of December 31, 2002. As such, these properties are also included in the outstanding property and unit counts.
Item 3. Legal Proceedings
Only ordinary routine litigation incidental to the business, which is not deemed material, was initiated during the year ended December 31, 2002. As of December 31, 2002, the Company is not aware of any other litigation threatened against the Company other than routine litigation arising out of the ordinary course of business, some of which is expected to be covered by liability insurance, none of which is expected to have a material adverse effect on the consolidated financial statements of the Company.
Item 4. Submission of Matters to a Vote of Security Holders
None
30
Item 5. Market for Registrants Common Equity and Related Shareholder Matters
The following table sets forth, for the years indicated, the high and low sales prices for and the distributions paid on the Companys Common Shares, which trade on the New York Stock Exchange under the trading symbol EQR.
|
|
Sales Price |
|
|
|
|||||
|
|
High |
|
Low |
|
Distributions |
|
|||
2002 |
|
|
|
|
|
|
|
|||
Fourth Quarter Ended December 31, 2002 |
|
$ |
26.70 |
|
$ |
21.55 |
|
$ |
0.4325 |
|
Third Quarter Ended September 30, 2002 |
|
$ |
28.81 |
|
$ |
22.40 |
|
$ |
0.4325 |
|
Second Quarter Ended June 30, 2002 |
|
$ |
30.96 |
|
$ |
27.90 |
|
$ |
0.4325 |
|
First Quarter Ended March 31, 2002 |
|
$ |
29.33 |
|
$ |
25.84 |
|
$ |
0.4325 |
|
|
|
|
|
|
|
|
|
|||
|
|
Sales Price |
|
|
|
|||||
|
|
High |
|
Low |
|
Distributions |
|
|||
2001 |
|
|
|
|
|
|
|
|||
Fourth Quarter Ended December 31, 2001 |
|
$ |
29.70 |
|
$ |
24.87 |
|
$ |
0.4325 |
|
Third Quarter Ended September 30, 2001 |
|
$ |
30.45 |
|
$ |
27.46 |
|
$ |
0.4325 |
|
Second Quarter Ended June 30, 2001 |
|
$ |
28.75 |
|
$ |
25.15 |
|
$ |
0.4075 |
|
First Quarter Ended March 31, 2001 |
|
$ |
27.66 |
|
$ |
24.80 |
|
$ |
0.4075 |
|
The number of beneficial holders of Common Shares at January 31, 2003, was approximately 55,000. The number of outstanding Common Shares as of January 31, 2003 was 271,671,082.
Equity Compensation Plan Information
The following table provides information as of December 31, 2002 with respect to the Company's Common Shares that may be issued under existing equity compensation plans.
Plan Category |
|
Number of securities |
|
Weighted-average |
|
Number of securities remaining |
|
|
|
|
(a)(2) |
|
(b)(2) |
|
(c)(3) |
|
|
Equity compensation plans approved by security holders(1)(4) |
|
12,811,218 |
|
$ |
23.63 |
|
24,607,367 |
|
|
|
|
|
|
|
|
|
|
Equity compensation plans not approved by security holders |
|
N/A |
|
N/A |
|
N/A |
|
|
(1) Amounts shown in the above table include 9,722 shares (with a weighted average exercise price of $20.53) reserved for issuance upon exercise of outstanding options assumed by the Company as a result of its merger with Merry Land & Investment Company, Inc. and 65,243 shares (with a weighted average exercise price of $19.39) reserved for issuance upon exercise of options assumed by the Company as a result of its merger with Lexford Residential Trust.
(2) The amounts shown in columns (a) and (b) of the above table do not include 1,635,707 outstanding Common Shares (all of which are restricted and subject to vesting requirements) that were granted under
31
the Company's Fifth Amended and Restated 1993 Share Option and Share Award Plan (the "1993 Plan") and 1,664,173 outstanding Common Shares that have been sold to employees and trustees under the Company's 1996 Non-Qualified Employee Share Purchase Plan (the "ESPP").
(3) The amount shown in colum (c) of the above table includes the following:
Up to 1,145,712 Common Shares that may be granted under the 1993 Plan, of which only 25% may be in the form of restricted Common Shares;
Up to 23,125,828 Common Shares that may be granted under the Company's 2002 Share Incentive Plan (the "2002 Plan"), of which only 25% may be in the form of restricted Common Shares; and
Up to 335,827 Common Shares that may be sold to employees and trustees under the ESPP.
(4) The 2002 Plan provides that the number of securities available for issuance (inclusive of restricted shares previously granted and outstanding and shares underlying outstanding options) equals 7.5% of the Companys outstanding Common Shares, calculated on a fully-diluted basis, determined annually on the first day of each calendar year. On January 1, 2003, this amount equaled 23,125,828. There were no options or restricted shares yet granted under the 2002 Plan as of December 31, 2002.
Item 6. Selected Financial Data
The following table sets forth selected financial and operating information on a historical basis for the Company. The following information should be read in conjunction with all of the financial statements and notes thereto included elsewhere in this Form 10-K. The historical operating and balance sheet data have been derived from the historical Financial Statements of the Company audited by Ernst & Young LLP, independent auditors. All amounts have also been restated in accordance with the discontinued operations provisions of SFAS No. 144. Certain capitalized terms as used herein are defined in the Notes to Consolidated Financial Statements.
32
CONSOLIDATED HISTORICAL FINANCIAL INFORMATION
(Financial information in thousands except for per share and property data)
|
|
Year Ended December 31, |
|
|||||||||||||
|
|
2002 |
|
2001 |
|
2000 |
|
1999 |
|
1998 |
|
|||||
OPERATING DATA: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Total revenues |
|
$ |
1,994,053 |
|
$ |
2,039,749 |
|
$ |
1,927,440 |
|
$ |
1,678,917 |
|
$ |
1,285,580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income before discontinued operations, extraordinary items and cumulative effect of change in accounting principle |
|
$ |
301,532 |
|
$ |
362,201 |
|
$ |
321,558 |
|
$ |
276,987 |
|
$ |
217,583 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income |
|
$ |
421,313 |
|
$ |
473,585 |
|
$ |
549,451 |
|
$ |
393,881 |
|
$ |
258,206 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income available to Common Shares |
|
$ |
324,162 |
|
$ |
367,466 |
|
$ |
437,510 |
|
$ |
280,685 |
|
$ |
165,289 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income before discontinued operations, extraordinary items and cumulative effect of change in accounting principle per share basic |
|
$ |
1.11 |
|
$ |
1.36 |
|
$ |
1.28 |
|
$ |
1.14 |
|
$ |
1.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income before discontinued operations, extraordinary items and cumulative effect of change in accounting principle per share diluted |
|
$ |
1.10 |
|
$ |
1.34 |
|
$ |
1.27 |
|
$ |
1.13 |
|
$ |
1.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income per share basic |
|
$ |
1.19 |
|
$ |
1.37 |
|
$ |
1.69 |
|
$ |
1.15 |
|
$ |
0.83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income per share diluted |
|
$ |
1.18 |
|
$ |
1.36 |
|
$ |
1.67 |
|
$ |
1.14 |
|
$ |
0.82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Weighted average Common Shares outstanding basic |
|
271,974 |
|
267,349 |
|
259,015 |
|
244,350 |
|
200,740 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Weighted average Common Shares outstanding diluted |
|
297,969 |
|
295,552 |
|
291,266 |
|
271,310 |
|
225,156 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Distributions declared per Common Share outstanding |
|
$ |
1.73 |
|
$ |
1.68 |
|
$ |
1.575 |
|
$ |
1.47 |
|
$ |
1.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
BALANCE SHEET DATA (at end of period): |
|
|
|
|
|
|
|
|
|
|
|
|||||
Real estate, before accumulated depreciation |
|
$ |
13,046,263 |
|
$ |
13,016,183 |
|
$ |
12,591,539 |
|
$ |
12,238,963 |
|
$ |
10,942,063 |
|
Real estate, after accumulated depreciation |
|
$ |
10,934,246 |
|
$ |
11,297,338 |
|
$ |
11,239,303 |
|
$ |
11,168,476 |
|
$ |
10,223,572 |
|
Total assets |
|
$ |
11,810,917 |
|
$ |
12,235,625 |
|
$ |
12,263,966 |
|
$ |
11,715,689 |
|
$ |
10,700,260 |
|
Total debt |
|
$ |
5,523,699 |
|
$ |
5,742,758 |
|
$ |
5,706,152 |
|
$ |
5,473,868 |
|
$ |
4,680,527 |
|
Minority Interests |
|
$ |
611,303 |
|
$ |
635,822 |
|
$ |
612,618 |
|
$ |
456,979 |
|
$ |
431,374 |
|
Shareholders equity |
|
$ |
5,197,123 |
|
$ |
5,413,950 |
|
$ |
5,619,547 |
|
$ |
5,504,934 |
|
$ |
5,330,447 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
OTHER DATA: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Total properties (at end of period) |
|
1,039 |
|
1,076 |
|
1,104 |
|
1,064 |
|
680 |
|
|||||
Total apartment units (at end of period) |
|
223,591 |
|
224,801 |
|
227,704 |
|
226,317 |
|
191,689 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Funds from operations available to Common Shares and OP Units(1)(2) |
|
$ |
738,342 |
|
$ |
786,719 |
|
$ |
726,172 |
|
$ |
619,603 |
|
$ |
458,806 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash flow provided by (used for): |
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating activities |
|
$ |
888,938 |
|
$ |
889,668 |
|
$ |
841,826 |
|
$ |
788,970 |
|
$ |
542,147 |
|
Investing activities |
|
$ |
(49,297 |
) |
$ |
57,429 |
|
$ |
(563,175 |
) |
$ |
(526,851 |
) |
$ |
(1,046,308 |
) |
Financing activities |
|
$ |
(861,369 |
) |
$ |
(919,266 |
) |
$ |
(283,996 |
) |
$ |
(236,967 |
) |
$ |
474,831 |
|
(1) Funds from Operations (FFO) represents net income (loss) (computed in accordance with accounting principles generally accepted in the United States (GAAP)), plus depreciation (after adjustments for non-real estate additions, Partially Owned Properties and Unconsolidated Properties), plus amortization of
33
goodwill and plus/minus extraordinary items, the cumulative effect of change in accounting principle and impairment charges. Adjustments also include net gain on sales of condominium units to third parties and net gain on sales of unconsolidated entities and for discontinued operations related to depreciation, goodwill amortization, impairment on furniture rental business and net gain on sales.
(2) The Company believes that FFO is helpful to investors as a supplemental measure of the operating performance of a real estate company because, along with cash flows from operating activities, financing activities and investing activities, it provides investors an understanding of the ability of the Company to incur and service debt and to make capital expenditures. FFO in and of itself does not represent cash generated from operating activities in accordance with GAAP and therefore should not be considered an alternative to net income as an indication of the Companys performance or to net cash flows from operating activities as determined by GAAP as a measure of liquidity and is not necessarily indicative of cash available to fund cash needs. The Companys calculation of FFO may differ from the methodology for calculating FFO utilized by other real estate companies and may differ, for example, due to variations among the Companys and other real estate companys accounting policies for replacement type items and, accordingly, may not be comparable to such other real estate companies.
Item 7. Managements Discussion and Analysis of Financial Condition and Results of Operations
Overview
The following discussion and analysis of the results of operations and financial condition of the Company should be read in connection with the Consolidated Financial Statements and Notes thereto. Due to the Companys ability to control the Operating Partnership and its subsidiaries other than entities owning interests in the Unconsolidated Properties and certain other entities in which the Company has investments, the Operating Partnership and each such subsidiary entity has been consolidated with the Company for financial reporting purposes. Capitalized terms used herein and not defined are as defined elsewhere in this Annual Report on Form 10-K for the year ended December 31, 2002.
Forward-looking statements in this Item 7 as well as Item 1 of this Annual Report on Form 10-K are intended to be made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The words believes, estimates, expects and anticipates and other similar expressions that are predictions of or indicate future events and trends and which do not relate solely to historical matters identify forward-looking statements. Such forward-looking statements are subject to risks and uncertainties, which could cause actual results, performance, or achievements of the Company to differ materially from anticipated future results, performance or achievements expressed or implied by such forward-looking statements. Factors that might cause such differences include, but are not limited to, the following:
the total number of development units, cost of development and completion dates reflect the Companys best estimates and are subject to uncertainties arising from changing economic conditions (such as the cost of labor and construction materials), competition and local government regulation;
alternative sources of capital to the Company or labor and materials required for maintenance, repair, capital expenditure or development are more expensive than anticipated;
occupancy levels and market rents may be adversely affected by national and local economic and market conditions including, without limitation, new construction of multifamily housing, continuing decline in employment, availability of low interest mortgages for single-family home buyers and the potential for geopolitical instability, all of which are beyond the Companys control; and
additional factors as discussed in Part I of the Annual Report on Form 10-K, particularly those under Risk Factors.
Readers are cautioned not to place undue reliance on these forward-looking statements, which
34
speak only as of the date hereof. The Company undertakes no obligation to publicly release any revisions to these forward-looking statements, which may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events. Forward-looking statements and related uncertainties are also included in Note 7 to the Notes to Consolidated Financial Statements in this report.
Results of Operations
The following table summarizes the number of properties and related units for the periods presented:
|
|
Properties |
|
Units |
|
Purchase / |
|
|
At December 31, 2000 |
|
1,104 |
|
227,704 |
|
|
|
|
2001 Acquisitions |
|
14 |
|
3,423 |
|
$ |
388.1 |
|
2001 Dispositions |
|
(49 |
) |
(8,807 |
) |
$ |
416.9 |
|
2001 Completed Developments |
|
7 |
|
2,505 |
|
|
|
|
Unit Configuration Changes |
|
|
|
(24 |
) |
|
|
|
At December 31, 2001 |
|
1,076 |
|
224,801 |
|
|
|
|
2002 Acquisitions |
|
12 |
|
3,634 |
|
$ |
289.9 |
|
Ft. Lewis Joint Venture |
|
1 |
|
3,652 |
|
|
|
|
2002 Dispositions |
|
(58 |
) |
(10,713 |
) |
$ |
546.2 |
|
2002 Completed Developments |
|
8 |
|
2,201 |
|
|
|
|
Unit Configuration Changes |
|
|
|
16 |
|
|
|
|
At December 31, 2002 |
|
1,039 |
|
223,591 |
|
|
|
The Companys acquisition and disposition activity has impacted overall results of operations for the years ended December 31, 2002 and 2001. Significant changes in revenues and expenses have resulted primarily from the consolidation of previously Unconsolidated Properties in July 2001 and the fourth quarter of 2002, the disposition of the furniture rental business on January 11, 2002, reduced rental income through increased concessions or reduced apartment rents and occupancy at many of our properties and the properties acquired and developments completed in 2001 and 2002, which have been partially offset by the properties disposed in 2001 and 2002. Significant changes in expenses have also resulted from changes in insurance costs, general and administrative costs, impairment charges and variable interest rates. This impact is discussed in greater detail in the following paragraphs.
Properties that the Company owned for all of both 2002 and 2001 (the 2002 Same Store Properties), which represented 188,027 units, impacted the Companys results of operations. Properties that the Company owned for all of both 2001 and 2000 (the 2001 Same Store Properties), which represented 181,951 units, also impacted the Companys results of operations. Both the 2002 Same Store Properties and 2001 Same Store Properties are discussed in the following paragraphs.
Comparison of the year ended December 31, 2002 to the year ended December 31, 2001
For the year ended December 31, 2002, income before allocation to Minority Interests, income (loss) from investments in unconsolidated entities, net gain on sales of unconsolidated entities, discontinued operations, extraordinary items and cumulative effect of change in accounting principle decreased by approximately $64.2 million when compared to the year ended December 31, 2001.
Revenues from the 2002 Same Store Properties decreased primarily as a result of lower overall physical occupancy, increased concessions and lower rental rates charged to both new and renewal residents. Property operating expenses from the 2002 Same Store Properties, which include property and maintenance,
35
real estate taxes and insurance and an allocation of property management expenses, remained relatively stable with increases in real estate taxes and insurance costs offset by a decrease in utility costs. The following tables provide comparative revenue, expense, net operating income (NOI) and weighted average occupancy for the 2002 Same Store Properties:
2002 Same Store Properties
Year over Year Same Store Results
$ in Millions 188,027 Same Store Units
Description |
|
Revenues |
|
Expenses |
|
NOI |
|
|||
|
|
|
|
|
|
|
|
|||
2002 |
|
$ |
1,768.0 |
|
$ |
663.3 |
|
$ |
1,104.7 |
|
2001 |
|
$ |
1,815.9 |
|
$ |
658.3 |
|
$ |
1,157.6 |
|
Change |
|
$ |
(47.9 |
) |
$ |
5.0 |
|
$ |
(52.9 |
) |
Change |
|
(2.6 |
)% |
0.8 |
% |
(4.6 |
)% |
Same Store Occupancy Statistics
Year 2002 |
|
93.5 |
% |
Year 2001 |
|
94.5 |
% |
Change |
|
(1.0 |
)% |
For properties that the Company acquired prior to January 1, 2002 and expects to continue to own through December 31, 2003, the Company anticipates the following operating results for the full year ending December 31, 2003:
2003 Same Store Operating Assumptions
Physical Occupancy |
|
93.0% |
|
Revenue Change |
|
(3.9)% to (1.4)% |
|
Expense Change |
|
2.1% to 4.4% |
|
NOI Change |
|
(9.2)% to (3.7)% |
|
Dispositions |
|
$700 million |
|
These 2003 operating assumptions are based on current expectations and are forward-looking.
Rental income from properties other than 2002 Same Store Properties increased by approximately $15.9 million primarily as a result of revenue from properties acquired in 2001 and 2002 and additional Partially Owned Properties consolidated in 2001 and the fourth quarter of 2002.
Interest and other income decreased by approximately $7.0 million, primarily as a result of lower balances available for investment and related interest rates being earned on short-term investment accounts along with lower balances on deposit in tax-deferred exchange accounts.
Interest income investment in mortgage notes decreased by $8.8 million as a result of the consolidation of previously Unconsolidated Properties in July 2001. No additional interest income will be recognized on such mortgage notes in future years as the Company now consolidates the results related to these previously Unconsolidated Properties. See Note 8 in the Notes to Consolidated Financial Statements for further discussion.
Property management expenses include off-site expenses associated with the self-management of the Companys properties. These expenses decreased by approximately $5.0 million or 6.5%. This decrease is
36
primarily attributable to lower amounts accrued for employee bonuses and profit sharing for 2002 and lower headcount in 2002.
Fee and asset management revenues, net of fee and asset management expenses, increased by $1.6 million as a result of managing additional units at Fort Lewis, Washington starting in April 2002. As of December 31, 2002 and 2001, the Company managed 18,965 units and 16,539 units, respectively, for third parties and unconsolidated entities.
The Company recorded impairment charges in 2002 on its corporate housing business and its technology investments of approximately $17.1 million and $1.2 million, respectively. See Note 22 in the Notes to Consolidated Financial Statements for further discussion.
Interest expense, including amortization of deferred financing costs, decreased approximately $15.5 million primarily due to lower variable interest rates and lower overall levels of debt. During the year ended December 31, 2002, the Company capitalized interest costs of approximately $27.2 million as compared to $28.2 million for the year ended December 31, 2001. This capitalization of interest primarily related to equity investments in unconsolidated entities engaged in development activities. The effective interest cost on all indebtedness for the year ended December 31, 2002 was 6.54% as compared to 6.89% for the year ended December 31, 2001.
General and administrative expenses, which include corporate operating expenses, increased approximately $11.1 million between the years under comparison. This increase was primarily due to retirement plan expenses for certain key executives, restricted shares/awards granted to key employees, additional compensation charges and costs associated with the Companys new President, higher state income taxes in Michigan and New Jersey and income taxes incurred by one of the Companys taxable REIT subsidiaries which has an ownership interest in properties that in prior periods were classified as Unconsolidated Properties.
Income (loss) from investments in unconsolidated entities decreased approximately $7.5 million between the periods under comparison. This decrease is primarily the result of increased equity losses and unrealized losses on derivative instruments.
Net gain on sales of discontinued operations decreased approximately $44.6 million between the periods under comparison. This decrease is primarily the result of the properties sold in 2001 having a lower net carrying value at sale, which resulted in higher gain recognition for financial reporting purposes.
Discontinued operations, net, increased approximately $53.0 million between the periods under comparison. This increase is primarily attributable to a one-time $60.0 million impairment on the furniture rental business in 2001, which was subsequently sold in January 2002. See Note 16 in the Notes to Consolidated Financial Statements for further discussion.
Comparison of the year ended December 31, 2001 to the year ended December 31, 2000
For the year ended December 31, 2001, income before allocation to Minority Interests, income (loss) from investments in unconsolidated entities, net gain on sales of unconsolidated entities, discontinued operations, extraordinary items and cumulative effect of change in accounting principle increased by approximately $32.2 million when compared to the year ended December 31, 2000.
Revenues from the 2001 Same Store Properties increased primarily as a result of higher rental rates charged new residents and resident renewals and an increase in income from billing residents for their share of utility costs as well as other ancillary services provided to residents. Property operating expenses from the 2001 Same Store Properties, which include property and maintenance, real estate taxes and insurance and an allocation of property management expenses, increased primarily attributable to a $5.4 million, or 5.6%, increase in utilities and an $8.2 million, or 5.5%, increase in payroll costs. The following tables provide
37
comparative revenue, expense, net operating income and weighted average occupancy for the 2001 Same Store Properties:
2001 Same Store Properties
Year over Year Same Store Results
$ in Millions 181,951 Same Store Units
Description |
|
Revenues |
|
Expenses |
|
NOI |
|
|||
|
|
|
|
|
|
|
|
|||
2001 |
|
$ |
1,721.2 |
|
$ |
626.4 |
|
$ |
1,094.8 |
|
2000 |
|
$ |
1,658.7 |
|
$ |
604.1 |
|
$ |
1,054.6 |
|
Change |
|
$ |
62.5 |
|
$ |
22.3 |
|
$ |
40.2 |
|
Change |
|
3.8 |
% |
3.7 |
% |
3.8 |
% |
Same Store Occupancy Statistics
Year 2001 |
|
94.4 |
% |
Year 2000 |
|
94.9 |
% |
Change |
|
(0.5 |
)% |
Rental income from properties other than 2001 Same Store Properties increased by approximately $54.6 million primarily as a result of revenue from 2001 and 2000 Acquired Properties, additional 2001 Partially Owned Properties, and the 2001 Disposition Properties.
Interest and other income decreased by approximately $3.4 million, primarily as a result of lower balances available for investment and related interest rates being earned on short-term investment accounts.
Interest income-investment in mortgage notes decreased by approximately $2.4 million as a result of the consolidation of previously Unconsolidated Properties in July 2001. See Note 8 in the Notes to Consolidated Financial Statements for further discussion.
Property management expenses include off-site expenses associated with the self-management of the Companys Properties. These expenses increased by approximately $0.7 million or less than 1%. The Company continued to acquire properties in major metropolitan areas and dispose of assets in smaller multi-family rental markets where the Company did not have a significant management presence. As a result, the Company was able to maintain off-site management expenses at a constant level between the two reporting periods.
Fee and asset management revenues and fee and asset management expenses increased as a result of the Company continuing to manage properties that were sold and/or contributed to various unconsolidated joint venture entities. As of December 31, 2001, the Company managed 16,539 units for third parties and unconsolidated entities.
Impairment on technology investments increased approximately $10.8 million between the years under comparison. See Note 22 in the Notes to Consolidated Financial Statements for further discussion.
Interest expense, including amortization of deferred financing costs, decreased approximately $10.6 million. During 2001, the Company capitalized interest costs of approximately $28.2 million as compared to $17.7 million for the year ended 2000. This capitalization of interest primarily related to equity investments in unconsolidated entities engaged in development activities. The effective interest cost on all indebtedness for the year ended December 31, 2001 was 6.89% as compared to 7.25% for the year ended December 31, 2000.
38
General and administrative expenses, which include corporate operating expenses, increased approximately $9.0 million between the years under comparison. This increase was primarily due to the addition of corporate personnel, recruiting fees for the new President, retirement plan expenses for certain key executives, and higher overall compensation expenses including a current year expense associated with the vesting of restricted shares/awards to key employees earned over the past three years.
Income (loss) from investments in unconsolidated entities increased approximately $1.5 million between the periods under comparison primarily as a result of an increase in the number of completed unconsolidated development projects.
Net gain on sales of discontinued operations decreased approximately $49.5 million between the periods under comparison. This decrease is primarily the result of approximately 8,800 fewer units sold during the year ended December 31, 2001 as compared to the year ended December 31, 2000.
Discontinued operations, net, decreased approximately $71.8 million between the periods under comparison. This decrease is primarily attributable to a one-time $60.0 million impairment on the furniture rental business in 2001. See Note 16 in the Notes to Consolidated Financial Statements for further discussion.
Liquidity and Capital Resources
For the Year Ended December 31, 2002
As of January 1, 2002, the Company had approximately $51.6 million of cash and cash equivalents and $446.0 million available under its line of credit (net of $59.0 million which was restricted/dedicated to support letters of credit and not available for borrowing). After taking into effect the various transactions discussed in the following paragraphs and the net cash provided by operating activities, the Companys cash and cash equivalents balance at December 31, 2002 was approximately $29.9 million and the amount available on the Companys line of credit was $499.2 million (net of $60.8 million which was restricted/dedicated to support letters of credit and not available for borrowing).
Part of the Companys acquisition and development funding strategy and the funding of investments in various unconsolidated entities is to utilize its line of credit and to subsequently repay the line of credit from the disposition of properties, retained cash flows or the issuance of additional equity or debt securities. Continuing to utilize this strategy during the year ended December 31, 2002, the Company:
disposed of fifty-eight properties (including six Unconsolidated Properties) and received net proceeds of approximately $528.5 million;
disposed of the furniture rental business on January 11, 2002 and received net proceeds of approximately $28.7 million;
issued $400.0 million of 6.625% fixed rate unsecured debt receiving net proceeds of $394.5 million;
issued $50.0 million of 4.861% fixed rate unsecured debt receiving net proceeds of $49.9 million;
issued approximately 1.8 million Common Shares and received net proceeds of $39.0 million; and
obtained $126.1 million in new mortgage financing.
All of these proceeds were utilized to:
purchase additional properties;
repay the line of credit;
repay mortgage indebtedness on selected properties;
repay public unsecured debt;
repurchase and retire Common Shares;
39
invest in consolidated and unconsolidated development projects; and
invest in unconsolidated entities.
During the year ended December 31, 2002, the Company:
acquired twelve properties utilizing cash of $258.3 million;
repaid $55.0 million on its line of credit;
repaid $407.7 million of mortgage loans;
repaid $100.0 million of 9.375% fixed rate public notes at maturity;
repaid $125.0 million of 7.95% fixed rate public notes at maturity;
repaid $40.0 million of 7.25% fixed rate public notes at maturity;
repaid $4.7 million of other unsecured notes;
repurchased and retired approximately 5.1 million of its Common Shares for approximately $115.0 million;
funded a net of $62.8 million under its development agreements; and
funded $10.0 million in connection with its agreement with the U.S. Army for Fort Lewis military housing.
Depending on its analysis of market prices, economic conditions and other opportunities for the investment of available capital, the Company may repurchase up to an additional $85.0 million of its Common Shares pursuant to the common share buyback program authorized by its Board of Trustees.
The Companys total debt summary and debt maturity schedule as of December 31, 2002, are as follows:
Debt Summary as of December 31, 2002
|
|
$ Millions |
|
Weighted |
|
|
Secured |
|
$ |
2,928 |
|
6.15 |
% |
Unsecured |
|
2,596 |
|
6.30 |
% |
|
Total |
|
$ |
5,524 |
|
6.22 |
% |
|
|
|
|
|
|
|
Fixed Rate* |
|
$ |
4,776 |
|
6.83 |
% |
Floating Rate* |
|
748 |
|
2.33 |
% |
|
Total* |
|
$ |
5,524 |
|
6.22 |
% |
|
|
|
|
|
|
|
Above Totals Include: |
|
|
|
|
|
|
Total Tax Exempt |
|
$ |
985 |
|
3.75 |
% |
Unsecured Revolving Credit Facility |
|
$ |
140 |
|
1.98 |
% |
* Net of the effect of any interest rate protection agreements.
40
Debt Maturity Schedule as of December 31, 2002
Year |
|
$ Millions |
|
% of Total |
|
|
2003 |
|
$ |
334 |
|
6.1 |
% |
2004 |
|
605 |
|
11.0 |
% |
|
2005* |
|
818 |
|
14.8 |
% |
|
2006 |
|
460 |
|
8.3 |
% |
|
2007 |
|
316 |
|
5.7 |
% |
|
2008 |
|
457 |
|
8.3 |
% |
|
2009 |
|
277 |
|
5.0 |
% |
|
2010 |
|
256 |
|
4.6 |
% |
|
2011 |
|
654 |
|
11.8 |
% |
|
2012+ |
|
1,347 |
|
24.4 |
% |
|
Total |
|
$ |
5,524 |
|
100.0 |
% |
* Includes $300 million with a final maturity of 2015 that is putable/callable in 2005 and $140 million related to the Companys unsecured revolving credit facility.
The Companys Consolidated Debt-to-Total Market Capitalization Ratio as of December 31, 2002 is presented in the following table. The Company calculates the equity component of its market capitalization as the sum of (i) the total outstanding Common Shares and assumed conversion of all OP Units at the equivalent market value of the closing price of the Companys Common Shares on the New York Stock Exchange; (ii) the Common Share Equivalent of all convertible preferred shares and preference interests/units; and (iii) the liquidation value of all perpetual preferred shares and preference interests outstanding.
Capitalization as of December 31, 2002
Total Debt |
|
|
|
$ |
5,523,698,848 |
|
|
|
|
|
|
|
|
||
Common Shares & OP Units |
|
293,396,124 |
|
|
|
||
Common Share Equivalents (see below) |
|
14,947,898 |
|
|
|
||
Total Outstanding at year-end |
|
308,344,022 |
|
|
|
||
Common Share Price at December 31, 2002 |
|
$ |
24.58 |
|
|
|
|
|
|
|
|
7,579,096,061 |
|
||
Perpetual Preferred Shares Liquidation Value |
|
|
|
565,000,000 |
|
||
Perpetual Preference Interests Liquidation Value |
|
|
|
211,500,000 |
|
||
Total Market Capitalization |
|
|
|
$ |
13,879,294,909 |
|
|
|
|
|
|
|
|
||
Debt/Total Market Capitalization |
|
|
|
39.8 |
% |
||
41
Convertible Preferred Shares, Preference Interests and Junior Preference Units
as of December 31, 2002
|
|
Shares/Units |
|
Conversion |
|
Common |
|
Preferred Shares: |
|
|
|
|
|
|
|
Series E |
|
2,548,114 |
|
1.1128 |
|
2,835,541 |
|
Series G |
|
1,264,692 |
|
8.5360 |
|
10,795,408 |
|
Series H |
|
51,228 |
|
1.4480 |
|
74,178 |
|
Preference Interests: |
|
|
|
|
|
|
|
Series H |
|
190,000 |
|
1.5108 |
|
287,052 |
|
Series I |
|
270,000 |
|
1.4542 |
|
392,634 |
|
Series J |
|
230,000 |
|
1.4108 |
|
324,484 |
|
Junior Preference Units: |
|
|
|
|
|
|
|
Series A |
|
56,616 |
|
4.081600 |
|
231,084 |
|
Series B |
|
7,367 |
|
1.020408 |
|
7,517 |
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
14,947,898 |
|
The Companys policy is to maintain a ratio of consolidated debt-to-total market capitalization of less than 50%.
From January 1, 2003 through February 3, 2003, the Company:
acquired one property consisting of 226 units for approximately $41.0 million;
disposed of five properties consisting of 1,011 units for approximately $57.4 million;
refinanced the mortgage debt on eleven Partially Owned Properties and received additional cash proceeds of approximately $2.4 million; and
repaid $44.9 million of mortgage debt at/or prior to maturity.
Off-Balance Sheet Arrangements and Contractual Obligations
As of December 31, 2002, the Company has 18 projects in various stages of development with estimated completion dates ranging through June 30, 2004. The three development agreements currently in place have the following key terms:
the first development partner has the right, at any time following completion of a project, to stipulate a value for such project and offer to sell its interest in the project to the Company based on such value. If the Company chooses not to purchase the interest, it must agree to a sale of the project to an unrelated third party at such value. The Companys partner must exercise this right as to all projects within five years after the receipt of the final certificate of occupancy on the last developed property. The Company has an obligation to fund up to an additional $13.0 million to guarantee third party construction financing, if required.
the second development partner has the right, at any time following completion of a project, to require the Company to purchase the partners interest in that project at a mutually agreeable price. If the Company and the partner are unable to agree on a price, both parties will obtain appraisals. If the appraised values vary by more than 10%, both the Company and its partner will agree on a third appraiser to determine which original appraisal is closest to its determination of value. The Company may elect at that time not to purchase the property and instead, authorize its partner to sell the project at or above the agreed-upon value to an unrelated third party. Five years following the receipt of the final certificate of occupancy on the last developed property, any projects
42
remaining unsold must be purchased by the Company at the agreed-upon price.
the third development partner has the exclusive right for six months following stabilization (generally defined as having achieved 90% occupancy for three consecutive months following the substantial completion of a project) to market a project for sale. Thereafter, either the Company or its development partner may market a project for sale. If the Companys development partner proposes the sale, the Company may elect to purchase the project at the price proposed by its partner or defer the sale until two independent appraisers appraise the project. If the two appraised values vary by more than 5%, a third appraiser will be chosen to determine the fair market value of the property. Once a value has been determined, the Company may elect to purchase the property or authorize its development partner to sell the project at the agreed-upon value.
In connection with one of its mergers, the Company provided a credit enhancement with respect to certain tax-exempt bonds issued to finance certain public improvements at a multifamily development project. As of February 3, 2003, this enhancement was still in effect at a commitment amount of $12.7 million.
As of February 2003, the Company has a commitment to fund $6.1 million to Constellation Real Technologies, LLC, a real estate technology company.
See also Note 9 in the Notes to Consolidated Financial Statements for additional discussion regarding the Companys investments in unconsolidated entities.
Capitalization of Fixed Assets and Improvements to Real Estate:
Our policy with respect to capital expenditures is generally to capitalize expenditures that improve the value of the property or extend the useful life of the component asset of the property. We track improvements to real estate in two major categories and several subcategories:
Replacements (inside the unit). These include:
carpets and hardwood floors;
appliances;
mechanical equipment such as individual furnace/air units, hot water heaters, etc;
furniture and fixtures such as kitchen/bath cabinets, light fixtures, ceiling fans, sinks, tubs, toilets, mirrors, countertops, etc;
flooring such as vinyl, linoleum or tile; and
blinds/shades
We typically capitalize for established properties approximately $260 to $290 per unit annually for inside the unit replacements. All replacements are depreciated over a five-year estimated useful life. We expense as incurred all maintenance and turnover costs such as cleaning, interior painting of individual units and the repair of any replacement item noted above.
Building improvements (outside the unit). These include:
roof replacement and major repairs;
paving or major resurfacing of parking lots, curbs and sidewalks;
amenities and common areas such as pools, exterior sports and playground equipment, lobbies, clubhouses, laundry rooms, alarm and security systems and offices;
major building mechanical equipment systems;
interior and exterior structural repair and exterior painting and siding;
major landscaping and grounds improvement; and
vehicles and office and maintenance equipment.
We typically capitalize for established properties approximately $380 to $390 per unit annually for
43
outside the unit building improvements. All building improvements are depreciated over a five to ten-year estimated useful life. We expense as incurred all recurring expenditures that do not improve the value of the asset or extend its useful life.
For the year ended December 31, 2002, our actual improvements to real estate totaled approximately $156.8 million. This includes the following detail (amounts in thousands except for unit and per unit amounts):
Capitalized Improvements to Real Estate
For the Year Ended December 31, 2002
|
|
Total
Units |
|
Replacements |
|
Avg. |
|
Building |
|
Avg. |
|
Total |
|
Avg. |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Established Properties (4) |
|
171,913 |
|
$ |
49,903 |
|
$ |
290 |
|
$ |
65,985 |
|
$ |
384 |
|
$ |
115,888 |
|
$ |
674 |
|
New Acquisition Properties (5) |
|
22,146 |
|
5,542 |
|
285 |
|
8,691 |
|
446 |
|
14,233 |
|
731 |
|
||||||
Other (6) |
|
7,758 |
|
5,787 |
|
|
|
20,868 |
|
|
|
26,655 |
|
|
|
||||||
Total |
|
201,817 |
|
$ |
61,232 |
|
|
|
$ |
95,544 |
|
|
|
$ |
156,776 |
|
|
|
|||
(1) |
Total units exclude 21,774 unconsolidated units. |
(2) |
Replacements include new expenditures inside the units such as carpets and hardwood floors, appliances, mechanical equipment, fixtures, flooring and blinds/shades. |
(3) |
Building improvements include roof replacement, paving, amenities and common areas, building mechanical equipment systems, exterior painting and siding, major landscaping, vehicles and office and maintenance equipment. |
(4) |
Wholly Owned Properties acquired prior to January 1, 2000. |
(5) |
Wholly Owned Properties acquired during 2000, 2001 and 2002. Per unit amounts are based on a weighted average of 19,478 units. |
(6) |
Includes properties either Partially Owned or sold during the period, commercial space, condominium conversions, and $9.1 million included in building improvements spent on six specific assets related to major renovations and repositioning of these assets. |
For the year ended December 31, 2001, our actual improvements to real estate totaled approximately $150.9 million. This includes the following detail (amounts in thousands except for unit and per unit amounts):
Capitalized Improvements to Real Estate
For the Year Ended December 31, 2001
|
|
Total
Units |
|
Replacements |
|
Avg. |
|
Building |
|
Avg. |
|
Total |
|
Avg. |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Established Properties (4) |
|
149,288 |
|
$ |
38,612 |
|
$ |
259 |
|
$ |
56,594 |
|
$ |
379 |
|
$ |
95,206 |
|
$ |
638 |
|
New Acquisition Properties (5) |
|
50,290 |
|
15,994 |
|
330 |
|
25,685 |
|
531 |
|
41,679 |
|
861 |
|
||||||
Other (6) |
|
7,051 |
|
3,674 |
|
|
|
10,369 |
|
|
|
14,043 |
|
|
|
||||||
Total |
|
206,629 |
|
$ |
58,280 |
|
|
|
$ |
92,648 |
|
|
|
$ |
150,928 |
|
|
|
|||
(1) Total units exclude 18,172 unconsolidated units.
(2) Replacements include new expenditures inside the units such as carpets and hardwood floors, appliances, mechanical equipment, fixtures, flooring and blinds/shades.
(3) Building improvements include roof replacement, paving, amenities and common areas, building
44
mechanical equipment systems, exterior painting and siding, major landscaping, vehicles and office and maintenance equipment.
(4) Wholly Owned Properties acquired prior to January 1, 1999.
(5) Wholly Owned Properties acquired during 1999, 2000 and 2001. Per unit amounts are based on a weighted average of 48,434 units.
(6) Includes properties either Partially Owned or sold during the period, commercial space, condominium conversions, and $7.2 million included in building improvements spent on twelve specific assets related to major renovations and repositioning of these assets.
We anticipate to capitalize annually an average of approximately $640 to $680 per unit for inside and outside the unit capital expenditures to our established properties. The Company expects to fund approximately $150.0 million for capital expenditures for replacements and building improvements in 2003.
During the year ended December 31, 2002, the Companys total non-real estate capital additions, such as computer software, computer equipment, and furniture and fixtures and leasehold improvements to the Companys property management offices and its corporate offices, was approximately $7.3 million. The Company expects to fund approximately $4.9 million in total additions to non-real estate property for 2003.
Improvements to real estate and additions to non-real estate property for both 2002 and 2001 were funded from net cash provided by operating activities.
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 major 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.
The following table summarizes the consolidated derivative instruments at December 31, 2002 (dollar amounts are in thousands):
|
|
Cash Flow |
|
Fair Value |
|
Forward |
|
Offsetting |
|
Offsetting |
|
|||||
Current Notional Balance |
|
$ |
400,000 |
|
$ |
120,000 |
|
$ |
250,000 |
|
$ |
255,118 |
|
$ |
255,118 |
|
Lowest Possible Notional |
|
$ |
400,000 |
|
$ |
120,000 |
|
$ |
250,000 |
|
$ |
251,410 |
|
$ |
251,410 |
|
Highest Possible Notional |
|
$ |
400,000 |
|
$ |
120,000 |
|
$ |
250,000 |
|
$ |
431,444 |
|
$ |
431,444 |
|
Lowest Interest Rate |
|
3.65125 |
% |
7.25000 |
% |
5.06375 |
% |
4.52800 |
% |
4.45800 |
% |
|||||
Highest Interest Rate |
|
5.81000 |
% |
7.25000 |
% |
5.42600 |
% |
6.00000 |
% |
6.00000 |
% |
|||||
Earliest Maturity Date |
|
2003 |
|
2005 |
|
2013 |
|
2003 |
|
2003 |
|
|||||
Latest Maturity Date |
|
2005 |
|
2005 |
|
2013 |
|
2007 |
|
2007 |
|
|||||
Estimated Asset (Liability) Fair Value |
|
$ |
(14,438 |
) |
$ |
9,069 |
|
$ |
(11,077 |
) |
$ |
(3,148 |
) |
$ |
3,025 |
|
At December 31, 2002, certain unconsolidated development partnerships in which the Company invested had entered into swaps to hedge the interest rate risk exposure on unconsolidated floating rate construction mortgage loans. The Company has recorded its proportionate share of these hedges on its consolidated balance sheets. These swaps have been designated as cash flow hedges with a current aggregate notional amount of $446.6 million (notional amounts range from $169.2 million to $555.9 million over the terms of the swaps) at interest rates ranging from 2.115% to 6.94% maturing at various
45
dates ranging from 2003 to 2005 with a net liability fair value of $13.9 million. During the year ended December 31, 2002, the Company recognized an unrealized loss of $1.1 million due to ineffectiveness of certain of these unconsolidated development derivatives (included in income (loss) from investments in unconsolidated entities).
On December 31, 2002, the net derivative instruments were reported at their fair value as other liabilities of approximately $16.6 million and as a reduction to investments in unconsolidated entities of approximately $13.9 million. As of December 31, 2002, there were approximately $42.8 million in deferred losses, net, included in accumulated other comprehensive loss. Based on the estimated fair values of the net derivative instruments at December 31, 2002, the Company may recognize an estimated $17.7 million of accumulated other comprehensive loss as additional interest expense during the twelve months ending December 31, 2003, of which $7.9 million is related to the unconsolidated development partnerships.
Other
Minority Interests as of December 31, 2002 decreased by $24.5 million when compared to December 31, 2001. The primary factors that impacted this account in the Companys consolidated statements of operations and balance sheets during the year were:
distributions declared to Minority Interests, which amounted to $39.1 million for 2002 (excluding Junior Preference Unit and Preference Interest distributions);
the allocation of income from operations to holders of OP Units in the amount of $26.9 million;
the allocation of income from operations to Partially Owned Properties in the amount of $1.9 million;
the conversion of OP Units into Common Shares; and
the issuance of Common Shares and OP Units during 2002.
Total distributions paid in January 2003 amounted to $143.1 million (excluding distributions on Partially Owned Properties), which included certain distributions declared in the fourth quarter of 2002.
The Company expects to meet its short-term liquidity requirements, including capital expenditures related to maintaining its existing properties and certain scheduled unsecured note and mortgage note repayments, generally through its working capital, net cash provided by operating activities and borrowings under its line of credit. The Company considers its cash provided by operating activities to be adequate to meet operating requirements and payments of distributions. The Company also expects to meet its long-term liquidity requirements, such as scheduled unsecured note and mortgage debt maturities, property acquisitions, financing of construction and development activities and capital improvements through the issuance of unsecured notes and equity securities, including additional OP Units, and proceeds received from the disposition of certain properties. In addition, the Company has certain unencumbered properties available to secure additional mortgage borrowings in the event that the public capital markets are unavailable or the cost of alternative sources of capital is too high. The fair value of these unencumbered properties are in excess of the required value the Company must maintain in order to comply with covenants under its unsecured notes and line of credit.
On May 30, 2002, the Company obtained a new three-year $700.0 million unsecured revolving credit facility. The new line of credit replaced the $700.0 million unsecured revolving credit facility that was scheduled to expire in August 2002. The prior existing revolving credit facility was terminated upon the closing of the new facility. This new facility matures in May 2005 and will be used to fund property acquisitions, costs for certain properties under development and short term liquidity requirements. As of February 3, 2003, $218.0 million was outstanding under this new facility.
For the Year Ended December 31, 2001
As of January 1, 2001, the Company had approximately $23.8 million of cash and cash equivalents
46
and $399.5 million available under its lines of credit, of which $53.5 million was restricted (not available to be drawn). After taking into effect the various transactions discussed in the following paragraphs and the net cash provided by operating activities, the Companys cash and cash equivalents balance at December 31, 2001 was approximately $51.6 million and the amount available on the Companys line of credit was $505.0 million, of which $59.0 million was restricted (not available to be drawn).
Part of the Companys acquisition and development funding strategy and the funding of investments in various unconsolidated entities is to utilize its lines of credit and to subsequently repay the line of credit from the disposition of properties, retained cash flows or the issuance of additional equity or debt securities. Continuing to utilize this strategy during the year ended 2001, the Company:
disposed of forty-nine properties (including two Unconsolidated Properties) and two vacant parcels of land and received net proceeds of $399.1 million;
issued $300.0 million of 6.95% fixed rate unsecured debt receiving net proceeds of $297.4 million;
sold and/or contributed eleven properties to a joint venture and received net proceeds of $167.6 million;
issued approximately 3.6 million Common Shares and received net proceeds of $74.4 million;
issued $60.0 million of four new series of Preference Interests and received net proceeds of $58.5 million;
obtained $91.6 million in new mortgage financing; and
received $61.4 million of principal repayments on its investment in second and third mortgages on previously Unconsolidated Properties.
All of these proceeds were utilized to either:
purchase additional properties;
repay the lines of credit;
redeem the Companys Series A and F Preferred Shares;
repay mortgage indebtedness on selected properties;
repay public unsecured debt; and
invest in unconsolidated entities.
During the year ended December 31, 2001, the Company:
acquired fourteen properties and vacant land utilizing cash of $297.8 million;
repaid $160.5 million on its line of credit;
funded $210.5 million to redeem all of its Series A and F Preferred Shares;
repaid $364.2 million of mortgages loans; and
funded a net of $174.6 million under its development agreements.
The Companys total debt summary, as of December 31, 2001, included:
47
Debt Summary as of December 31, 2001
|
|
$ Millions |
|
Weighted |
|
|
Secured |
|
$ |
3,287 |
|
6.51 |
% |
Unsecured |
|
2,456 |
|
6.32 |
% |
|
Total |
|
$ |
5,743 |
|
6.43 |
% |
|
|
|
|
|
|
|
Fixed Rate* |
|
$ |
4,847 |
|
7.02 |
% |
Floating Rate* |
|
896 |
|
3.20 |
% |
|
Total* |
|
$ |
5,743 |
|
6.43 |
% |
|
|
|
|
|
|
|
Above Totals Include: |
|
|
|
|
|
|
Total Tax Exempt |
|
$ |
975 |
|
4.41 |
% |
Unsecured Revolving Credit Facility |
|
$ |
195 |
|
2.50 |
% |
*Net of the effect of any interest rate protection agreements.
Critical Accounting Policies and Estimates
The Companys significant accounting policies are described in Note 2 in the Notes to Consolidated Financial Statements. These policies were followed in preparing the consolidated financial statements for the year ended December 31, 2002.
The Company has identified six significant accounting policies as critical accounting policies. These critical accounting policies are those that have the most impact on the reporting of our financial condition and those requiring significant judgments and estimates. With respect to these critical accounting policies, management believes that the application of judgments and assessments is consistently applied and produces financial information that fairly presents the results of operations for all periods presented. The six critical accounting policies are:
Impairment of Long-Lived Assets, Including Goodwill
The Company periodically evaluates its long-lived assets, including its investments in real estate and goodwill, for impairment indicators. The judgments regarding the existence of impairment indicators are based on factors such as operational performance, market conditions, expected holding period of each asset and legal and environmental concerns. Future events could occur which would cause the Company to conclude that impairment indicators exist and an impairment loss is warranted.
Depreciation of Investment in Real Estate
The Company depreciates the building component of its investment in real estate over a 30-year estimated useful life, building improvements over a 5-year to 10-year estimated useful life and both the furniture, fixtures and equipment and replacements components over a 5-year estimated useful life, all of which are judgmental determinations.
Cost Capitalization
See the Capitalization of Fixed Assets and Improvements to Real Estate section for discussion of the policy with respect to capitalization vs. expensing of fixed asset/repair and maintenance costs. In addition, the Company capitalizes the payroll and associated costs of employees directly responsible for and who spend all of their time on the supervision of major capital projects. These costs are reflected on the balance sheet as an increase to building.
48
The Company follows the guidance in SFAS No. 67, Accounting for Costs and Initial Rental Operations of Real Estate Projects, for all development projects and uses its professional judgment in determining whether such costs meet the criteria for capitalization or must be expensed as incurred. The Company capitalizes interest, real estate taxes and insurance and payroll and associated costs for those individuals directly responsible for and who spend all of their time on development activities. The Company expenses as incurred all payroll costs of employees working directly at our properties, except for costs that are incurred during the initial lease-up phase on a development project. An allocated portion of payroll costs is capitalized based upon the occupancy of the project until stabilized occupancy is achieved. Stabilized occupancy is always deemed to have occurred no later than one year from cessation of major development activities. The incremental payroll and associated costs are capitalized to the projects under development based upon the effort directly identifiable with such projects. These costs are reflected on the balance sheet as either construction in progress or a separate component of investments in unconsolidated entities. The Company ceases the capitalization of such costs as the property becomes substantially complete and ready for its intended use.
Fair Value of Financial Instruments, Including Derivative Instruments
The valuation of financial instruments under SFAS No. 107 and SFAS No. 133 and its amendments (SFAS Nos. 137 and 138) requires the Company to make estimates and judgments that affect the fair value of the instruments. The Company, where possible, bases the fair values of its financial instruments, including its derivative instruments, on listed market prices and third party quotes. Where these are not available, the Company bases its estimates on other factors relevant to the financial instruments.
Revenue Recognition
Rental income attributable to leases is recorded when due from residents and is recognized monthly as it is earned, which is not materially different than on a straight-line basis. Interest income is recorded on an accrual basis. Leases entered into between a resident and a property for the rental of an apartment unit are generally year-to-year, renewable upon consent of both parties on an annual or monthly basis.
The Company adopted the provisions of Staff Accounting Bulletin (SAB) No. 101, Revenue Recognition, effective October 1, 2000. SAB No. 101 provides guidance on the recognition, presentation and disclosure of revenue in financial statements.
Stock Option Compensation
The Company has chosen to account for its stock option compensation in accordance with APB No. 25, which results in no compensation expense for options issued with an exercise price equal to or exceeding the market value of the Companys Common Shares on the date of grant. The Company will elect to expense its stock option compensation in accordance with SFAS No. 123 and its amendment (SFAS No. 148) effective in the first quarter of 2003, which will result in compensation expense being recorded based on the fair value of the stock option compensation issued.
Funds From Operations
For the year ended December 31, 2002, Funds From Operations (FFO) available to Common Shares and OP Units decreased $48.4 million, or 6.1%, as compared to the year ended December 31, 2001. For the year ended December 31, 2001, FFO available to Common Shares and OP Units increased $60.5 million, or 8.3%, as compared to the year ended December 31, 2000:
The following is a reconciliation of net income available to Common Shares to FFO available to Common Shares and OP Units for the years ended December 31, 2002, 2001 and 2000:
49
Funds From Operations
(Amounts in thousands)
|
|
Year Ended December 31, |
|
|||||||
|
|
2002 |
|
2001 |
|
2000 |
|
|||
Net income available to Common Shares |
|
$ |
324,162 |
|
$ |
367,466 |
|
$ |
437,510 |
|
Net income allocation to Minority Interests Operating Partnership |
|
26,862 |
|
32,829 |
|
41,761 |
|
|||
Adjustments: |
|
|
|
|
|
|
|
|||
Depreciation |
|
462,341 |
|
439,565 |
|
427,799 |
|
|||
Depreciation Non-real estate additions |
|
(9,213 |
) |
(6,555 |
) |
(6,716 |
) |
|||
Depreciation Partially Owned Properties |
|
(7,706 |
) |
(4,353 |
) |
(1,476 |
) |
|||
Depreciation Unconsolidated Properties |
|
19,872 |
|
13,022 |
|
2,720 |
|
|||
Amortization of goodwill |
|
|
|
2,356 |
|
|
|
|||
Extraordinary items |
|
792 |
|
(444 |
) |
5,592 |
|
|||
Cumulative effect of change in accounting principle |
|
|
|
1,270 |
|
|
|
|||
Impairment on corporate housing business |
|
17,122 |
|
|
|
|
|
|||
Impairment on technology investments |
|
1,162 |
|
11,766 |
|
1,000 |
|
|||
Net gain on sales of condominium units to third parties |
|
1,682 |
|
|
|
|
|
|||
Net gain on sales of unconsolidated entities |
|
(5,054 |
) |
(387 |
) |
|
|
|||
Discontinued Operations: |
|
|
|
|
|
|
|
|||
Depreciation |
|
10,616 |
|
17,667 |
|
16,408 |
|
|||
Amortization of goodwill |
|
|
|
1,423 |
|
|
|
|||
Impairment on furniture rental business |
|
|
|
60,000 |
|
|
|
|||
Net gain on sales |
|
(104,296 |
) |
(148,906 |
) |
(198,426 |
) |
|||
FFO available to Common Shares and OP Units basic(1) |
|
$ |
738,342 |
|
$ |
786,719 |
|
$ |
726,172 |
|
(1) FFO represents net income (loss) (computed in accordance with accounting principles generally accepted in the United States (GAAP)), plus depreciation (after adjustments for non-real estate additions, Partially Owned Properties and Unconsolidated Properties), plus amortization of goodwill and plus/minus extraordinary items, the cumulative effect of change in accounting principle and impairment charges. Adjustments also include net gain on sales of condominium units to third parties and net gain on sales of unconsolidated entities and for discontinued operations related to depreciation, goodwill amortization, impairment on furniture rental business and net gain on sales.
The Company believes that FFO is helpful to investors as a supplemental measure of the operating performance of a real estate company because, along with cash flows from operating activities, financing activities and investing activities, it provides investors an understanding of the ability of the Company to incur and service debt and to make capital expenditures. FFO in and of itself does not represent cash generated from operating activities in accordance with GAAP and therefore should not be considered an alternative to net income as an indication of the Companys performance or to net cash flows from operating activities as determined by GAAP as a measure of liquidity and is not necessarily indicative of cash available to fund cash needs. The Companys calculation of FFO may differ from the methodology for calculating FFO utilized by other real estate companies and may differ, for example, due to variations among the Companys and other real estate companies accounting policies for replacement type items and, accordingly, may not be comparable to such other real estate companies.
Item 7A. Quantitative and Qualitative Disclosure about Market Risk
Market risks relating to the Companys operations result primarily from changes in short-term LIBOR interest rates. The Company does not have any direct foreign exchange or other significant market risk.
The Companys exposure to market risk for changes in interest rates relates primarily to the unsecured line of credit. The Company typically incurs fixed rate debt obligations to finance acquisitions and capital expenditures, while it typically incurs floating rate debt obligations to finance working capital needs and as a temporary measure in advance of securing long-term fixed rate financing. The
50
Company continuously evaluates its level of floating rate debt with respect to total debt and other factors, including its assessment of the current and future economic environment.
The Company also utilizes certain derivative financial instruments to limit market risk. Interest rate protection agreements are used to convert floating rate debt to a fixed rate basis or vice versa. Derivatives are used for hedging purposes rather than speculation. The Company does not enter into financial instruments for trading purposes. See also Note 14 to the Notes to Consolidated Financial Statements for additional discussion of derivative instruments.
The fair values of the Companys financial instruments (including such items in the financial statement captions as cash and cash equivalents, other assets, lines of credit, accounts payable and accrued expenses, rents received in advance and other liabilities) approximate their carrying or contract values based on their nature, terms and interest rates that approximate current market rates. The fair value of the Companys mortgage notes payable and unsecured notes approximates their carrying value at December 31, 2002.
The Company had total outstanding floating rate debt of approximately $748.0 million, or 13.5% of total debt at December 31, 2002, including the effects of any interest rate protection agreements. If market rates of interest on all of the floating rate debt permanently increased by 23 basis points (a 10% increase), the increase in interest expense on the floating rate debt would decrease future earnings and cash flows by approximately $1.7 million. If market rates of interest on all of the floating rate debt permanently decreased by 23 basis points (a 10% decrease), the decrease in interest expense on the floating rate debt would increase future earnings and cash flows by approximately $1.7 million.
These amounts were determined by considering the impact of hypothetical interest rates on the Companys financial instruments. The foregoing assumptions apply to the entire amount of the Companys floating rate debt and does not differentiate among maturities. These analyses do not consider the effects of the changes in overall economic activity that could exist in such an environment. Further, in the event of a change of such magnitude, management would likely take actions to further mitigate its exposure to the change. However, due to the uncertainty of the specific actions that would be taken and their possible effects, this analysis assumes no changes in the Companys financial structure or results other than interest expense.
The Company cannot predict the effect of adverse changes in interest rates on its floating rate debt and, therefore, its exposure to market risk, nor can there be any assurance that fixed rate, long term debt will be available at advantageous pricing. Consequently, future results may differ materially from the estimated adverse changes discussed above.
Item 8. Financial Statements and Supplementary Data
See Index to Consolidated Financial Statements on page F-1 of this Form 10-K.
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
None.
51
Items 10, 11, 12 and 13.
Trustees and Executive Officers of the Registrant, Executive Compensation, Security Ownership of Certain Beneficial Owners and Management and Certain Relationships and Related Transactions.
The information required by Item 10, Item 11, Item 12 and Item 13 are incorporated by reference to, and will be contained in, the Companys definitive proxy statement, which the Company anticipates will be filed no later than April 30, 2003, and thus these items have been omitted in accordance with General Instruction G(3) to Form 10-K.
Item 14. Disclosure Controls and Procedures
Within 90 days prior to the filing date of this Annual Report on Form 10-K, the Company carried out an evaluation, under the supervision and with the participation of the Companys management including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Companys disclosure controls and procedures pursuant to Exchange Act Rule 13a-14 and 15d-14. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures are effective in timely alerting them to material information. There have been no significant changes to the internal controls of the Company or in other factors that could significantly affect the internal controls subsequent to the completion of this evaluation.
Item 15. Exhibits, Financial Statements, Schedules and Reports on Form 8-K
(a) |
|
|
(1 & 2) See Index to Financial Statements and Schedules on page F-1 of this Form 10-K. |
||
(3) Exhibits: |
||
2.1^ |
Agreement and Plan of Merger and First Amendment Thereto by and between Equity Residential and Merry Land & Investment Company, Inc. dated as of July 8, 1998 and September 4, 1998, respectively. |
|
2.2^^ |
Articles of Merger by and between Equity Residential and Merry Land & Investment Company, Inc. |
|
2.3^^^ |
Agreement and Plan of Merger between Equity Residential and Lexford Residential Trust dated as of June 30, 1999. |
|
2.4^^^^ |
Articles of Merger by and between Equity Residential and Lexford Residential Trust. |
|
2.5^^^^^ |
Agreement and Plan of Merger among Grove Property Trust, Grove Operating, L.P. and ERP Operating Limited Partnership dated as of July 17, 2000. |
|
3.1+ |
Second Amended and Restated Declaration of Trust of Equity Residential dated May 30, 1997 (Declaration of Trust). |
|
3.2++ |
Articles Supplementary to Declaration of Trust dated September 22, 1997. |
|
3.3+++ |
Articles Supplementary to Declaration of Trust dated September 30, 1998. |
|
3.4***** |
Articles Supplementary to Declaration of Trust dated September 27, 1999. |
|
3.5· |
Certificate of Correction to Articles Supplementary to Declaration of Trust dated July 6, 2000. |
|
3.6***** |
Articles Supplementary to Declaration of Trust dated March 3, 2000. |
|
3.7***** |
Articles Supplementary to Declaration of Trust dated March 23, 2000. |
|
3.8***** |
Articles Supplementary to Declaration of Trust dated May 1, 2000. |
|
3.9***** |
Articles Supplementary to Declaration of Trust dated August 11, 2000. |
|
3.10***** |
Articles Supplementary to Declaration of Trust dated December 8, 2000. |
|
3.11· |
Articles Supplementary to Declaration of Trust dated March 23, 2001. |
|
52
3.12· |
Articles Supplementary to Declaration of Trust dated June 22, 2001. |
3.13· |
Articles Supplementary to Declaration of Trust dated December 14, 2001. |
3.14· |
Articles of Amendment to Declaration of Trust dated December 12, 2001. |
3.15·· |
Articles of Amendment to the Second Amended and Restated Declaration of Trust dated May 15, 2002. |
3.16++++ |
Fourth Amended and Restated Bylaws of Equity Residential |
4.1* |
Indenture, dated October 1, 1994, between the Operating Partnership, as obligor and The First National Bank of Chicago, as trustee. |
10.1** |
Fifth Amended and Restated Agreement of Limited Partnership of ERP Operating Limited Partnership. |
10.2*** |
Noncompetition Agreement (Zell). |
10.3*** |
Noncompetition Agreement (Crocker). |
10.4*** |
Noncompetition Agreement (Spector). |
10.5*** |
Form of Noncompetition Agreement (other officers). |
10.6*** |
Amended and Restated Master Reimbursement Agreement, dated as of November 1, 1996 by and between Federal National Mortgage Association and EQR-Bond Partnership. |
10.7·· |
Revolving Credit Agreement dated as of May 29, 2002 among the Operating Partnership, Bank of America, National Association, as administrative agent, JP Morgan Chase Bank, as syndication agent, and the banks named therein. |
10.8·· |
Guaranty of Payment, dated as of May 29, 2002, between the Company and Bank of America, N.A., as administrative agent. |
10.9**** |
Amended and Restated Limited Partnership Agreement of Lexford Properties, L.P. |
10.10· |
Amended and Restated Equity Residential Advantage Retirement Savings Plan, effective January 1, 2001. |
10.11··· |
Equity Residential 2002 Share Incentive Plan. |
10.12· |
Form of Change in Control Agreement between the Company and other executive officers. |
10.13· |
Form of Indemnification Agreement between the Company and each trustee and executive officer. |
10.14 |
Amended and Restated Executive Compensation Agreement between the Company and Samuel Zell dated March 5, 2003, but effective as of Janurary 1, 2003. |
10.15· |
Amended and Restated Deferred Compensation Agreement between the Company and Douglas Crocker II dated as of January 21, 2002. |
10.16· |
Amended and Restated Deferred Compensation Agreement between the Company and Gerald A. Spector dated January 1, 2002. |
10.17· |
Retirement Benefits Agreement between Samuel Zell and the Company dated October 18, 2001. |
10.18···· |
Compensation Agreement between the Company and Bruce W. Duncan dated March 14, 2002. |
10.19 |
First Amendment to Compensation Agreement between the Company and Bruce W. Duncan dated February 17, 2003. |
10.20 |
Employment Agreement between the Company and Bruce W. Duncan dated as of January 20, 2003. |
10.21 |
Deferred Compensation Agreement between the Company and Bruce W. Duncan dated as of January 20, 2003. |
10.22···· |
Compensation Agreement between the Company and Douglas Crocker II dated April 10, 2002, but effective as of January 16, 2002. |
12 |
Computation of Ratio of Earnings to Combined Fixed Charges |
21 |
List of Subsidiaries of Equity Residential |
23.1 |
Consent of Ernst & Young LLP |
24.1 |
Power of Attorney for John W. Alexander dated March 10, 2003. |
24.2 |
Power of Attorney for Stephen O. Evans dated March 3, 2003. |
24.3 |
Power of Attorney for Edward Lowenthal dated March 3, 2003. |
24.4 |
Power of Attorney for Jeffrey H. Lynford dated March 3, 2003. |
53
24.5 |
Power of Attorney for B. Joseph White dated February 28, 2003. |
24.6 |
Power of Attorney for Sheli Z. Rosenberg dated March 6, 2003. |
24.7 |
Power of Attorney for James D. Harper, Jr. dated March 4, 2003. |
24.8 |
Power of Attorney for Boone A. Knox dated February 28, 2003. |
24.9 |
Power of Attorney for Michael N. Thompson dated March 3, 2003. |
24.10 |
Power of Attorney for Samuel Zell dated March 13, 2003. |
24.11 |
Power of Attorney for Gerald A. Spector dated March 10, 2003. |
24.12 |
Power of Attorney for Douglas Crocker II dated March 11, 2003. |
99.1 |
Certification Pursuant to 18 U.S.C. Section 1350, as adopted, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of Bruce W. Duncan, Chief Executive Officer of the Company. |
99.2 |
Certification Pursuant to 18 U.S.C. Section 1350, as adopted, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of David J. Neithercut, Chief Financial Officer of the Company. |
^ |
Included as Appendix A in the Companys Form S-4 filed on September 14, 1998. |
|
^^ |
Included as Appendix B in the Companys Form S-4 filed on September 14, 1998. |
|
^^^ |
Included as Appendix A in the Companys Form S-4 filed on July 23, 1999. |
|
^^^^ |
Included as an exhibit to the Companys Form 8-K dated October 1, 1999, filed on October 5, 1999. |
|
^^^^^ |
Included as Appendix A to the Companys Form S-4, Registration No. 333-44576, filed on July 23, 2000. |
|
+ |
Included as an exhibit to the Companys Form 8-K dated May 30, 1997, filed on June 5, 1997. |
|
++ |
Included as an exhibit to the Companys Form 8-A filed September 19, 1997. |
|
+++ |
Included as an exhibit to the Companys Form 8-A filed October 16, 1998. |
|
++++ |
Included as an exhibit to the Companys Form 10-Q for the quarterly period ended June 30, 2001. |
|
* |
Included as an exhibit to the Operating Partnerships Form 10/A, dated December 12, 1994, File No. 0-24920, and incorporated herein by reference. |
|
** |
Included as an exhibit to the Operating Partnerships Form 8-K/A dated July 23, 1998, filed on August 18, 1998. |
|
*** |
Included as an exhibit to the Companys Form S-11 Registration Statement, File No. 33-63158, and incorporated herein by reference. |
|
**** |
Included as an exhibit to the Companys Form 10-K for the year ended December 31, 1999. |
|
***** |
Included as an exhibit to the Companys Form 10-K for the year ended December 31, 2000. |
|
· |
Included as an exhibit to the Companys Form 10-K for the year ended December 31, 2001. |
|
·· |
Included as an exhibit to the Companys Form 10-Q for the quarterly period ended June 30, 2002. |
|
··· |
Included as an exhibit to the Companys Form S-8 filed on January 21, 2003. |
|
···· |
Included as an exhibit to the Companys Form 10-Q for the quarterly period ended March 31, 2002. |
|
|
|
|
(b) |
Reports on Form 8-K: None. |
|
(c) |
Exhibits: See Item 15(a)(3) above. |
|
(d) |
Financial Statement Schedules: See Index to Financial Statements attached hereto on page F-1 of this Form 10-K. |
|
54
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on behalf by the undersigned thereunto duly authorized.
|
EQUITY RESIDENTIAL |
||||
|
|
|
|||
Date: March 14, 2003 |
|
By: |
/s/ |
Bruce W. Duncan |
|
|
|
|
Bruce W. Duncan |
|
|
|
|
President, Chief Executive Officer, |
|||
|
|
|
|
||
Date: March 14, 2003 |
|
By: |
/s/ |
David J. Neithercut |
|
|
|
|
David J. Neithercut |
|
|
|
|
Executive Vice President and |
|||
|
|
|
|||
Date: March 14, 2003 |
|
By: |
/s/ |
Michael J. McHugh |
|
|
|
|
|
Michael J. McHugh |
|
|
|
Executive Vice President, Chief Accounting |
Pursuant to the requirements of the Securities Exchange Act of 1934, the following persons on behalf of the registrant and in the capacities and on the dates indicated have signed this report below.
Date: March 14, 2003 |
|
By: |
/s/ |
Samuel Zell* |
|
|
|
|
|
Samuel Zell |
|
||
|
|
Chairman of the Board of Trustees |
||||
|
|
|
||||
Date: March 14, 2003 |
|
By: |
/s/ |
Douglas Crocker II* |
|
|
|
|
|
Douglas Crocker II |
|
||
|
|
Vice Chairman of the Board of Trustees |
||||
|
|
|
||||
Date: March 14, 2003 |
|
By: |
/s/ |
Gerald A. Spector* |
|
|
|
|
|
|
Gerald A. Spector |
|
|
|
|
|
Executive Vice President,
Chief |
|||
|
|
|
|
|
||
Date: March 14, 2003 |
|
By: |
/s/ |
Sheli Z. Rosenberg* |
|
|
|
|
|
|
Sheli Z. Rosenberg |
|
|
|
|
|
|
Trustee |
|
|
|
|
|
|
|
||
Date: March 14, 2003 |
|
By: |
/s/ |
James D. Harper* |
|
|
|
|
|
|
James D. Harper |
|
|
|
|
|
|
Trustee |
|
|
55
SIGNATURES - - CONTINUED
Date: March 14, 2003 |
|
By: |
/s/ |
John W. Alexander* |
|
|
|
|
|
John W. Alexander |
|
||
|
|
|
Trustee |
|
||
|
|
|
||||
Date: March 14, 2003 |
|
By: |
/s/ |
B. Joseph White* |
|
|
|
|
|
B. Joseph White |
|
||
|
|
|
Trustee |
|
||
|
|
|
||||
Date: March 14, 2003 |
|
By: |
/s/ |
Jeffrey H. Lynford* |
|
|
|
|
|
|
Jeffrey H. Lynford |
|
|
|
|
|
|
Trustee |
|
|
|
|
|
|
|
||
Date: March 14, 2003 |
|
By: |
/s/ |
Edward Lowenthal* |
|
|
|
|
|
|
Edward Lowenthal |
|
|
|
|
|
|
Trustee |
|
|
|
|
|
|
|
||
Date: March 14, 2003 |
|
By: |
/s/ |
Stephen O. Evans* |
|
|
|
|
|
|
Stephen O. Evans |
|
|
|
|
|
|
Trustee |
|
|
|
|
|
|
|
||
Date: March 14, 2003 |
|
By: |
/s/ |
Boone A. Knox* |
|
|
|
|
|
|
Boone A. Knox |
|
|
|
|
|
|
Trustee |
|
|
|
|
|
|
|
||
Date: March 14, 2003 |
|
By: |
/s/ |
Michael N. Thompson* |
|
|
|
|
|
|
Michael N. Thompson |
|
|
|
|
|
|
Trustee |
|
|
* By: |
/s/ Michael J. McHugh |
|
|
|
Michael J. McHugh |
||
56
CERTIFICATIONS
I, Bruce W. Duncan, Chief Executive Officer of Equity Residential, certify that:
1. I have reviewed this annual report on Form 10-K of Equity Residential;
2. Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report.
3. Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;
4. The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:
a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;
b) evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this annual report (the Evaluation Date); and
c) presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;
5. The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing equivalent functions):
a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process, summarize and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and
b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and
6. The registrants other certifying officers and I have indicated in this annual report whether there were significant changes in internal controls or other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.
Date: March 14, 2003 |
|
|
|
|
|
|
|
|
|
/s/Bruce W. Duncan |
|
|
Chief Executive Officer |
57
CERTIFICATIONS
I, David J. Neithercut, Chief Financial Officer of Equity Residential, certify that:
1. I have reviewed this annual report on Form 10-K of Equity Residential;
2. Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report.
3. Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;
4. The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:
a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;
b) evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this annual report (the Evaluation Date); and
c) presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;
5. The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing equivalent functions):
a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process, summarize and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and
b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and
6. The registrants other certifying officers and I have indicated in this annual report whether there were significant changes in internal controls or other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.
Date: March 14, 2003 |
|
|
|
|
|
|
|
|
|
/s/ David J. Neithercut |
|
|
Chief Financial Officer |
58
EXHIBIT INDEX
Exhibit |
|
Document |
|
|
|
10.14 |
|
Amended and Restated Executive Compensation Agreement between the Company and Samuel Zell dated March 5, 2003, but effective January 1, 2003. |
|
|
|
10.19 |
|
First Amendment to Compensation Agreement between the Company and Bruce W. Duncan dated February 17, 2003. |
|
|
|
10.20 |
|
Employment Agreement between the Company and Bruce W. Duncan dated as of January 20, 2003. |
|
|
|
10.21 |
|
Deferred Compensation Agreement between the Company and Bruce W. Duncan dated as of January 20, 2003. |
|
|
|
12 |
|
Computation of Ratio of Earnings to Combined Fixed Charges |
|
|
|
21 |
|
List of Subsidiaries of Equity Residential |
|
|
|
23.1 |
|
Consent of Ernst & Young LLP |
|
|
|
24.1 |
|
Power of Attorney for John W. Alexander dated March 10, 2003. |
24.2 |
|
Power of Attorney for Stephen O. Evans dated March 3, 2003. |
24.3 |
|
Power of Attorney for Edward Lowenthal dated March 3, 2003. |
24.4 |
|
Power of Attorney for Jeffrey H. Lynford dated March 3, 2003. |
24.5 |
|
Power of Attorney for B. Joseph White dated February 28, 2003. |
24.6 |
|
Power of Attorney for Sheli Z. Rosenberg dated March 6, 2003. |
24.7 |
|
Power of Attorney for James D. Harper, Jr. dated March 4, 2003. |
24.8 |
|
Power of Attorney for Boone A. Knox dated February 28, 2003. |
24.9 |
|
Power of Attorney for Michael N. Thompson dated March 3, 2003. |
24.10 |
|
Power of Attorney for Samuel Zell dated March 13, 2003. |
24.11 |
|
Power of Attorney for Gerald A. Spector dated March 10, 2003. |
24.12 |
|
Power of Attorney for Douglas Crocker II dated March 11, 2003. |
|
|
|
99.1 |
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 of Bruce W. Duncan, Chief Executive Officer of Registrant |
|
|
|
99.2 |
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 of David J. Neithercut, Chief Financial Officer of Registrant |
59
INDEX TO FINANCIAL STATEMENTS AND SCHEDULE
EQUITY RESIDENTIAL
FINANCIAL STATEMENTS FILED AS PART OF THIS REPORT |
PAGE |
|
|
|
|
||
|
F-2 |
||
|
|
|
|
|
Consolidated Balance Sheets as of December 31, 2002 and 2001 |
F-3 |
|
|
|
|
|
|
Consolidated Statements of Operations for the years ended December 31, 2002, 2001 and 2000 |
F-4 to F-5 |
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the years ended December 31, 2002, 2001 and 2000 |
F-6 to F-8 |
|
|
|
|
|
|
F-9 to F-10 |
||
|
|
|
|
|
F-11 to F-41 |
||
|
|
||
SCHEDULE FILED AS PART OF THIS REPORT |
|
||
|
|
||
|
Schedule III - Real Estate and Accumulated Depreciation |
S-1 to S-16 |
REPORT OF INDEPENDENT AUDITORS
To the Board of Trustees and Shareholders
Equity Residential
We have audited the accompanying consolidated balance sheets of Equity Residential (the Company) as of December 31, 2002 and 2001 and the related consolidated statements of operations, changes in shareholders equity and cash flows for each of the three years in the period ended December 31, 2002. Our audits also included the financial statement schedule listed in the accompanying index to financial statements and schedule. These financial statements and schedule are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements and schedule based on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the 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 consolidated financial position of Equity Residential at December 31, 2002 and 2001, and the consolidated results of its operations and its cash flows for each of the three years in the period ended December 31, 2002, in conformity with accounting principles generally accepted in the United States. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.
As discussed in Note 2 to the consolidated financial statements, in 2002 the Company changed its method of accounting for goodwill and discontinued operations and in 2001 the Company changed its method of accounting for derivative instruments and hedging activities.
|
|
|
|
|
/s/ ERNST & YOUNG LLP |
|
|
Chicago, Illinois |
|
February 4, 2003 |
|
F-2
EQUITY RESIDENTIAL
(Amounts in thousands except for share amounts)
|
|
December
31, |
|
December
31, |
|
||
ASSETS |
|
|
|
|
|
||
Investment in real estate |
|
|
|
|
|
||
Land |
|
$ |
1,803,577 |
|
$ |
1,840,170 |
|
Depreciable property |
|
11,240,245 |
|
11,096,847 |
|
||
Construction in progress |
|
2,441 |
|
79,166 |
|
||
|
|
13,046,263 |
|
13,016,183 |
|
||
Accumulated depreciation |
|
(2,112,017 |
) |
(1,718,845 |
) |
||
Investment in real estate, net of accumulated depreciation |
|
10,934,246 |
|
11,297,338 |
|
||
|
|
|
|
|
|
||
Real estate held for disposition |
|
|
|
3,371 |
|
||
Cash and cash equivalents |
|
29,875 |
|
51,603 |
|
||
Investments in unconsolidated entities |
|
509,789 |
|
397,237 |
|
||
Rents receivable |
|
2,926 |
|
2,400 |
|
||
Deposits restricted |
|
141,278 |
|
218,557 |
|
||
Escrow deposits mortgage |
|
50,565 |
|
76,700 |
|
||
Deferred financing costs, net |
|
32,144 |
|
27,011 |
|
||
Rental furniture, net |
|
|
|
20,168 |
|
||
Property and equipment, net |
|
|
|
3,063 |
|
||
Goodwill, net |
|
30,000 |
|
47,291 |
|
||
Other assets |
|
80,094 |
|
90,886 |
|
||
Total assets |
|
$ |
11,810,917 |
|
$ |
12,235,625 |
|
|
|
|
|
|
|
||
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
||
Liabilities: |
|
|
|
|
|
||
Mortgage notes payable |
|
$ |
2,927,614 |
|
$ |
3,286,814 |
|
Notes, net |
|
2,456,085 |
|
2,260,944 |
|
||
Line of credit |
|
140,000 |
|
195,000 |
|
||
Accounts payable and accrued expenses |
|
99,563 |
|
108,254 |
|
||
Accrued interest payable |
|
63,151 |
|
62,360 |
|
||
Rents received in advance and other liabilities |
|
129,901 |
|
83,005 |
|
||
Security deposits |
|
45,333 |
|
47,644 |
|
||
Distributions payable |
|
140,844 |
|
141,832 |
|
||
Total liabilities |
|
6,002,491 |
|
6,185,853 |
|
||
|
|
|
|
|
|
||
Commitments and contingencies |
|
|
|
|
|
||
Minority Interests: |
|
|
|
|
|
||
Operating Partnership |
|
349,646 |
|
379,898 |
|
||
Preference Interests |
|
246,000 |
|
246,000 |
|
||
Junior Preference Units |
|
5,846 |
|
5,846 |
|
||
Partially Owned Properties |
|
9,811 |
|
4,078 |
|
||
Total Minority Interests |
|
611,303 |
|
635,822 |
|
||
|
|
|
|
|
|
||
Shareholders equity: |
|
|
|
|
|
||
Preferred Shares of
beneficial interest, $0.01 par value; |
|
946,157 |
|
966,671 |
|
||
Common Shares of
beneficial interest, $0.01 par value; |
|
2,711 |
|
2,716 |
|
||
Paid in capital |
|
4,839,218 |
|
4,892,744 |
|
||
Employee notes |
|
|
|
(4,043 |
) |
||
Deferred compensation |
|
(12,118 |
) |
(25,778 |
) |
||
Distributions in excess of accumulated earnings |
|
(535,056 |
) |
(385,320 |
) |
||
Accumulated other comprehensive loss |
|
(43,789 |
) |
(33,040 |
) |
||
Total shareholders equity |
|
5,197,123 |
|
5,413,950 |
|
||
Total liabilities and shareholders equity |
|
$ |
11,810,917 |
|
$ |
12,235,625 |
|
See accompanying notes
F-3
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands except per share data)
|
|
Year Ended December 31, |
|
|||||||
|
|
2002 |
|
2001 |
|
2000 |
|
|||
REVENUES |
|
|
|
|
|
|
|
|||
Rental income |
|
$ |
1,969,617 |
|
$ |
2,001,637 |
|
$ |
1,884,530 |
|
Fee and asset management |
|
9,582 |
|
7,498 |
|
6,520 |
|
|||
Interest and other income |
|
14,854 |
|
21,828 |
|
25,198 |
|
|||
Interest income investment in mortgage notes |
|
|
|
8,786 |
|
11,192 |
|
|||
Total revenues |
|
1,994,053 |
|
2,039,749 |
|
1,927,440 |
|
|||
|
|
|
|
|
|
|
|
|||
EXPENSES |
|
|
|
|
|
|
|
|||
Property and maintenance |
|
515,481 |
|
529,075 |
|
483,716 |
|
|||
Real estate taxes and insurance |
|
199,350 |
|
185,255 |
|
175,726 |
|
|||
Property management |
|
72,121 |
|
77,132 |
|
76,416 |
|
|||
Fee and asset management |
|
7,842 |
|
7,345 |
|
5,157 |
|
|||
Depreciation |
|
462,341 |
|
439,565 |
|
427,799 |
|
|||
Interest: |
|
|
|
|
|
|
|
|||
Expense incurred, net |
|
337,489 |
|
352,903 |
|
363,851 |
|
|||
Amortization of deferred financing costs |
|
5,748 |
|
5,818 |
|
5,432 |
|
|||
General and administrative |
|
46,492 |
|
35,414 |
|
26,385 |
|
|||
Impairment on corporate housing business |
|
17,122 |
|
|
|
|
|
|||
Impairment on technology investments |
|
1,162 |
|
11,766 |
|
1,000 |
|
|||
Amortization of goodwill |
|
|
|
2,356 |
|
1,080 |
|
|||
Total expenses |
|
1,665,148 |
|
1,646,629 |
|
1,566,562 |
|
|||
Income before allocation to Minority Interests,
income (loss) |
|
328,905 |
|
393,120 |
|
360,878 |
|
|||
Allocation to Minority Interests: |
|
|
|
|
|
|
|
|||
Operating Partnership |
|
(26,862 |
) |
(32,829 |
) |
(41,761 |
) |
|||
Partially Owned Properties |
|
(1,867 |
) |
(2,249 |
) |
132 |
|
|||
Income (loss) from investments in unconsolidated entities |
|
(3,698 |
) |
3,772 |
|
2,309 |
|
|||
Net gain on sales of unconsolidated entities |
|
5,054 |
|
387 |
|
|
|
|||
Income before discontinued operations, extraordinary items and cumulative effect of change in accounting principle |
|
301,532 |
|
362,201 |
|
321,558 |
|
|||
Net gain on sales of discontinued operations |
|
104,296 |
|
148,906 |
|
198,426 |
|
|||
Discontinued operations, net |
|
16,277 |
|
(36,696 |
) |
35,059 |
|
|||
Income before extraordinary items and cumulative effect of change in accounting principle |
|
422,105 |
|
474,411 |
|
555,043 |
|
|||
Extraordinary items |
|
(792 |
) |
444 |
|
(5,592 |
) |
|||
Cumulative effect of change in accounting principle |
|
|
|
(1,270 |
) |
|
|
|||
Net income |
|
421,313 |
|
473,585 |
|
549,451 |
|
|||
Preferred distributions |
|
(97,151 |
) |
(106,119 |
) |
(111,941 |
) |
|||
|
|
|
|
|
|
|
|
|||
Net income available to Common Shares |
|
$ |
324,162 |
|
$ |
367,466 |
|
$ |
437,510 |
|
|
|
|
|
|
|
|
|
|||
Net income per share basic |
|
$ |
1.19 |
|
$ |
1.37 |
|
$ |
1.69 |
|
|
|
|
|
|
|
|
|
|||
Net income per share diluted |
|
$ |
1.18 |
|
$ |
1.36 |
|
$ |
1.67 |
|
|
|
|
|
|
|
|
|
|||
Weighted average Common Shares outstanding basic |
|
271,974 |
|
267,349 |
|
259,015 |
|
|||
|
|
|
|
|
|
|
|
|||
Weighted average Common Shares outstanding diluted |
|
297,969 |
|
295,552 |
|
291,266 |
|
|||
|
|
|
|
|
|
|
|
|||
Distributions declared per Common Share outstanding |
|
$ |
1.73 |
|
$ |
1.68 |
|
$ |
1.575 |
|
See accompanying notes
F-4
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF OPERATIONS (Continued)
(Amounts in thousands except per share data)
|
|
Year Ended December 31, |
|
|||||||
|
|
2002 |
|
2001 |
|
2000 |
|
|||
Comprehensive income: |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Net income |
|
$ |
421,313 |
|
$ |
473,585 |
|
$ |
549,451 |
|
|
|
|
|
|
|
|
|
|||
Other comprehensive income (loss) derivative instruments: |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Cumulative effect of change in accounting principle |
|
|
|
(5,334 |
) |
|
|
|||
|
|
|
|
|
|
|
|
|||
Unrealized holding (losses) arising during the year |
|
(10,905 |
) |
(17,909 |
) |
|
|
|||
|
|
|
|
|
|
|
|
|||
Equity in unrealized holding (losses) arising during the year unconsolidated entities |
|
(689 |
) |
(10,366 |
) |
|
|
|||
|
|
|
|
|
|
|
|
|||
Losses reclassified into earnings from other comprehensive income |
|
845 |
|
569 |
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Comprehensive income |
|
$ |
410,564 |
|
$ |
440,545 |
|
$ |
549,451 |
|
See accompanying notes
F-5
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
|
|
Year Ended December 31, |
|
|||||||
|
|
2002 |
|
2001 |
|
2000 |
|
|||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|||
Net income |
|
$ |
421,313 |
|
$ |
473,585 |
|
$ |
549,451 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|||
Allocation to Minority Interests: |
|
|
|
|
|
|
|
|||
Operating Partnership |
|
26,862 |
|
32,829 |
|
41,761 |
|
|||
Partially Owned Properties |
|
1,867 |
|
2,249 |
|
(132 |
) |
|||
Cumulative effect of change in accounting principle |
|
|
|
1,270 |
|
|
|
|||
Depreciation |
|
472,956 |
|
467,942 |
|
449,584 |
|
|||
Amortization of deferred financing costs |
|
5,754 |
|
5,841 |
|
5,473 |
|
|||
Amortization of discount on investment in mortgage notes |
|
|
|
(2,256 |
) |
(1,249 |
) |
|||
Amortization of goodwill |
|
|
|
3,779 |
|
1,760 |
|
|||
Amortization of discounts and premiums on debt |
|
(822 |
) |
(1,841 |
) |
(2,332 |
) |
|||
Amortization of deferred settlements on interest rate protection agreements |
|
(306 |
) |
591 |
|
333 |
|
|||
Impairment on corporate housing business |
|
17,122 |
|
|
|
|
|
|||
Impairment on furniture rental business |
|
|
|
60,000 |
|
|
|
|||
Impairment on technology investments |
|
1,162 |
|
11,766 |
|
1,000 |
|
|||
Loss (income) from investments in unconsolidated entities |
|
3,698 |
|
(3,772 |
) |
(2,309 |
) |
|||
Net (gain) on sales of discontinued operations |
|
(104,296 |
) |
(148,906 |
) |
(198,426 |
) |
|||
Net (gain) on sales of unconsolidated entities |
|
(5,054 |
) |
(387 |
) |
|
|
|||
Extraordinary items |
|
792 |
|
(444 |
) |
5,592 |
|
|||
Unrealized loss (gain) on interest rate protection agreements |
|
328 |
|
(223 |
) |
|
|
|||
Book value of furniture sales and rental buyouts |
|
|
|
11,411 |
|
6,345 |
|
|||
Compensation paid with Company Common Shares |
|
25,796 |
|
18,164 |
|
15,085 |
|
|||
|
|
|
|
|
|
|
|
|||
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|||
(Increase) in rents receivable |
|
(570 |
) |
(399 |
) |
(415 |
) |
|||
Decrease (increase) in deposits restricted |
|
9,896 |
|
(10,468 |
) |
4,207 |
|
|||
Additions to rental furniture |
|
|
|
(18,611 |
) |
(13,661 |
) |
|||
Decrease (increase) in other assets |
|
14,531 |
|
(17,694 |
) |
(8,038 |
) |
|||
(Decrease) in accounts payable and accrued expenses |
|
(3,392 |
) |
(633 |
) |
(4,843 |
) |
|||
Increase in accrued interest payable |
|
406 |
|
10,293 |
|
3,104 |
|
|||
Increase (decrease) in rents received in advance and other liabilities |
|
3,046 |
|
(4,315 |
) |
(11,489 |
) |
|||
(Decrease) increase in security deposits |
|
(2,151 |
) |
(103 |
) |
1,025 |
|
|||
Net cash provided by operating activities |
|
888,938 |
|
889,668 |
|
841,826 |
|
|||
|
|
|
|
|
|
|
|
|||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|||
Investment in real estate acquisitions |
|
(258,269 |
) |
(297,794 |
) |
(625,796 |
) |
|||
Investment in real estate development |
|
(109,077 |
) |
(96,245 |
) |
(33,385 |
) |
|||
Improvements to real estate |
|
(156,776 |
) |
(150,927 |
) |
(137,404 |
) |
|||
Additions to non-real estate property |
|
(7,301 |
) |
(6,920 |
) |
(5,425 |
) |
|||
Interest capitalized for real estate under development |
|
(10,006 |
) |
(8,309 |
) |
(1,405 |
) |
|||
Interest capitalized for unconsolidated entities under development |
|
(17,161 |
) |
(19,865 |
) |
(16,245 |
) |
|||
Proceeds from disposition of real estate, net |
|
478,675 |
|
566,068 |
|
721,032 |
|
|||
Proceeds from disposition of furniture rental business |
|
28,741 |
|
|
|
|
|
|||
Proceeds from disposition of unconsolidated entities |
|
49,862 |
|
655 |
|
4,602 |
|
|||
Proceeds from refinancing of unconsolidated entities |
|
4,375 |
|
24,404 |
|
1,695 |
|
|||
Investments in unconsolidated entities |
|
(105,758 |
) |
(142,565 |
) |
(149,033 |
) |
|||
Distributions from unconsolidated entities |
|
41,656 |
|
35,668 |
|
19,243 |
|
|||
Decrease (increase) in deposits on real estate acquisitions, net |
|
24,845 |
|
52,340 |
|
(122,735 |
) |
|||
Decrease (increase) in mortgage deposits |
|
27,425 |
|
(1,626 |
) |
18,854 |
|
|||
Business combinations, net of cash acquired |
|
(677 |
) |
(8,785 |
) |
(242,281 |
) |
|||
Consolidation of previously Unconsolidated Properties |
|
|
(40,113 |
) |
|
52,841 |
|
|
(5,083 |
) |
Investment in property and equipment |
|
|
|
(2,461 |
) |
(933 |
) |
|||
Principal receipts on investment in mortgage notes |
|
|
|
61,419 |
|
7,885 |
|
|||
Other investing activities, net |
|
262 |
|
(469 |
) |
3,239 |
|
|||
Net cash (used for) provided by investing activities |
|
(49,297 |
) |
57,429 |
|
(563,175 |
) |
See accompanying notes
F-6
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
|
|
Year Ended December 31, |
|
|||||||
|
|
2002 |
|
2001 |
|
2000 |
|
|||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|||
Loan and bond acquisition costs |
|
$ |
(11,233 |
) |
$ |
(4,483 |
) |
$ |
(3,590 |
) |
Mortgage notes payable: |
|
|
|
|
|
|
|
|||
Proceeds |
|
126,144 |
|
91,583 |
|
729,978 |
|
|||
Lump sum payoffs |
|
(374,983 |
) |
(364,229 |
) |
(380,541 |
) |
|||
Scheduled principal repayments |
|
(32,731 |
) |
(32,671 |
) |
(27,719 |
) |
|||
Prepayment premiums/fees |
|
(792 |
) |
(208 |
) |
(5,801 |
) |
|||
Notes, net: |
|
|
|
|
|
|
|
|||
Proceeds |
|
447,064 |
|
299,316 |
|
|
|
|||
Lump sum payoffs |
|
(265,000 |
) |
(150,000 |
) |
(208,000 |
) |
|||
Scheduled principal repayments |
|
(4,669 |
) |
(4,774 |
) |
(498 |
) |
|||
Line of credit: |
|
|
|
|
|
|
|
|||
Proceeds |
|
776,500 |
|
738,491 |
|
808,637 |
|
|||
Repayments |
|
(831,500 |
) |
(898,953 |
) |
(820,631 |
) |
|||
Proceeds (payments) from settlement of interest rate protection agreements |
|
5,757 |
|
(7,369 |
) |
7,055 |
|
|||
Proceeds from sale of Common Shares |
|
9,411 |
|
8,991 |
|
7,676 |
|
|||
Proceeds from sale of Preference Interests |
|
|
|
60,000 |
|
146,000 |
|
|||
Proceeds from exercise of options |
|
29,578 |
|
65,411 |
|
25,228 |
|
|||
Common Shares repurchased and retired |
|
(115,004 |
) |
|
|
|
|
|||
Redemption of Preferred Shares |
|
|
|
(210,500 |
) |
|
|
|||
Payment of offering costs |
|
(207 |
) |
(2,223 |
) |
(3,944 |
) |
|||
Distributions: |
|
|
|
|
|
|
|
|||
Common Shares |
|
(473,996 |
) |
(335,534 |
) |
(412,321 |
) |
|||
Preferred Shares |
|
(76,973 |
) |
(91,751 |
) |
(101,028 |
) |
|||
Preference Interests |
|
(20,238 |
) |
(18,172 |
) |
(10,478 |
) |
|||
Junior Preference Units |
|
(325 |
) |
(271 |
) |
(437 |
) |
|||
Minority Interests Operating Partnership |
|
(39,607 |
) |
(30,067 |
) |
(39,153 |
) |
|||
Minority Interests Partially Owned Properties |
|
(12,608 |
) |
(32,156 |
) |
(920 |
) |
|||
Principal receipts on employee notes, net |
|
4,043 |
|
303 |
|
324 |
|
|||
Principal receipts on other notes receivable, net |
|
|
|
|
|
6,167 |
|
|||
Net cash (used for) financing activities |
|
(861,369 |
) |
(919,266 |
) |
(283,996 |
) |
|||
|
|
|
|
|
|
|
|
|||
Net (decrease) increase in cash and cash equivalents |
|
(21,728 |
) |
27,831 |
|
(5,345 |
) |
|||
Cash and cash equivalents, beginning of year |
|
51,603 |
|
23,772 |
|
29,117 |
|
|||
Cash and cash equivalents, end of year |
|
$ |
29,875 |
|
$ |
51,603 |
|
$ |
23,772 |
|
See accompanying notes
F-7
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
|
|
Year Ended December 31, |
|
|||||||
|
|
2002 |
|
2001 |
|
2000 |
|
|||
|
|
|
|
|
|
|
|
|||
SUPPLEMENTAL INFORMATION: |
|
|
|
|
|
|
|
|||
Cash paid during the year for interest |
|
$ |
365,782 |
|
$ |
380,745 |
|
$ |
380,853 |
|
|
|
|
|
|
|
|
|
|||
Mortgage loans assumed through real estate acquisitions |
|
$ |
32,355 |
|
$ |
91,623 |
|
$ |
87,441 |
|
|
|
|
|
|
|
|
|
|||
Mortgage loans (assumed) by purchaser in real estate and furniture rental business dispositions |
|
$ |
(9,924 |
) |
$ |
(30,396 |
) |
$ |
(345,762 |
) |
|
|
|
|
|
|
|
|
|||
Mortgage loans recorded as a result of consolidation of previously Unconsolidated Properties |
|
$ |
18,100 |
|
$ |
301,502 |
|
$ |
80,134 |
|
|
|
|
|
|
|
|
|
|||
Net (assets) liabilities recorded as a result of consolidation of previously Unconsolidated Properties |
|
$ |
43,897 |
|
$ |
(20,839 |
) |
$ |
515 |
|
|
|
|
|
|
|
|
|
|||
Mortgage loans contributed as a result of deconsolidation of previously Wholly Owned Properties |
|
$ |
(118,376 |
) |
$ |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|||
Transfers to real estate held for disposition |
|
$ |
|
|
$ |
3,371 |
|
$ |
51,637 |
|
|
|
|
|
|
|
|
|
|||
Net real estate contributed in exchange for OP Units or Junior Preference Units |
|
$ |
|
|
$ |
|
|
$ |
4,071 |
|
|
|
|
|
|
|
|
|
|||
Net (assets acquired) through business combinations |
|
$ |
|
|
$ |
|
|
$ |
(74,138 |
) |
|
|
|
|
|
|
|
|
|||
Mortgage loans assumed through business combinations |
|
$ |
|
|
$ |
|
|
$ |
204,728 |
|
|
|
|
|
|
|
|
|
|||
Unsecured notes assumed through business combinations |
|
$ |
|
|
$ |
|
|
$ |
39,564 |
|
|
|
|
|
|
|
|
|
|||
Lines of credit assumed through business combinations |
|
$ |
|
|
$ |
|
|
$ |
67,456 |
|
|
|
|
|
|
|
|
|
|||
Valuation of OP Units issued through business combinations |
|
$ |
|
|
$ |
|
|
$ |
37,228 |
|
See accompanying notes
F-8
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
(Amounts in thousands)
|
|
Year Ended December 31, |
|
|||||||
|
|
2002 |
|
2001 |
|
2000 |
|
|||
|
|
|
|
|
|
|
|
|||
PREFERRED SHARES |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Balance, beginning of year |
|
$ |
966,671 |
|
$ |
1,183,136 |
|
$ |
1,310,266 |
|
Redemption of 9 3/8% Series A Cumulative Redeemable |
|
|
|
(153,000 |
) |
|
|
|||
Conversion of 7.00% Series E Cumulative Convertible |
|
(20,442 |
) |
(5,845 |
) |
(9,860 |
) |
|||
Redemption of 9.65% Series F Cumulative Redeemable |
|
|
|
(57,500 |
) |
|
|
|||
Conversion of 7.25% Series G Convertible Cumulative |
|
(2 |
) |
|
|
(75 |
) |
|||
Conversion of 7.00% Series H Cumulative Convertible |
|
(70 |
) |
(120 |
) |
(2,215 |
) |
|||
Conversion of 8.60% Series J Cumulative Convertible |
|
|
|
|
|
(114,980 |
) |
|||
Balance, end of year |
|
$ |
946,157 |
|
$ |
966,671 |
|
$ |
1,183,136 |
|
|
|
|
|
|
|
|
|
|||
COMMON SHARES, $0.01 PAR VALUE |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Balance, beginning of year |
|
$ |
2,716 |
|
$ |
2,652 |
|
$ |
2,550 |
|
Issuance through conversion of OP Units into Common Shares |
|
9 |
|
18 |
|
18 |
|
|||
Issuance through exercise of options |
|
15 |
|
32 |
|
16 |
|
|||
Issuance through restricted share and performance-based grants, net |
|
9 |
|
7 |
|
2 |
|
|||
Issuance through Share Purchase DRIP Plan and Dividend Reinvestment DRIP Plan |
|
1 |
|
1 |
|
2 |
|
|||
Issuance through Employee Share Purchase Plan |
|
3 |
|
3 |
|
2 |
|
|||
Issuance through conversion of Preferred Shares into Common Shares |
|
9 |
|
3 |
|
62 |
|
|||
Common Shares repurchased and retired |
|
(51 |
) |
|
|
|
|
|||
Balance, end of year |
|
$ |
2,711 |
|
$ |
2,716 |
|
$ |
2,652 |
|
|
|
|
|
|
|
|
|
|||
PAID IN CAPITAL |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Balance, beginning of year |
|
$ |
4,892,744 |
|
$ |
4,753,371 |
|
$ |
4,540,869 |
|
Issuance of Common Shares in connection with Mergers and acquisitions |
|
|
|
|
|
940 |
|
|||
Issuance of Common Shares through conversion of OP Units into Common Shares |
|
14,759 |
|
29,303 |
|
30,029 |
|
|||
Issuance of Common Shares through exercise of options |
|
29,563 |
|
65,379 |
|
25,212 |
|
|||
Issuance through restricted share and performance-based grants, net |
|
12,127 |
|
29,020 |
|
11,773 |
|
|||
Issuance of Common Shares through Share Purchase DRIP Plan |
|
861 |
|
910 |
|
595 |
|
|||
Issuance of Common Shares through Dividend Reinvestment DRIP Plan |
|
1,172 |
|
1,149 |
|
1,664 |
|
|||
Issuance of Common Shares through Employee Share Purchase Plan |
|
7,374 |
|
6,928 |
|
5,413 |
|
|||
Issuance of Common Shares through conversion of Preferred Shares into Common Shares |
|
20,505 |
|
5,962 |
|
127,068 |
|
|||
Common Shares repurchased and retired |
|
(114,953 |
) |
|
|
|
|
|||
Offering costs |
|
(207 |
) |
(2,223 |
) |
(3,944 |
) |
|||
Other |
|
(29,017 |
) |
|
|
4,045 |
|
|||
Adjustment for Minority Interests ownership in Operating Partnership |
|
4,290 |
|
2,945 |
|
9,707 |
|
|||
Balance, end of year |
|
$ |
4,839,218 |
|
$ |
4,892,744 |
|
$ |
4,753,371 |
|
|
|
|
|
|
|
|
|
See accompanying notes
F-9
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (Continued)
(Amounts in thousands)
|
|
Year Ended December 31, |
|
|||||||
|
|
2002 |
|
2001 |
|
2000 |
|
|||
|
|
|
|
|
|
|
|
|||
EMPLOYEE NOTES |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Balance, beginning of year |
|
$ |
(4,043 |
) |
$ |
(4,346 |
) |
$ |
(4,670 |
) |
Principal receipts, net |
|
4,043 |
|
303 |
|
324 |
|
|||
Balance, end of year |
|
$ |
|
|
$ |
(4,043 |
) |
$ |
(4,346 |
) |
|
|
|
|
|
|
|
|
|||
DEFERRED COMPENSATION |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Balance, beginning of year |
|
$ |
(25,778 |
) |
$ |
(14,915 |
) |
$ |
(18,225 |
) |
Shares granted, net of cancellations |
|
(12,136 |
) |
(29,027 |
) |
(11,775 |
) |
|||
Amortization of shares to compensation expense |
|
25,796 |
|
18,164 |
|
15,085 |
|
|||
Balance, end of year |
|
$ |
(12,118 |
) |
$ |
(25,778 |
) |
$ |
(14,915 |
) |
|
|
|
|
|
|
|
|
|||
DISTRIBUTIONS IN EXCESS OF ACCUMULATED EARNINGS |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Balance, beginning of year |
|
$ |
(385,320 |
) |
$ |
(300,351 |
) |
$ |
(325,856 |
) |
Net income |
|
421,313 |
|
473,585 |
|
549,451 |
|
|||
Common Share distributions |
|
(473,898 |
) |
(452,435 |
) |
(412,005 |
) |
|||
Preferred Share distributions |
|
(76,615 |
) |
(87,504 |
) |
(100,855 |
) |
|||
Preference Interest distributions |
|
(20,211 |
) |
(18,263 |
) |
(10,650 |
) |
|||
Junior Preference Unit distributions |
|
(325 |
) |
(352 |
) |
(436 |
) |
|||
Balance, end of year |
|
$ |
(535,056 |
) |
$ |
(385,320 |
) |
$ |
(300,351 |
) |
|
|
|
|
|
|
|
|
|||
ACCUMULATED OTHER COMPREHENSIVE LOSS |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Balance, beginning of year |
|
$ |
(33,040 |
) |
$ |
|
|
$ |
|
|
Accumulated other comprehensive loss derivative instruments: |
|
|
|
|
|
|
|
|||
Cumulative effect of change in accounting principle |
|
|
|
(5,334 |
) |
|
|
|||
Unrealized holding (losses) arising during the year |
|
(10,905 |
) |
(17,909 |
) |
|
|
|||
Equity in unrealized holding (losses) arising during the year unconsolidated entities |
|
(689 |
) |
(10,366 |
) |
|
|
|||
Losses reclassified into earnings from other comprehensive income |
|
845 |
|
569 |
|
|
|
|||
Balance, end of year |
|
$ |
(43,789 |
) |
$ |
(33,040 |
) |
$ |
|
|
See accompanying notes
F-10
EQUITY RESIDENTIAL
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. Business of the Company
Equity Residential (EQR), formed in March 1993, is a fully integrated real estate company engaged in the acquisition, ownership, management and operation of multifamily properties. EQR has elected to be taxed as a real estate investment trust (REIT).
EQR is the general partner of, and as of December 31, 2002 owned an approximate 92.4% ownership interest in, ERP Operating Limited Partnership, an Illinois limited partnership (the Operating Partnership). The Operating Partnership is, directly or indirectly, a partner, member or shareholder of numerous partnerships, limited liability companies and corporations which have been established primarily to own fee simple title to multifamily properties or to conduct property management activities and other businesses related to the ownership and operation of multifamily residential real estate. References to the Company include EQR, the Operating Partnership and each of the partnerships, limited liability companies and corporations controlled by the Operating Partnership and/or EQR.
As of December 31, 2002, the Company owned or had investments in 1,039 properties in 36 states consisting of 223,591 units. An ownership breakdown includes:
|
|
Number of |
|
Number of |
|
Wholly Owned Properties |
|
919 |
|
194,886 |
|
Partially Owned Properties (Consolidated) |
|
36 |
|
6,931 |
|
Unconsolidated Properties |
|
84 |
|
21,774 |
|
Total Properties |
|
1,039 |
|
223,591 |
|
The Wholly Owned Properties are accounted for under the consolidation method of accounting. The Company beneficially owns 100% fee simple title to 912 of the 919 Wholly Owned Properties. The Company owns the building and improvements and leases the land underlying the improvements under a long-term ground lease that expires in 2066 for one property. This one property is consolidated and reflected as a real estate asset while the ground lease is accounted for as an operating lease in accordance with Statement of Financial Accounting Standards (SFAS) No. 13, Accounting for Leases. The Company owns the debt collateralized by two properties and owns an interest in the debt collateralized by the remaining four properties. The Company consolidates its interest in these six properties in accordance with the accounting standards outlined in the AcSEC guidance for real estate acquisition, development and construction arrangements issued in the CPA letter dated February 10, 1986, and as such, reflects these assets as real estate in the consolidated financial statements.
The Partially Owned Properties are controlled and partially owned by the Company but have partners with minority interests and are accounted for under the consolidation method of accounting. The Unconsolidated Properties are partially owned but not controlled by the Company. With the exception of one property, the Unconsolidated Properties consist of investments in partnership interests and/or subordinated mortgages that are accounted for under the equity method of accounting. The remaining one property consists of an investment in a limited liability company that, as a result of the terms of the operating agreement, is accounted for as a management contract right with all fees recognized as fee and asset management revenue. The above table does not include various uncompleted development properties.
F-11
2. Summary of Significant Accounting Policies
Basis of Presentation
Due to the Companys ability as general partner to control either through ownership or by contract the Operating Partnership and its subsidiaries, other than entities that own controlling interests in the Unconsolidated Properties and certain other entities in which the Company has investments, the Operating Partnership and each such subsidiary has been consolidated with the Company for financial reporting purposes. In July 2001, the Company acquired 100% of a management company entity, which had a controlling ownership interest in a portfolio of 21 previously Unconsolidated Properties. Subsequent to this transaction, the Company consolidated these 21 properties. In September 2001, the Company acquired the remaining 5% of the preferred stock it did not own and 100% of the voting common stock in two other management company entities. As a result, the Company now wholly-owns these two entities. The Company consolidated the results of these two entities prior to this transaction despite not having legal control, the effects of which were immaterial.
In June 2001, the Financial Accounting Standards Board (FASB) issued SFAS No. 141, Business Combinations. SFAS No. 141 requires all business combinations initiated after June 30, 2001 be accounted for under the purchase method of accounting.
The Companys mergers and acquisitions were accounted for as purchases in accordance with either Accounting Principles Board (APB) Opinion No. 16, Business Combinations, or SFAS No. 141. The fair value of the consideration given by the Company in the mergers were used as the valuation basis for each of the combinations. The accompanying consolidated statements of operations and cash flows include the results of the properties purchased through the mergers and through acquisitions from their respective closing dates.
Real Estate Assets and Depreciation of Investment in Real Estate
Real estate is recorded at cost less accumulated depreciation less an adjustment, if any, for impairment. A land value is assigned based on the purchase price if land is acquired separately or based on market research if acquired in a merger or in a single or portfolio acquisition.
Depreciation is computed on a straight-line basis over the estimated useful lives of the assets. The Company uses a 30-year estimated life for buildings and a five-year estimated life for initial furniture, fixtures and equipment. Replacements inside a unit such as appliances and carpeting, are depreciated over a five-year estimated life. Expenditures for ordinary maintenance and repairs are expensed to operations as incurred and significant renovations and improvements that improve and/or extend the useful life of the asset are capitalized over their estimated useful life, generally five to ten years. Initial direct leasing costs are expensed as incurred as such expense approximates the deferral and amortization of initial direct leasing costs over the lease terms. Property sales or dispositions are recorded when title transfers and sufficient consideration has been received by the Company. Upon disposition, the related costs and accumulated depreciation are removed from the respective accounts. Any gain or loss on sale is recognized in accordance with accounting principles generally accepted in the United States.
The Company classifies real estate assets as real estate held for disposition when it is certain a property will be disposed of in accordance with SFAS No. 144 (see further discussion below).
The Company classifies properties under development and/or expansion and properties in the lease up phase as construction in progress until construction has been completed and all certificates of occupancy permits have been obtained. The Company also classifies land relating to construction in progress as land on its balance sheets.
F-12
Impairment of Long-Lived Assets, Including Goodwill
In June 2001, the FASB issued SFAS No. 142, Goodwill and Other Intangible Assets. SFAS No. 142 prohibits the amortization of goodwill and requires that goodwill be reviewed for impairment at least annually. In August 2001, the FASB issued SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets. SFAS Nos. 142 and 144 were effective for fiscal years beginning after December 15, 2001. The Company adopted these standards effective January 1, 2002. See Notes 16 and 22 for further discussion.
The Company periodically evaluates its long-lived assets, including its investments in real estate and goodwill, for impairment indicators. The judgments regarding the existence of impairment indicators are based on factors such as operational performance, market conditions, expected holding period of each asset and legal and environmental concerns. Future events could occur which would cause the Company to conclude that impairment indicators exist and an impairment loss is warranted.
For long-lived assets to be held and used, the Company compares the expected future undiscounted cash flows for the long-lived asset against the carrying amount of that asset. If the sum of the estimated undiscounted cash flows is less than the carrying amount of the asset, an impairment loss would be recorded for the difference between the estimated fair value and the carrying amount of the asset.
For long-lived assets to be disposed of, an impairment loss is recognized when the estimated fair value of the asset, less the estimated cost to sell, is less than the carrying amount of the asset measured at the time that the Company has determined it will sell the asset. Long-lived assets held for disposition and the related liabilities are separately reported at the lower of their carrying amounts or their estimated fair values, less their costs to sell, and are not depreciated after reclassification to real estate held for disposition.
Goodwill and investments in unconsolidated entities accounted for under the equity method of accounting are specifically excluded from the scope of SFAS No. 144.
Prior to January 1, 2002, the Company followed the guidance in SFAS No. 121, Accounting for the Impairment of Long-Lived Assets and Long-Lived Assets to be Disposed of.
Prior to 2002, the Company amortized goodwill on a straight-line basis over a period of 20 years. The accumulated amortization of goodwill was $5.5 million at December 31, 2001.
Cost Capitalization
See the Real Estate Assets and Depreciation of Investment in Real Estate section for discussion of the policy with respect to capitalization vs. expensing of fixed asset/repair and maintenance costs. In addition, the Company capitalizes the payroll and associated costs of employees directly responsible for and who spend all of their time on the supervision of major capital projects. These costs are reflected on the balance sheet as an increase to building.
The Company follows the guidance in SFAS No. 67, Accounting for Costs and Initial Rental Operations of Real Estate Projects, for all development projects and uses its professional judgment in determining whether such costs meet the criteria for capitalization or must be expensed as incurred. The Company capitalizes interest, real estate taxes and insurance and payroll and associated costs for those individuals directly responsible for and who spend all of their time on development activities. The Company expenses as incurred all payroll costs of employees working directly at our properties, except for costs that are incurred during the initial lease-up phase on a development project. An allocated portion of payroll costs is capitalized based upon the occupancy of the project until stabilized occupancy is achieved. Stabilized occupancy is always deemed to have occurred no later than one year from cessation of major development activities. The incremental payroll and associated costs are capitalized to the projects under development based upon the effort directly identifiable with such projects. These costs are reflected on the balance sheet as either construction in progress or a separate component of investments in unconsolidated entities. The Company ceases the capitalization of such costs as the property becomes substantially complete and ready for its intended use.
F-13
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.
Deferred Financing Costs
Deferred financing costs include fees and costs incurred to obtain the Companys line of credit, long-term financings and costs for certain interest rate protection agreements. These costs are amortized over the terms of the related debt. Unamortized financing costs are written-off when debt is retired before the maturity date. The accumulated amortization of such deferred financing costs was $15.2 million and $22.9 million at December 31, 2002 and 2001, respectively.
Fair Value of Financial Instruments, Including Derivative Instruments
The valuation of financial instruments under SFAS No. 107, Disclosures about Fair Value of Financial Instruments, and SFAS No. 133 and its amendments (SFAS Nos. 137 and 138), Accounting for Derivative Instruments and Hedging Activities, requires the Company to make estimates and judgments that affect the fair value of the instruments. The Company, where possible, bases the fair values of its financial instruments, including its derivative instruments, on listed market prices and third party quotes. Where these are not available, the Company bases its estimates on other factors relevant to the financial 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 major 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.
On January 1, 2001, the Company adopted SFAS No. 133 and its amendments (SFAS Nos. 137 and 138), which requires an entity to recognize all derivatives as either assets or liabilities in the statement of financial position and to measure those instruments at fair value. Additionally, the fair value adjustments will affect either shareholders 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
F-14
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 hedging criteria of SFAS No. 133 is marked-to-market each period. The Company does not use derivatives for trading or speculative purposes.
As of January 1, 2001, the adoption of the new standard resulted in derivative instruments reported on the balance sheet as liabilities of approximately $6.6 million; an adjustment of approximately $5.3 million to accumulated other comprehensive loss, which are gains and losses not affecting retained earnings in the consolidated statements of shareholders equity; and a charge of approximately $1.3 million as a cumulative effect of change in accounting principle in the consolidated statements of operations.
The fair values of the Companys financial instruments, other than derivative instruments, including cash and cash equivalents, mortgage notes payable, other notes payable, line of credit and other financial instruments, approximate their carrying or contract values.
Revenue Recognition
Rental income attributable to leases is recorded when due from residents and is recognized monthly as it is earned, which is not materially different than on a straight-line basis. Interest income is recorded on an accrual basis. Leases entered into between a resident and a property, for the rental of an apartment unit, are generally year-to-year, renewable upon consent of both parties on an annual or monthly basis.
The Company adopted the provisions of Staff Accounting Bulletin (SAB) No. 101, Revenue Recognition, effective October 1, 2000. SAB No. 101 provides guidance on the recognition, presentation and disclosure of revenue in financial statements. The adoption of SAB No. 101 did not have a material impact on the Companys financial condition and results of operations.
Stock Option Compensation
The Company has chosen to account for its stock option compensation in accordance with APB No. 25, Accounting for Stock Issued to Employees, which results in no compensation expense for options issued with an exercise price equal to or exceeding the market value of the Companys Common Shares on the date of grant. The Company will elect to expense its stock option compensation in accordance with SFAS No. 123 and its amendment (SFAS No. 148), Accounting for Stock Based Compensation, effective in the first quarter of 2003, which will result in compensation expense being recorded based on the fair value of the stock option compensation issued.
Income Taxes
Due to the structure of the Company as a REIT and the nature of the operations of the properties and management business, the results of operations generally contain no provision for federal income taxes. The Company is subject to certain state and local income, excise and franchise taxes. The aggregate cost of land and depreciable property for federal income tax purposes as of December 31, 2002 and 2001 was approximately $8.7 billion and $8.6 billion, respectively.
Effective in 2001, the Company has elected Taxable REIT Subsidiary (TRS) status for certain of its corporate subsidiaries. The provisions for federal income taxes for these TRS entities were not material during 2002 and 2001 and were recognized as general and administrative expenses in the consolidated statements of operations.
During the years ended December 31, 2002, 2001 and 2000, the Companys tax treatment of
F-15
distributions were as follows:
|
|
Year Ended December 31, |
|
|||||||
|
|
2002 |
|
2001 |
|
2000 |
|
|||
Tax treatment of distributions: |
|
|
|
|
|
|
|
|||
Ordinary income |
|
$ |
1.398 |
|
$ |
1.369 |
|
$ |
1.528 |
|
Long-term capital gain |
|
0.212 |
|
0.220 |
|
0.016 |
|
|||
Unrecaptured section 1250 gain |
|
0.120 |
|
0.091 |
|
0.031 |
|
|||
Distributions declared per Common Share outstanding |
|
$ |
1.730 |
|
$ |
1.680 |
|
$ |
1.575 |
|
Minority Interests
Operating Partnership: Net income is allocated to minority interests based on their respective ownership percentage of the Operating Partnership. The ownership percentage is calculated by dividing the number of units of limited partnership interest (OP Units) held by the minority interests by the total OP Units held by the minority interests and EQR. Issuance of additional common shares of beneficial interest, $0.01 par value per share (the Common Shares), and OP Units changes the ownership interests of both the minority interests and EQR. Such transactions and the proceeds therefrom are treated as capital transactions.
Partially Owned Properties: The Company reflects minority interests in partially owned properties on the balance sheet for the portion of properties consolidated by the Company that are not wholly owned by the Company. The earnings or losses from those properties attributable to the minority interests are reflected as minority interests in partially owned properties in the consolidated statements of operations.
Use of Estimates
In preparation of the Companys financial statements in conformity with accounting principles generally accepted in the United States, management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements as well as the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates.
Reclassifications
Certain reclassifications considered necessary for a fair presentation have been made to the prior period financial statements in order to conform to the current year presentation. These reclassifications have not changed the results of operations or shareholders equity.
Other
In April 2002, the FASB issued SFAS No. 145, Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB Statement No. 13, and Technical Corrections. SFAS No. 145, among other items, rescinds the automatic classification of costs incurred on debt extinguishment as extraordinary charges. Instead, gains and losses from debt extinguishment should only be classified as extraordinary if they meet the unusual and infrequently occurring criteria outlined in APB No. 30. SFAS No. 145 is effective for fiscal years beginning after May 15, 2002. The Company will adopt the standard effective January 1, 2003.
In January 2003, the FASB issued Interpretation ("FIN") No. 46, Consolidation of Variable Interest Entities. FIN No. 46 requires a variable interest entity to be consolidated by a company if that company is subject to a majority of the risk of loss from the variable interest entity's activities or entitled to receive a majority of the entity's residual returns or both. The consolidation requirements of FIN No. 46 apply immediately to variable interest entities created after January 31, 2003 and apply to older entities in the first fiscal year or interim period beginning after June 15, 2003. The Company will adopt FIN No. 46 in the third quarter of 2003 but has not yet determined the effect that adoption will have on its consolidated financial position and results of operations.
3. Business Combinations
On July 11, 2000, the Company acquired Globe Business Resources, Inc. (Globe) in an all
F-16
cash and debt transaction valued at $163.2 million. Globe provided fully furnished short-term housing through an inventory of leased housing units to transferring or temporarily assigned corporate personnel, new hires, trainees, consultants and individual customers throughout the United States. Additionally, Globe leased and sold furniture to a diversified base of commercial and residential customers throughout the United States. Shareholders of Globe received $13.00 per share, which approximated $58.7 million in cash based on the 4.5 million Globe shares outstanding. In addition, the Company:
|
|
Acquired $94.8 million in other Globe assets and assumed $29.6 million in other Globe liabilities; |
|
|
Allocated $68.4 million to goodwill; |
|
|
Recorded acquisition costs of $4.5 million; and |
|
|
Assumed $70.4 million in debt, which included $1.4 million in mortgage debt, $39.5 million in unsecured notes, and Globes line of credit of $29.5 million outstanding. |
On July 21, 2000, the Company, through its Globe subsidiary, acquired Temporary Quarters, Inc., the leading corporate housing provider in Atlanta, Georgia, in a $3.3 million all cash transaction.
During 2001 and prior to the one-year anniversary of the Globe acquisition, the Company recorded net increases to goodwill of $9.5 million to reallocate the original purchase price recorded at the acquisition date. Also during 2001, the Company recorded a $60.0 million asset impairment charge related to its furniture rental business. During 2002, the Company recorded a $17.1 million asset impairment charge related to Equity Corporate Housing (ECH). See Notes 16 and 22.
On January 11, 2002, the Company sold the former Globe furniture rental business for approximately $30.0 million in cash, which approximated the net book value at the sale date. The Company has retained ownership of the former Globe short-term furnished housing business, which is now known as ECH.
On October 31, 2000, the Company acquired Grove Property Trust (Grove) for a total purchase price of $463.2 million and succeeded to the ownership of 60 properties containing 7,308 units. The Company:
Paid $17.00 per share or $141.6 million in cash to purchase the 8.3 million outstanding common shares of Grove;
Paid $17.00 per unit or $12.4 million in cash to purchase 0.7 million Grove OP Units outstanding at the merger date;
Converted 2.1 million Grove OP Units to 1.6 million of the Operating Partnerships OP Units using the conversion ratio of 0.7392 (after cash-out of fractional units). The value of these converted OP Units totaled $37.2 million;
Assumed $241.3 million in Grove debt, which included first and second mortgages totaling $203.4 million and Groves line of credit totaling $38.0 million. Groves line of credit and two mortgage loans totaling $7.8 million were paid off immediately after the closing;
Acquired $20.1 million in other Grove assets and assumed $11.2 million in other Grove liabilities, including a contingent earnout liability totaling $1.5 million. This amount represented the estimated additional cash or OP Units required to be funded to the previous owners of Glen Meadow Apartments upon the transition of this property from subsidized to market rents; and
Recorded acquisition costs of $19.5 million.
4. Shareholders Equity and Minority Interests
On October 11, 2001, the Company effected a two-for-one split of its Common Shares and OP Units to shareholders and unit holders of record as of September 21, 2001. All Common Shares and OP Units presented have been retroactively adjusted to reflect the Common Share and OP Unit split.
F-17
The following table presents the changes in the Companys issued and outstanding Common Shares for the years ended December 31, 2002, 2001 and 2000:
|
|
2002 |
|
2001 |
|
2000 |
|
|
|
|
|
|
|
|
|
Common Shares outstanding at January 1, |
|
271,621,374 |
|
265,232,750 |
|
254,901,596 |
|
|
|
|
|
|
|
|
|
Common Shares Issued: |
|
|
|
|
|
|
|
Conversion of Series E Preferred Shares |
|
909,873 |
|
260,078 |
|
438,810 |
|
Conversion of Series G Preferred Shares |
|
70 |
|
|
|
2,560 |
|
Conversion of Series H Preferred Shares |
|
4,050 |
|
6,972 |
|
128,280 |
|
Conversion of all Series J Preferred Shares |
|
|
|
|
|
5,644,024 |
|
Employee Share Purchase Plan |
|
324,238 |
|
310,261 |
|
299,580 |
|
Dividend Reinvestment DRIP Plan |
|
41,407 |
|
42,649 |
|
69,504 |
|
Share Purchase DRIP Plan |
|
31,354 |
|
33,106 |
|
26,374 |
|
Exercise of options |
|
1,435,115 |
|
3,187,530 |
|
1,370,186 |
|
Restricted share grants, net |
|
885,967 |
|
730,982 |
|
475,862 |
|
Conversion of OP Units |
|
933,937 |
|
1,817,359 |
|
1,875,974 |
|
|
|
|
|
|
|
|
|
Common Shares Other: |
|
|
|
|
|
|
|
Common Shares repurchased and retired |
|
(5,092,300 |
) |
|
|
|
|
Common Shares other |
|
396 |
|
(313 |
) |
|
|
Common Shares outstanding at December 31, |
|
271,095,481 |
|
271,621,374 |
|
265,232,750 |
|
On December 12, 2001, the Companys shareholders approved an amendment to the Companys Declaration of Trust to increase the total number of authorized Common Shares from 350.0 million to 1.0 billion.
On February 3, 1998, the Company filed with the SEC a Form S-3 Registration Statement to register $1.0 billion of equity securities. The SEC declared this registration statement effective on February 27, 1998. In addition, the Company carried over $272.4 million related to the registration statement effective on August 4, 1997. As of December 31, 2002, $1.1 billion remained available for issuance under this registration statement.
During October 2002, the Company repurchased 5,092,300 of its Common Shares on the open market at an average price of $22.58 per share. The Company paid approximately $115.0 million for these shares, which were retired subsequent to the repurchase.
The equity positions of various individuals and entities that contributed their properties to the Operating Partnership in exchange for a partnership interest are collectively referred to as the Minority Interests Operating Partnership. As of December 31, 2002 and 2001, the Minority Interests Operating Partnership held 22,300,643 and 23,197,192 OP Units, respectively. As a result, the Minority Interests had a 7.6% and 7.9% interest in the Operating Partnership at December 31, 2002 and 2001, respectively. Assuming conversion of all OP Units into Common Shares, total Common Shares outstanding at December 31, 2002 and 2001 would have been 293,396,124 and 294,818,566, respectively. Subject to applicable securities law restrictions, the Minority Interests Operating Partnership may exchange their OP Units for EQR Common Shares on a one-for-one basis.
Net proceeds from the Companys Common Share and Preferred Share (see definition below) offerings are contributed by the Company to the Operating Partnership. In return for those contributions, EQR receives a number of OP Units in the Operating Partnership equal to the number of Common Shares it has issued in the equity offering (or in the case of a preferred equity offering, a number of preference units in the Operating Partnership equal in number and having the same terms as the Preferred Shares issued in the equity offering). As a result, the net offering proceeds from Common Shares are allocated between shareholders equity and Minority Interests Operating Partnership to account for the change in their respective percentage ownership of the underlying equity of the Operating Partnership.
F-18
The Companys declaration of trust authorizes the Company to issue up to 100,000,000 preferred shares of beneficial interest, $0.01 par value per share (the Preferred Shares), with specific rights, preferences and other attributes as the Board of Trustees may determine, which may include preferences, powers and rights that are senior to the rights of holders of the Companys Common Shares.
The following table presents the Companys issued and outstanding Preferred Shares as of December 31, 2002 and 2001:
|
|
Redemption |
|
Conversion |
|
Annual |
|
Amounts in thousands |
|
|||||
December |
|
December |
||||||||||||
Preferred Shares of beneficial interest, $0.01 par value; 100,000,000 shares authorized: |
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
9 1/8% Series B Cumulative Redeemable Preferred; liquidation value $250 per share; 500,000 shares issued and outstanding at December 31, 2002 and December 31, 2001 |
|
10/15/05 |
|
N/A |
|
$ |
22.81252 |
|
$ |
125,000 |
|
$ |
125,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
9 1/8% Series C Cumulative Redeemable Preferred; liquidation value $250 per share; 460,000 shares issued and outstanding at December 31, 2002 and December 31, 2001 |
|
9/9/06 |
|
N/A |
|
$ |
22.81252 |
|
115,000 |
|
115,000 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
8.60% Series D Cumulative Redeemable Preferred; liquidation value $250 per share; 700,000 shares issued and outstanding at December 31, 2002 and December 31, 2001 |
|
7/15/07 |
|
N/A |
|
$ |
21.50000 |
|
175,000 |
|
175,000 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
7.00% Series E Cumulative Convertible Preferred; liquidation value $25 per share; 2,548,114 and 3,365,794 shares issued and outstanding at December 31, 2002 and December 31, 2001, respectively |
|
11/1/98 |
|
1.1128 |
|
$ |
1.75000 |
|
63,703 |
|
84,145 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
7 ¼% Series G Convertible Cumulative Preferred; liquidation value $250 per share; 1,264,692 and 1,264,700 shares issued and outstanding at December 31, 2002 and December 31, 2001, respectively |
|
9/15/02 |
|
8.5360 |
|
$ |
18.12500 |
|
316,173 |
|
316,175 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
7.00% Series H Cumulative Convertible Preferred; liquidation value $25 per share; 51,228 and 54,027 shares issued and outstanding at December 31, 2002 and December 31, 2001, respectively |
|
6/30/98 |
|
1.4480 |
|
$ |
1.75000 |
|
1,281 |
|
1,351 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
8.29% Series K Cumulative Redeemable Preferred; liquidation value $50 per share; 1,000,000 shares issued and outstanding at December 31, 2002 and December 31, 2001 |
|
12/10/26 |
|
N/A |
|
$ |
4.14500 |
|
50,000 |
|
50,000 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
7.625% Series L Cumulative Redeemable Preferred; liquidation value $25 per share; 4,000,000 shares issued and outstanding at December 31, 2002 and December 31, 2001 |
|
2/13/03 |
|
N/A |
|
$ |
1.90625 |
|
100,000 |
|
100,000 |
|
||
|
|
|
|
|
|
|
|
$ |
946,157 |
|
$ |
966,671 |
|
(1) On or after the redemption date, redeemable preferred shares (Series B, C, D, K and L) may be redeemed for cash at the option of the Company, in whole or in part, at a redemption price equal to the liquidation price per share, plus accrued and unpaid distributions, if any.
(2) On or after the redemption date, convertible preferred shares (Series E, G & H) may be redeemed under certain circumstances for cash or Common Shares at the option of the Company, in whole or in part, at various redemption prices per share based upon the contractual conversion rate, plus accrued and unpaid distributions, if any. The conversion rate listed for Series G is the Preferred Share rate and the equivalent Depositary Share rate is 0.8536.
F-19
(3) Dividends on all series of Preferred Shares are payable quarterly at various pay dates. Dividend rates listed for Series B, C, D and G are Preferred Share rates and the equivalent Depositary Share annual dividend rates are $2.281252, $2.281252, $2.15 and $1.8125, respectively.
The liquidation value of the Preference Interests and the Junior Preference Units (both as defined below) are included as separate components of Minority Interests in the consolidated balance sheets and the distributions incurred are included in preferred distributions in the consolidated statements of operations.
Cumulative through December 31, 2002, the Company, through a subsidiary of the Operating Partnership, issued various series of Preference Interests with an equity value of $246.0 million receiving net proceeds of $239.9 million. The following table presents the issued and outstanding Preference Interests as of December 31, 2002 and December 31, 2001:
|
|
Redemption |
|
Conversion |
|
Annual |
|
Amounts in thousands |
|
|||||
December |
|
December |
|
|||||||||||
Preference Interests: |
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
8.00% Series A Cumulative Redeemable Preference Interests; liquidation value $50 per unit; 800,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
10/01/04 |
|
N/A |
|
$ |
4.0000 |
|
$ |
40,000 |
|
$ |
40,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
8.50% Series B Cumulative Redeemable Preference Units; liquidation value $50 per unit; 1,100,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
03/03/05 |
|
N/A |
|
$ |
4.2500 |
|
55,000 |
|
55,000 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
8.50% Series C Cumulative Redeemable Preference Units; liquidation value $50 per unit; 220,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
03/23/05 |
|
N/A |
|
$ |
4.2500 |
|
11,000 |
|
11,000 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
8.375% Series D Cumulative Redeemable Preference Units; liquidation value $50 per unit; 420,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
05/01/05 |
|
N/A |
|
$ |
4.1875 |
|
21,000 |
|
21,000 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
8.50% Series E Cumulative Redeemable Preference Units; liquidation value $50 per unit; 1,000,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
08/11/05 |
|
N/A |
|
$ |
4.2500 |
|
50,000 |
|
50,000 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
8.375% Series F Cumulative Redeemable Preference Units; liquidation value $50 per unit; 180,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
05/01/05 |
|
N/A |
|
$ |
4.1875 |
|
9,000 |
|
9,000 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
7.875% Series G Cumulative Redeemable Preference Units; liquidation value $50 per unit; 510,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
03/21/06 |
|
N/A |
|
$ |
3.9375 |
|
25,500 |
|
25,500 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
7.625% Series H Cumulative Convertible Redeemable Preference Units; liquidation value $50 per unit; 190,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
03/23/06 |
|
1.5108 |
|
$ |
3.8125 |
|
9,500 |
|
9,500 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
7.625% Series I Cumulative Convertible Redeemable Preference Units; liquidation value $50 per unit; 270,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
06/22/06 |
|
1.4542 |
|
$ |
3.8125 |
|
13,500 |
|
13,500 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
7.625% Series J Cumulative Convertible Redeemable Preference Units; liquidation value $50 per unit; 230,000 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
12/14/06 |
|
1.4108 |
|
$ |
3.8125 |
|
11,500 |
|
11,500 |
|
||
|
|
|
|
|
|
|
|
$ |
246,000 |
|
$ |
246,000 |
|
(1) On or after the fifth anniversary of the respective issuance (the Redemption Date), all of the Preference Interests may be redeemed for cash at the option of the Company, in whole or in part, at any time or from
F-20
time to time, at a redemption price equal to the liquidation preference of $50.00 per unit plus the cumulative amount of accrued and unpaid distributions, if any.
(2) On or after the tenth anniversary of the respective issuance (the Conversion Date), all of the Preference Interests are exchangeable at the option of the holder (in whole but not in part) on a one-for-one basis for a respective reserved series of EQR Preferred Shares. In addition, on or after the Conversion Date, the convertible Preference Interests (Series H, I & J) may be converted under certain circumstances at the option of the holder (in whole but not in part) to Common Shares based upon the contractual conversion rate, plus accrued and unpaid distributions, if any.
(3) Dividends on all series of Preference Interests are payable quarterly on March 25th, June 25th, September 25th, and December 25th of each year.
The following table presents the Operating Partnerships issued and outstanding Junior Convertible Preference Units (the Junior Preference Units) as of December 31, 2002 and December 31, 2001:
|
|
|
|
|
|
Annual |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
||||||
|
|
Redemption |
|
Conversion |
|
|
Amounts in thousands |
|
||||||
December 31, |
|
December 31, |
||||||||||||
Junior Preference Units: |
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
Series A Junior Convertible Preference Units; liquidation value $100 per unit; 56,616 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
|
(1) |
4.0816 |
|
$ |
5.469344 |
|
$ |
5,662 |
|
$ |
5,662 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Series B Junior Convertible Preference Units; liquidation value $25 per unit; 7,367 units issued and outstanding at December 31, 2002 and December 31, 2001 |
|
|
(2) |
|
(2) |
$ |
2.000000 |
|
184 |
|
184 |
|
||
|
|
|
|
|
|
|
|
$ |
5,846 |
|
$ |
5,846 |
|
(1) On the fifth anniversary of the respective issuance (the Redemption Date), the Series A Junior Preference Units shall be automatically converted into OP Units based upon the conversion rate. Prior to the Redemption Date, the Operating Partnership or the holders may elect to convert the Series A Junior Preference Units to OP Units under certain circumstances based upon the conversion rate.
(2) On or after the tenth anniversary of the issuance (the Redemption Date), the Series B Junior Preference Units may be converted into OP Units at the option of the Operating Partnership based on the contractual conversion rate. Prior to the Redemption Date, the holders may elect to convert the Series B Junior Preference Units to OP Units under certain circumstances based on the contractual conversion rate. The contractual conversion rate is based upon a ratio dependent upon the closing price of EQRs Common Shares.
(3) Dividends on both series of Junior Preference Units are payable quarterly at various pay dates.
F-21
5. Real Estate
The following table summarizes the carrying amounts for investment in real estate as of December 31, 2002 and 2001 (Amounts are in thousands):
|
|
2002 |
|
2001 |
|
||
Land |
|
$ |
1,803,577 |
|
$ |
1,840,170 |
|
Buildings and Improvements |
|
10,643,030 |
|
10,577,332 |
|
||
Furniture, Fixtures and Equipment |
|
597,215 |
|
519,515 |
|
||
Construction in Progress |
|
2,441 |
|
79,166 |
|
||
Real Estate |
|
13,046,263 |
|
13,016,183 |
|
||
Accumulated Depreciation |
|
(2,112,017 |
) |
(1,718,845 |
) |
||
Real Estate, net |
|
$ |
10,934,246 |
|
$ |
11,297,338 |
|
The following table summarizes the carrying amounts for real estate held for disposition as of December 31, 2002 and 2001 (Amounts are in thousands):
|
|
2002 |
|
2001 |
|
||
Land |
|
$ |
|
|
$ |
361 |
|
Buildings and Improvements |
|
|
|
3,157 |
|
||
Furniture, Fixtures and Equipment |
|
|
|
140 |
|
||
Real Estate |
|
|
|
3,658 |
|
||
Accumulated Depreciation |
|
|
|
(287 |
) |
||
Real Estate, net |
|
$ |
|
|
$ |
3,371 |
|
During the year ended December 31, 2002, the Company acquired the entire equity interest in the twelve properties listed below from unaffiliated parties, and one additional unit at an existing property, for a total purchase price of $289.9 million.
Date |
|
Property |
|
Location |
|
Number of Units |
|
Acquisition Price |
|
|
03/28/02 |
|
Isles at Sawgrass |
|
Sunrise, FL |
|
368 |
|
$ |
26,000 |
|
04/24/02 |
|
Center Pointe |
|
Beaverton, OR |
|
264 |
|
19,100 |
|
|
04/30/02 |
|
Mira Flores |
|
Palm Beach Gardens, FL |
|
352 |
|
29,250 |
|
|
05/15/02 |
|
Gramercy Park |
|
Houston, TX |
|
384 |
|
26,000 |
|
|
05/31/02 |
|
Enclave at Winston Park |
|
Coconut Creek, FL |
|
278 |
|
25,450 |
|
|
05/31/02 |
|
St. Andrews at Winston Park |
|
Coconut Creek, FL |
|
284 |
|
25,450 |
|
|
06/21/02 |
|
Westside Villas VII |
|
Los Angeles, CA |
|
53 |
|
15,250 |
|
|
07/17/02 |
|
Savannah Lakes |
|
Boynton Beach, FL |
|
466 |
|
37,400 |
|
|
08/01/02 |
|
Cove at Fishers Landing |
|
Vancouver, WA |
|
253 |
|
17,800 |
|
|
08/08/02 |
|
Avon Place (condo unit) |
|
Avon, CT |
|
1 |
|
69 |
|
|
08/09/02 |
|
Montevista |
|
Dallas, TX |
|
350 |
|
23,675 |
|
|
11/21/02 |
|
Stone Oak |
|
Houston, TX |
|
318 |
|
20,000 |
|
|
11/26/02 |
|
Providence at Kirby |
|
Houston, TX |
|
263 |
|
24,500 |
|
|
|
|
|
|
|
|
3,634 |
|
$ |
289,944 |
|
During the fourth quarter of 2002, the Company paid $40.1 million in cash and used tax-deferred (1031) exchange proceeds of $42.3 million to acquire the remaining third-party equity interests it did not previously own in two properties containing 826 units. These properties were accounted for under the equity method of accounting and subsequent to these purchases were consolidated. Accordingly, the Company recorded an additional $102.1 million in investment in real estate.
On December 31, 2002, the Company contributed one of its development properties to one of its development partners, retaining a 50% common equity ownership interest. As a result of this contribution, the Company no longer can exercise sole control over the major decisions (such as sale and/or financing/refinancing) regarding this property. Effective with the contribution, the Company will account for this project under the equity method of accounting. No gain or loss on sale was recognized as the contribution was effectuated at carryover basis. As a result of this transaction, the Company reduced investment in real estate by $203.7 million (of which land and construction in progress were reduced by
F-22
$60.6 million and $143.1 million, respectively), reduced mortgage debt by $118.4 million and increased investments in unconsolidated entities by $80.7 million.
During the year ended December 31, 2001, the Company acquired fourteen properties and one parcel of land containing 3,421 units for a total purchase price of $387.8 million.
On July 2, 2001, the Company acquired an additional ownership interest in 21 previously Unconsolidated Properties containing 3,896 units. Prior to July 2, 2001, the Company accounted for this portfolio as an investment in mortgage notes (see Note 8). As a result of this additional ownership acquisition, the Company acquired a controlling interest, and as such, now consolidates these properties for financial reporting purposes. The Company recorded additional investments in real estate totaling $258.9 million in connection with this transaction.
During the years ended December 31, 2002, 2001 and 2000, the Company capitalized $10.0 million, $8.3 million and $1.4 million, respectively, in interest costs related to wholly-owned development projects (which reduced interest expense incurred in the consolidated statements of operations).
6. Real Estate Dispositions
During the year ended December 31, 2002, the Company disposed of the fifty-eight properties listed below to unaffiliated parties. The Company recognized a net gain on sales of discontinued operations of approximately $104.3 million and a net gain on sales of unconsolidated entities of approximately $5.1 million.
Date |
|
Property |
|
Location |
|
Number |
|
Disposition |
|
|
01/17/02 |
|
Ravenwood |
|
Mauldin, SC |
|
82 |
|
$ |
2,425 |
|
01/24/02 |
|
Larkspur I & II |
|
Moraine, OH |
|
45 |
|
899 |
|
|
01/31/02 |
|
Springwood II |
|
Austintown, OH |
|
43 |
|
900 |
|
|
02/21/02 |
|
Scottsdale Courtyards |
|
Scottsdale, AZ |
|
274 |
|
26,500 |
|
|
04/11/02 |
|
Applegate |
|
Lordstown, OH |
|
39 |
|
723 |
|
|
04/11/02 |
|
Applerun |
|
Warren, OH |
|
48 |
|
1,054 |
|
|
04/11/02 |
|
Brunswick |
|
Cortland, OH |
|
59 |
|
1,424 |
|
|
05/01/02 |
|
The Landings |
|
Memphis, TN |
|
292 |
|
10,300 |
|
|
05/03/02 |
|
Waterbury |
|
Clarksville, TN |
|
54 |
|
1,385 |
|
|
05/09/02 |
|
Arboretum |
|
Tucson, AZ |
|
496 |
|
25,000 |
|
|
05/09/02 |
|
Orange Grove Village |
|
Tucson, AZ |
|
400 |
|
17,400 |
|
|
05/09/02 |
|
Village at Tanque Verde |
|
Tucson, AZ |
|
217 |
|
9,100 |
|
|
05/14/02 |
|
Canyon Crest Views |
|
Riverside, CA |
|
178 |
|
20,450 |
|
|
05/14/02 |
|
Merrimac Woods |
|
Costa Mesa, CA |
|
123 |
|
12,950 |
|
|
05/14/02 |
|
Sierra Canyon |
|
Santa Clarita, CA |
|
232 |
|
23,500 |
|
|
05/15/02 |
|
Meadowood |
|
Wellsville, OH |
|
40 |
|
812 |
|
|
05/23/02 |
|
Pine Meadow |
|
Greensboro, NC |
|
204 |
|
7,550 |
|
|
05/23/02 |
|
Palms at South Shore |
|
League City, TX |
|
240 |
|
12,850 |
|
|
05/31/02 |
|
California Gardens |
|
Jacksonville, FL |
|
71 |
|
1,468 |
|
|
05/31/02 |
|
Westcreek |
|
Jacksonville, FL |
|
86 |
|
2,282 |
|
|
06/19/02 |
|
Apple Run |
|
Hillsdale, MI |
|
39 |
|
1,047 |
|
|
07/02/02 |
|
Cedar Ridge |
|
Arlington, TX |
|
121 |
|
5,500 |
|
|
07/02/02 |
|
Fielder Crossing |
|
Arlington, TX |
|
119 |
|
4,100 |
|
|
07/09/02 |
|
Vacant Land |
|
Detroit, MI |
|
|
|
10 |
|
|
07/11/02 |
|
Stonehenge |
|
Tecumseh, MI |
|
48 |
|
1,238 |
|
|
07/11/02 |
|
Ashgrove |
|
Marshall, MI |
|
51 |
|
1,314 |
|
|
F-23
07/12/02 |
|
Mill Village |
|
Randolph, MA |
|
311 |
|
$ |
31,800 |
|
07/18/02 |
|
Meadowood I |
|
Jackson, MI |
|
47 |
|
1,450 |
|
|
07/24/02 |
|
Mountain Run |
|
Albuquerque, NM |
|
472 |
|
21,500 |
|
|
07/30/02 |
|
Celebration at Westchase |
|
Houston, TX |
|
367 |
|
16,150 |
|
|
07/30/02 |
|
Pleasant Ridge |
|
Arlington, TX |
|
63 |
|
2,605 |
|
|
07/31/02 |
|
Cedargate I & II |
|
Bowling Green, KY |
|
117 |
|
3,020 |
|
|
08/15/02 |
|
The Cedars |
|
Charlotte, NC |
|
360 |
|
14,800 |
|
|
08/29/02 |
|
Bourbon Square (Retail) |
|
Palatine, IL |
|
|
|
1,200 |
|
|
09/30/02 |
|
River Bend |
|
Tampa, FL |
|
296 |
|
11,200 |
|
|
10/29/02 |
|
Brunswick I & II |
|
Morgantown, WV |
|
183 |
|
5,400 |
|
|
10/31/02 |
|
Harvest Grove |
|
Conyers, GA |
|
376 |
|
18,900 |
|
|
10/31/02 |
|
Pinney Brook |
|
Ellington, CT |
|
35 |
|
1,475 |
|
|
10/31/02 |
|
Arbor Commons |
|
Ellington, CT |
|
28 |
|
1,800 |
|
|
11/15/02 |
|
Knox Landing |
|
Knoxville, TN |
|
85 |
|
1,841 |
|
|
11/15/02 |
|
Woodlands |
|
Franklin, KY |
|
56 |
|
1,050 |
|
|
11/19/02 |
|
Ridgetree I & II |
|
Dallas, TX |
|
798 |
|
27,375 |
|
|
11/20/02 |
|
Palatka Oaks I & II |
|
Palatka, FL |
|
57 |
|
1,225 |
|
|
12/05/02 |
|
Parkwood East |
|
Fort Collins, CO |
|
259 |
|
18,650 |
|
|
12/16/02 |
|
Alderwood Park |
|
Lynwood, WA |
|
188 |
|
12,410 |
|
|
12/16/02 |
|
Ridgegate |
|
Kent, WA |
|
153 |
|
10,087 |
|
|
12/16/02 |
|
Ridgetop, The |
|
Silverdale, WA |
|
221 |
|
13,234 |
|
|
12/16/02 |
|
Wellington |
|
Silverdale, WA |
|
240 |
|
15,635 |
|
|
12/20/02 |
|
Ridgeway Commons |
|
Memphis, TN |
|
127 |
|
5,200 |
|
|
12/20/02 |
|
Farmington Gates |
|
Germantown, TN |
|
182 |
|
9,450 |
|
|
12/23/02 |
|
Fountain Creek |
|
Phoenix, AZ |
|
186 |
|
8,950 |
|
|
12/23/02 |
|
Wycliffe Court |
|
Murfreesboro, TN |
|
63 |
|
1,600 |
|
|
12/27/02 |
|
Polos, The |
|
Fort Myers, FL |
|
328 |
|
19,483 |
|
|
12/27/02 |
|
Windridge |
|
Dunwood, GA |
|
272 |
|
14,100 |
|
|
Various |
|
Four Lakes Condo Units |
|
Lisle, IL |
|
115 |
|
12,535 |
|
|
|
|
Wholly Owned Properties |
|
|
|
9,586 |
|
496,306 |
|
|
01/31/02 |
|
Mount Laurel Crossing* |
|
Mt. Laurel, NJ |
|
296 |
|
11,317 |
|
|
04/23/02 |
|
Foxton* |
|
Seymour, IN |
|
39 |
|
|
|
|
08/13/02 |
|
Chase Knolls* |
|
Los Angeles, CA |
|
|
|
23,479 |
|
|
10/31/02 |
|
Newberry* |
|
Grove City, PA |
|
52 |
|
400 |
|
|
11/08/02 |
|
Hidden Pointe* |
|
Atlanta, GA |
|
440 |
|
|
|
|
11/15/02 |
|
Regents Court* |
|
San Diego, CA |
|
251 |
|
14,528 |
|
|
11/26/02 |
|
Greenleaf* |
|
Toledo, OH |
|
49 |
|
138 |
|
|
|
|
Unconsolidated Properties |
|
|
|
1,127 |
|
49,862 |
|
|
Total |
|
|
|
|
|
10,713 |
|
$ |
546,168 |
|
* Represents the Companys share of the net disposition proceeds.
During the year ended December 31, 2001, the Company sold forty-nine properties containing 8,807 units to unaffiliated parties for a total sales price of $416.9 million. Including the joint venture sales discussed below, the Company recognized a net gain on sales of discontinued operations of approximately $148.9 million and a net gain on sales of unconsolidated entities of approximately $0.4 million.
During 2001, the Company entered into a joint venture with an unaffiliated joint venture partner (JVP). At closing, the Company sold and/or contributed eleven wholly owned properties containing 3,011 units valued at $202.5 million to the joint venture encumbered with $20.2 million in
F-24
mortgage loans obtained on February 16, 2001. An additional $123.6 million of mortgage loans was obtained by the joint venture. The JVP contributed cash in an amount equal to 75% of the equity in the joint venture, which was then distributed to the Company. The Company retained a 25% interest in the joint venture along with the right to manage the properties. In accordance with the respective joint venture organization documents, the Company and the JVP both shall have the right, but not the obligation, to infuse additional cash into the joint venture. There are no other agreements that require the Company or the JVP to infuse cash into the joint venture. In addition, the Company and the JVP have not guaranteed the mortgage indebtedness of the joint venture. As a result, the Company recognized 75% of the gain on the sales and/or contributions of property to the joint venture, which totaled approximately $36.2 million. The Company has classified its initial $3.4 million 25% interest in the joint venture (at carryover basis) as investments in unconsolidated entities and accounted for it under the equity method of accounting.
7. Commitments to Acquire/Dispose of Real Estate
As of December 31, 2002, in addition to the property that was subsequently acquired as discussed in Note 24, the Company had entered into separate agreements to acquire two multifamily properties containing 694 units from unaffiliated parties. The Company expects a combined purchase price of approximately $73.0 million, including the assumption of mortgage indebtedness of approximately $35.2 million.
As of December 31, 2002, in addition to the properties that were subsequently disposed of as discussed in Note 24, the Company had entered into separate agreements to dispose of thirty-eight multifamily properties containing 7,313 units to unaffiliated parties. The Company expects a combined disposition price of approximately $348.6 million.
The closings of these pending transactions are subject to certain contingencies and conditions, therefore, there can be no assurance that these transactions will be consummated or that the final terms thereof will not differ in material respects from those summarized in the preceding paragraphs.
8. Investment in Mortgage Notes, Net
In 1995, the Company invested $89 million in various partnership interests and subordinated mortgages collateralized by 21 Properties consisting of 3,896 units. Prior to the consolidation of these properties, the Company received $61.4 million in cash during 2001 as partial repayment of its investment in these mortgage notes.
On July 2, 2001, the Company acquired an additional ownership interest in the 21 entities that own the Unconsolidated Properties. As a result of this additional ownership interest, the Company now has a controlling interest, and as such, consolidates these properties for financial reporting purposes.
During 2001, the Company amortized $2.3 million, which represented a portion of the original discount when the notes were purchased. This discount was being amortized utilizing the effective yield method based on the expected life of the investment.
9. Investments in Unconsolidated Entities
The Company has co-invested in various properties with unrelated third parties. The following table summarizes the Companys investments in unconsolidated entities as of December 31, 2002 (amounts in thousands except for project and unit amounts):
F-25
|
|
Institutional
|
|
Stabilized |
|
Projects |
|
Lexford/ |
|
Totals |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total projects |
|
45 |
|
11 |
|
18 |
(2) |
23 |
|
97 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total units |
|
10,846 |
|
3,483 |
|
4,981 |
(2) |
2,773 |
|
22,083 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Companys percentage ownership of outstanding debt |
|
25.0 |
% |
100.0 |
% |
100.0 |
% |
11.1 |
% |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Companys share of outstanding debt(4) |
|
$ |
121,200 |
|
$ |
268,283 |
|
$ |
468,645 |
(3) |
$ |
5,512 |
|
$ |
863,640 |
|
(1) The Company determines a project to be stabilized once it has maintained an average physical occupancy of 90% or more for a three-month period.
(2) Includes fourteen projects under development consisting of 3,961 units, which are not included in the Companys property/unit counts at December 31, 2002. Totals also exclude Fort Lewis Military Housing consisting of one property and 3,652 units, which is not accounted for under the equity method of accounting.
(3) A total of $786.9 million is available for funding under this construction debt, of which $468.6 million was funded and outstanding at December 31, 2002.
(4) As of January 30, 2003, the Company has funded $51.0 million as additional collateral on selected debt (see Note 10). All remaining debt is non-recourse to the Company.
Investments in unconsolidated entities include the Unconsolidated Properties as well as various development properties under construction or pending construction. The Company does not consolidate these entities as it does not have sole control of the major decisions (such as sale and/or financing/refinancing). The Companys common equity ownership interests in these entities range from 4.5% to 50.0% at December 31, 2002.
These investments are accounted for utilizing the equity method of accounting. Under the equity method of accounting, the net equity investment of the Company is reflected on the consolidated balance sheets and after the project is completed, the consolidated statements of operations include the Companys share of net income or loss from the unconsolidated entity. Prior to the project being completed, the Company capitalizes interest on its equity contribution in accordance with the provisions of SFAS No. 58, Capitalization of Interest Cost in Financial Statements That Include Investments Accounted for by the Equity Method. During the years ended December 31, 2002, 2001 and 2000, the Company capitalized $17.2 million, $19.9 million and $16.2 million, respectively, in interest cost related to its unconsolidated development projects (which reduced interest expense incurred in the consolidated statements of operations).
The Company generally contributes between 25% and 35% of the project cost of the unconsolidated projects under development, with the remaining cost financed through third-party construction mortgages.
10. Deposits - - Restricted
As of December 31, 2002, deposits-restricted totaled $141.3 million and primarily included the following:
F-26
deposits in the amount of $51.0 million held in third party escrow accounts to provide collateral for third party construction financing in connection with unconsolidated development projects;
approximately $25.4 million in tax-deferred (1031) exchange proceeds; and
approximately $64.9 million for resident security, utility, and other deposits.
As of December 31, 2001, deposits-restricted totaled $218.6 million and primarily included the following:
deposits in the amount of $57.5 million held in third party escrow accounts to provide collateral for third party construction financing in connection with unconsolidated development projects;
approximately $86.5 million in tax-deferred (1031) exchange proceeds; and
approximately $74.6 million for resident security, utility, and other deposits.
11. Mortgage Notes Payable
As of December 31, 2002, the Company had outstanding mortgage indebtedness of approximately $2.9 billion.
During the year ended December 31, 2002, the Company:
repaid $407.7 million of mortgage loans;
assumed $50.5 million of mortgage debt on certain properties in connection with their acquisitions and/or consolidations;
disposed of $128.3 million of mortgage debt assumed by the purchaser in connection with the disposition of certain properties and the furniture rental business;
obtained $30.0 million of mortgage loans on certain properties; and
obtained $96.1 million in construction loans on certain properties.
As of December 31, 2002, scheduled maturities for the Companys outstanding mortgage indebtedness were at various dates through October 1, 2033. At December 31, 2002, the interest rate range on the Companys mortgage debt was 1.29% to 12.465%. During the year ended December 31, 2002, the weighted average interest rate on the Companys mortgage debt was 6.35%.
The historical cost, net of accumulated depreciation, of encumbered properties was $4.1 billion and $4.9 billion at December 31, 2002 and 2001, respectively.
Aggregate payments of principal on mortgage notes payable for each of the next five years and thereafter are as follows (amounts in thousands):
Year |
|
Total |
|
|
2003 |
|
$ |
123,603 |
|
2004 |
|
185,232 |
|
|
2005 |
|
184,539 |
|
|
2006 |
|
255,452 |
|
|
2007 |
|
161,001 |
|
|
Thereafter |
|
2,017,071 |
|
|
Net Unamortized Premiums/Discounts |
|
716 |
|
|
Total |
|
$ |
2,927,614 |
|
As of December 31, 2001, the Company had outstanding mortgage indebtedness of approximately $3.3 billion.
During the year ended December 31, 2001, the Company:
repaid $396.9 million of mortgage loans;
assumed $91.6 million of mortgage debt on certain properties in connection with their acquisitions;
F-27
obtained $301.5 million of new mortgage debt on previously unconsolidated properties;
disposed of $30.4 million of mortgage debt assumed by the purchaser in connection with the disposition of certain properties;
obtained $26.0 million of new mortgage debt on previously unencumbered properties; and
received $65.6 million in construction loan draw proceeds on certain properties.
As of December 31, 2001, scheduled maturities for the Companys outstanding mortgage indebtedness were at various dates through October 1, 2033. At December 31, 2001, the interest rate range on the Companys mortgage debt was 1.50% to 12.465%. During the year ended December 31, 2001, the weighted average interest rate on the Companys mortgage debt was 6.54%.
12. Notes
The following tables summarize the Companys unsecured note balances and certain interest rate and maturity date information as of and for the years ended December 31, 2002 and 2001, respectively:
December 31, 2002 |
|
Net Principal Balance |
|
Interest Rate |
|
Weighted |
|
Maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Rate Public Notes |
|
$ |
2,228,350 |
|
4.861% - 7.75% |
|
6.63 |
% |
2003 - 2026 |
|
Floating Rate Public Note |
|
99,955 |
|
|
(1) |
2.61 |
% |
2003 |
|
|
Fixed Rate Tax-Exempt Bonds |
|
127,780 |
|
4.75% - 5.20% |
|
5.07 |
% |
2024-2029 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
|
$ |
2,456,085 |
|
|
|
|
|
|
|
December 31, 2001 |
|
Net Principal Balance |
|
Interest Rate |
|
Weighted |
|
Maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Rate Public Notes |
|
$ |
2,033,276 |
|
5.0% - 9.375% |
|
6.96 |
% |
2002 - 2026 |
|
Floating Rate Public Note |
|
99,888 |
|
|
(1) |
5.15 |
% |
2003 |
|
|
Fixed Rate Tax-Exempt Bonds |
|
127,780 |
|
4.75% - 5.20% |
|
5.07 |
% |
2024-2029 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
|
$ |
2,260,944 |
|
|
|
|
|
|
|
(1) The interest rate on this note was LIBOR (reset quarterly) plus a spread equal to 0.63% at both December 31, 2002 and December 31, 2001.
As of December 31, 2002, the Company had outstanding unsecured notes of approximately $2.5 billion net of a $6.0 million discount and including a $8.6 million premium.
As of December 31, 2001, the Company had outstanding unsecured notes of approximately $2.3 billion net of a $3.8 million discount and including a $2.9 million premium.
On August 25, 2000, the Operating Partnership filed with the SEC a Form S-3 Registration Statement to register $1.0 billion of debt securities. The SEC declared this registration statement effective on September 8, 2000. In addition, the Operating Partnership carried over $430.0 million related to the registration statement effective on February 27, 1998. As of December 31, 2002, $680.0 million remained available for issuance under this registration statement.
During the year ended December 31, 2002, the Company:
issued $400.0 million of ten-year 6.625% fixed-rate public notes and $50.0 million of five-year 4.861% fixed rate public notes, receiving net proceeds of $444.4 million;
F-28
repaid $100.0 million of 9.375% fixed rate public notes at maturity;
repaid $125.0 million of 7.95% fixed rate public notes at maturity; and
repaid $40.0 million of 7.25% fixed rate public notes at maturity.
During the year ended December 31, 2001, the Company:
issued $300.0 million of ten-year 6.95% fixed-rate public notes; and
repaid $150.0 million of 6.55% fixed rate public notes at maturity.
Aggregate payments of principal on unsecured notes payable for each of the next five years and thereafter are as follows (amounts in thousands):
Year |
|
Total |
|
2003 |
|
$210,347 |
|
2004 |
|
419,643 |
|
2005* |
|
493,534 |
|
2006 |
|
204,085 |
|
2007 |
|
154,918 |
|
Thereafter |
|
970,945 |
|
Net Unamortized Premiums |
|
8,619 |
|
Net Unamortized Discounts |
|
(6,006 |
) |
Total |
|
$2,456,085 |
|
*Includes $300 million with a final maturity of 2015 that is putable/callable in 2005.
13. Line of Credit
On May 30, 2002, the Company obtained a new three-year $700.0 million unsecured revolving credit facility maturing May 29, 2005. The new line of credit replaced the $700.0 million unsecured revolving credit facility that was scheduled to expire in August 2002. The prior existing revolving credit facility was terminated upon the closing of the new facility. Advances under the new credit facility bear interest at variable rates based upon LIBOR at various interest periods, plus a spread dependent upon the Operating Partnerships credit rating, or based upon bids received from the lending group. EQR has guaranteed the Operating Partnerships line of credit up to the maximum amount and for the full term of the facility.
As of December 31, 2002 and 2001, $140.0 million and $195.0 million, respectively, was outstanding and $60.8 million and $59.0 million, respectively, was restricted (dedicated to support letters of credit and not available for borrowing) on the line of credit. During the years ended December 31, 2002 and 2001, the weighted average interest rate was 2.30% and 5.03%, respectively.
In connection with the Globe acquisition, the Company assumed a revolving credit facility with potential borrowings of up to $55.0 million. On May 31, 2001, this credit facility was terminated.
14. Derivative Instruments
The following table summarizes the consolidated derivative instruments at December 31, 2002 (dollar amounts are in thousands):
F-29
|
|
Cash Flow |
|
Fair Value
|
|
Forward |
|
Offsetting |
|
Offsetting |
|
|||||
Current Notional Balance |
|
$ |
400,000 |
|
$ |
120,000 |
|
$ |
250,000 |
|
$ |
255,118 |
|
$ |
255,118 |
|
Lowest Possible Notional |
|
$ |
400,000 |
|
$ |
120,000 |
|
$ |
250,000 |
|
$ |
251,410 |
|
$ |
251,410 |
|
Highest Possible Notional |
|
$ |
400,000 |
|
$ |
120,000 |
|
$ |
250,000 |
|
$ |
431,444 |
|
$ |
431,444 |
|
Lowest Interest Rate |
|
3.65125 |
% |
7.25000 |
% |
5.06375 |
% |
4.52800 |
% |
4.45800 |
% |
|||||
Highest Interest Rate |
|
5.81000 |
% |
7.25000 |
% |
5.42600 |
% |
6.00000 |
% |
6.00000 |
% |
|||||
Earliest Maturity Date |
|
2003 |
|
2005 |
|
2013 |
|
2003 |
|
2003 |
|
|||||
Latest Maturity Date |
|
2005 |
|
2005 |
|
2013 |
|
2007 |
|
2007 |
|
|||||
Estimated Asset (Liability) Fair Value |
|
$ |
(14,438 |
) |
$ |
9,069 |
|
$ |
(11,077 |
) |
$ |
(3,148 |
) |
$ |
3,025 |
|
At December 31, 2002, certain unconsolidated development partnerships in which the Company invested had entered into swaps to hedge the interest rate risk exposure on unconsolidated floating rate construction mortgage loans. The Company has recorded its proportionate share of these hedges on its consolidated balance sheets. These swaps have been designated as cash flow hedges with a current aggregate notional amount of $446.6 million (notional amounts range from $169.2 million to $555.9 million over the terms of the swaps) at interest rates ranging from 2.115% to 6.94% maturing at various dates ranging from 2003 to 2005 with a net liability fair value of $13.9 million. During the year ended December 31, 2002, the Company recognized an unrealized loss of $1.1 million due to ineffectiveness of certain of these unconsolidated development derivatives (included in income (loss) from investments in unconsolidated entities).
On December 31, 2002, the net derivative instruments were reported at their fair value as other liabilities of approximately $16.6 million and as a reduction to investments in unconsolidated entities of approximately $13.9 million. As of December 31, 2002, there were approximately $42.8 million in deferred losses, net, included in accumulated other comprehensive loss. Based on the estimated fair values of the net derivative instruments at December 31, 2002, the Company may recognize an estimated $17.7 million of accumulated other comprehensive loss as additional interest expense during the twelve months ending December 31, 2003, of which $7.9 million is related to the unconsolidated development partnerships.
15. Calculation of Net Income Per Weighted Average Common Share
The following tables set forth the computation of net income per share basic and net income per share diluted:
F-30
|
|
Year Ended December 31, |
|
|||||||
|
|
2002 |
|
2001 |
|
2000 |
|
|||
|
|
(Amounts in thousands except per share amounts) |
|
|||||||
Numerator: |
|
|
|
|
|
|
|
|||
Income before allocation to Minority Interests, income (loss) from investments in unconsolidated entities, net gain on sales of unconsolidated entities, discontinued operations, extraordinary items, cumulative effect of change in accounting principle and preferred distributions |
|
$ |
328,905 |
|
$ |
393,120 |
|
$ |
360,878 |
|
|
|
|
|
|
|
|
|
|||
Allocation to Minority Interests: |
|
|
|
|
|
|
|
|||
Operating Partnership |
|
(26,862 |
) |
(32,829 |
) |
(41,761 |
) |
|||
Partially Owned Properties |
|
(1,867 |
) |
(2,249 |
) |
132 |
|
|||
Income (loss) from investments in unconsolidated entities |
|
(3,698 |
) |
3,772 |
|
2,309 |
|
|||
Preferred distributions |
|
(97,151 |
) |
(106,119 |
) |
(111,941 |
) |
|||
|
|
|
|
|
|
|
|
|||
Income before net gain on sales of unconsolidated entities, discontinued operations, extraordinary items and cumulative effect of change in accounting principle |
|
199,327 |
|
255,695 |
|
209,617 |
|
|||
|
|
|
|
|
|
|
|
|||
Net gain on sales of unconsolidated entities |
|
5,054 |
|
387 |
|
|
|
|||
Net gain on sales of discontinued operations |
|
104,296 |
|
148,906 |
|
198,426 |
|
|||
Discontinued operations, net |
|
16,277 |
|
(36,696 |
) |
35,059 |
|
|||
Extraordinary items |
|
(792 |
) |
444 |
|
(5,592 |
) |
|||
Cumulative effect of change in accounting principle |
|
|
|
(1,270 |
) |
|
|
|||
|
|
|
|
|
|
|
|
|||
Numerator for net income per share basic |
|
324,162 |
|
367,466 |
|
437,510 |
|
|||
|
|
|
|
|
|
|
|
|||
Effect of dilutive securities: |
|
|
|
|
|
|
|
|||
Allocation to Minority Interests - Operating Partnership |
|
26,862 |
|
32,829 |
|
41,761 |
|
|||
Distributions on convertible preferred shares/units |
|
|
|
445 |
|
7,385 |
|
|||
|
|
|
|
|
|
|
|
|||
Numerator for net income per share diluted |
|
$ |
351,024 |
|
$ |
400,740 |
|
$ |
486,656 |
|
|
|
|
|
|
|
|
|
|||
Denominator: |
|
|
|
|
|
|
|
|||
Denominator for net income per share basic |
|
271,974 |
|
267,349 |
|
259,015 |
|
|||
|
|
|
|
|
|
|
|
|||
Effect of dilutive securities: |
|
|
|
|
|
|
|
|||
OP Units |
|
22,663 |
|
24,013 |
|
24,906 |
|
|||
Convertible preferred shares/units |
|
|
|
339 |
|
4,763 |
|
|||
Share options/restricted shares |
|
3,332 |
|
3,851 |
|
2,582 |
|
|||
|
|
|
|
|
|
|
|
|||
Denominator for net income per share diluted |
|
297,969 |
|
295,552 |
|
291,266 |
|
|||
|
|
|
|
|
|
|
|
|||
Net income per share basic |
|
$ |
1.19 |
|
$ |
1.37 |
|
$ |
1.69 |
|
|
|
|
|
|
|
|
|
|||
Net income per share diluted |
|
$ |
1.18 |
|
$ |
1.36 |
|
$ |
1.67 |
|
F-31
|
|
Year Ended December 31, |
|
|||||||
|
|
2002 |
|
2001 |
|
2000 |
|
|||
|
|
(Amounts in thousands except per share amounts) |
|
|||||||
|
|
|
|
|
|
|
|
|||
Net income per share basic: |
|
|
|
|
|
|
|
|||
Income before net gain on sales of unconsolidated entities, discontinued operations, extraordinary items and cumulative effect of change in accounting principle per share basic |
|
$ |
0.77 |
|
$ |
0.99 |
|
$ |
0.89 |
|
Net gain on sales of unconsolidated entities |
|
0.02 |
|
|
|
|
|
|||
Net gain on sales of discontinued operations |
|
0.35 |
|
0.51 |
|
0.70 |
|
|||
Discontinued operations, net |
|
0.05 |
|
(0.13 |
) |
0.12 |
|
|||
Extraordinary items |
|
|
|
|
|
(0.02 |
) |
|||
Cumulative effect of change in accounting principle |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Net income per share basic |
|
$ |
1.19 |
|
$ |
1.37 |
|
$ |
1.69 |
|
|
|
|
|
|
|
|
|
|||
Net income per share diluted: |
|
|
|
|
|
|
|
|||
Income before net gain on sales of unconsolidated entities, discontinued operations, extraordinary items and cumulative effect of change in accounting principle per share diluted |
|
$ |
0.76 |
|
$ |
0.98 |
|
$ |
0.89 |
|
Net gain on sales of unconsolidated entities |
|
0.02 |
|
|
|
|
|
|||
Net gain on sales of discontinued operations |
|
0.35 |
|
0.50 |
|
0.68 |
|
|||
Discontinued operations, net |
|
0.05 |
|
(0.12 |
) |
0.12 |
|
|||
Extraordinary items |
|
|
|
|
|
(0.02 |
) |
|||
Cumulative effect of change in accounting principle |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Net income per share diluted |
|
$ |
1.18 |
|
$ |
1.36 |
|
$ |
1.67 |
|
All net income per share-basic amounts have been calculated prior to considering any allocation for Minority Interests - Operating Partnership due to the ability of the OP Unit holders to exchange their OP Units for Common Shares on a one-for-one basis.
Convertible preferred shares/units that could be converted into 15,335,977, 15,122,162 and 13,138,716 weighted average Common Shares for the years ended December 31, 2002, 2001 and 2000, respectively, were outstanding but were not included in the computation of diluted earnings per share because the effects would be anti-dilutive.
On October 11, 2001, the Company effected a two-for-one split of its Common Shares and OP Units to shareholders and unitholders of record as of September 21, 2001. All per share and OP Unit data and numbers of Common Shares and OP Units have been retroactively adjusted to reflect the Common Share and OP Unit split.
For additional disclosures regarding the employee share options and restricted shares, see Note 17.
16. Discontinued Operations
The Company has presented separately as discontinued operations in all periods the results of operations for all assets disposed of on or after January 1, 2002 (the date of adoption of SFAS No. 144) and for all assets classified as real estate held for disposition as of December 31, 2002. In addition, net gain on sales of properties in 2001 and 2000 have been classified as discontinued operations in the accompanying consolidated statements of operations.
The components of discontinued operations are outlined below and include the results of operations for the respective periods that the Company owned such assets during each of the years ended December 31, 2002, 2001 and 2000, including the following:
the sale of the furniture rental business on January 11, 2002; and
the Wholly Owned Properties sold during 2002 (see Note 6).
F-32
|
|
Year Ended December 31, |
|
|||||||
|
|
2002 |
|
2001 |
|
2000 |
|
|||
|
|
(Amounts in thousands) |
|
|||||||
|
|
|
|
|
|
|
|
|||
REVENUES |
|
|
|
|
|
|
|
|||
Rental income |
|
$ |
46,571 |
|
$ |
73,324 |
|
$ |
70,516 |
|
Interest and other income |
|
21 |
|
71 |
|
68 |
|
|||
Furniture income |
|
1,361 |
|
57,499 |
|
32,316 |
|
|||
Total revenues |
|
47,953 |
|
130,894 |
|
102,900 |
|
|||
|
|
|
|
|
|
|
|
|||
EXPENSES |
|
|
|
|
|
|
|
|||
Property and maintenance |
|
14,076 |
|
19,935 |
|
19,080 |
|
|||
Real estate taxes and insurance |
|
4,695 |
|
7,343 |
|
6,753 |
|
|||
Depreciation |
|
10,615 |
|
17,667 |
|
16,408 |
|
|||
Interest expense incurred, net |
|
981 |
|
2,347 |
|
2,771 |
|
|||
Amortization of deferred financing costs |
|
6 |
|
23 |
|
41 |
|
|||
Amortization of goodwill |
|
|
|
1,423 |
|
680 |
|
|||
Impairment on furniture rental business |
|
|
|
60,000 |
|
|
|
|||
Furniture expenses |
|
1,303 |
|
58,852 |
|
22,108 |
|
|||
Total expenses |
|
31,676 |
|
167,590 |
|
67,841 |
|
|||
|
|
|
|
|
|
|
|
|||
Discontinued operations, net |
|
$ |
16,277 |
|
$ |
(36,696 |
) |
$ |
35,059 |
|
The Company disposed of its furniture rental business for $30.0 million and received net proceeds of $28.7 million. After giving effect to a previously recorded impairment loss, no gain/loss on sale was recognized as the net book value at the sale date approximated the sales price.
For the year ended December 31, 2001, the Company recorded $60.0 million of asset impairment charges related to its furniture rental business. These charges were the result of a review of the existing intangible and tangible assets reflected on the consolidated balance sheet as of September 30, 2001. The Company reviewed the current net book value taking into consideration existing business and economic conditions as well as projected cash flows. The impairment loss includes the write-down of the following assets: a) goodwill of approximately $26.0 million; b) rental furniture, net of approximately $28.6 million; c) property and equipment, net of approximately $4.5 million; and d) other assets of approximately $0.9 million.
17. Share Option and Share Award Plan
Pursuant to the Companys Fifth Amended and Restated 1993 Share Option and Share Award Plan (the Fifth Amended Option and Award Plan), officers, trustees, key employees and consultants of the Company may be offered the opportunity to acquire Common Shares through the grant of share options (Options) including non-qualified share options (NQSOs), incentive share options (ISOs) and share appreciation rights (SARs) or may be granted restricted or non-restricted shares. Additionally, under the Fifth Amended Option and Award Plan, officers and key employees of the Company may be awarded Common Shares, subject to conditions and restrictions as described in the Fifth Amended Option and Award Plan. Finally, certain executive officers of the Company are subject to the Companys performance based restricted share plan. Options and SARs are sometimes referred to herein as Awards.
The Company has reserved 25,000,000 Common Shares for issuance under the Fifth Amended Option and Award Plan. The Options generally are granted at the fair market value of the Companys Common Shares at the date of grant, vest over a three year period, are exercisable upon vesting and expire ten years from the date of grant. The exercise price for all Options under the Fifth Amended Option and Award Plan shall not be less than the fair market value of the underlying Common Shares at the time the Option is granted. The Fifth Amended Option and Award Plan will terminate at such time as no further
F-33
Common Shares are available for issuance upon the exercise of Options and all outstanding Options have expired or been exercised. The Board of Trustees may at any time amend or terminate the Fifth Amended Option and Award Plan, but termination will not affect Awards previously granted. Any Options, which had vested prior to such a termination, would remain exercisable by the holder thereof.
As to the Options that have been granted through December 31, 2002, generally, one-third are exercisable one year after the initial grant, one-third are exercisable two years following the date such Options were granted and the remaining one-third are exercisable three years following the date such Options were granted.
As to the restricted shares that have been awarded through December 31, 2002, these shares generally vest three years from the award date. During the three-year period of restriction, the employee receives quarterly dividend payments on their shares. If employment is terminated prior to the lapsing of the restriction, the shares are canceled. In addition, each year the Companys executive officers receive performance-based awards. Three years after grant, restricted shares may be issued based upon the total return (Common Share dividends and funds from operations (FFO) growth per share) of the Company. One-half of any such restricted shares are then subject to vesting over an additional two-year period. The performance-based awards generally are expensed over a five-year period based upon the Companys estimates of the number of shares expected to be awarded.
During the years ended December 31, 2002, 2001 and 2000, the Company awarded, net of cancellations, 885,967 shares (at a weighted average grant price of $27.22), 730,982 shares (at a weighted average grant price of $25.98) and 475,862 shares (at a weighted average grant price of $21.40), respectively, for both the restricted and performance-based share plans. For the three years ended December 31, 2002, 2001 and 2000, the Company recorded as compensation expense $15.2 million, $8.0 million and $6.7 million, respectively, as general and administrative expenses and $9.6 million, $8.9 million and $7.4 million, respectively, as property management expenses related to all restricted and performance-based share plans.
The Company has elected to apply the provisions of APB No. 25 in the computation of compensation expense. Under APB No. 25s intrinsic value method, compensation expense is determined by computing the excess of the market price of the shares over the exercise price on the measurement date. For the Companys share options, the intrinsic value on the measurement date (or grant date) is zero, and no compensation expense is recognized. For the Companys restricted shares, the Company determines the intrinsic value on the measurement date and accordingly recognizes a compensation expense for such shares. SFAS No. 123 requires the Company to disclose pro forma net income and income per share as if a fair value based accounting method had been used in the computation of compensation expense. The fair value of the options computed under SFAS No. 123 would be recognized over the vesting period of the options. The fair value for the Companys Options was estimated at the time the Options were granted using the Black Scholes option pricing model with the following weighted-average assumptions for 2002, 2001 and 2000, respectively: average risk-free interest rates of 4.55%, 4.43% and 6.22%; dividend yields of 6.46%, 6.17% and 6.83%; volatility factors of the expected market price of the Companys Common Shares of 0.208, 0.204 and 0.207; and a weighted-average expected life of the Options of seven years.
The Black-Scholes option valuation model was developed for use in estimating the fair value of traded options that have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions including the expected stock price volatility. Because the Companys Options have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, in managements opinion, the existing models do not necessarily provide a reliable single measure of the fair value of its Options.
F-34
For purposes of pro forma disclosures, the estimated fair value of the Options is amortized to expense over the Options vesting period. The following is the pro forma information for the three years ended December 31, 2002, 2001 and 2000:
|
|
2002 |
|
2001 |
|
2000 |
|
|||
Pro forma net income available to |
|
$ |
318,018 |
|
$ |
361,985 |
|
$ |
430,479 |
|
Pro forma net income per weighted average |
|
$ |
1.17 |
|
$ |
1.35 |
|
$ |
1.66 |
|
The table below summarizes the Option activity of the Fifth Amended Option and Award Plan and options assumed in connection with mergers (the Merger Options) for the three years ended December 31, 2002, 2001 and 2000:
|
|
Common |
|
Weighted
Average |
|
|
Balance at December 31, 1999 |
|
12,487,848 |
|
$ |
20.70 |
|
Options granted |
|
2,172,582 |
|
$ |
21.22 |
|
Options exercised |
|
(1,164,624 |
) |
$ |
17.48 |
|
Merger Options exercised |
|
(205,562 |
) |
$ |
17.67 |
|
Options canceled |
|
(588,017 |
) |
$ |
21.28 |
|
Merger Options canceled |
|
(27,648 |
) |
$ |
18.79 |
|
Balance at December 31, 2000 |
|
12,674,579 |
|
$ |
21.11 |
|
Options granted |
|
2,844,838 |
|
$ |
26.48 |
|
Options exercised |
|
(3,125,870 |
) |
$ |
20.31 |
|
Merger Options exercised |
|
(57,660 |
) |
$ |
15.26 |
|
Options canceled |
|
(167,916 |
) |
$ |
22.55 |
|
Merger Options canceled |
|
(1,622 |
) |
$ |
20.17 |
|
Balance at December 31, 2001 |
|
12,166,349 |
|
$ |
22.59 |
|
Options granted |
|
2,261,720 |
|
$ |
27.24 |
|
Options exercised |
|
(1,425,494 |
) |
$ |
20.36 |
|
Merger Options exercised |
|
(13,621 |
) |
$ |
19.66 |
|
Options canceled |
|
(177,736 |
) |
$ |
24.90 |
|
Balance at December 31, 2002 |
|
12,811,218 |
|
$ |
23.63 |
|
As of December 31, 2002, 2001 and 2000, 8,252,203 Options (with a weighted average exercise price $22.25), 7,291,897 Options (with a weighted average exercise price of $21.62) and 7,897,038 Options (with a weighted average exercise price of $20.76) were exercisable, respectively. Exercise prices for Options outstanding as of December 31, 2002 ranged from $13.00 to $29.00 for the Fifth Amended Option and Award Plan and $9.55 to $24.30 for the Merger Options.
On May 15, 2002, the shareholders of EQR approved the Companys 2002 Share Incentive Plan. The Company has initially reserved 23,125,828 Common Shares for issuance under this plan, which is subject to adjustment each January 1 of the plans existence. No awards may be granted under the 2002 Share Incentive Plan after February 20, 2012. No awards were granted under this plan during 2002.
F-35
18. Employee Plans
The Company established an Employee Share Purchase Plan (the ESPP) to provide employees and trustees the ability to annually acquire up to $100,000 of Common Shares of the Company. The aggregate number of Common Shares available under the ESPP shall not exceed 2,000,000, subject to adjustment by the Board of Trustees. The Common Shares may be purchased quarterly at a price equal to 85% of the lesser of: (a) the closing price for a share on the last day of such quarter; and (b) the greater of: (i) the closing price for a share on the first day of such quarter, and (ii) the average closing price for a share for all the business days in the quarter. During 2002, the Company issued 324,238 Common Shares at net prices that ranged from $21.65 per share to $24.43 per share and received proceeds of approximately $7.4 million. During 2001, the Company issued 310,261 Common Shares at net prices that ranged from $21.76 per share to $23.69 per share and received proceeds of approximately $6.9 million. During 2000, the Company issued 299,580 Common Shares at net prices that ranged from $17.06 per share to $20.51 per share and received proceeds of approximately $5.4 million.
The Company established a defined contribution plan (the 401(k) Plan) to provide retirement benefits for employees that meet minimum employment criteria. The Company contributes 100% of the first 4% of eligible compensation that a participant contributes to the 401(k) Plan. Participants are vested in the Companys contributions over five years. The Company made contributions in the amount of $3.1 million and $2.3 million for the years ended December 31, 2001 and 2000, respectively, and expects to make contributions in the amount of approximately $3.9 million for the year ended December 31, 2002.
The Company may also elect to make an annual discretionary profit-sharing contribution as a percentage of each individual employees eligible compensation under the 401(k) Plan. The Company made contributions in the amount of $2.6 million and $3.2 million for the years ended December 31, 2001 and 2000, respectively, and will not make a contribution for the year ended December 31, 2002.
The Company established a supplemental executive retirement savings plan (the SERP) to provide certain officers and trustees an opportunity to defer a portion of their eligible compensation in order to save for retirement and for the education of their children. The SERP is restricted to investments in Company Common Shares, certain marketable securities that have been specifically approved, and cash equivalents. The deferred compensation liability represented in the SERP and the securities issued to fund such deferred compensation liability are consolidated by the Company and carried on the Companys balance sheet, and the Companys Common Shares held in the SERP are accounted for as a reduction to paid in capital.
19. Distribution Reinvestment and Share Purchase Plan
On November 3, 1997, the Company filed with the SEC a Form S-3 Registration Statement to register 14,000,000 Common Shares pursuant to a Distribution Reinvestment and Share Purchase Plan (the DRIP Plan). The registration statement was declared effective on November 25, 1997.
The DRIP Plan provides holders of record and beneficial owners of Common Shares and Preferred Shares with a simple and convenient method of investing cash distributions in additional Common Shares (which is referred to herein as the Dividend Reinvestment DRIP Plan). Common Shares may also be purchased on a monthly basis with optional cash payments made by participants in the DRIP Plan and interested new investors, not currently shareholders of the Company, at the market price of the Common Shares less a discount ranging between 0% and 5%, as determined in accordance with the DRIP Plan (which is referred to herein as the Share Purchase DRIP Plan). Common Shares purchased under the DRIP Plan may, at the option of the Company, be directly issued by the Company or purchased by the Companys transfer agent in the open market using participants funds.
F-36
20. Transactions with Related Parties
Certain officers of the Company purchased Common Shares in prior years which were financed with loans made by the Company at various rates ranging from 6.15% to 7.93% per annum and at one month LIBOR plus 2.0% per annum. Scheduled maturities were at various dates through 2005. These employee notes were repaid in full during 2002. The amount outstanding at December 31, 2001 was $4.0 million.
In connection with certain mergers, the Company agreed to make consulting payments to certain individuals who had been employees of the companies acquired and who became trustees of the Company subsequent to the applicable merger dates. During the years ended December 31, 2002, 2001 and 2000, the Company made payments pursuant to these agreements of $166,667, $400,000 and $400,000, respectively. There are no remaining future payments to be made under these agreements as of December 31, 2002.
The Company occupies office space at various office buildings that are owned and/or managed by Equity Office Properties Trust, a company of which EQRs Chairman of the Board of Trustees is also Chairman of the Board. Amounts incurred for such office space for the years ended December 31, 2002, 2001 and 2000, respectively, were $1,763,946, $1,935,013 and $1,686,030.
The Company paid legal fees to a law firm of which one of the Companys former trustees (individual was a trustee through May 15, 2002) is a partner in the amounts of $0.3 million, $1.7 million and $3.6 million for the years ended December 31, 2002, 2001 and 2000, respectively.
In addition, the Company provided asset and property management services to certain related entities for properties not owned by the Company. Fees received for providing such services were approximately $0.7 million, $0.8 million and $1.7 million for the years ended December 31, 2002, 2001 and 2000, respectively.
21. Commitments and Contingencies
The Company, as an owner of real estate, is subject to various Federal, state and local environmental laws. Compliance by the Company with existing laws has not had a material adverse effect on the Companys financial condition and results of operations. However, the Company cannot predict the impact of new or changed laws or regulations on its current properties or on properties that it may acquire in the future.
The Company does not believe there is any litigation threatened against the Company other than routine litigation arising out of the ordinary course of business, some of which is expected to be covered by liability insurance, none of which is expected to have a material adverse effect on the consolidated financial statements of the Company.
As of December 31, 2002, the Company has 18 projects in various stages of development with estimated completion dates ranging through June 30, 2004. The Company funded a net total of $62.8 million during the year ended December 31, 2002 for the development of multifamily properties pursuant to its agreements with developers. The Company expects to fund approximately $3.8 million in connection with these properties beyond 2002. The three development agreements currently in place have the following key terms:
the first development partner has the right, at any time following completion of a project, to stipulate a value for such project and offer to sell its interest in the project to the Company based on such value. If the Company chooses not to purchase the interest, it must agree to a sale of the project to an unrelated third party at such value. The Companys partner must
F-37
exercise this right as to all projects within five years after the receipt of the final certificate of occupancy on the last developed property. The Company has an obligation to fund up to an additional $13.0 million to guarantee third party construction financing, if required.
the second development partner has the right, at any time following completion of a project, to require the Company to purchase the partners interest in that project at a mutually agreeable price. If the Company and the partner are unable to agree on a price, both parties will obtain appraisals. If the appraised values vary by more than 10%, both the Company and its partner will agree on a third appraiser to determine which original appraisal is closest to its determination of value. The Company may elect at that time not to purchase the property and instead, authorize its partner to sell the project at or above the agreed-upon value to an unrelated third party. Five years following the receipt of the final certificate of occupancy on the last developed property, any projects remaining unsold must be purchased by the Company at the agreed-upon price.
the third development partner has the exclusive right for six months following stabilization (generally defined as having achieved 90% occupancy for three consecutive months following the substantial completion of a project) to market a project for sale. Thereafter, either the Company or its development partner may market a project for sale. If the Companys development partner proposes the sale, the Company may elect to purchase the project at the price proposed by its partner or defer the sale until two independent appraisers appraise the project. If the two appraised values vary by more than 5%, a third appraiser will be chosen to determine the fair market value of the property. Once a value has been determined, the Company may elect to purchase the property or authorize its development partner to sell the project at the agreed-upon value.
In connection with one of its mergers, the Company provided a credit enhancement with respect to certain tax-exempt bonds issued to finance certain public improvements at a multifamily development project. As of December 31, 2002, this enhancement was still in effect at a commitment amount of $12.7 million.
During the years ended December 31, 2002, 2001 and 2000, total operating lease payments incurred for office space, including a portion of real estate taxes, insurance, repairs and utilities, aggregated $4,709,363, $4,929,018 and $4,074,672 respectively.
The minimum basic aggregate rental commitment under the Companys operating leases in years following December 31, 2002 is as follows:
Year |
|
Amount |
|
|
2003 |
|
$ |
5,362,814 |
|
2004 |
|
4,727,298 |
|
|
2005 |
|
3,495,552 |
|
|
2006 |
|
2,416,862 |
|
|
2007 |
|
1,893,301 |
|
|
Thereafter |
|
6,651,059 |
|
|
Total |
|
$ |
24,546,886 |
|
The Company has entered into a retirement benefits agreement with its Chairman of the Board of Trustees and deferred compensation agreements with two of its executive officers and its former Chief Executive Officer and current Vice Chairman of the Board of Trustees. During the years ended December 31, 2002, 2001, and 2000, the Company recognized compensation expense of $5.1 million, $3.7 million and $0.9 million, respectively, related to these agreements. The projected commitment under these agreements based on estimated retirement dates are:
F-38
Year |
|
Amount |
|
|
2003 |
|
$ |
820,000 |
|
2004 |
|
1,353,000 |
|
|
2005 |
|
1,386,825 |
|
|
2006 |
|
1,421,496 |
|
|
2007 |
|
2,225,783 |
|
|
Thereafter |
|
28,166,957 |
|
|
Total |
|
$ |
35,374,061 |
|
22. Asset Impairment
For the years ended December 31, 2002, 2001 and 2000, the Company recorded approximately $1.2 million, $11.8 million and $1.0 million, respectively, of asset impairment charges related to its technology investments. These charges were the result of a review of the existing investments reflected on the consolidated balance sheet. These impairment losses are reflected on the consolidated statements of operations in total expenses and include the write-down of assets classified as other assets and investments in unconsolidated entities.
For the year ended December 31, 2002, the Company recorded approximately $17.1 million of asset impairment charges related to ECH. Following the guidance in SFAS No. 142, these charges were the result of the Companys decision to reduce the carrying value of ECH to $30.0 million, given the continued weakness in the economy and managements expectations for near-term performance, and were determined based upon a discounted cash flow analysis of the business. This impairment loss is reflected on the consolidated statements of operations as impairment on corporate housing business and on the consolidated balance sheets as a reduction in goodwill, net.
23. Reportable Segments
Operating segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly by senior management. Senior management decides how resources are allocated and assesses performance on a monthly basis.
The Companys primary business is owning, managing, and operating multifamily residential properties, which includes the generation of rental and other related income through the leasing of apartment units to residents and includes ECH. Senior management evaluates the performance of each of our apartment communities on an individual basis, however, each of our apartment communities has similar economic characteristics, residents, and products and services so they have been aggregated into one reportable segment. The Companys rental real estate segment comprises approximately 98.8%, 98.1% and 97.8% of total revenues for the years ended December 31, 2002, 2001 and 2000, respectively. The Companys rental real estate segment comprises approximately 99.7% and 99.4% of total assets at December 31, 2002 and 2001, respectively.
The primary financial measure for the Companys rental real estate segment is net operating income (NOI), which represents rental income less: 1) property and maintenance expense; 2) real estate taxes and insurance expense; and 3) property management expense (all as reflected in the accompanying statements of operations). Current year NOI is compared to prior year NOI and current year budgeted NOI as a measure of financial performance. NOI from our rental real estate totaled approximately $1.2billion for each of the three years ended December 31, 2002, 2001 and 2000.
During the acquisition, development and/or disposition of real estate, the Company considers its NOI return on total investment as the primary measure of financial performance.
F-39
The Companys fee and asset management activity is immaterial and does not meet the threshold requirements of a reportable segment as provided for in SFAS No. 131.
All revenues are from external customers and there is no customer who contributed 10% or more of the Companys total revenues during the three years ended December 31, 2002, 2001 or 2000.
24. Subsequent Events/Other
During the year ended December 31, 2002, the Company entered into an agreement with the U.S. Army with an initial cash investment of $10.0 million and assumed management of 3,652 multifamily units at Fort Lewis, Washington.
Subsequent to December 31, 2002 and through February 3, 2003, the Company:
acquired one property consisting of 226 units for approximately $41.0 million;
disposed of five properties consisting of 1,011 units for approximately $57.4 million;
refinanced the mortgage debt on eleven Partially Owned Properties and received additional cash proceeds of approximately $2.4 million; and
repaid $44.9 million of mortgage debt at/or prior to maturity.
25. Quarterly Financial Data (Unaudited)
The following unaudited quarterly data has been prepared on the basis of a December 31 year-end. All per share and weighted average Common Share outstanding amounts have been restated as a result of the Companys two-for-one split of its Common Shares. All amounts have also been restated in accordance with the discontinued operations provisions of SFAS No 144. Amounts are in thousands, except for per share amounts.
2002 |
|
First |
|
Second |
|
Third |
|
Fourth |
|
||||
Total revenues |
|
$ |
498,838 |
|
$ |
502,732 |
|
$ |
499,575 |
|
$ |
492,908 |
|
|
|
|
|
|
|
|
|
|
|
||||
Net gain on sales of discontinued operations |
|
$ |
2,816 |
|
$ |
25,630 |
|
$ |
32,763 |
|
$ |
43,087 |
|
|
|
|
|
|
|
|
|
|
|
||||
Discontinued operations, net |
|
$ |
6,853 |
|
$ |
5,049 |
|
$ |
2,823 |
|
$ |
1,552 |
|
|
|
|
|
|
|
|
|
|
|
||||
Income before extraordinary items and cumulative effect of change in accounting principle |
|
$ |
100,975 |
|
$ |
113,668 |
|
$ |
88,661 |
|
$ |
118,801 |
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
100,878 |
|
$ |
113,297 |
|
$ |
88,661 |
|
$ |
118,477 |
|
|
|
|
|
|
|
|
|
|
|
||||
Net income available to Common Shares |
|
$ |
76,353 |
|
$ |
89,041 |
|
$ |
64,473 |
|
$ |
94,295 |
|
|
|
|
|
|
|
|
|
|
|
||||
Net income per share basic |
|
$ |
0.28 |
|
$ |
0.33 |
|
$ |
0.24 |
|
$ |
0.35 |
|
|
|
|
|
|
|
|
|
|
|
||||
Net income per share diluted |
|
$ |
0.28 |
|
$ |
0.32 |
|
$ |
0.23 |
|
$ |
0.35 |
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average Common Shares Outstanding basic |
|
271,094 |
|
273,146 |
|
273,943 |
|
269,706 |
|
F-40
2001 |
|
First |
|
Second |
|
Third |
|
Fourth |
|
||||
Total revenues |
|
$ |
504,720 |
|
$ |
510,659 |
|
$ |
518,627 |
|
$ |
505,743 |
|
|
|
|
|
|
|
|
|
|
|
||||
Net gain on sales of discontinued operations |
|
$ |
41,778 |
|
$ |
4,448 |
|
$ |
53,567 |
|
$ |
49,113 |
|
|
|
|
|
|
|
|
|
|
|
||||
Discontinued operations, net |
|
$ |
6,472 |
|
$ |
5,855 |
|
$ |
(53,781 |
) |
$ |
4,758 |
|
|
|
|
|
|
|
|
|
|
|
||||
Income before extraordinary items and cumulative effect of change in accounting principle |
|
$ |
136,239 |
|
$ |
103,136 |
|
$ |
93,979 |
|
$ |
141,057 |
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
135,280 |
|
$ |
102,931 |
|
$ |
93,851 |
|
$ |
141,523 |
|
|
|
|
|
|
|
|
|
|
|
||||
Net income available to Common Shares |
|
$ |
106,754 |
|
$ |
74,038 |
|
$ |
69,511 |
|
$ |
117,163 |
|
|
|
|
|
|
|
|
|
|
|
||||
Net income per share basic |
|
$ |
0.40 |
|
$ |
0.28 |
|
$ |
0.26 |
|
$ |
0.43 |
|
|
|
|
|
|
|
|
|
|
|
||||
Net income per share diluted |
|
$ |
0.40 |
|
$ |
0.27 |
|
$ |
0.26 |
|
$ |
0.43 |
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average Common Shares Outstanding basic |
|
265,198 |
|
266,357 |
|
268,253 |
|
269,529 |
|
F-41
EQUITY RESIDENTIAL
Schedule III - Real Estate and Accumulated Depreciation
December 31, 2002
Description |
|
|
|
Initial Cost to |
|
Cost Capitalized |
|
|||||||||||
Apartment Name |
|
Location |
|
Encumbrances |
|
Land |
|
Building & |
|
Land |
|
Building & |
|
|||||
2300 Elliott |
|
Seattle, WA |
|
$ |
|
|
$ |
796,800.00 |
|
$ |
7,173,725.29 |
|
$ |
|
|
$ |
4,250,487.67 |
|
2900 on First |
|
Seattle, WA(G) |
|
|
|
1,177,700.00 |
|
10,600,359.93 |
|
|
|
2,613,785.47 |
|
|||||
740 River Drive |
|
St. Paul, MN |
|
6,086,347.60 |
|
1,626,700.00 |
|
11,234,942.51 |
|
|
|
2,076,829.64 |
|
|||||
929 House |
|
Cambridge, MA(G) |
|
4,782,524.96 |
|
3,252,993.36 |
|
21,745,594.74 |
|
|
|
802,719.01 |
|
|||||
Abington Glen |
|
Abington, MA |
|
|
|
553,105.38 |
|
3,697,396.23 |
|
|
|
153,221.08 |
|
|||||
Acacia Creek |
|
Scottsdale, AZ |
|
|
(Q) |
6,121,856.00 |
|
35,380,171.95 |
|
|
|
1,338,852.05 |
|
|||||
Acadia Court |
|
Bloomington, IN |
|
1,998,470.48 |
|
257,483.69 |
|
2,268,652.90 |
|
|
|
335,302.16 |
|
|||||
Acadia Court II |
|
Bloomington, IN |
|
|
|
253,635.67 |
|
2,234,631.66 |
|
|
|
198,754.43 |
|
|||||
Adams Farm |
|
Greensboro, NC |
|
|
|
2,350,000.00 |
|
30,073,196.71 |
|
|
|
825,958.25 |
|
|||||
Adelaide Park |
|
Norcross, GA |
|
|
|
2,546,500.00 |
|
11,009,665.73 |
|
|
|
1,071,825.44 |
|
|||||
Alborada |
|
Fremont, CA |
|
|
|
24,310,000.00 |
|
59,214,128.76 |
|
|
|
386,802.08 |
|
|||||
Altamonte |
|
San Antonio, TX |
|
|
(M) |
1,665,070.00 |
|
14,986,473.86 |
|
|
|
1,693,189.16 |
|
|||||
Ambergate (FL) |
|
W. Palm Beach, FL |
|
|
|
730,000.00 |
|
1,687,743.10 |
|
|
|
129,334.69 |
|
|||||
Amberidge |
|
Roseville, MI |
|
|
|
130,844.19 |
|
1,152,879.92 |
|
|
|
116,827.32 |
|
|||||
Amberton |
|
Manassas, VA |
|
10,705,000.00 |
|
900,600.00 |
|
9,072,491.96 |
|
|
|
936,439.67 |
|
|||||
Amberwood (OH) |
|
Massillon, OH |
|
859,244.95 |
|
126,226.92 |
|
1,112,288.75 |
|
|
|
163,667.78 |
|
|||||
Amberwood I (FL) |
|
Lake City, FL |
|
|
|
101,744.04 |
|
896,376.92 |
|
|
|
44,297.95 |
|
|||||
Amesbury I |
|
Reynoldsbury, OH |
|
1,194,940.00 |
|
143,039.49 |
|
1,260,232.82 |
|
|
|
183,660.58 |
|
|||||
Amesbury II |
|
Reynoldsbury, OH |
|
|
|
180,588.07 |
|
1,591,228.65 |
|
|
|
146,873.46 |
|
|||||
Amhurst (Tol) |
|
Toledo, OH |
|
|
|
161,853.71 |
|
1,426,107.57 |
|
|
|
61,379.53 |
|
|||||
Amhurst I (OH) |
|
Dayton, OH |
|
|
|
152,573.92 |
|
1,344,352.53 |
|
|
|
207,107.06 |
|
|||||
Amhurst II (OH) |
|
Dayton, OH |
|
|
|
159,416.42 |
|
1,404,632.41 |
|
|
|
129,643.14 |
|
|||||
Andover Court |
|
Mt. Vernon, OH |
|
|
|
123,874.81 |
|
1,091,272.11 |
|
|
|
176,925.52 |
|
|||||
Annhurst (IN) |
|
Indianapolis, IN |
|
1,223,953.17 |
|
189,235.25 |
|
1,667,468.73 |
|
|
|
173,749.91 |
|
|||||
Annhurst (MD) (REIT) |
|
Belcamp, MD |
|
1,272,107.07 |
|
232,575.00 |
|
2,093,165.14 |
|
|
|
57,534.23 |
|
|||||
Annhurst (PA) |
|
Clairton, PA |
|
|
|
307,952.45 |
|
2,713,396.72 |
|
|
|
243,347.15 |
|
|||||
Annhurst II (OH) |
|
Gahanna, OH |
|
|
|
116,738.63 |
|
1,028,594.58 |
|
|
|
177,105.63 |
|
|||||
Annhurst III (OH) |
|
Gahanna, OH |
|
|
|
134,788.03 |
|
1,187,629.47 |
|
|
|
120,624.45 |
|
|||||
Apple Ridge I |
|
Circleville, OH |
|
1,008,377.00 |
|
139,299.72 |
|
1,227,582.35 |
|
|
|
88,331.83 |
|
|||||
Apple Ridge III |
|
Circleville, OH |
|
|
|
72,585.34 |
|
639,355.94 |
|
|
|
42,922.53 |
|
|||||
Applegate (Col) |
|
Columbus, IN |
|
|
|
171,829.10 |
|
1,514,001.64 |
|
|
|
84,541.06 |
|
|||||
Applegate I (IN) |
|
Muncie, IN |
|
890,746.58 |
|
138,505.63 |
|
1,220,385.53 |
|
|
|
147,750.12 |
|
|||||
Applegate II (IN) |
|
Muncie, IN |
|
1,202,296.00 |
|
180,016.68 |
|
1,586,143.14 |
|
|
|
108,887.98 |
|
|||||
Applewood I |
|
Deland, FL |
|
2,094,714.04 |
|
235,230.48 |
|
2,072,993.86 |
|
|
|
344,077.49 |
|
|||||
Aragon Woods |
|
Indianapolis, IN |
|
1,045,311.20 |
|
157,790.97 |
|
1,390,010.45 |
|
|
|
78,880.93 |
|
|||||
Arbor Glen |
|
Ypsilanti, MI |
|
6,728,128.28 |
|
1,096,064.41 |
|
9,887,635.23 |
|
|
|
1,014,089.98 |
|
|||||
Arbor Terrace |
|
Sunnyvale, CA |
|
|
(R) |
9,057,300.00 |
|
18,483,641.96 |
|
|
|
581,361.73 |
|
|||||
Arboretum (GA) |
|
Atlanta, GA |
|
|
|
4,682,300.00 |
|
15,913,018.18 |
|
|
|
1,069,438.67 |
|
|||||
Arboretum (MA) |
|
Canton, MA |
|
|
(M) |
4,685,900.00 |
|
10,992,750.95 |
|
|
|
471,639.42 |
|
|||||
Arbors at Century Center |
|
Memphis, TN |
|
|
|
2,521,700.00 |
|
15,236,996.38 |
|
|
|
1,029,202.11 |
|
|||||
Arbors of Brentwood |
|
Nashville, TN |
|
|
(K) |
404,670.00 |
|
13,536,366.74 |
|
|
|
2,008,645.13 |
|
|||||
Arbors of Hickory Hollow |
|
Antioch, TN |
|
|
(K) |
202,985.00 |
|
6,937,208.87 |
|
|
|
2,482,906.83 |
|
|||||
Arbors of Las Colinas |
|
Irving, TX |
|
|
|
1,663,900.00 |
|
14,977,079.82 |
|
|
|
2,157,307.09 |
|
|||||
Ashford Hill |
|
Reynoldsbury, OH |
|
1,355,118.97 |
|
184,985.30 |
|
1,630,021.10 |
|
|
|
244,740.57 |
|
|||||
Ashgrove (IN) |
|
Indianapolis, IN |
|
|
|
172,923.97 |
|
1,523,548.66 |
|
|
|
74,875.12 |
|
|||||
Ashgrove (KY) |
|
Louisville, KY |
|
|
|
171,815.79 |
|
1,514,034.38 |
|
|
|
144,030.23 |
|
|||||
Ashgrove (OH) |
|
Franklin, OH |
|
1,213,725.61 |
|
157,534.56 |
|
1,387,687.13 |
|
|
|
175,625.40 |
|
|||||
Ashgrove I (MI) |
|
Sterling Hts, MI |
|
3,136,409.61 |
|
403,579.77 |
|
3,555,987.60 |
|
|
|
202,314.31 |
|
|||||
Ashgrove II (MI) |
|
Sterling Hts, MI |
|
2,211,948.03 |
|
311,912.27 |
|
2,748,287.00 |
|
|
|
109,006.65 |
|
|||||
Ashton, The |
|
Corona Hills, CA |
|
|
|
2,594,264.00 |
|
33,042,397.56 |
|
|
|
1,418,152.00 |
|
|||||
Aspen Crossing |
|
Silver Spring, MD |
|
|
|
2,880,000.00 |
|
8,551,377.19 |
|
|
|
632,503.62 |
|
|||||
Astorwood (REIT) |
|
Stuart, FL |
|
1,583,878.86 |
|
233,150.00 |
|
2,098,338.21 |
|
|
|
235,673.84 |
|
|||||
Audubon Village |
|
Tampa, FL |
|
|
|
3,576,000.00 |
|
26,121,908.57 |
|
|
|
750,320.60 |
|
|||||
Autumn Cove |
|
Lithonia, GA |
|
|
|
187,220.29 |
|
1,649,514.80 |
|
|
|
79,520.37 |
|
|||||
Autumn Creek |
|
Cordova, TN |
|
|
|
1,681,900.00 |
|
9,345,281.88 |
|
|
|
601,243.79 |
|
|||||
Auvers Village |
|
Orlando, FL |
|
|
|
3,840,000.00 |
|
29,322,242.96 |
|
|
|
1,371,526.52 |
|
|||||
Avon Place |
|
Avon,CT |
|
|
(P) |
1,788,943.42 |
|
12,323,920.09 |
|
|
|
123,271.38 |
|
|||||
Balcones Club |
|
Austin, TX |
|
|
|
2,185,500.00 |
|
10,119,231.65 |
|
|
|
1,209,702.60 |
|
|||||
Barrington |
|
Clarkston, GA |
|
980,947.84 |
|
144,459.10 |
|
1,272,842.11 |
|
|
|
110,240.83 |
|
|||||
Bay Ridge |
|
San Pedro, CA |
|
|
|
2,401,300.00 |
|
2,176,963.16 |
|
|
|
256,863.18 |
|
|||||
Bayside |
|
Sebring, FL |
|
|
|
73,462.83 |
|
647,287.62 |
|
|
|
149,457.54 |
|
|||||
Bayside at the Islands |
|
Gilbert, AZ |
|
|
|
3,306,484.00 |
|
15,573,006.00 |
|
|
|
909,776.61 |
|
|||||
Beach Club |
|
Fort Myers, FL |
|
|
|
2,080,000.00 |
|
14,800,928.05 |
|
|
|
1,028,838.68 |
|
|||||
Bear Canyon |
|
Tucson, AZ |
|
|
|
1,660,608.00 |
|
11,228,523.59 |
|
|
|
302,495.32 |
|
|||||
Beckford Place (IN) |
|
New Castle, IN |
|
689,417.41 |
|
99,045.91 |
|
872,702.38 |
|
|
|
98,247.34 |
|
|||||
Beckford Place (Pla) |
|
The Plains, OH |
|
|
|
161,160.76 |
|
1,420,001.96 |
|
|
|
90,659.41 |
|
|||||
Beckford Place I (OH) |
|
N Canton, OH |
|
|
|
168,425.60 |
|
1,484,248.06 |
|
|
|
143,441.68 |
|
|||||
Beckford Place II (OH) |
|
N Canton, OH |
|
|
|
172,134.32 |
|
1,516,690.93 |
|
|
|
64,764.99 |
|
|||||
Bel Aire I |
|
Miami, FL |
|
|
|
188,342.67 |
|
1,658,995.16 |
|
|
|
192,869.86 |
|
|||||
Bel Aire II |
|
Miami, FL |
|
|
|
136,416.15 |
|
1,201,075.48 |
|
|
|
155,596.17 |
|
|||||
Bell Road I & II |
|
Nashville, TN |
|
|
|
3,100,000.00 |
|
1,120,214.13 |
|
|
|
|
|
|||||
Bellevue Meadows |
|
Bellevue, WA |
|
|
|
4,507,100.00 |
|
12,574,814.34 |
|
|
|
434,767.25 |
|
|||||
Belmont Crossing |
|
Riverdale, GA |
|
|
|
1,580,000.00 |
|
18,449,044.76 |
|
|
|
545,924.64 |
|
|||||
Belmont Landing |
|
Riverdale, GA |
|
|
|
2,120,000.00 |
|
21,651,256.11 |
|
|
|
594,724.62 |
|
|||||
Beneva Place |
|
Sarasota, FL |
|
8,700,000.00 |
|
1,344,000.00 |
|
9,665,446.61 |
|
|
|
327,464.55 |
|
|||||
Bermuda Cove |
|
Jacksonville, FL |
|
|
|
1,503,000.00 |
|
19,561,895.89 |
|
|
|
762,247.76 |
|
|||||
Berry Pines |
|
Milton, FL |
|
|
|
154,085.80 |
|
1,299,938.75 |
|
|
|
275,620.86 |
|
|||||
Bishop Park |
|
Winter Park, FL |
|
|
|
2,592,000.00 |
|
17,990,435.90 |
|
|
|
1,638,320.09 |
|
|||||
Blue Swan |
|
San Antonio, TX |
|
|
|
1,425,500.00 |
|
7,591,291.62 |
|
|
|
772,844.37 |
|
|||||
Blueberry Hill I |
|
Leesburg, FL |
|
|
|
140,369.75 |
|
1,236,710.45 |
|
|
|
95,471.32 |
|
|||||
Boulder Creek |
|
Wilsonville, OR |
|
|
(S) |
3,554,400.00 |
|
11,481,773.38 |
|
|
|
991,702.22 |
|
|||||
Bourbon Square |
|
Palatine, IL |
|
25,334,401.70 |
|
3,899,744.12 |
|
35,113,275.78 |
|
|
|
6,579,238.65 |
|
|||||
Bradford Apartments |
|
Newington, CT |
|
|
(P) |
401,090.83 |
|
2,681,210.11 |
|
|
|
73,778.55 |
|
|||||
Bramblewood |
|
San Jose, CA |
|
|
|
5,190,700.00 |
|
9,659,184.34 |
|
|
|
304,966.87 |
|
|||||
Description |
|
Gross Amount Carried |
|
Total(B) |
|
Accumulated |
|
Date of |
|
Life Used to |
|
||||||||
Apartment Name |
|
Location |
Land |
|
Building & |
||||||||||||||
2300 Elliott |
|
Seattle, WA |
|
$ |
796,800.00 |
|
$ |
11,424,212.96 |
|
$ |
12,221,012.96 |
|
$ |
(3,199,765.22 |
) |
1992 |
|
30 Years |
|
2900 on First |
|
Seattle, WA(G) |
|
1,177,700.00 |
|
13,214,145.40 |
|
14,391,845.40 |
|
(3,471,548.06 |
) |
1989-91 |
|
30 Years |
|
||||
740 River Drive |
|
St. Paul, MN |
|
1,626,700.00 |
|
13,311,772.15 |
|
14,938,472.15 |
|
(2,873,694.40 |
) |
1962 |
|
30 Years |
|
||||
929 House |
|
Cambridge, MA(G) |
|
3,252,993.36 |
|
22,548,313.75 |
|
25,801,307.11 |
|
(1,721,820.85 |
) |
1975 |
|
30 Years |
|
||||
Abington Glen |
|
Abington, MA |
|
553,105.38 |
|
3,850,617.31 |
|
4,403,722.69 |
|
(327,502.79 |
) |
1968 |
|
30 Years |
|
||||
Acacia Creek |
|
Scottsdale, AZ |
|
6,121,856.00 |
|
36,719,024.00 |
|
42,840,880.00 |
|
(7,155,514.61 |
) |
1988-1994 |
|
30 Years |
|
||||
Acadia Court |
|
Bloomington, IN |
|
257,483.69 |
|
2,603,955.06 |
|
2,861,438.75 |
|
(358,772.94 |
) |
1985 |
|
30 Years |
|
||||
Acadia Court II |
|
Bloomington, IN |
|
253,635.67 |
|
2,433,386.09 |
|
2,687,021.76 |
|
(319,030.26 |
) |
1986 |
|
30 Years |
|
||||
Adams Farm |
|
Greensboro, NC |
|
2,350,000.00 |
|
30,899,154.96 |
|
33,249,154.96 |
|
(4,864,753.24 |
) |
1987 |
|
30 Years |
|
||||
Adelaide Park |
|
Norcross, GA |
|
2,546,500.00 |
|
12,081,491.17 |
|
14,627,991.17 |
|
(2,221,685.67 |
) |
1972/1976 |
|
30 Years |
|
||||
Alborada |
|
Fremont, CA |
|
24,310,000.00 |
|
59,600,930.84 |
|
83,910,930.84 |
|
(5,684,192.88 |
) |
1999 |
|
30 Years |
|
||||
Altamonte |
|
San Antonio, TX |
|
1,665,070.00 |
|
16,679,663.02 |
|
18,344,733.02 |
|
(5,414,752.68 |
) |
1985 |
|
30 Years |
|
||||
Ambergate (FL) |
|
W. Palm Beach, FL |
|
730,000.00 |
|
1,817,077.79 |
|
2,547,077.79 |
|
(177,298.63 |
) |
1987 |
|
30 Years |
|
||||
Amberidge |
|
Roseville, MI |
|
130,844.19 |
|
1,269,707.24 |
|
1,400,551.43 |
|
(158,488.59 |
) |
1985 |
|
30 Years |
|
||||
Amberton |
|
Manassas, VA |
|
900,600.00 |
|
10,008,931.63 |
|
10,909,531.63 |
|
(2,939,722.97 |
) |
1986 |
|
30 Years |
|
||||
Amberwood (OH) |
|
Massillon, OH |
|
126,226.92 |
|
1,275,956.53 |
|
1,402,183.45 |
|
(171,479.13 |
) |
1987 |
|
30 Years |
|
||||
Amberwood I (FL) |
|
Lake City, FL |
|
101,744.04 |
|
940,674.87 |
|
1,042,418.91 |
|
(122,560.90 |
) |
1981 |
|
30 Years |
|
||||
Amesbury I |
|
Reynoldsbury, OH |
|
143,039.49 |
|
1,443,893.40 |
|
1,586,932.89 |
|
(188,426.32 |
) |
1986 |
|
30 Years |
|
||||
Amesbury II |
|
Reynoldsbury, OH |
|
180,588.07 |
|
1,738,102.11 |
|
1,918,690.18 |
|
(223,079.02 |
) |
1987 |
|
30 Years |
|
||||
Amhurst (Tol) |
|
Toledo, OH |
|
161,853.71 |
|
1,487,487.10 |
|
1,649,340.81 |
|
(184,370.40 |
) |
1983 |
|
30 Years |
|
||||
Amhurst I (OH) |
|
Dayton, OH |
|
152,573.92 |
|
1,551,459.59 |
|
1,704,033.51 |
|
(224,696.30 |
) |
1979 |
|
30 Years |
|
||||
Amhurst II (OH) |
|
Dayton, OH |
|
159,416.42 |
|
1,534,275.55 |
|
1,693,691.97 |
|
(202,019.27 |
) |
1981 |
|
30 Years |
|
||||
Andover Court |
|
Mt. Vernon, OH |
|
123,874.81 |
|
1,268,197.63 |
|
1,392,072.44 |
|
(174,983.57 |
) |
1982 |
|
30 Years |
|
||||
Annhurst (IN) |
|
Indianapolis, IN |
|
189,235.25 |
|
1,841,218.64 |
|
2,030,453.89 |
|
(261,283.77 |
) |
1985 |
|
30 Years |
|
||||
Annhurst (MD) (REIT) |
|
Belcamp, MD |
|
232,575.00 |
|
2,150,699.37 |
|
2,383,274.37 |
|
(157,668.40 |
) |
1984 |
|
30 Years |
|
||||
Annhurst (PA) |
|
Clairton, PA |
|
307,952.45 |
|
2,956,743.87 |
|
3,264,696.32 |
|
(380,991.41 |
) |
1984 |
|
30 Years |
|
||||
Annhurst II (OH) |
|
Gahanna, OH |
|
116,738.63 |
|
1,205,700.21 |
|
1,322,438.84 |
|
(169,484.96 |
) |
1986 |
|
30 Years |
|
||||
Annhurst III (OH) |
|
Gahanna, OH |
|
134,788.03 |
|
1,308,253.92 |
|
1,443,041.95 |
|
(163,402.70 |
) |
1988 |
|
30 Years |
|
||||
Apple Ridge I |
|
Circleville, OH |
|
139,299.72 |
|
1,315,914.18 |
|
1,455,213.90 |
|
(172,950.52 |
) |
1987 |
|
30 Years |
|
||||
Apple Ridge III |
|
Circleville, OH |
|
72,585.34 |
|
682,278.47 |
|
754,863.81 |
|
(85,210.56 |
) |
1982 |
|
30 Years |
|
||||
Applegate (Col) |
|
Columbus, IN |
|
171,829.10 |
|
1,598,542.70 |
|
1,770,371.80 |
|
(205,551.29 |
) |
1982 |
|
30 Years |
|
||||
Applegate I (IN) |
|
Muncie, IN |
|
138,505.63 |
|
1,368,135.65 |
|
1,506,641.28 |
|
(179,500.68 |
) |
1984 |
|
30 Years |
|
||||
Applegate II (IN) |
|
Muncie, IN |
|
180,016.68 |
|
1,695,031.12 |
|
1,875,047.80 |
|
(222,384.04 |
) |
1987 |
|
30 Years |
|
||||
Applewood I |
|
Deland, FL |
|
235,230.48 |
|
2,417,071.35 |
|
2,652,301.83 |
|
(389,896.19 |
) |
1982 |
|
30 Years |
|
||||
Aragon Woods |
|
Indianapolis, IN |
|
157,790.97 |
|
1,468,891.38 |
|
1,626,682.35 |
|
(194,594.61 |
) |
1986 |
|
30 Years |
|
||||
Arbor Glen |
|
Ypsilanti, MI |
|
1,096,064.41 |
|
10,901,725.21 |
|
11,997,789.62 |
|
(2,205,769.84 |
) |
1990 |
|
30 Years |
|
||||
Arbor Terrace |
|
Sunnyvale, CA |
|
9,057,300.00 |
|
19,065,003.69 |
|
28,122,303.69 |
|
(3,092,973.51 |
) |
1979 |
|
30 Years |
|
||||
Arboretum (GA) |
|
Atlanta, GA |
|
4,682,300.00 |
|
16,982,456.85 |
|
21,664,756.85 |
|
(3,467,640.20 |
) |
1970 |
|
30 Years |
|
||||
Arboretum (MA) |
|
Canton, MA |
|
4,685,900.00 |
|
11,464,390.37 |
|
16,150,290.37 |
|
(1,962,091.43 |
) |
1989 |
|
30 Years |
|
||||
Arbors at Century Center |
|
Memphis, TN |
|
2,521,700.00 |
|
16,266,198.49 |
|
18,787,898.49 |
|
(2,936,369.05 |
) |
1988/1990 |
|
30 Years |
|
||||
Arbors of Brentwood |
|
Nashville, TN |
|
404,670.00 |
|
15,545,011.87 |
|
15,949,681.87 |
|
(5,379,764.98 |
) |
1986 |
|
30 Years |
|
||||
Arbors of Hickory Hollow |
|
Antioch, TN |
|
202,985.00 |
|
9,420,115.70 |
|
9,623,100.70 |
|
(3,942,993.17 |
) |
1986 |
|
30 Years |
|
||||
Arbors of Las Colinas |
|
Irving, TX |
|
1,663,900.00 |
|
17,134,386.91 |
|
18,798,286.91 |
|
(6,048,698.78 |
) |
1984/85 |
|
30 Years |
|
||||
Ashford Hill |
|
Reynoldsbury, OH |
|
184,985.30 |
|
1,874,761.67 |
|
2,059,746.97 |
|
(254,218.27 |
) |
1986 |
|
30 Years |
|
||||
Ashgrove (IN) |
|
Indianapolis, IN |
|
172,923.97 |
|
1,598,423.78 |
|
1,771,347.75 |
|
(200,537.94 |
) |
1983 |
|
30 Years |
|
||||
Ashgrove (KY) |
|
Louisville, KY |
|
171,815.79 |
|
1,658,064.61 |
|
1,829,880.40 |
|
(203,183.59 |
) |
1984 |
|
30 Years |
|
||||
Ashgrove (OH) |
|
Franklin, OH |
|
157,534.56 |
|
1,563,312.53 |
|
1,720,847.09 |
|
(202,061.81 |
) |
1983 |
|
30 Years |
|
||||
Ashgrove I (MI) |
|
Sterling Hts, MI |
|
403,579.77 |
|
3,758,301.91 |
|
4,161,881.68 |
|
(470,052.98 |
) |
1985 |
|
30 Years |
|
||||
Ashgrove II (MI) |
|
Sterling Hts, MI |
|
311,912.27 |
|
2,857,293.65 |
|
3,169,205.92 |
|
(346,912.07 |
) |
1987 |
|
30 Years |
|
||||
Ashton, The |
|
Corona Hills, CA |
|
2,594,264.00 |
|
34,460,549.56 |
|
37,054,813.56 |
|
(6,494,487.39 |
) |
1986 |
|
30 Years |
|
||||
Aspen Crossing |
|
Silver Spring, MD |
|
2,880,000.00 |
|
9,183,880.81 |
|
12,063,880.81 |
|
(1,471,940.01 |
) |
1979 |
|
30 Years |
|
||||
Astorwood (REIT) |
|
Stuart, FL |
|
233,150.00 |
|
2,334,012.05 |
|
2,567,162.05 |
|
(167,248.89 |
) |
1983 |
|
30 Years |
|
||||
Audubon Village |
|
Tampa, FL |
|
3,576,000.00 |
|
26,872,229.17 |
|
30,448,229.17 |
|
(4,338,974.79 |
) |
1990 |
|
30 Years |
|
||||
Autumn Cove |
|
Lithonia, GA |
|
187,220.29 |
|
1,729,035.17 |
|
1,916,255.46 |
|
(210,969.49 |
) |
1985 |
|
30 Years |
|
||||
Autumn Creek |
|
Cordova, TN |
|
1,681,900.00 |
|
9,946,525.67 |
|
11,628,425.67 |
|
(2,056,589.27 |
) |
1991 |
|
30 Years |
|
||||
Auvers Village |
|
Orlando, FL |
|
3,840,000.00 |
|
30,693,769.48 |
|
34,533,769.48 |
|
(4,832,635.72 |
) |
1991 |
|
30 Years |
|
||||
Avon Place |
|
Avon,CT |
|
1,788,943.42 |
|
12,447,191.47 |
|
14,236,134.89 |
|
(963,897.75 |
) |
1973 |
|
30 Years |
|
||||
Balcones Club |
|
Austin, TX |
|
2,185,500.00 |
|
11,328,934.25 |
|
13,514,434.25 |
|
(2,402,690.33 |
) |
1984 |
|
30 Years |
|
||||
Barrington |
|
Clarkston, GA |
|
144,459.10 |
|
1,383,082.94 |
|
1,527,542.04 |
|
(179,325.23 |
) |
1984 |
|
30 Years |
|
||||
Bay Ridge |
|
San Pedro, CA |
|
2,401,300.00 |
|
2,433,826.34 |
|
4,835,126.34 |
|
(536,036.90 |
) |
1987 |
|
30 Years |
|
||||
Bayside |
|
Sebring, FL |
|
73,462.83 |
|
796,745.16 |
|
870,207.99 |
|
(132,119.27 |
) |
1982 |
|
30 Years |
|
||||
Bayside at the Islands |
|
Gilbert, AZ |
|
3,306,484.00 |
|
16,482,782.61 |
|
19,789,266.61 |
|
(3,211,217.52 |
) |
1989 |
|
30 Years |
|
||||
Beach Club |
|
Fort Myers, FL |
|
2,080,000.00 |
|
15,829,766.73 |
|
17,909,766.73 |
|
(2,660,542.34 |
) |
1990 |
|
30 Years |
|
||||
Bear Canyon |
|
Tucson, AZ |
|
1,660,608.00 |
|
11,531,018.91 |
|
13,191,626.91 |
|
(2,198,022.36 |
) |
1996 |
|
30 Years |
|
||||
Beckford Place (IN) |
|
New Castle, IN |
|
99,045.91 |
|
970,949.72 |
|
1,069,995.63 |
|
(123,373.22 |
) |
1984 |
|
30 Years |
|
||||
Beckford Place (Pla) |
|
The Plains, OH |
|
161,160.76 |
|
1,510,661.37 |
|
1,671,822.13 |
|
(189,910.88 |
) |
1982 |
|
30 Years |
|
||||
Beckford Place I (OH) |
|
N Canton, OH |
|
168,425.60 |
|
1,627,689.74 |
|
1,796,115.34 |
|
(205,823.60 |
) |
1983 |
|
30 Years |
|
||||
Beckford Place II (OH) |
|
N Canton, OH |
|
172,134.32 |
|
1,581,455.92 |
|
1,753,590.24 |
|
(194,254.48 |
) |
1985 |
|
30 Years |
|
||||
Bel Aire I |
|
Miami, FL |
|
188,342.67 |
|
1,851,865.02 |
|
2,040,207.69 |
|
(225,502.86 |
) |
1985 |
|
30 Years |
|
||||
Bel Aire II |
|
Miami, FL |
|
136,416.15 |
|
1,356,671.65 |
|
1,493,087.80 |
|
(162,878.98 |
) |
1986 |
|
30 Years |
|
||||
Bell Road I & II |
|
Nashville, TN |
|
3,100,000.00 |
|
1,120,214.13 |
|
4,220,214.13 |
|
|
|
(F) |
|
30 Years |
|
||||
Bellevue Meadows |
|
Bellevue, WA |
|
4,507,100.00 |
|
13,009,581.59 |
|
17,516,681.59 |
|
(2,155,631.12 |
) |
1983 |
|
30 Years |
|
||||
Belmont Crossing |
|
Riverdale, GA |
|
1,580,000.00 |
|
18,994,969.40 |
|
20,574,969.40 |
|
(2,971,754.33 |
) |
1988 |
|
30 Years |
|
||||
Belmont Landing |
|
Riverdale, GA |
|
2,120,000.00 |
|
22,245,980.73 |
|
24,365,980.73 |
|
(3,530,319.43 |
) |
1988 |
|
30 Years |
|
||||
Beneva Place |
|
Sarasota, FL |
|
1,344,000.00 |
|
9,992,911.16 |
|
11,336,911.16 |
|
(1,621,632.19 |
) |
1986 |
|
30 Years |
|
||||
Bermuda Cove |
|
Jacksonville, FL |
|
1,503,000.00 |
|
20,324,143.65 |
|
21,827,143.65 |
|
(3,217,912.43 |
) |
1989 |
|
30 Years |
|
||||
Berry Pines |
|
Milton, FL |
|
154,085.80 |
|
1,575,559.61 |
|
1,729,645.41 |
|
(229,261.27 |
) |
1985 |
|
30 Years |
|
||||
Bishop Park |
|
Winter Park, FL |
|
2,592,000.00 |
|
19,628,755.99 |
|
22,220,755.99 |
|
(3,318,641.00 |
) |
1991 |
|
30 Years |
|
||||
Blue Swan |
|
San Antonio, TX |
|
1,425,500.00 |
|
8,364,135.99 |
|
9,789,635.99 |
|
(1,883,558.34 |
) |
1985-1994 |
|
30 Years |
|
||||
Blueberry Hill I |
|
Leesburg, FL |
|
140,369.75 |
|
1,332,181.77 |
|
1,472,551.52 |
|
(181,436.46 |
) |
1986 |
|
30 Years |
|
||||
Boulder Creek |
|
Wilsonville, OR |
|
3,554,400.00 |
|
12,473,475.60 |
|
16,027,875.60 |
|
(2,855,862.79 |
) |
1991 |
|
30 Years |
|
||||
Bourbon Square |
|
Palatine, IL |
|
3,899,744.12 |
|
41,692,514.43 |
|
45,592,258.55 |
|
(14,927,809.44 |
) |
1984-87 |
|
30 Years |
|
||||
Bradford Apartments |
|
Newington, CT |
|
401,090.83 |
|
2,754,988.66 |
|
3,156,079.49 |
|
(228,623.70 |
) |
1964 |
|
30 Years |
|
||||
Bramblewood |
|
San Jose, CA |
|
5,190,700.00 |
|
9,964,151.21 |
|
15,154,851.21 |
|
(1,652,930.11 |
) |
1986 |
|
30 Years |
|
||||
S - 1
Description |
|
|
|
Initial Cost to |
|
Cost Capitalized |
|
||||||
Apartment Name |
|
Location |
|
Encumbrances |
|
Land |
|
Building & |
|
Land |
|
Building & |
|
Branchwood |
|
Winter Park, FL |
|
|
|
324,068.53 |
|
2,855,396.92 |
|
|
|
296,593.15 |
|
Brandon Court |
|
Bloomington, IN |
|
|
|
170,635.75 |
|
1,503,486.89 |
|
|
|
288,105.09 |
|
Brandywine E. |
|
Winter Haven, FL |
|
568,389.28 |
|
88,126.47 |
|
776,490.28 |
|
|
|
45,853.03 |
|
Breckinridge |
|
Lexington, KY |
|
|
|
1,648,300.00 |
|
14,845,714.75 |
|
|
|
1,067,668.77 |
|
Brentwood |
|
Vancouver, WA |
|
|
|
1,357,221.39 |
|
12,202,521.39 |
|
|
|
1,265,784.22 |
|
Breton Mill |
|
Houston, TX |
|
|
|
212,820.00 |
|
8,547,262.73 |
|
|
|
1,099,856.21 |
|
Briar Knoll Apts |
|
Vernon, CT |
|
5,904,791.83 |
|
928,971.99 |
|
6,209,987.58 |
|
|
|
188,764.11 |
|
Briarwood (CA) |
|
Sunnyvale, CA |
|
13,644,104.84 |
|
9,991,500.00 |
|
22,247,278.39 |
|
|
|
342,289.22 |
|
Bridford Lakes |
|
Greensboro, NC |
|
|
|
2,265,314.00 |
|
27,073,465.75 |
|
|
|
143,655.21 |
|
Bridge Creek |
|
Wilsonville, OR |
|
|
|
1,299,890.00 |
|
11,690,113.58 |
|
|
|
2,128,775.63 |
|
Bridgeport |
|
Raleigh, NC |
|
|
|
1,296,700.00 |
|
11,666,278.32 |
|
|
|
1,088,142.67 |
|
Bridgewater at Wells Crossing |
|
Orange Park, FL |
|
|
|
2,160,000.00 |
|
13,347,548.89 |
|
|
|
756,159.11 |
|
Brierwood |
|
Jacksonville, FL |
|
|
|
551,900.00 |
|
4,965,855.71 |
|
|
|
1,199,762.21 |
|
Brittany Square |
|
Tulsa, OK |
|
|
|
625,000.00 |
|
4,050,961.00 |
|
|
|
1,355,163.68 |
|
Broadview Oaks (REIT) |
|
Pensacola, FL |
|
1,842,765.38 |
|
201,000.00 |
|
1,809,184.92 |
|
|
|
164,748.98 |
|
Broadway |
|
Garland, TX |
|
5,892,280.94 |
|
1,443,700.00 |
|
7,790,989.43 |
|
|
|
1,045,838.06 |
|
Brookdale Village |
|
Naperville, IL |
|
10,991,722.03 |
|
3,276,000.00 |
|
16,293,470.97 |
|
|
|
886,523.98 |
|
Brookfield |
|
Salt Lake City, UT |
|
|
|
1,153,000.00 |
|
5,682,452.92 |
|
|
|
515,205.52 |
|
Brookridge |
|
Centreville, VA |
|
|
|
2,521,500.00 |
|
16,003,838.95 |
|
|
|
849,148.67 |
|
Brookside (CO) |
|
Boulder, CO |
|
|
|
3,600,400.00 |
|
10,211,158.98 |
|
|
|
243,320.39 |
|
Brookside (MD) |
|
Frederick, MD |
|
7,812,687.14 |
|
2,736,000.00 |
|
8,173,436.48 |
|
|
|
570,240.66 |
|
Brookside II (MD) |
|
Frederick, MD |
|
|
|
2,450,800.00 |
|
6,913,202.43 |
|
|
|
784,128.43 |
|
Brookside Place |
|
Stockton, CA |
|
4,658,000.00 |
|
625,000.00 |
|
4,656,690.78 |
|
|
|
121,115.35 |
|
Brooksyde Apts |
|
West Hartford, CT |
|
|
(P) |
594,711.19 |
|
3,975,522.58 |
|
|
|
166,382.08 |
|
Burgundy Studios |
|
Middletown, CT |
|
|
(P) |
395,238.20 |
|
2,642,086.50 |
|
|
|
138,520.22 |
|
Burwick Farms |
|
Howell, MI |
|
|
(Q) |
1,104,600.00 |
|
9,932,206.94 |
|
|
|
587,381.29 |
|
Calais |
|
Arlington, TX |
|
|
|
1,118,900.00 |
|
10,070,076.01 |
|
|
|
880,235.24 |
|
Cambridge at Hickory Hollow |
|
Antioch, TN |
|
|
(J) |
3,240,800.00 |
|
17,900,032.88 |
|
|
|
773,569.56 |
|
Cambridge Commons I |
|
Indianapolis, IN |
|
|
|
179,139.19 |
|
1,578,077.45 |
|
|
|
273,978.21 |
|
Cambridge Commons II |
|
Indianapolis, IN |
|
844,998.64 |
|
141,845.25 |
|
1,249,511.25 |
|
|
|
210,407.37 |
|
Cambridge Commons III |
|
Indianapolis, IN |
|
|
|
98,124.94 |
|
864,737.63 |
|
|
|
168,970.86 |
|
Cambridge Estates |
|
Norwich,CT |
|
|
|
590,184.84 |
|
3,945,264.85 |
|
|
|
117,976.00 |
|
Cambridge Village |
|
Lewisville, TX |
|
|
|
801,300.00 |
|
8,762,606.48 |
|
|
|
761,676.50 |
|
Camellero |
|
Scottsdale, AZ |
|
|
|
1,924,900.00 |
|
17,324,592.87 |
|
|
|
3,643,304.47 |
|
Camellia Court I (Col) |
|
Columbus, OH |
|
|
|
133,058.78 |
|
1,172,392.84 |
|
|
|
133,292.26 |
|
Camellia Court I (Day) |
|
Dayton, OH |
|
1,055,461.46 |
|
131,858.32 |
|
1,162,065.53 |
|
|
|
155,078.28 |
|
Camellia Court II (Col) |
|
Columbus, OH |
|
910,416.72 |
|
118,420.87 |
|
1,043,416.87 |
|
|
|
112,796.96 |
|
Camellia Court II (Day) |
|
Dayton, OH |
|
|
|
131,570.85 |
|
1,159,282.59 |
|
|
|
103,927.52 |
|
Candlelight I |
|
Brooksville, FL |
|
582,447.48 |
|
105,000.27 |
|
925,166.77 |
|
|
|
86,714.96 |
|
Candlelight II |
|
Brooksville, FL |
|
575,370.55 |
|
95,061.25 |
|
837,593.20 |
|
|
|
96,415.40 |
|
Canterbury |
|
Germantown, MD |
|
31,680,000.00 |
|
2,781,300.00 |
|
28,442,497.98 |
|
|
|
2,137,880.66 |
|
Canterbury Crossings |
|
Lake Mary, FL |
|
|
|
273,670.75 |
|
2,411,537.51 |
|
|
|
108,944.30 |
|
Canterchase |
|
Nashville, TN |
|
|
|
863,600.00 |
|
7,762,804.13 |
|
|
|
972,953.54 |
|
Canyon Creek (CA) |
|
San Ramon, CA |
|
28,000,000.00 |
|
5,425,000.00 |
|
16,989,210.10 |
|
|
|
358,033.93 |
|
Canyon Crest |
|
Santa Clarita, CA |
|
|
|
2,370,000.00 |
|
10,141,878.44 |
|
|
|
525,313.32 |
|
Canyon Ridge |
|
San Diego, CA |
|
|
|
4,869,448.00 |
|
11,955,063.50 |
|
|
|
427,375.28 |
|
Capital Ridge (REIT) |
|
Tallahassee, FL |
|
|
|
177,900.00 |
|
1,601,157.16 |
|
|
|
123,094.59 |
|
Cardinal, The |
|
Greensboro, NC |
|
|
|
1,281,200.00 |
|
11,850,556.68 |
|
|
|
415,510.48 |
|
Carleton Court (WV) |
|
Cross Lanes, WV |
|
1,259,937.52 |
|
196,222.37 |
|
1,728,932.91 |
|
|
|
127,229.85 |
|
Carmel Terrace |
|
San Diego, CA |
|
|
|
2,288,300.00 |
|
20,596,280.88 |
|
|
|
1,017,628.09 |
|
Carolina Crossing |
|
Greenville, SC |
|
|
|
550,200.00 |
|
4,949,618.55 |
|
|
|
562,965.61 |
|
Carriage Hill |
|
Dublin, GA |
|
|
|
131,910.67 |
|
1,162,576.76 |
|
|
|
55,212.90 |
|
Carriage Homes at Wyndham |
|
Glen Allen, VA |
|
|
|
1,736,000.00 |
|
27,476,005.88 |
|
|
|
249,470.28 |
|
Casa Capricorn |
|
San Diego, CA |
|
|
|
1,262,700.00 |
|
11,365,093.09 |
|
|
|
1,064,170.37 |
|
Casa Ruiz |
|
San Diego, CA |
|
|
|
3,922,400.00 |
|
9,389,153.21 |
|
|
|
947,962.55 |
|
Cascade at Landmark |
|
Alexandria, VA |
|
|
|
3,603,400.00 |
|
19,657,553.75 |
|
|
|
1,533,325.59 |
|
Catalina Shores |
|
Las Vegas, NV |
|
|
|
1,227,000.00 |
|
11,042,866.93 |
|
|
|
1,141,607.10 |
|
Cedar Crest |
|
Overland Park, KS |
|
|
(R) |
2,160,700.00 |
|
19,424,617.27 |
|
|
|
2,908,333.99 |
|
Cedar Glen |
|
Reading, MA |
|
4,432,007.84 |
|
1,248,505.45 |
|
8,346,003.34 |
|
|
|
123,348.79 |
|
Cedar Hill |
|
Knoxville, TN |
|
1,413,125.00 |
|
204,792.35 |
|
1,804,443.80 |
|
|
|
154,837.43 |
|
Cedargate (GA) |
|
Lawrenceville, GA |
|
|
|
205,043.45 |
|
1,806,656.21 |
|
|
|
42,536.68 |
|
Cedargate (MI) |
|
Michigan City, IN |
|
768,509.69 |
|
120,378.15 |
|
1,060,662.66 |
|
|
|
60,655.97 |
|
Cedargate (She) |
|
Shelbyville, KY |
|
1,144,831.50 |
|
158,685.33 |
|
1,398,040.66 |
|
|
|
108,775.03 |
|
Cedargate I (Cla) |
|
Clayton, OH |
|
1,189,237.36 |
|
159,599.20 |
|
1,406,492.86 |
|
|
|
166,624.53 |
|
Cedargate I (IN) |
|
Bloomington, IN |
|
|
|
191,650.35 |
|
1,688,648.45 |
|
|
|
159,431.99 |
|
Cedargate I (OH) |
|
Lancaster, OH |
|
2,198,700.18 |
|
240,586.83 |
|
2,119,432.15 |
|
|
|
257,957.47 |
|
Cedargate II (IN) |
|
Bloomington, IN |
|
|
|
165,040.72 |
|
1,454,188.64 |
|
|
|
120,815.10 |
|
Cedargate II (OH) |
|
Lancaster, OH |
|
685,158.40 |
|
87,618.08 |
|
771,911.76 |
|
|
|
100,691.46 |
|
Cedarwood I (Bel) |
|
Belpre, OH |
|
|
|
82,081.62 |
|
722,449.49 |
|
|
|
39,511.51 |
|
Cedarwood I (FL) |
|
Ocala, FL |
|
104,000.00 |
|
119,469.60 |
|
1,052,657.37 |
|
|
|
128,236.34 |
|
Cedarwood I (IN) |
|
Goshen, IN |
|
1,847,634.16 |
|
251,744.93 |
|
2,218,126.20 |
|
|
|
228,194.78 |
|
Cedarwood I (KY) |
|
Lexington, KY |
|
|
|
106,680.72 |
|
939,874.44 |
|
|
|
150,640.08 |
|
Cedarwood II (FL) |
|
Ocala, FL |
|
|
|
98,372.48 |
|
866,768.77 |
|
|
|
67,618.09 |
|
Cedarwood II (KY) |
|
Lexington, KY |
|
969,000.00 |
|
106,724.20 |
|
940,356.51 |
|
|
|
143,412.09 |
|
Cedarwood III (KY) |
|
Lexington, KY |
|
|
|
102,491.11 |
|
902,659.39 |
|
|
|
110,895.47 |
|
CenterPointe |
|
Beaverton, OR |
|
|
|
3,432,000.00 |
|
15,708,852.54 |
|
|
|
1,449,212.75 |
|
Centre Club |
|
Ontario, CA |
|
|
|
5,616,000.00 |
|
23,485,891.14 |
|
|
|
534,755.78 |
|
Centre Club II |
|
Ontario, CA |
|
|
|
1,820,000.00 |
|
9,516,938.27 |
|
|
|
3,652.60 |
|
Centre Lake III |
|
Miami, FL |
|
|
|
685,601.35 |
|
6,039,979.05 |
|
|
|
728,324.50 |
|
Champion Oaks |
|
Houston, TX |
|
|
|
931,900.00 |
|
8,389,393.77 |
|
|
|
958,039.09 |
|
Champions Club |
|
Glen Allen, VA |
|
|
|
954,000.00 |
|
12,417,167.33 |
|
|
|
512,382.29 |
|
Chandler Court |
|
Chandler, AZ |
|
|
|
1,353,100.00 |
|
12,175,172.59 |
|
|
|
1,986,188.92 |
|
Chantecleer Lakes |
|
Naperville, IL |
|
|
|
6,689,400.00 |
|
16,332,279.04 |
|
|
|
1,127,212.15 |
|
Chardonnay Park |
|
Redmond, WA |
|
3,289,455.09 |
|
1,297,500.00 |
|
6,709,092.62 |
|
|
|
674,516.23 |
|
Charing Cross |
|
Bowling Green, OH |
|
|
|
154,584.44 |
|
1,362,057.38 |
|
|
|
131,712.30 |
|
Description |
|
Gross Amount Carried |
|
Total(B) |
|
Accumulated |
|
Date of |
|
Life Used to |
|
||||
Apartment Name |
|
Location |
Land |
|
Building & |
||||||||||
Branchwood |
|
Winter Park, FL |
|
324,068.53 |
|
3,151,990.07 |
|
3,476,058.60 |
|
(405,502.38 |
) |
1981 |
|
30 Years |
|
Brandon Court |
|
Bloomington, IN |
|
170,635.75 |
|
1,791,591.98 |
|
1,962,227.73 |
|
(240,897.75 |
) |
1984 |
|
30 Years |
|
Brandywine E. |
|
Winter Haven, FL |
|
88,126.47 |
|
822,343.31 |
|
910,469.78 |
|
(105,033.79 |
) |
1981 |
|
30 Years |
|
Breckinridge |
|
Lexington, KY |
|
1,648,300.00 |
|
15,913,383.52 |
|
17,561,683.52 |
|
(3,269,880.10 |
) |
1986-1987 |
|
30 Years |
|
Brentwood |
|
Vancouver, WA |
|
1,357,221.39 |
|
13,468,305.61 |
|
14,825,527.00 |
|
(4,108,939.39 |
) |
1990 |
|
30 Years |
|
Breton Mill |
|
Houston, TX |
|
212,820.00 |
|
9,647,118.94 |
|
9,859,938.94 |
|
(3,421,526.29 |
) |
1986 |
|
30 Years |
|
Briar Knoll Apts |
|
Vernon, CT |
|
928,971.99 |
|
6,398,751.69 |
|
7,327,723.68 |
|
(529,659.75 |
) |
1986 |
|
30 Years |
|
Briarwood (CA) |
|
Sunnyvale, CA |
|
9,991,500.00 |
|
22,589,567.61 |
|
32,581,067.61 |
|
(3,529,754.51 |
) |
1985 |
|
30 Years |
|
Bridford Lakes |
|
Greensboro, NC |
|
2,265,314.00 |
|
27,217,120.96 |
|
29,482,434.96 |
|
(3,933,130.04 |
) |
1999 |
|
30 Years |
|
Bridge Creek |
|
Wilsonville, OR |
|
1,299,890.00 |
|
13,818,889.21 |
|
15,118,779.21 |
|
(5,011,120.31 |
) |
1987 |
|
30 Years |
|
Bridgeport |
|
Raleigh, NC |
|
1,296,700.00 |
|
12,754,420.99 |
|
14,051,120.99 |
|
(4,409,859.29 |
) |
1990 |
|
30 Years |
|
Bridgewater at Wells Crossing |
|
Orange Park, FL |
|
2,160,000.00 |
|
14,103,708.00 |
|
16,263,708.00 |
|
(1,642,245.52 |
) |
1986 |
|
30 Years |
|
Brierwood |
|
Jacksonville, FL |
|
551,900.00 |
|
6,165,617.92 |
|
6,717,517.92 |
|
(1,904,230.66 |
) |
1974 |
|
30 Years |
|
Brittany Square |
|
Tulsa, OK |
|
625,000.00 |
|
5,406,124.68 |
|
6,031,124.68 |
|
(3,452,725.42 |
) |
1982 |
|
30 Years |
|
Broadview Oaks (REIT) |
|
Pensacola, FL |
|
201,000.00 |
|
1,973,933.90 |
|
2,174,933.90 |
|
(151,993.45 |
) |
1985 |
|
30 Years |
|
Broadway |
|
Garland, TX |
|
1,443,700.00 |
|
8,836,827.49 |
|
10,280,527.49 |
|
(1,801,059.82 |
) |
1983 |
|
30 Years |
|
Brookdale Village |
|
Naperville, IL |
|
3,276,000.00 |
|
17,179,994.95 |
|
20,455,994.95 |
|
(2,239,335.97 |
) |
1986 |
|
30 Years |
|
Brookfield |
|
Salt Lake City, UT |
|
1,153,000.00 |
|
6,197,658.44 |
|
7,350,658.44 |
|
(1,309,197.33 |
) |
1985 |
|
30 Years |
|
Brookridge |
|
Centreville, VA |
|
2,521,500.00 |
|
16,852,987.62 |
|
19,374,487.62 |
|
(3,331,704.58 |
) |
1989 |
|
30 Years |
|
Brookside (CO) |
|
Boulder, CO |
|
3,600,400.00 |
|
10,454,479.37 |
|
14,054,879.37 |
|
(1,752,699.67 |
) |
1993 |
|
30 Years |
|
Brookside (MD) |
|
Frederick, MD |
|
2,736,000.00 |
|
8,743,677.14 |
|
11,479,677.14 |
|
(1,261,896.28 |
) |
1993 |
|
30 Years |
|
Brookside II (MD) |
|
Frederick, MD |
|
2,450,800.00 |
|
7,697,330.86 |
|
10,148,130.86 |
|
(1,519,839.53 |
) |
1979 |
|
30 Years |
|
Brookside Place |
|
Stockton, CA |
|
625,000.00 |
|
4,777,806.13 |
|
5,402,806.13 |
|
(301,436.41 |
) |
1981 |
|
30 Years |
|
Brooksyde Apts |
|
West Hartford, CT |
|
594,711.19 |
|
4,141,904.66 |
|
4,736,615.85 |
|
(339,671.48 |
) |
1945 |
|
30 Years |
|
Burgundy Studios |
|
Middletown, CT |
|
395,238.20 |
|
2,780,606.72 |
|
3,175,844.92 |
|
(245,809.12 |
) |
1973 |
|
30 Years |
|
Burwick Farms |
|
Howell, MI |
|
1,104,600.00 |
|
10,519,588.23 |
|
11,624,188.23 |
|
(2,221,537.00 |
) |
1991 |
|
30 Years |
|
Calais |
|
Arlington, TX |
|
1,118,900.00 |
|
10,950,311.25 |
|
12,069,211.25 |
|
(2,466,978.50 |
) |
1986 |
|
30 Years |
|
Cambridge at Hickory Hollow |
|
Antioch, TN |
|
3,240,800.00 |
|
18,673,602.44 |
|
21,914,402.44 |
|
(3,719,177.23 |
) |
1997 |
|
30 Years |
|
Cambridge Commons I |
|
Indianapolis, IN |
|
179,139.19 |
|
1,852,055.66 |
|
2,031,194.85 |
|
(288,564.16 |
) |
1986 |
|
30 Years |
|
Cambridge Commons II |
|
Indianapolis, IN |
|
141,845.25 |
|
1,459,918.62 |
|
1,601,763.87 |
|
(222,217.38 |
) |
1987 |
|
30 Years |
|
Cambridge Commons III |
|
Indianapolis, IN |
|
98,124.94 |
|
1,033,708.49 |
|
1,131,833.43 |
|
(172,280.79 |
) |
1988 |
|
30 Years |
|
Cambridge Estates |
|
Norwich,CT |
|
590,184.84 |
|
4,063,240.85 |
|
4,653,425.69 |
|
(333,458.63 |
) |
1977 |
|
30 Years |
|
Cambridge Village |
|
Lewisville, TX |
|
801,300.00 |
|
9,524,282.98 |
|
10,325,582.98 |
|
(2,135,449.65 |
) |
1987 |
|
30 Years |
|
Camellero |
|
Scottsdale, AZ |
|
1,924,900.00 |
|
20,967,897.34 |
|
22,892,797.34 |
|
(6,711,144.61 |
) |
1979 |
|
30 Years |
|
Camellia Court I (Col) |
|
Columbus, OH |
|
133,058.78 |
|
1,305,685.10 |
|
1,438,743.88 |
|
(176,737.77 |
) |
1981 |
|
30 Years |
|
Camellia Court I (Day) |
|
Dayton, OH |
|
131,858.32 |
|
1,317,143.81 |
|
1,449,002.13 |
|
(184,513.98 |
) |
1981 |
|
30 Years |
|
Camellia Court II (Col) |
|
Columbus, OH |
|
118,420.87 |
|
1,156,213.83 |
|
1,274,634.70 |
|
(148,592.66 |
) |
1984 |
|
30 Years |
|
Camellia Court II (Day) |
|
Dayton, OH |
|
131,570.85 |
|
1,263,210.11 |
|
1,394,780.96 |
|
(161,969.15 |
) |
1982 |
|
30 Years |
|
Candlelight I |
|
Brooksville, FL |
|
105,000.27 |
|
1,011,881.73 |
|
1,116,882.00 |
|
(134,524.48 |
) |
1982 |
|
30 Years |
|
Candlelight II |
|
Brooksville, FL |
|
95,061.25 |
|
934,008.60 |
|
1,029,069.85 |
|
(137,096.98 |
) |
1985 |
|
30 Years |
|
Canterbury |
|
Germantown, MD |
|
2,781,300.00 |
|
30,580,378.64 |
|
33,361,678.64 |
|
(9,010,626.91 |
) |
1986 |
|
30 Years |
|
Canterbury Crossings |
|
Lake Mary, FL |
|
273,670.75 |
|
2,520,481.81 |
|
2,794,152.56 |
|
(308,966.06 |
) |
1983 |
|
30 Years |
|
Canterchase |
|
Nashville, TN |
|
863,600.00 |
|
8,735,757.67 |
|
9,599,357.67 |
|
(2,379,613.81 |
) |
1985 |
|
30 Years |
|
Canyon Creek (CA) |
|
San Ramon, CA |
|
5,425,000.00 |
|
17,347,244.03 |
|
22,772,244.03 |
|
(1,027,338.17 |
) |
1984 |
|
30 Years |
|
Canyon Crest |
|
Santa Clarita, CA |
|
2,370,000.00 |
|
10,667,191.76 |
|
13,037,191.76 |
|
(1,510,591.80 |
) |
1993 |
|
30 Years |
|
Canyon Ridge |
|
San Diego, CA |
|
4,869,448.00 |
|
12,382,438.78 |
|
17,251,886.78 |
|
(2,331,729.52 |
) |
1989 |
|
30 Years |
|
Capital Ridge (REIT) |
|
Tallahassee, FL |
|
177,900.00 |
|
1,724,251.75 |
|
1,902,151.75 |
|
(127,298.07 |
) |
1983 |
|
30 Years |
|
Cardinal, The |
|
Greensboro, NC |
|
1,281,200.00 |
|
12,266,067.16 |
|
13,547,267.16 |
|
(2,649,958.24 |
) |
1994 |
|
30 Years |
|
Carleton Court (WV) |
|
Cross Lanes, WV |
|
196,222.37 |
|
1,856,162.76 |
|
2,052,385.13 |
|
(239,743.87 |
) |
1985 |
|
30 Years |
|
Carmel Terrace |
|
San Diego, CA |
|
2,288,300.00 |
|
21,613,908.97 |
|
23,902,208.97 |
|
(6,400,399.66 |
) |
1988-89 |
|
30 Years |
|
Carolina Crossing |
|
Greenville, SC |
|
550,200.00 |
|
5,512,584.16 |
|
6,062,784.16 |
|
(1,201,496.58 |
) |
1988-89 |
|
30 Years |
|
Carriage Hill |
|
Dublin, GA |
|
131,910.67 |
|
1,217,789.66 |
|
1,349,700.33 |
|
(158,220.02 |
) |
1985 |
|
30 Years |
|
Carriage Homes at Wyndham |
|
Glen Allen, VA |
|
1,736,000.00 |
|
27,725,476.16 |
|
29,461,476.16 |
|
(4,105,532.57 |
) |
1999 |
|
30 Years |
|
Casa Capricorn |
|
San Diego, CA |
|
1,262,700.00 |
|
12,429,263.46 |
|
13,691,963.46 |
|
(2,882,378.24 |
) |
1981 |
|
30 Years |
|
Casa Ruiz |
|
San Diego, CA |
|
3,922,400.00 |
|
10,337,115.76 |
|
14,259,515.76 |
|
(2,106,148.99 |
) |
1976-1986 |
|
30 Years |
|
Cascade at Landmark |
|
Alexandria, VA |
|
3,603,400.00 |
|
21,190,879.34 |
|
24,794,279.34 |
|
(4,349,124.95 |
) |
1990 |
|
30 Years |
|
Catalina Shores |
|
Las Vegas, NV |
|
1,227,000.00 |
|
12,184,474.03 |
|
13,411,474.03 |
|
(3,892,990.80 |
) |
1989 |
|
30 Years |
|
Cedar Crest |
|
Overland Park, KS |
|
2,160,700.00 |
|
22,332,951.26 |
|
24,493,651.26 |
|
(6,069,610.49 |
) |
1986 |
|
30 Years |
|
Cedar Glen |
|
Reading, MA |
|
1,248,505.45 |
|
8,469,352.13 |
|
9,717,857.58 |
|
(661,131.16 |
) |
1980 |
|
30 Years |
|
Cedar Hill |
|
Knoxville, TN |
|
204,792.35 |
|
1,959,281.23 |
|
2,164,073.58 |
|
(249,114.38 |
) |
1986 |
|
30 Years |
|
Cedargate (GA) |
|
Lawrenceville, GA |
|
205,043.45 |
|
1,849,192.89 |
|
2,054,236.34 |
|
(223,172.16 |
) |
1983 |
|
30 Years |
|
Cedargate (MI) |
|
Michigan City, IN |
|
120,378.15 |
|
1,121,318.63 |
|
1,241,696.78 |
|
(145,040.73 |
) |
1983 |
|
30 Years |
|
Cedargate (She) |
|
Shelbyville, KY |
|
158,685.33 |
|
1,506,815.69 |
|
1,665,501.02 |
|
(190,307.62 |
) |
1984 |
|
30 Years |
|
Cedargate I (Cla) |
|
Clayton, OH |
|
159,599.20 |
|
1,573,117.39 |
|
1,732,716.59 |
|
(205,420.59 |
) |
1984 |
|
30 Years |
|
Cedargate I (IN) |
|
Bloomington, IN |
|
191,650.35 |
|
1,848,080.44 |
|
2,039,730.79 |
|
(237,488.19 |
) |
1983 |
|
30 Years |
|
Cedargate I (OH) |
|
Lancaster, OH |
|
240,586.83 |
|
2,377,389.62 |
|
2,617,976.45 |
|
(308,000.72 |
) |
1982 |
|
30 Years |
|
Cedargate II (IN) |
|
Bloomington, IN |
|
165,040.72 |
|
1,575,003.74 |
|
1,740,044.46 |
|
(199,857.85 |
) |
1985 |
|
30 Years |
|
Cedargate II (OH) |
|
Lancaster, OH |
|
87,618.08 |
|
872,603.22 |
|
960,221.30 |
|
(120,717.73 |
) |
1983 |
|
30 Years |
|
Cedarwood I (Bel) |
|
Belpre, OH |
|
82,081.62 |
|
761,961.00 |
|
844,042.62 |
|
(99,701.97 |
) |
1980 |
|
30 Years |
|
Cedarwood I (FL) |
|
Ocala, FL |
|
119,469.60 |
|
1,180,893.71 |
|
1,300,363.31 |
|
(159,545.51 |
) |
1978 |
|
30 Years |
|
Cedarwood I (IN) |
|
Goshen, IN |
|
251,744.93 |
|
2,446,320.98 |
|
2,698,065.91 |
|
(316,976.26 |
) |
1983/84 |
|
30 Years |
|
Cedarwood I (KY) |
|
Lexington, KY |
|
106,680.72 |
|
1,090,514.52 |
|
1,197,195.24 |
|
(153,954.66 |
) |
1984 |
|
30 Years |
|
Cedarwood II (FL) |
|
Ocala, FL |
|
98,372.48 |
|
934,386.86 |
|
1,032,759.34 |
|
(120,360.95 |
) |
1980 |
|
30 Years |
|
Cedarwood II (KY) |
|
Lexington, KY |
|
106,724.20 |
|
1,083,768.60 |
|
1,190,492.80 |
|
(150,696.12 |
) |
1986 |
|
30 Years |
|
Cedarwood III (KY) |
|
Lexington, KY |
|
102,491.11 |
|
1,013,554.86 |
|
1,116,045.97 |
|
(136,708.05 |
) |
1986 |
|
30 Years |
|
CenterPointe |
|
Beaverton, OR |
|
3,432,000.00 |
|
17,158,065.29 |
|
20,590,065.29 |
|
(474,597.59 |
) |
1996 |
|
30 Years |
|
Centre Club |
|
Ontario, CA |
|
5,616,000.00 |
|
24,020,646.92 |
|
29,636,646.92 |
|
(1,926,150.41 |
) |
1994 |
|
30 Years |
|
Centre Club II |
|
Ontario, CA |
|
1,820,000.00 |
|
9,520,590.87 |
|
11,340,590.87 |
|
(175,281.71 |
) |
2002 |
|
30 Years |
|
Centre Lake III |
|
Miami, FL |
|
685,601.35 |
|
6,768,303.55 |
|
7,453,904.90 |
|
(816,358.99 |
) |
1986 |
|
30 Years |
|
Champion Oaks |
|
Houston, TX |
|
931,900.00 |
|
9,347,432.86 |
|
10,279,332.86 |
|
(3,111,046.47 |
) |
1984 |
|
30 Years |
|
Champions Club |
|
Glen Allen, VA |
|
954,000.00 |
|
12,929,549.62 |
|
13,883,549.62 |
|
(2,083,407.05 |
) |
1988 |
|
30 Years |
|
Chandler Court |
|
Chandler, AZ |
|
1,353,100.00 |
|
14,161,361.51 |
|
15,514,461.51 |
|
(4,117,660.75 |
) |
1987 |
|
30 Years |
|
Chantecleer Lakes |
|
Naperville, IL |
|
6,689,400.00 |
|
17,459,491.19 |
|
24,148,891.19 |
|
(3,535,914.99 |
) |
1986 |
|
30 Years |
|
Chardonnay Park |
|
Redmond, WA |
|
1,297,500.00 |
|
7,383,608.85 |
|
8,681,108.85 |
|
(1,471,436.39 |
) |
1982-1989 |
|
30 Years |
|
Charing Cross |
|
Bowling Green, OH |
|
154,584.44 |
|
1,493,769.68 |
|
1,648,354.12 |
|
(191,971.03 |
) |
1978 |
|
30 Years |
|
S - 2
Description |
|
|
|
Initial Cost to |
|
Cost Capitalized |
|
||||||
Apartment Name |
|
Location |
|
Encumbrances |
|
Land |
|
Building & |
|
Land |
|
Building & |
|
Chartwell Court |
|
Houston, TX |
|
|
|
1,215,700.00 |
|
12,801,855.12 |
|
|
|
365,257.93 |
|
Chatelaine Park |
|
Duluth, GA |
|
|
|
1,818,000.00 |
|
24,489,671.38 |
|
|
|
543,813.32 |
|
Chatham Wood |
|
High Point, NC |
|
|
|
700,000.00 |
|
8,311,883.72 |
|
|
|
331,436.73 |
|
Chelsea Square |
|
Redmond, WA |
|
4,407,582.28 |
|
3,397,100.00 |
|
9,289,074.04 |
|
|
|
240,754.26 |
|
Cherry Creek I, II, & III (TN) |
|
Hermitage, TN |
|
|
|
2,942,345.09 |
|
45,726,837.84 |
|
|
|
856,139.74 |
|
Cherry Glen I |
|
Indianapolis, IN |
|
3,032,014.91 |
|
335,595.73 |
|
2,957,360.11 |
|
|
|
312,254.84 |
|
Cherry Hill |
|
Seattle, WA |
|
|
|
700,100.00 |
|
6,300,112.11 |
|
|
|
202,739.80 |
|
Cherry Tree |
|
Rosedale, MD |
|
|
|
352,002.83 |
|
3,101,016.51 |
|
|
|
249,599.94 |
|
Chestnut Glen |
|
Abington, MA |
|
6,143,479.16 |
|
1,178,964.91 |
|
7,881,139.12 |
|
|
|
153,497.58 |
|
Chestnut Hills |
|
Puyallup, WA |
|
|
|
756,300.00 |
|
6,806,634.86 |
|
|
|
528,360.48 |
|
Chickasaw Crossing |
|
Orlando, FL |
|
11,681,826.99 |
|
2,044,000.00 |
|
12,366,832.33 |
|
|
|
370,516.91 |
|
Chimneys |
|
Charlotte, NC |
|
|
|
907,100.00 |
|
8,154,673.96 |
|
|
|
676,694.70 |
|
Cierra Crest |
|
Denver, CO |
|
|
(R) |
4,803,100.00 |
|
34,894,897.55 |
|
|
|
858,329.00 |
|
Cimarron Ridge |
|
Aurora, CO |
|
|
|
1,591,100.00 |
|
14,320,031.12 |
|
|
|
1,530,836.66 |
|
Claire Point |
|
Jacksonville, FL |
|
|
|
2,048,000.00 |
|
14,649,393.06 |
|
|
|
657,266.38 |
|
Clarion |
|
Decatur, GA |
|
|
|
1,504,300.00 |
|
13,537,919.35 |
|
|
|
543,982.78 |
|
Clarys Crossing |
|
Columbia, MD |
|
|
|
891,000.00 |
|
15,489,720.93 |
|
|
|
506,790.63 |
|
Classic, The |
|
Stamford, CT |
|
|
|
2,883,500.00 |
|
20,250,746.07 |
|
|
|
1,553,692.75 |
|
Clearlake Pines II |
|
Cocoa, FL |
|
852,751.45 |
|
119,279.73 |
|
1,050,834.38 |
|
|
|
120,192.55 |
|
Clearview I |
|
Greenwood, IN |
|
12,735.00 |
|
182,205.53 |
|
1,605,429.32 |
|
|
|
165,738.29 |
|
Clearview II |
|
Greenwood, IN |
|
|
|
226,963.05 |
|
1,999,791.79 |
|
|
|
135,531.04 |
|
Clearwater |
|
Eastlake, OH |
|
1,008,377.00 |
|
128,303.10 |
|
1,130,691.12 |
|
|
|
99,706.39 |
|
Cloisters on the Green |
|
Lexington, KY |
|
|
|
187,074.00 |
|
1,746,721.00 |
|
|
|
2,898,501.66 |
|
Club at Tanasbourne |
|
Hillsboro, OR |
|
|
(Q) |
3,521,300.00 |
|
16,257,934.39 |
|
|
|
1,433,124.28 |
|
Club at the Green |
|
Beaverton, OR |
|
|
|
2,030,950.00 |
|
12,616,747.23 |
|
|
|
906,849.15 |
|
Coach Lantern |
|
Scarborough, ME |
|
|
|
452,900.00 |
|
4,405,723.00 |
|
|
|
343,864.61 |
|
Coachlight Village |
|
Agawam, MA |
|
|
(P) |
501,725.60 |
|
3,353,932.93 |
|
|
|
58,361.76 |
|
Coachman Trails |
|
Plymouth, MN |
|
6,271,987.14 |
|
1,227,000.00 |
|
9,517,380.81 |
|
|
|
597,088.00 |
|
Cobblestone Village |
|
Fresno, CA |
|
6,000,000.00 |
|
315,000.00 |
|
5,061,625.24 |
|
|
|
111,569.64 |
|
Coconut Palm Club |
|
Coconut Creek, GA |
|
|
|
3,001,700.00 |
|
17,678,928.33 |
|
|
|
583,000.83 |
|
Colinas Pointe |
|
Denver, CO |
|
|
|
1,587,400.00 |
|
14,285,902.00 |
|
|
|
648,527.29 |
|
Collier Ridge |
|
Atlanta, GA |
|
|
|
5,100,000.00 |
|
20,425,822.03 |
|
|
|
1,629,241.36 |
|
Colonial Village |
|
Plainville,CT |
|
|
(P) |
693,575.43 |
|
4,636,409.75 |
|
|
|
297,597.04 |
|
Colony Place |
|
Fort Myers, FL |
|
|
|
1,500,000.00 |
|
20,920,274.21 |
|
|
|
532,472.89 |
|
Colony Woods |
|
Birmingham, AL |
|
|
|
1,657,300.00 |
|
21,787,685.65 |
|
|
|
570,796.68 |
|
Concord Square (IN) |
|
Kokomo, IN |
|
|
|
123,246.64 |
|
1,085,962.20 |
|
|
|
115,666.70 |
|
Concord Square I (OH) |
|
Mansfield, OH |
|
|
|
164,124.19 |
|
1,446,312.98 |
|
|
|
138,643.80 |
|
Conway Court |
|
Roslindale, MA |
|
455,187.56 |
|
101,451.21 |
|
678,180.58 |
|
|
|
15,595.34 |
|
Conway Station |
|
Orlando, FL |
|
|
|
1,936,000.00 |
|
10,852,858.15 |
|
|
|
618,460.25 |
|
Copper Canyon |
|
Highlands Ranch, CO |
|
|
(O) |
1,443,000.00 |
|
16,251,113.68 |
|
|
|
145,974.01 |
|
Copper Creek |
|
Tempe, AZ |
|
|
|
1,017,400.00 |
|
9,148,067.60 |
|
|
|
613,795.69 |
|
Copper Terrace |
|
Orlando, FL |
|
|
|
1,200,000.00 |
|
17,887,868.22 |
|
|
|
958,721.37 |
|
Copperfield |
|
San Antonio, TX |
|
|
|
791,200.00 |
|
7,121,171.12 |
|
|
|
968,136.84 |
|
Country Brook |
|
Chandler, AZ |
|
|
|
1,505,219.00 |
|
29,542,534.77 |
|
|
|
952,454.47 |
|
Country Club Place (FL) |
|
Pembroke Pines, FL |
|
|
|
912,000.00 |
|
10,016,543.20 |
|
|
|
707,438.44 |
|
Country Club Village |
|
Mill Creek, WA |
|
|
|
1,150,500.00 |
|
10,352,178.59 |
|
|
|
741,846.88 |
|
Country Club Woods |
|
Mobile, AL(T) |
|
4,067,771.32 |
|
230,090.89 |
|
5,561,463.88 |
|
|
|
480,110.94 |
|
Country Gables |
|
Beaverton, OR |
|
7,615,681.14 |
|
2,780,500.00 |
|
14,219,449.24 |
|
|
|
2,206,840.46 |
|
Country Oaks |
|
Agoura Hills, CA |
|
29,412,000.00 |
|
6,105,000.00 |
|
19,963,237.07 |
|
|
|
284,354.59 |
|
Country Place |
|
Birmingham, AL(T) |
|
1,746,386.20 |
|
75,562.14 |
|
1,817,198.29 |
|
|
|
233,860.97 |
|
Country Ridge |
|
Farmington Hills, MI |
|
|
(J) |
1,621,950.00 |
|
14,596,964.22 |
|
|
|
1,619,074.45 |
|
Countryside I |
|
Daytona Beach, FL |
|
|
|
136,664.58 |
|
1,204,163.85 |
|
|
|
195,866.65 |
|
Countryside II |
|
Daytona Beach, FL |
|
|
|
234,633.36 |
|
2,067,375.58 |
|
|
|
147,158.11 |
|
Countryside III (REIT) |
|
Daytona Beach, FL |
|
403,280.89 |
|
80,000.00 |
|
719,868.20 |
|
|
|
36,087.44 |
|
Countryside Manor |
|
Douglasville, GA |
|
|
|
298,186.45 |
|
2,627,347.60 |
|
|
|
235,077.02 |
|
Cove at Fishers Landing |
|
Vancouver, WA |
|
|
|
2,277,000.00 |
|
15,656,886.78 |
|
|
|
25,587.53 |
|
Coventry at Cityview |
|
Fort Worth, TX |
|
|
|
2,160,000.00 |
|
23,072,847.21 |
|
|
|
607,844.59 |
|
Creekside (San Mateo) |
|
San Mateo, CA |
|
|
(R) |
9,606,600.00 |
|
21,193,231.54 |
|
|
|
468,753.02 |
|
Creekside Homes at Legacy |
|
Plano. TX |
|
|
|
4,560,000.00 |
|
32,275,747.98 |
|
|
|
572,327.27 |
|
Creekside Village |
|
Mountlake Terrace, WA |
|
13,342,944.47 |
|
2,807,600.00 |
|
25,270,593.68 |
|
|
|
2,066,788.62 |
|
Creekwood |
|
Charlotte, NC |
|
|
|
1,861,700.00 |
|
16,740,568.56 |
|
|
|
1,304,524.51 |
|
Crescent at Cherry Creek |
|
Denver, CO |
|
|
(O) |
2,594,000.00 |
|
15,149,469.76 |
|
|
|
558,465.72 |
|
Cross Creek |
|
Matthews, NC |
|
|
(R) |
3,151,600.00 |
|
20,295,924.81 |
|
|
|
718,922.40 |
|
Crosswinds |
|
St. Petersburg, FL |
|
|
|
1,561,200.00 |
|
5,756,821.52 |
|
|
|
800,639.16 |
|
Crown Court |
|
Scottsdale, AZ |
|
|
(S) |
3,156,600.00 |
|
28,414,599.11 |
|
|
|
1,735,175.66 |
|
Crystal Creek |
|
Phoenix, AZ |
|
|
|
953,500.00 |
|
8,581,704.26 |
|
|
|
1,134,573.38 |
|
Crystal Village |
|
Attleboro, MA |
|
|
|
1,369,000.00 |
|
4,989,028.15 |
|
|
|
684,838.53 |
|
Cypress |
|
Panama City, FL |
|
1,357,332.70 |
|
171,882.34 |
|
1,514,635.71 |
|
|
|
197,879.98 |
|
Cypress Point |
|
Las Vegas, NV |
|
|
|
959,690.00 |
|
8,636,550.62 |
|
|
|
1,292,516.42 |
|
Daniel Court |
|
Cincinnati, OH |
|
2,243,713.47 |
|
334,100.71 |
|
2,943,516.33 |
|
|
|
489,646.57 |
|
Dartmouth Place I |
|
Kent, OH |
|
|
|
151,770.96 |
|
1,337,421.54 |
|
|
|
187,481.27 |
|
Dartmouth Place II |
|
Kent, OH |
|
|
|
130,101.56 |
|
1,146,336.54 |
|
|
|
108,380.16 |
|
Dartmouth Woods |
|
Lakewood, CO |
|
|
(J) |
1,609,800.00 |
|
10,832,754.24 |
|
|
|
574,208.17 |
|
Dean Estates |
|
Taunton, MA |
|
|
|
498,079.65 |
|
3,329,560.49 |
|
|
|
66,025.85 |
|
Dean Estates II |
|
Cranston, RI |
|
|
(P) |
308,456.89 |
|
2,061,971.13 |
|
|
|
147,356.77 |
|
Deerbrook |
|
Jacksonville, FL |
|
|
|
1,008,000.00 |
|
8,845,716.24 |
|
|
|
509,093.37 |
|
Deerfield |
|
Denver, CO |
|
9,100,000.00 |
|
1,260,000.00 |
|
7,747,923.18 |
|
|
|
276,832.76 |
|
Deerwood (Corona) |
|
Corona, CA |
|
14,467,908.70 |
|
4,742,200.00 |
|
20,272,892.01 |
|
|
|
1,075,335.83 |
|
Deerwood (FL) |
|
Eustis, FL |
|
834,988.71 |
|
114,948.15 |
|
1,012,818.51 |
|
|
|
94,284.49 |
|
Deerwood (SD) |
|
San Diego, CA |
|
|
|
2,082,095.00 |
|
18,739,815.37 |
|
|
|
3,938,068.08 |
|
Deerwood Meadows |
|
Greensboro, NC |
|
|
|
986,743.00 |
|
7,204,361.73 |
|
|
|
1,051,154.17 |
|
Defoor Village |
|
Atlanta, GA |
|
|
|
2,966,400.00 |
|
10,570,210.33 |
|
|
|
249,454.83 |
|
Desert Homes |
|
Phoenix, AZ |
|
|
|
1,481,050.00 |
|
13,390,248.53 |
|
|
|
1,707,951.74 |
|
Dogwood Glen I |
|
Indianapolis, IN |
|
1,702,607.00 |
|
240,854.78 |
|
2,122,193.09 |
|
|
|
180,610.91 |
|
Dogwood Glen II |
|
Indianapolis, IN |
|
1,292,664.46 |
|
202,396.77 |
|
1,783,336.09 |
|
|
|
137,891.25 |
|
Description |
|
Gross Amount Carried |
|
Total(B) |
|
Accumulated |
|
Date of |
|
Life Used to |
|
||||
Apartment Name |
|
Location |
Land |
|
Building & |
||||||||||
Chartwell Court |
|
Houston, TX |
|
1,215,700.00 |
|
13,167,113.05 |
|
14,382,813.05 |
|
(2,486,080.58 |
) |
1995 |
|
30 Years |
|
Chatelaine Park |
|
Duluth, GA |
|
1,818,000.00 |
|
25,033,484.70 |
|
26,851,484.70 |
|
(3,799,409.75 |
) |
1995 |
|
30 Years |
|
Chatham Wood |
|
High Point, NC |
|
700,000.00 |
|
8,643,320.45 |
|
9,343,320.45 |
|
(1,433,287.25 |
) |
1986 |
|
30 Years |
|
Chelsea Square |
|
Redmond, WA |
|
3,397,100.00 |
|
9,529,828.30 |
|
12,926,928.30 |
|
(1,579,323.91 |
) |
1991 |
|
30 Years |
|
Cherry Creek I, II, & III (TN) |
|
Hermitage, TN |
|
2,942,345.09 |
|
46,582,977.58 |
|
49,525,322.67 |
|
(6,316,753.77 |
) |
1986/96 |
|
30 Years |
|
Cherry Glen I |
|
Indianapolis, IN |
|
335,595.73 |
|
3,269,614.95 |
|
3,605,210.68 |
|
(444,481.67 |
) |
1986/87 |
|
30 Years |
|
Cherry Hill |
|
Seattle, WA |
|
700,100.00 |
|
6,502,851.91 |
|
7,202,951.91 |
|
(1,365,241.07 |
) |
1991 |
|
30 Years |
|
Cherry Tree |
|
Rosedale, MD |
|
352,002.83 |
|
3,350,616.45 |
|
3,702,619.28 |
|
(415,345.85 |
) |
1986 |
|
30 Years |
|
Chestnut Glen |
|
Abington, MA |
|
1,178,964.91 |
|
8,034,636.70 |
|
9,213,601.61 |
|
(644,166.24 |
) |
1983 |
|
30 Years |
|
Chestnut Hills |
|
Puyallup, WA |
|
756,300.00 |
|
7,334,995.34 |
|
8,091,295.34 |
|
(1,629,220.77 |
) |
1991 |
|
30 Years |
|
Chickasaw Crossing |
|
Orlando, FL |
|
2,044,000.00 |
|
12,737,349.24 |
|
14,781,349.24 |
|
(2,094,974.50 |
) |
1986 |
|
30 Years |
|
Chimneys |
|
Charlotte, NC |
|
907,100.00 |
|
8,831,368.66 |
|
9,738,468.66 |
|
(1,977,585.17 |
) |
1974 |
|
30 Years |
|
Cierra Crest |
|
Denver, CO |
|
4,803,100.00 |
|
35,753,226.55 |
|
40,556,326.55 |
|
(6,554,393.14 |
) |
1996 |
|
30 Years |
|
Cimarron Ridge |
|
Aurora, CO |
|
1,591,100.00 |
|
15,850,867.78 |
|
17,441,967.78 |
|
(3,777,019.13 |
) |
1984 |
|
30 Years |
|
Claire Point |
|
Jacksonville, FL |
|
2,048,000.00 |
|
15,306,659.44 |
|
17,354,659.44 |
|
(2,501,002.68 |
) |
1986 |
|
30 Years |
|
Clarion |
|
Decatur, GA |
|
1,504,300.00 |
|
14,081,902.13 |
|
15,586,202.13 |
|
(2,714,770.16 |
) |
1990 |
|
30 Years |
|
Clarys Crossing |
|
Columbia, MD |
|
891,000.00 |
|
15,996,511.56 |
|
16,887,511.56 |
|
(2,496,957.35 |
) |
1984 |
|
30 Years |
|
Classic, The |
|
Stamford, CT |
|
2,883,500.00 |
|
21,804,438.82 |
|
24,687,938.82 |
|
(4,145,856.13 |
) |
1990 |
|
30 Years |
|
Clearlake Pines II |
|
Cocoa, FL |
|
119,279.73 |
|
1,171,026.93 |
|
1,290,306.66 |
|
(153,224.83 |
) |
1985 |
|
30 Years |
|
Clearview I |
|
Greenwood, IN |
|
182,205.53 |
|
1,771,167.61 |
|
1,953,373.14 |
|
(241,191.56 |
) |
1986 |
|
30 Years |
|
Clearview II |
|
Greenwood, IN |
|
226,963.05 |
|
2,135,322.83 |
|
2,362,285.88 |
|
(275,261.04 |
) |
1987 |
|
30 Years |
|
Clearwater |
|
Eastlake, OH |
|
128,303.10 |
|
1,230,397.51 |
|
1,358,700.61 |
|
(152,049.27 |
) |
1986 |
|
30 Years |
|
Cloisters on the Green |
|
Lexington, KY |
|
187,074.00 |
|
4,645,222.66 |
|
4,832,296.66 |
|
(3,703,596.26 |
) |
1974 |
|
30 Years |
|
Club at Tanasbourne |
|
Hillsboro, OR |
|
3,521,300.00 |
|
17,691,058.67 |
|
21,212,358.67 |
|
(4,092,301.48 |
) |
1990 |
|
30 Years |
|
Club at the Green |
|
Beaverton, OR |
|
2,030,950.00 |
|
13,523,596.38 |
|
15,554,546.38 |
|
(3,126,844.83 |
) |
1991 |
|
30 Years |
|
Coach Lantern |
|
Scarborough, ME |
|
452,900.00 |
|
4,749,587.61 |
|
5,202,487.61 |
|
(920,091.38 |
) |
1971/1981 |
|
30 Years |
|
Coachlight Village |
|
Agawam, MA |
|
501,725.60 |
|
3,412,294.69 |
|
3,914,020.29 |
|
(281,230.32 |
) |
1967 |
|
30 Years |
|
Coachman Trails |
|
Plymouth, MN |
|
1,227,000.00 |
|
10,114,468.81 |
|
11,341,468.81 |
|
(1,756,886.12 |
) |
1987 |
|
30 Years |
|
Cobblestone Village |
|
Fresno, CA |
|
315,000.00 |
|
5,173,194.88 |
|
5,488,194.88 |
|
(374,459.16 |
) |
1983 |
|
30 Years |
|
Coconut Palm Club |
|
Coconut Creek, GA |
|
3,001,700.00 |
|
18,261,929.16 |
|
21,263,629.16 |
|
(3,218,296.35 |
) |
1992 |
|
30 Years |
|
Colinas Pointe |
|
Denver, CO |
|
1,587,400.00 |
|
14,934,429.29 |
|
16,521,829.29 |
|
(3,156,380.97 |
) |
1986 |
|
30 Years |
|
Collier Ridge |
|
Atlanta, GA |
|
5,100,000.00 |
|
22,055,063.39 |
|
27,155,063.39 |
|
(3,189,901.24 |
) |
1980 |
|
30 Years |
|
Colonial Village |
|
Plainville,CT |
|
693,575.43 |
|
4,934,006.79 |
|
5,627,582.22 |
|
(397,529.48 |
) |
1968 |
|
30 Years |
|
Colony Place |
|
Fort Myers, FL |
|
1,500,000.00 |
|
21,452,747.10 |
|
22,952,747.10 |
|
(3,363,215.38 |
) |
1991 |
|
30 Years |
|
Colony Woods |
|
Birmingham, AL |
|
1,657,300.00 |
|
22,358,482.33 |
|
24,015,782.33 |
|
(3,715,384.97 |
) |
1991/1994 |
|
30 Years |
|
Concord Square (IN) |
|
Kokomo, IN |
|
123,246.64 |
|
1,201,628.90 |
|
1,324,875.54 |
|
(149,432.54 |
) |
1983 |
|
30 Years |
|
Concord Square I (OH) |
|
Mansfield, OH |
|
164,124.19 |
|
1,584,956.78 |
|
1,749,080.97 |
|
(206,254.04 |
) |
1981/83 |
|
30 Years |
|
Conway Court |
|
Roslindale, MA |
|
101,451.21 |
|
693,775.92 |
|
795,227.13 |
|
(61,772.84 |
) |
1920 |
|
30 Years |
|
Conway Station |
|
Orlando, FL |
|
1,936,000.00 |
|
11,471,318.40 |
|
13,407,318.40 |
|
(1,851,055.85 |
) |
1987 |
|
30 Years |
|
Copper Canyon |
|
Highlands Ranch, CO |
|
1,443,000.00 |
|
16,397,087.69 |
|
17,840,087.69 |
|
(2,237,642.12 |
) |
1999 |
|
30 Years |
|
Copper Creek |
|
Tempe, AZ |
|
1,017,400.00 |
|
9,761,863.29 |
|
10,779,263.29 |
|
(2,114,446.23 |
) |
1984 |
|
30 Years |
|
Copper Terrace |
|
Orlando, FL |
|
1,200,000.00 |
|
18,846,589.59 |
|
20,046,589.59 |
|
(3,049,494.18 |
) |
1989 |
|
30 Years |
|
Copperfield |
|
San Antonio, TX |
|
791,200.00 |
|
8,089,307.96 |
|
8,880,507.96 |
|
(2,048,754.72 |
) |
1984 |
|
30 Years |
|
Country Brook |
|
Chandler, AZ |
|
1,505,219.00 |
|
30,494,989.24 |
|
32,000,208.24 |
|
(5,647,782.47 |
) |
1986-1996 |
|
30 Years |
|
Country Club Place (FL) |
|
Pembroke Pines, FL |
|
912,000.00 |
|
10,723,981.64 |
|
11,635,981.64 |
|
(1,775,778.57 |
) |
1987 |
|
30 Years |
|
Country Club Village |
|
Mill Creek, WA |
|
1,150,500.00 |
|
11,094,025.47 |
|
12,244,525.47 |
|
(2,378,269.95 |
) |
1991 |
|
30 Years |
|
Country Club Woods |
|
Mobile, AL(T) |
|
230,090.89 |
|
6,041,574.82 |
|
6,271,665.71 |
|
(813,593.71 |
) |
1975 |
|
30 Years |
|
Country Gables |
|
Beaverton, OR |
|
2,780,500.00 |
|
16,426,289.70 |
|
19,206,789.70 |
|
(3,656,981.98 |
) |
1991 |
|
30 Years |
|
Country Oaks |
|
Agoura Hills, CA |
|
6,105,000.00 |
|
20,247,591.66 |
|
26,352,591.66 |
|
(1,186,577.30 |
) |
1985 |
|
30 Years |
|
Country Place |
|
Birmingham, AL(T) |
|
75,562.14 |
|
2,051,059.26 |
|
2,126,621.40 |
|
(275,461.71 |
) |
1978 |
|
30 Years |
|
Country Ridge |
|
Farmington Hills, MI |
|
1,621,950.00 |
|
16,216,038.67 |
|
17,837,988.67 |
|
(4,055,997.49 |
) |
1986 |
|
30 Years |
|
Countryside I |
|
Daytona Beach, FL |
|
136,664.58 |
|
1,400,030.50 |
|
1,536,695.08 |
|
(197,069.57 |
) |
1982 |
|
30 Years |
|
Countryside II |
|
Daytona Beach, FL |
|
234,633.36 |
|
2,214,533.69 |
|
2,449,167.05 |
|
(286,145.81 |
) |
1982 |
|
30 Years |
|
Countryside III (REIT) |
|
Daytona Beach, FL |
|
80,000.00 |
|
755,955.64 |
|
835,955.64 |
|
(58,560.24 |
) |
1983 |
|
30 Years |
|
Countryside Manor |
|
Douglasville, GA |
|
298,186.45 |
|
2,862,424.62 |
|
3,160,611.07 |
|
(367,558.16 |
) |
1985 |
|
30 Years |
|
Cove at Fishers Landing |
|
Vancouver, WA |
|
2,277,000.00 |
|
15,682,474.31 |
|
17,959,474.31 |
|
(270,855.49 |
) |
1993 |
|
30 Years |
|
Coventry at Cityview |
|
Fort Worth, TX |
|
2,160,000.00 |
|
23,680,691.80 |
|
25,840,691.80 |
|
(3,670,446.57 |
) |
1996 |
|
30 Years |
|
Creekside (San Mateo) |
|
San Mateo, CA |
|
9,606,600.00 |
|
21,661,984.56 |
|
31,268,584.56 |
|
(3,505,807.44 |
) |
1985 |
|
30 Years |
|
Creekside Homes at Legacy |
|
Plano. TX |
|
4,560,000.00 |
|
32,848,075.25 |
|
37,408,075.25 |
|
(4,952,089.92 |
) |
1998 |
|
30 Years |
|
Creekside Village |
|
Mountlake Terrace, WA |
|
2,807,600.00 |
|
27,337,382.30 |
|
30,144,982.30 |
|
(8,470,270.81 |
) |
1987 |
|
30 Years |
|
Creekwood |
|
Charlotte, NC |
|
1,861,700.00 |
|
18,045,093.07 |
|
19,906,793.07 |
|
(3,664,190.84 |
) |
1987-1990 |
|
30 Years |
|
Crescent at Cherry Creek |
|
Denver, CO |
|
2,594,000.00 |
|
15,707,935.48 |
|
18,301,935.48 |
|
(2,990,039.98 |
) |
1994 |
|
30 Years |
|
Cross Creek |
|
Matthews, NC |
|
3,151,600.00 |
|
21,014,847.21 |
|
24,166,447.21 |
|
(3,680,108.69 |
) |
1989 |
|
30 Years |
|
Crosswinds |
|
St. Petersburg, FL |
|
1,561,200.00 |
|
6,557,460.68 |
|
8,118,660.68 |
|
(1,649,184.76 |
) |
1986 |
|
30 Years |
|
Crown Court |
|
Scottsdale, AZ |
|
3,156,600.00 |
|
30,149,774.77 |
|
33,306,374.77 |
|
(6,506,458.93 |
) |
1987 |
|
30 Years |
|
Crystal Creek |
|
Phoenix, AZ |
|
953,500.00 |
|
9,716,277.64 |
|
10,669,777.64 |
|
(3,048,044.12 |
) |
1985 |
|
30 Years |
|
Crystal Village |
|
Attleboro, MA |
|
1,369,000.00 |
|
5,673,866.68 |
|
7,042,866.68 |
|
(1,163,484.64 |
) |
1974 |
|
30 Years |
|
Cypress |
|
Panama City, FL |
|
171,882.34 |
|
1,712,515.69 |
|
1,884,398.03 |
|
(225,356.64 |
) |
1985 |
|
30 Years |
|
Cypress Point |
|
Las Vegas, NV |
|
959,690.00 |
|
9,929,067.04 |
|
10,888,757.04 |
|
(3,294,031.19 |
) |
1989 |
|
30 Years |
|
Daniel Court |
|
Cincinnati, OH |
|
334,100.71 |
|
3,433,162.90 |
|
3,767,263.61 |
|
(482,121.21 |
) |
1985 |
|
30 Years |
|
Dartmouth Place I |
|
Kent, OH |
|
151,770.96 |
|
1,524,902.81 |
|
1,676,673.77 |
|
(197,151.14 |
) |
1982 |
|
30 Years |
|
Dartmouth Place II |
|
Kent, OH |
|
130,101.56 |
|
1,254,716.70 |
|
1,384,818.26 |
|
(157,006.88 |
) |
1986 |
|
30 Years |
|
Dartmouth Woods |
|
Lakewood, CO |
|
1,609,800.00 |
|
11,406,962.41 |
|
13,016,762.41 |
|
(2,420,202.76 |
) |
1990 |
|
30 Years |
|
Dean Estates |
|
Taunton, MA |
|
498,079.65 |
|
3,395,586.34 |
|
3,893,665.99 |
|
(273,235.04 |
) |
1984 |
|
30 Years |
|
Dean Estates II |
|
Cranston, RI |
|
308,456.89 |
|
2,209,327.90 |
|
2,517,784.79 |
|
(184,293.65 |
) |
1970 |
|
30 Years |
|
Deerbrook |
|
Jacksonville, FL |
|
1,008,000.00 |
|
9,354,809.61 |
|
10,362,809.61 |
|
(1,575,900.78 |
) |
1983 |
|
30 Years |
|
Deerfield |
|
Denver, CO |
|
1,260,000.00 |
|
8,024,755.94 |
|
9,284,755.94 |
|
(542,514.95 |
) |
1983 |
|
30 Years |
|
Deerwood (Corona) |
|
Corona, CA |
|
4,742,200.00 |
|
21,348,227.84 |
|
26,090,427.84 |
|
(4,285,068.67 |
) |
1992 |
|
30 Years |
|
Deerwood (FL) |
|
Eustis, FL |
|
114,948.15 |
|
1,107,103.00 |
|
1,222,051.15 |
|
(152,179.03 |
) |
1982 |
|
30 Years |
|
Deerwood (SD) |
|
San Diego, CA |
|
2,082,095.00 |
|
22,677,883.45 |
|
24,759,978.45 |
|
(8,029,943.51 |
) |
1990 |
|
30 Years |
|
Deerwood Meadows |
|
Greensboro, NC |
|
986,743.00 |
|
8,255,515.90 |
|
9,242,258.90 |
|
(3,170,391.22 |
) |
1986 |
|
30 Years |
|
Defoor Village |
|
Atlanta, GA |
|
2,966,400.00 |
|
10,819,665.16 |
|
13,786,065.16 |
|
(1,803,784.67 |
) |
1997 |
|
30 Years |
|
Desert Homes |
|
Phoenix, AZ |
|
1,481,050.00 |
|
15,098,200.27 |
|
16,579,250.27 |
|
(4,149,985.52 |
) |
1982 |
|
30 Years |
|
Dogwood Glen I |
|
Indianapolis, IN |
|
240,854.78 |
|
2,302,804.00 |
|
2,543,658.78 |
|
(298,999.69 |
) |
1986 |
|
30 Years |
|
Dogwood Glen II |
|
Indianapolis, IN |
|
202,396.77 |
|
1,921,227.34 |
|
2,123,624.11 |
|
(257,294.89 |
) |
1987 |
|
30 Years |
|
S - 3
Description |
|
|
|
Initial Cost to |
|
Cost Capitalized |
|
||||||
Apartment Name |
|
Location |
|
Encumbrances |
|
Land |
|
Building & |
|
Land |
|
Building & |
|
Dos Caminos |
|
Scottsdale, AZ |
|
|
|
1,727,900.00 |
|
15,567,778.26 |
|
|
|
1,145,569.69 |
|
Dover Place I |
|
Eastlake, OH |
|
|
|
244,293.77 |
|
2,152,494.39 |
|
|
|
203,981.26 |
|
Dover Place II |
|
Eastlake, OH |
|
1,563,616.65 |
|
230,895.36 |
|
2,034,241.71 |
|
|
|
119,642.42 |
|
Dover Place III |
|
Eastlake, OH |
|
740,843.45 |
|
119,835.15 |
|
1,055,878.24 |
|
|
|
43,074.27 |
|
Dover Place IV |
|
Eastlake, OH |
|
1,799,191.13 |
|
261,911.97 |
|
2,307,729.91 |
|
|
|
90,444.97 |
|
Driftwood |
|
Atlantic Beach, FL |
|
346,205.63 |
|
126,357.35 |
|
1,113,430.46 |
|
|
|
164,090.16 |
|
Duraleigh Woods |
|
Raleigh, NC |
|
|
|
1,629,000.00 |
|
19,917,749.59 |
|
|
|
1,565,657.65 |
|
Eagle Canyon |
|
Chino Hills, CA |
|
|
|
1,808,900.00 |
|
16,274,360.96 |
|
|
|
774,690.24 |
|
East Pointe |
|
Charlotte, NC |
|
8,765,736.97 |
|
1,365,900.00 |
|
12,295,246.21 |
|
|
|
1,605,146.06 |
|
Eastbridge |
|
Dallas, TX |
|
8,994,824.56 |
|
3,520,000.00 |
|
11,860,381.87 |
|
|
|
200,610.06 |
|
Edgewater |
|
Bakersfield, CA |
|
11,988,000.00 |
|
580,000.00 |
|
10,443,373.58 |
|
|
|
380,647.92 |
|
Edgewood |
|
Woodinville, WA |
|
5,188,906.51 |
|
1,070,100.00 |
|
9,632,980.07 |
|
|
|
919,087.28 |
|
Elmtree Park I |
|
Indianapolis, IN |
|
1,421,256.96 |
|
157,687.17 |
|
1,389,620.78 |
|
|
|
183,155.65 |
|
Elmtree Park II |
|
Indianapolis, IN |
|
893,556.02 |
|
114,114.14 |
|
1,005,454.90 |
|
|
|
148,741.79 |
|
Elmwood (GA) |
|
Marietta, GA |
|
|
|
183,756.45 |
|
1,619,094.62 |
|
|
|
110,628.64 |
|
Elmwood I (FL) |
|
W. Palm Beach, FL |
|
316,201.53 |
|
163,388.66 |
|
1,439,632.14 |
|
|
|
70,658.35 |
|
Elmwood II (FL) |
|
W. Palm Beach, FL |
|
1,279,156.92 |
|
179,743.41 |
|
1,582,960.29 |
|
|
|
100,094.89 |
|
Emerald Bay |
|
Winter Park, FL |
|
|
|
2,161,600.00 |
|
13,550,753.15 |
|
|
|
1,558,841.30 |
|
Emerald Place |
|
Bermuda Dunes, CA |
|
|
|
956,500.00 |
|
8,609,599.40 |
|
|
|
1,039,185.64 |
|
Emerson Place |
|
Boston, MA(G) |
|
|
|
14,855,000.00 |
|
57,751,194.60 |
|
|
|
8,323,911.48 |
|
Enclave, The |
|
Tempe, AZ |
|
|
(O) |
1,500,192.00 |
|
19,281,398.59 |
|
|
|
323,982.34 |
|
Enclave at Winston Park |
|
Coconut Creek, FL |
|
|
|
5,560,000.00 |
|
19,939,323.93 |
|
|
|
|
|
English Hills |
|
Charlotte, NC |
|
|
|
1,260,000.00 |
|
12,554,291.22 |
|
|
|
579,637.83 |
|
Esprit Del Sol |
|
Solana Beach, CA |
|
|
|
5,111,200.00 |
|
11,910,438.14 |
|
|
|
534,931.32 |
|
Essex Place |
|
Overland Park, KS |
|
|
|
1,835,400.00 |
|
16,513,585.66 |
|
|
|
3,399,109.21 |
|
Essex Place (FL) |
|
Tampa, FL |
|
|
|
1,188,000.00 |
|
7,106,384.37 |
|
|
|
459,242.31 |
|
Ethans Glen III |
|
Kansas City, MO |
|
2,364,258.00 |
|
246,500.00 |
|
2,223,049.34 |
|
|
|
175,813.08 |
|
Ethans Ridge I |
|
Kansas City, MO |
|
16,216,607.00 |
|
1,948,300.00 |
|
17,573,969.73 |
|
|
|
3,557,481.74 |
|
Ethans Ridge II |
|
Kansas City, MO |
|
10,981,324.00 |
|
1,468,134.66 |
|
13,183,141.26 |
|
|
|
912,070.17 |
|
Fairfield |
|
Stamford, CT(G) |
|
|
|
6,510,200.00 |
|
39,690,120.06 |
|
|
|
503,902.86 |
|
Fairland Gardens |
|
Silver Spring, MD |
|
|
|
6,000,000.00 |
|
19,972,183.10 |
|
|
|
1,364,359.65 |
|
Farnham Park |
|
Houston, TX |
|
10,980,254.71 |
|
1,512,600.00 |
|
14,233,759.62 |
|
|
|
441,361.67 |
|
Feather River |
|
Stockton, CA |
|
4,867,000.00 |
|
770,000.00 |
|
4,210,036.16 |
|
|
|
364,699.10 |
|
Fernbrook Townhomes |
|
Plymouth, MN |
|
5,070,332.67 |
|
580,100.00 |
|
6,683,692.61 |
|
|
|
187,986.39 |
|
Fireside Park |
|
Rockville, MD |
|
8,280,834.73 |
|
4,248,000.00 |
|
10,136,319.94 |
|
|
|
632,203.80 |
|
Forest Glen |
|
Pensacola, FL |
|
|
|
161,548.49 |
|
1,423,618.28 |
|
|
|
210,267.87 |
|
Forest Place |
|
Tampa, FL |
|
10,481,033.95 |
|
1,708,000.00 |
|
8,612,028.53 |
|
|
|
497,819.73 |
|
Forest Ridge I & II |
|
Arlington, TX |
|
|
(S) |
2,362,700.00 |
|
21,263,294.52 |
|
|
|
2,223,490.22 |
|
Forest Village |
|
Macon, GA |
|
|
|
224,021.80 |
|
1,973,876.21 |
|
|
|
165,848.39 |
|
Forsythia Court (KY) |
|
Louisville, KY |
|
1,839,951.39 |
|
279,450.32 |
|
2,462,186.82 |
|
|
|
233,850.25 |
|
Forsythia Court (MD) |
|
Abingdon, MD |
|
2,009,563.46 |
|
251,955.21 |
|
2,220,099.99 |
|
|
|
291,809.96 |
|
Forsythia Court II (MD) |
|
Abingdon, MD |
|
|
|
239,833.55 |
|
2,113,338.95 |
|
|
|
227,892.81 |
|
Fountain Place I |
|
Eden Prairie, MN |
|
24,653,106.00 |
|
2,405,068.29 |
|
21,694,116.90 |
|
|
|
907,504.24 |
|
Fountain Place II |
|
Eden Prairie, MN |
|
12,600,000.00 |
|
1,231,349.55 |
|
11,095,333.38 |
|
|
|
338,851.89 |
|
Fountainhead I |
|
San Antonio, TX |
|
|
(M) |
1,205,816.00 |
|
5,200,240.60 |
|
|
|
368,227.53 |
|
Fountainhead II |
|
San Antonio, TX |
|
|
(M) |
1,205,817.00 |
|
4,529,801.24 |
|
|
|
1,001,985.06 |
|
Fountainhead III |
|
San Antonio, TX |
|
|
(M) |
1,205,816.00 |
|
4,399,092.50 |
|
|
|
1,002,629.09 |
|
Fountains at Flamingo |
|
Las Vegas, NV |
|
|
(S) |
3,183,100.00 |
|
28,650,075.52 |
|
|
|
1,824,237.60 |
|
Four Lakes |
|
Lisle, IL |
|
|
|
1,868,347.54 |
|
10,265,690.03 |
|
|
|
10,666,254.35 |
|
Four Lakes 5 |
|
Lisle, IL |
|
|
(M) |
600,000.00 |
|
19,186,686.01 |
|
|
|
1,655,021.62 |
|
Four Lakes Athletic Club |
|
Lisle, IL |
|
|
|
50,000.00 |
|
153,488.68 |
|
|
|
5,700.00 |
|
Four Lakes Condo, LLC Phase I |
|
Lisle, IL |
|
|
|
51,740.35 |
|
268,225.15 |
|
|
|
652,924.63 |
|
Four Lakes Condo, LLC Phase II |
|
Lisle, IL |
|
|
|
249,541.93 |
|
1,281,305.23 |
|
|
|
2,513,601.64 |
|
Four Lakes Leasing Center |
|
Lisle, IL |
|
|
|
50,000.00 |
|
152,815.00 |
|
|
|
39,396.76 |
|
Four Winds |
|
Fall River, MA |
|
|
(P) |
1,370,842.90 |
|
9,163,804.20 |
|
|
|
268,824.80 |
|
Fox Hill Apartments |
|
Enfield, CT |
|
|
(P) |
1,129,018.28 |
|
7,547,256.07 |
|
|
|
223,178.51 |
|
Fox Hill Commons |
|
Vernon, CT |
|
|
(P) |
478,502.81 |
|
3,198,693.32 |
|
|
|
79,667.55 |
|
Fox Ridge |
|
Englewood, CO |
|
20,300,000.00 |
|
2,490,000.00 |
|
17,509,781.22 |
|
|
|
445,930.47 |
|
Fox Run (WA) |
|
Federal Way, WA |
|
|
|
639,700.00 |
|
5,765,017.82 |
|
|
|
730,270.57 |
|
Foxcroft |
|
Scarborough, ME |
|
|
|
523,400.00 |
|
4,527,408.97 |
|
|
|
342,311.91 |
|
Foxhaven |
|
Canton, OH |
|
|
|
256,820.91 |
|
2,263,172.10 |
|
|
|
278,295.52 |
|
Foxton (MI) |
|
Monroe, MI |
|
|
|
156,362.50 |
|
1,377,823.99 |
|
|
|
93,287.56 |
|
Foxton II (OH) |
|
Dayton, OH |
|
|
|
165,805.54 |
|
1,460,832.47 |
|
|
|
99,827.54 |
|
Garden Court |
|
Detriot, MI |
|
2,033,915.49 |
|
351,531.69 |
|
3,096,890.33 |
|
|
|
151,221.07 |
|
Garden Lake |
|
Riverdale, GA |
|
|
|
1,466,900.00 |
|
13,186,716.06 |
|
|
|
633,784.56 |
|
Garden Terrace I |
|
Tampa, FL |
|
|
|
93,143.89 |
|
820,699.22 |
|
|
|
147,443.55 |
|
Garden Terrace II |
|
Tampa, FL |
|
|
|
97,119.68 |
|
855,730.21 |
|
|
|
117,485.22 |
|
Gatehouse at Pine Lake |
|
Pembroke Pines, FL |
|
|
|
1,896,600.00 |
|
17,070,794.56 |
|
|
|
989,921.49 |
|
Gatehouse on the Green |
|
Plantation, FL |
|
|
|
2,228,200.00 |
|
20,056,270.22 |
|
|
|
1,219,366.84 |
|
Gates at Carlson Center |
|
Minnetonka, MN |
|
|
(N) |
4,355,200.00 |
|
23,802,816.77 |
|
|
|
4,054,189.21 |
|
Gates of Redmond |
|
Redmond, WA |
|
|
|
2,306,100.00 |
|
12,080,659.89 |
|
|
|
545,299.38 |
|
Gateway Villas |
|
Scottsdale, AZ |
|
|
|
1,431,048.00 |
|
14,926,832.51 |
|
|
|
308,679.96 |
|
Geary Court Yard |
|
San Francisco, CA |
|
17,693,865.00 |
|
1,722,400.00 |
|
15,471,429.16 |
|
|
|
678,208.44 |
|
Georgian Woods Combined (REIT) |
|
Wheaton, MD |
|
17,972,883.98 |
|
5,038,400.00 |
|
28,837,368.82 |
|
|
|
3,365,054.74 |
|
Glastonbury Center |
|
Glastonbury, CT |
|
4,113,942.05 |
|
852,606.10 |
|
5,699,497.28 |
|
|
|
300,462.68 |
|
Glen Arm Manor |
|
Albany, GA |
|
1,107,901.64 |
|
166,498.48 |
|
1,466,883.08 |
|
|
|
117,763.83 |
|
Glen Eagle |
|
Greenville, SC |
|
|
|
835,900.00 |
|
7,523,243.58 |
|
|
|
346,695.37 |
|
Glen Grove |
|
Wellesley, MA |
|
4,911,800.50 |
|
1,344,601.04 |
|
8,988,382.70 |
|
|
|
109,805.06 |
|
Glen Meadow |
|
Franklin, MA |
|
2,290,276.57 |
|
2,339,330.34 |
|
15,637,944.47 |
|
|
|
989,287.27 |
|
GlenGarry Club |
|
Bloomingdale, IL |
|
|
(N) |
3,129,700.00 |
|
15,807,888.64 |
|
|
|
1,146,353.73 |
|
Glenlake |
|
Glendale Heights. IL |
|
14,845,000.00 |
|
5,041,700.00 |
|
16,671,969.86 |
|
|
|
3,497,374.99 |
|
Glenwood Village |
|
Macon, GA |
|
1,047,357.00 |
|
167,778.79 |
|
1,478,613.98 |
|
|
|
187,265.77 |
|
Gosnold Grove |
|
East Falmouth, MA |
|
654,298.49 |
|
124,295.62 |
|
830,890.76 |
|
|
|
76,549.62 |
|
Governors Pointe |
|
Roswell, GA |
|
|
|
3,746,600.00 |
|
24,511,111.56 |
|
|
|
1,832,964.33 |
|
Gramercy Park |
|
Houston, TX |
|
14,000,000.00 |
|
3,957,000.00 |
|
22,075,242.53 |
|
|
|
116,629.33 |
|
Description |
|
Gross Amount Carried |
|
|
|
|
|
|
|
Life Used to |
|
||||
Apartment Name |
|
Location |
|
Land |
|
Building & |
|
Total(B) |
|
Accumulated |
|
Date of |
|
|
|
Dos Caminos |
|
Scottsdale, AZ |
|
1,727,900.00 |
|
16,713,347.95 |
|
18,441,247.95 |
|
(3,691,412.04 |
) |
1983 |
|
30 Years |
|
Dover Place I |
|
Eastlake, OH |
|
244,293.77 |
|
2,356,475.65 |
|
2,600,769.42 |
|
(291,524.80 |
) |
1982 |
|
30 Years |
|
Dover Place II |
|
Eastlake, OH |
|
230,895.36 |
|
2,153,884.13 |
|
2,384,779.49 |
|
(255,063.07 |
) |
1983 |
|
30 Years |
|
Dover Place III |
|
Eastlake, OH |
|
119,835.15 |
|
1,098,952.51 |
|
1,218,787.66 |
|
(127,360.75 |
) |
1983 |
|
30 Years |
|
Dover Place IV |
|
Eastlake, OH |
|
261,911.97 |
|
2,398,174.88 |
|
2,660,086.85 |
|
(282,117.56 |
) |
1986 |
|
30 Years |
|
Driftwood |
|
Atlantic Beach, FL |
|
126,357.35 |
|
1,277,520.62 |
|
1,403,877.97 |
|
(179,059.61 |
) |
1985 |
|
30 Years |
|
Duraleigh Woods |
|
Raleigh, NC |
|
1,629,000.00 |
|
21,483,407.24 |
|
23,112,407.24 |
|
(3,572,396.47 |
) |
1987 |
|
30 Years |
|
Eagle Canyon |
|
Chino Hills, CA |
|
1,808,900.00 |
|
17,049,051.20 |
|
18,857,951.20 |
|
(4,007,223.68 |
) |
1985 |
|
30 Years |
|
East Pointe |
|
Charlotte, NC |
|
1,365,900.00 |
|
13,900,392.27 |
|
15,266,292.27 |
|
(4,920,207.15 |
) |
1987 |
|
30 Years |
|
Eastbridge |
|
Dallas, TX |
|
3,520,000.00 |
|
12,060,991.93 |
|
15,580,991.93 |
|
(565,361.10 |
) |
1998 |
|
30 Years |
|
Edgewater |
|
Bakersfield, CA |
|
580,000.00 |
|
10,824,021.50 |
|
11,404,021.50 |
|
(738,742.19 |
) |
1984 |
|
30 Years |
|
Edgewood |
|
Woodinville, WA |
|
1,070,100.00 |
|
10,552,067.35 |
|
11,622,167.35 |
|
(3,313,304.50 |
) |
1986 |
|
30 Years |
|
Elmtree Park I |
|
Indianapolis, IN |
|
157,687.17 |
|
1,572,776.43 |
|
1,730,463.60 |
|
(218,821.03 |
) |
1986 |
|
30 Years |
|
Elmtree Park II |
|
Indianapolis, IN |
|
114,114.14 |
|
1,154,196.69 |
|
1,268,310.83 |
|
(160,383.16 |
) |
1987 |
|
30 Years |
|
Elmwood (GA) |
|
Marietta, GA |
|
183,756.45 |
|
1,729,723.26 |
|
1,913,479.71 |
|
(217,070.81 |
) |
1984 |
|
30 Years |
|
Elmwood I (FL) |
|
W. Palm Beach, FL |
|
163,388.66 |
|
1,510,290.49 |
|
1,673,679.15 |
|
(187,659.61 |
) |
1984 |
|
30 Years |
|
Elmwood II (FL) |
|
W. Palm Beach, FL |
|
179,743.41 |
|
1,683,055.18 |
|
1,862,798.59 |
|
(208,170.31 |
) |
1984 |
|
30 Years |
|
Emerald Bay |
|
Winter Park, FL |
|
2,161,600.00 |
|
15,109,594.45 |
|
17,271,194.45 |
|
(3,309,417.24 |
) |
1972 |
|
30 Years |
|
Emerald Place |
|
Bermuda Dunes, CA |
|
956,500.00 |
|
9,648,785.04 |
|
10,605,285.04 |
|
(3,308,605.62 |
) |
1988 |
|
30 Years |
|
Emerson Place |
|
Boston, MA(G) |
|
14,855,000.00 |
|
66,075,106.08 |
|
80,930,106.08 |
|
(11,341,605.96 |
) |
1962 |
|
30 Years |
|
Enclave, The |
|
Tempe, AZ |
|
1,500,192.00 |
|
19,605,380.93 |
|
21,105,572.93 |
|
(3,551,485.39 |
) |
1994 |
|
30 Years |
|
Enclave at Winston Park |
|
Coconut Creek, FL |
|
5,560,000.00 |
|
19,939,323.93 |
|
25,499,323.93 |
|
(468,776.53 |
) |
1995 |
|
30 Years |
|
English Hills |
|
Charlotte, NC |
|
1,260,000.00 |
|
13,133,929.05 |
|
14,393,929.05 |
|
(2,177,081.00 |
) |
1984 |
|
30 Years |
|
Esprit Del Sol |
|
Solana Beach, CA |
|
5,111,200.00 |
|
12,445,369.46 |
|
17,556,569.46 |
|
(2,057,502.27 |
) |
1986 |
|
30 Years |
|
Essex Place |
|
Overland Park, KS |
|
1,835,400.00 |
|
19,912,694.87 |
|
21,748,094.87 |
|
(6,788,303.30 |
) |
1970-84 |
|
30 Years |
|
Essex Place (FL) |
|
Tampa, FL |
|
1,188,000.00 |
|
7,565,626.68 |
|
8,753,626.68 |
|
(1,266,168.00 |
) |
1989 |
|
30 Years |
|
Ethans Glen III |
|
Kansas City, MO |
|
246,500.00 |
|
2,398,862.42 |
|
2,645,362.42 |
|
(501,874.53 |
) |
1990 |
|
30 Years |
|
Ethans Ridge I |
|
Kansas City, MO |
|
1,948,300.00 |
|
21,131,451.47 |
|
23,079,751.47 |
|
(3,990,335.46 |
) |
1988 |
|
30 Years |
|
Ethans Ridge II |
|
Kansas City, MO |
|
1,468,134.66 |
|
14,095,211.43 |
|
15,563,346.09 |
|
(2,736,624.22 |
) |
1990 |
|
30 Years |
|
Fairfield |
|
Stamford, CT(G) |
|
6,510,200.00 |
|
40,194,022.92 |
|
46,704,222.92 |
|
(6,694,497.22 |
) |
1996 |
|
30 Years |
|
Fairland Gardens |
|
Silver Spring, MD |
|
6,000,000.00 |
|
21,336,542.75 |
|
27,336,542.75 |
|
(3,156,362.95 |
) |
1981 |
|
30 Years |
|
Farnham Park |
|
Houston, TX |
|
1,512,600.00 |
|
14,675,121.29 |
|
16,187,721.29 |
|
(2,662,655.52 |
) |
1996 |
|
30 Years |
|
Feather River |
|
Stockton, CA |
|
770,000.00 |
|
4,574,735.26 |
|
5,344,735.26 |
|
(313,061.10 |
) |
1981 |
|
30 Years |
|
Fernbrook Townhomes |
|
Plymouth, MN |
|
580,100.00 |
|
6,871,679.00 |
|
7,451,779.00 |
|
(1,104,215.47 |
) |
1993 |
|
30 Years |
|
Fireside Park |
|
Rockville, MD |
|
4,248,000.00 |
|
10,768,523.74 |
|
15,016,523.74 |
|
(1,670,828.53 |
) |
1961 |
|
30 Years |
|
Forest Glen |
|
Pensacola, FL |
|
161,548.49 |
|
1,633,886.15 |
|
1,795,434.64 |
|
(230,317.96 |
) |
1986 |
|
30 Years |
|
Forest Place |
|
Tampa, FL |
|
1,708,000.00 |
|
9,109,848.26 |
|
10,817,848.26 |
|
(1,619,652.78 |
) |
1985 |
|
30 Years |
|
Forest Ridge I & II |
|
Arlington, TX |
|
2,362,700.00 |
|
23,486,784.74 |
|
25,849,484.74 |
|
(6,520,120.60 |
) |
1984/85 |
|
30 Years |
|
Forest Village |
|
Macon, GA |
|
224,021.80 |
|
2,139,724.60 |
|
2,363,746.40 |
|
(271,297.38 |
) |
1983 |
|
30 Years |
|
Forsythia Court (KY) |
|
Louisville, KY |
|
279,450.32 |
|
2,696,037.07 |
|
2,975,487.39 |
|
(339,893.91 |
) |
1985 |
|
30 Years |
|
Forsythia Court (MD) |
|
Abingdon, MD |
|
251,955.21 |
|
2,511,909.95 |
|
2,763,865.16 |
|
(316,635.77 |
) |
1986 |
|
30 Years |
|
Forsythia Court II (MD) |
|
Abingdon, MD |
|
239,833.55 |
|
2,341,231.76 |
|
2,581,065.31 |
|
(297,546.65 |
) |
1987 |
|
30 Years |
|
Fountain Place I |
|
Eden Prairie, MN |
|
2,405,068.29 |
|
22,601,621.14 |
|
25,006,689.43 |
|
(4,345,632.84 |
) |
1989 |
|
30 Years |
|
Fountain Place II |
|
Eden Prairie, MN |
|
1,231,349.55 |
|
11,434,185.27 |
|
12,665,534.82 |
|
(2,154,105.29 |
) |
1989 |
|
30 Years |
|
Fountainhead I |
|
San Antonio, TX |
|
1,205,816.00 |
|
5,568,468.13 |
|
6,774,284.13 |
|
(3,253,564.89 |
) |
1985/1987 |
|
30 Years |
|
Fountainhead II |
|
San Antonio, TX |
|
1,205,817.00 |
|
5,531,786.30 |
|
6,737,603.30 |
|
(3,048,615.89 |
) |
1985/1987 |
|
30 Years |
|
Fountainhead III |
|
San Antonio, TX |
|
1,205,816.00 |
|
5,401,721.59 |
|
6,607,537.59 |
|
(2,758,351.47 |
) |
1985/1987 |
|
30 Years |
|
Fountains at Flamingo |
|
Las Vegas, NV |
|
3,183,100.00 |
|
30,474,313.12 |
|
33,657,413.12 |
|
(9,127,875.02 |
) |
1989-91 |
|
30 Years |
|
Four Lakes |
|
Lisle, IL |
|
1,868,347.54 |
|
20,931,944.38 |
|
22,800,291.92 |
|
(14,111,454.37 |
) |
1968/1988 |
|
30 Years |
|
Four Lakes 5 |
|
Lisle, IL |
|
600,000.00 |
|
20,841,707.63 |
|
21,441,707.63 |
|
(10,487,447.42 |
) |
1968/1988 |
|
30 Years |
|
Four Lakes Athletic Club |
|
Lisle, IL |
|
50,000.00 |
|
159,188.68 |
|
209,188.68 |
|
(16,667.04 |
) |
N/A |
|
30 Years |
|
Four Lakes Condo, LLC Phase I |
|
Lisle, IL |
|
51,740.35 |
|
921,149.78 |
|
972,890.13 |
|
|
|
1968/1988 |
|
30 Years |
|
Four Lakes Condo, LLC Phase II |
|
Lisle, IL |
|
249,541.93 |
|
3,794,906.87 |
|
4,044,448.80 |
|
(1,472,724.80 |
) |
1968/1988 |
|
30 Years |
|
Four Lakes Leasing Center |
|
Lisle, IL |
|
50,000.00 |
|
192,211.76 |
|
242,211.76 |
|
(34,065.55 |
) |
N/A |
|
30 Years |
|
Four Winds |
|
Fall River, MA |
|
1,370,842.90 |
|
9,432,629.00 |
|
10,803,471.90 |
|
(761,042.53 |
) |
1987 |
|
30 Years |
|
Fox Hill Apartments |
|
Enfield, CT |
|
1,129,018.28 |
|
7,770,434.58 |
|
8,899,452.86 |
|
(641,975.45 |
) |
1974 |
|
30 Years |
|
Fox Hill Commons |
|
Vernon, CT |
|
478,502.81 |
|
3,278,360.87 |
|
3,756,863.68 |
|
(271,378.41 |
) |
1965 |
|
30 Years |
|
Fox Ridge |
|
Englewood, CO |
|
2,490,000.00 |
|
17,955,711.69 |
|
20,445,711.69 |
|
(1,132,978.16 |
) |
1984 |
|
30 Years |
|
Fox Run (WA) |
|
Federal Way, WA |
|
639,700.00 |
|
6,495,288.39 |
|
7,134,988.39 |
|
(2,234,238.32 |
) |
1988 |
|
30 Years |
|
Foxcroft |
|
Scarborough, ME |
|
523,400.00 |
|
4,869,720.88 |
|
5,393,120.88 |
|
(957,438.16 |
) |
1977/1979 |
|
30 Years |
|
Foxhaven |
|
Canton, OH |
|
256,820.91 |
|
2,541,467.62 |
|
2,798,288.53 |
|
(335,402.31 |
) |
1986 |
|
30 Years |
|
Foxton (MI) |
|
Monroe, MI |
|
156,362.50 |
|
1,471,111.55 |
|
1,627,474.05 |
|
(183,740.01 |
) |
1983 |
|
30 Years |
|
Foxton II (OH) |
|
Dayton, OH |
|
165,805.54 |
|
1,560,660.01 |
|
1,726,465.55 |
|
(204,764.07 |
) |
1983 |
|
30 Years |
|
Garden Court |
|
Detriot, MI |
|
351,531.69 |
|
3,248,111.40 |
|
3,599,643.09 |
|
(392,673.11 |
) |
1988 |
|
30 Years |
|
Garden Lake |
|
Riverdale, GA |
|
1,466,900.00 |
|
13,820,500.62 |
|
15,287,400.62 |
|
(2,843,435.27 |
) |
1991 |
|
30 Years |
|
Garden Terrace I |
|
Tampa, FL |
|
93,143.89 |
|
968,142.77 |
|
1,061,286.66 |
|
(145,960.17 |
) |
1981 |
|
30 Years |
|
Garden Terrace II |
|
Tampa, FL |
|
97,119.68 |
|
973,215.43 |
|
1,070,335.11 |
|
(141,315.84 |
) |
1982 |
|
30 Years |
|
Gatehouse at Pine Lake |
|
Pembroke Pines, FL |
|
1,896,600.00 |
|
18,060,716.05 |
|
19,957,316.05 |
|
(4,229,804.71 |
) |
1990 |
|
30 Years |
|
Gatehouse on the Green |
|
Plantation, FL |
|
2,228,200.00 |
|
21,275,637.06 |
|
23,503,837.06 |
|
(5,006,617.85 |
) |
1990 |
|
30 Years |
|
Gates at Carlson Center |
|
Minnetonka, MN |
|
4,355,200.00 |
|
27,857,005.98 |
|
32,212,205.98 |
|
(4,661,523.54 |
) |
1989 |
|
30 Years |
|
Gates of Redmond |
|
Redmond, WA |
|
2,306,100.00 |
|
12,625,959.27 |
|
14,932,059.27 |
|
(2,566,924.52 |
) |
1979 |
|
30 Years |
|
Gateway Villas |
|
Scottsdale, AZ |
|
1,431,048.00 |
|
15,235,512.47 |
|
16,666,560.47 |
|
(2,782,752.78 |
) |
1995 |
|
30 Years |
|
Geary Court Yard |
|
San Francisco, CA |
|
1,722,400.00 |
|
16,149,637.60 |
|
17,872,037.60 |
|
(2,989,731.36 |
) |
1990 |
|
30 Years |
|
Georgian Woods Combined (REIT) |
|
Wheaton, MD |
|
5,038,400.00 |
|
32,202,423.56 |
|
37,240,823.56 |
|
(8,769,466.74 |
) |
1967 |
|
30 Years |
|
Glastonbury Center |
|
Glastonbury, CT |
|
852,606.10 |
|
5,999,959.96 |
|
6,852,566.06 |
|
(488,619.13 |
) |
1962 |
|
30 Years |
|
Glen Arm Manor |
|
Albany, GA |
|
166,498.48 |
|
1,584,646.91 |
|
1,751,145.39 |
|
(207,543.74 |
) |
1986 |
|
30 Years |
|
Glen Eagle |
|
Greenville, SC |
|
835,900.00 |
|
7,869,938.95 |
|
8,705,838.95 |
|
(1,624,658.17 |
) |
1990 |
|
30 Years |
|
Glen Grove |
|
Wellesley, MA |
|
1,344,601.04 |
|
9,098,187.76 |
|
10,442,788.80 |
|
(714,185.10 |
) |
1979 |
|
30 Years |
|
Glen Meadow |
|
Franklin, MA |
|
2,339,330.34 |
|
16,627,231.74 |
|
18,966,562.08 |
|
(1,425,767.37 |
) |
1971 |
|
30 Years |
|
GlenGarry Club |
|
Bloomingdale, IL |
|
3,129,700.00 |
|
16,954,242.37 |
|
20,083,942.37 |
|
(3,218,038.67 |
) |
1989 |
|
30 Years |
|
Glenlake |
|
Glendale Heights. IL |
|
5,041,700.00 |
|
20,169,344.85 |
|
25,211,044.85 |
|
(3,871,184.20 |
) |
1988 |
|
30 Years |
|
Glenwood Village |
|
Macon, GA |
|
167,778.79 |
|
1,665,879.75 |
|
1,833,658.54 |
|
(210,159.83 |
) |
1986 |
|
30 Years |
|
Gosnold Grove |
|
East Falmouth, MA |
|
124,295.62 |
|
907,440.38 |
|
1,031,736.00 |
|
(83,382.84 |
) |
1978 |
|
30 Years |
|
Governors Pointe |
|
Roswell, GA |
|
3,746,600.00 |
|
26,344,075.89 |
|
30,090,675.89 |
|
(5,479,414.18 |
) |
1982-1986 |
|
30 Years |
|
Gramercy Park |
|
Houston, TX |
|
3,957,000.00 |
|
22,191,871.86 |
|
26,148,871.86 |
|
(620,822.93 |
) |
1998 |
|
30 Years |
|
S - 4
Description |
|
|
|
Initial Cost to |
|
Cost Capitalized |
|
||||||
Apartment Name |
|
Location |
|
Encumbrances |
|
Land |
|
Building & |
|
Land |
|
Building & |
|
Granada Highlands |
|
Malden, MA(G) |
|
|
|
28,210,000.00 |
|
99,944,576.46 |
|
|
|
4,083,391.57 |
|
Grand Reserve |
|
Woodbury, MN |
|
|
|
4,728,000.00 |
|
49,541,641.99 |
|
|
|
251,353.46 |
|
Grandview I & II |
|
Las Vegas, NV |
|
|
|
2,333,300.00 |
|
15,527,831.02 |
|
|
|
1,542,204.68 |
|
Greenbriar (AL) |
|
Montgomery, AL(T) |
|
1,674,630.50 |
|
94,355.62 |
|
2,051,619.25 |
|
|
|
133,053.67 |
|
Greenbriar Glen |
|
Altlanta, GA |
|
1,457,966.40 |
|
227,701.24 |
|
2,006,246.10 |
|
|
|
77,607.16 |
|
Greenfield Village |
|
Rocky Hill , CT |
|
|
|
911,534.03 |
|
6,093,418.42 |
|
|
|
80,399.19 |
|
Greengate (FL) |
|
W. Palm Beach, FL |
|
2,607,032.18 |
|
2,500,000.00 |
|
1,615,858.84 |
|
|
|
198,120.02 |
|
Greenglen (Day) |
|
Dayton, OH |
|
|
|
204,289.28 |
|
1,800,172.18 |
|
|
|
169,968.66 |
|
Greenglen II (Tol) |
|
Toledo, OH |
|
|
|
162,263.62 |
|
1,429,719.33 |
|
|
|
72,625.75 |
|
Greenhaven |
|
Union City, CA |
|
10,975,000.00 |
|
7,507,000.00 |
|
15,210,398.75 |
|
|
|
914,583.82 |
|
Greenhouse - Frey Road |
|
Kennesaw, GA |
|
|
(M) |
2,467,200.00 |
|
22,187,443.25 |
|
|
|
2,561,509.24 |
|
Greenhouse - Holcomb Bridge |
|
Alpharetta, GA |
|
|
(M) |
2,143,300.00 |
|
19,291,427.17 |
|
|
|
2,484,583.36 |
|
Greenhouse - Roswell |
|
Roswell, GA |
|
|
(M) |
1,220,000.00 |
|
10,974,727.39 |
|
|
|
1,596,829.74 |
|
Greentree 1 |
|
Glen Burnie, MD |
|
11,101,419.84 |
|
3,912,968.00 |
|
11,784,020.85 |
|
|
|
1,247,306.57 |
|
Greentree 2 |
|
Glen Burnie, MD |
|
|
|
2,700,000.00 |
|
8,246,736.65 |
|
|
|
667,123.44 |
|
Greentree 3 |
|
Glen Burnie, MD |
|
|
|
2,380,443.00 |
|
7,270,294.04 |
|
|
|
525,049.86 |
|
Greentree I (GA) (REIT) |
|
Thomasville, GA |
|
658,821.21 |
|
84,750.00 |
|
762,659.20 |
|
|
|
43,530.98 |
|
Greentree II (GA) (REIT) |
|
Thomasville, GA |
|
495,895.84 |
|
81,000.00 |
|
729,283.17 |
|
|
|
45,030.62 |
|
Greenwood Village |
|
Tempe, AZ |
|
|
|
2,118,781.00 |
|
17,274,215.96 |
|
|
|
1,004,654.49 |
|
Grey Eagle |
|
Taylors, SC |
|
|
|
727,600.00 |
|
6,547,650.42 |
|
|
|
238,937.51 |
|
Greystone |
|
Atlanta, GA |
|
|
|
2,252,000.00 |
|
5,204,900.59 |
|
|
|
1,568,316.95 |
|
Gwinnett Crossing |
|
Duluth, GA |
|
|
|
2,632,000.00 |
|
32,016,495.96 |
|
|
|
1,761,687.24 |
|
Hall Place |
|
Quincy, MA |
|
|
|
3,150,800.00 |
|
5,121,949.51 |
|
|
|
274,855.88 |
|
Hammocks Place |
|
Miami, FL |
|
|
(L) |
319,180.00 |
|
12,513,466.73 |
|
|
|
1,241,561.83 |
|
Hampshire II |
|
Elyria, OH |
|
825,568.17 |
|
126,231.36 |
|
1,112,035.85 |
|
|
|
76,965.28 |
|
Hamptons |
|
Puyallup, WA |
|
|
|
1,119,200.00 |
|
10,075,844.29 |
|
|
|
538,188.51 |
|
Harbinwood |
|
Norcross, GA |
|
|
|
236,760.99 |
|
2,086,122.35 |
|
|
|
174,672.23 |
|
Harbor Pointe |
|
Milwaukee, WI |
|
12,000,000.00 |
|
2,979,800.00 |
|
22,096,545.77 |
|
|
|
2,332,392.77 |
|
Harborview |
|
Rancho Palos Verdes, CA |
|
|
|
6,402,500.00 |
|
12,627,346.89 |
|
|
|
646,119.89 |
|
Harbour Town |
|
Boca Raton, FL |
|
|
|
11,760,000.00 |
|
20,190,252.11 |
|
|
|
2,377,097.51 |
|
Harrison Park |
|
Tucson, AZ |
|
|
|
1,265,094.00 |
|
16,342,321.80 |
|
|
|
600,309.91 |
|
Hartwick |
|
Tipton, IN |
|
106,072.00 |
|
123,790.52 |
|
1,090,729.42 |
|
|
|
84,159.84 |
|
Harvest Grove I |
|
Gahanna, OH |
|
1,564,099.40 |
|
170,334.08 |
|
1,500,231.87 |
|
|
|
180,128.58 |
|
Harvest Grove II |
|
Gahanna, OH |
|
|
|
148,791.56 |
|
1,310,817.80 |
|
|
|
62,628.09 |
|
Hatcherway |
|
Waycross, GA |
|
711,447.97 |
|
96,885.44 |
|
853,716.34 |
|
|
|
181,863.88 |
|
Hathaway |
|
Long Beach, CA |
|
|
|
2,512,500.00 |
|
22,611,911.55 |
|
|
|
1,511,764.08 |
|
Hayfield Park |
|
Burlington, KY |
|
1,534,250.00 |
|
261,456.81 |
|
2,303,394.44 |
|
|
|
168,846.08 |
|
Haywood Pointe |
|
Greenville, SC |
|
|
|
480,000.00 |
|
9,163,270.88 |
|
|
|
479,642.40 |
|
Hearthstone |
|
San Antonio, TX |
|
|
|
1,035,900.00 |
|
3,525,388.03 |
|
|
|
1,307,393.30 |
|
Heathmoore (Eva) |
|
Evansville, IN |
|
1,091,492.02 |
|
162,374.53 |
|
1,430,746.53 |
|
|
|
170,996.23 |
|
Heathmoore (KY) |
|
Louisville, KY |
|
|
|
156,839.84 |
|
1,381,729.91 |
|
|
|
156,318.47 |
|
Heathmoore (MI) |
|
Clinton Twp., MI |
|
1,647,464.38 |
|
227,105.01 |
|
2,001,242.63 |
|
|
|
136,372.38 |
|
Heathmoore I (IN) |
|
Indianapolis, IN |
|
1,183,802.53 |
|
144,556.70 |
|
1,273,702.04 |
|
|
|
158,855.59 |
|
Heathmoore I (MI) |
|
Canton, MI |
|
1,521,755.00 |
|
232,063.87 |
|
2,044,226.60 |
|
|
|
162,026.67 |
|
Heathmoore II (MI) |
|
Canton, MI |
|
|
|
170,432.57 |
|
1,501,696.63 |
|
|
|
91,630.65 |
|
Heritage Green |
|
Sturbridge, MA |
|
3,461,827.83 |
|
835,313.22 |
|
5,583,897.92 |
|
|
|
144,013.11 |
|
Heritage, The |
|
Phoenix, AZ |
|
|
|
1,211,205.00 |
|
13,136,903.36 |
|
|
|
365,850.25 |
|
Heron Cove |
|
Coral Springs, FL |
|
|
|
823,000.00 |
|
8,114,761.58 |
|
|
|
951,612.87 |
|
Heron Pointe |
|
Boynton Beach, FL |
|
|
|
1,546,700.00 |
|
7,774,676.05 |
|
|
|
744,018.59 |
|
Heron Pointe (Atl) |
|
Atlantic Beach, FL |
|
1,566,550.00 |
|
214,332.10 |
|
1,888,814.41 |
|
|
|
241,582.35 |
|
Heron Run |
|
Plantation, FL |
|
|
|
917,800.00 |
|
9,006,476.14 |
|
|
|
1,036,486.14 |
|
Heronwood (REIT) |
|
Ft. Myers, FL |
|
1,202,904.41 |
|
146,100.00 |
|
1,315,210.70 |
|
|
|
57,506.67 |
|
Hessian Hills |
|
Charlottesville, VA(T) |
|
5,146,365.30 |
|
181,229.43 |
|
5,024,414.55 |
|
|
|
265,242.36 |
|
Hickory Creek |
|
Richmond, VA |
|
|
|
1,323,000.00 |
|
18,520,609.01 |
|
|
|
644,449.61 |
|
Hickory Mill |
|
Hillard, OH |
|
|
|
161,714.41 |
|
1,424,682.19 |
|
|
|
145,881.17 |
|
Hickory Mill I |
|
Hurricane, WV |
|
899,595.36 |
|
129,186.80 |
|
1,138,301.52 |
|
|
|
79,827.05 |
|
Hickory Place |
|
Gainesville, FL |
|
1,288,185.25 |
|
192,453.32 |
|
1,695,454.44 |
|
|
|
203,987.89 |
|
Hickory Ridge |
|
Greenville, SC |
|
|
|
288,200.00 |
|
2,591,929.81 |
|
|
|
380,093.63 |
|
Hidden Acres |
|
Sarasota, FL |
|
1,601,965.00 |
|
253,138.81 |
|
2,230,578.76 |
|
|
|
151,166.40 |
|
Hidden Lake |
|
Sacramento, CA |
|
15,165,000.00 |
|
1,715,000.00 |
|
11,776,407.80 |
|
|
|
185,613.75 |
|
Hidden Lakes |
|
Haltom City, TX |
|
|
|
1,872,000.00 |
|
20,242,108.80 |
|
|
|
656,552.40 |
|
Hidden Oaks |
|
Cary, NC |
|
|
|
1,178,600.00 |
|
10,614,135.38 |
|
|
|
1,103,827.92 |
|
Hidden Palms |
|
Tampa, FL |
|
|
|
2,049,600.00 |
|
6,345,884.76 |
|
|
|
1,026,662.10 |
|
Hidden Pines |
|
Casselberry, FL |
|
19,561.52 |
|
176,307.96 |
|
1,553,565.25 |
|
|
|
235,502.15 |
|
Hidden Valley Club |
|
Ann Arbor, MI |
|
|
|
915,000.00 |
|
6,667,098.00 |
|
|
|
2,833,997.62 |
|
High Meadow |
|
Ellington, CT |
|
4,220,474.15 |
|
583,678.94 |
|
3,901,774.26 |
|
|
|
126,849.72 |
|
High Points |
|
New Port Richey, FL |
|
|
|
222,307.63 |
|
1,958,772.47 |
|
|
|
282,271.62 |
|
High River |
|
Tuscaloosa, AL(T) |
|
3,553,180.17 |
|
208,107.70 |
|
3,663,221.04 |
|
|
|
410,682.35 |
|
Highland Creste |
|
Kent, WA |
|
|
|
935,200.00 |
|
8,415,391.11 |
|
|
|
751,649.09 |
|
Highland Glen |
|
Westwood, MA |
|
|
|
2,832,603.49 |
|
17,010,687.92 |
|
|
|
112,008.35 |
|
Highland Point |
|
Aurora, CO |
|
|
(Q) |
1,631,900.00 |
|
14,684,438.62 |
|
|
|
1,011,998.88 |
|
Highline Oaks |
|
Denver, CO |
|
|
(M) |
1,057,400.00 |
|
9,340,248.56 |
|
|
|
956,003.20 |
|
Hillcrest Villas |
|
Crestview, FL |
|
942,590.33 |
|
141,603.03 |
|
1,247,677.02 |
|
|
|
146,266.81 |
|
Hillside Manor |
|
Americus, GA |
|
|
|
102,632.19 |
|
904,111.39 |
|
|
|
213,350.07 |
|
Hillside Trace |
|
Dade City, FL |
|
1,004,497.41 |
|
138,888.03 |
|
1,223,754.94 |
|
|
|
157,963.50 |
|
Holly Ridge |
|
Pembroke Park, FL |
|
|
|
295,595.67 |
|
2,603,985.01 |
|
|
|
301,342.71 |
|
Holly Sands I |
|
Ft. Walton Bch.,FL |
|
|
|
190,942.32 |
|
1,682,524.45 |
|
|
|
216,013.13 |
|
Holly Sands II |
|
Ft. Walton Bch., FL |
|
1,009,375.00 |
|
124,577.52 |
|
1,098,074.21 |
|
|
|
132,341.66 |
|
Horizon Place |
|
Tampa, FL |
|
12,280,175.29 |
|
2,128,000.00 |
|
12,086,936.72 |
|
|
|
710,629.33 |
|
Hunt Club |
|
Charlotte, NC |
|
|
|
1,090,000.00 |
|
17,992,887.39 |
|
|
|
523,705.81 |
|
Hunters Green |
|
Fort Worth, TX |
|
|
|
524,300.00 |
|
3,653,480.73 |
|
|
|
1,068,318.41 |
|
Hunters Ridge |
|
St. Louis, MO |
|
11,055,000.00 |
|
994,500.00 |
|
8,913,996.59 |
|
|
|
1,133,917.19 |
|
Huntington Park |
|
Everett, WA |
|
|
|
1,597,500.00 |
|
14,367,863.91 |
|
|
|
1,232,901.67 |
|
Independence Village |
|
Reynoldsbury, OH |
|
|
|
226,987.89 |
|
2,000,010.69 |
|
|
|
238,811.37 |
|
Indian Bend |
|
Scottsdale, AZ |
|
|
|
1,075,700.00 |
|
9,675,133.10 |
|
|
|
1,640,179.85 |
|
Description |
|
Gross Amount Carried |
|
|
|
|
|
|
|
Life Used to |
|
||||
Apartment Name |
|
Location |
|
Land |
|
Building & |
|
Total(B) |
|
Accumulated |
|
Date of |
|
|
|
Granada Highlands |
|
Malden, MA(G) |
|
28,210,000.00 |
|
104,027,968.03 |
|
132,237,968.03 |
|
(11,868,269.06 |
) |
1972 |
|
30 Years |
|
Grand Reserve |
|
Woodbury, MN |
|
4,728,000.00 |
|
49,792,995.45 |
|
54,520,995.45 |
|
(3,347,649.75 |
) |
2000 |
|
30 Years |
|
Grandview I & II |
|
Las Vegas, NV |
|
2,333,300.00 |
|
17,070,035.70 |
|
19,403,335.70 |
|
(2,998,040.47 |
) |
1980 |
|
30 Years |
|
Greenbriar (AL) |
|
Montgomery, AL(T) |
|
94,355.62 |
|
2,184,672.92 |
|
2,279,028.54 |
|
(290,927.76 |
) |
1979 |
|
30 Years |
|
Greenbriar Glen |
|
Altlanta, GA |
|
227,701.24 |
|
2,083,853.26 |
|
2,311,554.50 |
|
(252,562.80 |
) |
1988 |
|
30 Years |
|
Greenfield Village |
|
Rocky Hill , CT |
|
911,534.03 |
|
6,173,817.61 |
|
7,085,351.64 |
|
(511,222.48 |
) |
1965 |
|
30 Years |
|
Greengate (FL) |
|
W. Palm Beach, FL |
|
2,500,000.00 |
|
1,813,978.86 |
|
4,313,978.86 |
|
(192,295.59 |
) |
1987 |
|
30 Years |
|
Greenglen (Day) |
|
Dayton, OH |
|
204,289.28 |
|
1,970,140.84 |
|
2,174,430.12 |
|
(251,941.67 |
) |
1983 |
|
30 Years |
|
Greenglen II (Tol) |
|
Toledo, OH |
|
162,263.62 |
|
1,502,345.08 |
|
1,664,608.70 |
|
(185,332.01 |
) |
1982 |
|
30 Years |
|
Greenhaven |
|
Union City, CA |
|
7,507,000.00 |
|
16,124,982.57 |
|
23,631,982.57 |
|
(2,695,704.80 |
) |
1983 |
|
30 Years |
|
Greenhouse - Frey Road |
|
Kennesaw, GA |
|
2,467,200.00 |
|
24,748,952.49 |
|
27,216,152.49 |
|
(8,010,871.54 |
) |
1985 |
|
30 Years |
|
Greenhouse - Holcomb Bridge |
|
Alpharetta, GA |
|
2,143,300.00 |
|
21,776,010.53 |
|
23,919,310.53 |
|
(7,125,888.53 |
) |
1985 |
|
30 Years |
|
Greenhouse - Roswell |
|
Roswell, GA |
|
1,220,000.00 |
|
12,571,557.13 |
|
13,791,557.13 |
|
(4,163,343.37 |
) |
1985 |
|
30 Years |
|
Greentree 1 |
|
Glen Burnie, MD |
|
3,912,968.00 |
|
13,031,327.42 |
|
16,944,295.42 |
|
(1,974,773.83 |
) |
1973 |
|
30 Years |
|
Greentree 2 |
|
Glen Burnie, MD |
|
2,700,000.00 |
|
8,913,860.09 |
|
11,613,860.09 |
|
(1,258,263.63 |
) |
1973 |
|
30 Years |
|
Greentree 3 |
|
Glen Burnie, MD |
|
2,380,443.00 |
|
7,795,343.90 |
|
10,175,786.90 |
|
(1,119,577.69 |
) |
1973 |
|
30 Years |
|
Greentree I (GA) (REIT) |
|
Thomasville, GA |
|
84,750.00 |
|
806,190.18 |
|
890,940.18 |
|
(65,259.16 |
) |
1983 |
|
30 Years |
|
Greentree II (GA) (REIT) |
|
Thomasville, GA |
|
81,000.00 |
|
774,313.79 |
|
855,313.79 |
|
(60,430.40 |
) |
1984 |
|
30 Years |
|
Greenwood Village |
|
Tempe, AZ |
|
2,118,781.00 |
|
18,278,870.45 |
|
20,397,651.45 |
|
(3,603,716.18 |
) |
1984 |
|
30 Years |
|
Grey Eagle |
|
Taylors, SC |
|
727,600.00 |
|
6,786,587.93 |
|
7,514,187.93 |
|
(1,393,968.50 |
) |
1991 |
|
30 Years |
|
Greystone |
|
Atlanta, GA |
|
2,252,000.00 |
|
6,773,217.54 |
|
9,025,217.54 |
|
(1,487,538.55 |
) |
1960 |
|
30 Years |
|
Gwinnett Crossing |
|
Duluth, GA |
|
2,632,000.00 |
|
33,778,183.20 |
|
36,410,183.20 |
|
(5,453,307.06 |
) |
1989/90 |
|
30 Years |
|
Hall Place |
|
Quincy, MA |
|
3,150,800.00 |
|
5,396,805.39 |
|
8,547,605.39 |
|
(841,589.88 |
) |
1998 |
|
30 Years |
|
Hammocks Place |
|
Miami, FL |
|
319,180.00 |
|
13,755,028.56 |
|
14,074,208.56 |
|
(4,764,098.16 |
) |
1986 |
|
30 Years |
|
Hampshire II |
|
Elyria, OH |
|
126,231.36 |
|
1,189,001.13 |
|
1,315,232.49 |
|
(150,933.44 |
) |
1981 |
|
30 Years |
|
Hamptons |
|
Puyallup, WA |
|
1,119,200.00 |
|
10,614,032.80 |
|
11,733,232.80 |
|
(2,348,788.43 |
) |
1991 |
|
30 Years |
|
Harbinwood |
|
Norcross, GA |
|
236,760.99 |
|
2,260,794.58 |
|
2,497,555.57 |
|
(285,113.66 |
) |
1985 |
|
30 Years |
|
Harbor Pointe |
|
Milwaukee, WI |
|
2,979,800.00 |
|
24,428,938.54 |
|
27,408,738.54 |
|
(4,947,016.93 |
) |
1970/1990 |
|
30 Years |
|
Harborview |
|
Rancho Palos Verdes, CA |
|
6,402,500.00 |
|
13,273,466.78 |
|
19,675,966.78 |
|
(2,866,757.20 |
) |
1985 |
|
30 Years |
|
Harbour Town |
|
Boca Raton, FL |
|
11,760,000.00 |
|
22,567,349.62 |
|
34,327,349.62 |
|
(2,204,145.42 |
) |
1985 |
|
30 Years |
|
Harrison Park |
|
Tucson, AZ |
|
1,265,094.00 |
|
16,942,631.71 |
|
18,207,725.71 |
|
(3,308,380.60 |
) |
1985 |
|
30 Years |
|
Hartwick |
|
Tipton, IN |
|
123,790.52 |
|
1,174,889.26 |
|
1,298,679.78 |
|
(156,182.48 |
) |
1982 |
|
30 Years |
|
Harvest Grove I |
|
Gahanna, OH |
|
170,334.08 |
|
1,680,360.45 |
|
1,850,694.53 |
|
(224,748.78 |
) |
1986 |
|
30 Years |
|
Harvest Grove II |
|
Gahanna, OH |
|
148,791.56 |
|
1,373,445.89 |
|
1,522,237.45 |
|
(170,510.07 |
) |
1987 |
|
30 Years |
|
Hatcherway |
|
Waycross, GA |
|
96,885.44 |
|
1,035,580.22 |
|
1,132,465.66 |
|
(152,276.50 |
) |
1986 |
|
30 Years |
|
Hathaway |
|
Long Beach, CA |
|
2,512,500.00 |
|
24,123,675.63 |
|
26,636,175.63 |
|
(6,569,721.47 |
) |
1987 |
|
30 Years |
|
Hayfield Park |
|
Burlington, KY |
|
261,456.81 |
|
2,472,240.52 |
|
2,733,697.33 |
|
(309,151.09 |
) |
1986 |
|
30 Years |
|
Haywood Pointe |
|
Greenville, SC |
|
480,000.00 |
|
9,642,913.28 |
|
10,122,913.28 |
|
(1,581,468.72 |
) |
1985 |
|
30 Years |
|
Hearthstone |
|
San Antonio, TX |
|
1,035,900.00 |
|
4,832,781.33 |
|
5,868,681.33 |
|
(1,995,589.24 |
) |
1982 |
|
30 Years |
|
Heathmoore (Eva) |
|
Evansville, IN |
|
162,374.53 |
|
1,601,742.76 |
|
1,764,117.29 |
|
(206,324.97 |
) |
1984 |
|
30 Years |
|
Heathmoore (KY) |
|
Louisville, KY |
|
156,839.84 |
|
1,538,048.38 |
|
1,694,888.22 |
|
(191,050.99 |
) |
1983 |
|
30 Years |
|
Heathmoore (MI) |
|
Clinton Twp., MI |
|
227,105.01 |
|
2,137,615.01 |
|
2,364,720.02 |
|
(277,879.89 |
) |
1983 |
|
30 Years |
|
Heathmoore I (IN) |
|
Indianapolis, IN |
|
144,556.70 |
|
1,432,557.63 |
|
1,577,114.33 |
|
(195,153.57 |
) |
1983 |
|
30 Years |
|
Heathmoore I (MI) |
|
Canton, MI |
|
232,063.87 |
|
2,206,253.27 |
|
2,438,317.14 |
|
(278,027.70 |
) |
1986 |
|
30 Years |
|
Heathmoore II (MI) |
|
Canton, MI |
|
170,432.57 |
|
1,593,327.28 |
|
1,763,759.85 |
|
(200,585.52 |
) |
1986 |
|
30 Years |
|
Heritage Green |
|
Sturbridge, MA |
|
835,313.22 |
|
5,727,911.03 |
|
6,563,224.25 |
|
(466,728.53 |
) |
1974 |
|
30 Years |
|
Heritage, The |
|
Phoenix, AZ |
|
1,211,205.00 |
|
13,502,753.61 |
|
14,713,958.61 |
|
(2,512,706.02 |
) |
1995 |
|
30 Years |
|
Heron Cove |
|
Coral Springs, FL |
|
823,000.00 |
|
9,066,374.45 |
|
9,889,374.45 |
|
(2,969,377.22 |
) |
1987 |
|
30 Years |
|
Heron Pointe |
|
Boynton Beach, FL |
|
1,546,700.00 |
|
8,518,694.64 |
|
10,065,394.64 |
|
(2,068,604.76 |
) |
1989 |
|
30 Years |
|
Heron Pointe (Atl) |
|
Atlantic Beach, FL |
|
214,332.10 |
|
2,130,396.76 |
|
2,344,728.86 |
|
(300,467.20 |
) |
1986 |
|
30 Years |
|
Heron Run |
|
Plantation, FL |
|
917,800.00 |
|
10,042,962.28 |
|
10,960,762.28 |
|
(3,390,967.63 |
) |
1987 |
|
30 Years |
|
Heronwood (REIT) |
|
Ft. Myers, FL |
|
146,100.00 |
|
1,372,717.37 |
|
1,518,817.37 |
|
(103,583.27 |
) |
1982 |
|
30 Years |
|
Hessian Hills |
|
Charlottesville, VA(T) |
|
181,229.43 |
|
5,289,656.91 |
|
5,470,886.34 |
|
(664,177.73 |
) |
1966 |
|
30 Years |
|
Hickory Creek |
|
Richmond, VA |
|
1,323,000.00 |
|
19,165,058.62 |
|
20,488,058.62 |
|
(3,094,613.36 |
) |
1984 |
|
30 Years |
|
Hickory Mill |
|
Hillard, OH |
|
161,714.41 |
|
1,570,563.36 |
|
1,732,277.77 |
|
(211,931.17 |
) |
1980 |
|
30 Years |
|
Hickory Mill I |
|
Hurricane, WV |
|
129,186.80 |
|
1,218,128.57 |
|
1,347,315.37 |
|
(155,587.45 |
) |
1983 |
|
30 Years |
|
Hickory Place |
|
Gainesville, FL |
|
192,453.32 |
|
1,899,442.33 |
|
2,091,895.65 |
|
(256,095.80 |
) |
1983 |
|
30 Years |
|
Hickory Ridge |
|
Greenville, SC |
|
288,200.00 |
|
2,972,023.44 |
|
3,260,223.44 |
|
(679,497.02 |
) |
1968 |
|
30 Years |
|
Hidden Acres |
|
Sarasota, FL |
|
253,138.81 |
|
2,381,745.16 |
|
2,634,883.97 |
|
(308,439.64 |
) |
1987 |
|
30 Years |
|
Hidden Lake |
|
Sacramento, CA |
|
1,715,000.00 |
|
11,962,021.55 |
|
13,677,021.55 |
|
(798,564.62 |
) |
1985 |
|
30 Years |
|
Hidden Lakes |
|
Haltom City, TX |
|
1,872,000.00 |
|
20,898,661.20 |
|
22,770,661.20 |
|
(3,235,445.06 |
) |
1996 |
|
30 Years |
|
Hidden Oaks |
|
Cary, NC |
|
1,178,600.00 |
|
11,717,963.30 |
|
12,896,563.30 |
|
(2,577,083.61 |
) |
1988 |
|
30 Years |
|
Hidden Palms |
|
Tampa, FL |
|
2,049,600.00 |
|
7,372,546.86 |
|
9,422,146.86 |
|
(1,758,782.78 |
) |
1986 |
|
30 Years |
|
Hidden Pines |
|
Casselberry, FL |
|
176,307.96 |
|
1,789,067.40 |
|
1,965,375.36 |
|
(243,148.02 |
) |
1981 |
|
30 Years |
|
Hidden Valley Club |
|
Ann Arbor, MI |
|
915,000.00 |
|
9,501,095.62 |
|
10,416,095.62 |
|
(6,463,047.97 |
) |
1973 |
|
30 Years |
|
High Meadow |
|
Ellington, CT |
|
583,678.94 |
|
4,028,623.98 |
|
4,612,302.92 |
|
(331,900.89 |
) |
1975 |
|
30 Years |
|
High Points |
|
New Port Richey, FL |
|
222,307.63 |
|
2,241,044.09 |
|
2,463,351.72 |
|
(310,063.58 |
) |
1986 |
|
30 Years |
|
High River |
|
Tuscaloosa, AL(T) |
|
208,107.70 |
|
4,073,903.39 |
|
4,282,011.09 |
|
(537,010.01 |
) |
1978 |
|
30 Years |
|
Highland Creste |
|
Kent, WA |
|
935,200.00 |
|
9,167,040.20 |
|
10,102,240.20 |
|
(2,148,123.39 |
) |
1989 |
|
30 Years |
|
Highland Glen |
|
Westwood, MA |
|
2,832,603.49 |
|
17,122,696.27 |
|
19,955,299.76 |
|
(1,221,711.02 |
) |
1979 |
|
30 Years |
|
Highland Point |
|
Aurora, CO |
|
1,631,900.00 |
|
15,696,437.50 |
|
17,328,337.50 |
|
(3,374,406.07 |
) |
1984 |
|
30 Years |
|
Highline Oaks |
|
Denver, CO |
|
1,057,400.00 |
|
10,296,251.76 |
|
11,353,651.76 |
|
(2,381,812.73 |
) |
1986 |
|
30 Years |
|
Hillcrest Villas |
|
Crestview, FL |
|
141,603.03 |
|
1,393,943.83 |
|
1,535,546.86 |
|
(182,546.12 |
) |
1985 |
|
30 Years |
|
Hillside Manor |
|
Americus, GA |
|
102,632.19 |
|
1,117,461.46 |
|
1,220,093.65 |
|
(156,365.87 |
) |
1985 |
|
30 Years |
|
Hillside Trace |
|
Dade City, FL |
|
138,888.03 |
|
1,381,718.44 |
|
1,520,606.47 |
|
(183,828.80 |
) |
1987 |
|
30 Years |
|
Holly Ridge |
|
Pembroke Park, FL |
|
295,595.67 |
|
2,905,327.72 |
|
3,200,923.39 |
|
(365,803.08 |
) |
1986 |
|
30 Years |
|
Holly Sands I |
|
Ft. Walton Bch.,FL |
|
190,942.32 |
|
1,898,537.58 |
|
2,089,479.90 |
|
(257,823.46 |
) |
1985 |
|
30 Years |
|
Holly Sands II |
|
Ft. Walton Bch., FL |
|
124,577.52 |
|
1,230,415.87 |
|
1,354,993.39 |
|
(164,407.21 |
) |
1986 |
|
30 Years |
|
Horizon Place |
|
Tampa, FL |
|
2,128,000.00 |
|
12,797,566.05 |
|
14,925,566.05 |
|
(2,161,797.32 |
) |
1985 |
|
30 Years |
|
Hunt Club |
|
Charlotte, NC |
|
1,090,000.00 |
|
18,516,593.20 |
|
19,606,593.20 |
|
(2,928,830.38 |
) |
1990 |
|
30 Years |
|
Hunters Green |
|
Fort Worth, TX |
|
524,300.00 |
|
4,721,799.14 |
|
5,246,099.14 |
|
(1,929,044.53 |
) |
1981 |
|
30 Years |
|
Hunters Ridge |
|
St. Louis, MO |
|
994,500.00 |
|
10,047,913.78 |
|
11,042,413.78 |
|
(2,315,511.68 |
) |
1986-1987 |
|
30 Years |
|
Huntington Park |
|
Everett, WA |
|
1,597,500.00 |
|
15,600,765.58 |
|
17,198,265.58 |
|
(5,291,404.01 |
) |
1991 |
|
30 Years |
|
Independence Village |
|
Reynoldsbury, OH |
|
226,987.89 |
|
2,238,822.06 |
|
2,465,809.95 |
|
(301,366.24 |
) |
1978 |
|
30 Years |
|
Indian Bend |
|
Scottsdale, AZ |
|
1,075,700.00 |
|
11,315,312.95 |
|
12,391,012.95 |
|
(4,089,271.00 |
) |
1973 |
|
30 Years |
|
S - 5
Description |
|
|
|
Initial Cost to |
|
Cost Capitalized |
|
||||||
Apartment Name |
|
Location |
|
Encumbrances |
|
Land |
|
Building & |
|
Land |
|
Building & |
|
Indian Lake I |
|
Morrow, GA |
|
|
|
839,668.51 |
|
7,398,394.66 |
|
|
|
295,234.63 |
|
Indian Ridge I (REIT) |
|
Tallahassee, FL |
|
892,606.41 |
|
135,500.00 |
|
1,218,597.92 |
|
|
|
67,312.23 |
|
Indian Ridge II (REIT) |
|
Tallahassee, FL |
|
540,838.86 |
|
94,300.00 |
|
849,191.77 |
|
|
|
34,805.00 |
|
Indian Tree |
|
Arvada, CO |
|
|
|
881,225.00 |
|
4,552,814.73 |
|
|
|
1,331,134.57 |
|
Indigo Springs |
|
Kent, WA |
|
7,143,674.85 |
|
1,270,500.00 |
|
11,446,901.75 |
|
|
|
1,467,874.94 |
|
Iris Glen |
|
Conyers, GA |
|
1,717,580.08 |
|
270,458.00 |
|
2,383,029.71 |
|
|
|
108,658.65 |
|
Ironwood at the Ranch |
|
Wesminster, CO |
|
|
|
1,493,300.00 |
|
13,439,304.62 |
|
|
|
907,909.62 |
|
Isle at Arrowhead Ranch |
|
Glendale, AZ |
|
|
|
1,650,237.00 |
|
19,593,123.35 |
|
|
|
303,857.33 |
|
Isles at Sawgrass |
|
Sunrise, FL |
|
|
|
7,360,000.00 |
|
18,750,692.72 |
|
|
|
148,508.54 |
|
Ivy Place |
|
Atlanta, GA |
|
|
|
802,950.00 |
|
7,228,256.57 |
|
|
|
886,982.71 |
|
Jaclen Towers |
|
Beverly, NJ |
|
2,009,826.43 |
|
437,071.76 |
|
2,921,735.25 |
|
|
|
139,241.26 |
|
James Street Crossing |
|
Kent, WA |
|
16,379,123.00 |
|
2,081,253.61 |
|
18,748,337.37 |
|
|
|
782,573.11 |
|
Jefferson Way I |
|
Orange Park, FL |
|
1,000,621.00 |
|
147,798.72 |
|
1,302,267.82 |
|
|
|
110,330.89 |
|
Junipers at Yarmouth |
|
Yarmouth, ME |
|
|
|
1,355,700.00 |
|
7,860,134.79 |
|
|
|
1,039,880.94 |
|
Jupiter Cove I |
|
Jupiter, FL |
|
1,563,760.42 |
|
233,932.43 |
|
2,060,899.62 |
|
|
|
288,856.04 |
|
Jupiter Cove II |
|
Jupiter, FL |
|
1,534,327.45 |
|
1,220,000.00 |
|
483,833.40 |
|
|
|
205,087.34 |
|
Jupiter Cove III |
|
Jupiter, FL |
|
1,645,173.25 |
|
242,009.98 |
|
2,131,721.71 |
|
|
|
178,139.55 |
|
Kempton Downs |
|
Gresham, OR |
|
|
|
1,217,348.91 |
|
10,943,371.79 |
|
|
|
1,392,890.64 |
|
Ketwood |
|
Kettering, OH |
|
|
|
266,443.18 |
|
2,347,654.75 |
|
|
|
256,761.14 |
|
Keystone |
|
Austin, TX |
|
|
|
498,500.00 |
|
4,487,295.31 |
|
|
|
1,035,484.53 |
|
Kings Colony |
|
Savannah, GA |
|
1,989,806.59 |
|
230,149.18 |
|
2,027,865.07 |
|
|
|
178,995.93 |
|
Kingsport |
|
Alexandria, VA |
|
|
|
1,262,250.00 |
|
12,479,294.10 |
|
|
|
1,778,386.38 |
|
Kirby Place |
|
Houston, TX |
|
|
|
3,621,600.00 |
|
25,896,773.53 |
|
|
|
765,202.13 |
|
La Costa Brava (ORL) |
|
Orlando, FL |
|
|
|
206,626.00 |
|
3,652,534.00 |
|
|
|
4,331,983.33 |
|
La Mariposa |
|
Mesa, AZ |
|
|
|
2,047,539.00 |
|
12,466,128.12 |
|
|
|
779,459.82 |
|
La Mirage |
|
San Diego, CA |
|
|
|
28,895,200.00 |
|
95,567,942.59 |
|
|
|
3,771,021.08 |
|
La Mirage IV |
|
San Diego, CA |
|
|
|
6,000,000.00 |
|
47,433,182.81 |
|
|
|
5,667.74 |
|
La Reserve |
|
Oro Valley, AZ |
|
|
|
3,264,562.00 |
|
4,936,545.77 |
|
|
|
481,251.73 |
|
La Tour Fontaine |
|
Houston, TX |
|
|
|
2,916,000.00 |
|
15,917,178.19 |
|
|
|
611,429.20 |
|
La Ventana |
|
Las Vegas, NV |
|
|
|
1,427,200.00 |
|
12,844,277.03 |
|
|
|
556,567.96 |
|
Ladera |
|
Phoenix, AZ |
|
|
(Q) |
2,978,879.00 |
|
20,640,453.27 |
|
|
|
371,982.31 |
|
Lake Point |
|
Charlotte, NC |
|
|
|
1,058,975.00 |
|
13,587,337.70 |
|
|
|
841,001.29 |
|
Lakes at Vinings |
|
Atlanta, GA |
|
21,506,528.86 |
|
6,498,000.00 |
|
21,832,252.08 |
|
|
|
1,544,057.78 |
|
Lakeshore at Preston |
|
Plano, TX |
|
12,465,350.40 |
|
3,325,800.00 |
|
15,208,347.74 |
|
|
|
600,775.26 |
|
Lakeshore I (GA) |
|
Ft. Oglethorpe, GA |
|
1,202,296.00 |
|
169,374.96 |
|
1,492,377.98 |
|
|
|
210,587.29 |
|
Lakeview |
|
Lodi, CA |
|
7,286,000.00 |
|
950,000.00 |
|
5,368,814.17 |
|
|
|
258,491.25 |
|
Lakeville Resort |
|
Petaluma, CA |
|
|
|
2,736,500.00 |
|
24,610,650.73 |
|
|
|
1,976,474.76 |
|
Lakewood |
|
Tulsa, OK |
|
5,600,000.00 |
|
855,000.00 |
|
6,480,728.80 |
|
|
|
285,966.04 |
|
Lakewood Greens |
|
Dallas, TX |
|
8,004,312.78 |
|
2,019,600.00 |
|
9,026,906.66 |
|
|
|
425,351.90 |
|
Lakewood Oaks |
|
Dallas, TX |
|
|
|
1,631,600.00 |
|
14,686,191.51 |
|
|
|
1,515,523.66 |
|
Landera |
|
San Antonio, TX |
|
|
|
766,300.00 |
|
6,896,811.43 |
|
|
|
849,231.11 |
|
Landings (FL), The |
|
Winterhaven, FL |
|
|
|
130,953.32 |
|
1,153,841.50 |
|
|
|
238,239.26 |
|
Landings at Port Imperial |
|
W. New York, NJ |
|
|
|
27,246,045.14 |
|
37,741,049.53 |
|
|
|
135,393.06 |
|
Lantern Cove |
|
Foster City, CA |
|
36,403,000.00 |
|
6,945,000.00 |
|
21,363,313.03 |
|
|
|
244,387.56 |
|
Larkspur I (Hil) |
|
Hillard, OH |
|
|
|
179,628.06 |
|
1,582,518.99 |
|
|
|
186,757.91 |
|
Larkspur Shores |
|
Hillard, OH |
|
|
|
17,107,300.00 |
|
31,399,237.02 |
|
|
|
3,111,365.42 |
|
Larkspur Woods |
|
Sacramento, CA |
|
|
|
5,802,900.00 |
|
14,576,106.49 |
|
|
|
693,917.59 |
|
Laurel Bay |
|
Ypsilanti, MI |
|
|
|
186,003.87 |
|
1,639,365.78 |
|
|
|
143,204.95 |
|
Laurel Gardens |
|
Coral Springs, FL |
|
|
|
4,800,000.00 |
|
25,942,631.08 |
|
|
|
1,006,708.20 |
|
Laurel Glen |
|
Acworth, GA |
|
1,655,375.00 |
|
289,509.11 |
|
2,550,890.77 |
|
|
|
98,830.36 |
|
Laurel Ridge |
|
Chapel Hill, NC |
|
|
|
182,550.75 |
|
3,206,076.00 |
|
|
|
2,141,463.53 |
|
Legends at Preston |
|
Morrisville, NC |
|
|
|
3,056,000.00 |
|
27,150,720.51 |
|
|
|
78,157.79 |
|
Lexington Farm |
|
Alpharetta, GA |
|
17,765,834.54 |
|
3,521,900.00 |
|
21,449,708.40 |
|
|
|
567,791.49 |
|
Lexington Glen |
|
Atlanta, GA |
|
|
|
5,760,000.00 |
|
40,190,507.44 |
|
|
|
1,286,095.84 |
|
Lexington Park |
|
Orlando, FL |
|
|
|
2,016,000.00 |
|
12,346,725.62 |
|
|
|
931,348.32 |
|
Lincoln Green I |
|
San Antonio, TX |
|
|
|
947,366.00 |
|
5,876,614.69 |
|
|
|
707,074.52 |
|
Lincoln Green II |
|
San Antonio, TX |
|
|
|
1,052,340.00 |
|
5,218,545.96 |
|
|
|
1,313,447.31 |
|
Lincoln Green III |
|
San Antonio, TX |
|
3,510,000.00 |
|
536,010.00 |
|
1,830,435.35 |
|
|
|
493,374.35 |
|
Lincoln Heights |
|
Quincy, MA |
|
|
(R) |
5,928,400.00 |
|
33,595,261.97 |
|
|
|
733,801.78 |
|
Lindendale |
|
Columbus, OH |
|
1,307,606.48 |
|
209,158.53 |
|
1,842,815.57 |
|
|
|
187,784.39 |
|
Link Terrace |
|
Hinesville, GA |
|
|
|
121,838.57 |
|
1,073,580.55 |
|
|
|
103,654.04 |
|
Little Cottonwoods |
|
Tempe, AZ |
|
|
|
3,050,133.00 |
|
26,991,689.47 |
|
|
|
1,072,559.30 |
|
Lodge (OK), The |
|
Tulsa, OK |
|
|
|
313,371.00 |
|
2,750,936.00 |
|
|
|
1,700,027.88 |
|
Lodge (TX), The |
|
San Antonio, TX |
|
|
|
1,363,636.00 |
|
7,464,586.00 |
|
|
|
2,514,033.11 |
|
Lofton Place |
|
Tampa, FL |
|
|
|
2,240,000.00 |
|
16,679,214.01 |
|
|
|
922,891.67 |
|
Longfellow Glen |
|
Sudbury, MA |
|
4,670,731.08 |
|
1,094,273.45 |
|
7,314,994.04 |
|
|
|
455,743.59 |
|
Longfellow Place |
|
Boston, MA(G) |
|
|
|
53,164,160.00 |
|
183,940,618.58 |
|
|
|
13,405,928.82 |
|
Longwood |
|
Decatur, GA |
|
|
|
1,454,048.00 |
|
13,087,837.00 |
|
|
|
787,969.27 |
|
Longwood (KY) |
|
Lexington,KY |
|
|
|
146,309.02 |
|
1,289,041.95 |
|
|
|
154,629.83 |
|
Loomis Manor |
|
West Hartford, CT |
|
|
(P) |
422,350.36 |
|
2,823,325.73 |
|
|
|
168,155.75 |
|
Madison at Cedar Springs |
|
Dallas, TX |
|
|
(R) |
2,470,000.00 |
|
33,194,620.41 |
|
|
|
471,876.22 |
|
Madison at Chase Oaks |
|
Plano, TX |
|
|
|
3,055,000.00 |
|
28,932,884.84 |
|
|
|
656,813.94 |
|
Madison at River Sound |
|
Lawrenceville, GA |
|
|
|
3,666,999.30 |
|
47,387,106.44 |
|
|
|
588,600.67 |
|
Madison at Round Grove |
|
Lewisville, TX |
|
|
(Q) |
2,626,000.00 |
|
25,682,373.18 |
|
|
|
594,147.53 |
|
Madison at Scofield Farms |
|
Austin, TX |
|
12,587,548.78 |
|
2,080,000.00 |
|
14,597,971.03 |
|
|
|
663,900.68 |
|
Madison at Stone Creek |
|
Austin, TX |
|
|
|
2,535,000.00 |
|
22,611,699.63 |
|
|
|
849,825.30 |
|
Madison at the Arboretum |
|
Austin, TX |
|
|
|
1,046,500.00 |
|
9,638,268.79 |
|
|
|
542,304.19 |
|
Madison at Walnut Creek |
|
Austin, TX |
|
|
|
2,737,600.00 |
|
14,623,573.62 |
|
|
|
923,051.32 |
|
Madison at Wells Branch |
|
Austin, TX |
|
13,664,230.67 |
|
2,400,000.00 |
|
16,370,878.87 |
|
|
|
838,948.12 |
|
Madison on Melrose |
|
Richardson, TX |
|
|
|
1,300,000.00 |
|
15,096,550.79 |
|
|
|
292,223.83 |
|
Madison on the Parkway |
|
Dallas, TX |
|
|
|
2,444,000.00 |
|
22,505,043.24 |
|
|
|
622,670.03 |
|
Magnolia at Whitlock |
|
Marietta, GA |
|
|
|
132,978.82 |
|
1,526,005.00 |
|
|
|
2,359,091.14 |
|
Mallard Cove |
|
Greenville, SC |
|
|
|
813,350.00 |
|
7,321,951.26 |
|
|
|
1,215,540.38 |
|
Mallard Cove at Conway |
|
Orlando, FL |
|
|
|
600,000.00 |
|
3,528,927.00 |
|
|
|
4,710,736.55 |
|
Mallgate |
|
Louisville, KY |
|
|
|
|
|
6,702,515.00 |
|
|
|
5,063,176.48 |
|
Description |
|
Gross Amount Carried |
|
|
|
|
|
|
|
Life Used to |
|
||||
Apartment Name |
|
Location |
|
Land |
|
Building & |
|
Total(B) |
|
Accumulated |
|
Date of |
|
|
|
Indian Lake I |
|
Morrow, GA |
|
839,668.51 |
|
7,693,629.29 |
|
8,533,297.80 |
|
(946,236.64 |
) |
1987 |
|
30 Years |
|
Indian Ridge I (REIT) |
|
Tallahassee, FL |
|
135,500.00 |
|
1,285,910.15 |
|
1,421,410.15 |
|
(99,321.18 |
) |
1981 |
|
30 Years |
|
Indian Ridge II (REIT) |
|
Tallahassee, FL |
|
94,300.00 |
|
883,996.77 |
|
978,296.77 |
|
(68,399.50 |
) |
1982 |
|
30 Years |
|
Indian Tree |
|
Arvada, CO |
|
881,225.00 |
|
5,883,949.30 |
|
6,765,174.30 |
|
(2,268,918.69 |
) |
1983 |
|
30 Years |
|
Indigo Springs |
|
Kent, WA |
|
1,270,500.00 |
|
12,914,776.69 |
|
14,185,276.69 |
|
(3,159,070.64 |
) |
1991 |
|
30 Years |
|
Iris Glen |
|
Conyers, GA |
|
270,458.00 |
|
2,491,688.36 |
|
2,762,146.36 |
|
(306,422.94 |
) |
1984 |
|
30 Years |
|
Ironwood at the Ranch |
|
Wesminster, CO |
|
1,493,300.00 |
|
14,347,214.24 |
|
15,840,514.24 |
|
(2,978,060.99 |
) |
1986 |
|
30 Years |
|
Isle at Arrowhead Ranch |
|
Glendale, AZ |
|
1,650,237.00 |
|
19,896,980.68 |
|
21,547,217.68 |
|
(3,634,770.35 |
) |
1996 |
|
30 Years |
|
Isles at Sawgrass |
|
Sunrise, FL |
|
7,360,000.00 |
|
18,899,201.26 |
|
26,259,201.26 |
|
(613,569.88 |
) |
1991-1995 |
|
30 Years |
|
Ivy Place |
|
Atlanta, GA |
|
802,950.00 |
|
8,115,239.28 |
|
8,918,189.28 |
|
(2,093,211.74 |
) |
1978 |
|
30 Years |
|
Jaclen Towers |
|
Beverly, NJ |
|
437,071.76 |
|
3,060,976.51 |
|
3,498,048.27 |
|
(256,721.79 |
) |
1976 |
|
30 Years |
|
James Street Crossing |
|
Kent, WA |
|
2,081,253.61 |
|
19,530,910.48 |
|
21,612,164.09 |
|
(3,761,262.08 |
) |
1989 |
|
30 Years |
|
Jefferson Way I |
|
Orange Park, FL |
|
147,798.72 |
|
1,412,598.71 |
|
1,560,397.43 |
|
(186,435.92 |
) |
1987 |
|
30 Years |
|
Junipers at Yarmouth |
|
Yarmouth, ME |
|
1,355,700.00 |
|
8,900,015.73 |
|
10,255,715.73 |
|
(2,055,888.72 |
) |
1970 |
|
30 Years |
|
Jupiter Cove I |
|
Jupiter, FL |
|
233,932.43 |
|
2,349,755.66 |
|
2,583,688.09 |
|
(311,742.86 |
) |
1987 |
|
30 Years |
|
Jupiter Cove II |
|
Jupiter, FL |
|
1,220,000.00 |
|
688,920.74 |
|
1,908,920.74 |
|
(76,569.96 |
) |
1987 |
|
30 Years |
|
Jupiter Cove III |
|
Jupiter, FL |
|
242,009.98 |
|
2,309,861.26 |
|
2,551,871.24 |
|
(282,742.81 |
) |
1987 |
|
30 Years |
|
Kempton Downs |
|
Gresham, OR |
|
1,217,348.91 |
|
12,336,262.43 |
|
13,553,611.34 |
|
(3,875,624.36 |
) |
1990 |
|
30 Years |
|
Ketwood |
|
Kettering, OH |
|
266,443.18 |
|
2,604,415.89 |
|
2,870,859.07 |
|
(337,612.94 |
) |
1979 |
|
30 Years |
|
Keystone |
|
Austin, TX |
|
498,500.00 |
|
5,522,779.84 |
|
6,021,279.84 |
|
(1,933,724.10 |
) |
1981 |
|
30 Years |
|
Kings Colony |
|
Savannah, GA |
|
230,149.18 |
|
2,206,861.00 |
|
2,437,010.18 |
|
(295,568.85 |
) |
1987 |
|
30 Years |
|
Kingsport |
|
Alexandria, VA |
|
1,262,250.00 |
|
14,257,680.48 |
|
15,519,930.48 |
|
(4,570,541.49 |
) |
1986 |
|
30 Years |
|
Kirby Place |
|
Houston, TX |
|
3,621,600.00 |
|
26,661,975.66 |
|
30,283,575.66 |
|
(5,072,466.16 |
) |
1994 |
|
30 Years |
|
La Costa Brava (ORL) |
|
Orlando, FL |
|
206,626.00 |
|
7,984,517.33 |
|
8,191,143.33 |
|
(5,087,024.46 |
) |
1967 |
|
30 Years |
|
La Mariposa |
|
Mesa, AZ |
|
2,047,539.00 |
|
13,245,587.94 |
|
15,293,126.94 |
|
(2,668,236.52 |
) |
1986 |
|
30 Years |
|
La Mirage |
|
San Diego, CA |
|
28,895,200.00 |
|
99,338,963.67 |
|
128,234,163.67 |
|
(19,397,091.69 |
) |
1988/1992 |
|
30 Years |
|
La Mirage IV |
|
San Diego, CA |
|
6,000,000.00 |
|
47,438,850.55 |
|
53,438,850.55 |
|
(1,695,095.91 |
) |
2001 |
|
30 Years |
|
La Reserve |
|
Oro Valley, AZ |
|
3,264,562.00 |
|
5,417,797.50 |
|
8,682,359.50 |
|
(1,283,587.36 |
) |
1988 |
|
30 Years |
|
La Tour Fontaine |
|
Houston, TX |
|
2,916,000.00 |
|
16,528,607.39 |
|
19,444,607.39 |
|
(2,463,861.35 |
) |
1994 |
|
30 Years |
|
La Ventana |
|
Las Vegas, NV |
|
1,427,200.00 |
|
13,400,844.99 |
|
14,828,044.99 |
|
(2,802,287.53 |
) |
1989 |
|
30 Years |
|
Ladera |
|
Phoenix, AZ |
|
2,978,879.00 |
|
21,012,435.58 |
|
23,991,314.58 |
|
(3,808,982.50 |
) |
1995 |
|
30 Years |
|
Lake Point |
|
Charlotte, NC |
|
1,058,975.00 |
|
14,428,338.99 |
|
15,487,313.99 |
|
(2,287,067.41 |
) |
1984 |
|
30 Years |
|
Lakes at Vinings |
|
Atlanta, GA |
|
6,498,000.00 |
|
23,376,309.86 |
|
29,874,309.86 |
|
(4,077,110.74 |
) |
1972/1975 |
|
30 Years |
|
Lakeshore at Preston |
|
Plano, TX |
|
3,325,800.00 |
|
15,809,123.00 |
|
19,134,923.00 |
|
(2,684,440.98 |
) |
1992 |
|
30 Years |
|
Lakeshore I (GA) |
|
Ft. Oglethorpe, GA |
|
169,374.96 |
|
1,702,965.27 |
|
1,872,340.23 |
|
(251,410.55 |
) |
1986 |
|
30 Years |
|
Lakeview |
|
Lodi, CA |
|
950,000.00 |
|
5,627,305.42 |
|
6,577,305.42 |
|
(369,689.85 |
) |
1983 |
|
30 Years |
|
Lakeville Resort |
|
Petaluma, CA |
|
2,736,500.00 |
|
26,587,125.49 |
|
29,323,625.49 |
|
(6,433,220.41 |
) |
1984 |
|
30 Years |
|
Lakewood |
|
Tulsa, OK |
|
855,000.00 |
|
6,766,694.84 |
|
7,621,694.84 |
|
(451,482.10 |
) |
1985 |
|
30 Years |
|
Lakewood Greens |
|
Dallas, TX |
|
2,019,600.00 |
|
9,452,258.56 |
|
11,471,858.56 |
|
(1,727,065.31 |
) |
1986 |
|
30 Years |
|
Lakewood Oaks |
|
Dallas, TX |
|
1,631,600.00 |
|
16,201,715.17 |
|
17,833,315.17 |
|
(5,214,948.18 |
) |
1987 |
|
30 Years |
|
Landera |
|
San Antonio, TX |
|
766,300.00 |
|
7,746,042.54 |
|
8,512,342.54 |
|
(1,810,183.39 |
) |
1983 |
|
30 Years |
|
Landings (FL), The |
|
Winterhaven, FL |
|
130,953.32 |
|
1,392,080.76 |
|
1,523,034.08 |
|
(192,182.93 |
) |
1984 |
|
30 Years |
|
Landings at Port Imperial |
|
W. New York, NJ |
|
27,246,045.14 |
|
37,876,442.59 |
|
65,122,487.73 |
|
(2,705,058.84 |
) |
1999 |
|
30 Years |
|
Lantern Cove |
|
Foster City, CA |
|
6,945,000.00 |
|
21,607,700.59 |
|
28,552,700.59 |
|
(1,205,535.69 |
) |
1985 |
|
30 Years |
|
Larkspur I (Hil) |
|
Hillard, OH |
|
179,628.06 |
|
1,769,276.90 |
|
1,948,904.96 |
|
(230,411.02 |
) |
1983 |
|
30 Years |
|
Larkspur Shores |
|
Hillard, OH |
|
17,107,300.00 |
|
34,510,602.44 |
|
51,617,902.44 |
|
(6,123,171.24 |
) |
1983 |
|
30 Years |
|
Larkspur Woods |
|
Sacramento, CA |
|
5,802,900.00 |
|
15,270,024.08 |
|
21,072,924.08 |
|
(3,074,891.27 |
) |
1989/1993 |
|
30 Years |
|
Laurel Bay |
|
Ypsilanti, MI |
|
186,003.87 |
|
1,782,570.73 |
|
1,968,574.60 |
|
(209,982.68 |
) |
1989 |
|
30 Years |
|
Laurel Gardens |
|
Coral Springs, FL |
|
4,800,000.00 |
|
26,949,339.28 |
|
31,749,339.28 |
|
(4,275,088.76 |
) |
1989 |
|
30 Years |
|
Laurel Glen |
|
Acworth, GA |
|
289,509.11 |
|
2,649,721.13 |
|
2,939,230.24 |
|
(322,897.92 |
) |
1986 |
|
30 Years |
|
Laurel Ridge |
|
Chapel Hill, NC |
|
182,550.75 |
|
5,347,539.53 |
|
5,530,090.28 |
|
(3,664,013.29 |
) |
1975 |
|
30 Years |
|
Legends at Preston |
|
Morrisville, NC |
|
3,056,000.00 |
|
27,228,878.30 |
|
30,284,878.30 |
|
(1,957,820.68 |
) |
2000 |
|
30 Years |
|
Lexington Farm |
|
Alpharetta, GA |
|
3,521,900.00 |
|
22,017,499.89 |
|
25,539,399.89 |
|
(3,610,645.01 |
) |
1995 |
|
30 Years |
|
Lexington Glen |
|
Atlanta, GA |
|
5,760,000.00 |
|
41,476,603.28 |
|
47,236,603.28 |
|
(6,299,048.89 |
) |
1990 |
|
30 Years |
|
Lexington Park |
|
Orlando, FL |
|
2,016,000.00 |
|
13,278,073.94 |
|
15,294,073.94 |
|
(2,208,280.41 |
) |
1988 |
|
30 Years |
|
Lincoln Green I |
|
San Antonio, TX |
|
947,366.00 |
|
6,583,689.21 |
|
7,531,055.21 |
|
(4,110,915.26 |
) |
1984/1986 |
|
30 Years |
|
Lincoln Green II |
|
San Antonio, TX |
|
1,052,340.00 |
|
6,531,993.27 |
|
7,584,333.27 |
|
(3,610,385.45 |
) |
1984/1986 |
|
30 Years |
|
Lincoln Green III |
|
San Antonio, TX |
|
536,010.00 |
|
2,323,809.70 |
|
2,859,819.70 |
|
(1,323,265.71 |
) |
1984/1986 |
|
30 Years |
|
Lincoln Heights |
|
Quincy, MA |
|
5,928,400.00 |
|
34,329,063.75 |
|
40,257,463.75 |
|
(6,194,052.64 |
) |
1991 |
|
30 Years |
|
Lindendale |
|
Columbus, OH |
|
209,158.53 |
|
2,030,599.96 |
|
2,239,758.49 |
|
(265,614.51 |
) |
1987 |
|
30 Years |
|
Link Terrace |
|
Hinesville, GA |
|
121,838.57 |
|
1,177,234.59 |
|
1,299,073.16 |
|
(157,974.75 |
) |
1984 |
|
30 Years |
|
Little Cottonwoods |
|
Tempe, AZ |
|
3,050,133.00 |
|
28,064,248.77 |
|
31,114,381.77 |
|
(5,272,735.26 |
) |
1984 |
|
30 Years |
|
Lodge (OK), The |
|
Tulsa, OK |
|
313,371.00 |
|
4,450,963.88 |
|
4,764,334.88 |
|
(3,207,008.20 |
) |
1979 |
|
30 Years |
|
Lodge (TX), The |
|
San Antonio, TX |
|
1,363,636.00 |
|
9,978,619.11 |
|
11,342,255.11 |
|
(5,165,071.04 |
) |
1989/1990 |
|
30 Years |
|
Lofton Place |
|
Tampa, FL |
|
2,240,000.00 |
|
17,602,105.68 |
|
19,842,105.68 |
|
(2,859,695.25 |
) |
1988 |
|
30 Years |
|
Longfellow Glen |
|
Sudbury, MA |
|
1,094,273.45 |
|
7,770,737.63 |
|
8,865,011.08 |
|
(607,925.31 |
) |
1984 |
|
30 Years |
|
Longfellow Place |
|
Boston, MA(G) |
|
53,164,160.00 |
|
197,346,547.40 |
|
250,510,707.40 |
|
(23,951,498.38 |
) |
1975 |
|
30 Years |
|
Longwood |
|
Decatur, GA |
|
1,454,048.00 |
|
13,875,806.27 |
|
15,329,854.27 |
|
(4,502,771.43 |
) |
1992 |
|
30 Years |
|
Longwood (KY) |
|
Lexington,KY |
|
146,309.02 |
|
1,443,671.78 |
|
1,589,980.80 |
|
(189,470.90 |
) |
1985 |
|
30 Years |
|
Loomis Manor |
|
West Hartford, CT |
|
422,350.36 |
|
2,991,481.48 |
|
3,413,831.84 |
|
(239,309.13 |
) |
1948 |
|
30 Years |
|
Madison at Cedar Springs |
|
Dallas, TX |
|
2,470,000.00 |
|
33,666,496.63 |
|
36,136,496.63 |
|
(5,039,847.88 |
) |
1995 |
|
30 Years |
|
Madison at Chase Oaks |
|
Plano, TX |
|
3,055,000.00 |
|
29,589,698.78 |
|
32,644,698.78 |
|
(4,601,164.74 |
) |
1995 |
|
30 Years |
|
Madison at River Sound |
|
Lawrenceville, GA |
|
3,666,999.30 |
|
47,975,707.11 |
|
51,642,706.41 |
|
(7,199,201.75 |
) |
1996 |
|
30 Years |
|
Madison at Round Grove |
|
Lewisville, TX |
|
2,626,000.00 |
|
26,276,520.71 |
|
28,902,520.71 |
|
(4,103,205.07 |
) |
1995 |
|
30 Years |
|
Madison at Scofield Farms |
|
Austin, TX |
|
2,080,000.00 |
|
15,261,871.71 |
|
17,341,871.71 |
|
(1,341,554.45 |
) |
1996 |
|
30 Years |
|
Madison at Stone Creek |
|
Austin, TX |
|
2,535,000.00 |
|
23,461,524.93 |
|
25,996,524.93 |
|
(3,703,388.98 |
) |
1995 |
|
30 Years |
|
Madison at the Arboretum |
|
Austin, TX |
|
1,046,500.00 |
|
10,180,572.98 |
|
11,227,072.98 |
|
(1,657,629.33 |
) |
1995 |
|
30 Years |
|
Madison at Walnut Creek |
|
Austin, TX |
|
2,737,600.00 |
|
15,546,624.94 |
|
18,284,224.94 |
|
(3,155,835.06 |
) |
1994 |
|
30 Years |
|
Madison at Wells Branch |
|
Austin, TX |
|
2,400,000.00 |
|
17,209,826.99 |
|
19,609,826.99 |
|
(1,531,457.77 |
) |
1995 |
|
30 Years |
|
Madison on Melrose |
|
Richardson, TX |
|
1,300,000.00 |
|
15,388,774.62 |
|
16,688,774.62 |
|
(2,350,559.48 |
) |
1995 |
|
30 Years |
|
Madison on the Parkway |
|
Dallas, TX |
|
2,444,000.00 |
|
23,127,713.27 |
|
25,571,713.27 |
|
(3,613,325.08 |
) |
1995 |
|
30 Years |
|
Magnolia at Whitlock |
|
Marietta, GA |
|
132,978.82 |
|
3,885,096.14 |
|
4,018,074.96 |
|
(2,297,054.16 |
) |
1971 |
|
30 Years |
|
Mallard Cove |
|
Greenville, SC |
|
813,350.00 |
|
8,537,491.64 |
|
9,350,841.64 |
|
(2,452,068.61 |
) |
1983 |
|
30 Years |
|
Mallard Cove at Conway |
|
Orlando, FL |
|
600,000.00 |
|
8,239,663.55 |
|
8,839,663.55 |
|
(6,227,931.41 |
) |
1974 |
|
30 Years |
|
Mallgate |
|
Louisville, KY |
|
|
|
11,765,691.48 |
|
11,765,691.48 |
|
(9,453,880.52 |
) |
1969 |
|
30 Years |
|
S - 6
Description |
|
|
|
Initial Cost to |
|
Cost Capitalized |
|
||||||
Apartment Name |
|
Location |
|
Encumbrances |
|
Land |
|
Building & |
|
Land |
|
Building & |
|
Manchester (REIT) |
|
Jacksonville, FL |
|
1,244,668.64 |
|
184,100.00 |
|
1,657,193.63 |
|
|
|
62,458.48 |
|
Marabou Mills I |
|
Indianapolis, IN |
|
1,338,568.18 |
|
224,177.96 |
|
1,974,952.13 |
|
|
|
186,123.49 |
|
Marabou Mills II |
|
Indianapolis, IN |
|
|
|
192,186.25 |
|
1,693,220.33 |
|
|
|
100,527.40 |
|
Marabou Mills III |
|
Indianapolis, IN |
|
1,140,520.00 |
|
171,556.72 |
|
1,511,601.62 |
|
|
|
84,529.53 |
|
Mariner Club (FL) |
|
Pembroke Pines, FL |
|
|
|
1,824,500.00 |
|
20,771,566.44 |
|
|
|
532,307.21 |
|
Mariners Wharf |
|
Orange Park, FL |
|
|
|
1,861,200.00 |
|
16,744,951.02 |
|
|
|
795,619.15 |
|
Mark Landing I |
|
Miami, FL |
|
1,265,566.10 |
|
191,985.73 |
|
1,691,253.52 |
|
|
|
84,200.30 |
|
Marks |
|
Englewood, CO(G) |
|
19,895,000.00 |
|
4,928,500.00 |
|
44,621,813.77 |
|
|
|
2,232,634.61 |
|
Marquessa |
|
Corona Hills, CA |
|
|
(J) |
6,888,500.00 |
|
21,604,583.64 |
|
|
|
957,261.31 |
|
Marsh Landing I |
|
Brunswick, GA |
|
|
|
133,192.75 |
|
1,173,573.30 |
|
|
|
191,294.73 |
|
Marshlanding II |
|
Brunswick, GA |
|
913,224.98 |
|
111,187.09 |
|
979,679.39 |
|
|
|
107,050.35 |
|
Martha Lake |
|
Lynnwood, WA |
|
|
|
821,200.00 |
|
7,405,070.49 |
|
|
|
1,006,363.56 |
|
Martins Landing |
|
Roswell, GA |
|
12,250,854.27 |
|
4,802,000.00 |
|
12,899,971.68 |
|
|
|
1,153,830.92 |
|
McDowell Place |
|
Naperville, IL |
|
|
(R) |
2,580,400.00 |
|
23,209,628.88 |
|
|
|
1,681,254.08 |
|
Meadow Ridge |
|
Norwich, CT |
|
4,423,754.36 |
|
747,956.65 |
|
4,999,937.12 |
|
|
|
95,782.38 |
|
Meadowland |
|
Bogart, GA |
|
|
|
152,394.70 |
|
1,342,663.37 |
|
|
|
58,357.19 |
|
Meadowood (Cin) |
|
Cincinnati, OH |
|
|
|
330,734.47 |
|
2,913,731.09 |
|
|
|
327,188.88 |
|
Meadowood (Cuy) |
|
Cuyahoga Falls, OH |
|
|
|
201,406.59 |
|
1,774,784.23 |
|
|
|
154,945.29 |
|
Meadowood (FLA) |
|
Flatwoods, KY |
|
830,482.35 |
|
96,349.54 |
|
848,944.48 |
|
|
|
89,968.50 |
|
Meadowood (Fra) |
|
Franklin, IN |
|
968,368.00 |
|
129,251.57 |
|
1,138,733.20 |
|
|
|
153,593.68 |
|
Meadowood (New) |
|
Newburgh, IN |
|
936,960.24 |
|
131,546.01 |
|
1,159,063.71 |
|
|
|
80,535.58 |
|
Meadowood (Nic) |
|
Nicholasville, KY |
|
1,349,478.62 |
|
173,222.98 |
|
1,526,283.21 |
|
|
|
170,413.60 |
|
Meadowood (Tem) |
|
Temperance, MI |
|
1,263,972.49 |
|
173,674.59 |
|
1,530,262.41 |
|
|
|
59,638.52 |
|
Meadowood Apts. (Man) |
|
Mansfield, OH |
|
|
|
118,504.27 |
|
1,044,001.75 |
|
|
|
146,491.37 |
|
Meadowood I (GA) |
|
Norcross, GA |
|
|
|
205,467.55 |
|
1,810,393.05 |
|
|
|
183,283.71 |
|
Meadowood I (OH) |
|
Columbus, OH |
|
|
|
146,912.36 |
|
1,294,457.97 |
|
|
|
199,405.86 |
|
Meadowood II (FL) |
|
Altamonte Springs, FL |
|
|
|
160,366.67 |
|
1,413,005.15 |
|
|
|
88,274.02 |
|
Meadowood II (GA) |
|
Norcross, GA |
|
|
|
176,968.08 |
|
1,559,544.46 |
|
|
|
136,244.23 |
|
Meadowood II (OH) |
|
Columbus, OH |
|
466,153.89 |
|
57,801.92 |
|
509,198.89 |
|
|
|
75,242.43 |
|
Meadows I (OH), The |
|
Columbus, OH |
|
|
|
150,800.30 |
|
1,328,616.01 |
|
|
|
161,756.51 |
|
Meadows II (OH), The |
|
Columbus, OH |
|
1,121,423.56 |
|
186,636.48 |
|
1,644,520.78 |
|
|
|
149,743.27 |
|
Meadows in the Park |
|
Birmingham, AL |
|
|
|
1,000,900.00 |
|
8,533,099.29 |
|
|
|
509,228.10 |
|
Meadows on the Lake |
|
Birmingham, AL |
|
|
|
1,000,900.00 |
|
8,515,348.35 |
|
|
|
396,709.34 |
|
Meldon Place |
|
Toledo, OH |
|
2,291,831.19 |
|
288,433.76 |
|
2,541,700.52 |
|
|
|
502,727.52 |
|
Merrifield |
|
Salisbury, MD |
|
1,939,335.83 |
|
268,711.88 |
|
2,367,644.55 |
|
|
|
171,058.51 |
|
Merrill Creek |
|
Lakewood, WA |
|
|
|
814,200.00 |
|
7,330,605.66 |
|
|
|
320,644.77 |
|
Merritt at Satellite Place |
|
Duluth, GA |
|
|
|
3,400,000.00 |
|
30,115,674.42 |
|
|
|
366,060.48 |
|
Mesa Del Oso |
|
Albuquerque, NM |
|
10,841,603.72 |
|
4,305,000.00 |
|
12,112,957.39 |
|
|
|
332,471.06 |
|
Miguel Place |
|
Port Richey, FL |
|
1,422,298.14 |
|
199,349.05 |
|
1,756,482.38 |
|
|
|
251,759.65 |
|
Mill Pond |
|
Millersville, MD |
|
7,493,541.71 |
|
2,880,000.00 |
|
8,950,400.03 |
|
|
|
603,617.73 |
|
Millburn |
|
Stow, OH |
|
145,715.00 |
|
192,062.04 |
|
1,692,275.85 |
|
|
|
102,025.95 |
|
Millburn Court I |
|
Centerville, OH |
|
|
|
260,000.00 |
|
1,246,756.52 |
|
|
|
85,781.90 |
|
Millburn Court II |
|
Centerville, OH |
|
875,157.31 |
|
122,870.44 |
|
1,082,697.52 |
|
|
|
199,594.76 |
|
Mira Flores |
|
Palm Beach Gardens, FL |
|
|
|
7,040,000.00 |
|
22,515,299.08 |
|
|
|
56,632.63 |
|
Mission Bay |
|
Orlando, FL |
|
|
|
2,432,000.00 |
|
21,623,560.46 |
|
|
|
697,648.32 |
|
Mission Hills |
|
Oceanside, CA |
|
10,280,340.06 |
|
5,640,000.00 |
|
21,130,732.38 |
|
|
|
417,742.34 |
|
Misty Woods |
|
Cary, NC |
|
|
|
720,790.00 |
|
18,063,934.26 |
|
|
|
1,974,710.82 |
|
Montecito |
|
Valencia, CA |
|
|
|
8,400,000.00 |
|
24,709,145.69 |
|
|
|
212,647.13 |
|
Montevista |
|
Dallas, TX |
|
|
|
3,931,550.00 |
|
19,770,957.56 |
|
|
|
48,404.08 |
|
Montgomery Court I (MI) |
|
Haslett, MI |
|
1,159,403.92 |
|
156,297.73 |
|
1,377,153.31 |
|
|
|
168,920.87 |
|
Montgomery Court I (OH) |
|
Dublin, OH |
|
1,233,442.63 |
|
163,755.09 |
|
1,442,642.83 |
|
|
|
274,228.36 |
|
Montgomery Court II (OH) |
|
Dublin, OH |
|
|
|
149,733.82 |
|
1,319,417.16 |
|
|
|
160,104.01 |
|
Montierra |
|
Scottsdale, AZ |
|
|
|
3,455,000.00 |
|
17,266,786.53 |
|
|
|
188,763.01 |
|
Montierra (CA) |
|
San Diego, CA |
|
18,081,245.34 |
|
8,160,000.00 |
|
29,360,938.17 |
|
|
|
311,849.80 |
|
Montrose Square |
|
Columbus, OH |
|
|
|
193,266.04 |
|
1,703,260.43 |
|
|
|
318,219.94 |
|
Morgan Trace |
|
Union City, GA |
|
|
|
239,102.45 |
|
2,105,728.19 |
|
|
|
148,351.98 |
|
Morningside |
|
Scottsdale, AZ |
|
|
|
670,470.00 |
|
12,607,976.02 |
|
|
|
473,055.01 |
|
Morningside (FL) |
|
Titusville, FL |
|
|
|
197,889.52 |
|
1,743,622.33 |
|
|
|
512,274.87 |
|
Mosswood I |
|
Winter Springs, FL |
|
|
|
163,293.72 |
|
1,438,795.64 |
|
|
|
131,272.82 |
|
Mosswood II |
|
Winter Springs, FL |
|
1,483,530.41 |
|
275,329.91 |
|
2,426,157.56 |
|
|
|
141,192.09 |
|
Mountain Park Ranch |
|
Phoenix, AZ |
|
|
(O) |
1,662,332.00 |
|
18,260,275.87 |
|
|
|
598,618.87 |
|
Mountain Terrace |
|
Stevenson Ranch, CA |
|
|
|
3,966,500.00 |
|
35,814,994.74 |
|
|
|
910,740.35 |
|
Nehoiden Glen |
|
Needham, MA |
|
2,099,843.44 |
|
634,537.73 |
|
4,241,754.83 |
|
|
|
92,274.23 |
|
Newberry I |
|
Lansing, MI |
|
|
|
183,508.91 |
|
1,616,913.48 |
|
|
|
188,783.69 |
|
Newberry II |
|
Lansing, MI |
|
|
|
142,292.43 |
|
1,253,951.34 |
|
|
|
128,069.14 |
|
Newport Heights |
|
Tukwila, WA |
|
|
|
391,200.00 |
|
3,522,780.07 |
|
|
|
579,783.17 |
|
Noonan Glen |
|
Winchester, MA |
|
542,852.56 |
|
151,343.51 |
|
1,011,700.36 |
|
|
|
74,402.87 |
|
North Creek (Everett) |
|
Evertt, WA |
|
|
|
3,967,500.00 |
|
12,387,189.94 |
|
|
|
878,050.24 |
|
North Hill |
|
Atlanta, GA |
|
15,385,425.74 |
|
2,525,300.00 |
|
18,550,989.31 |
|
|
|
4,334,060.08 |
|
Northampton 1 |
|
Largo, MD |
|
19,702,894.43 |
|
1,843,200.00 |
|
17,528,380.75 |
|
|
|
2,721,753.93 |
|
Northampton 2 |
|
Largo, MD |
|
|
|
1,513,500.00 |
|
14,246,990.27 |
|
|
|
1,187,770.60 |
|
Northgate Village |
|
San Antonio, TX |
|
|
|
660,100.00 |
|
5,974,145.35 |
|
|
|
1,184,924.16 |
|
Northglen |
|
Valencia, CA |
|
14,985,289.30 |
|
9,360,000.00 |
|
20,778,552.71 |
|
|
|
352,190.74 |
|
Northridge |
|
Pleasant Hill, CA |
|
|
|
5,527,800.00 |
|
14,691,704.52 |
|
|
|
1,099,195.96 |
|
Northridge (GA) |
|
Carrolton, GA |
|
|
|
238,810.55 |
|
2,104,181.16 |
|
|
|
124,529.46 |
|
Northrup Court I |
|
Coraopolis, PA |
|
1,324,265.45 |
|
189,245.89 |
|
1,667,462.56 |
|
|
|
129,040.01 |
|
Northrup Court II |
|
Coraopolis, PA |
|
|
|
157,190.30 |
|
1,385,017.88 |
|
|
|
94,030.38 |
|
Northwoods Village |
|
Cary, NC |
|
|
|
1,369,700.00 |
|
11,460,336.89 |
|
|
|
1,161,802.35 |
|
Norton Glen |
|
Norton, MA |
|
4,591,298.22 |
|
1,012,555.59 |
|
6,768,726.88 |
|
|
|
530,433.44 |
|
Nova Glen I |
|
Daytona Beach, FL |
|
|
|
142,085.70 |
|
1,251,929.83 |
|
|
|
280,887.85 |
|
Nova Glen II |
|
Daytona Beach, FL |
|
|
|
175,167.84 |
|
1,543,419.55 |
|
|
|
204,842.87 |
|
Novawood I |
|
Daytona Beach, FL |
|
149,213.33 |
|
122,311.47 |
|
1,077,897.38 |
|
|
|
109,027.18 |
|
Novawood II |
|
Daytona Beach, FL |
|
|
|
144,401.43 |
|
1,272,483.95 |
|
|
|
81,940.75 |
|
Oak Gardens |
|
Hollywood, FL |
|
|
|
329,967.88 |
|
2,907,287.62 |
|
|
|
255,414.02 |
|
Oak Mill 2 |
|
Germantown, MD |
|
9,600,000.00 |
|
854,132.73 |
|
9,010,184.18 |
|
|
|
693,920.60 |
|
Description |
|
Gross Amount Carried |
|
|
|
|
|
|
|
Life Used to |
|
||||
Apartment Name |
|
Location |
|
Land |
|
Building & |
|
Total(B) |
|
Accumulated |
|
Date of |
|
|
|
Manchester (REIT) |
|
Jacksonville, FL |
|
184,100.00 |
|
1,719,652.11 |
|
1,903,752.11 |
|
(130,549.98 |
) |
1985 |
|
30 Years |
|
Marabou Mills I |
|
Indianapolis, IN |
|
224,177.96 |
|
2,161,075.62 |
|
2,385,253.58 |
|
(290,072.65 |
) |
1986 |
|
30 Years |
|
Marabou Mills II |
|
Indianapolis, IN |
|
192,186.25 |
|
1,793,747.73 |
|
1,985,933.98 |
|
(230,481.84 |
) |
1987 |
|
30 Years |
|
Marabou Mills III |
|
Indianapolis, IN |
|
171,556.72 |
|
1,596,131.15 |
|
1,767,687.87 |
|
(202,104.30 |
) |
1987 |
|
30 Years |
|
Mariner Club (FL) |
|
Pembroke Pines, FL |
|
1,824,500.00 |
|
21,303,873.65 |
|
23,128,373.65 |
|
(3,344,011.88 |
) |
1988 |
|
30 Years |
|
Mariners Wharf |
|
Orange Park, FL |
|
1,861,200.00 |
|
17,540,570.17 |
|
19,401,770.17 |
|
(3,404,488.30 |
) |
1989 |
|
30 Years |
|
Mark Landing I |
|
Miami, FL |
|
191,985.73 |
|
1,775,453.82 |
|
1,967,439.55 |
|
(221,478.59 |
) |
1987 |
|
30 Years |
|
Marks |
|
Englewood, CO(G) |
|
4,928,500.00 |
|
46,854,448.38 |
|
51,782,948.38 |
|
(9,680,495.50 |
) |
1987 |
|
30 Years |
|
Marquessa |
|
Corona Hills, CA |
|
6,888,500.00 |
|
22,561,844.95 |
|
29,450,344.95 |
|
(4,452,426.07 |
) |
1992 |
|
30 Years |
|
Marsh Landing I |
|
Brunswick, GA |
|
133,192.75 |
|
1,364,868.03 |
|
1,498,060.78 |
|
(192,111.48 |
) |
1984 |
|
30 Years |
|
Marshlanding II |
|
Brunswick, GA |
|
111,187.09 |
|
1,086,729.74 |
|
1,197,916.83 |
|
(151,494.79 |
) |
1986 |
|
30 Years |
|
Martha Lake |
|
Lynnwood, WA |
|
821,200.00 |
|
8,411,434.05 |
|
9,232,634.05 |
|
(1,813,976.06 |
) |
1991 |
|
30 Years |
|
Martins Landing |
|
Roswell, GA |
|
4,802,000.00 |
|
14,053,802.60 |
|
18,855,802.60 |
|
(2,489,629.49 |
) |
1972 |
|
30 Years |
|
McDowell Place |
|
Naperville, IL |
|
2,580,400.00 |
|
24,890,882.96 |
|
27,471,282.96 |
|
(5,943,027.96 |
) |
1988 |
|
30 Years |
|
Meadow Ridge |
|
Norwich, CT |
|
747,956.65 |
|
5,095,719.50 |
|
5,843,676.15 |
|
(421,558.23 |
) |
1987 |
|
30 Years |
|
Meadowland |
|
Bogart, GA |
|
152,394.70 |
|
1,401,020.56 |
|
1,553,415.26 |
|
(178,558.41 |
) |
1984 |
|
30 Years |
|
Meadowood (Cin) |
|
Cincinnati, OH |
|
330,734.47 |
|
3,240,919.97 |
|
3,571,654.44 |
|
(393,835.01 |
) |
1985 |
|
30 Years |
|
Meadowood (Cuy) |
|
Cuyahoga Falls, OH |
|
201,406.59 |
|
1,929,729.52 |
|
2,131,136.11 |
|
(235,252.55 |
) |
1985 |
|
30 Years |
|
Meadowood (FLA) |
|
Flatwoods, KY |
|
96,349.54 |
|
938,912.98 |
|
1,035,262.52 |
|
(124,892.82 |
) |
1983 |
|
30 Years |
|
Meadowood (Fra) |
|
Franklin, IN |
|
129,251.57 |
|
1,292,326.88 |
|
1,421,578.45 |
|
(175,310.17 |
) |
1983 |
|
30 Years |
|
Meadowood (New) |
|
Newburgh, IN |
|
131,546.01 |
|
1,239,599.29 |
|
1,371,145.30 |
|
(168,687.83 |
) |
1984 |
|
30 Years |
|
Meadowood (Nic) |
|
Nicholasville, KY |
|
173,222.98 |
|
1,696,696.81 |
|
1,869,919.79 |
|
(224,699.07 |
) |
1983 |
|
30 Years |
|
Meadowood (Tem) |
|
Temperance, MI |
|
173,674.59 |
|
1,589,900.93 |
|
1,763,575.52 |
|
(193,457.55 |
) |
1984 |
|
30 Years |
|
Meadowood Apts. (Man) |
|
Mansfield, OH |
|
118,504.27 |
|
1,190,493.12 |
|
1,308,997.39 |
|
(156,123.02 |
) |
1983 |
|
30 Years |
|
Meadowood I (GA) |
|
Norcross, GA |
|
205,467.55 |
|
1,993,676.76 |
|
2,199,144.31 |
|
(243,689.69 |
) |
1982 |
|
30 Years |
|
Meadowood I (OH) |
|
Columbus, OH |
|
146,912.36 |
|
1,493,863.83 |
|
1,640,776.19 |
|
(217,319.52 |
) |
1984 |
|
30 Years |
|
Meadowood II (FL) |
|
Altamonte Springs, FL |
|
160,366.67 |
|
1,501,279.17 |
|
1,661,645.84 |
|
(186,314.57 |
) |
1980 |
|
30 Years |
|
Meadowood II (GA) |
|
Norcross, GA |
|
176,968.08 |
|
1,695,788.69 |
|
1,872,756.77 |
|
(210,319.50 |
) |
1984 |
|
30 Years |
|
Meadowood II (OH) |
|
Columbus, OH |
|
57,801.92 |
|
584,441.32 |
|
642,243.24 |
|
(83,255.71 |
) |
1985 |
|
30 Years |
|
Meadows I (OH), The |
|
Columbus, OH |
|
150,800.30 |
|
1,490,372.52 |
|
1,641,172.82 |
|
(202,075.43 |
) |
1985 |
|
30 Years |
|
Meadows II (OH), The |
|
Columbus, OH |
|
186,636.48 |
|
1,794,264.05 |
|
1,980,900.53 |
|
(234,374.48 |
) |
1987 |
|
30 Years |
|
Meadows in the Park |
|
Birmingham, AL |
|
1,000,900.00 |
|
9,042,327.39 |
|
10,043,227.39 |
|
(1,894,263.84 |
) |
1986 |
|
30 Years |
|
Meadows on the Lake |
|
Birmingham, AL |
|
1,000,900.00 |
|
8,912,057.69 |
|
9,912,957.69 |
|
(1,785,190.59 |
) |
1987 |
|
30 Years |
|
Meldon Place |
|
Toledo, OH |
|
288,433.76 |
|
3,044,428.04 |
|
3,332,861.80 |
|
(451,697.11 |
) |
1978 |
|
30 Years |
|
Merrifield |
|
Salisbury, MD |
|
268,711.88 |
|
2,538,703.06 |
|
2,807,414.94 |
|
(314,174.72 |
) |
1988 |
|
30 Years |
|
Merrill Creek |
|
Lakewood, WA |
|
814,200.00 |
|
7,651,250.43 |
|
8,465,450.43 |
|
(1,607,155.85 |
) |
1994 |
|
30 Years |
|
Merritt at Satellite Place |
|
Duluth, GA |
|
3,400,000.00 |
|
30,481,734.90 |
|
33,881,734.90 |
|
(3,524,325.54 |
) |
1999 |
|
30 Years |
|
Mesa Del Oso |
|
Albuquerque, NM |
|
4,305,000.00 |
|
12,445,428.45 |
|
16,750,428.45 |
|
(793,689.42 |
) |
1983 |
|
30 Years |
|
Miguel Place |
|
Port Richey, FL |
|
199,349.05 |
|
2,008,242.03 |
|
2,207,591.08 |
|
(274,457.37 |
) |
1987 |
|
30 Years |
|
Mill Pond |
|
Millersville, MD |
|
2,880,000.00 |
|
9,554,017.76 |
|
12,434,017.76 |
|
(1,544,437.35 |
) |
1984 |
|
30 Years |
|
Millburn |
|
Stow, OH |
|
192,062.04 |
|
1,794,301.80 |
|
1,986,363.84 |
|
(214,047.48 |
) |
1984 |
|
30 Years |
|
Millburn Court I |
|
Centerville, OH |
|
260,000.00 |
|
1,332,538.42 |
|
1,592,538.42 |
|
(113,155.24 |
) |
1979 |
|
30 Years |
|
Millburn Court II |
|
Centerville, OH |
|
122,870.44 |
|
1,282,292.28 |
|
1,405,162.72 |
|
(186,849.81 |
) |
1981 |
|
30 Years |
|
Mira Flores |
|
Palm Beach Gardens, FL |
|
7,040,000.00 |
|
22,571,931.71 |
|
29,611,931.71 |
|
(620,310.71 |
) |
1996 |
|
30 Years |
|
Mission Bay |
|
Orlando, FL |
|
2,432,000.00 |
|
22,321,208.78 |
|
24,753,208.78 |
|
(3,468,155.37 |
) |
1991 |
|
30 Years |
|
Mission Hills |
|
Oceanside, CA |
|
5,640,000.00 |
|
21,548,474.72 |
|
27,188,474.72 |
|
(1,528,177.06 |
) |
1984 |
|
30 Years |
|
Misty Woods |
|
Cary, NC |
|
720,790.00 |
|
20,038,645.08 |
|
20,759,435.08 |
|
(3,574,241.63 |
) |
1984 |
|
30 Years |
|
Montecito |
|
Valencia, CA |
|
8,400,000.00 |
|
24,921,792.82 |
|
33,321,792.82 |
|
(1,768,545.40 |
) |
1999 |
|
30 Years |
|
Montevista |
|
Dallas, TX |
|
3,931,550.00 |
|
19,819,361.64 |
|
23,750,911.64 |
|
(348,592.14 |
) |
2000 |
|
30 Years |
|
Montgomery Court I (MI) |
|
Haslett, MI |
|
156,297.73 |
|
1,546,074.18 |
|
1,702,371.91 |
|
(203,292.18 |
) |
1984 |
|
30 Years |
|
Montgomery Court I (OH) |
|
Dublin, OH |
|
163,755.09 |
|
1,716,871.19 |
|
1,880,626.28 |
|
(233,426.84 |
) |
1985 |
|
30 Years |
|
Montgomery Court II (OH) |
|
Dublin, OH |
|
149,733.82 |
|
1,479,521.17 |
|
1,629,254.99 |
|
(187,517.91 |
) |
1986 |
|
30 Years |
|
Montierra |
|
Scottsdale, AZ |
|
3,455,000.00 |
|
17,455,549.54 |
|
20,910,549.54 |
|
(2,365,884.97 |
) |
1999 |
|
30 Years |
|
Montierra (CA) |
|
San Diego, CA |
|
8,160,000.00 |
|
29,672,787.97 |
|
37,832,787.97 |
|
(2,264,255.50 |
) |
1990 |
|
30 Years |
|
Montrose Square |
|
Columbus, OH |
|
193,266.04 |
|
2,021,480.37 |
|
2,214,746.41 |
|
(301,235.09 |
) |
1987 |
|
30 Years |
|
Morgan Trace |
|
Union City, GA |
|
239,102.45 |
|
2,254,080.17 |
|
2,493,182.62 |
|
(285,269.94 |
) |
1986 |
|
30 Years |
|
Morningside |
|
Scottsdale, AZ |
|
670,470.00 |
|
13,081,031.03 |
|
13,751,501.03 |
|
(2,442,498.80 |
) |
1989 |
|
30 Years |
|
Morningside (FL) |
|
Titusville, FL |
|
197,889.52 |
|
2,255,897.20 |
|
2,453,786.72 |
|
(362,736.56 |
) |
1984 |
|
30 Years |
|
Mosswood I |
|
Winter Springs, FL |
|
163,293.72 |
|
1,570,068.46 |
|
1,733,362.18 |
|
(206,948.99 |
) |
1981 |
|
30 Years |
|
Mosswood II |
|
Winter Springs, FL |
|
275,329.91 |
|
2,567,349.65 |
|
2,842,679.56 |
|
(323,035.72 |
) |
1982 |
|
30 Years |
|
Mountain Park Ranch |
|
Phoenix, AZ |
|
1,662,332.00 |
|
18,858,894.74 |
|
20,521,226.74 |
|
(3,604,648.55 |
) |
1994 |
|
30 Years |
|
Mountain Terrace |
|
Stevenson Ranch, CA |
|
3,966,500.00 |
|
36,725,735.09 |
|
40,692,235.09 |
|
(8,102,505.97 |
) |
1992 |
|
30 Years |
|
Nehoiden Glen |
|
Needham, MA |
|
634,537.73 |
|
4,334,029.06 |
|
4,968,566.79 |
|
(339,060.37 |
) |
1978 |
|
30 Years |
|
Newberry I |
|
Lansing, MI |
|
183,508.91 |
|
1,805,697.17 |
|
1,989,206.08 |
|
(239,052.99 |
) |
1985 |
|
30 Years |
|
Newberry II |
|
Lansing, MI |
|
142,292.43 |
|
1,382,020.48 |
|
1,524,312.91 |
|
(180,199.32 |
) |
1986 |
|
30 Years |
|
Newport Heights |
|
Tukwila, WA |
|
391,200.00 |
|
4,102,563.24 |
|
4,493,763.24 |
|
(1,353,858.09 |
) |
1985 |
|
30 Years |
|
Noonan Glen |
|
Winchester, MA |
|
151,343.51 |
|
1,086,103.23 |
|
1,237,446.74 |
|
(87,956.96 |
) |
1983 |
|
30 Years |
|
North Creek (Everett) |
|
Evertt, WA |
|
3,967,500.00 |
|
13,265,240.18 |
|
17,232,740.18 |
|
(2,264,870.18 |
) |
1986 |
|
30 Years |
|
North Hill |
|
Atlanta, GA |
|
2,525,300.00 |
|
22,885,049.39 |
|
25,410,349.39 |
|
(6,169,449.01 |
) |
1984 |
|
30 Years |
|
Northampton 1 |
|
Largo, MD |
|
1,843,200.00 |
|
20,250,134.68 |
|
22,093,334.68 |
|
(7,095,706.48 |
) |
1977 |
|
30 Years |
|
Northampton 2 |
|
Largo, MD |
|
1,513,500.00 |
|
15,434,760.87 |
|
16,948,260.87 |
|
(4,806,665.69 |
) |
1988 |
|
30 Years |
|
Northgate Village |
|
San Antonio, TX |
|
660,100.00 |
|
7,159,069.51 |
|
7,819,169.51 |
|
(2,847,947.46 |
) |
1984 |
|
30 Years |
|
Northglen |
|
Valencia, CA |
|
9,360,000.00 |
|
21,130,743.45 |
|
30,490,743.45 |
|
(1,536,839.36 |
) |
1988 |
|
30 Years |
|
Northridge |
|
Pleasant Hill, CA |
|
5,527,800.00 |
|
15,790,900.48 |
|
21,318,700.48 |
|
(2,876,412.12 |
) |
1974 |
|
30 Years |
|
Northridge (GA) |
|
Carrolton, GA |
|
238,810.55 |
|
2,228,710.62 |
|
2,467,521.17 |
|
(281,488.17 |
) |
1985 |
|
30 Years |
|
Northrup Court I |
|
Coraopolis, PA |
|
189,245.89 |
|
1,796,502.57 |
|
1,985,748.46 |
|
(228,427.67 |
) |
1985 |
|
30 Years |
|
Northrup Court II |
|
Coraopolis, PA |
|
157,190.30 |
|
1,479,048.26 |
|
1,636,238.56 |
|
(189,936.79 |
) |
1985 |
|
30 Years |
|
Northwoods Village |
|
Cary, NC |
|
1,369,700.00 |
|
12,622,139.24 |
|
13,991,839.24 |
|
(2,756,979.77 |
) |
1986 |
|
30 Years |
|
Norton Glen |
|
Norton, MA |
|
1,012,555.59 |
|
7,299,160.32 |
|
8,311,715.91 |
|
(584,519.54 |
) |
1983 |
|
30 Years |
|
Nova Glen I |
|
Daytona Beach, FL |
|
142,085.70 |
|
1,532,817.68 |
|
1,674,903.38 |
|
(219,175.19 |
) |
1984 |
|
30 Years |
|
Nova Glen II |
|
Daytona Beach, FL |
|
175,167.84 |
|
1,748,262.42 |
|
1,923,430.26 |
|
(228,977.77 |
) |
1986 |
|
30 Years |
|
Novawood I |
|
Daytona Beach, FL |
|
122,311.47 |
|
1,186,924.56 |
|
1,309,236.03 |
|
(161,615.70 |
) |
1980 |
|
30 Years |
|
Novawood II |
|
Daytona Beach, FL |
|
144,401.43 |
|
1,354,424.70 |
|
1,498,826.13 |
|
(175,353.50 |
) |
1980 |
|
30 Years |
|
Oak Gardens |
|
Hollywood, FL |
|
329,967.88 |
|
3,162,701.64 |
|
3,492,669.52 |
|
(375,688.31 |
) |
1988 |
|
30 Years |
|
Oak Mill 2 |
|
Germantown, MD |
|
854,132.73 |
|
9,704,104.78 |
|
10,558,237.51 |
|
(2,758,609.70 |
) |
1985 |
|
30 Years |
|
S - 7
Description |
|
|
|
Initial Cost to |
|
Cost Capitalized |
|
||||||
Apartment Name |
|
Location |
|
Encumbrances |
|
Land |
|
Building & |
|
Land |
|
Building & |
|
Oak Park North |
|
Agoura Hills, CA |
|
|
(I) |
1,706,900.00 |
|
15,362,665.94 |
|
|
|
532,875.33 |
|
Oak Park South |
|
Agoura Hills, CA |
|
|
(I) |
1,683,800.00 |
|
15,154,607.90 |
|
|
|
612,186.38 |
|
Oak Ridge |
|
Clermont, FL |
|
1,171,941.82 |
|
173,616.92 |
|
1,529,936.27 |
|
|
|
274,984.86 |
|
Oak Shade |
|
Orange City, FL |
|
|
|
229,403.00 |
|
2,021,290.39 |
|
|
|
117,785.01 |
|
Oakland Hills |
|
Margate, FL |
|
4,829,527.78 |
|
3,040,000.00 |
|
4,930,603.61 |
|
|
|
513,577.17 |
|
Oakley Woods |
|
Union City, GA |
|
1,080,381.63 |
|
165,448.86 |
|
1,457,484.78 |
|
|
|
196,435.14 |
|
Oaks (NC) |
|
Charlotte, NC |
|
|
|
2,196,744.00 |
|
23,601,539.52 |
|
|
|
312,028.33 |
|
Oakwood Manor |
|
Hollywood, FL |
|
|
|
173,246.93 |
|
1,525,972.93 |
|
|
|
57,315.40 |
|
Oakwood Village (FL) |
|
Hudson, FL |
|
|
|
177,280.95 |
|
1,285,011.00 |
|
|
|
309,646.00 |
|
Oakwood Village (GA) |
|
Augusta, GA |
|
|
|
161,174.07 |
|
1,420,119.23 |
|
|
|
135,629.33 |
|
Ocean Walk |
|
Key West, FL |
|
21,079,921.00 |
|
2,838,748.50 |
|
25,545,008.72 |
|
|
|
965,706.32 |
|
Old Archer Court |
|
Gainesville, FL |
|
943,120.19 |
|
170,323.43 |
|
1,500,735.06 |
|
|
|
266,819.12 |
|
Old Mill Glen |
|
Maynard, MA |
|
1,927,014.37 |
|
396,755.99 |
|
2,652,232.60 |
|
|
|
91,682.58 |
|
Olde Redmond Place |
|
Redmond, WA |
|
|
(R) |
4,807,100.00 |
|
14,126,038.08 |
|
|
|
649,036.73 |
|
Olivewood (MI) |
|
Sterling Hts., MI |
|
|
|
519,166.75 |
|
4,574,904.84 |
|
|
|
322,712.20 |
|
Olivewood I |
|
Indianapolis, IN |
|
|
|
184,701.38 |
|
1,627,420.44 |
|
|
|
250,979.35 |
|
Olivewood II |
|
Indianapolis, IN |
|
1,243,201.04 |
|
186,234.55 |
|
1,640,570.51 |
|
|
|
185,538.36 |
|
One Eton Square |
|
Tulsa, OK |
|
|
|
1,570,100.00 |
|
14,130,936.96 |
|
|
|
1,955,967.84 |
|
Orchard Ridge |
|
Lynnwood, WA |
|
|
|
485,600.00 |
|
4,372,032.68 |
|
|
|
543,552.12 |
|
Overlook |
|
San Antonio, TX |
|
|
|
1,100,200.00 |
|
9,901,516.56 |
|
|
|
1,276,644.21 |
|
Overlook Manor |
|
Frederick, MD |
|
|
|
1,299,100.00 |
|
3,930,931.05 |
|
|
|
614,124.42 |
|
Overlook Manor II |
|
Frederick, MD |
|
5,505,000.00 |
|
2,186,300.00 |
|
6,262,597.06 |
|
|
|
171,456.81 |
|
Overlook Manor III |
|
Frederick, MD |
|
|
|
1,026,300.00 |
|
3,027,389.58 |
|
|
|
83,657.93 |
|
Paces Station |
|
Atlanta, GA |
|
|
|
4,801,500.00 |
|
32,548,052.56 |
|
|
|
3,289,398.45 |
|
Palladia |
|
Hillsboro, OR |
|
|
|
6,461,000.00 |
|
44,888,155.82 |
|
|
|
167,293.48 |
|
Palm Place |
|
Sarasota. FL |
|
|
|
248,314.81 |
|
2,188,339.09 |
|
|
|
358,044.02 |
|
Panther Ridge |
|
Federal Way, WA |
|
|
|
1,055,800.00 |
|
9,506,116.69 |
|
|
|
867,125.54 |
|
Paradise Pointe |
|
Dania, FL |
|
|
|
1,913,414.15 |
|
17,417,955.82 |
|
|
|
2,529,302.73 |
|
Parc Royale |
|
Houston, TX |
|
|
|
2,223,000.00 |
|
11,936,832.68 |
|
|
|
795,442.33 |
|
Park Meadow |
|
Gilbert, AZ |
|
|
|
835,217.00 |
|
15,120,768.64 |
|
|
|
622,335.84 |
|
Park Place (MN) |
|
Plymouth, MN |
|
|
|
1,219,900.00 |
|
10,964,119.20 |
|
|
|
918,013.31 |
|
Park Place (TX) |
|
Houston, TX |
|
|
|
1,603,000.00 |
|
12,054,925.78 |
|
|
|
362,985.92 |
|
Park Place II |
|
Plymouth, MN |
|
|
|
1,216,100.00 |
|
10,951,697.51 |
|
|
|
749,454.07 |
|
Park Place West (CT) |
|
West Hartford, CT |
|
|
|
466,243.49 |
|
3,116,742.32 |
|
|
|
116,924.24 |
|
Park West (CA) |
|
Los Angeles, CA |
|
|
|
3,033,500.00 |
|
27,302,382.65 |
|
|
|
2,000,415.18 |
|
Park West (TX) |
|
Austin, TX |
|
|
|
648,705.00 |
|
4,738,541.73 |
|
|
|
957,192.18 |
|
Park West End (VA) |
|
Richmond, VA |
|
|
|
1,562,500.00 |
|
11,871,449.21 |
|
|
|
817,721.91 |
|
Parkfield |
|
Denver, CO |
|
|
|
8,330,000.00 |
|
28,646,351.96 |
|
|
|
215,206.34 |
|
Parkridge Place |
|
Irving, TX |
|
|
|
6,432,900.00 |
|
17,094,962.48 |
|
|
|
1,268,947.95 |
|
Parkside |
|
Union City, CA |
|
|
|
6,246,700.00 |
|
11,827,452.91 |
|
|
|
2,220,344.20 |
|
Parkview Terrace |
|
Redlands, CA |
|
|
|
4,969,200.00 |
|
35,653,777.06 |
|
|
|
1,241,722.12 |
|
Parkville (Col) |
|
Columbus, OH |
|
1,705,772.46 |
|
150,432.98 |
|
1,325,756.49 |
|
|
|
245,383.55 |
|
Parkville (IN) |
|
Gas City, IN |
|
717,872.59 |
|
103,434.26 |
|
911,493.58 |
|
|
|
126,384.05 |
|
Parkville (Par) |
|
Englewood, OH |
|
|
|
127,863.02 |
|
1,126,637.55 |
|
|
|
117,955.07 |
|
Parkville (WV) |
|
Parkersburg, WV |
|
|
|
105,459.86 |
|
929,406.33 |
|
|
|
95,664.16 |
|
Parkway North (REIT) |
|
Ft. Meyers, FL |
|
1,092,648.32 |
|
145,350.00 |
|
1,308,114.98 |
|
|
|
80,792.90 |
|
Parkwood (CT) |
|
East Haven, CT |
|
|
|
531,364.67 |
|
3,552,064.06 |
|
|
|
68,341.52 |
|
Patchen Oaks |
|
Lexington, KY |
|
|
|
1,345,300.00 |
|
8,129,209.54 |
|
|
|
639,217.08 |
|
Pembroke Lake |
|
Virginia Beach, VA(T) |
|
8,720,633.78 |
|
511,947.00 |
|
8,889,539.36 |
|
|
|
591,742.76 |
|
Phillips Park |
|
Wellesley, MA |
|
3,982,256.96 |
|
816,921.82 |
|
5,460,955.15 |
|
|
|
78,291.48 |
|
Pine Barrens |
|
Jacksonville, FL |
|
|
|
268,302.86 |
|
2,364,040.59 |
|
|
|
236,475.48 |
|
Pine Harbour |
|
Orlando, FL |
|
|
|
1,664,300.00 |
|
14,970,914.84 |
|
|
|
1,474,181.50 |
|
Pine Knoll |
|
Jonesboro, GA |
|
1,165,458.18 |
|
138,052.24 |
|
1,216,390.69 |
|
|
|
116,486.55 |
|
Pine Lake |
|
Tampa, FL |
|
625,367.83 |
|
79,876.79 |
|
703,801.58 |
|
|
|
71,473.49 |
|
Pine Meadows I (FL) |
|
Ft. Meyers, FL |
|
|
|
152,019.39 |
|
1,339,596.48 |
|
|
|
323,906.83 |
|
Pine Terrace I |
|
Callaway, FL |
|
2,069,237.89 |
|
288,991.84 |
|
2,546,426.41 |
|
|
|
456,044.68 |
|
Pine Tree Club |
|
Wildwood, MO |
|
|
|
1,125,000.00 |
|
7,017,082.20 |
|
|
|
410,004.50 |
|
Pinellas Pines |
|
Pinellas Park, FL |
|
10,436.71 |
|
174,999.26 |
|
1,541,934.20 |
|
|
|
199,885.02 |
|
Pines of Cloverlane |
|
Ypsilanti, MI |
|
|
|
1,907,800.00 |
|
16,767,519.36 |
|
|
|
5,405,873.97 |
|
Pines of Springdale |
|
Palm Springs, FL |
|
|
|
473,867.00 |
|
4,265,174.32 |
|
|
|
970,267.17 |
|
Plum Tree |
|
Hales Corners, WI |
|
|
(N) |
1,996,700.00 |
|
20,247,195.39 |
|
|
|
834,290.96 |
|
Plumwood (Che) |
|
Chesterfield, IN |
|
62,288.50 |
|
84,922.60 |
|
748,260.67 |
|
|
|
77,275.99 |
|
Plumwood (For) |
|
Ft. Wayne, IN |
|
|
|
131,350.81 |
|
1,157,243.81 |
|
|
|
147,101.39 |
|
Plumwood I |
|
Columbus, OH |
|
1,639,286.01 |
|
289,814.33 |
|
2,553,597.34 |
|
|
|
313,222.60 |
|
Plumwood II |
|
Columbus, OH |
|
|
|
107,583.06 |
|
947,924.01 |
|
|
|
80,246.31 |
|
Point (NC) |
|
Charlotte, NC |
|
|
(S) |
1,700,000.00 |
|
25,417,266.78 |
|
|
|
321,242.34 |
|
Pointe at South Mountain |
|
Phoenix, AZ |
|
|
|
2,228,800.00 |
|
20,059,310.98 |
|
|
|
1,092,343.96 |
|
Pointe East Condo, LLC |
|
Redmond, WA |
|
|
|
602,600.00 |
|
5,596,526.25 |
|
|
|
400,433.41 |
|
Polos East |
|
Orlando, FL |
|
|
|
1,386,000.00 |
|
19,058,620.04 |
|
|
|
634,480.98 |
|
Port Royale |
|
Ft. Lauderdale, FL |
|
|
|
1,754,200.00 |
|
15,789,873.13 |
|
|
|
1,271,364.27 |
|
Port Royale II |
|
Ft. Lauderdale, FL |
|
|
|
1,022,200.00 |
|
9,203,165.98 |
|
|
|
794,671.32 |
|
Port Royale III |
|
Ft. Lauderdale, FL |
|
|
|
7,454,900.00 |
|
14,743,153.65 |
|
|
|
1,071,946.36 |
|
Portland Center |
|
Portland, OR(G) |
|
|
|
6,032,900.00 |
|
43,554,398.53 |
|
|
|
3,487,178.82 |
|
Portofino |
|
Chino Hills, CA |
|
|
|
3,572,400.00 |
|
14,660,993.76 |
|
|
|
395,597.69 |
|
Portofino (Val) |
|
Valencia, CA |
|
14,584,025.13 |
|
8,640,000.00 |
|
21,487,126.27 |
|
|
|
288,784.82 |
|
Portside Towers |
|
Jersey City, NJ(G) |
|
55,396,562.90 |
|
22,455,700.00 |
|
96,842,912.99 |
|
|
|
2,205,372.25 |
|
Prairie Creek I |
|
Richardson, TX |
|
|
|
4,067,291.52 |
|
38,986,022.29 |
|
|
|
560,894.85 |
|
Preakness |
|
Antioch, TN |
|
|
|
1,561,900.00 |
|
7,668,520.58 |
|
|
|
1,548,008.89 |
|
Preserve at Squaw Peak |
|
Phoenix, AZ |
|
|
|
517,788.00 |
|
8,533,991.83 |
|
|
|
309,724.28 |
|
Preston at Willowbend |
|
Plano, TX |
|
|
|
872,500.00 |
|
7,878,915.24 |
|
|
|
2,571,345.90 |
|
Preston Bend |
|
Dallas, TX |
|
|
(M) |
1,085,200.00 |
|
9,532,056.26 |
|
|
|
659,236.79 |
|
Princeton Court |
|
Evansville, IN |
|
865,248.93 |
|
116,696.04 |
|
1,028,219.32 |
|
|
|
193,638.17 |
|
Princeton Square |
|
Jacksonville, FL |
|
|
|
864,000.00 |
|
11,910,477.70 |
|
|
|
605,199.08 |
|
Promenade (FL) |
|
St. Petersburg, FL |
|
|
|
2,124,193.40 |
|
25,804,036.95 |
|
|
|
1,261,398.23 |
|
Promenade at Aventura |
|
Aventura, FL |
|
|
|
13,320,000.00 |
|
30,353,748.43 |
|
|
|
339,724.27 |
|
Description |
|
Gross Amount Carried |
|
|
|
|
|
|
|
Life Used to |
|
||||
Apartment Name |
|
Location |
|
Land |
|
Building & |
|
Total(B) |
|
Accumulated |
|
Date of |
|
|
|
Oak Park North |
|
Agoura Hills, CA |
|
1,706,900.00 |
|
15,895,541.27 |
|
17,602,441.27 |
|
(4,124,874.79 |
) |
1990 |
|
30 Years |
|
Oak Park South |
|
Agoura Hills, CA |
|
1,683,800.00 |
|
15,766,794.28 |
|
17,450,594.28 |
|
(4,143,978.20 |
) |
1989 |
|
30 Years |
|
Oak Ridge |
|
Clermont, FL |
|
173,616.92 |
|
1,804,921.13 |
|
1,978,538.05 |
|
(245,925.95 |
) |
1985 |
|
30 Years |
|
Oak Shade |
|
Orange City, FL |
|
229,403.00 |
|
2,139,075.40 |
|
2,368,478.40 |
|
(273,754.65 |
) |
1985 |
|
30 Years |
|
Oakland Hills |
|
Margate, FL |
|
3,040,000.00 |
|
5,444,180.78 |
|
8,484,180.78 |
|
(531,463.77 |
) |
1987 |
|
30 Years |
|
Oakley Woods |
|
Union City, GA |
|
165,448.86 |
|
1,653,919.92 |
|
1,819,368.78 |
|
(227,165.02 |
) |
1984 |
|
30 Years |
|
Oaks (NC) |
|
Charlotte, NC |
|
2,196,744.00 |
|
23,913,567.85 |
|
26,110,311.85 |
|
(3,657,832.39 |
) |
1996 |
|
30 Years |
|
Oakwood Manor |
|
Hollywood, FL |
|
173,246.93 |
|
1,583,288.33 |
|
1,756,535.26 |
|
(200,013.13 |
) |
1986 |
|
30 Years |
|
Oakwood Village (FL) |
|
Hudson, FL |
|
177,280.95 |
|
1,594,657.00 |
|
1,771,937.95 |
|
(233,043.77 |
) |
1986 |
|
30 Years |
|
Oakwood Village (GA) |
|
Augusta, GA |
|
161,174.07 |
|
1,555,748.56 |
|
1,716,922.63 |
|
(197,384.04 |
) |
1985 |
|
30 Years |
|
Ocean Walk |
|
Key West, FL |
|
2,838,748.50 |
|
26,510,715.04 |
|
29,349,463.54 |
|
(4,899,446.55 |
) |
1990 |
|
30 Years |
|
Old Archer Court |
|
Gainesville, FL |
|
170,323.43 |
|
1,767,554.18 |
|
1,937,877.61 |
|
(253,974.67 |
) |
1977 |
|
30 Years |
|
Old Mill Glen |
|
Maynard, MA |
|
396,755.99 |
|
2,743,915.18 |
|
3,140,671.17 |
|
(224,631.47 |
) |
1983 |
|
30 Years |
|
Olde Redmond Place |
|
Redmond, WA |
|
4,807,100.00 |
|
14,775,074.81 |
|
19,582,174.81 |
|
(2,445,905.27 |
) |
1986 |
|
30 Years |
|
Olivewood (MI) |
|
Sterling Hts., MI |
|
519,166.75 |
|
4,897,617.04 |
|
5,416,783.79 |
|
(626,462.52 |
) |
1986 |
|
30 Years |
|
Olivewood I |
|
Indianapolis, IN |
|
184,701.38 |
|
1,878,399.79 |
|
2,063,101.17 |
|
(256,860.61 |
) |
1985 |
|
30 Years |
|
Olivewood II |
|
Indianapolis, IN |
|
186,234.55 |
|
1,826,108.87 |
|
2,012,343.42 |
|
(239,256.95 |
) |
1986 |
|
30 Years |
|
One Eton Square |
|
Tulsa, OK |
|
1,570,100.00 |
|
16,086,904.80 |
|
17,657,004.80 |
|
(3,776,803.33 |
) |
1985 |
|
30 Years |
|
Orchard Ridge |
|
Lynnwood, WA |
|
485,600.00 |
|
4,915,584.80 |
|
5,401,184.80 |
|
(1,583,021.44 |
) |
1988 |
|
30 Years |
|
Overlook |
|
San Antonio, TX |
|
1,100,200.00 |
|
11,178,160.77 |
|
12,278,360.77 |
|
(2,765,538.07 |
) |
1985 |
|
30 Years |
|
Overlook Manor |
|
Frederick, MD |
|
1,299,100.00 |
|
4,545,055.47 |
|
5,844,155.47 |
|
(820,329.71 |
) |
1980/1985 |
|
30 Years |
|
Overlook Manor II |
|
Frederick, MD |
|
2,186,300.00 |
|
6,434,053.87 |
|
8,620,353.87 |
|
(1,136,672.62 |
) |
1980/1985 |
|
30 Years |
|
Overlook Manor III |
|
Frederick, MD |
|
1,026,300.00 |
|
3,111,047.51 |
|
4,137,347.51 |
|
(533,632.71 |
) |
1980/1985 |
|
30 Years |
|
Paces Station |
|
Atlanta, GA |
|
4,801,500.00 |
|
35,837,451.01 |
|
40,638,951.01 |
|
(7,924,006.70 |
) |
1984-1988/1989 |
|
30 Years |
|
Palladia |
|
Hillsboro, OR |
|
6,461,000.00 |
|
45,055,449.30 |
|
51,516,449.30 |
|
(2,190,488.62 |
) |
2000 |
|
30 Years |
|
Palm Place |
|
Sarasota. FL |
|
248,314.81 |
|
2,546,383.11 |
|
2,794,697.92 |
|
(348,604.53 |
) |
1984 |
|
30 Years |
|
Panther Ridge |
|
Federal Way, WA |
|
1,055,800.00 |
|
10,373,242.23 |
|
11,429,042.23 |
|
(2,474,737.50 |
) |
1980 |
|
30 Years |
|
Paradise Pointe |
|
Dania, FL |
|
1,913,414.15 |
|
19,947,258.55 |
|
21,860,672.70 |
|
(5,991,328.13 |
) |
1987-90 |
|
30 Years |
|
Parc Royale |
|
Houston, TX |
|
2,223,000.00 |
|
12,732,275.01 |
|
14,955,275.01 |
|
(1,895,800.74 |
) |
1994 |
|
30 Years |
|
Park Meadow |
|
Gilbert, AZ |
|
835,217.00 |
|
15,743,104.48 |
|
16,578,321.48 |
|
(2,976,819.75 |
) |
1986 |
|
30 Years |
|
Park Place (MN) |
|
Plymouth, MN |
|
1,219,900.00 |
|
11,882,132.51 |
|
13,102,032.51 |
|
(3,136,398.39 |
) |
1986 |
|
30 Years |
|
Park Place (TX) |
|
Houston, TX |
|
1,603,000.00 |
|
12,417,911.70 |
|
14,020,911.70 |
|
(2,313,231.39 |
) |
1996 |
|
30 Years |
|
Park Place II |
|
Plymouth, MN |
|
1,216,100.00 |
|
11,701,151.58 |
|
12,917,251.58 |
|
(2,997,738.17 |
) |
1986 |
|
30 Years |
|
Park Place West (CT) |
|
West Hartford, CT |
|
466,243.49 |
|
3,233,666.56 |
|
3,699,910.05 |
|
(264,951.46 |
) |
1961 |
|
30 Years |
|
Park West (CA) |
|
Los Angeles, CA |
|
3,033,500.00 |
|
29,302,797.83 |
|
32,336,297.83 |
|
(7,935,898.53 |
) |
1987/90 |
|
30 Years |
|
Park West (TX) |
|
Austin, TX |
|
648,705.00 |
|
5,695,733.91 |
|
6,344,438.91 |
|
(2,081,951.08 |
) |
1985 |
|
30 Years |
|
Park West End (VA) |
|
Richmond, VA |
|
1,562,500.00 |
|
12,689,171.12 |
|
14,251,671.12 |
|
(2,488,524.92 |
) |
1985 |
|
30 Years |
|
Parkfield |
|
Denver, CO |
|
8,330,000.00 |
|
28,861,558.30 |
|
37,191,558.30 |
|
(2,123,297.80 |
) |
2000 |
|
30 Years |
|
Parkridge Place |
|
Irving, TX |
|
6,432,900.00 |
|
18,363,910.43 |
|
24,796,810.43 |
|
(3,929,267.72 |
) |
1985 |
|
30 Years |
|
Parkside |
|
Union City, CA |
|
6,246,700.00 |
|
14,047,797.11 |
|
20,294,497.11 |
|
(2,556,784.29 |
) |
1979 |
|
30 Years |
|
Parkview Terrace |
|
Redlands, CA |
|
4,969,200.00 |
|
36,895,499.18 |
|
41,864,699.18 |
|
(6,840,789.56 |
) |
1986 |
|
30 Years |
|
Parkville (Col) |
|
Columbus, OH |
|
150,432.98 |
|
1,571,140.04 |
|
1,721,573.02 |
|
(244,776.86 |
) |
1978 |
|
30 Years |
|
Parkville (IN) |
|
Gas City, IN |
|
103,434.26 |
|
1,037,877.63 |
|
1,141,311.89 |
|
(146,656.54 |
) |
1982 |
|
30 Years |
|
Parkville (Par) |
|
Englewood, OH |
|
127,863.02 |
|
1,244,592.62 |
|
1,372,455.64 |
|
(158,017.29 |
) |
1982 |
|
30 Years |
|
Parkville (WV) |
|
Parkersburg, WV |
|
105,459.86 |
|
1,025,070.49 |
|
1,130,530.35 |
|
(130,099.16 |
) |
1982 |
|
30 Years |
|
Parkway North (REIT) |
|
Ft. Meyers, FL |
|
145,350.00 |
|
1,388,907.88 |
|
1,534,257.88 |
|
(112,063.47 |
) |
1984 |
|
30 Years |
|
Parkwood (CT) |
|
East Haven, CT |
|
531,364.67 |
|
3,620,405.58 |
|
4,151,770.25 |
|
(307,263.89 |
) |
1975 |
|
30 Years |
|
Patchen Oaks |
|
Lexington, KY |
|
1,345,300.00 |
|
8,768,426.62 |
|
10,113,726.62 |
|
(1,634,205.39 |
) |
1990 |
|
30 Years |
|
Pembroke Lake |
|
Virginia Beach, VA(T) |
|
511,947.00 |
|
9,481,282.12 |
|
9,993,229.12 |
|
(1,186,728.52 |
) |
1975 |
|
30 Years |
|
Phillips Park |
|
Wellesley, MA |
|
816,921.82 |
|
5,539,246.63 |
|
6,356,168.45 |
|
(423,017.01 |
) |
1988 |
|
30 Years |
|
Pine Barrens |
|
Jacksonville, FL |
|
268,302.86 |
|
2,600,516.07 |
|
2,868,818.93 |
|
(342,795.63 |
) |
1986 |
|
30 Years |
|
Pine Harbour |
|
Orlando, FL |
|
1,664,300.00 |
|
16,445,096.34 |
|
18,109,396.34 |
|
(5,644,888.98 |
) |
1991 |
|
30 Years |
|
Pine Knoll |
|
Jonesboro, GA |
|
138,052.24 |
|
1,332,877.24 |
|
1,470,929.48 |
|
(162,752.96 |
) |
1985 |
|
30 Years |
|
Pine Lake |
|
Tampa, FL |
|
79,876.79 |
|
775,275.07 |
|
855,151.86 |
|
(101,278.07 |
) |
1982 |
|
30 Years |
|
Pine Meadows I (FL) |
|
Ft. Meyers, FL |
|
152,019.39 |
|
1,663,503.31 |
|
1,815,522.70 |
|
(253,479.68 |
) |
1985 |
|
30 Years |
|
Pine Terrace I |
|
Callaway, FL |
|
288,991.84 |
|
3,002,471.09 |
|
3,291,462.93 |
|
(449,155.39 |
) |
1983 |
|
30 Years |
|
Pine Tree Club |
|
Wildwood, MO |
|
1,125,000.00 |
|
7,427,086.70 |
|
8,552,086.70 |
|
(1,063,544.52 |
) |
1986 |
|
30 Years |
|
Pinellas Pines |
|
Pinellas Park, FL |
|
174,999.26 |
|
1,741,819.22 |
|
1,916,818.48 |
|
(223,204.58 |
) |
1983 |
|
30 Years |
|
Pines of Cloverlane |
|
Ypsilanti, MI |
|
1,907,800.00 |
|
22,173,393.33 |
|
24,081,193.33 |
|
(7,414,920.18 |
) |
1975-79 |
|
30 Years |
|
Pines of Springdale |
|
Palm Springs, FL |
|
473,867.00 |
|
5,235,441.49 |
|
5,709,308.49 |
|
(1,890,337.35 |
) |
1985/87 |
|
30 Years |
|
Plum Tree |
|
Hales Corners, WI |
|
1,996,700.00 |
|
21,081,486.35 |
|
23,078,186.35 |
|
(3,884,590.92 |
) |
1989 |
|
30 Years |
|
Plumwood (Che) |
|
Chesterfield, IN |
|
84,922.60 |
|
825,536.66 |
|
910,459.26 |
|
(107,622.39 |
) |
1980 |
|
30 Years |
|
Plumwood (For) |
|
Ft. Wayne, IN |
|
131,350.81 |
|
1,304,345.20 |
|
1,435,696.01 |
|
(182,425.38 |
) |
1981 |
|
30 Years |
|
Plumwood I |
|
Columbus, OH |
|
289,814.33 |
|
2,866,819.94 |
|
3,156,634.27 |
|
(375,254.16 |
) |
1978 |
|
30 Years |
|
Plumwood II |
|
Columbus, OH |
|
107,583.06 |
|
1,028,170.32 |
|
1,135,753.38 |
|
(126,507.44 |
) |
1983 |
|
30 Years |
|
Point (NC) |
|
Charlotte, NC |
|
1,700,000.00 |
|
25,738,509.12 |
|
27,438,509.12 |
|
(3,917,791.85 |
) |
1996 |
|
30 Years |
|
Pointe at South Mountain |
|
Phoenix, AZ |
|
2,228,800.00 |
|
21,151,654.94 |
|
23,380,454.94 |
|
(4,647,638.83 |
) |
1988 |
|
30 Years |
|
Pointe East Condo, LLC |
|
Redmond, WA |
|
602,600.00 |
|
5,996,959.66 |
|
6,599,559.66 |
|
(1,770,500.28 |
) |
1988 |
|
30 Years |
|
Polos East |
|
Orlando, FL |
|
1,386,000.00 |
|
19,693,101.02 |
|
21,079,101.02 |
|
(3,106,816.26 |
) |
1991 |
|
30 Years |
|
Port Royale |
|
Ft. Lauderdale, FL |
|
1,754,200.00 |
|
17,061,237.40 |
|
18,815,437.40 |
|
(5,245,636.30 |
) |
1988 |
|
30 Years |
|
Port Royale II |
|
Ft. Lauderdale, FL |
|
1,022,200.00 |
|
9,997,837.30 |
|
11,020,037.30 |
|
(2,729,874.55 |
) |
1988 |
|
30 Years |
|
Port Royale III |
|
Ft. Lauderdale, FL |
|
7,454,900.00 |
|
15,815,100.01 |
|
23,270,000.01 |
|
(3,491,865.36 |
) |
1988 |
|
30 Years |
|
Portland Center |
|
Portland, OR(G) |
|
6,032,900.00 |
|
47,041,577.35 |
|
53,074,477.35 |
|
(7,615,609.84 |
) |
1965 |
|
30 Years |
|
Portofino |
|
Chino Hills, CA |
|
3,572,400.00 |
|
15,056,591.45 |
|
18,628,991.45 |
|
(2,802,413.76 |
) |
1989 |
|
30 Years |
|
Portofino (Val) |
|
Valencia, CA |
|
8,640,000.00 |
|
21,775,911.09 |
|
30,415,911.09 |
|
(1,560,945.68 |
) |
1989 |
|
30 Years |
|
Portside Towers |
|
Jersey City, NJ(G) |
|
22,455,700.00 |
|
99,048,285.24 |
|
121,503,985.24 |
|
(15,701,096.19 |
) |
1992/1997 |
|
30 Years |
|
Prairie Creek I |
|
Richardson, TX |
|
4,067,291.52 |
|
39,546,917.14 |
|
43,614,208.66 |
|
(5,370,898.68 |
) |
1998/99 |
|
30 Years |
|
Preakness |
|
Antioch, TN |
|
1,561,900.00 |
|
9,216,529.47 |
|
10,778,429.47 |
|
(2,172,061.17 |
) |
1986 |
|
30 Years |
|
Preserve at Squaw Peak |
|
Phoenix, AZ |
|
517,788.00 |
|
8,843,716.11 |
|
9,361,504.11 |
|
(1,679,679.05 |
) |
1990 |
|
30 Years |
|
Preston at Willowbend |
|
Plano, TX |
|
872,500.00 |
|
10,450,261.14 |
|
11,322,761.14 |
|
(3,823,384.91 |
) |
1985 |
|
30 Years |
|
Preston Bend |
|
Dallas, TX |
|
1,085,200.00 |
|
10,191,293.05 |
|
11,276,493.05 |
|
(2,342,010.41 |
) |
1986 |
|
30 Years |
|
Princeton Court |
|
Evansville, IN |
|
116,696.04 |
|
1,221,857.49 |
|
1,338,553.53 |
|
(164,895.88 |
) |
1985 |
|
30 Years |
|
Princeton Square |
|
Jacksonville, FL |
|
864,000.00 |
|
12,515,676.78 |
|
13,379,676.78 |
|
(2,031,423.67 |
) |
1984 |
|
30 Years |
|
Promenade (FL) |
|
St. Petersburg, FL |
|
2,124,193.40 |
|
27,065,435.18 |
|
29,189,628.58 |
|
(4,106,405.23 |
) |
1994 |
|
30 Years |
|
Promenade at Aventura |
|
Aventura, FL |
|
13,320,000.00 |
|
30,693,472.70 |
|
44,013,472.70 |
|
(1,919,115.18 |
) |
1995 |
|
30 Years |
|
S - 8
Description |
|
|
|
Initial Cost to |
|
Cost Capitalized |
|
||||||
Apartment Name |
|
Location |
|
Encumbrances |
|
Land |
|
Building & |
|
Land |
|
Building & |
|
Promenade at Wyndham Lakes |
|
Coral Springs, FL |
|
|
|
6,640,000.00 |
|
26,743,759.79 |
|
|
|
236,026.23 |
|
Promenade Terrace |
|
Corona, CA |
|
14,673,985.07 |
|
2,282,800.00 |
|
20,546,289.38 |
|
|
|
1,105,005.11 |
|
Promontory Pointe I & II |
|
Phoenix, AZ |
|
|
|
2,355,509.00 |
|
30,421,839.60 |
|
|
|
1,163,229.75 |
|
Prospect Towers |
|
Hackensack, NJ |
|
14,098,134.08 |
|
3,926,600.00 |
|
27,966,416.19 |
|
|
|
2,147,267.17 |
|
Prospect Towers II |
|
Hackensack, NJ |
|
|
|
4,500,000.00 |
|
32,988,329.41 |
|
|
|
4,914.05 |
|
Providence at Kirby |
|
Houston, TX |
|
18,338,179.50 |
|
3,945,000.00 |
|
20,587,666.33 |
|
|
|
215.42 |
|
Pueblo Villas |
|
Albuquerque, NM |
|
|
|
855,600.00 |
|
7,694,320.11 |
|
|
|
1,761,637.56 |
|
Quail Call |
|
Albany, GA |
|
684,084.74 |
|
104,723.44 |
|
922,727.65 |
|
|
|
119,621.30 |
|
Ramblewood I (Val) |
|
Valdosta, GA |
|
|
|
132,083.69 |
|
1,163,801.21 |
|
|
|
87,961.53 |
|
Ramblewood II (Aug) |
|
Augusta, GA |
|
|
|
169,269.38 |
|
1,490,782.67 |
|
|
|
274,767.43 |
|
Ramblewood II (Val) |
|
Valdosta, GA |
|
|
|
61,672.12 |
|
543,398.57 |
|
|
|
27,993.36 |
|
Ranchside |
|
New Port Richey, FL |
|
|
|
144,692.45 |
|
1,274,898.15 |
|
|
|
148,381.27 |
|
Ranchstone |
|
Houston, TX |
|
|
|
770,000.00 |
|
15,371,430.67 |
|
|
|
276,946.71 |
|
Ravens Crest |
|
Plainsboro, NJ |
|
|
|
4,670,850.00 |
|
42,080,642.31 |
|
|
|
3,994,205.46 |
|
Ravinia |
|
Greenfield, WI |
|
|
(N) |
1,240,100.00 |
|
12,055,713.24 |
|
|
|
467,929.39 |
|
Red Deer I |
|
Fairborn, OH |
|
|
|
204,316.78 |
|
1,800,253.53 |
|
|
|
150,334.81 |
|
Red Deer II |
|
Fairborn, OH |
|
|
|
193,851.63 |
|
1,708,044.09 |
|
|
|
118,587.57 |
|
Redan Village I |
|
Decatur, GA |
|
|
|
274,294.48 |
|
2,416,963.33 |
|
|
|
197,796.89 |
|
Redan Village II |
|
Decatur, GA |
|
|
|
240,605.46 |
|
2,119,855.32 |
|
|
|
124,469.73 |
|
Redlands Lawn and Tennis |
|
Redlands, CA |
|
|
|
4,822,320.00 |
|
26,359,328.48 |
|
|
|
1,450,244.71 |
|
Regency |
|
Charlotte, NC |
|
|
|
890,000.00 |
|
11,783,919.89 |
|
|
|
629,719.36 |
|
Regency Palms |
|
Huntington Beach, CA |
|
|
|
1,857,400.00 |
|
16,713,253.54 |
|
|
|
1,564,041.57 |
|
Remington Place |
|
Pheonix, AZ |
|
|
|
1,492,750.00 |
|
13,377,478.30 |
|
|
|
1,958,692.37 |
|
Reserve at Ashley Lake |
|
Boynton Beach, FL |
|
24,150,000.00 |
|
3,520,400.00 |
|
23,332,493.58 |
|
|
|
1,103,926.95 |
|
Reserve at Fairfax Corners |
|
Fairfax, VA |
|
|
|
15,804,057.13 |
|
63,216,228.51 |
|
|
|
76,720.86 |
|
Reserve Square Combined |
|
Cleveland, OH(G) |
|
|
|
2,618,851.89 |
|
23,582,868.99 |
|
|
|
15,256,869.81 |
|
Retreat, The |
|
Phoenix, AZ |
|
|
(S) |
3,475,114.00 |
|
27,265,251.81 |
|
|
|
322,549.15 |
|
Ribbon Mill |
|
Manchester, CT |
|
4,414,097.57 |
|
787,929.00 |
|
5,267,144.05 |
|
|
|
147,463.42 |
|
Richmond Townhomes |
|
Houston, TX |
|
|
|
940,000.00 |
|
13,906,905.00 |
|
|
|
417,479.69 |
|
Ridgewood (Lou) |
|
Louisville, KY |
|
|
|
163,685.89 |
|
1,442,301.06 |
|
|
|
71,899.84 |
|
Ridgewood (MI) |
|
Westland, MI |
|
1,161,530.68 |
|
176,968.96 |
|
1,559,588.43 |
|
|
|
167,332.53 |
|
Ridgewood (Rus) |
|
Russellville, KY |
|
740,727.67 |
|
69,156.10 |
|
609,340.64 |
|
|
|
86,322.11 |
|
Ridgewood I (Bed) |
|
Bedford, IN |
|
818,907.23 |
|
107,119.92 |
|
943,843.19 |
|
|
|
101,351.24 |
|
Ridgewood I (Elk) |
|
Elkhart, IN |
|
|
|
159,371.17 |
|
1,404,233.72 |
|
|
|
212,345.51 |
|
Ridgewood I (GA) |
|
Decatur, GA |
|
1,326,579.20 |
|
230,574.17 |
|
2,031,609.72 |
|
|
|
150,802.86 |
|
Ridgewood I (Lex) |
|
Lexington, KY |
|
|
|
203,719.66 |
|
1,794,792.23 |
|
|
|
134,781.13 |
|
Ridgewood I (OH) |
|
Columbus, OH |
|
1,160,738.69 |
|
174,065.87 |
|
1,534,135.00 |
|
|
|
173,832.87 |
|
Ridgewood II (Bed) |
|
Bedford, IN |
|
848,893.80 |
|
99,558.74 |
|
877,220.98 |
|
|
|
77,856.59 |
|
Ridgewood II (Elk) |
|
Elkhart, IN |
|
|
|
215,334.70 |
|
1,897,333.39 |
|
|
|
282,705.39 |
|
Ridgewood II (GA) |
|
Decatur, GA |
|
954,440.18 |
|
164,999.02 |
|
1,453,626.21 |
|
|
|
74,596.35 |
|
Ridgewood II (OH) |
|
Columbus, OH |
|
1,122,047.40 |
|
162,913.98 |
|
1,435,647.68 |
|
|
|
127,959.64 |
|
Ridgewood Village |
|
San Diego, CA |
|
|
(J) |
5,761,500.00 |
|
14,032,510.64 |
|
|
|
139,324.91 |
|
Ridgewood Village II |
|
San Diego, CA |
|
|
|
6,048,000.00 |
|
19,971,537.18 |
|
|
|
28,679.67 |
|
Rincon |
|
Houston, TX |
|
|
|
4,401,900.00 |
|
16,734,745.75 |
|
|
|
630,259.78 |
|
River Glen I |
|
Reynoldsburg, OH |
|
|
|
171,271.91 |
|
1,508,892.15 |
|
|
|
102,834.57 |
|
River Glen II |
|
Reynoldsburg, OH |
|
1,119,412.57 |
|
158,683.55 |
|
1,398,175.02 |
|
|
|
133,473.39 |
|
River Hill |
|
Grand Prairie, TX |
|
|
|
2,004,000.00 |
|
19,272,943.71 |
|
|
|
649,143.04 |
|
River Oaks (CA) |
|
Oceanside, CA |
|
10,438,479.00 |
|
5,600,000.00 |
|
20,673,713.81 |
|
|
|
524,622.09 |
|
River Park |
|
Fort Worth, TX |
|
7,353,502.23 |
|
2,245,400.00 |
|
8,811,726.50 |
|
|
|
1,789,868.90 |
|
Rivers Bend (CT) |
|
Windsor, CT |
|
|
(P) |
3,325,516.73 |
|
22,230,398.58 |
|
|
|
228,536.08 |
|
Rivers Edge |
|
Waterbury, CT |
|
|
|
781,900.00 |
|
6,561,167.21 |
|
|
|
342,197.03 |
|
Rivers End I |
|
Jacksonville, FL |
|
1,343,119.61 |
|
171,744.81 |
|
1,507,064.67 |
|
|
|
192,458.75 |
|
Rivers End II |
|
Jacksonville, FL |
|
|
|
190,687.68 |
|
1,680,171.28 |
|
|
|
168,670.63 |
|
River Pointe at Den Rock Park |
|
Lawrence, MA |
|
18,100,000.00 |
|
4,615,702.11 |
|
18,406,208.83 |
|
|
|
|
|
Riverside Park |
|
Tulsa, OK |
|
|
|
1,441,400.00 |
|
12,371,637.06 |
|
|
|
563,104.54 |
|
Riverview Condominiums |
|
Norwalk, CT |
|
6,125,037.67 |
|
2,300,000.00 |
|
7,406,729.78 |
|
|
|
748,809.82 |
|
Roanoke |
|
Rochester Hills, MI |
|
40,500.00 |
|
369,911.16 |
|
3,259,270.40 |
|
|
|
160,269.11 |
|
Rock Creek |
|
Corrboro, NC |
|
|
|
895,700.00 |
|
8,062,542.86 |
|
|
|
671,043.01 |
|
Rockingham Glen |
|
West Roxbury, MA |
|
2,395,953.57 |
|
1,124,216.91 |
|
7,515,159.93 |
|
|
|
177,529.83 |
|
Rolido Parque |
|
Houston, TX |
|
6,830,444.31 |
|
2,955,900.00 |
|
7,931,879.77 |
|
|
|
1,306,358.06 |
|
Rolling Green (Amherst) |
|
Amherst, MA |
|
3,927,835.67 |
|
1,340,701.85 |
|
8,962,317.43 |
|
|
|
454,891.94 |
|
Rolling Green (Fall River) |
|
Fall River, MA |
|
7,832,720.51 |
|
2,481,821.11 |
|
16,780,359.12 |
|
|
|
730,420.64 |
|
Rolling Green (Milford) |
|
Milford, MA |
|
7,791,026.73 |
|
2,012,350.35 |
|
13,452,150.14 |
|
|
|
867,111.96 |
|
Rosecliff |
|
Quincy, MA |
|
|
|
5,460,000.00 |
|
15,722,948.35 |
|
|
|
55,958.02 |
|
Rosehill Pointe |
|
Lenexa, KS |
|
|
(R) |
2,093,300.00 |
|
18,863,514.87 |
|
|
|
3,229,392.58 |
|
Rosewood (KY) |
|
Louisville, KY |
|
|
|
253,452.90 |
|
2,233,196.22 |
|
|
|
218,410.03 |
|
Rosewood (OH) |
|
Columbus, OH |
|
|
|
212,378.37 |
|
1,871,185.91 |
|
|
|
227,442.54 |
|
Rosewood Commons I |
|
Indianapolis, IN |
|
1,780,506.79 |
|
228,644.39 |
|
2,014,652.29 |
|
|
|
213,438.48 |
|
Rosewood Commons II |
|
Indianapolis, IN |
|
|
|
220,463.03 |
|
1,942,519.54 |
|
|
|
163,163.28 |
|
Royal Oak |
|
Eagan, MN |
|
13,139,491.00 |
|
1,602,903.51 |
|
14,423,662.47 |
|
|
|
791,337.95 |
|
Royal Oaks (FL) |
|
Jacksonville, FL |
|
|
|
1,988,000.00 |
|
13,645,117.44 |
|
|
|
547,560.55 |
|
Royale |
|
Cranston, RI |
|
|
(P) |
512,785.47 |
|
3,427,865.91 |
|
|
|
105,581.62 |
|
Sabal Palm at Boot Ranch |
|
Palm Harbor, FL |
|
|
|
3,888,000.00 |
|
28,923,691.69 |
|
|
|
951,788.76 |
|
Sabal Palm at Carrollwood Place |
|
Tampa, FL |
|
|
|
3,888,000.00 |
|
26,911,542.48 |
|
|
|
639,972.72 |
|
Sabal Palm at Lake Buena Vista |
|
Orlando, FL |
|
21,170,000.00 |
|
2,800,000.00 |
|
23,687,892.95 |
|
|
|
832,921.40 |
|
Sabal Palm at Metrowest |
|
Orlando, FL |
|
|
|
4,110,000.00 |
|
38,394,864.86 |
|
|
|
1,077,090.21 |
|
Sabal Palm at Metrowest II |
|
Orlando, FL |
|
|
|
4,560,000.00 |
|
33,907,282.83 |
|
|
|
457,514.75 |
|
Sabal Pointe |
|
Coral Springs, FL |
|
|
|
1,951,600.00 |
|
17,570,507.92 |
|
|
|
1,637,018.52 |
|
Saddle Ridge |
|
Ashburn, VA |
|
|
|
1,364,800.00 |
|
12,283,616.32 |
|
|
|
762,469.97 |
|
Sailboat Bay |
|
Raleigh, NC |
|
|
|
960,000.00 |
|
8,797,579.84 |
|
|
|
406,975.50 |
|
St. Andrews at Winston Park |
|
Coconut Creek, FL |
|
|
|
5,680,000.00 |
|
19,812,090.27 |
|
|
|
135,605.24 |
|
Sandalwood |
|
Toledo, OH |
|
1,062,692.38 |
|
151,926.23 |
|
1,338,635.64 |
|
|
|
63,494.07 |
|
Sandpiper II |
|
Fort Pierce, FL |
|
|
|
155,495.65 |
|
1,369,987.12 |
|
|
|
306,312.63 |
|
Sanford Court |
|
Sanford, FL |
|
1,681,432.84 |
|
238,814.10 |
|
2,104,212.44 |
|
|
|
295,136.86 |
|
Savannah Lakes |
|
Boynton Beach, FL |
|
|
|
7,000,000.00 |
|
30,422,606.70 |
|
|
|
72,807.26 |
|
Description |
|
Gross Amount Carried |
|
Total(B) |
|
Accumulated |
|
Date of |
|
Life Used to |
|
||||
Apartment Name |
|
Location |
Land |
|
Building & |
||||||||||
Promenade at Wyndham Lakes |
|
Coral Springs, FL |
|
6,640,000.00 |
|
26,979,786.02 |
|
33,619,786.02 |
|
(2,419,285.12 |
) |
1998 |
|
30 Years |
|
Promenade Terrace |
|
Corona, CA |
|
2,282,800.00 |
|
21,651,294.49 |
|
23,934,094.49 |
|
(5,177,431.95 |
) |
1990 |
|
30 Years |
|
Promontory Pointe I & II |
|
Phoenix, AZ |
|
2,355,509.00 |
|
31,585,069.35 |
|
33,940,578.35 |
|
(5,915,984.99 |
) |
1984/1996 |
|
30 Years |
|
Prospect Towers |
|
Hackensack, NJ |
|
3,926,600.00 |
|
30,113,683.36 |
|
34,040,283.36 |
|
(5,171,207.86 |
) |
1995 |
|
30 Years |
|
Prospect Towers II |
|
Hackensack, NJ |
|
4,500,000.00 |
|
32,993,243.46 |
|
37,493,243.46 |
|
(586,316.61 |
) |
2002 |
|
30 Years |
|
Providence at Kirby |
|
Houston, TX |
|
3,945,000.00 |
|
20,587,881.75 |
|
24,532,881.75 |
|
(68,096.95 |
) |
1999 |
|
30 Years |
|
Pueblo Villas |
|
Albuquerque, NM |
|
855,600.00 |
|
9,455,957.67 |
|
10,311,557.67 |
|
(2,723,921.65 |
) |
1975 |
|
30 Years |
|
Quail Call |
|
Albany, GA |
|
104,723.44 |
|
1,042,348.95 |
|
1,147,072.39 |
|
(153,869.35 |
) |
1984 |
|
30 Years |
|
Ramblewood I (Val) |
|
Valdosta, GA |
|
132,083.69 |
|
1,251,762.74 |
|
1,383,846.43 |
|
(164,670.21 |
) |
1983 |
|
30 Years |
|
Ramblewood II (Aug) |
|
Augusta, GA |
|
169,269.38 |
|
1,765,550.10 |
|
1,934,819.48 |
|
(255,688.81 |
) |
1986 |
|
30 Years |
|
Ramblewood II (Val) |
|
Valdosta, GA |
|
61,672.12 |
|
571,391.93 |
|
633,064.05 |
|
(75,448.32 |
) |
1983 |
|
30 Years |
|
Ranchside |
|
New Port Richey, FL |
|
144,692.45 |
|
1,423,279.42 |
|
1,567,971.87 |
|
(190,994.64 |
) |
1985 |
|
30 Years |
|
Ranchstone |
|
Houston, TX |
|
770,000.00 |
|
15,648,377.38 |
|
16,418,377.38 |
|
(2,412,056.59 |
) |
1996 |
|
30 Years |
|
Ravens Crest |
|
Plainsboro, NJ |
|
4,670,850.00 |
|
46,074,847.77 |
|
50,745,697.77 |
|
(14,616,778.19 |
) |
1984 |
|
30 Years |
|
Ravinia |
|
Greenfield, WI |
|
1,240,100.00 |
|
12,523,642.63 |
|
13,763,742.63 |
|
(2,330,780.77 |
) |
1991 |
|
30 Years |
|
Red Deer I |
|
Fairborn, OH |
|
204,316.78 |
|
1,950,588.34 |
|
2,154,905.12 |
|
(244,784.45 |
) |
1986 |
|
30 Years |
|
Red Deer II |
|
Fairborn, OH |
|
193,851.63 |
|
1,826,631.66 |
|
2,020,483.29 |
|
(227,385.90 |
) |
1987 |
|
30 Years |
|
Redan Village I |
|
Decatur, GA |
|
274,294.48 |
|
2,614,760.22 |
|
2,889,054.70 |
|
(332,444.35 |
) |
1984 |
|
30 Years |
|
Redan Village II |
|
Decatur, GA |
|
240,605.46 |
|
2,244,325.05 |
|
2,484,930.51 |
|
(273,768.11 |
) |
1986 |
|
30 Years |
|
Redlands Lawn and Tennis |
|
Redlands, CA |
|
4,822,320.00 |
|
27,809,573.19 |
|
32,631,893.19 |
|
(5,348,475.44 |
) |
1986 |
|
30 Years |
|
Regency |
|
Charlotte, NC |
|
890,000.00 |
|
12,413,639.25 |
|
13,303,639.25 |
|
(1,942,899.42 |
) |
1986 |
|
30 Years |
|
Regency Palms |
|
Huntington Beach, CA |
|
1,857,400.00 |
|
18,277,295.11 |
|
20,134,695.11 |
|
(4,770,275.62 |
) |
1969 |
|
30 Years |
|
Remington Place |
|
Pheonix, AZ |
|
1,492,750.00 |
|
15,336,170.67 |
|
16,828,920.67 |
|
(4,166,676.06 |
) |
1983 |
|
30 Years |
|
Reserve at Ashley Lake |
|
Boynton Beach, FL |
|
3,520,400.00 |
|
24,436,420.53 |
|
27,956,820.53 |
|
(4,751,256.08 |
) |
1990 |
|
30 Years |
|
Reserve at Fairfax Corners |
|
Fairfax, VA |
|
15,804,057.13 |
|
63,292,949.37 |
|
79,097,006.50 |
|
(407,712.06 |
) |
2001 |
|
30 Years |
|
Reserve Square Combined |
|
Cleveland, OH(G) |
|
2,618,851.89 |
|
38,839,738.80 |
|
41,458,590.69 |
|
(15,856,039.43 |
) |
1973 |
|
30 Years |
|
Retreat, The |
|
Phoenix, AZ |
|
3,475,114.00 |
|
27,587,800.96 |
|
(31,062,914.96 |
) |
(3,540,432.38 |
) |
1999 |
|
30 Years |
|
Ribbon Mill |
|
Manchester, CT |
|
787,929.00 |
|
5,414,607.47 |
|
6,202,536.47 |
|
(435,437.24 |
) |
1908 |
|
30 Years |
|
Richmond Townhomes |
|
Houston, TX |
|
940,000.00 |
|
14,324,384.69 |
|
15,264,384.69 |
|
(2,229,797.16 |
) |
1995 |
|
30 Years |
|
Ridgewood (Lou) |
|
Louisville, KY |
|
163,685.89 |
|
1,514,200.90 |
|
1,677,886.79 |
|
(186,061.50 |
) |
1984 |
|
30 Years |
|
Ridgewood (MI) |
|
Westland, MI |
|
176,968.96 |
|
1,726,920.96 |
|
1,903,889.92 |
|
(216,625.82 |
) |
1983 |
|
30 Years |
|
Ridgewood (Rus) |
|
Russellville, KY |
|
69,156.10 |
|
695,662.75 |
|
764,818.85 |
|
(107,262.68 |
) |
1984 |
|
30 Years |
|
Ridgewood I (Bed) |
|
Bedford, IN |
|
107,119.92 |
|
1,045,194.43 |
|
1,152,314.35 |
|
(143,234.10 |
) |
1984 |
|
30 Years |
|
Ridgewood I (Elk) |
|
Elkhart, IN |
|
159,371.17 |
|
1,616,579.23 |
|
1,775,950.40 |
|
(215,866.26 |
) |
1984 |
|
30 Years |
|
Ridgewood I (GA) |
|
Decatur, GA |
|
230,574.17 |
|
2,182,412.58 |
|
2,412,986.75 |
|
(274,469.89 |
) |
1984 |
|
30 Years |
|
Ridgewood I (Lex) |
|
Lexington, KY |
|
203,719.66 |
|
1,929,573.36 |
|
2,133,293.02 |
|
(241,712.24 |
) |
1984 |
|
30 Years |
|
Ridgewood I (OH) |
|
Columbus, OH |
|
174,065.87 |
|
1,707,967.87 |
|
1,882,033.74 |
|
(218,162.26 |
) |
1984 |
|
30 Years |
|
Ridgewood II (Bed) |
|
Bedford, IN |
|
99,558.74 |
|
955,077.57 |
|
1,054,636.31 |
|
(129,722.95 |
) |
1986 |
|
30 Years |
|
Ridgewood II (Elk) |
|
Elkhart, IN |
|
215,334.70 |
|
2,180,038.78 |
|
2,395,373.48 |
|
(299,692.76 |
) |
1986 |
|
30 Years |
|
Ridgewood II (GA) |
|
Decatur, GA |
|
164,999.02 |
|
1,528,222.56 |
|
1,693,221.58 |
|
(185,620.14 |
) |
1986 |
|
30 Years |
|
Ridgewood II (OH) |
|
Columbus, OH |
|
162,913.98 |
|
1,563,607.32 |
|
1,726,521.30 |
|
(200,311.82 |
) |
1985 |
|
30 Years |
|
Ridgewood Village |
|
San Diego, CA |
|
5,761,500.00 |
|
14,171,835.55 |
|
19,933,335.55 |
|
(2,554,075.83 |
) |
1997 |
|
30 Years |
|
Ridgewood Village II |
|
San Diego, CA |
|
6,048,000.00 |
|
20,000,216.85 |
|
26,048,216.85 |
|
(1,511,868.82 |
) |
1997 |
|
30 Years |
|
Rincon |
|
Houston, TX |
|
4,401,900.00 |
|
17,365,005.53 |
|
21,766,905.53 |
|
(3,571,362.26 |
) |
1996 |
|
30 Years |
|
River Glen I |
|
Reynoldsburg, OH |
|
171,271.91 |
|
1,611,726.72 |
|
1,782,998.63 |
|
(199,011.16 |
) |
1987 |
|
30 Years |
|
River Glen II |
|
Reynoldsburg, OH |
|
158,683.55 |
|
1,531,648.41 |
|
1,690,331.96 |
|
(183,384.77 |
) |
1987 |
|
30 Years |
|
River Hill |
|
Grand Prairie, TX |
|
2,004,000.00 |
|
19,922,086.75 |
|
21,926,086.75 |
|
(3,141,832.16 |
) |
1996 |
|
30 Years |
|
River Oaks (CA) |
|
Oceanside, CA |
|
5,600,000.00 |
|
21,198,335.90 |
|
26,798,335.90 |
|
(1,514,304.00 |
) |
1984 |
|
30 Years |
|
River Park |
|
Fort Worth, TX |
|
2,245,400.00 |
|
10,601,595.40 |
|
12,846,995.40 |
|
(2,158,402.47 |
) |
1984 |
|
30 Years |
|
Rivers Bend (CT) |
|
Windsor, CT |
|
3,325,516.73 |
|
22,458,934.66 |
|
25,784,451.39 |
|
(1,784,770.69 |
) |
1973 |
|
30 Years |
|
Rivers Edge |
|
Waterbury, CT |
|
781,900.00 |
|
6,903,364.24 |
|
7,685,264.24 |
|
(1,196,445.82 |
) |
1974 |
|
30 Years |
|
Rivers End I |
|
Jacksonville, FL |
|
171,744.81 |
|
1,699,523.42 |
|
1,871,268.23 |
|
(226,129.81 |
) |
1986 |
|
30 Years |
|
Rivers End II |
|
Jacksonville, FL |
|
190,687.68 |
|
1,848,841.91 |
|
2,039,529.59 |
|
(244,063.85 |
) |
1986 |
|
30 Years |
|
River Pointe at Den Rock Park |
|
Lawrence, MA |
|
4,615,702.11 |
|
18,406,208.83 |
|
23,021,910.94 |
|
|
|
2000 |
|
30 Years |
|
Riverside Park |
|
Tulsa, OK |
|
1,441,400.00 |
|
12,934,741.60 |
|
14,376,141.60 |
|
(2,619,595.36 |
) |
1994 |
|
30 Years |
|
Riverview Condominiums |
|
Norwalk, CT |
|
2,300,000.00 |
|
8,155,539.60 |
|
10,455,539.60 |
|
(609,557.75 |
) |
1991 |
|
30 Years |
|
Roanoke |
|
Rochester Hills, MI |
|
369,911.16 |
|
3,419,539.51 |
|
3,789,450.67 |
|
(415,987.31 |
) |
1985 |
|
30 Years |
|
Rock Creek |
|
Corrboro, NC |
|
895,700.00 |
|
8,733,585.87 |
|
9,629,285.87 |
|
(2,098,864.53 |
) |
1986 |
|
30 Years |
|
Rockingham Glen |
|
West Roxbury, MA |
|
1,124,216.91 |
|
7,692,689.76 |
|
8,816,906.67 |
|
(632,324.37 |
) |
1974 |
|
30 Years |
|
Rolido Parque |
|
Houston, TX |
|
2,955,900.00 |
|
9,238,237.83 |
|
12,194,137.83 |
|
(2,128,163.25 |
) |
1978 |
|
30 Years |
|
Rolling Green (Amherst) |
|
Amherst, MA |
|
1,340,701.85 |
|
9,417,209.37 |
|
10,757,911.22 |
|
(800,919.63 |
) |
1970 |
|
30 Years |
|
Rolling Green (Fall River) |
|
Fall River, MA |
|
2,481,821.11 |
|
17,510,779.76 |
|
19,992,600.87 |
|
(1,519,323.33 |
) |
1971 |
|
30 Years |
|
Rolling Green (Milford) |
|
Milford, MA |
|
2,012,350.35 |
|
14,319,262.10 |
|
16,331,612.45 |
|
(1,245,454.47 |
) |
1970 |
|
30 Years |
|
Rosecliff |
|
Quincy, MA |
|
5,460,000.00 |
|
15,778,906.37 |
|
21,238,906.37 |
|
(1,915,722.63 |
) |
1990 |
|
30 Years |
|
Rosehill Pointe |
|
Lenexa, KS |
|
2,093,300.00 |
|
22,092,907.45 |
|
24,186,207.45 |
|
(6,327,029.73 |
) |
1984 |
|
30 Years |
|
Rosewood (KY) |
|
Louisville, KY |
|
253,452.90 |
|
2,451,606.25 |
|
2,705,059.15 |
|
(300,448.90 |
) |
1984 |
|
30 Years |
|
Rosewood (OH) |
|
Columbus, OH |
|
212,378.37 |
|
2,098,628.45 |
|
2,311,006.82 |
|
(271,061.90 |
) |
1985 |
|
30 Years |
|
Rosewood Commons I |
|
Indianapolis, IN |
|
228,644.39 |
|
2,228,090.77 |
|
2,456,735.16 |
|
(306,776.85 |
) |
1986 |
|
30 Years |
|
Rosewood Commons II |
|
Indianapolis, IN |
|
220,463.03 |
|
2,105,682.82 |
|
2,326,145.85 |
|
(279,542.53 |
) |
1987 |
|
30 Years |
|
Royal Oak |
|
Eagan, MN |
|
1,602,903.51 |
|
15,215,000.42 |
|
16,817,903.93 |
|
(2,953,451.43 |
) |
1989 |
|
30 Years |
|
Royal Oaks (FL) |
|
Jacksonville, FL |
|
1,988,000.00 |
|
14,192,677.99 |
|
16,180,677.99 |
|
(2,300,536.06 |
) |
1991 |
|
30 Years |
|
Royale |
|
Cranston, RI |
|
512,785.47 |
|
3,533,447.53 |
|
4,046,233.00 |
|
(291,644.79 |
) |
1976 |
|
30 Years |
|
Sabal Palm at Boot Ranch |
|
Palm Harbor, FL |
|
3,888,000.00 |
|
29,875,480.45 |
|
33,763,480.45 |
|
(4,612,557.84 |
) |
1996 |
|
30 Years |
|
Sabal Palm at Carrollwood Place |
|
Tampa, FL |
|
3,888,000.00 |
|
27,551,515.20 |
|
31,439,515.20 |
|
(4,257,852.51 |
) |
1995 |
|
30 Years |
|
Sabal Palm at Lake Buena Vista |
|
Orlando, FL |
|
2,800,000.00 |
|
24,520,814.35 |
|
27,320,814.35 |
|
(3,899,611.72 |
) |
1988 |
|
30 Years |
|
Sabal Palm at Metrowest |
|
Orlando, FL |
|
4,110,000.00 |
|
39,471,955.07 |
|
43,581,955.07 |
|
(5,973,716.16 |
) |
1998 |
|
30 Years |
|
Sabal Palm at Metrowest II |
|
Orlando, FL |
|
4,560,000.00 |
|
34,364,797.58 |
|
38,924,797.58 |
|
(5,227,802.71 |
) |
1997 |
|
30 Years |
|
Sabal Pointe |
|
Coral Springs, FL |
|
1,951,600.00 |
|
19,207,526.44 |
|
21,159,126.44 |
|
(4,678,294.78 |
) |
1995 |
|
30 Years |
|
Saddle Ridge |
|
Ashburn, VA |
|
1,364,800.00 |
|
13,046,086.29 |
|
14,410,886.29 |
|
(3,464,047.40 |
) |
1989 |
|
30 Years |
|
Sailboat Bay |
|
Raleigh, NC |
|
960,000.00 |
|
9,204,555.34 |
|
10,164,555.34 |
|
(1,509,935.68 |
) |
1986 |
|
30 Years |
|
St. Andrews at Winston Park |
|
Coconut Creek, FL |
|
5,680,000.00 |
|
19,947,695.51 |
|
25,627,695.51 |
|
(473,938.27 |
) |
1997 |
|
30 Years |
|
Sandalwood |
|
Toledo, OH |
|
151,926.23 |
|
1,402,129.71 |
|
1,554,055.94 |
|
(171,824.61 |
) |
1984 |
|
30 Years |
|
Sandpiper II |
|
Fort Pierce, FL |
|
155,495.65 |
|
1,676,299.75 |
|
1,831,795.40 |
|
(248,159.44 |
) |
1982 |
|
30 Years |
|
Sanford Court |
|
Sanford, FL |
|
238,814.10 |
|
2,399,349.30 |
|
2,638,163.40 |
|
(333,865.38 |
) |
1976 |
|
30 Years |
|
Savannah Lakes |
|
Boynton Beach, FL |
|
7,000,000.00 |
|
30,495,413.96 |
|
37,495,413.96 |
|
(520,699.07 |
) |
1991 |
|
30 Years |
|
S - 9
Description |
|
|
|
Initial Cost to |
|
Cost Capitalized |
|
||||||
Apartment Name |
|
Location |
|
Encumbrances |
|
Land |
|
Building & |
|
Land |
|
Building & |
|
Scarborough Square |
|
Rockville, MD |
|
4,949,751.44 |
|
1,815,000.00 |
|
7,608,125.57 |
|
|
|
733,217.16 |
|
Schooner Bay I |
|
Foster City, CA |
|
27,000,000.00 |
|
5,345,000.00 |
|
16,545,650.58 |
|
|
|
217,348.48 |
|
Schooner Bay II |
|
Foster City, CA |
|
23,760,000.00 |
|
4,550,000.00 |
|
14,607,258.63 |
|
|
|
162,574.87 |
|
Scottsdale Meadows |
|
Scottsdale, AZ |
|
|
|
1,512,000.00 |
|
11,407,698.76 |
|
|
|
597,015.84 |
|
Security Manor |
|
Westfield, MA |
|
|
(P) |
355,456.23 |
|
2,376,152.12 |
|
|
|
29,939.74 |
|
Sedona Springs |
|
Austin, TX |
|
|
(S) |
2,574,000.00 |
|
23,477,042.72 |
|
|
|
964,952.99 |
|
Seeley Lake |
|
Lakewood, WA |
|
|
|
2,760,400.00 |
|
24,845,286.28 |
|
|
|
1,167,454.42 |
|
Settlers Point |
|
Salt Lake City, UT |
|
|
|
1,715,100.00 |
|
15,437,046.26 |
|
|
|
1,241,146.25 |
|
Seventh & James |
|
Seattle, WA |
|
|
|
663,800.00 |
|
5,974,802.99 |
|
|
|
1,747,327.05 |
|
Shadetree |
|
West Palm Beach, FL |
|
|
|
532,000.00 |
|
1,420,721.36 |
|
|
|
230,771.10 |
|
Shadow Bay I |
|
Jacksonville, FL |
|
|
|
123,318.51 |
|
1,086,720.43 |
|
|
|
100,036.70 |
|
Shadow Bay II |
|
Jacksonville, FL |
|
953,942.18 |
|
139,708.74 |
|
1,231,134.03 |
|
|
|
105,578.16 |
|
Shadow Brook |
|
Scottsdale, AZ |
|
|
|
3,065,496.00 |
|
18,367,686.39 |
|
|
|
824,719.44 |
|
Shadow Lake |
|
Doraville, GA |
|
|
|
1,140,000.00 |
|
13,117,276.66 |
|
|
|
403,494.70 |
|
Shadow Ridge |
|
Tallahassee, FL |
|
|
|
150,326.51 |
|
1,324,061.38 |
|
|
|
169,977.70 |
|
Shadow Trace |
|
Stone Mountain, GA |
|
|
|
244,320.39 |
|
2,152,728.92 |
|
|
|
178,865.81 |
|
Shadowood I |
|
Sarasota, FL |
|
600,000.00 |
|
157,660.55 |
|
1,389,061.24 |
|
|
|
198,233.23 |
|
Shadowood II |
|
Sarasota, FL |
|
1,165,302.92 |
|
152,030.92 |
|
1,339,469.12 |
|
|
|
129,186.16 |
|
Sheffield Court |
|
Arlington, VA |
|
|
|
3,349,350.00 |
|
31,960,799.88 |
|
|
|
1,798,556.06 |
|
Sherbrook (IN) |
|
Indianapolis, IN |
|
1,597,767.51 |
|
171,920.49 |
|
1,514,706.88 |
|
|
|
127,570.05 |
|
Sherbrook (OH) |
|
Columbus, OH |
|
1,064,011.07 |
|
163,493.35 |
|
1,440,035.77 |
|
|
|
157,780.10 |
|
Sherbrook (PA) |
|
Wexford, PA |
|
|
|
279,665.03 |
|
2,464,403.71 |
|
|
|
197,106.83 |
|
Shoal Run |
|
Birmingham, AL |
|
|
|
1,380,000.00 |
|
12,218,577.43 |
|
|
|
377,637.32 |
|
Siena Terrace |
|
Lake Forest, CA |
|
17,814,299.72 |
|
8,900,000.00 |
|
24,083,023.60 |
|
|
|
536,376.55 |
|
Silver Creek |
|
Phoenix, AZ |
|
|
|
712,102.00 |
|
6,707,495.59 |
|
|
|
395,765.94 |
|
Silver Forest |
|
Ocala, FL |
|
825,954.02 |
|
126,535.69 |
|
1,114,917.31 |
|
|
|
65,202.92 |
|
Silver Shadow |
|
Las Vegas, NV |
|
|
|
953,440.00 |
|
8,599,510.80 |
|
|
|
878,770.57 |
|
Silver Springs (FL) |
|
Jacksonville, FL |
|
|
|
1,831,100.00 |
|
16,474,734.54 |
|
|
|
3,652,155.22 |
|
Silverwood |
|
Mission, KS |
|
|
(M) |
1,230,000.00 |
|
11,070,904.41 |
|
|
|
1,692,197.65 |
|
Sky Pines I |
|
Orlando, FL |
|
2,203,000.17 |
|
349,028.75 |
|
3,075,448.67 |
|
|
|
251,803.70 |
|
Sky Ridge |
|
Woodstock, GA |
|
|
|
437,373.49 |
|
3,853,792.10 |
|
|
|
264,118.40 |
|
Skycrest |
|
Valencia, CA |
|
18,138,338.01 |
|
10,560,000.00 |
|
25,574,457.27 |
|
|
|
209,167.90 |
|
Skylark |
|
Union City, CA |
|
|
|
1,781,600.00 |
|
16,731,915.87 |
|
|
|
532,312.48 |
|
Skyview |
|
Rancho Santa Margarita, CA |
|
|
|
3,380,000.00 |
|
21,953,151.07 |
|
|
|
198,219.23 |
|
Slate Run (Hop) |
|
Hopkinsville, KY |
|
|
|
91,303.73 |
|
804,535.36 |
|
|
|
113,394.62 |
|
Slate Run (Ind) |
|
Indianapolis, IN |
|
1,953,399.94 |
|
295,593.01 |
|
2,604,496.55 |
|
|
|
322,379.41 |
|
Slate Run (Leb) |
|
Lebanon, IN |
|
1,185,948.26 |
|
154,060.96 |
|
1,357,444.95 |
|
|
|
157,232.60 |
|
Slate Run (Mia) |
|
Miamisburg, OH |
|
816,516.69 |
|
136,064.79 |
|
1,198,879.10 |
|
|
|
117,797.65 |
|
Slate Run I (Lou) |
|
Louisville, KY |
|
|
|
179,765.59 |
|
1,583,930.73 |
|
|
|
197,808.63 |
|
Slate Run II (Lou) |
|
Louisville, KY |
|
1,123,961.26 |
|
167,722.89 |
|
1,477,722.46 |
|
|
|
137,959.06 |
|
Smoketree Polo Club |
|
Indio, CA |
|
8,050,000.00 |
|
867,200.00 |
|
6,971,076.37 |
|
|
|
968,302.65 |
|
Sommerset Place |
|
Raleigh, NC |
|
|
|
360,000.00 |
|
7,800,205.70 |
|
|
|
369,787.49 |
|
Sonata at Cherry Creek |
|
Denver, CO |
|
|
|
5,490,000.00 |
|
18,130,479.26 |
|
|
|
169,827.72 |
|
Songbird |
|
San Antonio, TX |
|
|
|
1,082,500.00 |
|
9,733,790.98 |
|
|
|
1,438,282.59 |
|
Sonoran |
|
Phoenix, AZ |
|
|
|
2,361,922.00 |
|
31,841,723.63 |
|
|
|
759,966.64 |
|
Sonterra at Foothill Ranch |
|
Foothill Ranch, CA |
|
|
(R) |
7,503,400.00 |
|
24,048,506.71 |
|
|
|
256,681.97 |
|
South Creek |
|
Phoenix, AZ |
|
|
|
2,671,300.00 |
|
24,042,041.82 |
|
|
|
1,708,685.09 |
|
South Pointe |
|
St. Louis, MO |
|
7,110,322.24 |
|
961,100.00 |
|
8,651,149.61 |
|
|
|
859,306.63 |
|
South Shore |
|
Stockton, CA |
|
6,833,000.00 |
|
840,000.00 |
|
6,512,940.85 |
|
|
|
323,612.01 |
|
Southwood |
|
Palo Alto, CA |
|
|
|
6,936,600.00 |
|
14,324,068.88 |
|
|
|
852,616.59 |
|
Spicewood |
|
Indianapolis, IN |
|
984,566.00 |
|
128,354.56 |
|
1,131,043.53 |
|
|
|
95,056.82 |
|
Spicewood Springs |
|
Jacksonville, FL |
|
|
|
1,536,000.00 |
|
21,138,008.81 |
|
|
|
2,796,500.05 |
|
Spinnaker Cove |
|
Hermitage, TN |
|
|
(M) |
1,461,731.24 |
|
12,770,420.93 |
|
|
|
1,205,081.29 |
|
Spring Gate |
|
Springfield, FL |
|
|
|
132,951.42 |
|
1,171,446.91 |
|
|
|
250,379.11 |
|
Spring Hill Commons |
|
Acton, MA |
|
|
|
1,107,435.54 |
|
7,402,979.90 |
|
|
|
187,570.19 |
|
Spring Lake Manor |
|
Birmingham, AL(T) |
|
3,704,348.14 |
|
199,991.58 |
|
4,512,048.07 |
|
|
|
714,712.33 |
|
Springbrook |
|
Anderson, SC |
|
1,647,722.54 |
|
168,958.84 |
|
1,488,611.47 |
|
|
|
241,765.49 |
|
Springs Colony |
|
Altamonte Springs, FL |
|
|
(M) |
640,400.00 |
|
5,852,156.88 |
|
|
|
1,172,603.09 |
|
Springtree (REIT) |
|
W. Palm Beach, FL |
|
1,174,930.37 |
|
183,100.00 |
|
1,648,300.69 |
|
|
|
54,022.61 |
|
Springwood (Col) |
|
Columbus, OH |
|
1,034,147.04 |
|
189,947.71 |
|
1,672,888.81 |
|
|
|
182,076.55 |
|
Springwood (IN) |
|
New Haven, IN |
|
|
|
119,198.99 |
|
1,050,337.97 |
|
|
|
131,424.49 |
|
Squaw Peak Condo, LLC |
|
Phoenix, AZ |
|
|
|
|
|
|
|
|
|
147,345.78 |
|
Steeplechase |
|
Charlotte, NC |
|
|
|
1,111,500.00 |
|
10,180,749.95 |
|
|
|
539,016.49 |
|
Sterling Point |
|
Littleton, CO |
|
|
|
935,500.00 |
|
8,419,199.52 |
|
|
|
565,194.71 |
|
Stewart Way I |
|
Hinesville, GA |
|
2,099,432.15 |
|
290,772.56 |
|
2,562,373.14 |
|
|
|
216,002.56 |
|
Stillwater |
|
Savannah, GA |
|
891,950.18 |
|
151,197.79 |
|
1,332,417.32 |
|
|
|
65,417.51 |
|
Stone Crossing |
|
Montgomery, AL(T) |
|
1,965,996.06 |
|
103,186.01 |
|
2,716,315.53 |
|
|
|
327,880.02 |
|
Stone Oak |
|
Houston, TX |
|
|
|
2,544,000.00 |
|
17,486,077.12 |
|
|
|
(1,735.08 |
) |
Stonehenge (Day) |
|
Dayton, OH |
|
|
|
202,293.85 |
|
1,782,140.24 |
|
|
|
162,701.16 |
|
Stonehenge (Ind) |
|
Indianapolis, IN |
|
1,154,560.95 |
|
146,810.32 |
|
1,293,558.94 |
|
|
|
163,517.68 |
|
Stonehenge (Jas) |
|
Jasper, IN |
|
411,010.05 |
|
78,334.74 |
|
690,214.46 |
|
|
|
72,061.17 |
|
Stonehenge (KY) |
|
Glasgow, KY |
|
764,674.44 |
|
111,631.60 |
|
983,596.05 |
|
|
|
75,962.88 |
|
Stonehenge (Mas) |
|
Massillon, OH |
|
|
|
145,386.28 |
|
1,281,011.57 |
|
|
|
157,497.25 |
|
Stonehenge I (Ric) |
|
Richmond, IN |
|
1,081,150.23 |
|
156,342.98 |
|
1,377,552.00 |
|
|
|
212,435.25 |
|
Stoney Creek |
|
Lakewood, WA |
|
|
|
1,215,200.00 |
|
10,938,133.89 |
|
|
|
806,402.42 |
|
Stratford Square |
|
Winter Park, FL(T) |
|
4,926,349.82 |
|
391,300.00 |
|
3,176,441.37 |
|
|
|
312,029.20 |
|
Strawberry Place |
|
Plant City, FL |
|
|
|
78,444.76 |
|
691,183.84 |
|
|
|
108,071.79 |
|
Sturbridge Meadows |
|
Sturbridge, MA |
|
2,245,460.96 |
|
702,446.99 |
|
4,695,714.32 |
|
|
|
123,434.60 |
|
Suffolk Grove I |
|
Grove City, OH |
|
|
|
214,106.74 |
|
1,886,414.73 |
|
|
|
206,034.85 |
|
Suffolk Grove II |
|
Grove City, OH |
|
|
|
167,682.97 |
|
1,477,568.67 |
|
|
|
142,890.80 |
|
Sugartree I |
|
New Smyna Beach, FL |
|
933,161.14 |
|
155,018.08 |
|
1,453,696.13 |
|
|
|
144,201.28 |
|
Summer Chase |
|
Denver, CO |
|
|
(Q) |
1,709,200.00 |
|
15,375,007.91 |
|
|
|
2,168,521.68 |
|
Summer Creek |
|
Plymouth, MN |
|
2,174,330.19 |
|
579,600.00 |
|
3,815,800.17 |
|
|
|
306,358.37 |
|
Summer Ridge |
|
Riverside, CA |
|
|
|
602,400.00 |
|
5,422,807.38 |
|
|
|
343,719.80 |
|
Summerhill Glen |
|
Maynard, MA |
|
1,952,538.75 |
|
415,812.01 |
|
2,779,618.15 |
|
|
|
162,005.07 |
|
Description |
|
Gross Amount Carried |
|
|
|
|
|
|
|
|
|
||||
Apartment Name |
|
Location |
|
Land |
|
Building & |
|
Total(B) |
|
Accumulated |
|
Date of |
|
Life Used to |
|
Scarborough Square |
|
Rockville, MD |
|
1,815,000.00 |
|
8,341,342.73 |
|
10,156,342.73 |
|
(1,318,413.49 |
|
1967 |
|
30 Years |
|
Schooner Bay I |
|
Foster City, CA |
|
5,345,000.00 |
|
16,762,999.06 |
|
22,107,999.06 |
|
(930,578.23 |
) |
1985 |
|
30 Years |
|
Schooner Bay II |
|
Foster City, CA |
|
4,550,000.00 |
|
14,769,833.50 |
|
19,319,833.50 |
|
(816,559.38 |
) |
1985 |
|
30 Years |
|
Scottsdale Meadows |
|
Scottsdale, AZ |
|
1,512,000.00 |
|
12,004,714.60 |
|
13,516,714.60 |
|
(2,279,417.94 |
) |
1984 |
|
30 Years |
|
Security Manor |
|
Westfield, MA |
|
355,456.23 |
|
2,406,091.86 |
|
2,761,548.09 |
|
(199,325.67 |
) |
1971 |
|
30 Years |
|
Sedona Springs |
|
Austin, TX |
|
2,574,000.00 |
|
24,441,995.71 |
|
27,015,995.71 |
|
(3,871,987.62 |
) |
1995 |
|
30 Years |
|
Seeley Lake |
|
Lakewood, WA |
|
2,760,400.00 |
|
26,012,740.70 |
|
28,773,140.70 |
|
(5,505,299.43 |
) |
1990 |
|
30 Years |
|
Settlers Point |
|
Salt Lake City, UT |
|
1,715,100.00 |
|
16,678,192.51 |
|
18,393,292.51 |
|
(3,633,801.88 |
) |
1986 |
|
30 Years |
|
Seventh & James |
|
Seattle, WA |
|
663,800.00 |
|
7,722,130.04 |
|
8,385,930.04 |
|
(1,653,124.21 |
) |
1992 |
|
30 Years |
|
Shadetree |
|
West Palm Beach, FL |
|
532,000.00 |
|
1,651,492.46 |
|
2,183,492.46 |
|
(110,900.87 |
) |
1982 |
|
30 Years |
|
Shadow Bay I |
|
Jacksonville, FL |
|
123,318.51 |
|
1,186,757.13 |
|
1,310,075.64 |
|
(165,286.97 |
) |
1984 |
|
30 Years |
|
Shadow Bay II |
|
Jacksonville, FL |
|
139,708.74 |
|
1,336,712.19 |
|
1,476,420.93 |
|
(181,896.61 |
) |
1985 |
|
30 Years |
|
Shadow Brook |
|
Scottsdale, AZ |
|
3,065,496.00 |
|
19,192,405.83 |
|
22,257,901.83 |
|
(3,630,294.72 |
) |
1984 |
|
30 Years |
|
Shadow Lake |
|
Doraville, GA |
|
1,140,000.00 |
|
13,520,771.36 |
|
14,660,771.36 |
|
(2,118,224.34 |
) |
1989 |
|
30 Years |
|
Shadow Ridge |
|
Tallahassee, FL |
|
150,326.51 |
|
1,494,039.08 |
|
1,644,365.59 |
|
(198,240.95 |
) |
1983 |
|
30 Years |
|
Shadow Trace |
|
Stone Mountain, GA |
|
244,320.39 |
|
2,331,594.73 |
|
2,575,915.12 |
|
(303,504.23 |
) |
1984 |
|
30 Years |
|
Shadowood I |
|
Sarasota, FL |
|
157,660.55 |
|
1,587,294.47 |
|
1,744,955.02 |
|
(205,204.52 |
) |
1982 |
|
30 Years |
|
Shadowood II |
|
Sarasota, FL |
|
152,030.92 |
|
1,468,655.28 |
|
1,620,686.20 |
|
(183,129.95 |
) |
1983 |
|
30 Years |
|
Sheffield Court |
|
Arlington, VA |
|
3,349,350.00 |
|
33,759,355.94 |
|
37,108,705.94 |
|
(9,481,235.25 |
) |
1986 |
|
30 Years |
|
Sherbrook (IN) |
|
Indianapolis, IN |
|
171,920.49 |
|
1,642,276.93 |
|
1,814,197.42 |
|
(226,063.50 |
) |
1986 |
|
30 Years |
|
Sherbrook (OH) |
|
Columbus, OH |
|
163,493.35 |
|
1,597,815.87 |
|
1,761,309.22 |
|
(217,330.67 |
) |
1985 |
|
30 Years |
|
Sherbrook (PA) |
|
Wexford, PA |
|
279,665.03 |
|
2,661,510.54 |
|
2,941,175.57 |
|
(333,119.13 |
) |
1986 |
|
30 Years |
|
Shoal Run |
|
Birmingham, AL |
|
1,380,000.00 |
|
12,596,214.75 |
|
13,976,214.75 |
|
(2,009,322.07 |
) |
1986 |
|
30 Years |
|
Siena Terrace |
|
Lake Forest, CA |
|
8,900,000.00 |
|
24,619,400.15 |
|
33,519,400.15 |
|
(3,509,394.69 |
) |
1988 |
|
30 Years |
|
Silver Creek |
|
Phoenix, AZ |
|
712,102.00 |
|
7,103,261.53 |
|
7,815,363.53 |
|
(1,434,514.39 |
) |
1986 |
|
30 Years |
|
Silver Forest |
|
Ocala, FL |
|
126,535.69 |
|
1,180,120.23 |
|
1,306,655.92 |
|
(148,986.57 |
) |
1985 |
|
30 Years |
|
Silver Shadow |
|
Las Vegas, NV |
|
953,440.00 |
|
9,478,281.37 |
|
10,431,721.37 |
|
(3,206,859.68 |
) |
1992 |
|
30 Years |
|
Silver Springs (FL) |
|
Jacksonville, FL |
|
1,831,100.00 |
|
20,126,889.76 |
|
21,957,989.76 |
|
(4,327,304.69 |
) |
1985 |
|
30 Years |
|
Silverwood |
|
Mission, KS |
|
1,230,000.00 |
|
12,763,102.06 |
|
13,993,102.06 |
|
(4,130,330.54 |
) |
1986 |
|
30 Years |
|
Sky Pines I |
|
Orlando, FL |
|
349,028.75 |
|
3,327,252.37 |
|
3,676,281.12 |
|
(441,212.34 |
) |
1986 |
|
30 Years |
|
Sky Ridge |
|
Woodstock, GA |
|
437,373.49 |
|
4,117,910.50 |
|
4,555,283.99 |
|
(506,082.10 |
) |
1987 |
|
30 Years |
|
Skycrest |
|
Valencia, CA |
|
10,560,000.00 |
|
25,783,625.17 |
|
36,343,625.17 |
|
(1,845,998.77 |
) |
1999 |
|
30 Years |
|
Skylark |
|
Union City, CA |
|
1,781,600.00 |
|
17,264,228.35 |
|
19,045,828.35 |
|
(2,739,878.72 |
) |
1986 |
|
30 Years |
|
Skyview |
|
Rancho Santa Margarita, CA |
|
3,380,000.00 |
|
22,151,370.30 |
|
25,531,370.30 |
|
(2,848,815.21 |
) |
1999 |
|
30 Years |
|
Slate Run (Hop) |
|
Hopkinsville, KY |
|
91,303.73 |
|
917,929.98 |
|
1,009,233.71 |
|
(134,902.23 |
) |
1984 |
|
30 Years |
|
Slate Run (Ind) |
|
Indianapolis, IN |
|
295,593.01 |
|
2,926,875.96 |
|
3,222,468.97 |
|
(373,301.40 |
) |
1984 |
|
30 Years |
|
Slate Run (Leb) |
|
Lebanon, IN |
|
154,060.96 |
|
1,514,677.55 |
|
1,668,738.51 |
|
(211,660.10 |
) |
1984 |
|
30 Years |
|
Slate Run (Mia) |
|
Miamisburg, OH |
|
136,064.79 |
|
1,316,676.75 |
|
1,452,741.54 |
|
(164,529.61 |
) |
1985 |
|
30 Years |
|
Slate Run I (Lou) |
|
Louisville, KY |
|
179,765.59 |
|
1,781,739.36 |
|
1,961,504.95 |
|
(221,945.43 |
) |
1984 |
|
30 Years |
|
Slate Run II (Lou) |
|
Louisville, KY |
|
167,722.89 |
|
1,615,681.52 |
|
1,783,404.41 |
|
(193,916.58 |
) |
1985 |
|
30 Years |
|
Smoketree Polo Club |
|
Indio, CA |
|
867,200.00 |
|
7,939,379.02 |
|
8,806,579.02 |
|
(1,535,967.22 |
) |
1987-89 |
|
30 Years |
|
Sommerset Place |
|
Raleigh, NC |
|
360,000.00 |
|
8,169,993.19 |
|
8,529,993.19 |
|
(1,321,731.93 |
) |
1983 |
|
30 Years |
|
Sonata at Cherry Creek |
|
Denver, CO |
|
5,490,000.00 |
|
18,300,306.98 |
|
23,790,306.98 |
|
(1,380,474.18 |
) |
1999 |
|
30 Years |
|
Songbird |
|
San Antonio, TX |
|
1,082,500.00 |
|
11,172,073.57 |
|
12,254,573.57 |
|
(2,977,630.32 |
) |
1981 |
|
30 Years |
|
Sonoran |
|
Phoenix, AZ |
|
2,361,922.00 |
|
32,601,690.27 |
|
34,963,612.27 |
|
(6,077,528.74 |
) |
1995 |
|
30 Years |
|
Sonterra at Foothill Ranch |
|
Foothill Ranch, CA |
|
7,503,400.00 |
|
24,305,188.68 |
|
31,808,588.68 |
|
(4,128,409.63 |
) |
1997 |
|
30 Years |
|
South Creek |
|
Phoenix, AZ |
|
2,671,300.00 |
|
25,750,726.91 |
|
28,422,026.91 |
|
(6,566,231.02 |
) |
1986-89 |
|
30 Years |
|
South Pointe |
|
St. Louis, MO |
|
961,100.00 |
|
9,510,456.24 |
|
10,471,556.24 |
|
(2,234,439.41 |
) |
1986 |
|
30 Years |
|
South Shore |
|
Stockton, CA |
|
840,000.00 |
|
6,836,552.86 |
|
7,676,552.86 |
|
(450,598.86 |
) |
1979 |
|
30 Years |
|
Southwood |
|
Palo Alto, CA |
|
6,936,600.00 |
|
15,176,685.47 |
|
22,113,285.47 |
|
(2,670,479.57 |
) |
1985 |
|
30 Years |
|
Spicewood |
|
Indianapolis, IN |
|
128,354.56 |
|
1,226,100.35 |
|
1,354,454.91 |
|
(155,616.70 |
) |
1986 |
|
30 Years |
|
Spicewood Springs |
|
Jacksonville, FL |
|
1,536,000.00 |
|
23,934,508.86 |
|
25,470,508.86 |
|
(4,229,176.56 |
) |
1986 |
|
30 Years |
|
Spinnaker Cove |
|
Hermitage, TN |
|
1,461,731.24 |
|
13,975,502.22 |
|
15,437,233.46 |
|
(3,199,137.67 |
) |
1986 |
|
30 Years |
|
Spring Gate |
|
Springfield, FL |
|
132,951.42 |
|
1,421,826.02 |
|
1,554,777.44 |
|
(217,853.46 |
) |
1983 |
|
30 Years |
|
Spring Hill Commons |
|
Acton, MA |
|
1,107,435.54 |
|
7,590,550.09 |
|
8,697,985.63 |
|
(599,422.45 |
) |
1973 |
|
30 Years |
|
Spring Lake Manor |
|
Birmingham, AL(T) |
|
199,991.58 |
|
5,226,760.40 |
|
5,426,751.98 |
|
(729,315.68 |
) |
1972 |
|
30 Years |
|
Springbrook |
|
Anderson, SC |
|
168,958.84 |
|
1,730,376.96 |
|
1,899,335.80 |
|
(219,899.45 |
) |
1986 |
|
30 Years |
|
Springs Colony |
|
Altamonte Springs, FL |
|
640,400.00 |
|
7,024,759.97 |
|
7,665,159.97 |
|
(2,537,728.50 |
) |
1986 |
|
30 Years |
|
Springtree (REIT) |
|
W. Palm Beach, FL |
|
183,100.00 |
|
1,702,323.30 |
|
1,885,423.30 |
|
(128,785.60 |
) |
1982 |
|
30 Years |
|
Springwood (Col) |
|
Columbus, OH |
|
189,947.71 |
|
1,854,965.36 |
|
2,044,913.07 |
|
(231,315.21 |
) |
1983 |
|
30 Years |
|
Springwood (IN) |
|
New Haven, IN |
|
119,198.99 |
|
1,181,762.46 |
|
1,300,961.45 |
|
(154,267.59 |
) |
1981 |
|
30 Years |
|
Squaw Peak Condo, LLC |
|
Phoenix, AZ |
|
|
|
147,345.78 |
|
147,345.78 |
|
|
) |
1990 |
|
30 Years |
|
Steeplechase |
|
Charlotte, NC |
|
1,111,500.00 |
|
10,719,766.44 |
|
11,831,266.44 |
|
(1,811,165.77 |
|
1986 |
|
30 Years |
|
Sterling Point |
|
Littleton, CO |
|
935,500.00 |
|
8,984,394.23 |
|
9,919,894.23 |
|
(1,916,829.03 |
) |
1979 |
|
30 Years |
|
Stewart Way I |
|
Hinesville, GA |
|
290,772.56 |
|
2,778,375.70 |
|
3,069,148.26 |
|
(380,605.15 |
) |
1986 |
|
30 Years |
|
Stillwater |
|
Savannah, GA |
|
151,197.79 |
|
1,397,834.83 |
|
1,549,032.62 |
|
(177,692.57 |
) |
1983 |
|
30 Years |
|
Stone Crossing |
|
Montgomery, AL(T) |
|
103,186.01 |
|
3,044,195.55 |
|
3,147,381.56 |
|
(439,262.36 |
) |
1973 |
|
30 Years |
|
Stone Oak |
|
Houston, TX |
|
2,544,000.00 |
|
17,484,342.04 |
|
20,028,342.04 |
|
(61,707.75 |
) |
1998 |
|
30 Years |
|
Stonehenge (Day) |
|
Dayton, OH |
|
202,293.85 |
|
1,944,841.40 |
|
2,147,135.25 |
|
(253,434.69 |
) |
1985 |
|
30 Years |
|
Stonehenge (Ind) |
|
Indianapolis, IN |
|
146,810.32 |
|
1,457,076.62 |
|
1,603,886.94 |
|
(216,588.99 |
) |
1984 |
|
30 Years |
|
Stonehenge (Jas) |
|
Jasper, IN |
|
78,334.74 |
|
762,275.63 |
|
840,610.37 |
|
(98,442.10 |
) |
1985 |
|
30 Years |
|
Stonehenge (KY) |
|
Glasgow, KY |
|
111,631.60 |
|
1,059,558.93 |
|
1,171,190.53 |
|
(143,763.02 |
) |
1983 |
|
30 Years |
|
Stonehenge (Mas) |
|
Massillon, OH |
|
145,386.28 |
|
1,438,508.82 |
|
1,583,895.10 |
|
(188,400.66 |
) |
1984 |
|
30 Years |
|
Stonehenge I (Ric) |
|
Richmond, IN |
|
156,342.98 |
|
1,589,987.25 |
|
1,746,330.23 |
|
(220,287.93 |
) |
1984 |
|
30 Years |
|
Stoney Creek |
|
Lakewood, WA |
|
1,215,200.00 |
|
11,744,536.31 |
|
12,959,736.31 |
|
(2,475,181.77 |
) |
1990 |
|
30 Years |
|
Stratford Square |
|
Winter Park, FL(T) |
|
391,300.00 |
|
3,488,470.57 |
|
3,879,770.57 |
|
(501,214.29 |
) |
1972 |
|
30 Years |
|
Strawberry Place |
|
Plant City, FL |
|
78,444.76 |
|
799,255.63 |
|
877,700.39 |
|
(119,558.59 |
) |
1982 |
|
30 Years |
|
Sturbridge Meadows |
|
Sturbridge, MA |
|
702,446.99 |
|
4,819,148.92 |
|
5,521,595.91 |
|
(394,923.32 |
) |
1985 |
|
30 Years |
|
Suffolk Grove I |
|
Grove City, OH |
|
214,106.74 |
|
2,092,449.58 |
|
2,306,556.32 |
|
(257,257.77 |
) |
1985 |
|
30 Years |
|
Suffolk Grove II |
|
Grove City, OH |
|
167,682.97 |
|
1,620,459.47 |
|
1,788,142.44 |
|
(192,983.39 |
) |
1987 |
|
30 Years |
|
Sugartree I |
|
New Smyna Beach, FL |
|
155,018.08 |
|
1,597,897.41 |
|
1,752,915.49 |
|
(207,569.75 |
) |
1984 |
|
30 Years |
|
Summer Chase |
|
Denver, CO |
|
1,709,200.00 |
|
17,543,529.59 |
|
19,252,729.59 |
|
(4,716,102.42 |
) |
1983 |
|
30 Years |
|
Summer Creek |
|
Plymouth, MN |
|
579,600.00 |
|
4,122,158.54 |
|
4,701,758.54 |
|
(773,981.60 |
) |
1985 |
|
30 Years |
|
Summer Ridge |
|
Riverside, CA |
|
602,400.00 |
|
5,766,527.18 |
|
6,368,927.18 |
|
(1,453,710.72 |
) |
1985 |
|
30 Years |
|
Summerhill Glen |
|
Maynard, MA |
|
415,812.01 |
|
2,941,623.22 |
|
3,357,435.23 |
|
(273,955.96 |
) |
1980 |
|
30 Years |
|
|
|
|
|
|
|
|
|
|
|
|
) |
|
|
|
|
S - 10
Description |
|
|
|
Initial Cost to |
|
Cost Capitalized |
|
||||||
Apartment Name |
|
Location |
|
Encumbrances |
|
Land |
|
Building & |
|
Land |
|
Building & |
|
Summerset Village |
|
Chatsworth, CA |
|
|
(Q) |
2,891,345.68 |
|
23,702,466.45 |
|
|
|
724,786.26 |
|
Summerwood |
|
Hayward, CA |
|
|
|
4,866,600.00 |
|
6,942,743.34 |
|
|
|
554,732.38 |
|
Summit & Birch Hill |
|
Farmington, CT |
|
|
(P) |
1,757,437.88 |
|
11,748,112.49 |
|
|
|
285,452.90 |
|
Summit at Lake Union |
|
Seattle, WA |
|
|
|
1,424,700.00 |
|
12,852,461.39 |
|
|
|
1,018,110.93 |
|
Summit Center (FL) |
|
W. Palm Beach, FL |
|
2,188,301.52 |
|
670,000.00 |
|
1,733,311.89 |
|
|
|
311,873.11 |
|
Summit Chase |
|
Coral Springs, FL |
|
|
|
1,122,100.00 |
|
4,431,710.99 |
|
|
|
593,633.28 |
|
Sun Creek |
|
Glendale, AZ |
|
|
|
896,929.00 |
|
7,066,939.86 |
|
|
|
398,617.41 |
|
Sunny Oak Village |
|
Overland Park, KS |
|
|
(R) |
2,247,750.00 |
|
20,230,536.38 |
|
|
|
3,439,448.58 |
|
Sunnyside |
|
Tifton, GA |
|
1,272,055.24 |
|
166,887.10 |
|
1,470,612.23 |
|
|
|
179,112.32 |
|
Sunrise Springs |
|
Las Vegas, NV |
|
|
|
975,300.00 |
|
8,775,662.32 |
|
|
|
850,829.53 |
|
Sunset Way I |
|
Miami, FL |
|
1,533,067.81 |
|
258,567.91 |
|
2,278,539.10 |
|
|
|
268,280.23 |
|
Sunset Way II |
|
Miami, FL |
|
2,528,324.39 |
|
274,903.14 |
|
2,422,546.26 |
|
|
|
220,664.36 |
|
Suntree |
|
West Palm Beach, FL |
|
|
|
469,000.00 |
|
1,479,588.79 |
|
|
|
33,930.39 |
|
Suntree Village |
|
Oro Valley, AZ |
|
|
|
1,571,745.00 |
|
13,095,941.30 |
|
|
|
1,050,641.87 |
|
Surrey Downs |
|
Bellevue, WA |
|
|
|
3,057,100.00 |
|
7,848,618.09 |
|
|
|
473,703.69 |
|
Sutton Place |
|
Dallas, TX |
|
|
|
1,358,400.00 |
|
12,227,724.86 |
|
|
|
3,509,923.33 |
|
Sutton Place (FL) |
|
Lakeland, FL |
|
812,460.95 |
|
120,887.43 |
|
1,065,150.01 |
|
|
|
182,691.46 |
|
Sweetwater Glen |
|
Lawrenceville, GA |
|
|
|
500,000.00 |
|
10,469,749.09 |
|
|
|
594,500.61 |
|
Sycamore Creek |
|
Scottsdale, AZ |
|
|
|
3,152,000.00 |
|
19,083,727.11 |
|
|
|
896,655.29 |
|
Tabor Ridge |
|
Berea, OH |
|
|
|
235,940.28 |
|
2,079,290.00 |
|
|
|
288,671.20 |
|
Talleyrand |
|
Tarrytown, NY(M) |
|
35,000,000.00 |
|
12,000,000.00 |
|
49,639,416.46 |
|
|
|
79,227.44 |
|
Tamarlane |
|
Portland, ME |
|
|
|
690,900.00 |
|
5,153,632.57 |
|
|
|
280,611.87 |
|
Tanasbourne Terrace |
|
Hillsboro, OR |
|
|
(Q) |
1,876,700.00 |
|
16,891,204.54 |
|
|
|
1,888,755.33 |
|
Tanglewood (RI) |
|
West Warwick, RI |
|
6,466,265.99 |
|
1,141,415.46 |
|
7,630,128.68 |
|
|
|
120,135.79 |
|
Tanglewood (VA) |
|
Manassas, VA |
|
25,110,000.00 |
|
2,108,295.00 |
|
20,932,970.86 |
|
|
|
1,901,040.99 |
|
Terrace Trace |
|
Tampa, FL |
|
1,563,419.78 |
|
193,916.40 |
|
1,708,614.78 |
|
|
|
224,520.18 |
|
Three Chopt West |
|
Richmond, VA(T) |
|
8,281,528.01 |
|
432,956.59 |
|
8,256,577.14 |
|
|
|
364,346.66 |
|
Thymewood II |
|
Miami, FL |
|
|
|
219,660.95 |
|
1,936,463.36 |
|
|
|
146,603.79 |
|
Tierra Antigua |
|
Albuquerque, NM |
|
6,406,402.21 |
|
1,825,000.00 |
|
7,792,856.06 |
|
|
|
126,898.69 |
|
Timber Hollow |
|
Chapel Hill, NC |
|
|
|
800,000.00 |
|
11,219,536.59 |
|
|
|
935,383.57 |
|
Timbercreek |
|
Toledo, OH |
|
1,472,904.88 |
|
203,419.77 |
|
1,792,349.87 |
|
|
|
148,062.83 |
|
Timberwalk |
|
Jacksonville, FL |
|
|
|
1,988,000.00 |
|
13,204,218.78 |
|
|
|
699,574.61 |
|
Timberwood |
|
Aurora, CO |
|
|
|
1,518,600.00 |
|
14,587,786.32 |
|
|
|
1,155,182.31 |
|
Timberwood (GA) |
|
Perry, GA |
|
|
|
144,299.39 |
|
1,271,304.85 |
|
|
|
76,212.17 |
|
Toscana |
|
Irvine, CA |
|
|
|
39,410,000.00 |
|
50,806,072.39 |
|
|
|
1,172,555.82 |
|
Town & Country |
|
Birmingham, AL(T) |
|
2,341,799.87 |
|
147,122.73 |
|
2,610,973.58 |
|
|
|
278,261.40 |
|
Town Center (TX) |
|
Kingwood, TX |
|
|
|
1,291,300.00 |
|
11,530,216.18 |
|
|
|
486,297.66 |
|
Town Center II (TX) |
|
Kingwood, TX |
|
|
|
1,375,000.00 |
|
14,169,655.96 |
|
|
|
92,682.72 |
|
Townhomes of Meadowbrook |
|
Auburn Hills, MI |
|
9,714,182.61 |
|
1,382,600.00 |
|
12,366,207.39 |
|
|
|
1,854,080.91 |
|
Townhouse Park |
|
Richmond, VA(T) |
|
7,469,152.19 |
|
384,176.00 |
|
9,599,803.46 |
|
|
|
1,330,863.18 |
|
Trails (CO), The |
|
Aurora, CO |
|
|
(Q) |
1,217,900.00 |
|
8,877,204.73 |
|
|
|
2,575,039.27 |
|
Trails at Briar Forest |
|
Houston, TX |
|
13,236,572.01 |
|
2,380,000.00 |
|
24,911,560.72 |
|
|
|
940,562.06 |
|
Trails at Dominion Park |
|
Houston, TX |
|
13,937,236.33 |
|
2,531,800.00 |
|
35,699,589.07 |
|
|
|
2,328,398.71 |
|
Trailway Pond I |
|
Burnsville, MN |
|
4,909,210.00 |
|
479,284.26 |
|
4,312,143.56 |
|
|
|
339,666.70 |
|
Trailway Pond II |
|
Burnsville, MN |
|
11,354,755.00 |
|
1,107,287.54 |
|
9,961,408.87 |
|
|
|
454,028.69 |
|
Trinity Lakes |
|
Cordova, TN |
|
|
|
1,982,000.00 |
|
14,941,745.65 |
|
|
|
950,557.70 |
|
Turf Club |
|
Littleton, CO |
|
|
(S) |
2,107,300.00 |
|
15,478,040.20 |
|
|
|
1,485,357.09 |
|
Turkscap I |
|
Brandon, FL |
|
|
|
125,766.44 |
|
1,108,139.39 |
|
|
|
281,390.57 |
|
Turkscap III |
|
Brandon, FL |
|
740,352.79 |
|
135,850.08 |
|
1,196,987.24 |
|
|
|
115,936.61 |
|
Twin Gates |
|
Birmingham, AL(T) |
|
4,809,005.23 |
|
273,144.27 |
|
4,826,938.66 |
|
|
|
286,816.50 |
|
Tyrone Gardens |
|
Randolph, MA |
|
|
|
4,953,000.00 |
|
5,799,572.09 |
|
|
|
640,282.98 |
|
University Square I |
|
Tampa, FL |
|
|
|
197,456.54 |
|
1,739,807.29 |
|
|
|
180,271.73 |
|
Valencia Plantation |
|
Orlando, FL |
|
|
|
873,000.00 |
|
12,819,377.37 |
|
|
|
223,161.18 |
|
Valley Creek I |
|
Woodbury, MN |
|
12,815,000.00 |
|
1,626,715.30 |
|
14,634,831.43 |
|
|
|
1,057,766.60 |
|
Valley Creek II |
|
Woodbury, MN |
|
10,100,000.00 |
|
1,232,659.25 |
|
11,097,830.18 |
|
|
|
484,784.15 |
|
Valleybrook |
|
Newnan, GA |
|
1,446,171.23 |
|
254,490.09 |
|
2,242,463.08 |
|
|
|
77,907.34 |
|
Valleyfield (KY) |
|
Lexington, KY |
|
1,767,839.89 |
|
252,328.74 |
|
2,223,757.07 |
|
|
|
247,806.97 |
|
Valleyfield (PA) |
|
Bridgeville, PA |
|
|
|
274,316.67 |
|
2,417,028.77 |
|
|
|
215,756.86 |
|
Valleyfield I |
|
Decatur, GA |
|
1,547,281.81 |
|
252,413.03 |
|
2,224,133.89 |
|
|
|
179,037.69 |
|
Valleyfield II |
|
Decatur, GA |
|
|
|
258,320.37 |
|
2,276,083.97 |
|
|
|
118,879.23 |
|
Van Deene Manor |
|
West Springfield, MA |
|
|
(P) |
744,491.11 |
|
4,976,770.67 |
|
|
|
56,172.01 |
|
Via Ventura |
|
Scottsdale, AZ |
|
|
|
1,486,600.00 |
|
13,382,005.92 |
|
|
|
6,203,780.83 |
|
Villa Encanto |
|
Phoenix, AZ |
|
|
(S) |
2,884,447.00 |
|
22,197,362.84 |
|
|
|
1,540,821.59 |
|
Villa Solana |
|
Laguna Hills, CA |
|
|
|
1,665,100.00 |
|
14,985,677.51 |
|
|
|
2,027,096.71 |
|
Village at Bear Creek |
|
Lakewood, CO |
|
|
(R) |
4,519,700.00 |
|
40,676,389.86 |
|
|
|
870,741.72 |
|
Village at Lakewood |
|
Phoenix, AZ |
|
|
(O) |
3,166,411.00 |
|
13,859,089.81 |
|
|
|
720,638.80 |
|
Village Oaks |
|
Austin, TX |
|
4,321,251.51 |
|
1,186,000.00 |
|
10,663,736.24 |
|
|
|
1,051,659.11 |
|
Village of Newport |
|
Kent, WA |
|
|
|
416,300.00 |
|
3,756,582.21 |
|
|
|
470,054.98 |
|
Villas at Josey Ranch |
|
Carrollton, TX |
|
6,500,644.00 |
|
1,587,700.00 |
|
7,254,727.19 |
|
|
|
678,946.68 |
|
Villas of Oak Creste |
|
San Antonio, TX |
|
|
|
905,800.00 |
|
8,151,737.96 |
|
|
|
1,351,998.38 |
|
Viridian Lake |
|
Fort Myers, FL |
|
|
|
960,000.00 |
|
17,806,757.92 |
|
|
|
1,272,036.55 |
|
Vista Del Lago |
|
Mission Viejo, CA |
|
29,114,696.97 |
|
4,525,800.00 |
|
40,736,293.14 |
|
|
|
3,554,870.03 |
|
Vista Del Lago (TX) |
|
Dallas, TX |
|
|
|
3,552,000.00 |
|
20,108,469.48 |
|
|
|
123,571.70 |
|
Vista Grove |
|
Mesa, AZ |
|
|
|
1,341,796.00 |
|
12,157,045.12 |
|
|
|
324,585.35 |
|
Walden Wood |
|
Southfield, MI |
|
5,363,993.34 |
|
834,700.00 |
|
7,513,690.33 |
|
|
|
1,842,225.07 |
|
Warwick Station |
|
Westminster, CO |
|
8,652,999.96 |
|
2,282,000.00 |
|
20,543,194.91 |
|
|
|
670,688.10 |
|
Waterbury (GA) |
|
Athens, GA |
|
|
|
147,450.03 |
|
1,299,195.48 |
|
|
|
44,608.09 |
|
Waterbury (IN) |
|
Greenwood, IN |
|
793,760.74 |
|
105,245.15 |
|
927,324.45 |
|
|
|
79,039.40 |
|
Waterbury (MI) |
|
Westland, MI |
|
|
|
331,738.84 |
|
2,922,588.70 |
|
|
|
230,005.72 |
|
Waterbury (OH) |
|
Cincinnati, OH |
|
|
|
193,166.67 |
|
1,701,833.85 |
|
|
|
235,700.54 |
|
Waterfield Square I |
|
Stockton, CA |
|
6,923,000.00 |
|
950,000.00 |
|
6,297,992.79 |
|
|
|
241,256.71 |
|
Waterfield Square II |
|
Stockton, CA |
|
6,595,000.00 |
|
845,000.00 |
|
5,811,080.03 |
|
|
|
205,772.01 |
|
Waterford (Jax) |
|
Jacksonville, FL |
|
|
|
3,550,922.50 |
|
23,764,665.75 |
|
|
|
1,132,274.94 |
|
Waterford at Deerwood |
|
Jacksonville, FL |
|
10,401,074.84 |
|
1,696,000.00 |
|
10,659,701.84 |
|
|
|
716,092.97 |
|
Waterford at Orange Park |
|
Orange Park, FL |
|
9,540,000.00 |
|
1,960,000.00 |
|
12,098,784.47 |
|
|
|
1,232,116.50 |
|
Description |
|
Gross Amount Carried |
|
Total(B) |
|
Accumulated |
|
Date of |
|
Life Used to |
|
||||
Apartment Name |
|
Location |
Land |
|
Building & |
||||||||||
Summerset Village |
|
Chatsworth, CA |
|
2,891,345.68 |
|
24,427,252.71 |
|
27,318,598.39 |
|
(5,518,472.01 |
) |
1985 |
|
30 Years |
|
Summerwood |
|
Hayward, CA |
|
4,866,600.00 |
|
7,497,475.72 |
|
12,364,075.72 |
|
(1,354,657.83 |
) |
1982 |
|
30 Years |
|
Summit & Birch Hill |
|
Farmington, CT |
|
1,757,437.88 |
|
12,033,565.39 |
|
13,791,003.27 |
|
(945,182.33 |
) |
1967 |
|
30 Years |
|
Summit at Lake Union |
|
Seattle, WA |
|
1,424,700.00 |
|
13,870,572.32 |
|
15,295,272.32 |
|
(2,908,443.53 |
) |
1995-1997 |
|
30 Years |
|
Summit Center (FL) |
|
W. Palm Beach, FL |
|
670,000.00 |
|
2,045,185.00 |
|
2,715,185.00 |
|
(219,752.04 |
) |
1987 |
|
30 Years |
|
Summit Chase |
|
Coral Springs, FL |
|
1,122,100.00 |
|
5,025,344.27 |
|
6,147,444.27 |
|
(1,312,313.10 |
) |
1985 |
|
30 Years |
|
Sun Creek |
|
Glendale, AZ |
|
896,929.00 |
|
7,465,557.27 |
|
8,362,486.27 |
|
(1,481,739.45 |
) |
1985 |
|
30 Years |
|
Sunny Oak Village |
|
Overland Park, KS |
|
2,247,750.00 |
|
23,669,984.96 |
|
25,917,734.96 |
|
(6,976,826.96 |
) |
1984 |
|
30 Years |
|
Sunnyside |
|
Tifton, GA |
|
166,887.10 |
|
1,649,724.55 |
|
1,816,611.65 |
|
(222,189.98 |
) |
1984 |
|
30 Years |
|
Sunrise Springs |
|
Las Vegas, NV |
|
975,300.00 |
|
9,626,491.85 |
|
10,601,791.85 |
|
(2,982,764.49 |
) |
1989 |
|
30 Years |
|
Sunset Way I |
|
Miami, FL |
|
258,567.91 |
|
2,546,819.33 |
|
2,805,387.24 |
|
(332,139.61 |
) |
1987 |
|
30 Years |
|
Sunset Way II |
|
Miami, FL |
|
274,903.14 |
|
2,643,210.62 |
|
2,918,113.76 |
|
(334,835.80 |
) |
1988 |
|
30 Years |
|
Suntree |
|
West Palm Beach, FL |
|
469,000.00 |
|
1,513,519.18 |
|
1,982,519.18 |
|
(90,766.26 |
) |
1982 |
|
30 Years |
|
Suntree Village |
|
Oro Valley, AZ |
|
1,571,745.00 |
|
14,146,583.17 |
|
15,718,328.17 |
|
(3,003,932.83 |
) |
1986 |
|
30 Years |
|
Surrey Downs |
|
Bellevue, WA |
|
3,057,100.00 |
|
8,322,321.78 |
|
11,379,421.78 |
|
(1,396,194.23 |
) |
1986 |
|
30 Years |
|
Sutton Place |
|
Dallas, TX |
|
1,358,400.00 |
|
15,737,648.19 |
|
17,096,048.19 |
|
(6,150,403.87 |
) |
1985 |
|
30 Years |
|
Sutton Place (FL) |
|
Lakeland, FL |
|
120,887.43 |
|
1,247,841.47 |
|
1,368,728.90 |
|
(175,958.22 |
) |
1984 |
|
30 Years |
|
Sweetwater Glen |
|
Lawrenceville, GA |
|
500,000.00 |
|
11,064,249.70 |
|
11,564,249.70 |
|
(1,766,935.77 |
) |
1986 |
|
30 Years |
|
Sycamore Creek |
|
Scottsdale, AZ |
|
3,152,000.00 |
|
19,980,382.40 |
|
23,132,382.40 |
|
(4,027,239.06 |
) |
1984 |
|
30 Years |
|
Tabor Ridge |
|
Berea, OH |
|
235,940.28 |
|
2,367,961.20 |
|
2,603,901.48 |
|
(310,133.44 |
) |
1986 |
|
30 Years |
|
Talleyrand |
|
Tarrytown, NY(M) |
|
12,000,000.00 |
|
49,718,643.90 |
|
61,718,643.90 |
|
(2,109,123.59 |
) |
1997-98 |
|
30 Years |
|
Tamarlane |
|
Portland, ME |
|
690,900.00 |
|
5,434,244.44 |
|
6,125,144.44 |
|
(1,180,017.37 |
) |
1986 |
|
30 Years |
|
Tanasbourne Terrace |
|
Hillsboro, OR |
|
1,876,700.00 |
|
18,779,959.87 |
|
20,656,659.87 |
|
(6,153,641.59 |
) |
1986-89 |
|
30 Years |
|
Tanglewood (RI) |
|
West Warwick, RI |
|
1,141,415.46 |
|
7,750,264.47 |
|
8,891,679.93 |
|
(632,415.93 |
) |
1973 |
|
30 Years |
|
Tanglewood (VA) |
|
Manassas, VA |
|
2,108,295.00 |
|
22,834,011.85 |
|
24,942,306.85 |
|
(6,784,938.19 |
) |
1987 |
|
30 Years |
|
Terrace Trace |
|
Tampa, FL |
|
193,916.40 |
|
1,933,134.96 |
|
2,127,051.36 |
|
(251,012.98 |
) |
1985 |
|
30 Years |
|
Three Chopt West |
|
Richmond, VA(T) |
|
432,956.59 |
|
8,620,923.80 |
|
9,053,880.39 |
|
(1,059,743.82 |
) |
1962 |
|
30 Years |
|
Thymewood II |
|
Miami, FL |
|
219,660.95 |
|
2,083,067.15 |
|
2,302,728.10 |
|
(250,918.64 |
) |
1986 |
|
30 Years |
|
Tierra Antigua |
|
Albuquerque, NM |
|
1,825,000.00 |
|
7,919,754.75 |
|
9,744,754.75 |
|
(511,457.60 |
) |
1985 |
|
30 Years |
|
Timber Hollow |
|
Chapel Hill, NC |
|
800,000.00 |
|
12,154,920.16 |
|
12,954,920.16 |
|
(1,896,999.16 |
) |
1986 |
|
30 Years |
|
Timbercreek |
|
Toledo, OH |
|
203,419.77 |
|
1,940,412.70 |
|
2,143,832.47 |
|
(241,834.18 |
) |
1987 |
|
30 Years |
|
Timberwalk |
|
Jacksonville, FL |
|
1,988,000.00 |
|
13,903,793.39 |
|
15,891,793.39 |
|
(2,262,657.26 |
) |
1987 |
|
30 Years |
|
Timberwood |
|
Aurora, CO |
|
1,518,600.00 |
|
15,742,968.63 |
|
17,261,568.63 |
|
(2,890,420.19 |
) |
1983 |
|
30 Years |
|
Timberwood (GA) |
|
Perry, GA |
|
144,299.39 |
|
1,347,517.02 |
|
1,491,816.41 |
|
(172,750.84 |
) |
1985 |
|
30 Years |
|
Toscana |
|
Irvine, CA |
|
39,410,000.00 |
|
51,978,628.21 |
|
91,388,628.21 |
|
(3,822,464.89 |
) |
1991/1993 |
|
30 Years |
|
Town & Country |
|
Birmingham, AL(T) |
|
147,122.73 |
|
2,889,234.98 |
|
3,036,357.71 |
|
(402,084.37 |
) |
1973 |
|
30 Years |
|
Town Center (TX) |
|
Kingwood, TX |
|
1,291,300.00 |
|
12,016,513.84 |
|
13,307,813.84 |
|
(2,600,370.11 |
) |
1994 |
|
30 Years |
|
Town Center II (TX) |
|
Kingwood, TX |
|
1,375,000.00 |
|
14,262,338.68 |
|
15,637,338.68 |
|
(1,595,449.82 |
) |
1994 |
|
30 Years |
|
Townhomes of Meadowbrook |
|
Auburn Hills, MI |
|
1,382,600.00 |
|
14,220,288.30 |
|
15,602,888.30 |
|
(2,630,252.96 |
) |
1988 |
|
30 Years |
|
Townhouse Park |
|
Richmond, VA(T) |
|
384,176.00 |
|
10,930,666.64 |
|
11,314,842.64 |
|
(1,498,744.27 |
) |
1966 |
|
30 Years |
|
Trails (CO), The |
|
Aurora, CO |
|
1,217,900.00 |
|
11,452,244.00 |
|
12,670,144.00 |
|
(4,367,766.79 |
) |
1986 |
|
30 Years |
|
Trails at Briar Forest |
|
Houston, TX |
|
2,380,000.00 |
|
25,852,122.78 |
|
28,232,122.78 |
|
(4,126,225.33 |
) |
1990 |
|
30 Years |
|
Trails at Dominion Park |
|
Houston, TX |
|
2,531,800.00 |
|
38,027,987.78 |
|
40,559,787.78 |
|
(8,565,594.07 |
) |
1992 |
|
30 Years |
|
Trailway Pond I |
|
Burnsville, MN |
|
479,284.26 |
|
4,651,810.26 |
|
5,131,094.52 |
|
(942,294.15 |
) |
1988 |
|
30 Years |
|
Trailway Pond II |
|
Burnsville, MN |
|
1,107,287.54 |
|
10,415,437.56 |
|
11,522,725.10 |
|
(2,014,290.61 |
) |
1988 |
|
30 Years |
|
Trinity Lakes |
|
Cordova, TN |
|
1,982,000.00 |
|
15,892,303.35 |
|
17,874,303.35 |
|
(3,284,093.26 |
) |
1985 |
|
30 Years |
|
Turf Club |
|
Littleton, CO |
|
2,107,300.00 |
|
16,963,397.29 |
|
19,070,697.29 |
|
(3,267,224.33 |
) |
1986 |
|
30 Years |
|
Turkscap I |
|
Brandon, FL |
|
125,766.44 |
|
1,389,529.96 |
|
1,515,296.40 |
|
(208,915.94 |
) |
1977 |
|
30 Years |
|
Turkscap III |
|
Brandon, FL |
|
135,850.08 |
|
1,312,923.85 |
|
1,448,773.93 |
|
(172,772.57 |
) |
1982 |
|
30 Years |
|
Twin Gates |
|
Birmingham, AL(T) |
|
273,144.27 |
|
5,113,755.16 |
|
5,386,899.43 |
|
(695,167.80 |
) |
1967 |
|
30 Years |
|
Tyrone Gardens |
|
Randolph, MA |
|
4,953,000.00 |
|
6,439,855.07 |
|
11,392,855.07 |
|
(1,172,612.20 |
) |
1961/1965 |
|
30 Years |
|
University Square I |
|
Tampa, FL |
|
197,456.54 |
|
1,920,079.02 |
|
2,117,535.56 |
|
(236,178.48 |
) |
1979 |
|
30 Years |
|
Valencia Plantation |
|
Orlando, FL |
|
873,000.00 |
|
13,042,538.55 |
|
13,915,538.55 |
|
(2,002,025.51 |
) |
1990 |
|
30 Years |
|
Valley Creek I |
|
Woodbury, MN |
|
1,626,715.30 |
|
15,692,598.03 |
|
17,319,313.33 |
|
(3,090,107.40 |
) |
1989 |
|
30 Years |
|
Valley Creek II |
|
Woodbury, MN |
|
1,232,659.25 |
|
11,582,614.33 |
|
12,815,273.58 |
|
(2,200,494.26 |
) |
1990 |
|
30 Years |
|
Valleybrook |
|
Newnan, GA |
|
254,490.09 |
|
2,320,370.42 |
|
2,574,860.51 |
|
(284,281.15 |
) |
1986 |
|
30 Years |
|
Valleyfield (KY) |
|
Lexington, KY |
|
252,328.74 |
|
2,471,564.04 |
|
2,723,892.78 |
|
(321,804.81 |
) |
1985 |
|
30 Years |
|
Valleyfield (PA) |
|
Bridgeville, PA |
|
274,316.67 |
|
2,632,785.63 |
|
2,907,102.30 |
|
(333,610.61 |
) |
1985 |
|
30 Years |
|
Valleyfield I |
|
Decatur, GA |
|
252,413.03 |
|
2,403,171.58 |
|
2,655,584.61 |
|
(299,306.53 |
) |
1984 |
|
30 Years |
|
Valleyfield II |
|
Decatur, GA |
|
258,320.37 |
|
2,394,963.20 |
|
2,653,283.57 |
|
(287,737.50 |
) |
1985 |
|
30 Years |
|
Van Deene Manor |
|
West Springfield, MA |
|
744,491.11 |
|
5,032,942.68 |
|
5,777,433.79 |
|
(410,253.01 |
) |
1970 |
|
30 Years |
|
Via Ventura |
|
Scottsdale, AZ |
|
1,486,600.00 |
|
19,585,786.75 |
|
21,072,386.75 |
|
(7,311,318.19 |
) |
1980 |
|
30 Years |
|
Villa Encanto |
|
Phoenix, AZ |
|
2,884,447.00 |
|
23,738,184.43 |
|
26,622,631.43 |
|
(4,839,063.09 |
) |
1983 |
|
30 Years |
|
Villa Solana |
|
Laguna Hills, CA |
|
1,665,100.00 |
|
17,012,774.22 |
|
18,677,874.22 |
|
(5,647,159.62 |
) |
1984 |
|
30 Years |
|
Village at Bear Creek |
|
Lakewood, CO |
|
4,519,700.00 |
|
41,547,131.58 |
|
46,066,831.58 |
|
(8,302,429.03 |
) |
1987 |
|
30 Years |
|
Village at Lakewood |
|
Phoenix, AZ |
|
3,166,411.00 |
|
14,579,728.61 |
|
17,746,139.61 |
|
(2,960,571.50 |
) |
1988 |
|
30 Years |
|
Village Oaks |
|
Austin, TX |
|
1,186,000.00 |
|
11,715,395.35 |
|
12,901,395.35 |
|
(2,961,827.60 |
) |
1984 |
|
30 Years |
|
Village of Newport |
|
Kent, WA |
|
416,300.00 |
|
4,226,637.19 |
|
4,642,937.19 |
|
(1,394,466.28 |
) |
1987 |
|
30 Years |
|
Villas at Josey Ranch |
|
Carrollton, TX |
|
1,587,700.00 |
|
7,933,673.87 |
|
9,521,373.87 |
|
(1,473,490.99 |
) |
1986 |
|
30 Years |
|
Villas of Oak Creste |
|
San Antonio, TX |
|
905,800.00 |
|
9,503,736.34 |
|
10,409,536.34 |
|
(2,301,123.50 |
) |
1979 |
|
30 Years |
|
Viridian Lake |
|
Fort Myers, FL |
|
960,000.00 |
|
19,078,794.47 |
|
20,038,794.47 |
|
(3,079,753.25 |
) |
1991 |
|
30 Years |
|
Vista Del Lago |
|
Mission Viejo, CA |
|
4,525,800.00 |
|
44,291,163.17 |
|
48,816,963.17 |
|
(14,338,037.47 |
) |
1986-88 |
|
30 Years |
|
Vista Del Lago (TX) |
|
Dallas, TX |
|
3,552,000.00 |
|
20,232,041.18 |
|
23,784,041.18 |
|
(1,036,543.53 |
) |
1992 |
|
30 Years |
|
Vista Grove |
|
Mesa, AZ |
|
1,341,796.00 |
|
12,481,630.47 |
|
13,823,426.47 |
|
(2,189,357.61 |
) |
1997-1998 |
|
30 Years |
|
Walden Wood |
|
Southfield, MI |
|
834,700.00 |
|
9,355,915.40 |
|
10,190,615.40 |
|
(3,507,219.60 |
) |
1972 |
|
30 Years |
|
Warwick Station |
|
Westminster, CO |
|
2,282,000.00 |
|
21,213,883.01 |
|
23,495,883.01 |
|
(4,350,128.09 |
) |
1986 |
|
30 Years |
|
Waterbury (GA) |
|
Athens, GA |
|
147,450.03 |
|
1,343,803.57 |
|
1,491,253.60 |
|
(166,161.52 |
) |
1985 |
|
30 Years |
|
Waterbury (IN) |
|
Greenwood, IN |
|
105,245.15 |
|
1,006,363.85 |
|
1,111,609.00 |
|
(134,632.62 |
) |
1984 |
|
30 Years |
|
Waterbury (MI) |
|
Westland, MI |
|
331,738.84 |
|
3,152,594.42 |
|
3,484,333.26 |
|
(403,367.68 |
) |
1985 |
|
30 Years |
|
Waterbury (OH) |
|
Cincinnati, OH |
|
193,166.67 |
|
1,937,534.39 |
|
2,130,701.06 |
|
(262,410.48 |
) |
1985 |
|
30 Years |
|
Waterfield Square I |
|
Stockton, CA |
|
950,000.00 |
|
6,539,249.50 |
|
7,489,249.50 |
|
(442,187.95 |
) |
1984 |
|
30 Years |
|
Waterfield Square II |
|
Stockton, CA |
|
845,000.00 |
|
6,016,852.04 |
|
6,861,852.04 |
|
(405,021.27 |
) |
1984 |
|
30 Years |
|
Waterford (Jax) |
|
Jacksonville, FL |
|
3,550,922.50 |
|
24,896,940.69 |
|
28,447,863.19 |
|
(4,124,019.49 |
) |
1988 |
|
30 Years |
|
Waterford at Deerwood |
|
Jacksonville, FL |
|
1,696,000.00 |
|
11,375,794.81 |
|
13,071,794.81 |
|
(1,981,888.53 |
) |
1985 |
|
30 Years |
|
Waterford at Orange Park |
|
Orange Park, FL |
|
1,960,000.00 |
|
13,330,900.97 |
|
15,290,900.97 |
|
(2,605,889.90 |
) |
1986 |
|
30 Years |
|
S - 11
Description |
|
|
|
Initial Cost to |
|
Cost Capitalized |
|
||||||
Apartment Name |
|
Location |
|
Encumbrances |
|
Land |
|
Building & |
|
Land |
|
Building & |
|
Waterford at Regency |
|
Jacksonville, FL |
|
6,999,147.59 |
|
1,113,000.00 |
|
5,184,161.74 |
|
|
|
312,055.03 |
|
Waterford at the Lakes |
|
Kent, WA |
|
|
|
3,100,200.00 |
|
16,140,923.73 |
|
|
|
1,087,707.29 |
|
Waterford Village (Broward) |
|
Delray Beach, FL |
|
|
|
1,888,000.00 |
|
15,358,635.40 |
|
|
|
1,824,388.83 |
|
Watermark Square |
|
Portland, OR |
|
7,182,206.70 |
|
1,580,500.00 |
|
14,194,258.85 |
|
|
|
1,598,385.28 |
|
Waterstone Place |
|
Federal Way, WA |
|
|
|
2,964,000.00 |
|
26,674,598.90 |
|
|
|
4,112,969.22 |
|
Webster Green |
|
Needham, MA |
|
6,333,018.77 |
|
1,418,892.54 |
|
9,485,006.17 |
|
|
|
167,290.05 |
|
Welleby Lake Club |
|
Sunrise, FL |
|
|
|
3,648,000.00 |
|
17,620,879.42 |
|
|
|
560,234.44 |
|
Wellington Hill |
|
Manchester, NH |
|
|
(M) |
1,890,200.00 |
|
17,120,661.97 |
|
|
|
2,695,797.35 |
|
Wellsford Oaks |
|
Tulsa, OK |
|
|
|
1,310,500.00 |
|
11,794,289.56 |
|
|
|
721,935.36 |
|
Wentworth |
|
Roseville, MI |
|
|
|
217,502.26 |
|
1,916,231.96 |
|
|
|
181,498.42 |
|
West Of Eastland |
|
Columbus, OH |
|
1,940,090.31 |
|
234,543.74 |
|
2,066,674.99 |
|
|
|
231,463.20 |
|
Westbrook Village |
|
Manchester, MO |
|
|
|
2,310,000.00 |
|
10,606,342.76 |
|
|
|
572,750.10 |
|
Westridge |
|
Tacoma, WA |
|
|
|
3,501,900.00 |
|
31,506,082.24 |
|
|
|
2,290,730.64 |
|
Westside Villas I |
|
Los Angeles, CA |
|
|
|
1,785,000.00 |
|
3,233,254.01 |
|
|
|
62,387.36 |
|
Westside Villas II |
|
Los Angeles, CA |
|
|
|
1,955,000.00 |
|
3,541,434.71 |
|
|
|
11,214.24 |
|
Westside Villas III |
|
Los Angeles, CA |
|
|
|
3,060,000.00 |
|
5,538,870.92 |
|
|
|
25,724.71 |
|
Westside Villas IV |
|
Los Angeles, CA |
|
|
|
3,060,000.00 |
|
5,539,390.29 |
|
|
|
11,124.23 |
|
Westside Villas V |
|
Los Angeles, CA |
|
|
|
5,100,000.00 |
|
9,224,485.21 |
|
|
|
29,547.04 |
|
Westside Villas VI |
|
Los Angeles, CA |
|
|
|
1,530,000.00 |
|
3,024,001.16 |
|
|
|
35,088.18 |
|
Westside Villas VII |
|
Los Angeles, CA |
|
|
|
4,505,000.00 |
|
10,758,899.55 |
|
|
|
5,512.84 |
|
Westway |
|
Brunswick, GA |
|
|
|
168,322.68 |
|
1,483,106.21 |
|
|
|
171,425.63 |
|
Westwood Glen |
|
Westwood, MA |
|
1,453,407.12 |
|
1,616,504.78 |
|
10,806,003.53 |
|
|
|
195,401.73 |
|
Westwood Pines |
|
Tamarac, FL |
|
|
|
1,528,600.00 |
|
13,739,616.00 |
|
|
|
835,896.12 |
|
Westwynd Apts |
|
West Hartford, CT |
|
|
|
308,543.13 |
|
2,062,547.68 |
|
|
|
142,143.79 |
|
Whispering Oaks |
|
Walnut Creek, CA |
|
10,200,302.55 |
|
2,170,800.00 |
|
19,539,586.15 |
|
|
|
1,889,642.43 |
|
Whispering Pines |
|
Fr. Pierce, FL |
|
|
|
384,000.00 |
|
621,367.08 |
|
|
|
209,070.54 |
|
Whispering Pines II |
|
Fr. Pierce, FL |
|
|
|
105,171.51 |
|
926,475.58 |
|
|
|
129,976.50 |
|
Whisperwood |
|
Cordele, GA |
|
|
|
84,240.30 |
|
742,373.88 |
|
|
|
157,032.54 |
|
White Bear Woods |
|
White Bear Lake, MN |
|
14,172,876.00 |
|
1,624,740.73 |
|
14,618,489.69 |
|
|
|
721,229.92 |
|
Wilcrest Woods |
|
Savannah, GA |
|
1,287,966.40 |
|
187,306.36 |
|
1,650,373.13 |
|
|
|
118,940.13 |
|
Wilde Lake |
|
Richmond, VA |
|
4,440,000.00 |
|
947,200.00 |
|
8,594,105.46 |
|
|
|
778,935.68 |
|
Wilkins Glen |
|
Medfield, MA |
|
1,744,067.32 |
|
538,482.64 |
|
3,599,646.22 |
|
|
|
187,412.19 |
|
Willow Brook (CA) |
|
Pleasant Hill, CA |
|
29,000,000.00 |
|
5,055,000.00 |
|
19,212,153.24 |
|
|
|
217,120.44 |
|
Willow Creek |
|
Fresno, CA |
|
5,112,000.00 |
|
275,000.00 |
|
5,045,091.01 |
|
|
|
97,591.55 |
|
Willow Creek I (GA) |
|
Griffin, GA |
|
|
|
145,768.69 |
|
1,298,973.46 |
|
|
|
55,807.12 |
|
Willow Lakes |
|
Spartanburg, SC |
|
1,984,790.93 |
|
200,989.58 |
|
1,770,937.26 |
|
|
|
94,849.91 |
|
Willow Run (GA) |
|
Stone Mountain, GA |
|
1,665,556.36 |
|
197,964.94 |
|
1,744,286.82 |
|
|
|
185,445.06 |
|
Willow Run (IN) |
|
New Albany, IN |
|
1,088,963.79 |
|
183,872.68 |
|
1,620,118.73 |
|
|
|
133,087.25 |
|
Willow Run (KY) |
|
Madisonville, KY |
|
1,086,195.98 |
|
141,015.67 |
|
1,242,351.72 |
|
|
|
117,752.25 |
|
Willow Trail |
|
Norcross, GA |
|
|
|
1,120,000.00 |
|
11,412,981.59 |
|
|
|
535,701.31 |
|
Willowick |
|
Aurora, CO |
|
|
|
506,900.00 |
|
4,157,878.35 |
|
|
|
342,651.24 |
|
Will-O-Wisp |
|
Kinston, NC(T) |
|
3,450,046.27 |
|
197,397.72 |
|
3,926,972.16 |
|
|
|
296,627.75 |
|
Willowood East II |
|
Indianapolis, IN |
|
|
|
104,917.75 |
|
924,589.72 |
|
|
|
134,638.23 |
|
Willowood I (Gro) |
|
Grove City, OH |
|
911,954.17 |
|
126,045.04 |
|
1,110,558.13 |
|
|
|
132,535.38 |
|
Willowood I (IN) |
|
Columbus, OH |
|
1,106,641.22 |
|
163,896.17 |
|
1,444,103.85 |
|
|
|
89,433.11 |
|
Willowood I (KY) |
|
Frankfort, KY |
|
976,654.01 |
|
138,822.38 |
|
1,223,176.43 |
|
|
|
150,783.87 |
|
Willowood I (Woo) |
|
Wooster, OH |
|
|
|
117,254.13 |
|
1,033,136.63 |
|
|
|
68,842.24 |
|
Willowood II (Gro) |
|
Grove City, OH |
|
531,579.19 |
|
70,923.51 |
|
624,814.43 |
|
|
|
75,010.15 |
|
Willowood II (IN) |
|
Columbus, OH |
|
1,114,908.85 |
|
161,306.27 |
|
1,421,284.06 |
|
|
|
77,807.90 |
|
Willowood II (KY) |
|
Frankfort, KY |
|
|
|
120,375.49 |
|
1,060,639.21 |
|
|
|
80,704.66 |
|
Willowood II (Tro) |
|
Trotwood, OH |
|
|
|
142,623.37 |
|
1,256,667.34 |
|
|
|
131,079.86 |
|
Willowood II (Woo) |
|
Wooster, OH |
|
836,318.93 |
|
103,199.14 |
|
909,397.90 |
|
|
|
120,525.77 |
|
Willows I (OH), The |
|
Columbus, OH |
|
|
|
76,283.41 |
|
672,339.99 |
|
|
|
87,091.05 |
|
Willows II (OH), The |
|
Columbus, OH |
|
|
|
96,678.71 |
|
851,844.82 |
|
|
|
66,545.51 |
|
Willows III (OH), The |
|
Columbus, OH |
|
839,800.00 |
|
129,221.40 |
|
1,137,783.40 |
|
|
|
85,907.12 |
|
Wimberly |
|
Dallas, TX |
|
|
|
2,232,000.00 |
|
27,685,923.27 |
|
|
|
564,237.80 |
|
Wimbledon Oaks |
|
Arlington, TX |
|
7,162,582.77 |
|
1,491,700.00 |
|
8,843,716.03 |
|
|
|
737,942.60 |
|
Winchester Park |
|
Riverside, RI |
|
|
|
2,822,618.35 |
|
18,868,625.90 |
|
|
|
1,351,437.26 |
|
Winchester Wood |
|
Riverside, RI |
|
2,205,735.09 |
|
683,215.23 |
|
4,567,153.97 |
|
|
|
73,184.74 |
|
Windemere |
|
Mesa, AZ |
|
|
|
949,300.00 |
|
8,659,280.22 |
|
|
|
1,092,867.24 |
|
Windmont |
|
Atlanta, GA |
|
|
|
3,204,000.00 |
|
7,128,448.37 |
|
|
|
308,063.50 |
|
Windridge (CA) |
|
Laguna Niguel, CA |
|
|
(I) |
2,662,900.00 |
|
23,985,496.57 |
|
|
|
1,431,832.79 |
|
Windwood I (FL) |
|
Palm Bay, FL |
|
|
|
113,912.73 |
|
1,003,498.28 |
|
|
|
195,527.36 |
|
Windwood II (FL) |
|
Palm Bay, FL |
|
190,000.00 |
|
118,915.07 |
|
1,047,598.32 |
|
|
|
279,970.05 |
|
Wingwood (Orl) |
|
Orlando, FL |
|
1,420,266.64 |
|
236,884.32 |
|
2,086,401.61 |
|
|
|
374,722.41 |
|
Winter Woods I (FL) |
|
Winter Garden, FL |
|
|
|
144,921.36 |
|
1,276,965.11 |
|
|
|
144,020.03 |
|
Winterwood |
|
Charlotte, NC |
|
11,033,752.73 |
|
1,722,000.00 |
|
15,501,141.60 |
|
|
|
2,486,535.76 |
|
Winthrop Court (KY) |
|
Frankfort, KY |
|
1,421,290.56 |
|
184,709.36 |
|
1,627,190.80 |
|
|
|
188,334.88 |
|
Winthrop Court II (OH) |
|
Columbus, OH |
|
722,000.00 |
|
102,381.09 |
|
896,576.06 |
|
|
|
85,114.58 |
|
Wood Creek (CA) |
|
Pleasant Hill, CA |
|
|
|
9,729,900.00 |
|
23,009,768.39 |
|
|
|
828,634.09 |
|
Wood Forest |
|
Daytona Beach, FL |
|
6,059,189.80 |
|
1,008,000.00 |
|
4,950,210.29 |
|
|
|
128,966.49 |
|
Wood Lane Place |
|
Woodbury, MN |
|
14,000,000.00 |
|
2,009,146.73 |
|
18,090,498.11 |
|
|
|
1,749,377.66 |
|
Woodbine (Cuy) |
|
Cuyahoga Falls, OH |
|
|
|
185,868.12 |
|
1,637,700.68 |
|
|
|
103,476.98 |
|
Woodbine (Por) |
|
Portsmouth, OH |
|
613,360.43 |
|
78,097.85 |
|
688,127.14 |
|
|
|
85,631.95 |
|
Woodbridge |
|
Cary, GA |
|
4,495,249.95 |
|
737,400.00 |
|
6,636,869.85 |
|
|
|
463,986.25 |
|
Woodbridge (CT) |
|
Newington, CT |
|
|
(P) |
498,376.96 |
|
3,331,547.98 |
|
|
|
55,064.91 |
|
Woodbridge II |
|
Cary, GA |
|
|
|
1,244,600.00 |
|
11,243,364.10 |
|
|
|
450,830.23 |
|
Woodcliff I |
|
Lilburn, GA |
|
|
|
276,659.02 |
|
2,437,667.42 |
|
|
|
212,690.65 |
|
Woodcliff II |
|
Lilburn, GA |
|
1,619,272.19 |
|
266,449.39 |
|
2,347,769.47 |
|
|
|
131,631.11 |
|
Woodcreek |
|
Beaverton, OR |
|
9,747,030.16 |
|
1,755,800.00 |
|
15,816,454.87 |
|
|
|
2,604,671.54 |
|
Woodcrest I |
|
Warner Robins, GA |
|
|
|
115,738.70 |
|
1,028,353.02 |
|
|
|
103,821.11 |
|
Woodlake (WA) |
|
Kirkland, WA |
|
|
(R) |
6,631,400.00 |
|
16,735,484.40 |
|
|
|
824,004.80 |
|
Woodland Hills |
|
Decatur, GA |
|
|
|
1,224,600.00 |
|
11,010,680.74 |
|
|
|
1,376,441.60 |
|
Woodland I (FL) |
|
Orlando, FL |
|
3,340,760.44 |
|
461,948.64 |
|
4,070,817.98 |
|
|
|
346,984.45 |
|
Woodland Meadows |
|
Ann Arbor, MI |
|
|
(S) |
2,006,000.00 |
|
18,049,551.84 |
|
|
|
969,732.17 |
|
Description |
|
Gross Amount Carried |
|
Total (B) |
|
Accumulated |
|
Date of |
|
Life Used to |
|
||||
Apartment Name |
|
Location |
Land |
|
Building & |
||||||||||
Waterford at Regency |
|
Jacksonville, FL |
|
1,113,000.00 |
|
5,496,216.77 |
|
6,609,216.77 |
|
(979,099.81 |
) |
1985 |
|
30 Years |
|
Waterford at the Lakes |
|
Kent, WA |
|
3,100,200.00 |
|
17,228,631.02 |
|
20,328,831.02 |
|
(3,810,206.84 |
) |
1990 |
|
30 Years |
|
Waterford Village (Broward) |
|
Delray Beach, FL |
|
1,888,000.00 |
|
17,183,024.23 |
|
19,071,024.23 |
|
(3,102,013.75 |
) |
1989 |
|
30 Years |
|
Watermark Square |
|
Portland, OR |
|
1,580,500.00 |
|
15,792,644.13 |
|
17,373,144.13 |
|
(3,822,953.67 |
) |
1990 |
|
30 Years |
|
Waterstone Place |
|
Federal Way, WA |
|
2,964,000.00 |
|
30,787,568.12 |
|
33,751,568.12 |
|
(10,995,552.11 |
) |
1990 |
|
30 Years |
|
Webster Green |
|
Needham, MA |
|
1,418,892.54 |
|
9,652,296.22 |
|
11,071,188.76 |
|
(739,929.16 |
) |
1985 |
|
30 Years |
|
Welleby Lake Club |
|
Sunrise, FL |
|
3,648,000.00 |
|
18,181,113.86 |
|
21,829,113.86 |
|
(2,906,308.44 |
) |
1991 |
|
30 Years |
|
Wellington Hill |
|
Manchester, NH |
|
1,890,200.00 |
|
19,816,459.32 |
|
21,706,659.32 |
|
(6,696,316.10 |
) |
1987 |
|
30 Years |
|
Wellsford Oaks |
|
Tulsa, OK |
|
1,310,500.00 |
|
12,516,224.92 |
|
13,826,724.92 |
|
(2,681,391.33 |
) |
1991 |
|
30 Years |
|
Wentworth |
|
Roseville, MI |
|
217,502.26 |
|
2,097,730.38 |
|
2,315,232.64 |
|
(267,081.77 |
) |
1985 |
|
30 Years |
|
West Of Eastland |
|
Columbus, OH |
|
234,543.74 |
|
2,298,138.19 |
|
2,532,681.93 |
|
(312,591.75 |
) |
1977 |
|
30 Years |
|
Westbrook Village |
|
Manchester, MO |
|
2,310,000.00 |
|
11,179,092.86 |
|
13,489,092.86 |
|
(1,615,270.26 |
) |
1984 |
|
30 Years |
|
Westridge |
|
Tacoma, WA |
|
3,501,900.00 |
|
33,796,812.88 |
|
37,298,712.88 |
|
(7,326,024.37 |
) |
1987/1991 |
|
30 Years |
|
Westside Villas I |
|
Los Angeles, CA |
|
1,785,000.00 |
|
3,295,641.37 |
|
5,080,641.37 |
|
(262,844.99 |
) |
1999 |
|
30 Years |
|
Westside Villas II |
|
Los Angeles, CA |
|
1,955,000.00 |
|
3,552,648.95 |
|
5,507,648.95 |
|
(283,678.21 |
) |
1999 |
|
30 Years |
|
Westside Villas III |
|
Los Angeles, CA |
|
3,060,000.00 |
|
5,564,595.63 |
|
8,624,595.63 |
|
(446,370.73 |
) |
1999 |
|
30 Years |
|
Westside Villas IV |
|
Los Angeles, CA |
|
3,060,000.00 |
|
5,550,514.52 |
|
8,610,514.52 |
|
(441,558.27 |
) |
1999 |
|
30 Years |
|
Westside Villas V |
|
Los Angeles, CA |
|
5,100,000.00 |
|
9,254,032.25 |
|
14,354,032.25 |
|
(736,825.97 |
) |
1999 |
|
30 Years |
|
Westside Villas VI |
|
Los Angeles, CA |
|
1,530,000.00 |
|
3,059,089.34 |
|
4,589,089.34 |
|
(210,876.27 |
) |
1989 |
|
30 Years |
|
Westside Villas VII |
|
Los Angeles, CA |
|
4,505,000.00 |
|
10,764,412.39 |
|
15,269,412.39 |
|
(192,884.47 |
) |
2001 |
|
30 Years |
|
Westway |
|
Brunswick, GA |
|
168,322.68 |
|
1,654,531.84 |
|
1,822,854.52 |
|
(218,268.35 |
) |
1984 |
|
30 Years |
|
Westwood Glen |
|
Westwood, MA |
|
1,616,504.78 |
|
11,001,405.26 |
|
12,617,910.04 |
|
(864,477.84 |
) |
1972 |
|
30 Years |
|
Westwood Pines |
|
Tamarac, FL |
|
1,528,600.00 |
|
14,575,512.12 |
|
16,104,112.12 |
|
(2,827,564.41 |
) |
1991 |
|
30 Years |
|
Westwynd Apts |
|
West Hartford, CT |
|
308,543.13 |
|
2,204,691.47 |
|
2,513,234.60 |
|
(178,366.15 |
) |
1969 |
|
30 Years |
|
Whispering Oaks |
|
Walnut Creek, CA |
|
2,170,800.00 |
|
21,429,228.58 |
|
23,600,028.58 |
|
(5,243,375.85 |
) |
1974 |
|
30 Years |
|
Whispering Pines |
|
Fr. Pierce, FL |
|
384,000.00 |
|
830,437.62 |
|
1,214,437.62 |
|
(97,813.57 |
) |
1986 |
|
30 Years |
|
Whispering Pines II |
|
Fr. Pierce, FL |
|
105,171.51 |
|
1,056,452.08 |
|
1,161,623.59 |
|
(139,942.31 |
) |
1986 |
|
30 Years |
|
Whisperwood |
|
Cordele, GA |
|
84,240.30 |
|
899,406.42 |
|
983,646.72 |
|
(121,699.65 |
) |
1985 |
|
30 Years |
|
White Bear Woods |
|
White Bear Lake, MN |
|
1,624,740.73 |
|
15,339,719.61 |
|
16,964,460.34 |
|
(2,930,803.82 |
) |
1989 |
|
30 Years |
|
Wilcrest Woods |
|
Savannah, GA |
|
187,306.36 |
|
1,769,313.26 |
|
1,956,619.62 |
|
(223,504.29 |
) |
1986 |
|
30 Years |
|
Wilde Lake |
|
Richmond, VA |
|
947,200.00 |
|
9,373,041.14 |
|
10,320,241.14 |
|
(2,247,685.74 |
) |
1989 |
|
30 Years |
|
Wilkins Glen |
|
Medfield, MA |
|
538,482.64 |
|
3,787,058.41 |
|
4,325,541.05 |
|
(313,549.77 |
) |
1975 |
|
30 Years |
|
Willow Brook (CA) |
|
Pleasant Hill, CA |
|
5,055,000.00 |
|
19,429,273.68 |
|
24,484,273.68 |
|
(1,110,973.78 |
) |
1985 |
|
30 Years |
|
Willow Creek |
|
Fresno, CA |
|
275,000.00 |
|
5,142,682.56 |
|
5,417,682.56 |
|
(341,009.18 |
) |
1984 |
|
30 Years |
|
Willow Creek I (GA) |
|
Griffin, GA |
|
145,768.69 |
|
1,354,780.58 |
|
1,500,549.27 |
|
(166,275.00 |
) |
1985 |
|
30 Years |
|
Willow Lakes |
|
Spartanburg, SC |
|
200,989.58 |
|
1,865,787.17 |
|
2,066,776.75 |
|
(248,453.85 |
) |
1986 |
|
30 Years |
|
Willow Run (GA) |
|
Stone Mountain, GA |
|
197,964.94 |
|
1,929,731.88 |
|
2,127,696.82 |
|
(263,583.57 |
) |
1983 |
|
30 Years |
|
Willow Run (IN) |
|
New Albany, IN |
|
183,872.68 |
|
1,753,205.98 |
|
1,937,078.66 |
|
(225,322.17 |
) |
1984 |
|
30 Years |
|
Willow Run (KY) |
|
Madisonville, KY |
|
141,015.67 |
|
1,360,103.97 |
|
1,501,119.64 |
|
(180,627.37 |
) |
1984 |
|
30 Years |
|
Willow Trail |
|
Norcross, GA |
|
1,120,000.00 |
|
11,948,682.90 |
|
13,068,682.90 |
|
(1,904,100.77 |
) |
1985 |
|
30 Years |
|
Willowick |
|
Aurora, CO |
|
506,900.00 |
|
4,500,529.59 |
|
5,007,429.59 |
|
(843,642.46 |
) |
1980 |
|
30 Years |
|
Will-O-Wisp |
|
Kinston, NC(T) |
|
197,397.72 |
|
4,223,599.91 |
|
4,420,997.63 |
|
(557,884.68 |
) |
1970 |
|
30 Years |
|
Willowood East II |
|
Indianapolis, IN |
|
104,917.75 |
|
1,059,227.95 |
|
1,164,145.70 |
|
(160,659.72 |
) |
1985 |
|
30 Years |
|
Willowood I (Gro) |
|
Grove City, OH |
|
126,045.04 |
|
1,243,093.51 |
|
1,369,138.55 |
|
(154,144.96 |
) |
1984 |
|
30 Years |
|
Willowood I (IN) |
|
Columbus, OH |
|
163,896.17 |
|
1,533,536.96 |
|
1,697,433.13 |
|
(192,839.91 |
) |
1983 |
|
30 Years |
|
Willowood I (KY) |
|
Frankfort, KY |
|
138,822.38 |
|
1,373,960.30 |
|
1,512,782.68 |
|
(170,913.06 |
) |
1984 |
|
30 Years |
|
Willowood I (Woo) |
|
Wooster, OH |
|
117,254.13 |
|
1,101,978.87 |
|
1,219,233.00 |
|
(143,921.91 |
) |
1984 |
|
30 Years |
|
Willowood II (Gro) |
|
Grove City, OH |
|
70,923.51 |
|
699,824.58 |
|
770,748.09 |
|
(88,843.47 |
) |
1985 |
|
30 Years |
|
Willowood II (IN) |
|
Columbus, OH |
|
161,306.27 |
|
1,499,091.96 |
|
1,660,398.23 |
|
(192,160.44 |
) |
1986 |
|
30 Years |
|
Willowood II (KY) |
|
Frankfort, KY |
|
120,375.49 |
|
1,141,343.87 |
|
1,261,719.36 |
|
(139,860.08 |
) |
1985 |
|
30 Years |
|
Willowood II (Tro) |
|
Trotwood, OH |
|
142,623.37 |
|
1,387,747.20 |
|
1,530,370.57 |
|
(178,038.45 |
) |
1987 |
|
30 Years |
|
Willowood II (Woo) |
|
Wooster, OH |
|
103,199.14 |
|
1,029,923.67 |
|
1,133,122.81 |
|
(144,817.82 |
) |
1986 |
|
30 Years |
|
Willows I (OH), The |
|
Columbus, OH |
|
76,283.41 |
|
759,431.04 |
|
835,714.45 |
|
(105,290.89 |
) |
1987 |
|
30 Years |
|
Willows II (OH), The |
|
Columbus, OH |
|
96,678.71 |
|
918,390.33 |
|
1,015,069.04 |
|
(118,272.20 |
) |
1981 |
|
30 Years |
|
Willows III (OH), The |
|
Columbus, OH |
|
129,221.40 |
|
1,223,690.52 |
|
1,352,911.92 |
|
(154,483.10 |
) |
1987 |
|
30 Years |
|
Wimberly |
|
Dallas, TX |
|
2,232,000.00 |
|
28,250,161.07 |
|
30,482,161.07 |
|
(4,298,403.89 |
) |
1996 |
|
30 Years |
|
Wimbledon Oaks |
|
Arlington, TX |
|
1,491,700.00 |
|
9,581,658.63 |
|
11,073,358.63 |
|
(1,768,332.77 |
) |
1985 |
|
30 Years |
|
Winchester Park |
|
Riverside, RI |
|
2,822,618.35 |
|
20,220,063.16 |
|
23,042,681.51 |
|
(1,782,062.00 |
) |
1972 |
|
30 Years |
|
Winchester Wood |
|
Riverside, RI |
|
683,215.23 |
|
4,640,338.71 |
|
5,323,553.94 |
|
(363,515.35 |
) |
1989 |
|
30 Years |
|
Windemere |
|
Mesa, AZ |
|
949,300.00 |
|
9,752,147.46 |
|
10,701,447.46 |
|
(2,337,226.81 |
) |
1986 |
|
30 Years |
|
Windmont |
|
Atlanta, GA |
|
3,204,000.00 |
|
7,436,511.87 |
|
10,640,511.87 |
|
(843,324.42 |
) |
1988 |
|
30 Years |
|
Windridge (CA) |
|
Laguna Niguel, CA |
|
2,662,900.00 |
|
25,417,329.36 |
|
28,080,229.36 |
|
(7,634,059.54 |
) |
1989 |
|
30 Years |
|
Windwood I (FL) |
|
Palm Bay, FL |
|
113,912.73 |
|
1,199,025.64 |
|
1,312,938.37 |
|
(173,456.73 |
) |
1988 |
|
30 Years |
|
Windwood II (FL) |
|
Palm Bay, FL |
|
118,915.07 |
|
1,327,568.37 |
|
1,446,483.44 |
|
(195,072.39 |
) |
1987 |
|
30 Years |
|
Wingwood (Orl) |
|
Orlando, FL |
|
236,884.32 |
|
2,461,124.02 |
|
2,698,008.34 |
|
(325,588.27 |
) |
1980 |
|
30 Years |
|
Winter Woods I (FL) |
|
Winter Garden, FL |
|
144,921.36 |
|
1,420,985.14 |
|
1,565,906.50 |
|
(193,712.74 |
) |
1985 |
|
30 Years |
|
Winterwood |
|
Charlotte, NC |
|
1,722,000.00 |
|
17,987,677.36 |
|
19,709,677.36 |
|
(6,336,438.77 |
) |
1986 |
|
30 Years |
|
Winthrop Court (KY) |
|
Frankfort, KY |
|
184,709.36 |
|
1,815,525.68 |
|
2,000,235.04 |
|
(234,158.13 |
) |
1985 |
|
30 Years |
|
Winthrop Court II (OH) |
|
Columbus, OH |
|
102,381.09 |
|
981,690.64 |
|
1,084,071.73 |
|
(123,726.16 |
) |
1986 |
|
30 Years |
|
Wood Creek (CA) |
|
Pleasant Hill, CA |
|
9,729,900.00 |
|
23,838,402.48 |
|
33,568,302.48 |
|
(4,819,334.79 |
) |
1987 |
|
30 Years |
|
Wood Forest |
|
Daytona Beach, FL |
|
1,008,000.00 |
|
5,079,176.78 |
|
6,087,176.78 |
|
(844,453.14 |
) |
1985 |
|
30 Years |
|
Wood Lane Place |
|
Woodbury, MN |
|
2,009,146.73 |
|
19,839,875.77 |
|
21,849,022.50 |
|
(3,838,195.33 |
) |
1989 |
|
30 Years |
|
Woodbine (Cuy) |
|
Cuyahoga Falls, OH |
|
185,868.12 |
|
1,741,177.66 |
|
1,927,045.78 |
|
(208,336.40 |
) |
1982 |
|
30 Years |
|
Woodbine (Por) |
|
Portsmouth, OH |
|
78,097.85 |
|
773,759.09 |
|
851,856.94 |
|
(108,020.62 |
) |
1981 |
|
30 Years |
|
Woodbridge |
|
Cary, GA |
|
737,400.00 |
|
7,100,856.10 |
|
7,838,256.10 |
|
(1,899,432.56 |
) |
1993-95 |
|
30 Years |
|
Woodbridge (CT) |
|
Newington, CT |
|
498,376.96 |
|
3,386,612.89 |
|
3,884,989.85 |
|
(275,369.63 |
) |
1968 |
|
30 Years |
|
Woodbridge II |
|
Cary, GA |
|
1,244,600.00 |
|
11,694,194.33 |
|
12,938,794.33 |
|
(2,917,709.01 |
) |
1993-95 |
|
30 Years |
|
Woodcliff I |
|
Lilburn, GA |
|
276,659.02 |
|
2,650,358.07 |
|
2,927,017.09 |
|
(325,229.41 |
) |
1984 |
|
30 Years |
|
Woodcliff II |
|
Liburn, GA |
|
266,449.39 |
|
2,479,400.58 |
|
2,745,849.97 |
|
(296,525.59 |
) |
1986 |
|
30 Years |
|
Woodcreek |
|
Beaverton, OR |
|
1,755,800.00 |
|
18,421,126.41 |
|
20,176,926.41 |
|
(6,493,660.71 |
) |
1982-84 |
|
30 Years |
|
Woodcrest I |
|
Warner Robins, GA |
|
115,738.70 |
|
1,132,174.13 |
|
1,247,912.83 |
|
(137,055.50 |
) |
1984 |
|
30 Years |
|
Woodlake (WA) |
|
Kirkland, WA |
|
6,631,400.00 |
|
17,559,489.20 |
|
24,190,889.20 |
|
(3,042,530.97 |
) |
1984 |
|
30 Years |
|
Woodland Hills |
|
Decatur, GA |
|
1,224,600.00 |
|
12,387,122.34 |
|
13,611,722.34 |
|
(3,230,464.53 |
) |
1985 |
|
30 Years |
|
Woodland I (FL) |
|
Orlando, FL |
|
461,948.64 |
|
4,417,802.43 |
|
4,879,751.07 |
|
(575,012.21 |
) |
1984/85 |
|
30 Years |
|
Woodland Meadows |
|
Ann Arbor, MI |
|
2,006,000.00 |
|
19,019,284.01 |
|
21,025,284.01 |
|
(3,820,616.95 |
) |
1987-1989 |
|
30 Years |
|
S - 12
Description |
|
|
|
Initial Cost to |
|
Cost Capitalized |
|
|||||||||||
Apartment Name |
|
Location |
|
Encumbrances |
|
Land |
|
Building & |
|
Land |
|
Building & |
|
|||||
Woodlands I (Col) |
|
Columbus, OH |
|
1,721,062.20 |
|
231,995.55 |
|
2,044,232.64 |
|
|
|
176,875.29 |
|
|||||
Woodlands I (PA) |
|
Zelienople, PA |
|
1,001,822.38 |
|
163,191.69 |
|
1,437,896.61 |
|
|
|
122,874.96 |
|
|||||
Woodlands I (Str) |
|
Streetsboro, OH |
|
246,222.00 |
|
197,377.57 |
|
1,739,111.51 |
|
|
|
184,675.93 |
|
|||||
Woodlands II (Col) |
|
Columbus, OH |
|
1,492,354.94 |
|
192,633.43 |
|
1,697,310.42 |
|
|
|
160,277.51 |
|
|||||
Woodlands II (PA) |
|
Zelienople, PA |
|
|
|
192,972.36 |
|
1,700,296.78 |
|
|
|
104,681.00 |
|
|||||
Woodlands II (Str) |
|
Streetsboro, OH |
|
1,529,793.55 |
|
183,996.01 |
|
1,621,205.38 |
|
|
|
173,027.92 |
|
|||||
Woodlands III (Col) |
|
Columbus, OH |
|
|
|
230,536.02 |
|
2,031,248.57 |
|
|
|
295,627.72 |
|
|||||
Woodlands of Brookfield |
|
Brookfield, WI |
|
|
(N) |
1,484,600.00 |
|
13,961,080.72 |
|
|
|
700,020.83 |
|
|||||
Woodlands of Minnetonka |
|
Minnetonka, MN |
|
|
|
2,394,500.00 |
|
13,543,076.29 |
|
|
|
809,486.25 |
|
|||||
Woodleaf |
|
Campbell, CA |
|
|
(R) |
8,550,600.00 |
|
16,988,182.50 |
|
|
|
524,617.39 |
|
|||||
Woodmoor |
|
Austin, TX |
|
|
|
653,800.00 |
|
5,875,968.39 |
|
|
|
1,716,833.62 |
|
|||||
Woodridge (MN) |
|
Eagan, MN |
|
7,467,450.05 |
|
1,602,300.00 |
|
10,449,579.23 |
|
|
|
772,994.24 |
|
|||||
Woodridge (CO) |
|
Aurora, CO |
|
|
|
2,780,700.00 |
|
7,576,972.13 |
|
|
|
814,685.95 |
|
|||||
Woodridge II (CO) |
|
Aurora, CO |
|
|
|
|
|
4,148,517.08 |
|
|
|
421,410.74 |
|
|||||
Woodridge III (CO) |
|
Aurora, CO |
|
|
|
|
|
9,130,763.69 |
|
|
|
929,421.81 |
|
|||||
Woods of Elm Creek |
|
San Antonio, TX |
|
|
|
590,000.00 |
|
5,310,327.86 |
|
|
|
607,599.80 |
|
|||||
Woods of North Bend |
|
Raleigh, NC |
|
|
(S) |
1,039,500.00 |
|
9,305,318.81 |
|
|
|
1,536,919.64 |
|
|||||
Woodscape |
|
Raleigh, NC |
|
|
|
957,300.00 |
|
8,607,939.89 |
|
|
|
703,617.95 |
|
|||||
Woodside |
|
Lorton, VA |
|
|
|
1,326,000.00 |
|
12,510,902.78 |
|
|
|
810,270.76 |
|
|||||
Woodtrail |
|
Newnan, GA |
|
|
|
250,894.94 |
|
2,210,657.86 |
|
|
|
174,907.49 |
|
|||||
Woodvalley |
|
Anniston, AL |
|
1,363,931.24 |
|
190,188.16 |
|
1,675,764.93 |
|
|
|
86,234.97 |
|
|||||
Wyndridge 2 |
|
Memphis, TN |
|
14,135,000.00 |
|
1,488,000.00 |
|
13,607,636.08 |
|
|
|
1,252,783.82 |
|
|||||
Wyndridge 3 |
|
Memphis, TN |
|
10,855,000.00 |
|
1,502,500.00 |
|
13,531,740.55 |
|
|
|
850,679.31 |
|
|||||
Yarmouth Woods |
|
Yarmouth, ME |
|
|
|
692,800.00 |
|
6,096,155.42 |
|
|
|
355,803.24 |
|
|||||
Yorktowne at Olde Mill |
|
Millersville, MD |
|
|
|
216,000.00 |
|
2,674,121.00 |
|
|
|
4,204,000.95 |
|
|||||
Management Business |
|
Chicago, IL |
|
|
|
|
|
|
|
|
|
58,845,558.62 |
|
|||||
Operating Partnership |
|
Chicago, IL(H) |
|
43,792.00 |
|
|
|
|
|
|
|
|
|
|||||
Total Investment in Real Estate |
|
|
|
$ |
2,046,995,578.53 |
|
$ |
1,803,577,007.59 |
|
$ |
10,456,109,229.10 |
|
$ |
|
|
$ |
786,577,064.52 |
|
Description |
|
Gross Amount Carried |
|
Total (B) |
|
Accumulated |
|
Date of |
|
Life Used to |
|
||||||||
Apartment Name |
|
Location |
Land |
|
Building & |
||||||||||||||
Woodlands I (Col) |
|
Columbus, OH |
|
231,995.55 |
|
2,221,107.93 |
|
2,453,103.48 |
|
(288,275.93 |
) |
1983 |
|
30 Years |
|
||||
Woodlands I (PA) |
|
Zelienople, PA |
|
163,191.69 |
|
1,560,771.57 |
|
1,723,963.26 |
|
(194,067.24 |
) |
1983 |
|
30 Years |
|
||||
Woodlands I (Str) |
|
Streetsboro, OH |
|
197,377.57 |
|
1,923,787.44 |
|
2,121,165.01 |
|
(250,523.14 |
) |
1984 |
|
30 Years |
|
||||
Woodlands II (Col) |
|
Columbus, OH |
|
192,633.43 |
|
1,857,587.93 |
|
2,050,221.36 |
|
(241,386.29 |
) |
1984 |
|
30 Years |
|
||||
Woodlands II (PA) |
|
Zelienople, PA |
|
192,972.36 |
|
1,804,977.78 |
|
1,997,950.14 |
|
(221,806.00 |
) |
1987 |
|
30 Years |
|
||||
Woodlands II (Str) |
|
Streetsboro, OH |
|
183,996.01 |
|
1,794,233.30 |
|
1,978,229.31 |
|
(234,657.46 |
) |
1985 |
|
30 Years |
|
||||
Woodlands III (Col) |
|
Columbus, OH |
|
230,536.02 |
|
2,326,876.29 |
|
2,557,412.31 |
|
(300,119.50 |
) |
1987 |
|
30 Years |
|
||||
Woodlands of Brookfield |
|
Brookfield, WI |
|
1,484,600.00 |
|
14,661,101.55 |
|
16,145,701.55 |
|
(2,521,095.94 |
) |
1990 |
|
30 Years |
|
||||
Woodlands of Minnetonka |
|
Minnetonka, MN |
|
2,394,500.00 |
|
14,352,562.54 |
|
16,747,062.54 |
|
(2,857,444.86 |
) |
1988 |
|
30 Years |
|
||||
Woodleaf |
|
Campbell, CA |
|
8,550,600.00 |
|
17,512,799.89 |
|
26,063,399.89 |
|
(2,819,071.49 |
) |
1984 |
|
30 Years |
|
||||
Woodmoor |
|
Austin, TX |
|
653,800.00 |
|
7,592,802.01 |
|
8,246,602.01 |
|
(2,832,808.07 |
) |
1981 |
|
30 Years |
|
||||
Woodridge (MN) |
|
Eagan, MN |
|
1,602,300.00 |
|
11,222,573.47 |
|
12,824,873.47 |
|
(2,067,345.38 |
) |
1986 |
|
30 Years |
|
||||
Woodridge (CO) |
|
Aurora, CO |
|
2,780,700.00 |
|
8,391,658.08 |
|
11,172,358.08 |
|
(1,523,142.92 |
) |
1980-82 |
|
30 Years |
|
||||
Woodridge II (CO) |
|
Aurora, CO |
|
|
|
4,569,927.82 |
|
4,569,927.82 |
|
(836,391.33 |
) |
1980-82 |
|
30 Years |
|
||||
Woodridge III (CO) |
|
Aurora, CO |
|
|
|
10,060,185.50 |
|
10,060,185.50 |
|
(1,841,805.72 |
) |
1980-82 |
|
30 Years |
|
||||
Woods of Elm Creek |
|
San Antonio, TX |
|
590,000.00 |
|
5,917,927.66 |
|
6,507,927.66 |
|
(1,406,426.15 |
) |
1983 |
|
30 Years |
|
||||
Woods of North Bend |
|
Raleigh, NC |
|
1,039,500.00 |
|
10,842,238.45 |
|
11,881,738.45 |
|
(3,473,671.23 |
) |
1983 |
|
30 Years |
|
||||
Woodscape |
|
Raleigh, NC |
|
957,300.00 |
|
9,311,557.84 |
|
10,268,857.84 |
|
(2,313,365.72 |
) |
1979 |
|
30 Years |
|
||||
Woodside |
|
Lorton, VA |
|
1,326,000.00 |
|
13,321,173.54 |
|
14,647,173.54 |
|
(4,093,660.88 |
) |
1987 |
|
30 Years |
|
||||
Woodtrail |
|
Newnan, GA |
|
250,894.94 |
|
2,385,565.35 |
|
2,636,460.29 |
|
(284,281.09 |
) |
1984 |
|
30 Years |
|
||||
Woodvalley |
|
Anniston, AL |
|
190,188.16 |
|
1,761,999.90 |
|
1,952,188.06 |
|
(222,633.73 |
) |
1986 |
|
30 Years |
|
||||
Wyndridge 2 |
|
Memphis, TN |
|
1,488,000.00 |
|
14,860,419.90 |
|
16,348,419.90 |
|
(3,477,115.58 |
) |
1988 |
|
30 Years |
|
||||
Wyndridge 3 |
|
Memphis, TN |
|
1,502,500.00 |
|
14,382,419.86 |
|
15,884,919.86 |
|
(3,192,022.49 |
) |
1988 |
|
30 Years |
|
||||
Yarmouth Woods |
|
Yarmouth, ME |
|
692,800.00 |
|
6,451,958.66 |
|
7,144,758.66 |
|
(1,274,116.52 |
) |
1971/1978 |
|
30 Years |
|
||||
Yorktowne at Olde Mill |
|
Millersville, MD |
|
216,000.00 |
|
6,878,121.95 |
|
7,094,121.95 |
|
(5,373,894.06 |
) |
1974 |
|
30 Years |
|
||||
Management Business |
|
Chicago, IL |
|
|
|
58,845,558.62 |
|
58,845,558.62 |
|
(41,664,975.01 |
) |
(D) |
|
|
|
||||
Operating Partnership |
|
Chicago, IL(H) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Investment in Real Estate |
|
|
|
$ |
1,803,577,007.59 |
|
$ |
11,242,686,293.62 |
|
$ |
13,046,263,301.21 |
|
$ |
(2,112,017,518.57 |
) |
|
|
|
|
S - 13
EQUITY RESIDENTIAL
Schedule III - Real Estate and Accumulated Depreciation
December 31, 2002
NOTES:
(A) |
The balance of furniture & fixtures included in the total investment in real estate amount was $597,215,716.74 as of December 31, 2002. |
(B) |
The aggregate cost for Federal Income Tax purposes as of December 31, 2002 was approximately $8.7 billion. |
(C) |
The life to compute depreciation for furniture & fixtures is 5 years. |
(D) |
This asset consists of various acquisition dates and largely represents furniture, fixtures and equipment owned by the Management Business. |
(E) |
Improvements are net of write-off of fully depreciated assets which are no longer in service. |
(F) |
The development of this property is currently on hold. |
(G) |
A portion of these properties is commercial (retail, parking and/or office space). |
(H) |
The mortgage debt is the balance for a property that was sold, which balance was not collateralized by the property. The amount was transferred to ERPOP. |
(I) |
These three properties are pledged as additional collateral in connection with a tax-exempt bond financing. |
(J) |
These five properties are pledged as additional collateral in connection with a tax-exempt bond financing. |
S - 14
EQUITY RESIDENTIAL
Schedule III - Real Estate and Accumulated Depreciation
Encumbrances Reconciliation
December 31, 2002
Entity Encumbrances |
|
Number of |
|
See Properties |
|
Amount |
|
|
EQR Arbors Financing LP |
|
2 |
|
(K) |
|
$ |
13,546,252.82 |
|
EQR Breton Hammocks Financing LP |
|
1 |
|
(L) |
|
15,113,185.88 |
|
|
EQR-Bond Partnership |
|
14 |
|
(M) |
|
207,594,000.00 |
|
|
EQR Flatlands LLC |
|
5 |
|
(N) |
|
50,000,000.00 |
|
|
EWR, LP |
|
5 |
|
(O) |
|
46,217,872.78 |
|
|
GPT-Windsor, LLC |
|
17 |
|
(P) |
|
63,000,000.00 |
|
|
EQR-Codelle, LP |
|
10 |
|
(Q) |
|
121,787,418.54 |
|
|
EQR-Conner, LP |
|
15 |
|
(R) |
|
213,801,774.22 |
|
|
EQR-FANCAP 2000A LP |
|
11 |
|
(S) |
|
148,333,000.00 |
|
|
GC Southeast Partners LP (SEP) |
|
14 |
|
(T) |
|
1,225,000.00 |
|
|
Entity Encumbrances |
|
|
|
|
|
880,618,504.24 |
|
|
Individual Property Encumbrances |
|
|
|
|
|
2,046,995,578.53 |
|
|
|
|
|
|
|
|
|
|
|
Total Encumbrances per Financial Statements |
|
|
|
|
|
$ |
2,927,614,082.77 |
|
S - 15
EQUITY RESIDENTIAL
Schedule III Real Estate and Accumulated Depreciation
(Amounts in thousands)
The changes in total real estate for the years ended December 31, 2002, 2001 and 2000 are as follows:
|
|
2002 |
|
2001 |
|
2000 |
|
|||
|
|
|
|
|
|
|
|
|||
Balance, beginning of year |
|
$ |
13,019,841 |
|
$ |
12,650,028 |
|
$ |
12,257,344 |
|
Acquisitions and development |
|
528,302 |
|
753,648 |
|
1,273,837 |
|
|||
Improvements |
|
164,077 |
|
157,847 |
|
142,829 |
|
|||
Write-off of fully depreciated assets which are no longer in service |
|
|
|
(149 |
) |
|
|
|||
Dispositions and other |
|
(665,957 |
) |
(541,533 |
) |
(1,023,982 |
) |
|||
Balance, end of year |
|
$ |
13,046,263 |
|
$ |
13,019,841 |
|
$ |
12,650,028 |
|
The changes in accumulated depreciation for the years ended December 31, 2002, 2001, and 2000 are as follows:
|
|
2002 |
|
2001 |
|
2000 |
|
|||
|
|
|
|
|
|
|
|
|||
Balance, beginning of year |
|
$ |
1,719,131 |
|
$ |
1,359,089 |
|
$ |
1,076,001 |
|
Depreciation |
|
471,295 |
|
457,071 |
|
441,690 |
|
|||
Write-off of fully depreciated assets which are no longer in service |
|
|
|
(149 |
) |
|
|
|||
Dispositions and other |
|
(78,409 |
) |
(96,880 |
) |
(158,602 |
) |
|||
Balance, end of year |
|
$ |
2,112,017 |
|
$ |
1,719,131 |
|
$ |
1,359,089 |
|
S - 16