Back to GetFilings.com



 

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

(Registrant’s Telephone Number, Including Area Code)

 

 

 

http://www.equityapartments.com

(Registrant’s 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 registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. 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 Company’s 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

 

PART I.

Page

 

 

 

 

 

Item 1.

Business

4

 

Item 2.

The Properties

27

 

Item 3.

Legal Proceedings

30

 

Item 4.

Submission of Matters to a Vote of Security Holders

30

 

 

 

 

PART II.

 

 

 

 

 

Item 5.

Market for Registrant’s Common Equity and Related Shareholder Matters

31

 

Item 6.

Selected Financial Data

32

 

Item 7.

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

34

 

Item 7A.

Quantitative and Qualitative Disclosure about Market Risk

50

 

Item 8.

Financial Statements and Supplementary Data

51

 

Item 9.

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

51

 

 

 

 

PART III.

 

 

 

 

 

Item 10.

Trustees and Executive Officers of the Registrant

52

 

Item 11.

Executive Compensation

52

 

Item 12.

Security Ownership of Certain Beneficial Owners and Management

52

 

Item 13.

Certain Relationships and Related Transactions

52

 

Item 14.

Disclosure Controls and Procedures

52

 

 

 

 

PART IV.

 

 

 

 

 

Item 15.

Exhibits, Financial Statement Schedules and Reports on Form 8-K

52

 

3



 

PART I

 

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
Properties

 

Number of
Units

 

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 REIT’s (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 Company’s

 

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 Company’s 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 Company’s 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 Company’s 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 market’s 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 Company’s “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 Company’s 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
Ratio

 

Common
Share
Equivalents

 

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 Company’s 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 Company’s shareholders approved the Company’s 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
Date(1)(2)

 

Conversion
Rate(2)

 

Annual
Dividend
Rate per
Unit(3)

 

 

 

 

 

Amounts in thousands

December 31,
2002

 

December 31,
2001

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 Partnership’s 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 Partnership’s 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 Grove’s line of credit totaling $38.0 million.  Grove’s 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 Globe’s 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 Company’s decision to reduce the carrying value of ECH to $30.0 million, given the continued weakness in the economy and management’s 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 Company’s 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 Company’s 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.”

 

Our Performance and Share Value are Subject to Risks Associated with the Real Estate Industry
 
General
 

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.

 

Debt Financing, Preferred Shares and Preference Interests and Units Could Adversely Affect Our Performance
 

General

 

The Company’s total debt summary, as of December 31, 2002, included:

 

14



 

Debt Summary as of December 31, 2002

 

 

 

$ Millions

 

Weighted
Average Rate

 

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 Company’s 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 Company’s unsecured revolving credit facility.

 

15



 

Financial Covenants Could Adversely Affect the Company’s 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
12/31/02

 

As Of
12/31/01

 

Total Debt to Adjusted
Total Assets (not to exceed 60%)

 

39.7

%

41.2

%

 

 

 

 

 

 

Secured Debt to Adjusted
Total Assets (not to exceed 40%)

 

21.0

%

23.6

%

 

 

 

 

 

 

Consolidated Income Available
For Debt Service To Maximum
Annual Service Charges
(must be at least 1.5 to 1)

 

3.16

 

3.01

 

 

 

 

 

 

 

Total Unsecured Assets to
Unsecured Debt
(must be at least 150%)

 

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 Partnership’s 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. Duncan’s 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 Company’s 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 holder’s 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 trust’s 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 REIT’s

 

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 shareholder’s 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 REIT’s 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 RequirementIn 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 issuer’s 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 shareholder’s common shares by the amount of the distribution so treated. To the extent that such distributions cumulatively exceed a taxable domestic shareholder’s 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 shareholder’s 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 REIT’s.  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 shareholder’s 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 shareholder’s 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 shareholder’s 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 shareholder’s 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 individual’s 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 shareholder’s 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 shareholder’s 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 individual’s 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 Company’s properties are more fully described as follows:

 

Type

 

Number of
Properties

 

Number of
Units

 

Average
Number
of Units

 

Average
Occupancy
Percentage

 

Average
Monthly Rent
Possible

 

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 management’s 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 Company’s 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 Company’s 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 Company’s properties at December 31, 2002:

 

27



 

GARDEN-STYLE PROPERTIES

 

 

 

 

 

 

 

 

 

December 31, 2002

 

State

 

Number of
Properties

 

Number
of Units

 

Percentage of
Total Units

 

Average
Occupancy
Percentage

 

Average
Monthly Rent
Possible per
Unit

 

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
Properties

 

Number
of Units

 

Percentage of
Total Units

 

Average
Occupancy
Percentage

 

Average
Monthly Rent
Possible per
Unit

 

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
of Units

 

Estimated
Development
Cost

 

Funded
as of
12/31/2002

 

Estimated
Future
Funding
Obligation

 

Total
Funding
Obligation(1)

 

Estimated
Completion
Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 Company’s 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



 

PART II

 

Item 5.  Market for Registrant’s 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 Company’s 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
to be issued upon
exercise of
outstanding options,
warrants and rights

 

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

 

Number of securities remaining
available for future issuance
under equity compensation
plans (excluding securities
reflected in column (a))

 

 

 

(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 Company’s 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 Company’s 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 Company’s 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 Company’s and other real estate company’s accounting policies for replacement type items and, accordingly, may not be comparable to such other real estate companies.

 

Item 7.  Management’s 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 Company’s 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 Company’s 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 Company’s 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 /
Sale Price
$ Millions

 

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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s new President, higher state income taxes in Michigan and New Jersey and income taxes incurred by one of the Company’s 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 Company’s 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 Company’s cash and cash equivalents balance at December 31, 2002 was approximately $29.9 million and the amount available on the Company’s 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 Company’s 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 Company’s total debt summary and debt maturity schedule as of December 31, 2002, are as follows:

 

Debt Summary as of December 31, 2002

 

 

 

$ Millions

 

Weighted
Average Rate

 

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 Company’s unsecured revolving credit facility.

 

The Company’s “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 Company’s 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
Ratio

 

Common
Share
Equivalents

 

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 Company’s 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 Company’s 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 Company’s 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 Company’s 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
(1)

 

Replacements
(2)

 

Avg.
Per
Unit

 

Building
Improvements
(3)

 

Avg.
Per
Unit

 

Total

 

Avg.
Per
Unit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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
(1)

 

Replacements
(2)

 

Avg.
Per
Unit

 

Building
Improvements
(3)

 

Avg.
Per
Unit

 

Total

 

Avg.
Per
Unit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 Company’s total non-real estate capital additions, such as computer software, computer equipment, and furniture and fixtures and leasehold improvements to the Company’s 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
Hedges

 

Fair Value
Hedges

 

Forward
Starting
Swaps

 

Offsetting
Receive
Floating
Swaps/Caps

 

Offsetting
Pay
Floating
Swaps/Caps

 

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 Company’s 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 Company’s cash and cash equivalents balance at December 31, 2001 was approximately $51.6 million and the amount available on the Company’s line of credit was $505.0 million, of which $59.0 million was restricted (not available to be drawn).

 

Part of the Company’s 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 Company’s 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 Company’s total debt summary, as of December 31, 2001, included:

 

47



 

Debt Summary as of December 31, 2001

 

 

 

$ Millions

 

Weighted
Average Rate

 

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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s financial instruments.  The foregoing assumptions apply to the entire amount of the Company’s 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 Company’s 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



 

PART III

 

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 Company’s 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 Company’s management including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s 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.

 

PART IV

 

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 Company’s Form S-4 filed on September 14, 1998.

^^

Included as Appendix B in the Company’s Form S-4 filed on September 14, 1998.

^^^

Included as Appendix A in the Company’s Form S-4 filed on July 23, 1999.

^^^^

Included as an exhibit to the Company’s Form 8-K dated October 1, 1999, filed on October 5, 1999.

^^^^^

Included as Appendix A to the Company’s Form S-4, Registration No. 333-44576, filed on July 23, 2000.

+

Included as an exhibit to the Company’s Form 8-K dated May 30, 1997, filed on June 5, 1997.

++

Included as an exhibit to the Company’s Form 8-A filed September 19, 1997.

+++

Included as an exhibit to the Company’s Form 8-A filed October 16, 1998.

++++

Included as an exhibit to the Company’s Form 10-Q for the quarterly period ended June 30, 2001.

*

Included as an exhibit to the Operating Partnership’s Form 10/A, dated December 12, 1994, File No. 0-24920, and incorporated herein by reference.

**

Included as an exhibit to the Operating Partnership’s Form 8-K/A dated July 23, 1998, filed on August 18, 1998.

***

Included as an exhibit to the Company’s Form S-11 Registration Statement, File No. 33-63158, and incorporated herein by reference.

****

Included as an exhibit to the Company’s Form 10-K for the year ended December 31, 1999.

*****

Included as an exhibit to the Company’s Form 10-K for the year ended December 31, 2000.

·

Included as an exhibit to the Company’s Form 10-K for the year ended December 31, 2001.

··

Included as an exhibit to the Company’s Form 10-Q for the quarterly period ended June 30, 2002.

···

Included as an exhibit to the Company’s Form S-8 filed on January 21, 2003.

····

Included as an exhibit to the Company’s 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,
and Trustee

 

 

 

 

Date: March 14, 2003

 

By:

/s/

David J. Neithercut

 

 

 

 

David J. Neithercut

 

 

 

Executive Vice President and
Chief Financial Officer

 

 

 

Date: March 14, 2003

 

By:

/s/

Michael J. McHugh

 

 

 

 

 

Michael J. McHugh

 

 

 

Executive Vice President, Chief Accounting
Officer, Treasurer and *Attorney-in-fact

 

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
Operating Officer and Trustee

 

 

 

 

 

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
as Attorney-in-fact

 

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 registrant’s 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 registrant’s 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 registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of the registrant’s 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 registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s 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 registrant’s internal controls; and

 

6.               The registrant’s 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 registrant’s 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 registrant’s 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 registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of the registrant’s 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 registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s 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 registrant’s internal controls; and

 

6.   The registrant’s 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

 

 

 

 

Report of Independent Auditors

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

 

 

 

 

Consolidated Statements of Changes in Shareholders’ Equity for the years ended December 31, 2002, 2001 and 2000

F-9 to F-10

 

 

 

 

Notes to Consolidated Financial Statements

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 Company’s 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

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands except for share amounts)

 

 

 

December 31,
2002

 

December 31,
2001

 

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;
100,000,000 shares authorized; 10,524,034 shares issued and
outstanding as of December 31, 2002 and 11,344,521 shares
issued and outstanding as of December 31, 2001

 

946,157

 

966,671

 

Common Shares of beneficial interest, $0.01 par value;
1,000,000,000 shares authorized; 271,095,481 shares issued and
outstanding as of December 31, 2002 and 271,621,374 shares
issued and outstanding as of December 31, 2001

 

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)
from investments in unconsolidated entities, net gain on
sales of unconsolidated entities, discontinued operations, extraordinary items and cumulative effect of change in accounting principle

 

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
Properties

 

Number of
Units

 

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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Globe’s 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 Partnership’s 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 Grove’s line of credit totaling $38.0 million.   Grove’s 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 Company’s 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 Company’s shareholders approved an amendment to the Company’s 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 Company’s 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 Company’s 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 Company’s Common Shares.

 

The following table presents the Company’s issued and outstanding Preferred Shares as of December 31, 2002 and 2001:

 

 

 

Redemption
Date(1)(2)

 

Conversion
Rate(2)

 

Annual
Dividend
Rate per
Share(3)

 

Amounts in thousands

 

December
31, 2002

 

December
31, 2001

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
Date(1)(2)

 

Conversion
Rate(2)

 

Annual
Dividend
Rate per
Unit(3)

 

Amounts in thousands

 

December
31, 2002

 

December
31, 2001

 

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 Partnership’s issued and outstanding Junior Convertible Preference Units (the “Junior Preference Units”) as of December 31, 2002 and December 31, 2001:

 

 

 

 

 

 

 

Annual
Dividend
Rate per
Unit(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redemption
Date

 

Conversion
Rate

 

 

Amounts in thousands

 

December 31,
2002

 

December 31,
2001

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 EQR’s 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
Acquired

 

Property

 

Location

 

Number of Units

 

Acquisition Price
 (in thousands)

 

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 Fisher’s 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
Disposed

 

Property

 

Location

 

Number
Of Units

 

Disposition
Price
(in thousands)

 

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 Company’s 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 Company’s investments in unconsolidated entities as of December 31, 2002 (amounts in thousands except for project and unit amounts):

 

F-25



 

 

 

Institutional
Joint
Ventures

 

Stabilized
Development
Projects(1)

 

Projects
Under Development

 

Lexford/
Other

 

Totals

 

 

 

 

 

 

 

 

 

 

 

 

 

Total projects

 

45

 

11

 

18

(2)

23

 

97

 

 

 

 

 

 

 

 

 

 

 

 

 

Total units

 

10,846

 

3,483

 

4,981

(2)

2,773

 

22,083

 

 

 

 

 

 

 

 

 

 

 

 

 

Company’s percentage ownership of outstanding debt

 

25.0

%

100.0

%

100.0

%

11.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s outstanding mortgage indebtedness were at various dates through October 1, 2033.  At December 31, 2002, the interest rate range on the Company’s mortgage debt was 1.29% to 12.465%.  During the year ended December 31, 2002, the weighted average interest rate on the Company’s 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 Company’s outstanding mortgage indebtedness were at various dates through October 1, 2033.  At December 31, 2001, the interest rate range on the Company’s mortgage debt was 1.50% to 12.465%.  During the year ended December 31, 2001, the weighted average interest rate on the Company’s mortgage debt was 6.54%.

 

12.                               Notes

 

The following tables summarize the Company’s 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
(Amounts are in thousands)

 

Net Principal Balance

 

Interest Rate
Ranges

 

Weighted
Average
Interest Rate

 

Maturity
Date Ranges

 

 

 

 

 

 

 

 

 

 

 

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
(Amounts are in thousands)

 

Net Principal Balance

 

Interest Rate
Ranges

 

Weighted
Average
Interest Rate

 

Maturity
Date Ranges

 

 

 

 

 

 

 

 

 

 

 

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 Partnership’s credit rating, or based upon bids received from the lending group.  EQR has guaranteed the Operating Partnership’s 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
Hedges

 

Fair Value
Hedges

 

Forward
Starting
Swaps

 

Offsetting
Receive
Floating Swaps/Caps

 

Offsetting
Pay
Floating
Swaps/Caps

 

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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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. 25’s 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 Company’s share options, the intrinsic value on the measurement date (or grant date) is zero, and no compensation expense is recognized.  For the Company’s 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 Company’s 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 Company’s 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 Company’s 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 management’s 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
Common Shares

 

$

318,018

 

$

361,985

 

$

430,479

 

Pro forma net income per weighted average
Common Share outstanding – basic

 

$

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
Shares Subject to
Options or Awards

 

Weighted Average
Exercise Price
Per Common Share

 

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 Company’s 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 plan’s 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 Company’s 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 employee’s 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 Company’s balance sheet, and the Company’s 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 Company’s 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 EQR’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s decision to reduce the carrying value of ECH to $30.0 million, given the continued weakness in the economy and management’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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
Quarter
3/31

 

Second
Quarter
6/30

 

Third
Quarter
9/30

 

Fourth
Quarter
12/31

 

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
Quarter
3/31

 

Second
Quarter
 6/30

 

Third
Quarter
9/30

 

Fourth
Quarter
12/31

 

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
Company

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net)(E)

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures

 

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
at Close of
Period 12/31/02

 

Total(B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation
in Latest
Income
Statement(C)

 

Apartment Name

 

Location

Land

 

Building &
Fixtures(A)

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
Company

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net)(E)

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures

 

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
at Close of
Period 12/31/02

 

Total(B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation
in Latest
Income
Statement(C)

 

Apartment Name

 

Location

Land

 

Building &
Fixtures(A)

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
Company

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net)(E)

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures

 

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
at Close of
Period 12/31/02

 

Total(B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation
in Latest
Income
Statement(C)

 

Apartment Name

 

Location

Land

 

Building &
Fixtures(A)

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
Company

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net)(E)

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures

 

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
at Close of
Period 12/31/02

 

 

 

 

 

 

 

Life Used to
Compute
Depreciation in
Latest Income
Statement(C)

 

Apartment Name

 

Location

 

Land

 

Building &
Fixtures(A)

 

Total(B)

 

Accumulated
Depreciation

 

Date of
Construction

 

 

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
Company

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net) (E)

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures

 

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
at Close of
Period 12/31/02

 

 

 

 

 

 

 

Life Used to
Compute
Depreciation in
Latest Income
Statement(C)

 

Apartment Name

 

Location

 

Land

 

Building &
Fixtures(A)

 

Total(B)

 

Accumulated
Depreciation

 

Date of
Construction

 

 

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
Company

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net)(E)

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures

 

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
at Close of
Period 12/31/02

 

 

 

 

 

 

 

Life Used to
Compute
Depreciation in
Latest Income
Statement(C)

 

Apartment Name

 

Location

 

Land

 

Building &
Fixtures(A)

 

Total(B)

 

Accumulated
Depreciation

 

Date of
Construction

 

 

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
Company

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net)(E)

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures

 

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
at Close of
Period 12/31/02

 

 

 

 

 

 

 

Life Used to
Compute
Depreciation in
Latest Income
Statement(C)

 

Apartment Name

 

Location

 

Land

 

Building &
Fixtures(A)

 

Total(B)

 

Accumulated
Depreciation

 

Date of
Construction

 

 

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
Company

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net)(E)

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures

 

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
at Close of
Period 12/31/02

 

 

 

 

 

 

 

Life Used to
Compute
Depreciation in
Latest Income
Statement(C)

 

Apartment Name

 

Location

 

Land

 

Building &
Fixtures(A)

 

Total(B)

 

Accumulated
Depreciation

 

Date of
Construction

 

 

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
Company

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net)(E)

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures

 

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
at Close of
Period 12/31/02

 

Total(B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation
in Latest
Income
Statement(C)

 

Apartment Name

 

Location

Land

 

Building &
Fixtures(A)

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
Company

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net)(E)

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures

 

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
at Close of
Period 12/31/02

 

 

 

 

 

 

 

 

 

Apartment Name

 

Location

 

Land

 

Building &
Fixtures(A)

 

Total(B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation
in Latest
Income
Statement(C)

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
Company

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net)(E)

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures

 

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
at Close of
Period 12/31/02

 

Total(B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation
in Latest
Income
Statement(C)

 

Apartment Name

 

Location

Land

 

Building &
Fixtures(A)

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
Company

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net)(E)

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures

 

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
at Close of
Period 12/31/02

 

Total (B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation
in Latest
Income
Statement (C)

 

Apartment Name

 

Location

Land

 

Building &
Fixtures (A)

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
Company

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net) (E)

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures

 

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
at Close of
Period 12/31/02

 

Total (B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation
in Latest
Income
Statement (C)

 

Apartment Name

 

Location

Land

 

Building &
Fixtures (A)

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
Properties
Encumbered By

 

See Properties
With Note:

 

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