QuickLinks-- Click here to rapidly navigate through this document



FORM 10-K
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549



ý

ý ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d) OF

THE SECURITIES EXCHANGE ACT OF 1934

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

For the Fiscal Year Ended DECEMBER 31, 20012004

OR

o

o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF

THE SECURITIES EXCHANGE ACT OF 1934

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

Commission file numberFile Number: 1-12252


EQUITY RESIDENTIAL PROPERTIES TRUST

(Exact Name of Registrant as Specified in Its Charter)

Maryland


13-3675988

(State or Other Jurisdiction of Incorporation or Organization)

13-3675988

(I.R.S. Employer Identification No.)


Two North Riverside Plaza, Chicago, Illinois


60606

(Address of Principal Executive Offices)



60606

(Zip Code)

(312) 474-1300

(Registrant'sRegistrant’s Telephone Number, Including Area Code)

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'sregistrant’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. o

 

The aggregate market value of voting and non-voting sharesCommon Shares held by non-affiliates of the Registrant was approximately $7.5$8.3 billion based upon the closing price on January 15, 2002June 30, 2004 of $27.74$29.73 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 whomwho may not be held to be affiliates upon judicial determination.

 At January 15, 2002, 271,918,700

The number of the Registrant's Common Shares of Beneficial Interest, were outstanding.$0.01 par value, outstanding on February 3, 2005 was 286,055,990.






DOCUMENTS INCORPORATED BY REFERENCE

 

Part III incorporates by reference certain information to be contained in the Company'sCompany’s definitive proxy statement, which the Company anticipates will be filed no later than April 30, 2002,15, 2005, and thus these items have been omitted in accordance with General Instruction G (3) to Form 10-K.

2



EQUITY RESIDENTIAL PROPERTIES TRUST

TABLE OF CONTENTS


PAGE


PART I.


Item 1. Business

PART I.



4

Item 2. The Properties

28

Item 3. Legal Proceedings1.

Business

31

4

Item 2.

The Properties

26

Item 3.

Legal Proceedings

30

Item 4.

Submission of Matters to a Vote of Security Holders

31

30


PART II.




PART II.

Item 5.

Market for Registrant'sRegistrant’s Common Equity, and Related Shareholder Matters and Issuer Purchases of Equity Securities



32

31

Item 6.

Selected Financial Data

32

31

Item 7. Management's

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

34

33

Item 7A.

Quantitative and Qualitative Disclosure about Market Risk

48

50

Item 8.

Financial Statements and Supplementary Data

48

51

Item 9.

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

48

51


PART III.


Item 9A.


Controls and Procedures

51


Item 9B.

Other Information

51

��

PART III.

Item 10.

Trustees and Executive Officers of the Registrant



49

52

Item 11.

Executive Compensation

49

52

Item 12.

Security Ownership of Certain Beneficial Owners and Management

49

52

Item 13.

Certain Relationships and Related Transactions

49

52


PART IV.


Item 14.


Principal Accountant Fees and Services

52


PART IV.

Item 14. 15.

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



50

53

3



Item 1.  Business


PART I


Item 1. Business

General

 

Equity Residential Properties Trust ("EQR"(“EQR”) is a self-administered and self-managed equity real estate investment trust ("REIT"). EQR was organized, formed in March 1993, and commenced operations on August 18, 1993 upon completion of its initial public offering (the "EQR IPO") of 26,450,000 common shares of beneficial interest, $0.01 par value per share ("Common Shares"). EQR was formed to continue the multifamily property business objectives and acquisition strategies of certain affiliated entities controlled by Mr. Samuel Zell, Chairman of the Board of Trustees of EQR. These entities had beenis a fully integrated real estate company engaged in the acquisition, development, ownership, management and operation of multifamily residential properties since 1969. As used herein, the term "Company" includesproperties.  EQR and those entities owned or controlled by it, as the survivor of the mergers between EQR and each of Wellsford Residential Property Trust, Evans Withycombe Residential, Inc., Merry Land & Investment Company, Inc. and Lexford Residential Trust (collectively, the "Mergers"). The term "Company" also includes Globe Business Resources, Inc. ("Globe") and Grove Property Trust ("Grove"). The Company completed the sale of its Globe furniture rental business on January 11, 2002. The Company has elected to be taxed as a REIT under Section 856(c)real estate investment trust (“REIT”).

The Company is one of the Internal Revenue Codelargest publicly traded real estate companies and is the largest publicly traded owner of 1986, as amended (the "Code")multifamily properties (based on the aggregate market value of its outstanding Common Shares, the number of apartment units wholly owned and total revenues earned)Certain capitalized termsThe Company’s corporate headquarters are definedlocated in Chicago, Illinois and the Notes toCompany also leases (under operating leases) approximately thirty-five divisional, regional and area property management offices throughout the Company's Consolidated Financial Statements.United States.

 

EQR is the general partner of, and as of December 31, 2001,2004 owned an approximate 92.1%93.3% ownership interest in ERP Operating Limited Partnership, an Illinois limited partnership (the "Operating Partnership"“Operating Partnership”).  The Company conducts substantiallyis structured as an umbrella partnership REIT (“UPREIT”), under which all of itsproperty ownership and business and owns substantially all of its assetsoperations are conducted through the Operating Partnership. The Operating Partnership is, in turn, 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.its various subsidiaries.  References to the "Company"“Company” include EQR, the Operating Partnership and each of the partnerships, limited liability companies and corporations controlled by the Operating Partnership or EQR.

 The Company is engaged in the acquisition, ownership, management, operation and disposition of multifamily properties.

As of December 31, 2001,2004, the Company, directly or indirectly through investments in title holding entities, owned all or had interestsa portion of 939properties in a portfolio32 states and the District of 1,076 multifamily properties (individually a "Property" and collectively the "Properties") containing 224,801 apartment unitsColumbia consisting of the following:

 
 Number of
Properties

 Number of
Units

Wholly Owned Properties 955 199,698
Partially Owned Properties 36 6,931
Unconsolidated Properties 85 18,172
  
 
Total Properties 1,076 224,801

200,149 units.  The Company accounts for its ownership interest in the 955 "Wholly Owned Properties" under the consolidation method of accounting. The Company beneficially owns 100% fee simple title to 948 of the 955 Wholly Owned Properties. The Company has a leasehold estate ownership interest in one Property. As such, the Company owns the real estate building and improvements and leases the land underlying the improvements under a long-term ground lease that expires in 2066. 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 debtbreakdown includes:

4



 

 

Properties

 

Units

 

Wholly Owned Properties

 

842

 

176,711

 

Partially Owned Properties (Consolidated)

 

39

 

7,220

 

Unconsolidated Properties

 

58

 

16,218

 

 

 

939

 

200,149

 

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 byAs of March 1, 2005, 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 and consist of investments in partnership interests and/or subordinated mortgages that are accounted for under the equity method of accounting. The above table does not include various uncompleted development properties.

        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 Properties are located in 36 states with its corporate headquarters located in Chicago, Illinois. 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 and 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 6,4006,000 employees who provide real estate operations, leasing, legal, financial, accounting, acquisition, disposition, development and other support functions.

Certain capitalized terms as used herein are defined in the Notes to Consolidated Financial Statements.

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 March 1, 2002. An on-site manager, who supervisesthose reports we file with the on-site employees and is responsible forSEC free of charge at our website, www.equityresidential.com.  These reports are made available at our website as soon as reasonably practicable after we file them with 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.SEC.

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;

    properties;

    distributions on a per Common Share basis; and

    shareholders'shareholders’ value.

 

4



The Company's strategiesCompany’s strategy for accomplishing these objectives are:include:

    maintainingLeveraging our size and increasing Property occupancy while increasing rental rates;

    scale in four critical ways:

    controlling expenses,Investing or “recycling” capital investments in apartment communities located in strategically targeted markets, to maximize our total return on an enterprise level;

    Meeting the needs of our customers by offering a wide array of product choices and a commitment to service;

    Engaging, retaining, and attracting the best people by providing regular preventive maintenance, making periodic renovationsthem with the education, resources and enhancing amenities;

    opportunities to succeed; and

    maintainingSharing resources, customers and best practices in property management and across the enterprise.

    Owning a ratio of consolidated debt-to-total market capitalization of less than 50%;

    strategically acquiring and disposing of properties;

    purchasing newly developed, as well as co-investing in the development of, multifamily communities;

5


      entering into joint ventures related to the ownership of established properties; and

      strategicallyhighly diversified portfolio by investing in various businessestarget markets defined by a combination of the following criteria:

      High barrier-to-entry (low supply);

      Strong economic predictors (high demand); and

      Attractive quality of life (high demand and retention).

      Giving customers reasons to stay with Equity by providing a range of product options available in our diversified portfolio and by enhancing their experience through our employees and our services.

            Being open and responsive to market realities to take advantage of investment opportunities that will enhance services for the Properties.

    align with our long-term vision.

     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 continental 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 and manages Properties and where it expects to expand its operations.  Acquisitions and 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,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"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:generally considers the following factors:

      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'smarket’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);

      5




    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.

    6


      Disposition Strategies

      When evaluating potential dispositions,the Company generally considers the following factors:

      low barrier-to-entry (high supply);

      weak economic predictors (low demand);

      markets where the Company does not intend to establish long-term concentrations;

      age or location of a particular property; and

      opportunistic selling based on demand and price of high quality assets, including condominium conversions.

      The Company generally reinvests the proceeds received from property dispositions primarily to achieve its acquisition and development strategies.  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 "ConsolidatedCompany’s “Consolidated Debt-to-Total Market Capitalization Ratio"Ratio” as of December 31, 20012004 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'sCompany’s Common Shares on the New York Stock Exchange; (ii) the "Common“Common Share Equivalent"Equivalent” of all convertible preferred shares and preference interests/units; and (iii) the liquidation value of all perpetual preferred shares and preference interests outstanding.

      6



      Capitalization as of December 31, 20012004

      Total Debt    $5,742,758,250 
      Common Shares & OP Units  294,818,566    
      Common Share Equivalents (see below)  15,861,937    
        
          
      Total Outstanding at year-end  310,680,503    
      Price at year-end $28.71    
        
          
            8,919,637,241 
      Perpetual Preferred Shares Liquidation Value     565,000,000 
      Perpetual Preference Interests Liquidation Value     211,500,000 
           
       
      Total Market Capitalization    $15,438,895,491 
      Debt/Total Market Capitalization     37.20%

      Total Debt

       

       

       

      $

      6,459,806,228

       

       

       

       

       

       

       

       

      Common Shares & OP Units

       

      305,629,855

       

       

       

      Common Share Equivalents (see below)

       

      1,968,453

       

       

       

      Total Outstanding at year-end

       

      307,598,308

       

       

       

      Common Share Price at December 31, 2004

       

      $

      36.18

       

       

       

       

       

       

       

      11,128,906,783

       

      Perpetual Preferred Shares Liquidation Value

       

       

       

      615,000,000

       

      Perpetual Preference Interests Liquidation Value

       

       

       

      171,500,000

       

       

       

       

       

       

       

      Total Market Capitalization

       

       

       

      $

      18,375,213,011

       

       

       

       

       

       

       

      Total Debt/Total Market Capitalization

       

       

       

      35

      %

      Convertible Preferred Shares, Preference Interests
      and Junior Preference Units
      Asas of December 31, 2001
      2004

       
       Shares/Units
       Conversion
      Ratio

       Common
      Share
      Equivalents

      Preferred Shares:      
       Series E 3,365,794 1.1128 3,745,456
       Series G 1,264,700 8.5360 10,795,479
       Series H 54,027 1.4480 78,231
      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 Convertible 5,438,504   15,861,937

       

       

       

      Shares/Units

       

      Conversion Ratio

       

      Common
      Share
      Equivalents

       

      Preferred Shares:

       

       

       

       

       

       

       

      Series E

       

      811,724

       

      1.1128

       

      903,286

       

      Series H

       

      36,934

       

      1.4480

       

      53,480

       

      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 B

       

      7,367

       

      1.020408

       

      7,517

       

       

       

       

       

       

       

       

       

      Total

       

       

       

       

       

      1,968,453

       

      The Company'sCompany’s policy is to maintain a ratio of consolidated debt-to-total market capitalization of less than 50%.

              It is also the Company's policy that all unsecured and not incur indebtedness (otherother than short-term trade, employee compensation or similar indebtedness that will be paid in the ordinary course of business) bebusiness.

      7



      incurred by the Operating Partnership to the extent necessary to fund the business activities conducted by the Operating Partnership and its subsidiaries.

      Equity Offerings For the Years Ended December 31, 2001, 20002004, 2003 and 19992002

       

      During 2001,2004, the Company:

        Issued 3,187,2173,350,759 Common Shares pursuant to its Fifth Amended Option and Award PlanShare Incentive Plans and received net proceeds of approximately $65.4$79.0 million.

        Issued 310,261275,616 Common Shares pursuant to its Employee Share Purchase Plan and received net proceeds of approximately $6.9 million.

        During 2003, the Company:

        Issued 33,106600,000 Series N Cumulative Redeemable Preferred Shares with a liquidation value of $150.0 million and received net proceeds of approximately $145.3 million.

        7



            Issued 3,249,555 Common Shares pursuant to its Share Purchase—DRIP PlanIncentive Plans and received net proceeds of approximately $0.9$68.4 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 299,580289,274 Common Shares pursuant to its Employee Share Purchase Plan and received net proceeds of approximately $5.4$6.3 million.

        During 2002, the Company:

        Issued 26,3741,435,115 Common Shares pursuant to its Share Purchase—DRIP PlanIncentive Plans and received net proceeds of approximately $0.6$29.6 million.

        Issued 69,504 Common Shares pursuant to its Dividend Reinvestment—DRIP Plan and received net proceeds of approximately $1.7 million.

              During 1999, the Company:

        Issued 2,026,384 Common Shares pursuant to its Fifth Amended Option and Award Plan and received net proceeds of approximately $30.8 million.

        Issued 295,770324,238 Common Shares pursuant to its Employee Share Purchase Plan and received net proceeds of approximately $5.2$7.4 million.

        Issued 45,06831,354 Common Shares pursuant to its Share Purchase—Purchase – DRIP Plan and received net proceeds of approximately $1.0$0.9 million.

        Issued 72,26441,407 Common Shares pursuant to its Dividend Reinvestment—Reinvestment – DRIP Plan and received net proceeds of approximately $1.5$1.2 million.

        Repurchased and retired on October 12, 1999, 296,9065,092,300 of its Common Shares previously issued in connection withon the LFT Merger. These Common Sharesopen market at an average price of $22.58 per share.  The purchases were beneficially owned by various LFT employeesmade between October 1 and trustees.October 22, 2002.  The Company paid approximately $6.3$115.0 million in connection therewith.
        These shares were subsequently retired.

       The

      In February 1998, the Company filed withand the SEC on February 3, 1998declared effective a Form S-3 Registration Statement to register $1$1.0 billion of equity securities. The SEC declared this registration statement effective on February 27, 1998.  In addition, the Company carried over $272$272.4 million related to thea prior registration statement that was declared effective on August 4, 1997.statement.  As of December 31, 2001, $1.1 billionFebruary 2, 2005, $956.5 million in equity securities remained available for issuance under this registration statement.

       During 2001, 2000 and 1999,

      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.  As of January 1, 2005, 23,069,873 shares are available for issuance under this plan.

      Cumulative through December 31, 2004, the Company, through a subsidiary of the Operating Partnership, issued and has outstanding various series of Preference Interests series (the "Preference Interests"“Preference Interests”) with an equity value of

      8



      $246.0  $206.0million receiving net proceeds of $239.9$200.9 million. The following table presents the issued and outstanding Preference Interests as of December 31, 2001 and December 31, 2000:

       
        
        
        
       Amounts in thousands
       
       Redemption
      Date (1)(2)

       Conversion
      Rate (2)

       Annual
      Dividend
      Rate per
      Unit (3)

       December 31,
      2001

       December 31,
      2000

      Preference Interests:             

      8.00% Series A Cumulative Redeemable Preference Interests; liquidation value $50 per unit; 800,000 units issued and outstanding at December 31, 2001 and December 31, 2000

       

      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, 2001 and December 31, 2000

       

      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, 2001 and December 31, 2000

       

      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, 2001 and December 31, 2000

       

      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, 2001 and December 31, 2000

       

      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, 2001 and December 31, 2000

       

      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, 2001

       

      03/21/06

       

      N/A

       

      $

      3.9375

       

       

      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, 2001

       

      03/23/06

       

      1.5108

       

      $

      3.8125

       

       

      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, 2001

       

      06/22/06

       

      1.4542

       

      $

      3.8125

       

       

      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, 2001

       

      12/14/06

       

      1.4108

       

      $

      3.8125

       

       

      11,500

       

       

               
       
               $246,000 $186,000
               
       

      (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, payable in cash, equal to the liquidation preference of $50.00 per unit plus the cumulative amount of accrued and unpaid distributions, if any.

      9


      (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 to 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.

      Debt Offerings For the Years Ended December 31, 2001, 20002004, 2003 and 19992002

       

      During 2001:2004:

        The Operating Partnership issued $300$300.0 million of five-year 4.75% redeemable unsecured fixed rate notes (the "March 2011 Notes"“June 2009 Notes”) in a public debt offering in June 2004.  The June 2009 Notes were issued at a discount, which is being amortized over the life of the notes on a straight-line basis.  The June 2009 Notes are due June 15, 2009 with interest payable semiannually in arrears on June 1 and December 1, commencing December 1, 2004.The Operating Partnership received net proceeds of approximately $296.8 million in connection with this issuance.

              The Operating Partnership issued $500.0 million of ten-year 5.25% redeemable unsecured fixed rate notes (the “September 2014 Notes”) in a public debt offering in September 2004.  The September 2014 Notes were issued at a discount, which is being amortized over the life of the notes on a straight-line basis.  The September 2014 Notes are due September 15, 2014 with interest payable semiannually in arrears on September 1 and March 1, commencing March 1, 2005.The Operating Partnership received net proceeds of approximately $496.1 million in connection with this issuance.

              The Operating Partnership received $100.0 million as an initial draw on a $300.0 million floating rate loan in July 2004.  The loan was paid off in full and terminated in September 2004.

        During 2003:

              The Operating Partnership issued $400.0 million of ten-year 5.20% redeemable unsecured fixed rate

        8



      notes (the “April 2013 Notes”) in a public debt offering in March 2001.2003.  The April 2013 Notes were issued at a discount, which is being amortized over the life of the notes on a straight-line basis.  The April 2013 Notes are due April 1, 2013 with interest payable semiannually in arrears on April 1 and October 1, commencing October 1, 2003.The Operating Partnership received net proceeds of approximately $397.5 million in connection with this issuance.

      During 2002:

            The Operating Partnership issued $400.0 million of ten-year 6.625% redeemable unsecured fixed rate notes (the “March 2012 Notes”) in a public debt offering in March 2002.  The March 20112012 Notes were issued at a discount, which is being amortized over the life of the notes on a straight-line basis.  The March 20112012 Notes are due March 2, 2011. The annual15, 2012 with interest rate on the March 2011 Notes is 6.95%, which is payable semiannually in arrears on September 215 and March 2,15, commencing September 2, 2001. 15, 2002.The Operating Partnership received net proceeds of approximately $297.4$394.5 million in connection with this issuance.

              During 2000:

        The Operating Partnership did not issue new debt during the year ended December 31, 2000.

              During 1999:

        The Operating Partnership issued $300$50.0 million of five-year 4.861% redeemable unsecured fixed rate notes (the "June 2004 Notes"“November 2007 Notes”) in a public debt offering in June 1999.November 2002.  The June 2004 Notes were issued at a discount, which is being amortized over the life of the notes on a straight-line basis. The June 2004November 2007 Notes are due June 23, 2004. The annualNovember 30, 2007 with interest rate on the June 2004 Notes is 7.10%, which is payable semiannually in arrears on December 23May 30 and June 23,November 30, commencing December 23, 1999. May 30, 2003.The Operating Partnership received net proceeds of approximately $298.0$49.9 million in connection with this issuance.

       The

      In June 2003, the Operating Partnership filed and the SEC declared effective a Form S-3 Registration Statement on August 25, 2000registration statement to register $1$2.0 billion of debt securities. The SEC declared this registration statement effective on September 8, 2000.  In addition, the Operating Partnership carried over $430$280.0 million related to thea prior registration statement effective on February 27, 1998.statement.  As of December 31, 2001, $1.13February 2, 2005, $1.48 billion in debt securities remained available for issuance under this registration statement.

      Disposition Strategies

              Management will use 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;

        areas where the economy is expected to decline substantially; and

        markets where the Company does not intend to establish long-term concentrations.

              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.

      10



      Credit Facilities

       The Company has

      In May 2002, the Operating Partnership obtained a three-year $700.0 million unsecured revolving credit facility to providematuring May 29, 2005.  Advances under the credit facility bear interest at variable rates based upon LIBOR at various interest periods, plus a spread dependent upon the Operating Partnership with potential borrowings of up to $700 million. This line ofPartnership’s credit is scheduled to expire in August 2002 andrating, or based upon bids received from the Company has begun negotiations to have a new line of credit in place by the end of the second quarter of 2002.lending group.  As of February 28, 2002, $262.0December 31, 2004, $150.0 million was outstanding under this facility at aand $65.4 million was restricted (dedicated to support letters of credit and not available for borrowing) on the credit facility.  During the year ended December 31, 2004, the weighted average interest rate of 2.38%.

              In connection with its acquisition of Globe,on borrowings under 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.

      Business Combinations

              On October 1, 1999, the Company completed the acquisition of the multifamily property business of Lexford Residential Trust ("LFT") through the LFT Merger. The transaction was valued at approximately $738 million and included 402 LFT Properties containing 36,609 units. The purchase price consisted of:

        8.0 million Common Shares issued by the Company (each outstanding common share of beneficial interest of LFT was converted into 0.926 of a Common Share) with a market value of approximately $181.1 million;

        assumption of mortgage indebtedness and unsecured notes in the amount of $528.3 million;

        acquisition of other assets of approximately $40.9 million and assumption of other liabilities of approximately $25.3 million; and

        other merger related costs of approximately $24.5 million.

              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 rents and sells 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.was 1.73%.

       As of September 30, 2001, the Company recorded $60.0 million of asset impairment charges related

      The Operating Partnership is currently negotiating a new credit facility to replace or expand its furniture rental business. These charges were the result of a review of the existing intangiblefacility and tangible assets reflected on the consolidated balance sheet as of September 30, 2001. The impairment loss is reflected on the income statementfully expects to obtain this at current or improved terms in total expenses 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.March or April 2005.

      11



      Business Combinations

       On

      In January 11, 2002, the Company sold the former Globe Business Resources, Inc. (“Globe”) furniture rental business it acquired in July 2000 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 Equity Corporate Housing.Housing (“ECH”).

       On October

      For the year ended December 31, 20002002, the Company acquired Grove, which included 60 properties containing 7,308 units for a total purchase pricerecorded approximately $17.1 million of $463.2 million. The Company:

        Paid $17.00 per share or $141.6 millionasset impairment charges related to ECH.  Following the guidance in cash to purchaseSFAS No. 142, these charges were 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 1.6result of the Operating Partnership's OP units usingCompany’s decision to reduce the conversion ratio of 0.7392 (after cash-out of fractional units). Thecarrying value of these converted OP units totaled $37.2 million;

        Assumed $241.3ECH to $30.0 million, given the weakness in Grove debt, which included firstthe economy and second mortgages totaling $203.4 millionmanagement’s expectations for near-term performance 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, includingdetermined based upon a contingent earnout liability totaling $1.5 million. This amount represents the estimated additionaldiscounted 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.

              The Company accounted for these business combinations as purchases in accordance with Accounting Principles Board ("APB") Opinion No. 16. The fair valueflow analysis of the consideration given bybusiness.  This impairment loss is reflected on the Company was usedconsolidated statements of operations as impairment on corporate housing business and on the valuation basis for each of the combinations.consolidated balance sheets as a reduction in goodwill, net.

      9



      Competition

       

      All of the PropertiesCompany’s 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'sCompany’s ability to lease units at the Propertiesproperties 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'sCompany’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.   Throughout 2003 and 2004, historically low mortgage interest rates coupled with increased 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"“we” and "us"“us” refer to Equity Residential Properties Trust 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"“Shares”); preference interests ("Interests"(“Interests”) of a subsidiary of ERP Operating Limited Partnership; preference units ("Units"(“Units”); or units of limited partnership interest ("(“OP Units"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

      12



      the OP Units together as our "securities,"“securities,” and the investors who own Shares, Interests, Units and/or OP Units as our "security“security holders."

      Debt Financing, Preferred Shares and Preference Interests and Units Could Adversely Affect Our Performance and Share Value are Subject to Risks Associated with the Real Estate Industry

        General

       The Company's total debt summary,

      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 December 31, 2001, included: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.

      Debt SummaryWe 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 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%

              In additionrenewal 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 debt, we have issuedpromptly 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 outstanding $1.2 billion of liquidation value for the preferred shares of beneficial interest and preference interests and units combined, with a weighted average dividend preference of 8.06% 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,financial condition will be adversely affected.  Consequently, our cash flow couldand ability to service debt and make distributions to security holders would be insufficientreduced.

      10



      New Acquisitions, Developments and/or Condominium Conversion Projects May Fail to meet required payments of principalPerform as Expected and interestCompetition for Acquisitions May Result in Increased Prices for Properties

      We intend to actively acquire and develop multifamily properties for rental operations and/or specifically to convert directly into condominiums as well as upgrade and sell existing properties as individual condominiums.  We may underestimate the costs necessary to bring an acquired or condominium conversion property up to standards established for its intended market position or to pay distributionsdevelop 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 or decrease the price we expect to sell individual condominiums.  We may not be in a position or have the opportunity in the future to make suitable property acquisitions on favorable terms.  We also plan to develop more properties ourselves over the next few years in addition to co-investing with our securities at expected levels.development partners for either the rental or condominium market, depending on opportunities in each sub-market.  This may increase the overall level of risk associated with developments.  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 refinance existing debt (whichchange our portfolio promptly in virtually all cases requires substantial principal payments at maturity) and, if we can,response to economic or other conditions.  This inability to respond promptly to changes in 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 maintenanceperformance of our properties and may have to dispose of one or

      13



      more properties on terms that would otherwise be unacceptable to us. The Company's debt maturity schedule as of December 31, 2001 is as follows:

      Debt Maturity Schedule
      As of December 31, 2001

      Year

       $ Millions
       % of Total
       
      2002  699 12.2%
      2003  306 5.3%
      2004  596 10.4%
      2005  711 12.4%
      2006  440 7.7%
      2007  277 4.8%
      2008  482 8.4%
      2009  414 7.2%
      2010  262 4.6%
      2011+  1,556 27.0%
        
       
       
      Total $5,743 100.0%

      14


        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 mortgageinvestments 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 onadversely affect our financial condition and results of operations. A foreclosure could also resultability to make distributions to our security holders.

      Changes in Laws and Litigation Risk Could Affect Our Business

      We are generally not able to pass through to our recognition of taxableresidents under existing leases real estate taxes, income withouttaxes or other taxes.  Consequently, any such tax increases may adversely affect our actually receiving cash proceeds from the disposition of the property with whichfinancial condition and limit our ability to pay the tax. This couldmake 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 could make it more difficult for us to meet our distribution requirements as a real estate investment trust (a "REIT").

              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 credit facilities contain certain customary restrictions, requirements and other limitations on our ability to incur indebtedness. Our current $700 million revolving credit facility matures in August 2002 and we will negotiate new covenants when we enter into the new credit facility which we expect will be no more restrictive than those contained in our existing credit facility, although there can be no assurance that our expectations will prove to be accurate. 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.

              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 tenants, or eligible/qualified tenants, 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 approximately 37.20% as of December 31, 2001. 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 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 available at various interest periods, plus a certain spread dependent upon the Company's credit rating. 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 on our securities.

      As the largest publicly traded owner of multifamily properties, we may become involved in legal proceedings, including but not limited to, security holders.consumer, employment, tort and commercial, that if decided adversely to or settled by us, could result in liability material to our financial condition or results of operations.

      15


      Control and Influence by Significant Shareholders Could be Exercised in a Manner Adverse to Other Shareholders

        General

              As of January 15, 2002, (1) Samuel Zell, the Chairman of the Board of the Company, and certain of the current holders of 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 5.7% of our common shares. These percentages assume all options are exercised for common shares and all 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 ERP Operating Limited Partnership Agreement of Limited Partnership (the "Partnership Agreement"). As a result of their security ownership and rights concerning amendments to the Partnership Agreement, Mr. Zell 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 might be exercised in a manner that is inconsistent with the interests of other security holders.

      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.

       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.

       Recently

      Over the past four years, there hashave 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

      11



      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.

      16



      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.

      Our PerformanceInsurance Policy Deductibles and Share Value are SubjectExclusions

      In order to Risks Associated withpartially mitigate the Real Estate Industry

        General

              Realsubstantial increase in insurance costs in recent years, management has determined to gradually increase deductible and self-insured retention amounts.  As of December 31, 2004, the Company’s property investments areinsurance policy (for Wholly Owned Properties) provides for a per occurrence deductible of $250,000 and self insured retention of $5.0 million per occurrence, subject to varying degreesa maximum annual aggregate self insured retention of risk$7.5 million.  The Company’s liability and worker’s compensation policies at December 31, 2004, provide for a $1.0 million per occurrence deductible.  These higher deductible and self-insured retention amounts do expose the Company to greater potential uninsured losses, such as the property damage caused by Hurricanes Charley, Frances, Ivan and Jeanne, but management believes the savings in insurance premium expense justifies this increased exposure over the long-term.

      As a result of the terrorist attacks of September 11, 2001, property 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 are relatively illiquid. Several factors may adversely affectgenerally very expensive and deductibles are very high.  Additionally, the economic performanceterrorism insurance coverage that is available typically excludes coverage for losses from nuclear, biological and chemical attacks.  At the present time, the Company has determined that it is not economically prudent to obtain property terrorism insurance for its entire portfolio to the extent otherwise available, especially given the significant risks that are not covered by such insurance.  As of December 31, 2004, the Company’s high-rise properties were insured for $125 million in terrorism insurance coverage, with a $5 million deductible.  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 and its high-rise terrorism insurance coverage help to mitigate its exposure to the risks associated with potential terrorist attacks.

      12



      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, 2004, included:

      Debt Summary

       

       

      $ Millions *

       

      Weighted
      Average Rate *

       

      Secured

       

      $

      3,167

       

      5.46

      %

      Unsecured

       

      3,293

       

      5.81

      %

      Total

       

      $

      6,460

       

      5.63

      %

       

       

       

       

       

       

      Fixed Rate

       

      $

      5,071

       

      6.45

      %

      Floating Rate

       

      1,389

       

      2.51

      %

      Total

       

      $

      6,460

       

      5.63

      %

       

       

       

       

       

       

      Above Totals Include:

       

       

       

       

       

      Tax Exempt:

       

       

       

       

       

      Fixed

       

      $

      287

       

      4.30

      %

      Floating

       

      562

       

      1.79

      %

      Total

       

      $

      849

       

      2.70

      %

       

       

       

       

       

       

      Unsecured Revolving Credit Facility

       

      $

      150

       

      1.73

      %


      * Net of the effect of any derivative instruments.

      In addition to debt, we have $842.4 million of combined liquidation value of our properties. These factors include changes inoutstanding preferred shares of beneficial interest and preference interests and units, with a weighted average dividend preference of 8.23% per annum, as of December 31, 2004.  Our use of debt and preferred equity financing creates certain risks, including 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,following:

      Scheduled Debt Payments Could Adversely Affect Our Financial Condition

      In the attractiveness of our properties to tenants, competition from other available multifamily property owners and changes in market rental rates. Our performance also depends on our ability to collect rent from tenants 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.

        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,future, our cash flow could be insufficient to meet required payments of principal and ability to service debt and make distributions to security holders would be reduced.

        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 positioninterest 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 focuspay distributions on 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.securities at expected levels.

        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 changerefinance 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 portfolio promptlycash flow will not be sufficient in responseall years to economicrepay 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 other conditions. Thismore properties on terms that would otherwise be unacceptable to us.  The Company’s debt maturity schedule as of December 31, 2004 is as follows:

      13



      Debt Maturity Schedule

      Year

       

      $ Millions

       

      % of Total

       

      2005(1)(2)

       

      $

      818

       

      12.7

      %

      2006(3)

       

      492

       

      7.6

      %

      2007

       

      449

       

      7.0

      %

      2008

       

      627

       

      9.7

      %

      2009

       

      838

       

      13.0

      %

      2010

       

      232

       

      3.6

      %

      2011

       

      718

       

      11.1

      %

      2012

       

      454

       

      7.0

      %

      2013

       

      415

       

      6.4

      %

      2014+

       

      1,417

       

      21.9

      %

      Total

       

      $

      6,460

       

      100.0

      %


      (1) Includes $300 million of unsecured debt with a final maturity of 2015 that is putable/callable in 2005.

      (2) Includes $150 million outstanding on the Company’s unsecured revolving credit facility.

      (3) Includes $150 million of unsecured debt with a final maturity of 2026 that is putable in 2006.

      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 respond promptly to changes in the performance of our investments could adversely affectrefinance existing indebtedness would likely have a negative impact on our financial condition and results of operations.

      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, 2004 and 2003, respectively, are (terms are defined in the indentures):

      14



      Unsecured Public Debt Covenants

       

       

      As of
      12/31/04

       

      As of
      12/31/03

       

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

       

      42.5

      %

      39.1

      %

       

       

       

       

       

       

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

       

      20.8

      %

      19.6

      %

       

       

       

       

       

       

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

       

      2.88

       

      2.90

       

       

       

       

       

       

       

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

       

      278.1

      %

      330.2

      %

      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 35% as of December 31, 2004.  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 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 in general.

      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 may 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 our security holders.

        15



      ChangesWe 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 and Gerald A. Spector, our Chief Operating Officer.  If they resign, our operations could be temporarily adversely affected.  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 Lawsfavor of the Company.

      In the event the Chairman of the Board and/or CEO are unable to serve, (i) the Lead Trustee shall automatically be appointed to serve as the interim successor to the Chairman, (ii) the Chairman shall automatically be appointed to serve as the interim successor to the CEO and (iii) the Chair of the Compensation Committee of the Board will immediately call a meeting of the Committee to recommend to the full Board the selection of a permanent replacement for either or both positions, as necessary.

      Control and Influence by Significant Shareholders Could Affect Our Businessbe Exercised in a Manner Adverse to Other Shareholders

       We are generally

      As of December 31, 2004, 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, and our executive officers and trustees, owned some of our 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 influence over the Company.  Although these security holders have not ableagreed to pass throughact together on any matter, they would be in a position to our residents under existing leases real estate taxes, income taxes and service orexercise 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 taxes. Consequently, any such tax increases may adversely affect our financial condition and limit our ability to make distributions to our security holders.  Similarly, changesFor additional information regarding the security ownership of Mr. Zell and our executive officers and trustees, see the Company’s definitive proxy statement.

      17


      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.

      Shareholders'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 andThis includes the 5% Ownership Limit described below.  See "—We“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“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 designated charitable beneficiary, and the security holder'sholder’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'holders’ ability to realize a premium over the then-prevailing market price for their Shares.  To reduce the ability of the Board to use the Ownership Limit as an anti-takeover device, on May 28, 2004 the Company amended the Ownership Limit to require, rather than permit, the Board to grant a waiver of the

        16



      Ownership Limit if the individual seeking a waiver demonstrates that such ownership would not jeopardize the Company’s status as a REIT.

      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, 2001, 11,344,5212004, 4,108,658 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"“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'strust’s outstanding voting securities (an "Interested Shareholder"“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

      18


      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 Withwith 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 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

      17



      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'sREITs

       

      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“C corporation earnings and profits"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“C corporation earnings and profits"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.

      19


        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.

      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 Douglas Crocker II and Gerald A. Spector. If they resign, our operations could be temporarily adversely effected. Mr. Zell and Mr. Crocker have entered into executive compensation agreements and retirement benefit agreements with the Company. Mr. Crocker 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, Mr. Crocker and Mr. Spector have entered into Noncompetition Agreements with the Company. On August 23, 2001, the Company announced that it commenced an executive search for a new President as a part of its long-term succession planning effort.

      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.

      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

      18



      application of the federal income tax laws to the shareholder'sshareholder’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

      20



      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“alternative minimum tax"tax” on our items of tax preference.  In addition, any net income from "prohibited transactions"“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 any such transaction is not respected by the Internal Revenue Service.   If we fail to satisfy the 75% gross income test or the 95% gross income test (described below) but have maintained our qualification as a REIT because we satisfied certain rules enacted as partother requirements, we will still generally be subject to a 100% penalty tax on the amount by which we fail such gross income test.  If we fail to satisfy any of the REIT Modernization Actasset tests (described below) by more than a de minimis amount, due to reasonable cause, and we nonetheless maintain our REIT qualification because of 1999 are not complied with.specified cure provisions, we will be required to pay a tax equal to the greater of $50,000 or the highest corporate tax rate multiplied by the net income generated by the nonqualifying assets (this relief provision is generally applicable only for our taxable years commencing on or after January 1, 2005).  If we fail to satisfy any provision of the Internal Revenue Code that would result in our failure to qualify as a REIT (other than a violation of the REIT gross income or asset tests described below) and the violation is due to reasonable cause, we may retain our REIT qualification but we will be required to pay a penalty of $50,000 for each such failure (this relief provision is generally applicable only for our taxable years commencing on or after January 1, 2005).  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.

       

      If we fail to qualify for taxation as a REIT in any taxable year and the relief provisions described herein do not apply, we will be subject to tax on our taxable income at regular corporate rates.  We also may be subject to the corporate "alternate“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 tenant 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 tenants and the taxable REIT subsidiary are not comparable to similar arrangements among unrelated parties.

      19



       

      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.  Accordingly, there can be no assurance that we will be able to continue to operate in a manner so as to remain qualified as a REIT.

      21



      Share Ownership Test and Organizational Requirement.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 complyensure compliance 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.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 rents from real property, investments in real estate and/or real estate mortgage,mortgages, 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 tenant.resident.  Also, the rent attributable to personal property must not exceed 15% of the total rent.  We may generally provide services to tenantsresidents without "tainting"“tainting” our rental income only if such services are "usually“usually or customarily rendered"rendered” in connection with the rental of real property and not otherwise considered "impermissible services"“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 tenantsresidents 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 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.

       

      If we fail to satisfy one or both of the gross income tests for any taxable year, we may nevertheless qualify as a REIT for the year if we are entitled to relief under certain provisions of the Internal Revenue Code.  In this case, a penalty tax would still be applicable as discussed above.  Generally, it is not possible to state whether in all circumstances we would be entitled to the benefit of these relief provisions and in the event these relief provisions do not apply, we will not qualify as a REIT.

      Asset Tests.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'sissuer’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 described in (3) above may include debt securities.securities other than those qualifying as "straight debt".  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

      20



      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.

      For taxable years commencing on or after January 1, 2005, if we fail to satisfy the 5% or 10% asset tests described above after a 30-day cure period provided in the Internal Revenue Code, we will be deemed to have met such tests if the value of our non-qualifying assets is de minimis (i.e., does not exceed the lesser of 1% of the total value of our assets at the end of the applicable quarter or $10,000,000) and we dispose of the non-qualifying assets within six months after the last day of the quarter in which the failure to satisfy the asset tests is discovered.  For violations due to reasonable cause and not willful neglect that are in excess of the de minimis exception described above, we may avoid disqualification as a REIT under any of the asset tests, after the 30-day cure period, by disposing of sufficient assets to meet the asset test within such six month period, paying a tax equal to the greater of $50,000 or the highest corporate tax rate multiplied by the net income generated by the non-qualifying assets and disclosing certain information to the Internal Revenue Service.  If we cannot avail ourselves of these relief provisions, or if we fail to timely cure any noncompliance with the asset tests, we would cease to qualify as a REIT.

      22



      Annual Distribution Requirements.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.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, providedcompanies.

      Ownership of Taxable REIT Subsidiaries By Us.  The Internal Revenue Code provides that for taxable years beginning after December 31, 2000, REITs may own greater than ten percent of the voting power and value of the securities of "taxable REIT subsidiaries" or "TRSs", which are corporations subject to tax as a regular "C" corporation that have elected, jointly with a REIT, to be a TRS.  Generally, a taxable REIT subsidiary may own assets that cannot otherwise be owned by a REIT and can perform impermissible tenant services (discussed above), which would otherwise taint our rental income under the REIT income tests.  In certain circumstances, assets owned by us are sold to our TRSs.  In any such sale, the price paid by the TRS to us is determined on an arms length basis and is supported by third party valuation reports.  In enacting the taxable REIT subsidiary rules, Congress intended that the Operating Partnership is taxed asarrangements between a partnershipREIT and not asits taxable REIT subsidiaries be structured to ensure that a "C" corporation fortaxable REIT subsidiary will be subject to an appropriate level of federal tax purposes. Underincome taxation.  As a result, the Internal Revenue Code publicly traded partnerships are generally taxedimposes certain limits on the ability of a taxable REIT subsidiary to deduct interest payments made to us.  In addition as "C" corporations, unless at least 90% of their gross income consists of "qualifying income," such as interest, dividends, real property rents,discussed above, we will be obligated to pay a 100% penalty tax on some payments that we receive or on certain expenses deducted by our TRSs if the economic arrangements between us, our tenants and gains from the sale or other disposition of real property held for investment. If the Operating Partnership at any time were considered a publicly traded partnership and did not satisfy the 90% 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." We believe that the Operating Partnership and all other partnerships in which we own an interestTRS are not publicly traded partnerships. It is possible, however, that the IRS could successfully assert that the Operating Partnership is a publicly traded partnership as a result of the redemption right affordedcomparable to limited partners of the Operating Partnership. However, even if the Operating Partnership is classified as a publicly traded partnership, we believe that the Operating Partnership satisfies the 90% gross income test necessary to avoid taxation as a "C" corporation and, as a result, such determination would not adversely affect our REIT status.similar arrangements among unrelated parties.

       

      Our Management Company and Other Subsidiaries.Subsidiaries.  A small portion of the cash to be used by the 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.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 consequencetreatment discussed above.  Consequently, prospective

      23



      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.

      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 and distributions attributable to taxable REIT subsidiaries, 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.corporations nor will they constitute “qualified dividend income” under the Internal Revenue Code, meaning that such dividends will be taxed at marginal rates applicable to ordinary income rather than the special capital gain rates applicable to qualified dividend income distributed to shareholders who satisfy applicable holding period requirements.  In determining whether

      21



      distributions are out of earnings and profits, we will allocate our earnings and profits first to preferred shares and second to the common shares.  The portion of ordinary dividends, made after December 31, 2002, which represent ordinary dividends we receive from a TRS, will be designated as “qualified dividend income” to REIT shareholders and are eligible for preferential tax rates if paid to our non-corporate shareholders.

       

      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 freetax-free distribution and will reduce the tax basis of a shareholder'sshareholder’s common shares by the amount of the distribution so treated. To the extent that such distributions cumulatively exceed a taxable domestic shareholder'sshareholder’s tax basis,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 dividendgain dividends as a 20%15% rate gain distribution and the remaining portion as an unrecaptured Section 1250 gain distribution.   As the names suggest, a 20%A 15% rate gain distribution would be taxable to taxable domestic shareholders that are individuals, estates or trusts at a maximum rate of 20%15%.  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.

       

      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 tax 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.

      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

        (b)

        the shareholder'sshareholder’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

      24



      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.

        22



      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"“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"“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 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.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

      25



      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.REITs.  Dividends that are effectively connected with a United States trade or business will be subject to tax on a net basis at graduated rates, and are generally not subject to withholding.  Certification and disclosure requirements must be satisfied before a dividend is exempt from withholding under this exemption.  A foreign shareholder that is a corporation also may be subject to an additional branch profits tax at a 30% rate or a lower treaty rate.

       

      23



      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'sshareholder’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'sshareholder’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

      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 atdesignated as a rate of 10%. However,capital gain distribution.  In such event, 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'sshareholder’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'sshareholder’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"“tax home” in the United States, in which case the nonresident alien individual will be subject to a 30% tax on the individual'sindividual’s capital gains.

       

      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

      26



      35% of these distributions.  The withheld amount can be credited against the foreign shareholder'sshareholder’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

      24



      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.

      Foreign Shareholders' Sales of Common Shares.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“United States real property interest"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'sshareholder’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'sindividual’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“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 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.

      Information Reporting Requirement and Backup Withholding

      We will report to our domestic shareholders and the Internal Revenue Service the amount of distributions paid during each calendar year and the amount of tax withheld, if any.  Under certain circumstances, domestic shareholders may be subject to backup withholding.  Backup withholding will apply only if such domestic shareholder fails to furnish certain information to us or the Internal Revenue Service.  Backup withholding will not apply with respect to payments made to certain exempt recipients, such as corporations and tax-exempt organizations.  Domestic shareholders should consult their own tax advisors regarding their qualification for exemption from backup withholding and the procedure for obtaining such an exemption.  Backup withholding is not an additional tax.  Rather, the amount of any backup withholding with respect to a payment to a domestic shareholder will be allowed as a credit against such person's United States federal income tax liability and may entitle such person to a refund, provided that the required information is furnished to the Internal Revenue Service.

      25




      Item 2.2.  The Properties

       

      As of December 31, 2001,2004, the Company, directly or indirectly through investments in title holding entities, owned all or had interestsa portion of 939 properties in a portfolio32 states and the District of 1,076 multifamily Properties located in 36 states containing 224,801 apartmentColumbia consisting of 200,149 units.  The Company's PropertiesCompany’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 697 185,124 266 93.8% $868
      Mid/High-Rise 28 8,725 312 92.6% $1,424
      Ranch 351 30,952 88 92.4% $494
        
       
             
      Total 1,076 224,801       

       

      Type

       

      Properties

       

      Units

       

      Average
      Units

       

      December 31, 2004
      Occupancy

       

      Garden

       

      584

       

      154,230

       

      264

       

      93.5

      %

      Mid/High-Rise

       

      52

       

      14,409

       

      277

       

      90.3

      %

      Ranch

       

      302

       

      27,709

       

      92

       

      91.6

      %

      Military Housing

       

      1

       

      3,801

       

      3,801

       

      95.3

      %

      Total

       

      939

       

      200,149

       

       

       

       

       

      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 common laundry facilities and cable television access.  The military housing properties are defined as those properties located on military bases.

       

      It is management'smanagement’s role to monitor compliance with Propertyproperty policies and to provide preventive maintenance of the Propertiesproperties 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'sCompany’s property management personnel.  The Company believes that, due in part to its emphasis on training and employee quality, the Propertiesproperties historically have had high occupancy rates.

       

      The distribution of the Propertiesproperties throughout the United States reflects the Company'sCompany’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 Propertiesproperties 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 PropertiesCompany’s properties (includes development and condominium conversion properties) at December 31, 2001:2004:

      26



      GARDEN — STYLEGARDEN-STYLE PROPERTIES

       
        
        
        
       December 31, 2001
      State
       Number of
      Properties

       Number
      of Units

       Percentage of Total
      Units

       Average
      Occupancy
      Percentage

       Average Monthly
      Rent Possible per
      Unit

      Alabama 12 2,451 1.09%94.5%$523
      Arizona 56 16,219 7.21 91.6  768
      California 89 22,304 9.92 93.5  1,262
      Colorado 30 8,434 3.75 92.4  844
      Connecticut 25 2,766 1.23 95.9  845
      Florida 80 23,153 10.30 94.0  789
      Georgia 41 13,257 5.90 93.8  817
      Illinois 7 2,360 1.05 94.0  1,048
      Kansas 5 2,144 0.95 93.5  710
      Kentucky 4 1,342 0.60 88.0  595
      Maine 5 672 0.30 97.2  854
      Maryland 23 5,419 2.41 95.6  884
      Massachusetts 35 4,966 2.21 96.3  1,149
      Michigan 8 2,388 1.06 94.1  901
      Minnesota 18 4,035 1.79 93.8  968
      Missouri 8 1,590 0.71 92.3  682
      Nevada 7 2,078 0.92 91.0  726
      New Hampshire 1 390 0.17 93.8  1,036
      New Jersey 3 1,276 0.57 95.2  1,525
      New Mexico 4 1,073 0.48 93.4  695
      New York 1 300 0.13 89.6  1,852
      North Carolina 39 10,740 4.78 94.2  649
      Oklahoma 8 2,036 0.91 93.2  583
      Oregon 11 3,787 1.68 92.2  745
      Rhode Island 5 778 0.35 94.3  921
      South Carolina 6 1,021 0.45 92.7  562
      Tennessee 17 4,967 2.21 93.9  670
      Texas 82 25,423 11.31 95.0  744
      Utah 2 416 0.19 91.3  647
      Virginia 17 5,490 2.44 93.4  888
      Washington 44 10,568 4.70 93.2  859
      Wisconsin 4 1,281 0.57 93.3  951
        
       
       
           
      Total Garden-Style 697 185,124 82.35%    
        
       
       
       
       
      Average Garden-Style   266   93.8%$868
          
         
       

      29


      State

       

      Properties

       

      Units

       

      Percentage of
      Total Units

       

      December 31, 2004
      Occupancy

       

      Alabama

       

      4

       

      800

       

      0.40

      %

      94.0

      %

      Arizona

       

      42

       

      11,869

       

      5.93

       

      93.0

       

      California

       

      95

       

      24,064

       

      12.02

       

      94.1

       

      Colorado

       

      29

       

      8,433

       

      4.21

       

      92.6

       

      Connecticut

       

      22

       

      2,637

       

      1.32

       

      93.1

       

      Florida

       

      69

       

      20,980

       

      10.48

       

      94.9

       

      Georgia

       

      33

       

      10,495

       

      5.24

       

      93.7

       

      Illinois

       

      7

       

      2,360

       

      1.18

       

      91.3

       

      Maine

       

      5

       

      672

       

      0.34

       

      91.1

       

      Maryland

       

      22

       

      5,203

       

      2.60

       

      92.7

       

      Massachusetts

       

      35

       

      4,829

       

      2.41

       

      93.2

       

      Michigan

       

      6

       

      1,948

       

      0.97

       

      91.3

       

      Minnesota

       

      17

       

      3,819

       

      1.91

       

      88.0

       

      Missouri

       

      6

       

      1,272

       

      0.64

       

      89.8

       

      New Hampshire

       

      1

       

      390

       

      0.19

       

      90.2

       

      New Jersey

       

      2

       

      980

       

      0.49

       

      95.6

       

      New Mexico

       

      2

       

      369

       

      0.18

       

      91.4

       

      New York

       

      1

       

      300

       

      0.15

       

      88.3

       

      North Carolina

       

      29

       

      7,902

       

      3.95

       

      94.2

       

      Oklahoma

       

      8

       

      2,036

       

      1.02

       

      95.1

       

      Oregon

       

      10

       

      3,604

       

      1.80

       

      93.2

       

      Rhode Island

       

      5

       

      778

       

      0.39

       

      93.2

       

      Tennessee

       

      10

       

      3,171

       

      1.58

       

      94.2

       

      Texas

       

      69

       

      21,341

       

      10.66

       

      93.7

       

      Virginia

       

      11

       

      3,774

       

      1.89

       

      93.0

       

      Washington

       

      41

       

      9,518

       

      4.76

       

      94.6

       

      Wisconsin

       

      3

       

      686

       

      0.34

       

      86.5

       

       

       

       

       

       

       

       

       

       

       

      Total Garden-Style

       

      584

       

      154,230

       

      77.06

      %

       

       

      Average Garden-Style

       

       

       

      264

       

       

       

      93.5

      %

      27



      MID-RISE/HIGH-RISEHIGH RISE PROPERTIES

       
        
        
        
       December 31, 2001
      State

       Number of
      Properties

       Number
      of Units

       Percentage of
      Total Units

       Average
      Occupancy
      Percentage

       Average
      Monthly Rent
      Possible per
      Unit

      California 2 415 0.18%80.7%$1,719
      Connecticut 2 407 0.18 92.5  2,202
      Florida 2 458 0.20 92.2  1,034
      Illinois 1 1,420 0.63 95.9  811
      Massachusetts 9 2,805 1.25 96.0  1,473
      Minnesota 1 163 0.07 96.9  1,340
      New Jersey 2 684 0.30 93.3  2,234
      Ohio 1 765 0.34 80.3  1,201
      Oregon 1 525 0.23 90.3  1,025
      Texas 2 333 0.15 96.9  1,079
      Virginia 1 277 0.12 96.0  1,202
      Washington 4 473 0.21 89.6  1,124
        
       
       
           
      Total Mid-Rise/High-Rise 28 8,725 3.88%    
        
       
       
       
       
      Average Mid-Rise/High-Rise   312   92.6%$1,424
          
         
       

      RANCH-STYLE PROPERTIES

      Alabama

       

      1

       

      69

       

      0.03

      %

      84.1

      %

      $

      402
      Florida 102 9,370 4.17 91.3  511
      Georgia 53 4,428 1.97 92.6  541
      Indiana 45 4,100 1.82 91.0  460
      Kentucky 23 1,808 0.80 92.2  452
      Maryland 4 413 0.18 92.8  576
      Michigan 21 1,720 0.77 96.3  575
      Ohio 84 7,510 3.34 93.8  462
      Pennsylvania 6 520 0.23 90.1  559
      South Carolina 3 269 0.12 86.7  447
      Tennessee 5 348 0.15 94.1  464
      West Virginia 4 397 0.18 93.6  422
        
       
       
           
      Total Ranch-Style 351 30,952 13.77%    
        
       
       
       
       
      Average Ranch-Style   88   92.4%$494
          
         
       
      Total EQR Residential Portfolio 1,076 224,801 100%    
        
       
       
           

      30


       

      State

       

      Properties

       

      Units

       

      Percentage of
      Total Units

       

      December 31, 2004
      Occupancy

       

      California

       

      5

       

      1,622

       

      0.81

      %

      87.7

      %

      Colorado

       

      1

       

      339

       

      0.17

       

      90.8

       

      Connecticut

       

      2

       

      407

       

      0.20

       

      92.6

       

      Florida

       

      3

       

      653

       

      0.33

       

      96.2

       

      Georgia

       

      1

       

      322

       

      0.16

       

      98.4

       

      Illinois

       

      2

       

      1,176

       

      0.59

       

      85.3

       

      Massachusetts

       

      13

       

      3,338

       

      1.67

       

      90.5

       

      Minnesota

       

      1

       

      163

       

      0.08

       

      88.3

       

      New Jersey

       

      5

       

      1,366

       

      0.68

       

      93.8

       

      New York

       

      2

       

      497

       

      0.25

       

      98.6

       

      Ohio

       

      1

       

      748

       

      0.37

       

      79.2

       

      Oregon

       

      1

       

      525

       

      0.26

       

      93.1

       

      Texas

       

      3

       

      596

       

      0.30

       

      92.5

       

      Virginia

       

      5

       

      1,660

       

      0.83

       

      92.9

       

      Washington

       

      5

       

      801

       

      0.40

       

      92.5

       

      Washington, D.C

       

      2

       

      196

       

      0.10

       

      26.0

       

       

       

       

       

       

       

       

       

       

       

      Total Mid-Rise/High-Rise

       

      52

       

      14,409

       

      7.20

      %

       

       

      Average Mid-Rise/High-Rise

       

       

       

      277

       

       

       

      90.3

      %

      RANCH-STYLE PROPERTIES

      Florida

       

      86

       

      8,112

       

      4.05

      %

      95.1

      %

      Georgia

       

      53

       

      4,413

       

      2.20

       

      90.5

       

      Indiana

       

      40

       

      3,877

       

      1.94

       

      91.1

       

      Kentucky

       

      19

       

      1,533

       

      0.77

       

      89.3

       

      Maryland

       

      4

       

      414

       

      0.21

       

      98.2

       

      Michigan

       

      17

       

      1,536

       

      0.77

       

      93.4

       

      Ohio

       

      74

       

      7,022

       

      3.51

       

      89.2

       

      Pennsylvania

       

      5

       

      469

       

      0.23

       

      86.8

       

      South Carolina

       

      2

       

      187

       

      0.09

       

      88.2

       

      Tennessee

       

      2

       

      146

       

      0.07

       

      95.2

       

       

       

       

       

       

       

       

       

       

       

      Total Ranch-Style

       

      302

       

      27,709

       

      13.84

      %

       

       

      Average Ranch-Style

       

       

       

      92

       

       

       

      91.6

      %

      MILITARY HOUSING PROPERTIES

      Washington (Ft. Lewis)

       

      1

       

      3,801

       

      1.90

      %

      95.3

      %

       

       

       

       

       

       

       

       

       

       

      Total Military Housing

       

      1

       

      3,801

       

      1.90

      %

       

       

      Average Military Housing

       

       

       

      3,801

       

       

       

      95.3

      %

       

       

       

       

       

       

       

       

       

       

      Total Residential Portfolio

       

      939

       

      200,149

       

      100

      %

       

       

      28



      The properties currently underin various stages of development at December 31, 2004 are included in the following table.

      CONSOLIDATED DEVELOPMENT PROJECTS

       
       Location
       Number of
      Units

       Estimated
      Development
      Cost
      (in millions)

       EQR Funded
      as of
      12/31/2001
      (in millions)

       Estimated
      EQR Future
      Funding
      Obligation
      (in millions)

       Total EQR
      Funding
      Obligation
      (in millions)(1)

       Estimated
      Completion
      Date

      Joint Venture Projects Under Development              

      Ball Park Lofts

       

      Denver, CO

       

      355

       

      $

      56.4

       

      $

      14.1

       

       


       

      $

      14.1

       

      4Q 2002
      Concord Center Concord, CA 263  52.3  9.9 $3.2  13.1 4Q 2003
      Eden Village Loudon County, VA 290  29.4  7.7    7.7 2Q 2002
      Hampden Town Center (2) Aurora, CO 444  44.8  11.2    11.2 Completed
      Highlands of Lombard Lombard, IL 403  67.1  6.5  10.3  16.8 3Q 2003
      Homestead at Canyon Park (2) Bothell, WA 200  24.4  6.1    6.1 Completed
      Hudson Pointe Jersey City, NJ 181  45.0  11.2    11.2 4Q 2002
      Legacy Towers Seattle, WA 327  87.7  22.0    22.0 3Q 2002
      Marina Bay I Quincy, MA 136  24.3  6.1    6.1 2Q 2002
      North Pier at Harborside Jersey City, NJ 297  94.2  22.9  0.6  23.5 2Q 2003
      Regents Court (2) San Diego, CA 251  39.4  9.8    9.8 Completed
      Renaissance on Piedmont Atlanta, GA 322  36.2  9.1    9.1 2Q 2002
      Reserve at Potomac Yard Alexandria, VA 588  67.5  17.4    17.4 1Q 2002
      Savannah at Park Place (2) Atlanta, GA 416  43.9  11.0    11.0 Completed
      Village Green at Harbour Pointe Mukilteo, WA 235  32.7  8.2    8.2 3Q 2002
      Warner Ridge I & II Woodland Hills, CA 315  75.0  18.8    18.8 3Q 2002
      Watermarke Irvine, CA 535  120.6  35.2    35.2 3Q 2003
      Westport Kansas, MO 288  34.7  8.7    8.7 3Q 2002
          
       
       
       
       
        
        Total 5,846 $975.6 $235.9 $14.1 $250.0  
          
       
       
       
       
        

      Consolidated Projects

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Centre Club II

       

      Ontario, CA

       

      100

       

      $

      11.6

       

      $

      7.2

       

      $

      4.4

       

      $

      11.6

       

      3Q 2002
      La Mirage IV (2) San Diego, CA 340  54.4  51.1  3.3  54.4 Completed
      Prospect Towers II Hackensack, NJ 203  43.1  31.4  11.7  43.1 2Q 2002
      Regatta I Marina Del Rey, CA 450  234.8  72.5    72.5 1Q 2003
          
       
       
       
       
        
        Total 1,093 $343.9 $162.2 $19.4 $181.6  
          
       
       
       
       
        
      Total Projects Under Development 6,939 $1,319.5 $398.1 $33.5 $431.6  
          
       
       
       
       
        

      (1)
      EQR's Funding Obligation is generally between 25% and 30% of the Estimated Development Cost for the Joint Venture Projects Under Development.

      (2)
      Properties were substantially complete as of December 31, 2001. As such, these properties2004

      (Amounts in thousands except for project and unit amounts)

      Projects

       

      Location

       

      Units

       

      Total
      Capital
      Cost (1)

       

      Total Book
      Value to
      Date (1) (2)

       

      Percentage
      Completed

       

      Percentage
      Leased

       

      Percentage
      Occupied

       

      Estimated
      Completion
      Date

       

      Estimated
      Stabilization
      Date

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Projects Under Development

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      2400 M Street (Sovereign at 2400)

       

      Washington, DC

       

      359

       

      $

      111,947

       

      $

      63,774

       

      57

      %

       

       

      1Q 2006

       

      3Q 2007

       

      Union Station

       

      Los Angeles, CA

       

      278

       

      57,222

       

      21,780

       

      38

      %

       

       

      4Q 2005

       

      4Q 2006

       

      Indian Ridge

       

      Waltham, MA

       

      264

       

      47,032

       

      24,904

       

      53

      %

       

       

      4Q 2005

       

      4Q 2006

       

      1111 25th Street (Sovereign House) (3)

       

      Washington, DC

       

      141

       

      40,329

       

      38,425

       

      95

      %

       

       

      1Q 2005

       

      4Q 2005

       

      Bella Vista III (4)

       

      Woodland Hills, CA

       

      264

       

      70,179

       

      20,293

       

      3

      %

       

       

      3Q 2006

       

      2Q 2007

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Total Projects Under Development (6)

       

       

       

      1,306

       

      326,709

       

      169,176

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Completed Not Stabilized

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      1210 Massachusetts Ave. (Sovereign Park)

       

      Washington, DC

       

      144

       

      39,702

       

      39,365

       

      100

      %

      31

      %

      26

      %

      Completed

       

      4Q 2005

       

      Water Terrace I (Regatta I) (4) (5)

       

      Marina Del Rey, CA

       

      450

       

      226,175

       

      226,175

       

      100

      %

      77

      %

      74

      %

      Completed

       

      3Q 2005

       

      Bella Vista I&II (Warner Ridge) (4)

       

      Woodland Hills, CA

       

      315

       

      80,112

       

      77,186

       

      100

      %

      90

      %

      90

      %

      Completed

       

      1Q 2005

       

      City View at the Highlands (4)

       

      Lombard, IL

       

      403

       

      65,539

       

      65,279

       

      100

      %

      74

      %

      74

      %

      Completed

       

      2Q 2005

       

      City Place (Westport) (4)

       

      Kansas City, MO

       

      288

       

      33,760

       

      33,760

       

      100

      %

      73

      %

      72

      %

      Completed

       

      3Q 2005

       

      Marina Bay II (4)

       

      Quincy, MA

       

      108

       

      23,480

       

      23,230

       

      100

      %

      56

      %

      56

      %

      Completed

       

      3Q 2005

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Total Projects Completed Not Stabilized

       

       

       

      1,708

       

      468,768

       

      464,995

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Completed And Stabilized During the Fourth Quarter

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Legacy Park Central

       

      Concord, CA

       

      259

       

      52,337

       

      51,035

       

      100

      %

      98

      %

      96

      %

      Completed

       

      4Q 2004

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Total Projects Completed And Stabilized During the Fourth Quarter

       

       

       

      259

       

      52,337

       

      51,035

       

       

       

       

       

       

       

       

       

       

       

      Total Projects

       

      12

       

      3,273

       

      $

      847,814

       

      $

      685,206

       

       

       

       

       

       

       

       

       

       

       


      (1)  Total capital cost represents estimated development cost for projects under development and all capitalized costs incurred to date plus any estimates of costs remaining to be funded for all completed projects.  Total capital cost and total book value to date exclude purchase consideration paid to the development partner of $1.8 million and $1.0 million on Water Terrace I and Bella Vista I & II, respectively.

      (2)  Of the total book value to date, $516.0 million has been transferred to land and depreciable property and $169.2 million is currently reflected as construction in progress (“CIP”). The remaining $148.7 million of CIP represents land held for future development and related costs.  Of the $162.6 million remaining to be invested, $107.6 million will be funded through third party construction mortgages.

      (3) Project will be converted to condominiums.

      (4) Projects are also included in the outstandingwholly owned.  All others are partially owned.

      (5) Project sold on January 31, 2005.

      (6) Projects and units excluded from total Company property and unit counts.

      count.

      29




      Item 3.3.  Legal Proceedings

       Only ordinary routine litigation incidental

      In August 2004, the Company tried a class action lawsuit in Palm Beach County, Florida regarding certain charges made to residents who terminated their leases early or failed to provide sufficient notice of intent to vacate.  In December 2004, the Court issued a Findings of Fact and Conclusions of Law holding those fees legally uncollectible under Florida law. In recognition of the Findings of Fact and Conclusions of Law, which awarded damages and interest to the business, whichclass in the amount of approximately $1.6 million, the Company established a reserve of approximately $1.6 million and correspondingly recorded this as a general and administrative expense. Due to pending appeals, the award is neither final nor enforceable.  Accordingly, it is not deemed material, was initiated duringpossible to determine or predict the year ended December 31, 2001. Asultimate outcome of December 31, 2001,the case.  While no assurances can be given, the Company does not believe that this lawsuit, if the ultimate outcome is unfavorable, will have a material adverse effect on the Company.

      The Company does not aware ofbelieve there is any other litigation pending or threatened against the Company other than routine litigation arising out ofwhich, individually or in the ordinary course of business, some of which is expected toaggregate, reasonably may 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 4.4.  Submission of Matters to a Vote of Security Holders

       At a Special Meeting of Shareholders of the Company held on December 12, 2001, the Company's common shareholders approved a proposal to increase the number of authorized Common Shares from 350.0 million to 1.0 billion. Of the 241,190,136 Common Shares represented at the meeting (being

      31



      89.07% of the total Common Shares outstanding and entitled to vote at the record date for the meeting), 214,301,620 Common Shares (79.14% of the total Common Shares outstanding and 88.85% of the Common Shares represented at the meeting) voted for the increase, 26,588,117 Common Shares voted against the increase and 300,399 Common shares abstained from the vote.None.

      30




      PART II

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

       

      The following table sets forth, for the years indicated, the high, low and lowclosing sales prices for and the distributions paid on the Company'sCompany’s Common Shares, which trade on the New York Stock Exchange under the trading symbol EQR.

       
       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

       

       

       

       

       

       

       

       

       

       
       
       Sales Price
        
       
       High
       Low
       Distributions
      2000         
      Fourth Quarter Ended December 31, 2000 $28.63 $22.25 $0.4075
      Third Quarter Ended September 30, 2000 $25.59 $23.38 $0.4075
      Second Quarter Ended June 30, 2000 $24.25 $20.00 $0.3800
      First Quarter Ended March 31, 2000 $22.25 $19.34 $0.3800

       

       

       

      Sales Price

       

       

       

       

       

      High

       

      Low

       

      Closing

       

      Distributions

       

      2004

       

       

       

       

       

       

       

       

       

      Fourth Quarter Ended December 31, 2004

       

      $

      36.75

       

      $

      30.86

       

      $

      36.18

       

      $

      0.4325

       

      Third Quarter Ended September 30, 2004

       

      $

      33.21

       

      $

      28.74

       

      $

      31.00

       

      $

      0.4325

       

      Second Quarter Ended June 30, 2004

       

      $

      31.11

       

      $

      26.65

       

      $

      29.73

       

      $

      0.4325

       

      First Quarter Ended March 31, 2004

       

      $

      31.10

       

      $

      28.31

       

      $

      29.85

       

      $

      0.4325

       

       

       

      Sales Price

       

       

       

       

       

      High

       

      Low

       

      Closing

       

      Distributions

       

      2003

       

       

       

       

       

       

       

       

       

      Fourth Quarter Ended December 31, 2003

       

      $

      30.30

       

      $

      28.03

       

      $

      29.51

       

      $

      0.4325

       

      Third Quarter Ended September 30, 2003

       

      $

      29.79

       

      $

      25.69

       

      $

      29.28

       

      $

      0.4325

       

      Second Quarter Ended June 30, 2003

       

      $

      27.95

       

      $

      24.05

       

      $

      25.95

       

      $

      0.4325

       

      First Quarter Ended March 31, 2003

       

      $

      25.99

       

      $

      23.12

       

      $

      24.07

       

      $

      0.4325

       

      The number of beneficial holders of Common Shares at January 15, 2002,February 3, 2005, was approximately 63,900.47,000.  The number of outstanding Common Shares as of January 15, 2002February 3, 2005 was 271,918,700.286,055,990.


      Item 6. 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 Statementsfinancial statements of the Company audited by Ernst & Young LLP, independent auditors.Company.  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 the Consolidated Financial Statements.

      32


      31



      EQUITY RESIDENTIAL PROPERTIES TRUST
      CONSOLIDATED HISTORICAL FINANCIAL INFORMATION

      (Financial information in thousands except for per share and property data)

       

       

      Year Ended December 31,

       

       

       

      2004

       

      2003

       

      2002

       

      2001

       

      2000

       

      OPERATING DATA:

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

      Total revenues from continuing operations

       

      $

      1,889,501

       

      $

      1,706,020

       

      $

      1,687,041

       

      $

      1,715,440

       

      $

      1,607,243

       

       

       

       

       

       

       

       

       

       

       

       

       

      Income from continuing operations

       

      $

      135,276

       

      $

      157,867

       

      $

      188,114

       

      $

      242,238

       

      $

      207,800

       

       

       

       

       

       

       

       

       

       

       

       

       

      Net income

       

      $

      472,329

       

      $

      523,311

       

      $

      400,777

       

      $

      455,408

       

      $

      538,365

       

       

       

       

       

       

       

       

       

       

       

       

       

      Net income available to Common Shares

       

      $

      418,583

       

      $

      426,639

       

      $

      324,162

       

      $

      362,580

       

      $

      437,510

       

       

       

       

       

       

       

       

       

       

       

       

       

      Earnings per share – basic:

       

       

       

       

       

       

       

       

       

       

       

      Income from continuing operations available to CommonShares

       

      $

      0.38

       

      $

      0.33

       

      $

      0.47

       

      $

      0.62

       

      $

      0.52

       

      Net income available to Common Shares

       

      $

      1.50

       

      $

      1.57

       

      $

      1.19

       

      $

      1.36

       

      $

      1.69

       

      Weighted average Common Shares outstanding

       

      279,744

       

      272,337

       

      271,974

       

      267,349

       

      259,015

       

       

       

       

       

       

       

       

       

       

       

       

       

      Earnings per share – diluted:

       

       

       

       

       

       

       

       

       

       

       

      Income from continuing operations available to CommonShares

       

      $

      0.37

       

      $

      0.32

       

      $

      0.46

       

      $

      0.61

       

      $

      0.52

       

      Net income available to Common Shares

       

      $

      1.48

       

      $

      1.55

       

      $

      1.18

       

      $

      1.34

       

      $

      1.67

       

      Weighted average Common Shares outstanding

       

      303,871

       

      297,041

       

      297,969

       

      295,213

       

      286,503

       

       

       

       

       

       

       

       

       

       

       

       

       

      Distributions declared per Common Share outstanding

       

      $

      1.73

       

      $

      1.73

       

      $

      1.73

       

      $

      1.68

       

      $

      1.575

       

       

       

       

       

       

       

       

       

       

       

       

       

      BALANCE SHEET DATA (at end of period):

       

       

       

       

       

       

       

       

       

       

       

      Real estate, before accumulated depreciation

       

      $

      14,852,621

       

      $

      12,874,379

       

      $

      13,046,263

       

      $

      13,016,183

       

      $

      12,591,539

       

      Real estate, after accumulated depreciation

       

      $

      12,252,794

       

      $

      10,578,366

       

      $

      10,934,246

       

      $

      11,297,338

       

      $

      11,239,303

       

      Total assets

       

      $

      12,645,275

       

      $

      11,466,893

       

      $

      11,810,917

       

      $

      12,235,625

       

      $

      12,263,966

       

      Total debt

       

      $

      6,459,806

       

      $

      5,360,489

       

      $

      5,523,699

       

      $

      5,742,758

       

      $

      5,706,152

       

      Minority Interests

       

      $

      535,582

       

      $

      600,929

       

      $

      611,303

       

      $

      635,822

       

      $

      612,618

       

      Shareholders’ equity

       

      $

      5,072,528

       

      $

      5,015,441

       

      $

      5,197,123

       

      $

      5,413,950

       

      $

      5,619,547

       

       

       

       

       

       

       

       

       

       

       

       

       

      OTHER DATA:

       

       

       

       

       

       

       

       

       

       

       

      Total properties (at end of period)

       

      939

       

      968

       

      1,039

       

      1,076

       

      1,104

       

      Total apartment units (at end of period)

       

      200,149

       

      207,506

       

      223,591

       

      224,801

       

      227,704

       

       

       

       

       

       

       

       

       

       

       

       

       

      Funds from operations available to Common Shares and OP Units (1)(2)

       

      $

      651,741

       

      $

      640,390

       

      $

      719,265

       

      $

      706,294

       

      $

      719,580

       

       

       

       

       

       

       

       

       

       

       

       

       

      Cash flow provided by (used for):

       

       

       

       

       

       

       

       

       

       

       

      Operating activities

       

      $

      717,750

       

      $

      744,319

       

      $

      888,263

       

      $

      889,668

       

      $

      836,417

       

      Investing activities

       

      $

      (565,968

      )

      $

      334,028

       

      $

      (48,622

      )

      $

      57,429

       

      $

      (557,766

      )

      Financing activities

       

      $

      (117,856

      )

      $

      (1,058,643

      )

      $

      (861,369

      )

      $

      (919,266

      )

      $

      (283,996

      )


      (1)

       
       Year Ended December 31,
       
       
       2001
       2000
       1999
       1998
       1997
       
      OPERATING DATA:                
       Total revenues $2,170,643 $2,030,340 $1,742,627 $1,333,891 $747,078 
        
       
       
       
       
       
       Income before allocation to Minority Interests, income from investments in unconsolidated entities, net gain on sales of real estate, extraordinary items and cumulative effect of change in accounting principle $356,424 $395,937 $326,483 $251,927 $176,014 
        
       
       
       
       
       
       Net income $473,585 $549,451 $393,881 $258,206 $176,592 
        
       
       
       
       
       
       Net income available to Common Shares $367,466 $437,510 $280,685 $165,289 $117,580 
        
       
       
       
       
       
      Net income per share — basic $1.37 $1.69 $1.15 $0.83 $0.90 
        
       
       
       
       
       
      Net income per share — diluted $1.36 $1.67 $1.14 $0.82 $0.88 
        
       
       
       
       
       
      Weighted average Common Shares outstanding — basic  267,349  259,015  244,350  200,740  131,458 
        
       
       
       
       
       
      Weighted average Common Shares outstanding — diluted  295,552  291,266  271,310  225,156  148,562 
        
       
       
       
       
       
      Distributions declared per Common Share outstanding $1.680 $1.575 $1.470 $1.360 $1.275 
        
       
       
       
       
       
      BALANCE SHEET DATA (at end of period):                
       Real estate, before accumulated depreciation $13,016,183 $12,591,539 $12,238,963 $10,942,063 $7,121,435 
       Real estate, after accumulated depreciation $11,297,338 $11,239,303 $11,168,476 $10,223,572 $6,676,673 
       Total assets $12,235,625 $12,263,966 $11,715,689 $10,700,260 $7,094,631 
       Total debt $5,742,758 $5,706,152 $5,473,868 $4,680,527 $2,948,323 
       Minority Interests $635,822 $612,618 $456,979 $431,374 $273,404 
       Shareholders' equity $5,413,950 $5,619,547 $5,504,934 $5,330,447 $3,689,991 

      33


      OTHER DATA:                
       Total properties (at end of period)  1,076  1,104  1,064  680  489 
       Total apartment units (at end of period)  224,801  227,704  226,317  191,689  140,467 
       Adjusted net income available to Common Shares and OP Units (1)(3) $721,943 $740,246 $630,234 $437,309 $259,832 
       Funds from operations available to Common Shares and OP Units (2)(3) $786,719 $726,172 $619,603 $458,806 $270,763 
       Cash flow provided by (used for):                
        Operating activities $889,777 $842,601 $788,970 $542,147 $348,997 
        Investing activities $57,320 $(563,950)$(526,851)$(1,046,308)$(1,552,390)
        Financing activities $(919,266)$(283,996)$(236,967)$474,831 $1,089,417 

      (1)
      Adjusted Net Income ("ANI"    The National Association of Real Estate Investment Trusts (“NAREIT”) representsdefines funds from operations (“FFO”) (April 2002 White Paper) as net income (loss) (computed in accordance with accounting principles generally accepted in the United States ("GAAP")), including gains or losses from sales of real estate, plus acquisition cost depreciation, plus amortization of goodwill, minus the accumulated acquisition cost depreciation on sold properties, plus/minus extraordinary items and plus the cumulative effect of change in accounting principle. Depreciation associated with replacements and capital improvements is deducted in calculating ANI. Acquisition cost depreciation represents depreciation for the initial cost of the property, including buildings and furniture, fixtures and equipment and depreciation on capital improvements identified in the acquisition underwriting and incurred in the first twenty-four months of ownership when the total exceeds $2,000 per unit.

      (2)
      Funds from Operations ("FFO") represents net income (loss) (computed in accordance with accounting principles generally accepted in the United States (("GAAP"(“GAAP”)), excluding gains or losses(or losses) from sales of depreciable property, plus depreciation and amortization, (afterand after adjustments for Partially Owned Propertiesunconsolidated partnerships and Unconsolidated Properties), plus/minus extraordinary items, and plus the cumulative effect of change in accounting principle and impairment charges.joint ventures.  Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect funds from operations on the same basis. The April 2002 White Paper states that gain or loss on sales of property is excluded from FFO for previously depreciated operating properties only.  Once the Company commences the conversion of units to condominiums, it simultaneously discontinues depreciation of such property.  See Item 7 for a reconciliation of net income to FFO.

      (2)

      (3)
      The Company believes that ANI and FFO areis helpful to investors as a supplemental measuresmeasure of the operating performance of a real estate company, because along with cash flows fromit is a recognized measure of performance by the real estate industry and by excluding gains or losses related

      32



      to dispositions of depreciable property and excluding real estate depreciation (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO can help compare the operating activities, financing activities and investing activities, they provide investors an understandingperformance of the ability of the Companya company’s real estate between periods or as compared to incur and service debt and to make capital expenditures. ANI anddifferent companies.  FFO in and of themselves doitself does not represent net income or net cash generatedflows from operating activities in accordance with GAAP and thereforeGAAP.  Therefore, FFO should not be exclusively considered as 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 or as a measure of liquidity and are not necessarily indicative of cash available to fund cash needs.liquidity.  The Company'sCompany’s calculation of ANI and FFO may differ from the methodology for calculating ANI and FFO utilized by other real estate companies and may differ, for example, due to, among other items, variations among the Company's and other real estate company's accountingin cost capitalization policies for replacement type itemscapital expenditures and, accordingly, may not be comparable to such other real estate companies.


      Item 7. Management's7.  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'sCompany’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

      34



      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, 2001.2004.

       

      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"“believes”, "expects"“estimates”, “expects” and "anticipates"“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:

        alternative sources      The total number of development units, cost of development and completion dates as well as anticipated capital expenditures for replacements and building improvements all 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;

              Sources of capital to the Company or labor and materials required for maintenance, repair, capital expenditure or development are more expensive than anticipated;

        occupancy      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, slow employment growth, availability of low interest mortgages for single-family home buyers and the potential for geopolitical instability, all of which are beyond the Company'sCompany’s control; and

        additional      Additional factors as discussed in Part I of thethis Annual Report on Form 10-K, particularly those under "Risk Factors"“Risk Factors”.

       

      Readers are cautioned not to place undue reliance on these forward-looking statements, which 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 5 and 11 to the Notes to Consolidated Financial Statements in this report.

      33



      Results of Operations

       

      The following table summarizes the number of Propertiesproperties and related units for the year-to-date periods presented:

       
       Properties
       Units
       Purchase /
      Sale Price
      $ Millions

       At December 31, 1999 1,064 226,317   
      2000 Acquisitions 29 5,952 $743.4
      Grove Merger 60 7,308 $463.2
      2000 Dispositions (53)(12,813)$631.6
      2000 Completed Developments 4 940   
        
       
         
       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   
        
       
         

       

       

       

      Properties

       

      Units

       

      Purchase /
      Sale Price
      $Millions

       

      At December 31, 2002

       

      1,039

       

      223,591

       

       

       

      2003 Acquisitions

       

      17

       

      5,200

       

      $

      684.1

       

      2003 Dispositions:

       

       

       

       

       

       

       

      Rental Properties

       

      (95

      )

      (23,075

      )

      $

      (1,162.6

      )

      Condominium Units

       

      (1

      )

      (411

      )

      $

      (54.8

      )

      Vacant Land

       

       

       

      $

      (0.6

      )

      2003 Completed Developments

       

      8

       

      2,112

       

       

       

      2003 Unit Configuration Changes

       

       

      89

       

       

       

      At December 31, 2003

       

      968

       

      207,506

       

       

       

      2004 Acquisitions:

       

       

       

       

       

       

       

      Rental Properties

       

      24

       

      6,182

       

      $

      900.8

       

      Vacant Land

       

       

       

      $

      12.4

       

      2004 Dispositions:

       

       

       

       

       

       

       

      Rental Properties

       

      (56

      )

      (14,159

      )

      $

      (787.8

      )

      Condominium Units

       

      (2

      )

      (977

      )

      $

      (177.3

      )

      Vacant Land

       

       

       

      $

      (27.9

      )

      2004 Completed Developments

       

      5

       

      1,565

       

       

       

      2004Unit Configuration Changes

       

       

      32

       

       

       

      At December 31, 2004

       

      939

       

      200,149

       

       

       

      The Company's acquisition and disposition activity has impacted overallCompany’s primary financial measure for evaluating each of its apartment communities is net operating income (“NOI”).  The Company believes that NOI is helpful to investors as a supplemental measure of the operating performance of a real estate company because it is a direct measure of the actual operating results of operations for the years ended December 31, 2001 and 2000. Significant changes in revenues and expenses have resulted primarily from the consolidation of previously Unconsolidated Properties and the acquisition of Globe in July 2000, as well as the 2001 and the 2000 Acquired Properties, which have been partially offset by the disposition of the 2001 and the 2000 Disposed Properties. Significant change in expenses has also resulted from impairment charges (furniture rental and unconsolidated technology investments) recorded in 2001. This impact is discussed in greater detail in the following paragraphs.Company’s apartment communities.

      35



      Properties that the Company owned for all of both 20012004 and 20002003 (the "2001“2004 Same Store Properties"Properties”), which represented 181,951162,201 units, impacted the Company'sCompany’s results of operations.  Properties that the Company owned for all of both 20002003 and 19992002 (the "2000“2003 Same Store Properties"Properties”), which represented 155,910171,841 units, also impacted the Company'sCompany’s results of operations.  Both the 20012004 Same Store Properties and 20002003 Same Store Properties are discussed in the following paragraphs.

        The Company’s acquisition, disposition, completed development and consolidation of previously unconsolidated property and variable interest entity activities also impacted overall results of operations for the years ended December 31, 2004 and 2003.  The impacts of these activities are also discussed in greater detail in the following paragraphs.

        Comparison of the year ended December 31, 20012004 to the year ended December 31, 20002003

       

      For the year ended December 31, 2001, income before allocation to Minority Interests,2004, income from investments in unconsolidated entities, net gain on sales of real estate, extraordinary items and cumulative effect of change in accounting principlecontinuing operations decreased by approximately $39.5$22.6 million when compared to the year ended December 31, 2000.2003.  During the year ended December 31, 2004, the Company established a reserve and recorded a corresponding expense of $15.2 million in estimated uninsured property damage at certain of its properties primarily located in Florida caused by Hurricanes Charley, Frances, Ivan and Jeanne.  Of this amount, approximately $9.4 million had been spent for hurricane related repairs through December 31, 2004.

       

      34



      Revenues from the 20012004 Same Store Properties increased $14.1 million primarily as a result of higher rental rates charged to newlower concessions provided residents and resident renewals and ana slight increase in income from billing residents for their share of utility costs as well as other ancillary services provided to residents. Property operating expensesoccupancy rates.  Expenses from the 20012004 Same Store Properties which include propertyincreased $22.5 million primarily due to higher payroll, utility costs 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.taxes.  The following tables provide comparative revenue, expenses, net operating incomeexpense, NOI and weighted average occupancy for the 20012004 Same Store Properties:

      2004 vs. 2003
      Year over Year Same-Store Results

       

      $ in Millions – 162,201 Same-Store Units

       

       

       

       

       

       

       

       

       

      Description

       

      Revenues

       

      Expenses (1)

       

      NOI

       

       

       

       

       

       

       

       

       

      2004

       

      $

      1,613.5

       

      $

      653.5

       

      $

      960.0

       

      2003

       

      $

      1,599.4

       

      $

      631.0

       

      $

      968.4

       

      Change

       

      $

      14.1

       

      $

      22.5

       

      $

      (8.4

      )

      Change

       

      0.9

      %

      3.6

      %

      (0.9%

      )


      (1)           December 2004 expenses exclude the uninsured property damage caused by Hurricanes Charley, Frances, Ivan & Jeanne.

      Same-Store Occupancy Statistics

      Year 2004

      93.3%

      Year 2003

      93.0%

      Change

      0.3%

      The following table presents a reconciliation of operating income per the consolidated statements of operations to NOI for the 2004 Same Store Net Operating Income ("NOI")Properties.

      $ 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

      2001 94.40%
      2000 94.91%
        
       
      Change (0.51%)

       

       

      Year Ended December 31,

       

       

       

      2004

       

      2003

       

       

       

      (Amounts in millions)

       

       

       

       

       

       

       

      Operating income

       

      $

      526.7

       

      $

      530.3

       

      Adjustments:

       

       

       

       

       

      Insurance (hurricane property damage)

       

      15.2

       

       

      Non-same store operating results

       

      (114.7

      )

      (10.3

      )

      Fee and asset management revenue

       

      (11.2

      )

      (14.4

      )

      Fee and asset management expense

       

      8.6

       

      7.8

       

      Depreciation

       

      484.2

       

      415.0

       

      General and administrative

       

      51.2

       

      38.8

       

      Impairment on technology investments

       

       

      1.2

       

      Same store NOI

       

      $

      960.0

       

      $

      968.4

       

       

      For 2002 Properties whichproperties that the Company acquired prior to December 31, 2000January 1, 2004 and willexpects to continue to own through December 31, 2002,2005, the Company expects to see revenue growth within a range of being slightly lower by 1.25% to slightly higher by as much as 0.5%; to maintain expense growth between a range of 1.0% to 1.5%;anticipates the following same store results for the full year ending December 31, 2005:

      35



      2005 Same-Store Assumptions

      Physical Occupancy

      94.0%

      Revenue Change

      2.00% to 3.25%

      Expense Change

      3.6% to 5.0%

      NOI Change

      0.0% to 3.0%

      These 2005 assumptions are based on current expectations and expects NOI within a range of being slightly lower by 2.9% to slightly higher by 0.2%. These estimated changes are subject to certain risks and uncertainties including, but not limited to, maintaining an overall average occupancy rate of 93.0%.forward-looking.

       

      Rental income from properties other than 20012004 Same Store Properties increased by approximately $57.4$172.6 million primarily as a result of revenue from the Company's 2001 and 2000 Acquired Properties, additional 2001 Partially Ownednewly acquired properties not yet included as 2004 Same Store Properties and the 2001 Disposition Properties.consolidation of all previously unconsolidated development projects.

       Interest income-investment in mortgage notes

      Fee and asset management revenues, net of fee and asset management expenses, decreased by approximately $2.4 million as a result of the Company consolidating these previously Unconsolidated Properties in July 2001. The Company anticipates no additional interest income will be recognized on these mortgage notes in future years as the Company now consolidates the results related to these previously Unconsolidated Properties.

      36



              Interest and other income decreased by approximately $3.4$3.9 million primarily as a result of lower balances availableincome earned from Ft. Lewis and managing fewer properties for investmentthird parties and related interest rates being earned onunconsolidated entities.  As of December 31, 2004 and 2003, the Company's short-term investment accounts.Company managed 17,988 units and 18,475 units, respectively, for third parties and unconsolidated entities.

       

      Property management expenses include off-site expenses associated with the self-management of the Company's Properties.Company’s properties as well as management fees paid to any third party management companies.  These expenses increased by approximately $0.7$7.8 million or less than 1%11.5%The Company continuesThis increase is primarily attributable to acquire properties in major metropolitan areashigher payroll costs, including bonuses and dispose of assets in smaller multi-family rental markets wherelong-term compensation costs as well as severance costs for certain employees.  In addition, the Company does not have a significantproperty management presence. As a result, the Company was able to maintain off-site management expenses at a constant level between the two reporting periods.company experienced slightly higher costs for travel, temporary help, internal conferences and legal and professional fees.

       Fee and asset management revenues and fee and asset management expenses

      Depreciation expense, which includes depreciation on non-real estate assets, increased $69.2 million primarily as a result of the consolidation of previously unconsolidated projects and properties acquired after December 31, 2003, many of which had significantly higher per unit acquisition costs than properties previously acquired, and also due to additional depreciation on capital expenditures for all properties owned.

      General and administrative expenses, which include corporate operating expenses, increased approximately $12.4 million or 32.0% between the periods under comparison.  This increase was primarily due to the costs of consulting services rendered to increase operating efficiencies and increased litigation and internal control costs.  This increase was partially offset by $1.4 million of immediate expense recognition related to options granted in the first quarter of 2003 to the Company’s former chief executive officer.   Consulting services were contracted to enhance resident satisfaction/retention, unit pricing and expense procurement/reduction.  The Company continuing to manage Propertiesbelieves that were soldthese additional expenditures may be more than offset by increased rental revenues and/or contributed to various unconsolidated joint venture entities. As ofreduced operating expenses in future years.  The Company also anticipates that general and administrative expenses will approximate $43.0 million for the year ended December 31, 2001, the Company managed 16,539 units for third parties2005.  The above assumptions are based on current expectations and the unconsolidated joint venture entities.are forward-looking.

       Furniture income and furniture expenses are associated with the operation of the furniture rental business assumed in connection with the Globe acquisition, which occurred in July 2000. Furniture expenses include a depreciation charge on furniture held in inventory and property and equipment directly related to the furniture business. The Company sold its furniture rental business for approximately $30.0 million on January 11, 2002.

      The Company recorded impairment charges in 2001 totalingon its technology investments of approximately $71.8$1.2 million of which $60.0 million is related tofor the furniture rental business and approximately $11.8 million is related to certain investments in technology entities.year ended December 31, 2003.  See Footnote 20Note 19 in the Notes to the Consolidated Financial Statements for further discussion.

       

      Interest and other income decreased approximately $5.5 million, primarily as a result of lower balances available for investments including deposits in tax deferred exchange accounts and collateral agreements related to development projects.

      Interest expense, including amortization of deferred financing costs, increased approximately $20.8 million.  This increase was primarily attributable to increases in mortgage and unsecured note balances and lower capitalized interest.  During the year ended December 31, 2004, the Company capitalized interest costs of approximately $14.0 million as compared to $20.6 million for the year ended December 31, 2003.  This capitalization of interest primarily related to equity investments in Partially Owned Properties (consolidated)

      36



      engaged in development activities.  The effective interest cost on all indebtedness for the year ended December 31, 2004 was 5.87% as compared to 6.36% for the year ended December 31, 2003.

      Loss from investments in unconsolidated entities decreased approximately $2.8 million between the periods under comparison.  This decrease is primarily the result of consolidation of properties that were previously unconsolidated, partially offset by an increase in realized losses on the settlement of derivative instruments.

      Net gain on sales of discontinued operations increased approximately $13.2 million between the periods under comparison.  This increase is primarily the result of an increase in the number of condominium units sold.

      Discontinued operations, net, decreased approximately $41.6 million between the periods under comparison.  See Note 13 in the Notes to Consolidated Financial Statements for further discussion.

      Comparison of the year ended December 31, 2003 to the year ended December 31, 2002

      For the year ended December 31, 2003, income from continuing operations decreased by approximately $30.2 million when compared to the year ended December 31, 2002.  This decrease was primarily attributable to increased operating expenses incurred including property management costs and depreciation.

      Revenues from the 2003 Same Store Properties decreased by $38.2 million 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 2003 Same Store Properties increased by $36.3 million primarily due to higher payroll, maintenance, utility, real estate taxes, insurance, leasing and advertising and building costs.  The following tables provide comparative revenue, expense, NOI and weighted average occupancy for the 2003 Same Store Properties:

      2003 vs. 2002
      Year over Year Same-Store Results

      $in Millions – 171,841 Same-Store Units

      Description

       

      Revenues

       

      Expenses

       

      NOI

       

       

       

       

       

       

       

       

       

      2003

       

      $

      1,650.8

       

      $

      659.0

       

      $

      991.8

       

      2002

       

      $

      1,689.0

       

      $

      622.7

       

      $

      1,066.3

       

      Change

       

      $

      (38.2

      )

      $

      36.3

       

      $

      (74.5

      )

      Change

       

      (2.3%

      )

      5.8

      %

      (7.0%

      )

      Same-Store Occupancy Statistics

      Year 2003

      93.0%

      Year 2002

      93.7%

      Change

      (0.7%)

      Rental income from properties other than 2003 Same Store Properties increased by approximately $47.5 million primarily as a result of revenue from newly acquired properties not yet included as 2003 Same Store Properties and additional Partially Owned Properties consolidated in the fourth quarter of 2002 and during the year ended December 31, 2003.

      Fee and asset management revenues, net of fee and asset management expenses, increased by $4.9 million primarily as a result of additional income allocated from Ft. Lewis.  As of December 31, 2003 and

      37



      2002, the Company managed 18,475 units and 18,965 units, respectively, for third parties and unconsolidated entities.

      Property management expenses include off-site expenses associated with the self-management of the Company’s properties as well as management fees paid to any third party management companies.  These expenses decreased by approximately $4.4 million or 6.0%.  This decrease is primarily attributable to a reversal of a profit sharing accrual in the first quarter of 2003 related to the 2002 calendar year as the Company didn’t achieve its stated goals and management elected not to make a discretionary contribution to the plan.  In addition, the Company recorded lower expense in connection with granting less restricted shares and reducing the expense associated with the Company’s matched funding of its 401(k) plan during 2003 and not incurring an expense for 2003 discretionary profit sharing contributions.

      Depreciation expense, which includes depreciation on non-real estate assets, increased $25.4 million primarily as a result of properties acquired after December 31, 2002, many of which had significantly higher per unit acquisition costs than properties previously acquired, and additional depreciation on capital expenditures for all properties owned.

      General and administrative expenses, which include corporate operating expenses, decreased approximately $7.7 million between the periods under comparison.  This decrease was primarily due to lower expenses recorded in connection with granting less restricted shares to employees during 2003, partially offset by approximately a $2.6 million increase related to the Company’s decision to begin to expense its stock based compensation in accordance with SFAS No. 123 and its amendment (SFAS No. 148).  In addition, lower state income and franchise taxes also contributed to this decrease.

      The Company recorded impairment charges on its technology investments and its corporate housing business of approximately $1.2 million and $18.3 million for the years ended December 31, 2003 and 2002, respectively.  See Note 19 in the Notes to Consolidated Financial Statements for further discussion.

      Interest and other income increased by approximately $1.4 million, primarily as a result of higher cash balances available for short-term investments throughout 2003.

      Interest expense, including amortization of deferred financing costs, decreased approximately $11.0 million.$4.6 million primarily due to lower variable interest rates and lower overall levels of debt.  During 2001,the year ended December 31, 2003, the Company capitalized interest costs of approximately $28.2$20.6 million as compared to $17.7$27.2 million for the year ended 2000.December 31, 2002.  This capitalization of interest primarily related to equity investments in unconsolidated entities engaged in development activities.  The effective interest cost on all of the Company's indebtedness for the year ended December 31, 20012003 was 6.90%6.36% as compared to 7.25%6.54% for the year ended December 31, 2000. For 2002, the Company expects to refinance approximately $550 million of indebtedness and to incur interest costs ranging from 6.5% to 7.0% per annum.2002.

       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.

              Net gain on sales of real estate decreased approximately $49.1 million between the periods under comparison. This decrease is primarily the result of a fewer number of units sold during the year ended December 31, 2001 (11,818 units including the joint venture Properties) as compared to the year ended December 31, 2000 (20,648 units including the joint venture Properties).

        Comparison of the year ended December 31, 2000 to the year ended December 31, 1999

              For the year ended December 31, 2000, income before allocation to Minority Interests, incomeLoss from investments in unconsolidated entities net gain on sales of real estate, extraordinary items and cumulative effect of change in accounting principle increased by $69.5 million, or 21.3%, when compared to the year ended December 31, 1999.

      37


              Revenues from the 2000 Same Store Properties increased primarily as a result of higher rental rates charged to 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 2000 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 $1.8 million, or 2.1%, increase in utilities and a $9.1 million, or 7.4% increase in payroll costs. The following tables provide comparative revenue, expenses, net operating income and weighted average occupancy for the 2000 Same Store Properties:

      Same Store Net Operating Income

      $        in Millions — 155,910 Same Store Units

      Description

       Revenues
       Expenses
       NOI
       
      2000 $1,471.4 $536.4 $935.0 
      1999 $1,406.4 $523.4 $883.0 
        
       
       
       
      Change $65.0 $13.0 $52.0 
        
       
       
       
      Change  4.6% 2.5% 5.9%

      Same Store Occupancy Statistics

      2000 94.94%
      1999 95.12%
        
       
      Change (0.18%)
        
       

              Rental income from properties other than 2000 Same Store Properties increased by approximately $178.3 million primarily as a result of revenue from the Company's corporate housing business and the acquisition of Properties during 2000, including the consolidation of previously Unconsolidated Properties.

              Interest and other income increased by approximately $12.0 million, primarily as a result of disposition proceeds earning interest in various tax deferred 1031 exchange accounts. These proceeds are invested in money market investments until the Company purchases additional multi-family properties.

              Property management expenses include expenses associated with the self-management of the Company's Properties. These expenses increased by approximately $14.8 million primarily due to the continued expansion of the Company's property management business and higher overall compensation expenses. During 2000, the Company incurred the full year impact of assuming the property management business of LFT and also assumed management offices in Cincinnati, Ohio and Norwood, Massachusetts related to the acquisition of Globe and Grove, respectively. Also included in compensation expense is the current year expense associated with the vesting of restricted shares/awards to key employees earned over the past year.

              Fee and asset management revenues and fee and asset management expenses increased as a result of the Company continuing to manage Properties that were either sold and/or contributed to various joint venture entities.

              Furniture income and furniture expenses are associated with the operation of the furniture rental business assumed in connection with the Globe acquisition, which occurred in July 2000. Furniture expenses include a depreciation charge on furniture held in inventory and property and equipment directly related to the furniture business.

      38



              The Company recorded impairment charges in 2000 totaling approximately $1.0 million related to certain investments in technology entities.

              Interest expense, including amortization of deferred financing costs, increased by approximately $37.5 million. During 2000, the Company capitalized interest costs of approximately $17.7 million as compared to $8.1 million for the year ended 1999. This capitalization of interest primarily related to equity investments in unconsolidated entities engaged in development activities. The effective interest cost on all of the Company's indebtedness for the year ended December 31, 2000 was 7.25% as compared to 7.05% for the year ended December 31, 1999.

              General and administrative expenses, which include corporate operating expenses, increased approximately $4.1$6.4 million between the periods under comparison.  This increase wasis primarily due to the additionresult of corporate personnel and higher overall compensation expenses including a current year expense associated with the awarding of restricted shares to key employees in 2000.increased operating losses from equity investments partially offset by unrealized gains on derivative instruments.

       

      Net gain on sales of real estatediscontinued operations increased approximately $104.9$206.4 million between the periods under comparison.  This increase is primarily the result of a largergreater number of unitsproperties sold during the year ended December 31, 2000 (20,648 units, including2003, as well as the joint venture Properties) as comparedfact that several properties had lower net carrying values at sale.

      Discontinued operations, net, decreased approximately $53.6 million between the periods under comparison.  See Note 13 in the Notes to the year ended December 31, 1999 (9,183 units).Consolidated Financial Statements for further discussion.

       Net loss from extraordinary items increased approximately $5.1 million related primarily to pre-payment penalties incurred on the refinancing of $208 million in mortgage debt.

      38



      Liquidity and Capital Resources

      For the Year Ended December 31, 20012004

       

      As of January 1, 2001,2004, the Company had approximately $23.8$49.6 million of cash and cash equivalents and $399.5$633.3 million available under its linesline of credit (net of $56.7 million which $53.5 million was restricted (notrestricted/dedicated to support letters of credit and not available to be drawn)for borrowing).  After taking into effect the various transactions discussed in the following paragraphs and the net cash provided by operating activities, the Company'sCompany’s cash and cash equivalents balance at December 31, 20012004 was approximately $51.6$83.5 million and the amount available on the Company'sCompany’s line of credit was $505.0$484.6 million (net of $65.4 million which $59.0 million was restricted (not availablerestricted/dedicated to be drawn).

              Part of the Company's acquisition and development funding strategy and the funding of the Company's investment in various joint ventures is to utilize its linessupport letters of credit and to subsequently repay the lines of credit from the disposition of Properties, retained cash flows or the issuance of additional equity or debt securities. Continuing to utilize this strategy duringnot available for borrowing).

      During the year ended 2001,December 31, 2004, the Company:Company generated proceeds from various transactions, which included the following:

        disposed      Disposed of forty-ninefifty-eight properties (including four Unconsolidated Properties (including two Unconsolidated Properties) and two vacant parcels of landvarious individual condominium units) and received net proceeds of $399.1approximately $945.6 million;

        issued      Issued $300.0 million of 4.75% fixed rate unsecured debt receiving net proceeds of $297.4$296.8 million;

        sold and/or contributed eleven properties to a joint venture and received      Issued $500.0 million of 5.25% fixed rate unsecured debt receiving net proceeds of $167.6$496.1 million;

        issued��     Obtained $100.0 million from an unsecured floating rate loan;

              Obtained $467.5 million in new mortgage financing; and

              Issued approximately 3.6million 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.
      $85.9 million.

       All of these proceeds were utilized to either:

        repay the lines of credit;

      39


          redeem the Company's Series A and F Preferred Shares;

          repay mortgage indebtedness on selected Properties;

          repay public unsecured debt;

          invest in unconsolidated entities; and

          purchase additional Properties.

        During the year ended December 31, 2001,2004, the Company:above proceeds were primarily utilized to:

          reduced its line of credit borrowings by approximately $160.5 million as compared to its December 31, 2000 balance outstanding;

          funded $210.5 million to redeem all of its Series A      Acquire twenty-four properties including a vacant land parcel, and F Preferred Shares;

          repaid approximately $364.2 million of mortgages duefour additional units at or prior to maturity and/or at the disposition date of respective Properties;

          funded a net of $174.6 million in accordance with its development and joint venture agreements; and

          acquired fourteen Properties and vacant landtwo existing properties, utilizing cash of $297.8 million.
        $820.0 million;

              Repay $494.9 million of mortgage loans;

              Repay $535.7 million of unsecured notes;

              Redeem the Series A Preference Interests at a liquidation value of $40.0 million;

              Invest $406.5 million primarily in previously unconsolidated development projects prior to their consolidation (inclusive of $339.7 million in mortgage debt paid off prior to consolidation); and

              Acquire the minority interests in fifteen previously unconsolidated development properties, two vacant land parcels and four other properties for $53.4 million in cash (prior to consideration of cash acquired of $4.2 million).

         

        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 its existing share buyback program authorized by the Board of Trustees.  The Company'sCompany did not repurchase any of its Common Shares during the year ended December 31, 2004.

        The Company’s total debt summary and debt maturity schedule as of December 31, 2001, included:2004, are as follows:

        39



        Debt Summary

         

         

         

        $ Millions *

         

        Weighted
        Average Rate *

         

        Secured

         

        $

        3,167

         

        5.46

        %

        Unsecured

         

        3,293

         

        5.81

        %

        Total

         

        $

        6,460

         

        5.63

        %

         

         

         

         

         

         

        Fixed Rate

         

        $

        5,071

         

        6.45

        %

        Floating Rate

         

        1,389

         

        2.51

        %

        Total

         

        $

        6,460

         

        5.63

        %

         

         

         

         

         

         

        Above Totals Include:

         

         

         

         

         

        Tax Exempt

         

         

         

         

         

        Fixed

         

        $

        287

         

        4.30

        %

        Floating

         

        562

         

        1.79

        %

        Total

         

        $

        849

         

        2.70

        %

         

         

         

         

         

         

        Unsecured Revolving Credit Facility

         

        $

        150

         

        1.73

        %


        * Net of the effect of any derivative instruments.

        Debt SummaryMaturity Schedule

        Year

         

        $ Millions

         

        % of Total

         

        2005 (1)(2)

         

        $

        818

         

        12.7

        %

        2006 (3)

         

        492

         

        7.6

        %

        2007

         

        449

         

        7.0

        %

        2008

         

        627

         

        9.7

        %

        2009

         

        838

         

        13.0

        %

        2010

         

        232

         

        3.6

        %

        2011

         

        718

         

        11.1

        %

        2012

         

        454

         

        7.0

        %

        2013

         

        415

         

        6.4

        %

        2014+

         

        1,417

         

        21.9

        %

        Total

         

        $

        6,460

         

        100.0

        %


        (1) Includes $300 million of unsecured debt with a final maturity of 2015 that is putable/callable in 2005.

        (2) Includes $150 million outstanding on the Company’s unsecured revolving credit facility.

        (3) Includes $150 million of unsecured debt with a final maturity of 2026 that is putable in 2006.

        In June 2003, the Operating Partnership filed and the SEC declared effective a Form S-3 registration statement to register $2.0 billion of debt securities.  In addition, the Operating Partnership carried over $280.0 million related to a prior registration statement.  As of February 2, 2005, $1.48 billion in debt securities remained available for issuance under this registration statement.

        In February 1998, the Company filed and the SEC declared effective a Form S-3 Registration Statement to register $1.0 billion of equity securities.  In addition, the Company carried over $272.4 million related to a prior registration statement.  As of February 2, 2005, $956.5 million in equity securities

        40



        remained available for issuance under this registration statement.

        The Company’s “Consolidated Debt-to-Total Market Capitalization Ratio” as of December 31, 20012004 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.

         
         $ 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%

        Capitalization as of December 31, 2004

         

         

         

        Total Debt

         

         

         

        $

        6,459,806,228

         

         

         

         

         

         

         

         

        Common Shares & OP Units

         

        305,629,855

         

         

         

        Common Share Equivalents (see below)

         

        1,968,453

         

         

         

        Total Outstanding at year-end

         

        307,598,308

         

         

         

        Common Share Price at December 31, 2004

         

        $

        36.18

         

         

         

         

         

         

         

         

         

         

         

         

         

         

        11,128,906,783

         

        Perpetual Preferred Shares Liquidation Value

         

         

         

        615,000,000

         

        Perpetual Preference Interests Liquidation Value

         

         

         

        171,500,000

         

        Total Market Capitalization

         

         

         

        $

        18,375,213,011

         

         

         

         

         

         

         

        Total Debt/Total Market Capitalization

         

         

         

        35

        %

         

        Convertible Preferred Shares, Preference Interests
        and Junior Preference Units
        as of December 31, 2004

         

         

         

        Shares/Units

         

        Conversion
        Ratio

         

        Common
        Share
        Equivalents

         

        Preferred Shares:

         

         

         

         

         

         

         

        Series E

         

        811,724

         

        1.1128

         

        903,286

         

        Series H

         

        36,934

         

        1.4480

         

        53,480

         

        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 B

         

        7,367

         

        1.020408

         

        7,517

         

        Total

         

         

         

         

         

        1,968,453

         

        The Company’s policy is to maintain a ratio of consolidated debt-to-total market capitalization of less than 50%.

        From January 1, 20022005 through February 5, 2002,7, 2005, the Company:

          disposed of      Acquired four Propertiesproperties consisting of 466734 units and one parcel of vacant land for approximately $15.5$144.1 million;

          disposed      Disposed of the furniture rental businessone property consisting of 450 units and a vacant land parcel (excluding condominium units) for approximately $30.0 million in cash;$340.9 million;

          41




        repaid $1.9      Assumed $47.6 million of mortgage debt at or prior to maturity on two Properties;properties in connection with their acquisitions;

        Executed an amended compensation agreement with its Chairman of the Board of Trustees extending his current agreement on the same terms and

        repaid $100.0 conditions for two more years through 2006 and providing him with a $3.25 million per year long-term compensation grant of 9.375% fixed rate public notes at maturity.
        options and restricted shares; and

              Issued irrevocable notices to redeem for cash during March 2005 all 1,320,000 units of its 8.50% Series B and C Preference Interests with a cumulative liquidation value of $66.0 million.

         During 2002,

        On February 24, 2005, the Company expects to fund approximately $33.5received $57.1 million related to wholly owned developments and joint venture projects under development. Inin cash for its ownership interest in Rent.com in connection with one joint venture agreement, the Company has an obligation to fund up to an additional $6.5 million to guarantee third party construction financing. Asacquisition of December 31, 2001, the Company has 22 projects under development with estimated completion dates ranging from March 31, 2002 through December 31, 2003.Rent.com by eBay, Inc.

         For one joint venture agreement, the Company's joint venture partner has the right, at any time following completion

        Capitalization of a project,Fixed Assets and Improvements to stipulate a value for such project and offerReal Estate

        Our policy with respect to sell its interest in

        40



        the projectcapital expenditures is generally 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 joint venture 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.

                For the second joint venture agreement, the Company's joint venture partner has the right, at any time following completion of a project, to require the Company to purchase the joint venture partners' interest incapitalize expenditures that project at a mutually agreeable price. If the Company and the joint venture 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 the joint venture 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 the joint venture 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 Company has a policy of capitalizing expenditures made for new assets, including newly acquired Properties, and the costs associated with placing these assets into service. Expenditures for improvements and renovations that significantly enhanceimprove the value of existing assetsthe property or substantially extend the useful life of anthe component asset are also capitalized. Expenditures for in-the-unit replacement-type itemsof 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 appliances, draperies, carpeting and floor coverings, mechanical equipment and certainindividual 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.

        All replacements are also capitalized. Expenditures for ordinarydepreciated over a five-year estimated useful life.  We expense as incurred all maintenance and repairsturnover 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.

        All building improvements are expenseddepreciated over a five to operationsten-year estimated useful life.  We expense as incurred. With respect to acquired Properties,incurred all recurring expenditures that do not improve the Company has determined that it generally spends $1,000 per unit duringvalue of the asset or extend its first three years of ownership to fully improve and enhance these Properties to meet the Company's standards. In regard to replacement-type items described above, the Company generally expects to spend $250 per unit on an annual recurring basis.useful life.

         During

        For the year ended December 31, 2001, the Company's total2004, our actual improvements to real estate approximated $150.9totaled approximately $212.2 million.  Replacements, which include new carpeting, appliances, mechanical equipment, fixtures, vinyl floorsThis includes the following detail (amounts in thousands except for unit and blinds insideper unit amounts):

        42



        Capitalized Improvements to Real Estate

        For the Year Ended December 31, 2004

         

         

         

        Total Units
        (1)

         

        Replacements

         

        Avg.
        Per
        Unit

         

        Building
        Improvements

         

        Avg.
        Per
        Unit

         

        Total

         

        Avg.
        Per
        Unit

         

         

         

         

         

         

         

         

         

         

         

         

         

         

         

         

         

        Established Properties (2)

         

        153,442

         

        $

        57,300

         

        $

        373

         

        $

        95,715

         

        $

        624

         

        $

        153,015

         

        $

        997

         

        New Acquisition Properties (3)

         

        21,762

         

        4,026

         

        229

         

        10,127

         

        576

         

        14,153

         

        805

         

        Other (4)

         

        8,727

         

        17,868

         

         

         

        27,135

         

         

         

        45,003

         

         

         

        Total

         

        183,931

         

        $

        79,194

         

         

         

        $

        132,977

         

         

         

        $

        212,171

         

         

         

        (1)   Total units exclude 16,218 unconsolidated units.

        (2)   Wholly Owned Properties acquired prior to January 1, 2002.

        (3)   Wholly Owned Properties acquired during 2002, 2003 and 2004.  Per unit amounts are based on a weighted average of 17,577 units.

        (4)   Includes properties either Partially Owned or sold during the unit approximated $56.0period, commercial space, condominium conversions and $6.6 million or $276 per unit. Buildingincluded in building improvements for the 1999, 2000 and 2001 Acquired Properties approximated $26.4 million, or $496 per unit. Building improvements for all of the Company's pre-1999 Acquired Properties approximated $57.2 million or $383 per unit. In addition, approximately $7.2 million was spent on twelvefifteen specific assets related to major renovations and repositioning of these assets. Also included in total

        For the year ended December 31, 2003, our actual improvements to real estate wastotaled approximately $4.1 million$181.9 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, 2003

         

         

         

        Total Units
        (1)

         

        Replacements

         

        Avg.
        Per
        Unit

         

        Building
        Improvements

         

        Avg.
        Per
        Unit

         

        Total

         

        Avg.
        Per
        Unit

         

         

         

         

         

         

         

         

         

         

         

         

         

         

         

         

         

        Established Properties (2)

         

        162,477

         

        $

        57,931

         

        $

        356

         

        $

        77,607

         

        $

        478

         

        $

        135,538

         

        $

        834

         

        New Acquisition Properties (3)

         

        14,457

         

        2,653

         

        252

         

        5,250

         

        498

         

        7,903

         

        750

         

        Other (4)

         

        7,994

         

        13,417

         

         

         

        25,090

         

         

         

        38,507

         

         

         

        Total

         

        184,928

         

        $

        74,001

         

         

         

        $

        107,947

         

         

         

        $

        181,948

         

         

         

        (1)   Total units exclude 22,578 unconsolidated units.

        (2)   Wholly Owned Properties acquired prior to January 1, 2001.

        (3)   Wholly Owned Properties acquired during 2001, 2002 and 2003.  Per unit amounts are based on commercial/other assets anda weighted average of 10,533 units.

        (4)   Includes properties either Partially Owned Properties. Suchor sold during the period, commercial space, condominium conversions and $6.5 million included in building improvements spent on seven specific assets related to real estate were primarily funded from net cash provided by operating activities. Total improvements to real estate for 2002 are estimated at $135.0 million.major renovations and repositioning of these assets.

         

        The Company expects to fund approximately $160.0 million for capital expenditures for replacements and building improvements for all consolidated properties, exclusive of condominium conversion properties, in 2005.

        During the year ended December 31, 2001,2004, the Company'sCompany’s total non-real estate capital additions, such as computer software, computer equipment, and furniture and fixtures and leasehold improvements to the Company'sCompany’s property management offices and its corporate offices, was approximately $6.9$6.6 million.  SuchThe

        43



        Company expects to fund approximately $12.8 million in total additions to non-real estate property in 2005.

        Improvements to real estate and additions to non-real estate property were funded from net cash provided by operating activities. Total additions

        Derivative Instruments

        In the normal course of business, the Company is exposed to non-real estate property for 2002 are estimated at $6.8 million.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 capitalizing expenditures madeonly 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.

        See Note 11in the Notes to Consolidated Financial Statements for rental furniture and related property and equipment. The Company, prior to the saleadditional discussion of its furniture rental business, purchased furniture to replace furniture that had been sold and to maintain adequate levels of rental furniture to meet existing and new customer needs. Expenditures for property and equipment that significantly enhance the value of existing assets or substantially extend the useful life of an asset are also capitalized. Expenditures for ordinary maintenance and repairs related to property and equipment are expensed as incurred. For the year endedderivative instruments at December 31, 2001, total additions to rental furniture

        41



        approximated $18.6 million and property and equipment approximated $2.5 million. The furniture rental business was sold on January 11, 2002.2004.

         

        Other

        Minority Interests as of December 31, 2001 increased2004 decreased by $23.2$65.3 million when compared to December 31, 2000 principally as a result of the consolidation of twenty-one former Unconsolidated Properties and the issuance of $60.0 million of Preference Interests, partially offset by the conversions of OP Units into Common Shares.2003.  The primary factors that impacted this account in the Company'sCompany’s consolidated statements of operations and balance sheets during the year ended December 31, 2004 were:

          distributions      Distributions declared to Minority Interests, which amounted to $40.2$35.9 million for 2001 (excluding Junior Preference Unit/Unit and Preference Interest distributions);

          the      The allocation of income from operations to holders of OP Units in the amount of $32.8$31.2 million;

          the allocation      The issuance of Minority306,694 OP Units to various limited partners at an average price of $29.63 per unit;

                The redemption of 800,000 Series A Cumulative Redeemable Preference Interests from Partially Owned Propertieswith a liquidation value of $40.0 million and a premium on redemption of $1.1 million (see Note 3 in the amountNotes to Consolidated Financial Statements for further discussion);

                The issuance of $2.2 million;

          Common Shares; and

          the      The conversion of 1.7 million OP Units into Common Shares; and

          the issuanceShares valued at $36.9 million at an average price of Common Shares, OP Units, Preference Units and Preference Interests during 2001.
        $21.16 per unit.

         

        Total distributions paid in 2001January 2005 amounted to $475.8$144.1 million (excluding distributions on Partially Owned Properties), which included certain distributions declared induring the fourth quarter of 2001 and paid in 2002.ended December 31, 2004.

         

        The Company expects to meet its short-term liquidity requirements, including capital expenditures related to maintaining its existing Propertiesproperties 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. During March 2002, the Company anticipates the issuance of unsecured notes in the amount of approximately $300.0 million.properties.  In addition, the Company has certainsignificant unencumbered Propertiesproperties available to secure additional mortgage borrowings in the event that the public capital markets are unavailable to the Company or the cost of alternative sources of capital to the Company is too high.  TheseThe fair value of and cash flow from these unencumbered Propertiesproperties are in excess of the value of unencumbered Propertiesrequirements the Company must maintain in order to comply with covenants

        44



        under its unsecured notes and line of credit.  Of the $14.9 billion in investment in real estate on the Company’s balance sheet at December 31, 2004, $9.5 billion or 63.8%, was unencumbered.

         

        The Company has a revolving credit facility to provide the Operating Partnership with potential borrowings of up to $700 million. As of February 28, 2002, $262.0 million was outstanding under this facility. This credit Facility is scheduled to expire in August 2002 and the Company has begun the process of replacing its line of credit with a new line of credit, which it believes will be on at least as favorable terms.

                In connection with the Globe acquisition, the Company assumed a revolving credit facility with potential borrowings of up to $55.0$700.0 million.    This facility matures in May 2005 and may, among other potential uses, be used to fund property acquisitions, costs for certain properties under development and short term liquidity requirements.  As of March 1, 2005, $135.0million was outstanding under this facility (and $51.0 million was restricted and dedicated to support letters of credit).

        The Operating Partnership is currently negotiating a new credit facility to replace or expand its existing facility and fully expects to obtain this at current or improved terms in March or April 2005.

        Off-Balance Sheet Arrangements and Contractual Obligations

        The Company has co-invested in various properties that are unconsolidated and accounted for under the equity method of accounting.  Management does not believe these investments have a materially different impact upon the Company’s liquidity, capital resources, credit or market risk than its property management and ownership activities.  The nature and business purpose of these ventures are as follows:

                  Institutional Ventures – During 2000 and 2001, the Company entered into ventures with an unaffiliated partner.   At the respective closing dates, the Company sold and/or contributed 45 properties containing 10,846 units to these ventures and retained a 25% ownership interest in the ventures.  The Company’s joint venture partner contributed cash equal to 75% of the agreed-upon equity value of the properties comprising the ventures, which was terminatedthen distributed to the Company. The Company’s strategy with respect to these ventures was to reduce its concentration of properties in a variety of markets.

                  Lexford/Other – As of December 31, 2004, the Company has ownership interests in twelve properties containing 1,571 units acquired in a prior merger.  The current weighted average ownership percentage is 11.0%.  The Company’s strategy with respect to these interests is either to acquire a majority ownership or sell the Company’s interest.

        As of December 31, 2004, the Company has five projects totaling 1,306 units in various stages of development with estimated completion dates ranging through September 30, 2006.  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 subject to the agreement, to stipulate a value for such project and offer to sell its interest in the project to the Company based on May 31, 2001.

        such value.  If the Company chooses not to purchase the interest, the Company 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 subject to the agreement within five years after the receipt of the final certificate of occupancy on the last developed property.   In connection with this development partner, the Wellsford Merger,Company has an obligation to provide up to $40.0 million in credit enhancements to guarantee a portion of the third party construction financing.  As of February 2, 2005, the Company had set-aside $5.0 million towards this credit enhancement.  The Company would be required to perform under this agreement only if there was a material default under a third party construction mortgage agreement.  This agreement expires no later than December 31, 2018.  Notwithstanding the termination of the agreement, the Company shall have recourse against its development partner for any losses incurred.

                The second development partner has the right, at any time following completion of a project subject to the agreement, 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

        45



        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, the Company must purchase, at the agreed-upon price, any projects remaining unsold.

              The third development partner has the exclusive right for six months following stabilization, as defined, to market a subject project for sale.  Thereafter, either the Company or its development partner may market a subject 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.

        See Note 6 in the Notes to Consolidated Financial Statements for additional discussion regarding the Company’s investments in unconsolidated entities.

        In connection with one of its mergers, the Company provided a guaranty of a credit enhancement agreement with respect to certain tax-exempt bonds issued to finance certain public improvements at a multifamily development project.  The Company has the obligation to provide this guaranty for a period of eight years from the consummation of the merger or through May 2005.  The Company would be required to perform under this guaranty only if there was a draw on the letter of credit issued by the credit enhancement party.  The counterparty has also indemnified the Company for any losses suffered.  As of February 28, 2002,2, 2005, this enhancementguaranty was still in effect at a commitment amount of $12.7 million.

        42


        Derivative Instruments$10.4 million and Hedging Activitiesno current outstanding liability.

         In

        The following table summarizes the normal course of business,Company’s contractual obligations for the Company is exposed to the effect of interest rate changes. The Company limits these risks by following established risk management policiesnext five years 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 to hedge interest rate risk on debt instruments.

                On January 1, 2001, the Company adopted SFAS No. 133 and its amendments (SFAS Nos. 137 and 138),Accounting for Derivative Instruments and Hedging Activities, which requires an entity to recognize all derivativesthereafter 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 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.

                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 statement of shareholders' equity; and a charge of approximately $1.3 million as a cumulative effect of change in accounting principle in the consolidated statement of operations.

                At December 31, 2001, the Company had entered into swaps which have been designated as cash flow hedges with an aggregate notional amount of $626.4 million at interest rates ranging from 3.65% to 6.15% maturing at various dates ranging from 2003 to 2007 with a net liability fair value of $23.3 million; and swaps which have been designated as fair value hedges with an aggregate notional amount of $396.4 million at interest rates ranging from 4.46% to 7.25% maturing at various dates ranging from 2003 to 2011 with a net asset fair value of $4.6 million.

                At December 31, 2001, the Company's joint venture development partners 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 qualifying hedges on its consolidated balance sheet. These swaps have been designated as cash flow hedges with a current aggregate notional amount of $302.5 million (notional amounts range from $139.7 million to $525.1 million over the terms of the swaps) at interest rates ranging from 4.13% to 7.35% maturing at various dates ranging from 2002 to 2005 with a net liability fair value of $10.4 million.

                As of December 31, 2001, there were approximately $32.6 million in deferred losses, net, included in accumulated other comprehensive loss. On2004:

         

         

        Payments Due by Year (in thousands)

         

        Contractual Obligations

         

        2005

         

        2006

         

        2007

         

        2008

         

        2009

         

        Thereafter

         

        Total

         

        Debt (a)

         

        $

        817,897

         

        $

        491,617

         

        $

        449,090

         

        $

        626,939

         

        $

        838,015

         

        $

        3,236,248

         

        $

        6,459,806

         

        Operating Leases:

         

         

         

         

         

         

         

         

         

         

         

         

         

         

         

        Minimum Rent Payments (b)

         

        4,816

         

        4,205

         

        3,464

         

        3,335

         

        3,233

         

        7,369

         

        26,422

         

        Other Long-Term Liabilities:

         

         

         

         

         

         

         

         

         

         

         

         

         

         

         

        Deferred Compensation (c)

         

        813

         

        1,807

         

        2,211

         

        2,211

         

        2,211

         

        11,230

         

        20,483

         

        Other (d)

         

        1,000

         

         

         

         

         

         

        1,000

         

        Total

         

        $

        824,526

         

        $

        497,629

         

        $

        454,765

         

        $

        632,485

         

        $

        843,459

         

        $

        3,254,847

         

        $

        6,507,711

         


        (a)   Amounts include aggregate principal payments only.  The Company paid $348,574, $352,391 and $365,782 for interest on debt, inclusive of derivative instruments, for the years ended December 31, 2001,2004, 2003 and 2002, respectively.

        (b)   Minimum basic rent due for various office space the net derivative instruments were reported at their fair value as other liabilities of approximately $18.7 millionCompany leases and asfixed base rent due on a reduction to investment in unconsolidated entities of approximately $10.4 million. The Company expects to recognize an estimated $14.3 million of accumulated other comprehensive loss as additional interest expense during the twelve months ending December 31, 2002, of which $6.5 million is relatedground lease for one property.

        (c)   Estimated payments to the development joint venture swaps.


        Company’s Chairman, former CEO and two other executive officers based on planned retirement dates.

        For the Year Ended December 31, 2000(d)   Promissory note due on one property, repaid in January 2005.

         As of January 1, 2000, the Company had approximately $29.1 million of cash

        Critical Accounting Policies and cash equivalents and $400 million available on its lines of credit, of which $65.8 million was restricted (not available to be drawn). After taking into effect the various transactions discussedEstimates

        The Company’s significant accounting policies are described in Note 2 in the following paragraphs,Notes to Consolidated Financial Statements.  These policies were followed in preparing the Company's cashconsolidated financial statements at and cash equivalents balance at December 31, 2000 was approximately $23.8 million and the amount available on the Company's line of credit was $399.5 million, of which $53.5 million was restricted (not available to be drawn).

         Part of the Company's strategy in funding the purchase of multifamily properties, funding its Properties in the development stage and the funding of the Company's investment in joint ventures is to utilize its line of credit and to subsequently repay the line of credit from the issuance of additional equity or debt securities or the net proceeds from the disposition of Properties. Utilizing this strategy during 2000, the Company:

          obtained mortgage financing on forty-six previously unencumbered Properties and received net proceeds of $484.4 million;

          46




        disposed of fifty-three properties (including the sale of the Company's entire interest in three Unconsolidated Properties) and received net proceeds of $631.2 million;

        sold and/or contributed thirty-four properties to three separate joint ventures and received net proceeds of $97.0 million;

        issued approximately 1.8 million Common Shares and received net proceeds of $32.9 million; and

        issued five new series of Preference Interests and received net proceeds of $142.4 million.

         During

        for the year ended December 31, 2000,2004.

        The Company has identified six significant accounting policies as critical accounting policies.  These critical accounting policies are those that have the Company:

          repaid four unsecured note issues totaling $208.0 million;

          repaid approximately $171.8 millionmost impact on the reporting of mortgage indebtedness on eighty-three Properties;

          funded $160.9 million relatedour financial condition and those requiring significant judgments and estimates.  With respect to the development, earnout, and joint venture agreements;

          purchased twenty-eight Properties (excluding Grove) for a total purchase price of approximately $654.1 million;

          funded $5.2 million to acquire all third party equity interests in eleven former Unconsolidated Properties;

          funded $58.5 million related to the purchase of two separate vacant land parcels for future development;

          funded $1.25 million to acquire an additional ownership interest in 14 former Unconsolidated Properties which, as a result, were reclassified as Partially Owned Properties; and

          acquired $25.0 million of 8.25% preferred securities of WRP Convertible Trust I, an affiliate of WRP Newco.

        44


                  The Company's total debt summary, as of December 31, 2000, included:

          Debt Summary as of December 31, 2000

           
           $ Millions
           Weighted
          Average Rate

           
          Secured $3,231 6.91%
          Unsecured  2,475 7.07%
            
           
           
           Total $5,706 6.98%
          Fixed Rate $4,885 7.13%
          Floating Rate  821 6.09%
            
           
           
           Total $5,706 6.98%
          Above Totals Include:      
          Total Tax Exempt $966 5.19%
          Unsecured Revolving Credit Facility $355 7.19%

          Critical Accounting Policies and Estimates

                  The Company's consolidated financial statements have been prepared in accordance withthese critical accounting principles generally accepted in the United States, which require the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and the related disclosures. The Companypolicies, management believes that the followingapplication 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 among others, affect its more significant judgments and estimates used in the preparation of its consolidated financial statements.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.indicators of permanent impairment.  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 factors.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 and/or renovation projects.  These costs are reflected on the balance sheet as an increase to depreciable property.

          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, through the date the certificates of occupancy ("CO") are issued (CO's are deemed final within 90 days of issuance), 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.  These costs are reflected on the balance sheet as construction in progress for each specific property.  The Company expenses as incurred all payroll costs of on-site employees working directly at our properties, except as noted above on our development properties prior to certificate of occupancy issuance and on specific major rennovation at selected properties when additional incremental employees are hired.

          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. 137/138/149) 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.

          47



          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.  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.  Fee and asset management revenue and interest income are recorded on an accrual basis.

          Stock-Based Compensation

           The

          Prior to 2003, the Company hashad chosen to account for its stock-based compensation in accordance with APB No. 25, Accounting for Stock Issued to Employees,which resultsresulted in no compensation expense for options issued with an exercise price equal to or exceeding the market value of the Company'sCompany’s Common Shares on the date of grant instead of Statement

          45



          (intrinsic method).  The Company elected to account for its stock-based 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 would resultresulted in compensation expense being recorded based on the fair value of the stock-basedstock compensation issued.

          Adjusted Net Incomegranted.

           

          SFAS No. 148 provides three transition methods for entities that adopt the fair value recognition provisions of SFAS No. 123.  The Company elected the “Prospective Method” which requires expensing of employee awards granted or modified after January 1, 2003.  Compensation expense under all of the Company’s plans is generally recognized over periods ranging from three months to five years.  See Note 2 in the Notes to Consolidated Financial Statements for further discussion and comparative information regarding application of the fair value method to all outstanding employee awards.

          Funds From Operations

          For the year ended December 31, 2001, Adjusted Net Income ("ANI") available to Common Shares and OP units decreased $18.3 million as compared to the year ended December 31, 2000. For the year ended December 31, 2000, ANI available to Common Shares and OP Units increased $110.0 million, as compared to the year ended December 31, 1999.

                  The following is a reconciliation of net income available to Common Shares to ANI available to Common Shares and OP Units for the years ended December 31, 2001, 2000 and 1999:

          Adjusted Net Income
          (Amounts in thousands)

           
           Year Ended December 31,
           
           
           2001
           2000
           1999
           
          Net income available to Common Shares $367,466 $437,510 $280,685 
          Net income allocation to Minority Interest — Operating Partnership  32,829  41,761  29,536 
          Adjustments:          
           Acquisition cost depreciation*  379,751  364,177  346,497 
           Amortization of goodwill  3,779  1,760   
           Acquisition cost depreciation accumulated on sold properties  (62,708) (110,554) (26,935)
           Extraordinary items  (444) 5,592  451 
           Cumulative effect of change in accounting principle  1,270     
            
           
           
           
          ANI available to Common Shares and OP Units — basic** $721,943 $740,246 $630,234 
            
           
           
           
          *
          Acquisition cost depreciation represents depreciation for the initial cost of the property, including buildings and furniture, fixtures and equipment and depreciation on capital improvements identified in the acquisition underwriting and incurred in the first twenty-four months of ownership when the total cost exceeds $2,000 per unit.

          **
          Adjusted Net Income represents net income (loss) (computed in accordance with accounting principles generally accepted in the United States ("GAAP")), including gains or losses from sales of real estate, plus acquisition cost depreciation, plus amortization of goodwill, minus the accumulated acquisition cost depreciation on sold properties, plus/minus extraordinary items and plus the cumulative effect of change in accounting principle. Depreciation associated with replacements and capital improvements is deducted in calculating ANI.

                  The Company believes that ANI 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. ANI 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 ANI may differ from the methodology for calculating ANI 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.

          46



          Funds From Operations

                  For the year ended December 31, 2001,2004, Funds From Operations ("FFO"(“FFO”) available to Common Shares and OP Units increased $60.5$11.4 million, or 8.3%1.8%, as compared to the year ended December 31, 2000.2003. For the year ended December 31, 2000,2003, FFO available to Common Shares and OP Units increased $106.6decreased $78.9 million, or 17.2%11.0%, as compared to the year ended December 31, 1999.2002.

           

          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, 2001, 20002004, 2003 and 1999:2002:

          48



          Funds From Operations

          (Amounts in thousands)

           

           

          Year Ended December 31,

           

           

           

          2004

           

          2003

           

          2002

           

          Net income

           

          $

          472,329

           

          $

          523,311

           

          $

          400,777

           

          Net income allocation to Minority Interests – Operating Partnership

           

          31,228

           

          34,658

           

          26,862

           

          Adjustments:

           

           

           

           

           

           

           

          Depreciation

           

          484,209

           

          414,998

           

          389,580

           

          Depreciation – Non-real estate additions

           

          (5,574

          )

          (7,019

          )

          (9,213

          )

          Depreciation – Partially Owned Properties

           

          (8,256

          )

          (8,390

          )

          (7,706

          )

          Depreciation – Unconsolidated Properties

           

          10,159

           

          28,301

           

          19,872

           

          Net (gain) on sales of unconsolidated entities

           

          (4,593

          )

          (4,942

          )

          (5,054

          )

          Discontinued Operations:

           

           

           

           

           

           

           

          Depreciation

           

          12,374

           

          56,571

           

          83,376

           

          Net (gain) on sales of discontinued operations

           

          (323,925

          )

          (310,706

          )

          (104,296

          )

          Net incremental gain on sales of condominium units

           

          32,054

           

          10,280

           

          1,682

           

          Net gain on sales of vacant land

           

          5,482

           

           

           

           

           

           

           

           

           

           

           

          FFO (1)(2)

           

          705,487

           

          737,062

           

          795,880

           

          Preferred distributions

           

          (53,746

          )

          (76,435

          )

          (76,615

          )

          Premium on redemption of Preferred Shares

           

           

          (20,237

          )

           

           

           

           

           

           

           

           

           

          FFO available to Common Shares and OP Units

           

          $

          651,741

           

          $

          640,390

           

          $

          719,265

           


          (1)     

           
           Year Ended December 31,
           
           
           2001
           2000
           1999
           
          Net income available to Common Shares $367,466 $437,510 $280,685 
          Net income allocation to Minority Interest — Operating Partnership  32,829  41,761  29,536 
          Adjustments:          
           Depreciation/amortization*  463,125  438,735  402,466 
           Net gain on sales of real estate  (149,293) (198,426) (93,535)
           Extraordinary items  (444) 5,592  451 
           Cumulative effect of change in accounting principle  1,270     
           Impairment on furniture rental business  60,000     
           Impairment on technology investments  11,766  1,000   
            
           
           
           
          FFO available to Common Shares and OP Units — basic $786,719 $726,172 $619,603 
            
           
           
           
          *
          Includes $13,022, $2,720 and $1,009 for the years ended December 31, 2001, 2000 and 1999, respectively, related to the Company's shareThe National Association of depreciationReal Estate Investment Trusts (“NAREIT”) defines funds from Unconsolidated Properties. Excludes $4,353 and $1,476 for the years ended December 31, 2001 and 2000, respectively, related to the minority interests' share of depreciation from Partially Owned Properties.

                  FFO representsoperations (“FFO”) (April 2002 White Paper) as net income (loss) (computed in accordance with accounting principles generally accepted in the United States (("GAAP")(GAAP)), excluding gains or losses(or losses) from sales of depreciable property, plus depreciation and amortization, (afterand after adjustments for Partially Owned Propertiesunconsolidated partnerships and Unconsolidated Properties), plus/minus extraordinary items, and plus the cumulative effect of change in accounting principle and impairment charges.joint ventures.  Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect funds from operations on the same basis.  The April 2002 White Paper states that gain or loss on sales of property is excluded from FFO for previously depreciated operating properties only.  Once the Company commences the conversion of units to condominiums, it simultaneously discontinues depreciation of such property.

           

          (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 fromit is a recognized measure of performance by the real estate industry and by excluding gains or losses related to dispositions of depreciable property and excluding real estate depreciation (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO can help compare the operating activities, financing activities and investing activities, it provides investors an understandingperformance of the ability of the Companya company’s real estate between periods or as compared to incur and service debt and to make capital expenditures.different companies.  FFO in and of itself does not represent net income or net cash generatedflows from operating activities in accordance with GAAP and thereforeGAAP.  Therefore, FFO should not be exclusively considered as 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 or as a measure of liquidity and is not necessarily indicative of cash available to fund cash needs.liquidity.  The Company'sCompany’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, among other items, variations among the Company's and other real estate companies' accountingin cost capitalization policies for replacement type itemscapital expenditures and, accordingly, may not be comparable to such other real estate companies.

          47

          49





          Item 7A.7A.  Quantitative and Qualitative Disclosure about Market Risk

           

          Market risks relating to the Company'sCompany’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'sCompany’s exposure to market risk for changes in interest rates relates primarily to the Company's 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 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 11 to the Notes to Consolidated Financial Statements for additional discussion of derivative instruments.

           

          The fair values of the Company'sCompany’s financial instruments (including such items in the financial statement captions as cash and cash equivalents, other assets, linesline 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'sCompany’s mortgage notes payable and unsecured notes approximates their carrying value at December 31, 2001.2004.

           

          The Company had total outstanding floating rate debt of approximately $896.0$1,389.0 million, or 15.6%21.5% of the Company's total debt at December 31, 2001, including2004, net of the effects of any interest rate protection agreements.derivative instruments.  If market rates of interest on all of the Company's floating rate debt permanently increased by 3225 basis points (a 10% increase)increase from the Company’s existing weighted average interest rates), the increase in interest expense on the Company's floating rate debt would decrease future earnings and cash flows by approximately $2.9 $3.5million.  If market rates of interest on all of the Company's floating rate debt permanently decreased by 3225 basis points (a 10% decrease)decrease from the Company’s existing weighted average interest rates), the decrease in interest expense on the Company's floating rate debt would increase future earnings and cash flows by approximately $2.9$3.5million.

          At December 31, 2004, the Company had total outstanding fixed rate debt of approximately $5.1 billion, net of the effects of any derivative instruments.  If market rates of interest permanently increased by 65 basis points (a 10% increase from the Company’s existing weighted average interest rates), the estimated fair value of the Company’s fixed rate debt would be approximately $4.6 billion.  If market rates of interest permanently decreased by 65 basis points (a 10% decrease from the Company’s existing weighted average interest rates), the estimated fair value of the Company’s fixed rate debt would be approximately $5.6 billion.

          At December 31, 2004, the Company’s derivative instruments had a net liability fair value of approximately $7.9 million.  If market rates of interest permanently increased by 40 basis points (a 10% increase from the Company’s existing weighted average interest rates), the net liability fair value of the Company’s derivative instruments would be approximately $13.9 million.  If market rates of interest permanently decreased by 40 basis points (a 10% decrease from the Company’s existing weighted average interest rates), the net liability fair value of the Company’s derivative instruments would be approximately $2.2 million.

           

          These amounts were determined by considering the impact of hypothetical interest rates on the Company'sCompany’s financial instruments.  The foregoing assumptions apply to the entire amount of the Company's floating rateCompany’s debt and doesderivative instruments and do 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 changechanges of such magnitude, management would likely take actions to further mitigate its exposure to

          50



          the change.changes.  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'sCompany’s financial structure or results other than interest expense.results.

           

          The Company cannot predict the effect of adverse changes in interest rates on its floating rate debt and derivative instruments and, therefore, its exposure to market risk, nor can there be any assurance that fixed rate, long term debt will be available to the Company 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 9.9.  Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

           

          None.

          48

          Item 9A.   Controls and Procedures

          (a)         Evaluation of Disclosure Controls and Procedures:

          Effective as of December 31, 2004, 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 Company’s disclosure controls and procedures pursuant to Exchange Act Rules 13a-15 and 15d-15.  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.  During the fiscal year ended December 31, 2004, there were no changes to the internal controls over financial reporting of the Company identified in connection with the Company’s evaluation or otherwise that has materially affected, or is reasonably likely to materially affect, the Company’s internal controls over financial reporting.

          (b)         Management’s Report on Internal Control over Financial Reporting:

          Equity Residential’s management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rules 13a-15(f) under the Securities Exchange Act of 1934.  Under the supervision and with the participation of management, including the Company’s Chief Executive Officer and Chief Financial Officer, management conducted an evaluation of the effectiveness of internal control over financial reporting based on the framework in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission.

          Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements.  Therefore, even those systems determined to be effective can only provide reasonable assurance with respect to financial statement preparation and presentation.

          Based on the Company’s evaluation under the framework in Internal Control — Integrated Framework, management concluded that its internal control over financial reporting was effective as of December 31, 2004.  Management’s assessment of the effectiveness of internal control over financial reporting as of December 31, 2004 has been audited by Ernst & Young LLP, an independent registered public accounting firm, as stated in their report which is included herein at Item 8, page F-3.

          Item 9B.   Other Information

          None.

          51





          PART III


          Items 10, 11, 12, 13 and 13.
          14
          .

          Trustees and Executive Officers of the Registrant, Executive Compensation, Security Ownership of Certain Beneficial Owners and Management, and Certain RelationshipRelationships and Related Transactions.Transactions and Principal Accountant Fees and Services.

           

          The information required by Item 10, Item 11, Item 12, Item 13 and Item 13 are14 is incorporated by reference to, and will be contained in, the Company'sCompany’s definitive proxy statement, which the Company anticipates will be filed no later than April 30, 2002,15, 2005, and thus these items have been omitted in accordance with General Instruction G(3) to Form 10-K.


          52




          PART IV

          Item 14. Exhibits, Financial Statements, Schedules and Reports on Form 8-K

           

          Item 15.  Exhibits and Financial Statement Schedules.

          (a)

                  (1 & 2)(1) See Index to Financial Statements and Schedules on page F-1 of this Form 10-K.

                  (3)(2 & 3) See Items (b) and (c) below.

          (b)  Exhibits:


          2.1^

          3.1



          Agreement and Plan of Merger and First Amendment Thereto by and between Equity Residential Properties Trust 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 Properties Trust and Merry Land & Investment Company, Inc.


          2.3^^^


          Agreement and PlanRestatement of Merger between Equity Residential Properties Trust and Lexford Residential Trust dated as of June 30, 1999.

          2.4^^^^


          Articles of Merger by and between Equity Residential Properties Trust 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 Properties Trust dated May 30, 1997 ("Declaration of Trust").December 9, 2004.


          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.

          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++++


          Fourth

          Fifth Amended and Restated Bylaws of Equity Residential Properties Trust.dated December 9, 2004.


          4.1*



          Indenture, dated October 1, 1994, between the Operating Partnership, as obligor and The First National Bank of Chicago, as trustee.trustee (“Indenture”).


          10.1*

          4.2**



          First Supplemental Indenture to Indenture, dated as of September 9, 2004.

          4.3++

          Form of 7 ¼% Note due June 15, 2005.

          4.4+++

          Form of 7 3/4% Note due August 15, 2005.

          4.5++++

          Form of 6.69% Note due October 30, 2006.

          4.6+++++

          Description of 7 5/8% Notes due April 15, 2007.

          4.7@

          Form of 6.9% Note due August 1, 2007.

          4.8@@

          Form of 4.861% Note due November 30, 2007.

          4.9@@@

          Form of 4.75% Note due June 15, 2009.

          4.10@@@@

          Terms Agreement regarding 6.95% Notes due March 2, 2011.

          4.11§

          Terms Agreement regarding 6.625% Notes due March 15, 2012.

          4.12§§

          Form of 5.2% Note due April 1, 2013.

          4.13§§§

          Form of 5.25% Note due September 15, 2014.

          4.14§§§§

          Terms Agreement regarding 6.63% Notes due April 13, 2015.

          4.15§§§§§

          Terms Agreement regarding 7 1/8% Notes due October 15, 2017.

          4.16§§§§§§

          Terms Agreement regarding 7.57% Notes due August 15, 2026.

          10.1^

          Fifth Amended and Restated Agreement of Limited Partnership of ERP Operating Limited Partnership.


          10.2*

          10.2^^

          Master Amendment to Other Securities Term Sheets and Joinders to Operating Partnership Agreement of ERP Operating Limited Partnership dated December 19, 2003.

          10.3^^

          Assignment and Assumption Agreement between the Company and ERP Operating Limited Partnership dated December 19, 2003.

          10.4***



          Noncompetition Agreement (Zell).


          10.5***



          50



          10.3***


          Noncompetition Agreement (Crocker).

          10.4***


          Noncompetition Agreement (Spector).


          10.5*

          10.6***



          Form of Noncompetition Agreement (other officers).


          10.6*

          10.7***



          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****

          10.8••



          Revolving Credit Agreement dated as of August 12, 1999May 29, 2002 among the Operating Partnership, the Banks listed therein, Bank of America, National Association, as administrative agent, The Chase Manhattan Bank, as syndication agent, Morgan Guaranty Trust Company of New York, as documentation agent, Banc of America Securities LLC, as joint lead arranger, and Chase Securities Inc., as joint lead arranger.


          10.8****


          First Amendment to Revolving Credit Agreement dated November 10, 1999 between the Operating Partnership, Bank of America, National Association, as administrative agent, TheJP Morgan Chase Manhattan Bank, as syndication agent, Morgan Guaranty Trust Company of New York, as documentation agent and the Banks listed as signatories thereto.banks named therein.


          10.9*

          10.9••

          Guaranty of Payment, dated as of May 29, 2002, between the Company and Bank of America, N.A., as administrative agent.

          10.10****



          Amended and Restated Limited Partnership Agreement of Lexford Properties, L.P.


          10.10

          10.11



          Amended and Restated Equity Residential Properties Trust Advantage Retirement Savings Plan, effective January 1, 2001.


          10.11

          10.12^^



          First Amendment to the Equity Residential Properties Trust Amended and Restated 1993 Share Option and Share AwardAdvantage Retirement Savings Plan, as amended.effective December 2002.


          10.12

          10.13^^



          Change in Control Agreement dated April 1, 2000 between

          Second Amendment to the Company and Douglas Crocker II.Equity Residential Advantage Retirement Savings Plan, effective December 2002.


          10.13

          10.14^^


          Third Amendment to the Equity Residential Advantage Retirement Savings Plan, effective May 2003.

          10.15•••

          Equity Residential 2002 Share Incentive Plan.

          53



          10.16

          First Amendment to Equity Residential 2002 Share Incentive Plan.

          10.17

          Second Amendment to Equity Residential 2002 Share Incentive Plan.

          10.18

          Form of 2005 Equity Residential Performance Based Unit Award Grant Agreement.

          10.19

          Form of Change in Control Agreement between the Company and other executive officers.


          10.14

          10.20^^



          Form of Indemnification Agreement between the Company and each trustee and executive officer.


          10.15

          10.21#



          Amended and Restated Executive Compensation Agreement dated October 18, 2001 between the Company and Samuel Zell.Zell dated March 5, 2003, but effective as of January 1, 2003.


          10.16

          10.22



          First Amendment to Amended and Restated Executive Compensation Agreement between the Company and Samuel Zell dated February 3, 2005.

          10.23

          Amended and Restated Deferred Compensation Agreement between the Company and Douglas Crocker II dated as of January 21, 2002.


          10.17

          10.24



          Amended and Restated Deferred Compensation Agreement between the Company and Gerald A. Spector dated January 1, 2002.


          10.18

          10.25



          Retirement Benefits Agreement between Samuel Zell and the Company dated October 18, 2001.


          12

          10.26#



          Employment Agreement between the Company and Bruce W. Duncan dated as of January 20, 2003.

          10.27#

          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 ChargesCharges.


          21



          List of Subsidiaries of Equity Residential Properties TrustResidential.


          23.1



          Consent of Ernst & Young LLPLLP.


          24.1



          Power of Attorney for John W. Alexander dated February 27, 2002March 9, 2005.


          24.2



          Power of Attorney for Stephen O. Evans dated February 27, 2002March 1, 2005.


          24.3



          51



          24.3


          Power of Attorney for Errol R. HalperinCharles L. Atwood dated March 4, 20027, 2005.


          24.4



          Power of Attorney for Edward LowenthalDesiree G. Rogers dated February 22, 2002March 7, 2005.


          24.5



          Power of Attorney for Jeffrey H. Lynford dated March 4, 2002

          24.6


          Power of Attorney for B. Joseph White dated February 20, 2002March 4, 2005.


          24.7

          24.6



          Power of Attorney for Sheli Z. Rosenberg dated February 22, 2002March 8, 2005.


          24.8

          24.7



          Power of Attorney for Henry H. Goldberg dated March 1, 2002

          24.9


          Power of Attorney for James D. Harper, Jr. dated February 21, 2002March 4, 2005.


          24.10

          24.8



          Power of Attorney for Boone A. Knox dated February 20, 2002March 2, 2005.


          24.11

          24.9



          Power of Attorney for Michael N. Thompson dated February 25, 2002

          24.12


          Power of Attorney for Samuel Zell dated February 20, 2002March 9, 2005.


          24.13

          24.10



          Power of Attorney for Gerald A. Spector dated February 20, 2002


          ^March 1, 2005.

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


          ^^

          31.1



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

          Certification of Bruce W. Duncan, Chief Executive Officer.


          ^^^

          31.2



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

          Certification of Donna Brandin, Chief Financial Officer.


          ^^^^

          32.1



          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.

          32.2

          Certification Pursuant to 18 U.S.C. Section 1350, as adopted, pursuant to Section 906 of the Sarbanes–Oxley Act of 2002, of Donna Brandin, Chief Financial Officer of the Company.


          +

          Included as an exhibit to the Company'sCompany’s Form 8-K dated October 1, 1999,December 9, 2004, filed on October 5, 1999.December 10, 2004.


          ^^^^^

          ++



          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,of Merry Land & Investment Company, Inc., filed on June 5, 1997.20, 1995.


          +++



          Included as an exhibit to Form 10-K of Wellsford Residential Property Trust for the Company's Form 8-A filed September 19, 1997.year ended December 31, 1995.


          ++++



          Included as an exhibit to the Company's Form 8-A8-K of Merry Land & Investment Company, Inc., filed on October 16, 1998.31, 1997.


          +++++



          Contained in 424B2 Prospectus Filing of Evans Withycombe Residential, Inc. dated March 28, 1997.

          @

          Included as an exhibit to the Company's Form 10-Q for the quarterly period ended June 30, 2001.8-K of Merry Land & Investment Company, Inc., filed on July 29, 1997.


          *

          @@



          Included as an exhibit to the Operating Partnership'sPartnership’s Form 8-K, filed on November 20, 2002.

          @@@

          Included as an exhibit to the Operating Partnership’s Form 8-K, filed on June 4, 2004.

          @@@@

          Included as an exhibit to the Operating Partnership’s Form 8-K, filed on March 2, 2001.

          54



          §

          Included as an exhibit to the Operating Partnership’s Form 8-K, filed on March 14, 2002.

          §§

          Included as an exhibit to the Operating Partnership’s Form 8-K, filed on March 19, 2003.

          §§§

          Included as an exhibit to the Operating Partnership’s Form 8-K, filed on September 10, 2004.

          §§§§

          Included as an exhibit to the Operating Partnership’s Form 8-K, filed on April 13, 1998.

          §§§§§

          Included as an exhibit to the Operating Partnership’s Form 8-K, filed on October 9, 1997.

          §§§§§§

          Included as an exhibit to the Operating Partnership’s Form 8-K, filed on August 13, 1996.

          *

          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'sPartnership’s Form 8-K, filed on September 10, 2004.

          ^

          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'sCompany’s Form 10-K for the year ended December 31, 2003.

          ***

          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'sCompany’s Form 10-K for the year ended December 31, 1999.


          *****



          Included as an exhibit to the Company'sCompany’s Form 10-K for the year ended December 31, 2000.2001.

          ••

          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-K for the year ended December 31, 2002.

          (b) Reports on Form 8-K:None.

          (c)  Exhibits:See Item 14(a)(3) above.

          (d) Financial Statement Schedules:See Index to Financial Statements attached hereto on page F-1 of this Form 10-K.

          52


          55




          SIGNATURES
          SIGNATURES

           

          Pursuant to the requirements of the 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, 2005


          EQUITY RESIDENTIAL PROPERTIES TRUST

          By:

          /s/

          Bruce W. Duncan


          Date: March 7, 2002




          Bruce W. Duncan


          By:



          /s/  
          DOUGLAS CROCKER II

          Douglas Crocker II

          President, Chief Executive Officer,
          Trustee and *Attorney-in-Fact


          and Trustee

          Date:

          March 7, 200214, 2005




          By:


          By:

          /s/


          Donna Brandin


          /s/  
          DAVID J. NEITHERCUT      
          David J. Neithercut

          Donna Brandin

          Executive Vice President and

          Chief Financial Officer


          Date:

          March 7, 200214, 2005




          By:


          By:

          /s/



          /s/  
          MICHAEL J. MCHUGH      

          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 7, 200214, 2005




          By:


          By:

          /s/


          Samuel Zell*


          /s/  
          SAMUEL ZELL      

          Samuel Zell

          Chairman of the Board of Trustees

          Date:

          March 14, 2005

          By:

          /s/

          Gerald A. Spector*


          Date: March 7, 2002





          By:


          /s/  
          GERALD A. SPECTOR      

          Gerald A. Spector

          Executive Vice President, Chief

          Operating Officer and Trustee

          Date:

          March 14, 2005

          By:

          /s/

          Sheli Z. Rosenberg*


          Date: March 7, 2002





          By:


          /s/  
          SHELI Z. ROSENBERG      

          Sheli Z. Rosenberg
          Trustee


          Trustee

          Date:

          March 7, 200214, 2005




          By:


          By:

          /s/


          James D. Harper*


          /s/  
          JAMES D. HARPER*      

          James D. Harper
          Trustee


          Trustee

          Date:

          March 7, 200214, 2005




          By:


          By:

          /s/


          John W. Alexander*


          /s/  
          ERROL R. HALPERIN*      
          Errol R. Halperin
          Trustee








          53



          Date: March 7, 2002




          By:


          /s/  
          JOHN W. ALEXANDER*      
          John W. Alexander
          Trustee

          Trustee

          56



          SIGNATURES-CONTINUED

          Date:

          March 7, 200214, 2005




          By:


          By:

          /s/


          B. Joseph White*


          /s/  
          B. JOSEPH WHITE*      

          B. Joseph White
          Trustee


          Trustee

          Date:

          March 7, 200214, 2005




          By:


          By:

          /s/


          Charles L. Atwood*


          /s/  
          HENRY H. GOLDBERG*      
          Henry H. Goldberg
          Trustee


          Date: March 7, 2002





          By:


          /s/  
          JEFFREY H. LYNFORD*      
          Jeffrey H. Lynford
          Trustee

          Charles L. Atwood


          Trustee

          Date:

          March 7, 200214, 2005




          By:


          By:

          /s/


          Desiree G. Rogers*


          /s/  
          EDWARD LOWENTHAL*      
          Edward Lowenthal
          Trustee


          Desiree G. Rogers

          Trustee

          Date:

          March 7, 200214, 2005




          By:


          By:

          /s/


          Stephen O. Evans*


          /s/  
          STEPHEN O. EVANS*      

          Stephen O. Evans
          Trustee


          Trustee

          Date:

          March 7, 200214, 2005




          By:


          By:

          /s/


          Boone A. Knox*


          /s/  
          BOONE A. KNOX*      

          Boone A. Knox
          Trustee


          Date: March 7, 2002



          Trustee

          * By:



          By:


          /s/ MICHAEL N. THOMPSON*      


          Michael N. Thompson
          Trustee

          *By:


          /s/  
          MICHAEL J. MCHUGH

          Michael J. McHugh

          Michael J. McHugh

          as Attorney-in-fact





          54


          57



          INDEX TO FINANCIAL STATEMENTS AND SCHEDULE

          EQUITY RESIDENTIAL PROPERTIES TRUST


          PAGE


          FINANCIAL STATEMENTS FILED AS PART OF THIS REPORT


          Report of Independent AuditorsRegistered Public Accounting Firm



          F-2


          Report of Independent Registered Public Accounting Firm on

          Internal Control over Financial Reporting

          F-3

          Consolidated Balance Sheets as of

          December 31, 20012004 and 20002003



          F-3

          F-4


          Consolidated Statements of Operations for

          the years ended December 31, 2004, 2003 and 2002

          F-5 to F-6

          Consolidated Statements of Cash Flows for

          the years ended December 31, 2004, 2003 and 2002

          F-7 to F-9

          Consolidated Statements of Changes in Shareholders’ Equity

          for the years ended December 31, 2001, 20002004, 2003 and 19992002



          F-4

          F-10 to F-5F-11


          Consolidated Statements of Cash Flows for the years ended December 31, 2001, 2000 and 1999



          F-6 to F-8


          Consolidated Statements of Changes in Shareholders' Equity for the years ended December 31, 2001, 2000 and 1999


          F-9 to F-10

          Notes to Consolidated Financial Statements



          F-11

          F-12 to F-44


          SCHEDULE FILED AS PART OF THIS REPORT




          Schedule III—III - Real Estate and Accumulated Depreciation



          S-1 to S-14S-16

          F-1


          All other schedules have been omitted because they are inapplicable, not required or the information is included elsewhere in the consolidated financial statements or notes thereto.




          REPORT OF INDEPENDENT AUDITORS
          REGISTERED PUBLIC ACCOUNTING FIRM

          To the Board of Trustees and Shareholders

          Equity Residential Properties Trust

           

          We have audited the accompanying consolidated balance sheets of Equity Residential Properties Trust (the "Company"“Company”) as of December 31, 20012004 and 20002003 and the related consolidated statements of operations, changes in shareholders'shareholders’ equity and cash flows for each of the three years in the period ended December 31, 2001.2004.  Our audits also included the financial statement schedule listed in the accompanying index to the financial statements and schedule.  These financial statements and schedule are the responsibility of the Company'sCompany’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 auditingthe standards generally accepted inof the United States.Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.  An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements.  An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.

           

          In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Equity Residential Properties Trust at December 31, 20012004 and 2000,2003, and the consolidated results of its operations and its cash flows for each of the three years in the period ended December 31, 2001,2004, in conformity with accounting principlesU.S. generally accepted in the United States.accounting principles. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic consolidated financial statements taken as a whole, presents fairly in all material respects the information set forth therein.

           

          As discussed in Note 2 to the consolidated financial statements, in 2001 the Company changed its method of accounting for derivative instrumentsvariable interest entities in 2004 and hedging activities.changed its method of accounting for stock-based compensation in 2003.

                                /s/ ERNST & YOUNG LLP

          We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of Equity Residential’s internal control over financial reporting as of December 31, 2004, based on the criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated February 28, 2005 expressed an unqualified opinion thereon.

          /s/ ERNST & YOUNG LLP

          ERNST & YOUNG LLP

          Chicago, Illinois

          February 5, 200228, 2005

          F-2



          REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM ON

          INTERNAL CONTROL OVER FINANCIAL REPORTING

          To the Board of Trustees and Shareholders

          Equity Residential

          We have audited management’s assessment, included in the accompanying Management’s Report on Internal Control over Financial Reporting at Item 9A, that Equity Residential (the “Company”) maintained effective internal control over financial reporting as of December 31, 2004, based on criteria established in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (the “COSO Criteria”).   The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting.  Our responsibility is to express an opinion on management’s assessment and an opinion on the effectiveness of the Company’s internal control over financial reporting based on our audit.

          We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.  Our audit included obtaining an understanding of internal control over financial reporting, evaluating management’s assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we considered necessary in the circumstances.  We believe that our audit provides a reasonable basis for our opinion.

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

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

          In our opinion, management’s assessment that Equity Residential maintained effective internal control over financial reporting as of December 31, 2004, is fairly stated, in all material respects, based on the COSO Criteria.  Also, in our opinion, Equity Residential maintained, in all material respects, effective internal control over financial reporting as of December 31, 2004, based on the COSO Criteria.

          We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of Equity Residential as of December 31, 2004 and 2003 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, 2004 and our report dated February 28, 2005 expressed an unqualified opinion thereon.

          /s/ Ernst & Young LLP

          Ernst & Young LLP

          Chicago, Illinois

          February 28, 2005

          F-3



          EQUITY RESIDENTIAL PROPERTIES TRUST

          CONSOLIDATED BALANCE SHEETS

          (Amounts in thousands except for share amounts)

           
           December 31,
          2001

           December 31,
          2000

           
          ASSETS       
          Investment in real estate       
           Land $1,840,170 $1,770,019 
           Depreciable property  11,096,847  10,782,311 
           Construction in progress  79,166  39,209 
            
           
           
             13,016,183  12,591,539 
           Accumulated depreciation  (1,718,845) (1,352,236)
            
           
           
          Investment in real estate, net of accumulated depreciation  11,297,338  11,239,303 
          Real estate held for disposition  3,371  51,637 
          Cash and cash equivalents  51,603  23,772 
          Investment in mortgage notes, net    77,184 
          Investments in unconsolidated entities  397,237  322,409 
          Rents receivable  2,400  1,801 
          Deposits — restricted  218,557  231,639 
          Escrow deposits — mortgage  76,700  70,470 
          Deferred financing costs, net  27,011  29,706 
          Rental furniture, net  20,168  60,183 
          Property and equipment, net  3,063  7,620 
          Goodwill, net  47,291  67,589 
          Other assets  90,886  80,653 
            
           
           
            Total assets $12,235,625 $12,263,966 
            
           
           
          LIABILITIES AND SHAREHOLDERS' EQUITY       
          Liabilities:       
           Mortgage notes payable $3,286,814 $3,230,611 
           Notes, net  2,260,944  2,120,079 
           Lines of credit  195,000  355,462 
           Accounts payable and accrued expenses  108,254  107,818 
           Accrued interest payable  62,360  51,877 
           Rents received in advance and other liabilities  83,005  100,819 
           Security deposits  47,644  46,272 
           Distributions payable  141,832  18,863 
            
           
           
            Total liabilities  6,185,853  6,031,801 
            
           
           
          Commitments and contingencies       
          Minority Interests:       
           Operating Partnership  379,898  415,838 
           Preference Interests  246,000  186,000 
           Junior Preference Units  5,846  7,896 
           Partially Owned Properties  4,078  2,884 
            
           
           
            Total Minority Interests  635,822  612,618 
            
           
           
          Shareholders' equity:       
           Preferred Shares of beneficial interest, $.01 par value; 100,000,000 shares authorized; 11,344,521 shares issued and outstanding as of December 31, 2001 and 20,003,166 shares issued and outstanding as of December 31, 2000  966,671  1,183,136 
           Common Shares of beneficial interest, $.01 par value; 1,000,000,000 shares authorized; 271,621,374 shares issued and outstanding as of December 31, 2001 and 265,232,750 shares issued and outstanding as of December 31, 2000  2,716  2,652 
           Paid in capital  4,892,744  4,753,371 
           Employee notes  (4,043) (4,346)
           Deferred compensation  (25,778) (14,915)
           Distributions in excess of accumulated earnings  (385,320) (300,351)
           Accumulated other comprehensive loss  (33,040)  
            Total shareholders' equity  5,413,950  5,619,547 
            
           
           
            Total liabilities and shareholders' equity $12,235,625 $12,263,966 
            
           
           

           

           

          December 31,
          2004

           

          December 31,
          2003

           

          ASSETS

           

           

           

           

           

          Investment in real estate

           

           

           

           

           

          Land

           

          $

          2,183,818

           

          $

          1,845,547

           

          Depreciable property

           

          12,350,900

           

          11,018,326

           

          Construction in progress (including land)

           

          317,903

           

          10,506

           

          Investment in real estate

           

          14,852,621

           

          12,874,379

           

          Accumulated depreciation

           

          (2,599,827

          )

          (2,296,013

          )

          Investment in real estate, net

           

          12,252,794

           

          10,578,366

           

           

           

           

           

           

           

          Cash and cash equivalents

           

          83,505

           

          49,579

           

          Investments in unconsolidated entities

           

          11,461

           

          473,977

           

          Rents receivable

           

          1,681

           

          426

           

          Deposits – restricted

           

          82,194

           

          133,752

           

          Escrow deposits – mortgage

           

          35,800

           

          41,104

           

          Deferred financing costs, net

           

          34,986

           

          31,135

           

          Goodwill, net

           

          30,000

           

          30,000

           

          Other assets

           

          112,854

           

          128,554

           

          Total assets

           

          $

          12,645,275

           

          $

          11,466,893

           

           

           

           

           

           

           

          LIABILITIES AND SHAREHOLDERS’ EQUITY

           

           

           

           

           

          Liabilities:

           

           

           

           

           

          Mortgage notes payable

           

          $

          3,166,739

           

          $

          2,693,815

           

          Notes, net

           

          3,143,067

           

          2,656,674

           

          Line of credit

           

          150,000

           

          10,000

           

          Accounts payable and accrued expenses

           

          87,422

           

          55,463

           

          Accrued interest payable

           

          70,411

           

          60,334

           

          Rents received in advance and other liabilities

           

          227,588

           

          189,372

           

          Security deposits

           

          49,501

           

          44,670

           

          Distributions payable

           

          142,437

           

          140,195

           

          Total liabilities

           

          7,037,165

           

          5,850,523

           

           

           

           

           

           

           

          Commitments and contingencies

           

           

           

           

           

          Minority Interests:

           

           

           

           

           

          Operating Partnership

           

          319,841

           

          342,809

           

          Preference Interests

           

          206,000

           

          246,000

           

          Junior Preference Units

           

          184

           

          2,217

           

          Partially Owned Properties

           

          9,557

           

          9,903

           

          Total Minority Interests

           

          535,582

           

          600,929

           

           

           

           

           

           

           

          Shareholders’ equity:

           

           

           

           

           

          Preferred Shares of beneficial interest, $0.01 par value;
          100,000,000 shares authorized; 4,108,658 shares issued and
          outstanding as of December 31, 2004 and 5,496,518 shares
          issued and outstanding as of December 31, 2003

           

          636,216

           

          670,913

           

          Common Shares of beneficial interest, $0.01 par value;
          1,000,000,000 shares authorized; 285,076,915 shares issued and
          outstanding as of December 31, 2004 and 277,643,885 shares
          issued and outstanding as of December 31, 2003

           

          2,851

           

          2,776

           

          Paid in capital

           

          5,112,311

           

          4,956,712

           

          Deferred compensation

           

          (18

          )

          (3,554

          )

          Distributions in excess of accumulated earnings

           

          (657,462

          )

          (588,005

          )

          Accumulated other comprehensive loss

           

          (21,370

          )

          (23,401

          )

          Total shareholders’ equity

           

          5,072,528

           

          5,015,441

           

          Total liabilities and shareholders’ equity

           

          $

          12,645,275

           

          $

          11,466,893

           

          See accompanying notes

          F-3

          F-4



          EQUITY RESIDENTIAL PROPERTIES TRUST

          CONSOLIDATED STATEMENTS OF OPERATIONS

          (Amounts in thousands except per share data)

           
           Year Ended December 31,
           
           
           2001
           2000
           1999
           
          REVENUES          
           Rental income $2,074,961 $1,955,046 $1,711,738 
           Fee and asset management  7,498  6,520  5,088 
           Interest income — investment in mortgage notes  8,786  11,192  12,559 
           Interest and other income  21,899  25,266  13,242 
           Furniture income  57,499  32,316   
            
           
           
           
            Total revenues  2,170,643  2,030,340  1,742,627 
            
           
           
           
          EXPENSES          
           Property and maintenance  549,010  502,796  414,026 
           Real estate taxes and insurance  192,598  182,479  171,289 
           Property management  77,132  76,416  61,626 
           Fee and asset management  7,345  5,157  3,587 
           Depreciation  457,232  444,207  408,688 
           Interest:          
            Expense incurred, net  355,250  366,622  330,548 
            Amortization of deferred financing costs  5,841  5,473  4,084 
           General and administrative  35,414  26,385  22,296 
           Furniture expenses  58,852  22,108   
           Amortization of goodwill  3,779  1,760   
           Impairment on furniture rental business  60,000     
           Impairment on technology investments  11,766  1,000   
            
           
           
           
            Total expenses  1,814,219  1,634,403  1,416,144 
            
           
           
           
          Income before allocation to Minority Interests, income from investments in unconsolidated entities, net gain on sales of real estate, extraordinary items and cumulative effect of change in accounting principle  356,424  395,937  326,483 
          Allocation to Minority Interests:          
           Operating Partnership  (32,829) (41,761) (29,536)
           Partially Owned Properties  (2,249) 132   
          Income from investments in unconsolidated entities  3,772  2,309  3,850 
          Net gain on sales of real estate  149,293  198,426  93,535 
            
           
           
           
          Income before extraordinary items and cumulative effect of change in accounting principle  474,411  555,043  394,332 
          Extraordinary items  444  (5,592) (451)
          Cumulative effect of change in accounting principle  (1,270)    
            
           
           
           
          Net income  473,585  549,451  393,881 
          Preferred distributions  (106,119) (111,941) (113,196)
            
           
           
           
          Net income available to Common Shares $367,466 $437,510 $280,685 
            
           
           
           
          Net income per share — basic $1.37 $1.69 $1.15 
            
           
           
           
          Net income per share — diluted $1.36 $1.67 $1.14 
            
           
           
           
          Weighted average Common Shares outstanding — basic  267,349  259,015  244,350 
            
           
           
           
          Weighted average Common Shares outstanding — diluted  295,552  291,266  271,310 
            
           
           
           
          Distributions declared per Common Share outstanding $1.680 $1.575 $1.470 
            
           
           
           

           

           

          Year Ended December 31,

           

           

           

          2004

           

          2003

           

          2002

           

          REVENUES

           

           

           

           

           

           

           

          Rental income

           

          $

          1,878,262

           

          $

          1,691,647

           

          $

          1,677,459

           

          Fee and asset management

           

          11,239

           

          14,373

           

          9,582

           

          Total revenues

           

          1,889,501

           

          1,706,020

           

          1,687,041

           

           

           

           

           

           

           

           

           

          EXPENSES

           

           

           

           

           

           

           

          Property and maintenance

           

          520,412

           

          460,426

           

          427,960

           

          Real estate taxes and insurance

           

          222,448

           

          184,483

           

          170,029

           

          Property management

           

          75,888

           

          68,058

           

          72,416

           

          Fee and asset management

           

          8,623

           

          7,819

           

          7,885

           

          Depreciation

           

          484,209

           

          414,998

           

          389,580

           

          General and administrative

           

          51,236

           

          38,810

           

          46,492

           

          Impairment on technology investments

           

           

          1,162

           

          1,162

           

          Impairment on corporate housing business

           

           

           

          17,122

           

          Total expenses

           

          1,362,816

           

          1,175,756

           

          1,132,646

           

           

           

           

           

           

           

           

           

          Operating income

           

          526,685

           

          530,264

           

          554,395

           

           

           

           

           

           

           

           

           

          Interest and other income

           

          10,685

           

          16,217

           

          14,792

           

          Interest:

           

           

           

           

           

           

           

          Expense incurred, net

           

          (342,591

          )

          (322,903

          )

          (327,662

          )

          Amortization of deferred financing costs

           

          (6,723

          )

          (5,612

          )

          (5,502

          )

           

           

           

           

           

           

           

           

          Income before allocation to Minority Interests, loss from
          investments in unconsolidated entities, net gain on sales
          of unconsolidated entities and discontinued operations

           

          188,056

           

          217,966

           

          236,023

           

          Allocation to Minority Interests:

           

           

           

           

           

           

           

          Operating Partnership

           

          (31,228

          )

          (34,658

          )

          (26,862

          )

          Preference Interests

           

          (19,420

          )

          (20,211

          )

          (20,211

          )

          Junior Preference Units

           

          (70

          )

          (325

          )

          (325

          )

          Partially Owned Properties

           

          1,787

           

          271

           

          (1,867

          )

          Premium on redemption of Preference Interests

           

          (1,117

          )

           

           

          Loss from investments in unconsolidated entities

           

          (7,325

          )

          (10,118

          )

          (3,698

          )

          Net gain on sales of unconsolidated entities

           

          4,593

           

          4,942

           

          5,054

           

          Income from continuing operations

           

          135,276

           

          157,867

           

          188,114

           

          Net gain on sales of discontinued operations

           

          323,925

           

          310,706

           

          104,296

           

          Discontinued operations, net

           

          13,128

           

          54,738

           

          108,367

           

          Net income

           

          472,329

           

          523,311

           

          400,777

           

          Preferred distributions

           

          (53,746

          )

          (76,435

          )

          (76,615

          )

          Premium on redemption of Preferred Shares

           

           

          (20,237

          )

           

          Net income available to Common Shares

           

          $

          418,583

           

          $

          426,639

           

          $

          324,162

           

           

           

           

           

           

           

           

           

           

           

           

          Earnings per share – basic:

           

           

           

           

           

           

           

          Income from continuing operations available to Common Shares

           

          $

          0.38

           

          $

          0.33

           

          $

          0.47

           

          Net income available to Common Shares

           

          $

          1.50

           

          $

          1.57

           

          $

          1.19

           

          Weighted average Common Shares outstanding

           

          279,744

           

          272,337

           

          271,974

           

           

           

           

           

           

           

           

           

          Earnings per share – diluted:

           

           

           

           

           

           

           

          Income from continuing operations available to Common Shares

           

          $

          0.37

           

          $

          0.32

           

          $

          0.46

           

          Net income available to Common Shares

           

          $

          1.48

           

          $

          1.55

           

          $

          1.18

           

          Weighted average Common Shares outstanding

           

          303,871

           

          297,041

           

          297,969

           

           

           

           

           

           

           

           

           

          Distributions declared per Common Share outstanding

           

          $

          1.73

           

          $

          1.73

           

          $

          1.73

           

          See accompanying notes

          F-4

          F-5



          EQUITY RESIDENTIAL PROPERTIES TRUST

          CONSOLIDATED STATEMENTS OF OPERATIONS (Continued)

          (Amounts in thousands except per share data)

           
           Year Ended December 31,
           
           2001
           2000
           1999
          Comprehensive income:         
           Net income $473,585 $549,451 $393,881
           Other comprehensive income (loss) — derivative instruments:         
            Cumulative effect of change in accounting principle  (5,334)   
            Unrealized holding (losses) arising during the year  (17,909)   
            Equity in unrealized holding (losses) arising during the year — unconsolidated entities  (10,366)   
            Losses reclassified into earnings from other comprehensive income  569    
            
           
           
           Comprehensive income $440,545 $549,451 $393,881
            
           
           

           

           

          Year Ended December 31,

           

           

           

          2004

           

          2003

           

          2002

           

           

           

           

           

           

           

           

           

          Comprehensive income:

           

           

           

           

           

           

           

           

           

           

           

           

           

           

           

          Net income

           

          $

          472,329

           

          $

          523,311

           

          $

          400,777

           

          Other comprehensive income (loss) – derivative and other instruments:

           

           

           

           

           

           

           

          Unrealized holding (losses) gains arising during the year

           

          (3,707

          )

          11,467

           

          (10,905

          )

          Equity in unrealized holding gains (losses) arising during the year – unconsolidated entities

           

          3,667

           

          7,268

           

          (689

          )

          Losses reclassified into earnings from other comprehensive income

           

          2,071

           

          1,653

           

          845

           

          Comprehensive income

           

          $

          474,360

           

          $

          543,699

           

          $

          390,028

           

          See accompanying notes

          F-5


          F-6




          EQUITY RESIDENTIAL PROPERTIES TRUST

          CONSOLIDATED STATEMENTS OF CASH FLOWS

          (Amounts in thousands)

           
           Year Ended December 31,
           
           
           2001
           2000
           1999
           
          CASH FLOWS FROM OPERATING ACTIVITIES:          
          Net income $473,585 $549,451 $393,881 
          Adjustments to reconcile net income to net cash provided by operating activities:          
           Allocation to Minority Interests:          
            Operating Partnership  32,829  41,761  29,536 
            Partially Owned Properties  2,249  (132)  
          Cumulative effect of change in accounting principle  1,270     
          Depreciation  467,942  449,584  408,688 
          Amortization of deferred financing costs  5,841  5,473  4,084 
          Amortization of discount on investment in mortgage notes  (2,256) (1,249) (1,165)
          Amortization of goodwill  3,779  1,760   
          Amortization of discounts and premiums on debt  (1,841) (2,332) (2,322)
          Amortization of deferred settlements on interest rate protection agreements  591  333  987 
          Impairment on furniture rental business  60,000     
          Impairment on technology investments  11,766  1,000   
          Income from investments in unconsolidated entities  (3,772) (2,309) (3,850)
          Net gain on sales of real estate  (149,293) (198,426) (93,535)
          Net loss (gain) on sales of property and equipment  109  (4)  
          Extraordinary items  (444) 5,592  451 
          Unrealized gain on interest rate protection agreements  (223)    
          Loss on sale of mortgage receivable    710   
          Book value of furniture sales and rental buyouts  11,411  6,345   
          Compensation paid with Company Common Shares  18,164  15,085  9,625 
          Changes in assets and liabilities:          
           (Increase) decrease in rents receivable  (399) (415) 3,559 
           (Increase) decrease in deposits — restricted  (10,468) 4,207  (9,953)
           Additions to rental furniture  (18,611) (13,661)  
           (Increase) decrease in other assets  (17,694) (7,969) 54,820 
           (Decrease) in accounts payable and accrued expenses  (633) (4,843) (5,610)
           Increase (decrease) in accrued interest payable  10,293  3,104  (6,387)
           (Decrease) increase in rents received in advance and other liabilities  (4,315) (11,489) 7,963 
           (Decrease) increase in security deposits  (103) 1,025  (1,802)
            
           
           
           
           Net cash provided by operating activities  889,777  842,601  788,970 
            
           
           
           
          CASH FLOWS FROM INVESTING ACTIVITIES:          
           Investment in real estate  (394,039) (659,181) (632,474)
           Improvements to real estate  (150,927) (137,404) (134,716)
           Additions to non-real estate property  (6,920) (5,425) (7,219)
           Interest capitalized for real estate under development  (28,174) (17,650) (8,134)
           Proceeds from disposition of real estate, net  566,068  721,032  329,342 
           Investment in property and equipment  (2,461) (933)  
           Principal receipts on investment in mortgage notes  61,419  7,885  4,229 
           Investments in unconsolidated entities  (142,565) (149,033) (37,114)
           Distributions from unconsolidated entities  28,332  19,243  7,125 
           Proceeds from refinancing of unconsolidated entities  24,404  1,695   
           Proceeds from disposition of unconsolidated entities  655  4,602   
           Repayments of equity from unconsolidated entities  7,336     
           Decrease (increase) in deposits on real estate acquisitions, net  52,340  (122,735) (25,563)
           Decrease (increase) in mortgage deposits  (1,626) 18,854  11,117 
           Purchase of management contract rights    (779) (285)

           

           

          Year Ended December 31,

           

           

           

          2004

           

          2003

           

          2002

           

          CASH FLOWS FROM OPERATING ACTIVITIES:

           

           

           

           

           

           

           

          Net income

           

          $

          472,329

           

          $

          523,311

           

          $

          400,777

           

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

           

           

           

           

           

           

           

          Allocation to Minority Interests:

           

           

           

           

           

           

           

          Operating Partnership

           

          31,228

           

          34,658

           

          26,862

           

          Preference Interests

           

          19,420

           

          20,211

           

          20,211

           

          Junior Preference Units

           

          70

           

          325

           

          325

           

          Partially Owned Properties

           

          (1,787

          )

          (271

          )

          1,867

           

          Premium on redemption of Preference Interests

           

          1,117

           

           

           

          Depreciation

           

          496,583

           

          471,569

           

          472,956

           

          Amortization of deferred financing costs

           

          7,276

           

          6,702

           

          5,754

           

          Amortization of discounts and premiums on debt

           

          (784

          )

          (991

          )

          (822

          )

          Amortization of deferred settlements on derivative instruments

           

          1,001

           

          710

           

          (306

          )

          Impairment on technology investments

           

           

          1,162

           

          1,162

           

          Impairment on corporate housing business

           

           

           

          17,122

           

          Loss from investments in unconsolidated entities

           

          7,325

           

          10,118

           

          3,698

           

          Net (gain) on sales of unconsolidated entities

           

          (4,593

          )

          (4,942

          )

          (5,054

          )

          Net (gain) on sales of discontinued operations

           

          (323,925

          )

          (310,706

          )

          (104,296

          )

          Loss on debt extinguishments

           

          113

           

          2,095

           

          792

           

          Unrealized loss (gain) on derivative instruments

           

          249

           

          (118

          )

          328

           

          Compensation paid with Company Common Shares

           

          16,826

           

          14,883

           

          25,796

           

          Other operating activities, net

           

          (178

          )

          (3,147

          )

          2

           

           

           

           

           

           

           

           

           

          Changes in assets and liabilities:

           

           

           

           

           

           

           

          (Increase) decrease in rents receivable

           

          (628

          )

          2,234

           

          (570

          )

          (Increase) decrease in deposits – restricted

           

          (6,037

          )

          4,406

           

          9,896

           

          (Increase) decrease in other assets

           

          (20,341

          )

          (18,940

          )

          14,531

           

          Increase (decrease) in accounts payable and accrued expenses

           

          2,844

           

          (4,682

          )

          (3,392

          )

          Increase (decrease) in accrued interest payable

           

          9,176

           

          (2,851

          )

          406

           

          Increase (decrease) in rents received in advance and other liabilities

           

          7,655

           

          (170

          )

          2,369

           

          Increase (decrease) in security deposits

           

          2,811

           

          (1,247

          )

          (2,151

          )

          Net cash provided by operating activities

           

          717,750

           

          744,319

           

          888,263

           

           

           

           

           

           

           

           

           

          CASH FLOWS FROM INVESTING ACTIVITIES:

           

           

           

           

           

           

           

          Investment in real estate – acquisitions

           

          (820,029

          )

          (595,077

          )

          (258,269

          )

          Investment in real estate – development/other

           

          (117,940

          )

          (8,386

          )

          (109,077

          )

          Improvements to real estate

           

          (212,171

          )

          (181,948

          )

          (156,776

          )

          Additions to non-real estate property

           

          (6,552

          )

          (2,928

          )

          (7,301

          )

          Interest capitalized for real estate under development

           

          (11,687

          )

           

          (10,006

          )

          Interest capitalized for unconsolidated entities under development

           

          (2,282

          )

          (20,647

          )

          (17,161

          )

          Proceeds from disposition of real estate, net

           

          937,690

           

          1,130,925

           

          478,675

           

          Proceeds from disposition of unconsolidated entities

           

          7,940

           

          14,136

           

          49,862

           

          Proceeds from refinancing of unconsolidated entities

           

           

          6,708

           

          4,375

           

          Proceeds from disposition of furniture rental business

           

           

           

          28,741

           

          Investments in unconsolidated entities

           

          (406,524

          )

          (14,038

          )

          (105,758

          )

          Distributions from unconsolidated entities

           

          26,553

           

          20,515

           

          41,656

           

          Decrease (increase) in deposits on real estate acquisitions, net

           

          58,715

           

          (22,656

          )

          24,845

           

          Decrease in mortgage deposits

           

          9,144

           

          11,298

           

          27,425

           

          See accompanying notes

          F-6

          F-7




          EQUITY RESIDENTIAL PROPERTIES TRUST

          CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

          (Amounts in thousands)

           
           Year Ended December 31,
           
           
           2001
           2000
           1999
           
          CASH FLOWS FROM INVESTING ACTIVITIES (continued):          
           Consolidation of previously Unconsolidated Properties $52,841 $(5,083)$ 
           Business combinations, net of cash acquired  (8,785) (242,281) (18,274)
           Other investing activities, net  (578) 3,243  (14,885)
            
           
           
           
           Net cash provided by (used for) investing activities  57,320  (563,950) (526,851)
            
           
           
           
          CASH FLOWS FROM FINANCING ACTIVITIES:          
          Loan and bond acquisition costs  (4,483) (3,590) (9,522)
          Mortgage notes payable:          
           Proceeds, net  91,583  729,978  204,986 
           Lump sum payoffs  (364,229) (380,541) (105,846)
           Scheduled principal repayments  (32,671) (27,719) (21,147)
           Prepayment premiums/fees  (208) (5,801) (451)
          Notes, net:          
           Proceeds  299,316    298,014 
           Lump sum payoffs  (150,000) (208,000) (152,266)
           Scheduled principal repayments  (4,774) (498)  
          Lines of credit:          
           Proceeds  738,491  808,637  1,372,000 
           Repayments  (898,953) (820,631) (1,388,383)
          (Payments) proceeds from settlement of interest rate protection agreements  (7,369) 7,055  1,380 
          Proceeds from sale of Common Shares  8,991  7,676  7,717 
          Proceeds from sale of Preferred Shares/Units  60,000  146,000  40,000 
          Proceeds from exercise of options  65,411  25,228  30,750 
          Common Shares repurchased and retired      (6,252)
          Redemption of Preferred Shares  (210,500)    
          Payment of offering costs  (2,223) (3,944) (1,625)
          Distributions:          
           Common Shares  (335,534) (412,321) (364,183)
           Preferred Shares/Units  (110,194) (111,943) (113,153)
           Minority Interests — Operating Partnership  (30,067) (39,153) (37,580)
           Minority Interests — Partially Owned Properties  (32,156) (920)  
          Principal receipts on employee notes, net  303  324  203 
          Principal receipts on other notes receivable, net    6,167  8,391 
            
           
           
           
            Net cash (used for) financing activities  (919,266) (283,996) (236,967)
            
           
           
           
          Net increase (decrease) in cash and cash equivalents  27,831  (5,345) 25,152 
          Cash and cash equivalents, beginning of year  23,772  29,117  3,965 
            
           
           
           
          Cash and cash equivalents, end of year $51,603 $23,772 $29,117 
            
           
           
           

           

           

          Year Ended December 31,

           

           

           

          2004

           

          2003

           

          2002

           

          CASH FLOWS FROM INVESTING ACTIVITIES (continued):

           

           

           

           

           

           

           

          Consolidation of previously Unconsolidated Properties:

           

           

           

           

           

           

           

          Via acquisition (net of cash acquired)

           

          $

          (49,183

          )

          $

          6,879

           

          $

          (40,113

          )

          Via FIN 46 (cash consolidated)

           

          3,628

           

           

           

          Acquisition of Minority Interests – Partially Owned Properties

           

          (72

          )

          (125

          )

           

          Other investing activities, net

           

          16,802

           

          (10,628

          )

          260

           

          Net cash (used for) provided by investing activities

           

          (565,968

          )

          334,028

           

          (48,622

          )

           

           

           

           

           

           

           

           

          CASH FLOWS FROM FINANCING ACTIVITIES:

           

           

           

           

           

           

           

          Loan and bond acquisition costs

           

          (9,696

          )

          (6,127

          )

          (11,233

          )

          Mortgage notes payable:

           

           

           

           

           

           

           

          Proceeds

           

          467,541

           

          111,150

           

          126,144

           

          Lump sum payoffs

           

          (469,333

          )

          (401,951

          )

          (374,983

          )

          Scheduled principal repayments

           

          (25,607

          )

          (30,919

          )

          (32,731

          )

          Prepayment premiums/fees

           

          (450

          )

          (2,187

          )

          (792

          )

          Notes, net:

           

           

           

           

           

           

           

          Proceeds

           

          898,014

           

          398,816

           

          447,064

           

          Lump sum payoffs

           

          (531,390

          )

          (190,000

          )

          (265,000

          )

          Scheduled principal repayments

           

          (4,286

          )

          (4,480

          )

          (4,669

          )

          Line of credit:

           

           

           

           

           

           

           

          Proceeds

           

          1,742,000

           

          182,000

           

          776,500

           

          Repayments

           

          (1,602,000

          )

          (312,000

          )

          (831,500

          )

          (Payments on) proceeds from settlement of derivative instruments

           

          (7,346

          )

          (12,999

          )

          5,757

           

          Proceeds from sale of Common Shares

           

          6,853

           

          6,324

           

          9,411

           

          Proceeds from sale of Preferred Shares

           

           

          150,000

           

           

          Proceeds from exercise of options

           

          79,043

           

          68,400

           

          29,578

           

          Common Shares repurchased and retired

           

           

           

          (115,004

          )

          Redemption of Preferred Shares

           

           

          (386,989

          )

           

          Redemption of Preference Interests

           

          (40,000

          )

           

           

          Premium on redemption of Preferred Shares

           

           

          (8,345

          )

           

          Payment of offering costs

           

          (24

          )

          (5,304

          )

          (207

          )

          Contributions – Minority Interests – Partially Owned Properties

           

          100

           

           

           

          Distributions:

           

           

           

           

           

           

           

          Common Shares

           

          (484,540

          )

          (472,211

          )

          (473,996

          )

          Preferred Shares

           

          (54,350

          )

          (79,341

          )

          (76,973

          )

          Preference Interests

           

          (19,464

          )

          (20,211

          )

          (20,238

          )

          Junior Preference Units

           

          (148

          )

          (324

          )

          (325

          )

          Minority Interests – Operating Partnership

           

          (36,446

          )

          (38,472

          )

          (39,607

          )

          Minority Interests – Partially Owned Properties

           

          (26,327

          )

          (3,473

          )

          (12,608

          )

          Principal receipts on employee notes, net

           

           

           

          4,043

           

          Net cash (used for) financing activities

           

          (117,856

          )

          (1,058,643

          )

          (861,369

          )

          Net increase (decrease) in cash and cash equivalents

           

          33,926

           

          19,704

           

          (21,728

          )

          Cash and cash equivalents, beginning of year

           

          49,579

           

          29,875

           

          51,603

           

          Cash and cash equivalents, end of year

           

          $

          83,505

           

          $

          49,579

           

          $

          29,875

           

          See accompanying notes

          F-7

          F-8




          EQUITY RESIDENTIAL PROPERTIES TRUST

          CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

          (Amounts in thousands)

           
           Year Ended December 31,
           
           
           2001
           2000
           1999
           
          SUPPLEMENTAL INFORMATION:          
          Cash paid during the year for interest $380,745 $380,853 $341,936 
            
           
           
           
          Mortgage loans assumed through real estate acquisitions $91,623 $87,441 $69,885 
            
           
           
           
          Mortgage loans (assumed) by purchaser in real estate dispositions $30,396 $(345,762)$(12,500)
            
           
           
           
          Transfers to real estate held for disposition $3,371 $51,637 $12,868 
            
           
           
           
          Mortgage loans recorded as a result of consolidation of previously Unconsolidated Properties $301,502 $80,134 $ 
            
           
           
           
          Net (assets) liabilities recorded as a result of consolidation of previously Unconsolidated Properties $(20,839)$515 $ 
            
           
           
           
          Net real estate contributed in exchange for OP Units or preference units $ $4,071 $28,232 
            
           
           
           
          Refinancing of mortgage notes payable in favor of notes, net $ $ $92,180 
            
           
           
           
          Net (assets acquired) liabilities assumed through business combinations $ $(74,138)$(15,604)
            
           
           
           
          Mortgage loans assumed through business combinations $ $204,728 $499,654 
            
           
           
           
          Unsecured notes assumed through business combinations $ $39,564 $2,266 
            
           
           
           
          Lines of credit assumed through business combinations $ $67,456 $26,383 
            
           
           
           
          Valuation of Common Shares issued through business combinations $ $ $181,124 
            
           
           
           
          Valuation of OP Units issued through business combinations $ $37,228 $ 
            
           
           
           

           

           

          Year Ended December 31,

           

           

           

          2004

           

          2003

           

          2002

           

          SUPPLEMENTAL INFORMATION:

           

           

           

           

           

           

           

          Cash paid during the year for interest

           

          $

          348,574

           

          $

          352,391

           

          $

          365,782

           

           

           

           

           

           

           

           

           

          Valuation of OP Units issued – Other transactions

           

          $

          9,087

           

          $

          226

           

          $

          1,046

           

           

           

           

           

           

           

           

           

          Real estate acquisitions/dispositions:

           

           

           

           

           

           

           

          Mortgage loans assumed

           

          $

          95,901

           

          $

          89,446

           

          $

          32,355

           

           

           

           

           

           

           

           

           

          Valuation of OP Units issued

           

          $

           

          $

          105

           

          $

           

           

           

           

           

           

           

           

           

          Mortgage loans (assumed) by purchaser

           

          $

          (29,470

          )

          $

          (53,250

          )

          $

          (9,924

          )

           

           

           

           

           

           

           

           

          Consolidation of previously Unconsolidated Properties – Via acquisition:

           

           

           

           

           

           

           

          Investment in real estate

           

          $

          (960,331

          )

          $

          (111,113

          )

          $

          (102,110

          )

           

           

           

           

           

           

           

           

          Mortgage loans assumed

           

          $

          274,818

           

          $

          51,625

           

          $

          18,100

           

           

           

           

           

           

           

           

           

          Valuation of OP Units issued

           

          $

           

          $

          4,231

           

          $

           

           

           

           

           

           

           

           

           

          Minority Interests – Partially Owned Properties

           

          $

          445

           

          $

          42

           

          $

           

           

           

           

           

           

           

           

           

          Investments in unconsolidated entities

           

          $

          608,681

           

          $

          34,942

           

          $

          (312

          )

           

           

           

           

           

           

           

           

          Net other liabilities recorded

           

          $

          27,204

           

          $

          27,152

           

          $

          44,209

           

           

           

           

           

           

           

           

           

          Consolidation of previously unconsolidated properties – Via FIN 46:

           

           

           

           

           

           

           

          Investment in real estate

           

          $

          (548,342

          )

          $

           

          $

           

           

           

           

           

           

           

           

           

          Mortgage loans consolidated

           

          $

          294,722

           

          $

           

          $

           

           

           

           

           

           

           

           

           

          Minority interests – Partially Owned Properties

           

          $

          3,074

           

          $

           

          $

           

           

           

           

           

           

           

           

           

          Investments in unconsolidated entities

           

          $

          234,984

           

          $

           

          $

           

           

           

           

           

           

           

           

           

          Net other liabilities recorded

           

          $

          19,190

           

          $

           

          $

           

           

           

           

           

           

           

           

           

          Deconsolidation of previously Wholly Owned Properties:

           

           

           

           

           

           

           

          Mortgage loans contributed

           

          $

           

          $

           

          $

          (118,376

          )

           

           

           

           

           

           

           

           

          Refinancing of mortgage notes payable into notes, net

           

          $

          130,000

           

          $

           

          $

           

          See accompanying notes

          F-8

          F-9




          EQUITY RESIDENTIAL PROPERTIES TRUST

          CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS'SHAREHOLDERS’ EQUITY

          (Amounts in thousands)

           
           Year Ended December 31,
           
           
           2001
           2000
           1999
           
          PREFERRED SHARES          
          Balance, beginning of year $1,183,136 $1,310,266 $1,410,574 
           Redemption of 93/8% Series A Cumulative Redeemable  (153,000)    
           Conversion of Series E Cumulative Convertible  (5,845) (9,860) (75)
           Redemption of 9.65% Series F Cumulative Redeemable  (57,500)    
           Conversion of 7.25% Series G Convertible Cumulative    (75)  
           Conversion of 7.00% Series H Cumulative Convertible  (120) (2,215) (228)
           Conversion of 8.82% Series I Cumulative Convertible      (100,000)
           Conversion of 8.60% Series J Cumulative Convertible    (114,980) (5)
            
           
           
           
          Balance, end of year $966,671 $1,183,136 $1,310,266 
            
           
           
           
          COMMON SHARES, $.01 PAR VALUE          
          Balance, beginning of year $2,652 $2,550 $2,364 
           Issuance in connection with Mergers and acquisitions      80 
           Issuance through conversion of OP Units into Common Shares  18  18  24 
           Issuance through exercise of options  32  16  20 
           Issuance through restricted share and performance-based grants, net  7  2  6 
           Issuance through Share Purchase — DRIP Plan and Dividend Reinvestment — DRIP Plan  1  2  2 
           Issuance through Employee Share Purchase Plan  3  2  4 
           Issuance through conversion of Preferred Shares into Common Shares  3  62  52 
           Common Shares repurchased and retired      (2)
            
           
           
           
          Balance, end of year $2,716 $2,652 $2,550 
            
           
           
           
          PAID IN CAPITAL          
          Balance, beginning of year $4,753,371 $4,540,869 $4,175,747 
           Issuance of Common Shares in connection with Mergers and acquisitions    940  181,044 
           Issuance of Common Shares through conversion of OP Units into Common Shares  47,457  42,757  39,671 
           Issuance of Common Shares through exercise of options  65,379  25,212  30,730 
           Issuance through restricted share and performance-based grants, net  29,020  11,773  18,769 
           Issuance of Common Shares through Share Purchase — DRIP Plan  910  595  954 
           Issuance of Common Shares through Dividend Reinvestment — DRIP Plan  1,149  1,664  1,524 
           Issuance of Common Shares through Employee Share Purchase Plan  6,931  5,413  5,233 
           Issuance of Common Shares through 401(k) Plan      1,248 
           Issuance of Common Shares through conversion of Preferred Shares into Common Shares  5,962  127,068  100,256 
           Common Shares repurchased and retired      (6,250)
           Offering costs  (2,223) (3,944) (1,625)
           Receipts (advances) on other notes receivable, net    4,045  (4,045)
           Adjustment for Minority Interests ownership in Operating Partnership  (15,212) (3,021) (2,387)
            
           
           
           
          Balance, end of year $4,892,744 $4,753,371 $4,540,869 
            
           
           
           

           

           

          Year Ended December 31,

           

           

           

          2004

           

          2003

           

          2002

           

           

           

           

           

           

           

           

           

          PREFERRED SHARES

           

           

           

           

           

           

           

          Balance, beginning of year

           

          $

          670,913

           

          $

          946,157

           

          $

          966,671

           

          Conversion of 7.00% Series E Cumulative Convertible

           

          (34,519

          )

          (8,891

          )

          (20,442

          )

          Conversion of 7.25% Series G Convertible Cumulative

           

           

          (29,184

          )

          (2

          )

          Redemption of 7.25% Series G Convertible Cumulative

           

           

          (286,989

          )

           

          Conversion of 7.00% Series H Cumulative Convertible

           

          (178

          )

          (180

          )

          (70

          )

          Redemption of 7.625% Series L Cumulative Redeemable

           

           

          (100,000

          )

           

          Issuance of 6.48% Series N Cumulative Redeemable

           

           

          150,000

           

           

          Balance, end of year

           

          $

          636,216

           

          $

          670,913

           

          $

          946,157

           

           

           

           

           

           

           

           

           

          COMMON SHARES, $0.01 PAR VALUE

           

           

           

           

           

           

           

           

           

           

           

           

           

           

           

          Balance, beginning of year

           

          $

          2,776

           

          $

          2,711

           

          $

          2,716

           

          Issuance through conversion of Preferred Shares into Common Shares

           

          16

           

          14

           

          9

           

          Issuance through conversion of OP Units into Common Shares

           

          17

           

          7

           

          9

           

          Issuance through exercise of share options

           

          34

           

          32

           

          15

           

          Issuance through Employee Share Purchase Plan

           

          3

           

          3

           

          3

           

          Issuance through Share Purchase – DRIP Plan and Dividend Reinvestment –DRIP Plan

           

           

           

          1

           

          Stock-based employee compensation expense:

           

           

           

           

           

           

           

          Restricted/performance shares

           

          5

           

          9

           

          9

           

          Common Shares repurchased and retired

           

           

           

          (51

          )

          Balance, end of year

           

          $

          2,851

           

          $

          2,776

           

          $

          2,711

           

           

           

           

           

           

           

           

           

          PAID IN CAPITAL

           

           

           

           

           

           

           

           

           

           

           

           

           

           

           

          Balance, beginning of year

           

          $

          4,956,712

           

          $

          4,844,104

           

          $

          4,897,630

           

          Issuance through conversion of Preferred Shares into Common Shares

           

          34,681

           

          38,241

           

          20,505

           

          Issuance through conversion of OP Units into Common Shares

           

          36,903

           

          10,896

           

          14,759

           

          Issuance of Common Shares through exercise of share options

           

          79,009

           

          68,368

           

          29,563

           

          Issuance of Common Shares through Employee Share Purchase Plan

           

          6,850

           

          6,321

           

          7,374

           

          Issuance of Common Shares through Share Purchase – DRIP Plan

           

           

           

          861

           

          Issuance of Common Shares through Dividend Reinvestment – DRIP Plan

           

           

           

          1,172

           

          Stock-based employee compensation expense:

           

           

           

           

           

           

           

          Restricted/performance shares

           

          9,013

           

          2,488

           

          12,127

           

          Share options

           

          2,982

           

          2,626

           

           

          ESPP discount

           

          1,290

           

          1,196

           

           

          Common Shares repurchased and retired

           

           

           

          (114,953

          )

          Offering costs

           

          (24

          )

          (5,304

          )

          (207

          )

          Premium on redemption of Preferred Shares – original issuance costs

           

           

          11,892

           

           

          Premium on redemption of Preference Interests – original issuance costs

           

          1,117

           

           

           

          Other

           

          (8,705

          )

          (24,661

          )

          (29,017

          )

          Adjustment for Minority Interests ownership in Operating Partnership

           

          (7,517

          )

          545

           

          4,290

           

          Balance, end of year

           

          $

          5,112,311

           

          $

          4,956,712

           

          $

          4,844,104

           

          See accompanying notes

          F-9

          F-10



          EQUITY RESIDENTIAL PROPERTIES TRUST

          CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS'SHAREHOLDERS’ EQUITY (Continued)

          (Amounts in thousands)

           
           Year Ended December 31,
           
           
           2001
           2000
           1999
           
          EMPLOYEE NOTES          
          Balance, beginning of year $(4,346)$(4,670)$(4,873)
           Principal receipts, net  303  324  203 
            
           
           
           
          Balance, end of year $(4,043)$(4,346)$(4,670)
            
           
           
           
          DEFERRED COMPENSATION          
          Balance, beginning of year $(14,915)$(18,225)$(7,827)
           Shares granted, net of cancellations  (29,027) (11,775) (20,023)
           Amortization of shares to compensation expense  18,164  15,085  9,625 
            
           
           
           
          Balance, end of year $(25,778)$(14,915)$(18,225)
            
           
           
           
          DISTRIBUTIONS IN EXCESS OF ACCUMULATED EARNINGS          
          Balance, beginning of year $(300,351)$(325,856)$(245,538)
           Net income  473,585  549,451  393,881 
           Common Share distributions  (452,435) (412,005) (361,003)
           Preferred Share distributions  (87,504) (100,855) (112,011)
           Preference Interest distributions  (18,263) (10,650) (836)
           Junior Preference Unit distributions  (352) (436) (349)
            
           
           
           
          Balance, end of year $(385,320)$(300,351)$(325,856)
            
           
           
           
          ACCUMULATED OTHER COMPREHENSIVE LOSS          
          Balance, beginning of year $ $ $ 
           Accumulated other comprehensive loss — derivative instruments:          
          Cumulative effect of change in accounting principle  (5,334)    
            Unrealized holding (losses) arising during the year  (17,909)    
            Equity in unrealized holding (losses) arising during the year — unconsolidated entities  (10,366)    
            Losses reclassified into earnings from other comprehensive income  569     
            
           
           
           
          Balance, end of year $(33,040)$ $ 
            
           
           
           

           

           

          Year Ended December 31,

           

           

           

          2004

           

          2003

           

          2002

           

           

           

           

           

           

           

           

           

          DEFERRED COMPENSATION

           

           

           

           

           

           

           

           

           

           

           

           

           

           

           

          Balance, beginning of year

           

          $

          (3,554

          )

          $

          (12,118

          )

          $

          (25,778

          )

          Restricted/performance shares granted, net of cancellations

           

           

           

          (12,136

          )

          Amortization to compensation expense – restricted/performance shares

           

          3,536

           

          8,564

           

          25,796

           

          Balance, end of year

           

          $

          (18

          )

          $

          (3,554

          )

          $

          (12,118

          )

           

           

           

           

           

           

           

           

          DISTRIBUTIONS IN EXCESS OF ACCUMULATED EARNINGS

           

           

           

           

           

           

           

           

           

           

           

           

           

           

           

          Balance, beginning of year

           

          $

          (588,005

          )

          $

          (539,942

          )

          $

          (390,206

          )

          Net income

           

          472,329

           

          523,311

           

          400,777

           

          Common Share distributions

           

          (488,040

          )

          (474,702

          )

          (473,898

          )

          Preferred Share distributions

           

          (53,746

          )

          (76,435

          )

          (76,615

          )

          Premium on redemption of Preferred Shares – cash charge

           

           

          (8,345

          )

           

          Premium on redemption of Preferred Shares – original issuance costs

           

           

          (11,892

          )

           

          Balance, end of year

           

          $

          (657,462

          )

          $

          (588,005

          )

          $

          (539,942

          )

           

           

           

           

           

           

           

           

          ACCUMULATED OTHER COMPREHENSIVE LOSS

           

           

           

           

           

           

           

           

           

           

           

           

           

           

           

          Balance, beginning of year

           

          $

          (23,401

          )

          $

          (43,789

          )

          $

          (33,040

          )

          Accumulated other comprehensive loss – derivative and other instruments:

           

           

           

           

           

           

           

          Unrealized holding (losses) gains arising during the year

           

          (3,707

          )

          11,467

           

          (10,905

          )

          Equity in unrealized holding gains (losses) arising during the year – unconsolidated entities

           

          3,667

           

          7,268

           

          (689

          )

          Losses reclassified into earnings from other comprehensive income

           

          2,071

           

          1,653

           

          845

           

          Balance, end of year

           

          $

          (21,370

          )

          $

          (23,401

          )

          $

          (43,789

          )

          See accompanying notes

          F-10


          F-11



          EQUITY RESIDENTIAL PROPERTIES TRUST

          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

          1. Business and Formation of the Company

           

          1.                                      Business

          Equity Residential Properties Trust,(“EQR”), formed in March 1993, ("EQR"), is a self-administered and self-managed equityfully integrated real estate investment trust ("REIT"). As used herein,company engaged in the term "Company" meansacquisition, development, ownership, management and operation of multifamily properties.  EQR and its subsidiaries, as the survivor of the mergers between EQR and each of Wellsford Residential Property Trust, Evans Withycombe Residential, Inc., Merry Land & Investment Company, Inc. and Lexford Residential Trust (collectively, the "Mergers"). The Company also includes the businesses formerly operated by Globe Business Resources, Inc. ("Globe") and Grove Property Trust ("Grove"). The Company completed the sale of its Globe furniture rental business on January 11, 2002. The Company has elected to be taxed as a REIT under Section 856(c) of the Internal Revenue Code 1986, as amended (the "Code"real estate investment trust (“REIT”).

           

          EQR is the general partner of, and as of December 31, 2001,2004 owned an approximate 92.1%93.3% ownership interest in ERP Operating Limited Partnership, an Illinois limited partnership (the "Operating Partnership"“Operating Partnership”).   The Company conducts substantiallyis structured as an umbrella partnership REIT (“UPREIT”), under which all of itsproperty ownership and business and owns substantially all of its assetsoperations are conducted through the Operating Partnership. The Operating Partnership is, in turn, 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.its subsidiaries.  References to the Company“Company” include EQR, the Operating Partnership and each of the partnerships, limited liability companies and corporations controlled by the Operating Partnership and/or EQR.

           The Company is engaged in the acquisition, ownership, management, operation and disposition of multifamily properties.

          As of December 31, 2001,2004, the Company, directly or indirectly through investments in title holding entities, owned all or had interestsa portion of 939properties in a portfolio32 states and the District of 1,076 multifamily properties (individually a "Property" and collectively the "Properties") containing 224,801 apartment units located in 36 statesColumbia consisting of the following:200,149 units.  The ownership breakdown includes:

           
           Number of
          Properties

           Number of
          Units

          Wholly Owned Properties 955 199,698
          Partially Owned Properties 36 6,931
          Unconsolidated Properties 85 18,172
            
           
          Total Properties 1,076 224,801
            
           

           

           

          Properties

           

          Units

           

          Wholly Owned Properties

           

          842

           

          176,711

           

          Partially Owned Properties (Consolidated)

           

          39

           

          7,220

           

          Unconsolidated Properties

           

          58

           

          16,218

           

           

           

          939

           

          200,149

           

          The Company accounts“Wholly Owned Properties” are accounted for its ownership interest in the 955 "Wholly Owned Properties" under the consolidation method of accounting.  The Company beneficially owns 100% fee simple title to 948841 of the 955842 Wholly Owned Properties.  The Company has a leasehold estate ownership interest in one Property. As such, the Company owns the real estate building and improvements and leases the land underlying the improvements under a long-term ground lease that expires in 2066.2026 for one property.  This one Propertyproperty 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"(“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.

          F-11



          The "Partially“Partially Owned Properties"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"“Unconsolidated Properties” are partially owned but not controlled by the Company andCompany.  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.

          2.                                      Summary of Significant Accounting Policies

            Basis of Presentation

                  The Mergers and acquisitions were accounted for as purchases in accordance with Accounting Principles Board Opinion No. 16. The fair value of the consideration given by the Company in the Mergers was 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.

           

          Due to the Company'sCompany’s ability as general partner to control either through ownership or by contract the Operating Partnership and its subsidiaries, other than entities owningthat 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,Effective March 31, 2004, the consolidated financial statements also include all variable interest entities for which the Company acquired 100%is the primary beneficiary.

          F-12



          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, Business Combinations.  SFAS No. 141 requires all business combinations initiated after June 30, 2001 be accounted for under the purchase method of a management company entity, which had a controlling ownership interest in a portfolioaccounting. The fair value of 21 previously Unconsolidated Properties. Subsequent to this transaction,the consideration given by the Company consolidated these 21 Properties. In September 2001,in the Company acquiredmergers were used as the remaining 5%valuation basis for each of the preferred stock it did not owncombinations.  The accompanying consolidated statements of operations 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 consolidatedcash flows include the results of these two entities prior to this transaction despite not having legal control, the effects of which were immaterial.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 Company allocates the purchase price of properties to net tangible and identified intangible assets acquired based on their fair values in accordance with the provisions of SFAS No. 141.  In making estimates of fair values for purposes of allocating purchase price, the Company utilizes a number of sources, including independent appraisals that may be obtained in connection with the acquisition or financing of the respective property, our own analysis of recently acquired and existing comparable properties in our portfolio, and other market data.  The Company also considers information obtained about each property as a result of its pre-acquisition due diligence, marketing and leasing activities in estimating the fair value of the tangible and intangible assets acquired.  The Company allocates the purchase price of acquired real estate to various components as follows:

                            Land – Based on actual purchase price if land is acquired separately or based on market researchresearch/comparables if acquired inwith an operating property.

                            Furniture, Fixtures and Equipment – Ranges between $1,500 and $3,000 per apartment unit acquired as an estimate of the fair value of the appliances & fixtures inside a merger or in a single or portfolio acquisition.

          unit.  The per-unit amount applied depends on the type of apartment building acquired.  Depreciation is computedcalculated on athe straight-line basismethod over an estimated useful life of five years.

                            In-Place Leases – The Company considers the value of acquired in-place leases that meet the definition outlined in SFAS No. 141, paragraph 37.  The amortization period is the average remaining term of each respective in-place acquired lease.

                            Other Intangible Assets – The Company considers whether it has acquired other intangible assets that meet the definition outlined in SFAS No. 141, paragraph 39, including any customer relationship intangibles.  The amortization period is the estimated useful liveslife of the assets. The Company uses a 30-yearacquired intangible asset.

                            Building – Based on the fair value determined on an “as-if vacant” basis.  Depreciation is calculated on the straight-line method over an estimated useful life for buildings and a five-year estimated life for initial furniture, fixtures and equipment. of thirty years.

          Replacements inside a unit such as appliances and carpeting are depreciated over a five-year estimated useful 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 of disposition 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.disposed of in accordance with SFAS No. 144 (see further discussion below).

          F-12



          The Company classifies Propertiesproperties under development and/or expansion and properties in the lease up phase (including land) 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 sheet.

            F-13



          Impairment of Long-Lived Assets, Including Goodwill

          Asset Impairment

                  For real estate properties held for use,In June 2001, the Company follows the guidance inFinancial Accounting Standards Board (“FASB”) issued SFAS No. 121,142, 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 AssetsAssets.  SFAS Nos. 142 and 144 were effective for Long-Lived Assetsfiscal years beginning after December 15, 2001.  The Company adopted these standards effective January 1, 2002.  See Notes 13 and 19 for further discussion.

          The Company periodically evaluates its long-lived assets, including its investments in real estate and goodwill, for indicators of permanent impairment.  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 be Disposed Of, in determining whetherconclude that impairment indicators exist and an impairment loss exists. The Company first determines whether any indicators of impairment exist. If indicators exist,is warranted.

          For long-lived assets to be held and used, the Company compares the expected future undiscounted cash flows for an operating propertythe long-lived asset against the carrying amount of that property.asset.  If the sum of the estimated undiscounted cash flows is less than the carrying amount of the property, anasset, the Company further analyzes each individual asset for other temporary or permanent indicators of impairment.  An impairment loss would be recorded for the difference between the estimated fair value and the carrying amount of the property.asset if the Company deems this difference to be permanent.

           

          For real estate propertieslong-lived assets to be disposed of, an impairment loss is recognized when the estimated fair value of the real estate,asset, less the estimated cost to sell, is less than the carrying amount of the real estateasset measured at the time it is certain that the Company has determined it will sell the property. Real estateasset.  Long-lived assets held for disposition isand the related liabilities are separately reported at the lower of itstheir carrying amountamounts or itstheir estimated fair value,values, less its costtheir costs to sell.sell, and are not depreciated after reclassification to real estate held for disposition.

           For all other assets, including property

          Cost Capitalization

          See the Real Estate Assets and equipmentDepreciation of Investment in Real Estate section for discussion of the policy with respect to capitalization vs. expensing of fixed asset/repair and goodwill,maintenance costs.  In addition, the Company alsocapitalizes the payroll and associated costs of employees directly responsible for and who spend all of their time on the supervision of major capital and/or renovation projects.  These costs are reflected on the balance sheet as an increase to depreciable property.

          The Company follows the guidance in SFAS No. 12167, Accounting for Costs and Initial Rental Operations of Real Estate Projects, for all development projects and uses its professional judgment in determining whether an impairment loss exists.such costs meet the criteria for capitalization or must be expensed as incurred.  The Company reviewscapitalizes, through the current net book value taking into consideration existing businessdate the certificates of occupancy ("CO") are issued (CO's are deemed final within 90 days of issuance), interest, real estate taxes and economic conditionsinsurance and payroll and associated costs for those individuals directly responsible for and who spend all of their time on development activities.  These costs are reflected on the balance sheet as well as projected operating cash flows. See Note 20construction in progress for further discussion.

                  In August 2001, the Financial Accounting Standards Board ("FASB") issued SFAS No. 144,Accounting for the Impairment or Disposal of Long-Lived Assets, which is effective for fiscal years beginning after December 15, 2001.each specific property.  The Company adopted the standard effective January 1, 2002, which did not have any impactexpenses as incurred all payroll costs of on-site employees working directly at our properties, except as noted above on the Company's financial conditionour development properties prior to certificate of occupancy issuance and results of operations.on specific major rennovation at selected properties when additional incremental employees are hired.

            F-14



          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 each institution periodicallyone or more institutions typically exceed the Federal Depository Insurance Corporation ("FDIC"(“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 theirthe financial institutions’ non-performance.

            Deferred Financing Costs

           

          Deferred financing costs include fees and costs incurred to obtain the Company's linesCompany’s line of credit and long-term financings and costs for certain interest rate protection agreements.financings.  These costs are amortized over the terms of the related debt.  Unamortized financing costs are written-off when debt is

          F-13


          retired before the maturity date.  The accumulated amortization of such deferred financing costs was $22.9$18.1 million and $17.7$16.0 million at December 31, 20012004 and 2000,2003, respectively.

            Rental Furniture

           Rental furniture is stated at cost and depreciated on a straight-line basis at a rate

          Fair Value of 1% per month, which is designed to approximate an estimated useful life of four years with provision for a 50% residual value. The accumulated depreciation of rental furniture was $419,000 and $725,000 at December 31, 2001 and 2000, respectively.Financial Instruments, Including Derivative Instruments

            Property and Equipment

           Property and equipment is stated at cost. Depreciation expense is provided on a straight-line basis over estimated useful lives of three to ten years. The accumulated depreciation of property and equipment was $2.6 million and $1.1 million at December 31, 2001 and 2000, respectively.

            Goodwill

                  Goodwill is amortized on a straight-line basis over a period of 20 years. The Company periodically reviews goodwill for impairment and if a permanent decline in value has occurred, the Company would reduce its goodwill balance to fair value. The accumulated amortization of goodwill was $5.5 million and $1.8 million at December 31, 2001 and 2000, respectively.

                  In June 2001, the FASB issuedThe valuation of financial instruments under SFAS No. 142,107, Disclosures about Fair Value of Financial InstrumentsGoodwill, and Other Intangible Assets. SFAS No. 142 requires companies to eliminate the amortization of goodwill in favor of a periodic impairment based approach. SFAS No. 142 is effective133 and its amendments (SFAS Nos. 137/138/149), Accounting for fiscal years beginning after December 15, 2001. The Company adopted the standard effective January 1, 2002, which did not have a material impact on the Company's financial condition and results of operations.

            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),Accounting for Derivative Instruments and Hedging Activities137/138/149), 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'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 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

          F-14



          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.

                  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 statement of shareholders' equity; and a charge of approximately $1.3 million as a cumulative effect of change in accounting principle in the consolidated statement of operations.

                  At December 31, 2001, the Company had entered into swaps which have been designated as cash flow hedges with an aggregate notional amount of $626.4 million at interest rates ranging from 3.65125% to 6.15% maturing at various dates ranging from 2003 to 2007 with a net liability fair value of $23.3 million; and swaps which have been designated as fair value hedges with an aggregate notional amount of $396.4 million at interest rates ranging from 4.458% to 7.25% maturing at various dates ranging from 2003 to 2011 with a net asset fair value of $4.6 million.

                  At December 31, 2001, the Company's joint venture development partners 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 qualifying hedges on its consolidated balance sheet. These swaps have been designated as cash flow hedges with a current aggregate notional amount of $302.5 million (notional amounts range from $139.7 million to $525.1 million over the terms of the swaps) at interest rates ranging from 4.13% to 7.35% maturing at various dates ranging from 2002 to 2005 with a net liability fair value of $10.4 million.does not use derivatives for trading or speculative purposes.

           As of December 31, 2001, there were approximately $32.6 million in deferred losses, net, included in accumulated other comprehensive loss. On December 31, 2001, the net derivative instruments were reported at their fair value as other liabilities of approximately $18.7 million and as a reduction to investment in unconsolidated entities of approximately $10.4 million. The Company expects to recognize an estimated $14.3 million of accumulated other comprehensive loss as additional interest expense during the twelve months ending December 31, 2002, of which $6.5 million is related to the development joint venture swaps.

            Fair Value of Financial Instruments

          The fair values of the Company'sCompany’s financial instruments, (excluding the Company's investment in mortgage notes—see Note 8),other than derivative instruments, including cash and cash equivalents, mortgage notes payable, other notes payable, linesline of credit and other financial instruments, approximate their carrying or contract values.

            F-15



          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 Propertyproperty, for the rental of an apartment unit, are generally year-to-year, renewable upon consent of both parties on a year-to-yearan annual or month-to-monthmonthly basis.  Fee and asset management revenue and interest income are recorded on an accrual basis.

           Leases

          Stock-Based Compensation

          Prior to 2003, the Company had chosen to account for its stock-based compensation in accordance with APB No. 25, Accounting for Stock Issued to Employees,which resulted in no compensation expense for options issued with an exercise price equal to or exceeding the market value of furniture generally have an initial termthe Company’s Common Shares on the date of threegrant (intrinsic method).  The Company elected to six monthsaccount for its stock-based compensation in durationaccordance with SFAS No. 123 and can be extended by the customer on a month-to-month basis. Furniture rentals are accountedits amendment (SFAS No. 148), Accounting for as operating leases, and revenue is recordedStock Based Compensation, effective in the month earned. For salesfirst quarter of furniture, as well as rental buyouts,2003, which resulted in compensation expense being recorded based on the fair value of the stock compensation granted.

          F-15



          revenue andThe Company elected the “Prospective Method” which requires expensing of employee awards granted or modified after January 1, 2003.  Compensation expense under all of the Company’s plans is generally recognized over periods ranging from three months to five years.  The cost related cost of sales are recorded when the furniture is delivered or taken off lease. Revenues from both furniture rentals and sales areto stock-based employee compensation included in furniturethe determination of net income whilefor the associated costsyears ended December 31, 2004 and 2003 is less than that which would have been recognized if the fair value based method had been applied to all awards since the original effective date of those rentals and sales are included in furniture operating expenses inSFAS No. 123.

          The Company will adopt SFAS No. 123(R), Share-Based Payment, as required effective July 1, 2005.   The Company does not anticipate that the adoption of SFAS No. 123(R) will have a material effect on its consolidated statements of operations.operations or financial position.

          The Company adoptedfollowing table illustrates the provisionseffect on net income and earnings per share if the fair value based method had been applied to all outstanding and unvested awards in each period presented:

          F-16



           

           

          Year Ended December 31,

           

           

           

          2004

           

          2003

           

          2002

           

           

           

          (Amounts in thousands except per share amounts)

           

           

           

           

           

           

           

           

           

          Net income available to Common Shares – as reported

           

          $

          418,583

           

          $

          426,639

           

          $

          324,162

           

          Add: Stock-based employee compensation expense included in reported net income:

           

           

           

           

           

           

           

          Restricted/performance shares

           

          12,554

           

          11,043

           

          25,839

           

          Share options (1)

           

          2,982

           

          2,626

           

           

          ESPP discount

           

          1,290

           

          1,196

           

           

          Deduct: Stock-based employee compensation expense determined under fair value based method for all awards:

           

           

           

           

           

           

           

          Restricted/performance shares

           

          (12,554

          )

          (11,043

          )

          (25,839

          )

          Share options (1)

           

          (5,385

          )

          (6,784

          )

          (6,249

          )

          ESPP discount

           

          (1,290

          )

          (1,196

          )

          (1,379

          )

          Net income available to Common Shares – pro forma

           

          $

          416,180

           

          $

          422,481

           

          $

          316,534

           

          Earnings per share:

           

           

           

           

           

           

           

          Basic – as reported

           

          $

          1.50

           

          $

          1.57

           

          $

          1.19

           

          Basic – pro forma

           

          $

          1.49

           

          $

          1.55

           

          $

          1.16

           

           

           

           

           

           

           

           

           

          Diluted – as reported

           

          $

          1.48

           

          $

          1.55

           

          $

          1.18

           

          Diluted – pro forma

           

          $

          1.47

           

          $

          1.54

           

          $

          1.15

           


          (1)       Share options for the year ended December 31, 2003 included $1.4 million of Staff Accounting Bulletin ("SAB")expense recognition related to options granted in the first quarter of 2003 to the Company’s former chief executive officer.  These options vested immediately upon grant.

          The fair value of the option grants as computed under SFAS No. 101,Revenue Recognition, effective October 1, 2000. SAB No. 101 provides guidance on123 would be recognized over the recognition, presentationvesting period of the options.  The fair value for the Company’s share options was estimated at the time the share options were granted using the Black Scholes option pricing model with the following weighted-average assumptions:

           

           

          2004

           

          2003

           

          2002

           

          Risk-free interest rate

           

          3.03%

           

          3.02%

           

          4.55%

           

          Expected dividend yield

           

          6.52%

           

          6.46%

           

          6.46%

           

          Volatility

           

          20.0%

           

          20.8%

           

          20.8%

           

          Expected life of the options

           

          5 years

           

          5 years

           

          7 years

           

          Fair value of options granted

           

          $2.26

           

          $1.90

           

          $2.69

           

           The Black-Scholes option valuation model was developed for use in estimating the fair value of traded options that have no vesting restrictions and disclosureare fully transferable.  In addition, option valuation models require the input of revenuehighly subjective assumptions including the expected stock price volatility. Because the Company’s share options have characteristics significantly different from those of traded options, and because changes in financial statements. The adoptionthe 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 SAB No. 101 did not have a material impact on the Company's financial condition and resultsfair value of operations.its share options.

            F-17



          Income Taxes

           

          Due to the structure of the Company as a REIT and the nature of the operations of the Propertiesproperties and management business, the results of operations generallydo not contain noa 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, 20012004 and 20002003 was approximately $8.6$9.3 billion and $9.0$8.5 billion, respectively.

           Effective in 2001, the

          The Company has elected Taxable REIT Subsidiary ("TRS"(“TRS”) status for certain of its corporate subsidiaries.  The provisions for federal income taxes for these TRS entities were not material during 20012004, 2003 or 2002 and were recognized as general and administrative expenses in the consolidated statements of operations.

           

          During the years ended December 31, 2001, 20002004, 2003 and 1999,2002, the Company'sCompany’s tax treatment of dividends and distributions were as follows:

           
           Year Ended December 31,
           
           2001
           2000
           1999
          Tax treatment of distributions:         
           Ordinary income $1.369 $1.528 $1.280
           Return of capital      0.130
           Long-term capital gain  0.220  0.016  0.044
           Unrecaptured section 1250 gain  0.091  0.031  0.016
          Distributions declared per Common Share outstanding $1.680 $1.575 $1.470

             

             

            Year Ended December 31,

             

             

             

            2004

             

            2003

             

            2002

             

            Tax treatment of dividends and distributions:

             

             

             

             

             

             

             

            Ordinary dividends

             

            $

            1.104

             

            $

            0.799

             

            $

            1.398

             

            Qualified dividends

             

            0.003

             

            0.009

             

             

            Pre-May 6, 2003 long-term capital gain

             

             

            0.150

             

            0.212

             

            Post-May 5, 2003 long-term capital gain

             

            0.432

             

            0.315

             

             

            Unrecaptured section 1250 gain

             

            0.151

             

            0.251

             

            0.120

             

            Nontaxable distributions

             

            0.040

             

            0.206

             

             

            Dividends and distributions declared per Common Share outstanding

             

            $

            1.730

             

            $

            1.730

             

            $

            1.730

             

            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 Operating Partnership Units ("units of limited partnership interest (“OP Units"Units”) held by the minority interests by the total OP Units held by the minority interests and the Company.EQR.  Issuance of additional common shares of beneficial interest, $0.01 par value per share (the "Common Shares"“Common Shares”), and OP Units changes the ownership interests of both the minority interests and the Company.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

          F-16



          interests are reflected as minority interests in partially owned properties in the consolidated statements of operations.

            UUsese of Estimates

           

          In preparation of the Company'sCompany’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

           

          F-18



          Reclassifications

          Certain reclassifications considered necessary for a fair presentation have been made to the previously reportedprior period financial statements in order to provide comparability withconform to the 2001 statements reported herein.current year presentation.  These reclassifications have not changed the results of operations or shareholders'shareholders’ equity.

            Other

            Reportable Segments

          The Company has one primary reportable business segment,adopted FASB Interpretation (“FIN”) No. 46, Consolidation of Variable Interest Entities, as required, effective March 31, 2004.  The adoption required the consolidation of all previously unconsolidated development projects.  FIN No. 46 requires the Company to consolidate the assets, liabilities and results of operations of the activities of a variable interest entity, which consists of investment in rental real estate. 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.

                  The primary financial measure for the Company's rental real estate segmentCompany includes only its development partnerships, if the Company 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 inentitled to receive a majority of the accompanying statementsentity’s residual returns and/or is subject to a majority of operations). Current year NOIthe risk of loss from such entity’s activities.  As of the original formation of the respective joint ventures, the Company is comparedconsidered to prior year NOI and current year budgeted NOI as a measure of financial performance.

                  During the acquisition, development and/or disposition of real estate, the NOI return on total capitalized costs isbe the primary measurebeneficiary and the fair value of financial performance (capitalization rate)the assets, liabilities and non-controlling interests of these development projects approximates carryover basis.  Due to the March 31, 2004 effective date, the Company considers.has only consolidated the results of operations beginning April 1, 2004.  The adoption of FIN No. 46 did not have any effect on net income as the aggregate results of operations of these development properties were previously included in loss from investments in unconsolidated entities.  See Note 4 for additional discussion.

           

          The Company's feeCompany generally contributes between 25% and asset management activity and furniture rental/sales activities are immaterial and do 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 more35% of the Company's total revenues during 2001, 2000 or 1999.project cost of the joint venture projects under development (constituting 100% of the equity), with the remaining cost financed through third-party construction mortgages.  Voting rights are shared equally between the Company and its respective development partners and accordingly, these projects were accounted for under the equity method prior to the adoption of FIN No. 46.

            Other

          In June 2001,May 2003, the FASB issued SFAS No. 141,150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and EquityBusiness Combinations..  SFAS No. 141 requires companies to account150 establishes standards for all business combinations usingclassifying and measuring as liabilities certain financial instruments that embody obligations of the purchase methodissuer and have characteristics of accounting.both liabilities and equity.  On November 7, 2003, the FASB issued FSP No. FAS 150-3, which deferred for an indefinite period the classification and measurement provisions, but not the disclosure provisions (see discussion below), of SFAS No. 141150 as it relates to noncontrolling interests that are classified as equity in the financial statements of a subsidiary but would be classified as a liability in the parent’s financial statements under SFAS No. 150 (e.g., minority interests in consolidated limited-life subsidiaries).  The Company does not have any mandatorily redeemable preferred shares/units that fall within the scope of SFAS No. 150.

          With regards to the aforementioned disclosure provisions, the Company is presently the controlling partner in various consolidated partnerships consisting of 39 properties and 7,220 units having a minority interest book value of $9.6 million at December 31, 2004. These partnerships contain provisions that require the partnerships to be liquidated through the sale of its assets upon reaching a date specified in each respective partnership agreement.  The Company, as controlling partner, has an obligation to cause the property owning partnerships to distribute proceeds of liquidation to the Minority Interests in these Partially Owned Properties only to the extent that the net proceeds received by the partnerships from the sale of its assets warrant a distribution based on the partnership agreements.  As of December 31, 2004, the Company estimates the value of Minority Interest distributions would have been approximately $111.3 million (“Settlement Value”) had the partnerships been liquidated.  This Settlement Value is based on estimated third party consideration realized by the partnerships upon disposition of the Partially Owned Properties and is net of all other assets and liabilities, including yield maintenance on the mortgages encumbering the properties, that would have been due on December 31, 2004 had those mortgages been prepaid.  Due to, among other things, the inherent uncertainty in the sale of real estate assets, the amount of any potential distribution to the Minority Interests in the Company’s

          F-19



          Partially Owned Properties is subject to change.  To the extent that the partnerships’ underlying assets are worth less than the underlying liabilities, the Company has no obligation to remit any consideration to the Minority Interests in Partially Owned Properties.

          On July 31, 2003, the SEC clarified its position with respect to Emerging Issues Task Force (“EITF”) Topic D-42, The Effect on the Calculation of Earnings per Share for the Redemption or Induced Conversion of Preferred Stock.  Under the SEC’s revised interpretation, in connection with the redemption of preferred shares/units, the original issuance costs of these shares/units must be treated in a manner similar to preferred distributions and deducted from net income in arriving at net income available to Common Shares.  The clarification of EITF Topic D-42 was required to be adopted effective July 1, 2003 on a retroactive basis by restating prior periods included in the current financial statements.  The Company recorded an $8.3 million cash premium and $11.9 million in original issuance costs as a premium on the redemption of its Series G Preferred Shares in December 2003.  In addition, the Company recorded $1.1 million in original issuance costs as a premium on the redemption of its Series A Preference Interests in September 2004.  The Company had no recorded original issuance costs associated with, nor did it incur any cash redemption premium upon redemption of, its Series L Preferred Shares redeemed in 2003.

          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 DecemberMay 15, 2001.2002.  The Company adopted the standard effective January 1, 2002, which did not2003.Prior period gains/losses have any impact on the Company's financial condition and resultsbeen reclassified to a component of operations.

          F-17


          3. Business Combinationsinterest expense.

           On October 1, 1999, the Company acquired Lexford Residential Trust ("LFT")(the "LFT Merger"), which included 402 Properties containing 36,609 units and other related assets for a total purchase price of approximately $738 million. In connection with the LFT Merger, each outstanding common share of beneficial interest of LFT was converted into 0.926 of a Common Share of the Company. The purchase price consisted of 8.0 million Common Shares issued by the Company with a market value of $181.1 million, the assumption of mortgage indebtedness, a term loan and a line of credit in the amount of $528.3 million, the acquisition of other assets of approximately $40.9 million, the assumption of other liabilities of approximately $25.3 million and other merger related costs of approximately $24.5 million.

                  On July 11, 2000, the Company acquired Globe in an all 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 rents and sells 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. See Note 20.

                  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 Equity Corporate Housing.

                  On October 31, 2000, the Company acquired Grove, which included 60 properties containing 7,308 units for a total purchase price of $463.2 million. 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 in 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;

          F-18


              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;

              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 represents 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.

                    All of the amounts stated above related to these business combinations were based on management's best estimates, which were subject to adjustment within one year of the respective closing dates.

            4. Shareholders'3.Shareholders’ Equity and Minority Interests

             On October 11, 2001,

            The following tables present the Company effected a two-for-one split of itschanges in the Company’s issued and outstanding 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 following table presents the changes in the Company's issued and outstanding Common Shares for the years ended December 31, 2001, 20002004, 2003 and 1999:

             
             2001
             2000
             1999
             
            Common Shares outstanding at January 1, 265,232,750 254,901,596 236,460,018 
            Common Shares Issued:       
            Conversion of LFT common shares   8,037,434 
            Conversion of Series E Preferred Shares 260,078 438,810 3,338 
            Conversion of Series G Preferred Shares  2,560  
            Conversion of Series H Preferred Shares 6,972 128,280 13,160 
            Conversion of all Series I Preferred Shares   5,133,594 
            Conversion of all Series J Preferred Shares  5,644,024 244 
            Employee Share Purchase Plan 310,261 299,580 295,770 
            Dividend Reinvestment—DRIP Plan 42,649 69,504 72,264 
            Share Purchase—DRIP Plan 33,106 26,374 45,068 
            Exercise of options 3,187,217 1,370,186 2,026,384 
            Restricted share grants, net 730,982 475,862 613,000 
            Conversion of OP Units 1,817,359 1,875,974 2,435,642 
            Profit-sharing/401(k) Plan contribution   60,520 
            Common Shares Other:       
            Common Shares repurchased and retired   (296,906)
            Common Shares other   2,066 
              
             
             
             
            Common Shares outstanding at December 31, 271,621,374 265,232,750 254,901,596 
              
             
             
             
            2002:

             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.

             

             

            2004

             

            2003

             

            2002

             

            Common Shares outstanding at January 1,

             

            277,643,885

             

            271,095,481

             

            271,621,374

             

             

             

             

             

             

             

             

             

            Common Shares Issued:

             

             

             

             

             

             

             

            Conversion of Series E Preferred Shares

             

            1,536,501

             

            395,723

             

            909,873

             

            Conversion of Series G Preferred Shares

             

             

            996,459

             

            70

             

            Conversion of Series H Preferred Shares

             

            10,268

             

            10,424

             

            4,050

             

            Employee Share Purchase Plan

             

            275,616

             

            289,274

             

            324,238

             

            Dividend Reinvestment – DRIP Plan

             

             

             

            41,407

             

            Share Purchase – DRIP Plan

             

             

             

            31,354

             

            Exercise of options

             

            3,350,759

             

            3,249,555

             

            1,435,115

             

            Restricted share grants, net

             

            515,622

             

            900,555

             

            885,967

             

            Conversion of OP Units

             

            1,744,463

             

            706,631

             

            933,937

             

             

             

             

             

             

             

             

             

            Common Shares Other:

             

             

             

             

             

             

             

            Common Shares repurchased and retired

             

             

             

            (5,092,300

            )

            Common Shares other

             

            (199

            )

            (217

            )

            396

             

            Common Shares outstanding at December 31,

             

            285,076,915

             

            277,643,885

             

            271,095,481

             

                    OnF-20



             

             

            2004

             

            2003

             

            2002

             

            OP Units outstanding at January 1,

             

            21,907,732

             

            22,300,643

             

            23,197,192

             

             

             

             

             

             

             

             

             

            OP Units Issued:

             

             

             

             

             

             

             

            Other transactions

             

            306,694

             

            165,628

             

            37,388

             

            Conversion of Series A Junior Preference Units

             

            82,977

             

            148,092

             

             

            Conversion of OP Units to Common Shares

             

            (1,744,463

            )

            (706,631

            )

            (933,937

            )

            OP Units Outstanding at December 31,

             

            20,552,940

             

            21,907,732

             

            22,300,643

             

            Total Common Shares and OP Units Outstanding at December 31,

             

            305,629,855

             

            299,551,617

             

            293,396,124

             

            OP Units Ownership Interest in Operating Partnership

             

            6.7

            %

            7.3

            %

            7.6

            %

             

             

             

             

             

             

             

             

            OP Units Issued:

             

             

             

             

             

             

             

            Other transactions – per unit

             

            $

            29.63

             

            $

            27.55

             

            $

            27.98

             

            Other transactions – valuation

             

            $

            9.1 million

             

            $

            4.6 million

             

            $

            1.0 million

             

            Conversion of Series A Junior Preference Units – per unit

             

            $

            24.50

             

            $

            24.50

             

             

            Conversion of Series A Junior Preference Units – valuation

             

            $

            2.0 million

             

            $

            3.6 million

             

             

            In February 3, 1998, the Company filed withand the SEC declared effective a Form S-3 Registration Statement to register $1$1.0 billion of equity securities. The SEC declared this registration statement effective on

            F-19




            February 27, 1998.  In addition, the Company carried over $272$272.4 million related to thea prior registration statement effective on August 4, 1997.statement.  As of December 31, 2001, $1.1 billion2004, $956.5 million in equity securities 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—“Minority Interests — Operating Partnership"Partnership”As of December 31, 2001 and 2000, the Minority Interests—Operating Partnership held 23,197,192 and 24,857,502 OP Units, respectively. As a result,Subject to certain  restrictions, the Minority Interests had– Operating Partnership may exchange their OP Units for EQR Common Shares on a 7.87% and 8.57% interestone-for-one basis.  These OP Units are classified as Minority Interests – Operating Partnership in the Operating Partnership at December 31, 2001 and 2000, respectively. Assuming conversion of all OP Units into Common Shares, total Common Shares outstanding at December 31, 2001 and 2000 would have been 294,818,566 and 290,090,252, respectively.accompanying consolidated balance sheets.

             

            Net proceeds from the Company'sCompany’s Common Share and Preferred Share (see definition below) offerings are contributed by the Company to the Operating Partnership inPartnership.  In return for an increased ownership percentage and are treated as capital transactionsthose contributions, EQR receives a number of OP Units in the Company's consolidated financial statements.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'shareholders’ equity and Minority Interests—Interests – Operating Partnership to account for the change in their respective percentage ownership of the underlying equity of the Operating Partnership.

            The Company’s declaration of trust ofauthorizes the Company provides that the Company mayto issue up to 100,000,000 preferred shares of beneficial interest, $0.01 par value per share (the "Preferred Shares"“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'sCompany’s Common Shares.

            F-20




            The following table presents the Company'sCompany’s issued and outstanding Preferred Shares as of December 31, 20012004 and 2000:2003:

             
              
              
              
             Amounts in thousands
             
              
              
             Annual
            Dividend
            Rate per
            Share (3)

             
             Redemption
            Date (1)(2)

             Conversion
            Rate (2)

             December 31,
            2001

             December 31,
            2000

            Preferred Shares of beneficial interest,
            $.01 par value; 100,000,000 shares authorized:
                         

            93/8% Series A Cumulative Redeemable Preferred; liquidation value $25 per share; 0 and 6,120,000 shares issued and outstanding at December 31, 2001 and December 31, 2000, respectively

             

            6/1/00

             

            N/A

             

             

            (4

            )

            $


             

            $

            153,000

            91/8% Series B Cumulative Redeemable Preferred; liquidation value $250 per share; 500,000 shares issued and outstanding at December 31, 2001 and December 31, 2000

             

            10/15/05

             

            N/A

             

            $

            22.81252

             

             

            125,000

             

             

            125,000

            91/8% Series C Cumulative Redeemable Preferred; liquidation value $250 per share; 460,000 shares issued and outstanding at December 31, 2001 and December 31, 2000

             

            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, 2001 and December 31, 2000

             

            7/15/07

             

            N/A

             

            $

            21.50000

             

             

            175,000

             

             

            175,000

            Series E Cumulative Convertible Preferred; liquidation value $25 per share; 3,365,794 and 3,599,615 shares issued and outstanding at December 31, 2001 and December 31, 2000, respectively

             

            11/1/98

             

            1.1128

             

            $

            1.75000

             

             

            84,145

             

             

            89,990

             

             

             

             

             

             

             

             

             

             

             

             

             

             

            F-21



            9.65% Series F Cumulative Redeemable Preferred; liquidation value $25 per share; 0 and 2,300,000 shares issued and outstanding at December 31, 2001 and December 31, 2000, respectively

             

            8/24/00

             

            N/A

             

             

            (4

            )

             


             

             

            57,500

            71/4% Series G Convertible Cumulative Preferred; liquidation value $250 per share; 1,264,700 shares issued and outstanding at December 31, 2001 and December 31, 2000

             

            9/15/02

             

            8.5360

             

            $

            18.12500

             

             

            316,175

             

             

            316,175

            7.00% Series H Cumulative Convertible Preferred; liquidation value $25 per share; 54,027 and 58,851 shares issued and outstanding at December 31, 2001 and December 31, 2000, respectively

             

            6/30/98

             

            1.4480

             

            $

            1.75000

             

             

            1,351

             

             

            1,471

            8.29% Series K Cumulative Redeemable Preferred; liquidation value $50 per share; 1,000,000 shares issued and outstanding at December 31, 2001 and December 31, 2000

             

            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, 2001 and December 31, 2000

             

            2/13/03

             

            N/A

             

            $

            1.90625

             

             

            100,000

             

             

            100,000

             

             

             

             

             

             

             

             

             



             



             

             

             

             

             

             

             

             

             

            $

            966,671

             

            $

            1,183,136

             

             

             

             

             

             

             

             

             



             



             

             

             

             

             

             

            Annual

             

             

             

             

             

             

             

             

             

            Dividend

             

            Amounts in thousands

             

             

             

            Redemption
            Date (1) (2)

             

            Conversion
            Rate (2)

             

            Rate per
            Share (3)

             

            December
            31, 2004

             

            December
            31, 2003

             

            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, 2004 and December 31, 2003

             

            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, 2004 and December 31, 2003

             

            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, 2004 and December 31, 2003

             

            7/15/07

             

            N/A

             

            $

            21.50

             

            175,000

             

            175,000

             

             

             

             

             

             

             

             

             

             

             

             

             

            7.00% Series E Cumulative Convertible Preferred; liquidation value $25 per share; 811,724 and 2,192,490 shares issued and outstanding at December 31, 2004 and December 31, 2003, respectively

             

            11/1/98

             

            1.1128

             

            $

            1.75

             

            20,293

             

            54,812

             

             

             

             

             

             

             

             

             

             

             

             

             

            7.00% Series H Cumulative Convertible Preferred; liquidation value $25 per share; 36,934 and 44,028 shares issued and outstanding at December 31, 2004 and December 31, 2003, respectively

             

            6/30/98

             

            1.4480

             

            $

            1.75

             

            923

             

            1,101

             

             

             

             

             

             

             

             

             

             

             

             

             

            8.29% Series K Cumulative Redeemable Preferred; liquidation value $50 per share; 1,000,000 shares issued and outstanding at December 31, 2004 and December 31, 2003

             

            12/10/26

             

            N/A

             

            $

            4.145

             

            50,000

             

            50,000

             

             

             

             

             

             

             

             

             

             

             

             

             

            6.48% Series N Cumulative Redeemable Preferred; liquidation value $250 per share; 600,000 shares issued and outstanding at December 31, 2004 and December 31, 2003

             

            6/19/08

             

            N/A

             

            $

            16.20

             

            150,000

             

            150,000

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

            $

            636,216

             

            $

            670,913

             


            (1)

            On or after the redemption date, redeemable preferred shares (Series B, C, D, K and L)N) 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 & H) may be redeemed under certain circumstances for cash or Common Shares at the option of the Company for cash or Common Shares, 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.

            (3)

            Dividends on all series of Preferred Shares are payable quarterly at various pay dates.  Dividend rates listed for Series B, C, D and GN are Preferred Share rates and the equivalent Depositary Share annual dividend rates are $2.281252, $2.281252, $2.15 and $1.8125,$1.62, respectively.

            (4)

            On June 25, 2001,19, 2003. the Company redeemed all of its outstanding Series A and FL Cumulative Redeemable Preferred Shares at their liquidation valuesvalue for total cash consideration of $210.5$100.0 million.

              The Company did not incur any original issuance costs as these shares were issued by Merry Land & Investment Company, Inc. prior to its merger with the Company.

                            On June 19, 2003, the Company issued 600,000 Series N Cumulative Redeemable Preferred Shares in a public offering.  The Company received $145.3 million in net proceeds from this offering after payment of the underwriters’ fee.

            F-22



                            TheOn December 26, 2003, the Company redeemed the remaining outstanding Series G Convertible Cumulative Preferred Shares for cash consideration of $295.3 million, which included the liquidation value of $287.0 million and a cash redemption premium of $8.3 million.  The Company recorded the Preference Interests and$8.3 million cash redemption premium along with the Junior Preference Units (bothwrite-off of $11.9 million in original issuance costs as defined below) are included as separate componentsa premium on redemption of Minority InterestsPreferred Shares in the consolidated balance sheets and the distributions incurred are included in preferred distributions in theaccompanying consolidated statements of operations.

             During 2001, 2000 and 1999, the Company, through a subsidiary of the Operating Partnership, issued various Preference Interest series 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, 20012004 and December 31, 2000:2003:

             
              
              
              
             Amounts in Thousands
             
              
              
             Annual
            Dividend
            Rate per
            Unit(3)

             
             Redemption
            Date(1)(2)

             Conversion
            Rate(2)

             December 31,
            2001

             December 31,
            2000

            Preference Interests:             

            8.00% Series A Cumulative Redeemable Preference Interests; liquidation value $50 per unit; 800,000 units issued and outstanding at December 31, 2001 and December 31, 2000

             

            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, 2001 and December 31, 2000

             

            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, 2001 and December 31, 2000

             

            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, 2001 and December 31, 2000

             

            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, 2001 and December 31, 2000

             

            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, 2001 and December 31, 2000

             

            05/01/05

             

            N/A

             

            $

            4.1875

             

             

            9,000

             

             

            9,000

             

             

             

             

             

             

             

             

             

             

             

             

             

             

            F-23

             

             

             

             

             

             

            Annual

             

             

             

             

             

            Redemption
            Date (1) (2)

             

            Conversion
            Rate (2)

             

            Dividend
            Rate per
            Unit (3)

             

            Amounts in thousands

             

            December
            31, 2004

             

            December
            31, 2003

            Preference Interests:

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

            8.00% Series A Cumulative Redeemable Preference Interests; liquidation value $50 per unit; 0 and 800,000 units issued and outstanding at December 31, 2004 and December 31, 2003, respectively

             

            10/01/04

             

            N/A

             

            (4)

             

            $

             

            $

            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, 2004 and December 31, 2003 (5)

             

            03/03/05

             

            N/A

             

            $

            4.25

             

            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, 2004 and December 31, 2003 (6)

             

            03/23/05

             

            N/A

             

            $

            4.25

             

            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, 2004 and December 31, 2003

             

            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, 2004 and December 31, 2003

             

            08/11/05

             

            N/A

             

            $

            4.25

             

            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, 2004 and December 31, 2003

             

            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, 2004 and December 31, 2003

             

            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, 2004 and December 31, 2003

             

            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, 2004 and December 31, 2003

             

            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, 2004 and December 31, 2003

             

            12/14/06

             

            1.4108

             

            $

            3.8125

             

            11,500

             

            11,500

             

             

             

             

             

             

             

             

             

            $

            206,000

             

            $

            246,000

             



            7.875% Series G Cumulative Redeemable Preference Units; liquidation value $50 per unit; 510,000 units issued and outstanding at December 31, 2001

             

            03/21/06

             

            N/A

             

            $

            3.9375

             

             

            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, 2001

             

            03/23/06

             

            1.5108

             

            $

            3.8125

             

             

            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, 2001

             

            06/22/06

             

            1.4542

             

            $

            3.8125

             

             

            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, 2001

             

            12/14/06

             

            1.4108

             

            $

            3.8125

             

             

            11,500

             

             

                     
             
                     $246,000 $186,000
                     
             

            (1)

            On or after the fifth anniversary of the respective issuance (the "Redemption Date"“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 payable in cash, equal to the liquidation preference of $50.00 per unit plus the cumulative amount of accrued and unpaid distributions, if any.

            F-23




            (2)

            On or after the tenth anniversary of the respective issuance (the "Conversion Date"“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 tofor 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 25thof each year.

            F-24


             

            (4)On September 1, 2004, the Company issued an irrevocable notice to redeem for cash on October 1, 2004 all 800,000 units of its 8.00% Series A Cumulative Redeemable Preference Interests.  The liquidation value of the preference interests was $40.0 million.  The Company recorded a write-off of $1.1 million in original issuance costs as a premium on redemption of Preference Interests (Minority Interests) in the accompanying consolidated statements of operations.

            (5)On February 1, 2005, the Company issued an irrevocable notice to redeem for cash on March 3, 2005 all 1.1 million units of its 8.50% Series B Cumulative Redeemable Preference Interests with a liquidation value of $55.0 million.  The Company will record a write-off of approximately $1.4 million in original issuance costs as a premium on redemption of Preference Interests (Minority Interests) in the first quarter of 2005.

            (6)On February 7, 2005, the Company issued an irrevocable notice to redeem for cash on March 23, 2005 all 220,000 units of its 8.50% Series C Cumulative Redeemable Preference Interests with a liquidation value of $11.0 million. The Company will record a write-off of approximately $275,000 in original issuance costs as a premium on redemption of Preference Interests (Minority Interests) in the first quarter of 2005.

            The following table presents the Operating Partnership'sPartnership’s issued and outstanding Junior Convertible Preference Units (the "Junior“Junior Preference Units"Units”) as of December 31, 20012004 and December 31, 2000:2003:

             
              
              
              
             Amounts in Thousands
             
              
              
             Annual
            Dividend
            Rate per
            Unit(3)

             
             Redemption
            Date

             Conversion
            Rate

             December 31,
            2001

             December 31,
            2000

            Junior Preference Units:             

            Series A Junior Convertible Preference Units; liquidation value $100 per unit; 56,616 and 77,123 units issued and outstanding at December 31, 2001 and December 31, 2000, respectively

             

            (1

            )

            4.0816

             

            $

            5.469344

             

            $

            5,662

             

            $

            7,712

            Series B Junior Convertible Preference Units; liquidation value $25 per unit; 7,367 units issued and outstanding at December 31, 2001 and December 31, 2000

             

            (2

            )

            (2

            )

            $

            2.000000

             

             

            184

             

             

            184

             

             

             

             

             

             

             

             

             



             



             

             

             

             

             

             

             

             

             

            $

            5,846

             

            $

            7,896

             

             

             

             

             

             

             

             

             



             


             

             

             

             

             

             

            Annual

             

             

             

             

             

            Redemption
            Date

             

            Conversion
            Rate

             

            Dividend
            Rate per
            Unit (3)

             

            Amounts in thousands

             

            December
            31, 2004

             

            December
            31, 2003

            Junior Preference Units:

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

             

            Series A Junior Convertible Preference Units; liquidation value $100 per unit; 0 and 20,333 units issued andoutstanding at December 31, 2004 and December 31, 2003, respectively

             

            (1)(4)

             

            4.0816

             

            $

            5.469344

             

            $

             

            $

            2,033

             

             

             

             

             

             

             

             

             

             

             

             

             

            Series B Junior Convertible Preference Units; liquidation value $25 per unit; 7,367 units issued and outstanding at December 31, 2004 and December 31, 2003

             

            (2)

             

            (2)

             

            $

            2.000000

             

            184

             

            184

             

             

             

             

             

             

             

             

             

            $

            184

             

            $

            2,217

             


            (1)

            On the fifth anniversary of the respective issuance (the "Redemption Date"“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"“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

            F-24



            a ratio dependent upon the closing price of EQR'sEQR’s Common Shares.

            (3)

            Dividends on both series of Junior Preference Units are payable quarterly at various pay dates.

            F-25


            5.(4)   On December 22, 2003, 36,283 Series A Junior Preference Units with a liquidation value of $3.6 million issued on December 22, 1998 automatically converted to 148,092 OP Units.  On June 29, 2004, 20,333 Series A Junior Preference Units with a liquidation value of $2.0 million issued on June 29, 1999 automatically converted to 82,977 OP Units.

            4.                                      Real Estate

            The following table summarizes the carrying amounts for investment in real estate (at cost) as of December 31, 20012004 and 20002003 (Amounts are in thousands):

             
             2001
             2000
             
            Land $1,840,170 $1,770,019 
            Buildings and Improvements  10,577,332  10,338,971 
            Furniture, Fixtures and Equipment  519,515  443,340 
            Construction in Progress  79,166  39,209 
              
             
             
            Real Estate  13,016,183  12,591,539 
            Accumulated Depreciation  (1,718,845) (1,352,236)
              
             
             
            Real Estate, net $11,297,338 $11,239,303 
              
             
             

                    The following table summarizes the carrying amounts for the real estate held for disposition as of December 31, 2001 and 2000(Amounts are in thousands):

             
             2001
             2000
             
            Land $361 $5,645 
            Buildings and Improvements  3,157  50,739 
            Furniture, Fixtures and Equipment  140  2,105 
              
             
             
            Real Estate  3,658  58,489 
            Accumulated Depreciation  (287) (6,852)
              
             
             
            Real Estate Held for Disposition $3,371 $51,637 
              
             
             

            F-26


             

             

             

            2004

             

            2003

             

            Land

             

            $

            2,183,818

             

            $

            1,845,547

             

            Buildings and Improvements

             

            11,667,787

             

            10,415,679

             

            Furniture, Fixtures and Equipment

             

            683,113

             

            602,647

             

            Construction in Progress (excluding land)

             

            160,986

             

            2,960

             

            Construction in Progress (land)

             

            156,917

             

            7,546

             

            Real Estate

             

            14,852,621

             

            12,874,379

             

            Accumulated Depreciation

             

            (2,599,827

            )

            (2,296,013

            )

            Real Estate, net

             

            $

            12,252,794

             

            $

            10,578,366

             

            During the year ended December 31, 2001,2004, the Company acquired the fourteenentire equity interest in twenty-four properties containing 6,182 units from unaffiliated parties, inclusive of four additional units at two existing properties and onea vacant land parcel, of land listed below from unaffiliated parties for a total purchase price of $387.8 million:

            Date Acquired

             Property
             Location
             Number
            Of Units

             Acquisition Price
            (In Thousands)

            01/04/01 Suerte San Diego, CA 272 $37,500
            02/08/01 Westside Villas VI Los Angeles, CA 18  4,550
            02/15/01 Riverview Norwalk, CT 92  9,600
            03/15/01 Grand Reserve at Eagle Valley Woodbury, MN 394  54,250
            03/22/01 Legends at Preston Morrisville, NC 382  30,200
            03/30/01 Mission Hills Oceanside, CA 282  26,750
            03/30/01 River Oaks Oceanside, CA 280  26,250
            05/18/01 Promenade at Aventura Aventura, FL 296  43,000
            08/13/01 Vacant Land Westwood, MA 0  600
            08/22/01 Shadetree West Palm Beach, FL 76  1,948
            08/22/01 Suntree West Palm Beach, FL 67  1,944
            09/26/01 Palladia Hillsboro, OR 497  51,250
            10/15/01 Vista Del Lago Dallas, TX 296  23,650
            11/08/01 Eastbridge Dallas, TX 169  15,325
            11/13/01 Talleyrand Crescent Tarrytown, NY 300  61,000
                  
             
                  3,421 $387,817
                  
             

                    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.$913.2 million.

             

            During the year ended December 31, 2000,2004, the Company also acquired 29 Properties and three parcels of land containing 5,952 units for a total purchase price of $743.4 million, and the acquisitionmajority of the Grove portfolio. In addition, the Company paid $6.5 million to acquireremaining third party equity interests it did not previously own in 25 Properties containing 3,820 units, whichnineteen properties and two vacant land parcels.  These properties were previously were accounted for under the equity method of accounting and subsequent to these purchaseseach purchase were consolidated.  The Company recorded $960.3 million in investment in real estate and the following:

                              Assumed $274.8 million in mortgage debt;

                              Recorded $0.4 million of minority interests in partially owned properties;

                              Reduced investments in unconsolidated entities by $608.7 million (inclusive of $339.7 million in mortgage debt paid off prior to closing);

                              Assumed $27.2 million of other liabilities net of other assets acquired; and

                              Paid cash of $49.2 million (net of cash acquired).

            As previously noted, the Company adopted FIN No. 46, as required, effective March 31, 2004.  The adoption required the consolidation of all previously unconsolidated development projects.  Accordingly, the Company consolidated five completed properties, six projects which were under development at the time and various other vacant land parcels held for future development.  The Company recorded an additional $90.7$548.3 million in investment in real estate and the following:

                              Consolidated $294.7 million in mortgage debt;

                              Recorded $3.0 million of minority interests in partially owned properties;

                              Reduced investments in real estate.unconsolidated entities by $235.0 million;

            6. Real Estate Dispositions                  Consolidated $19.2 million of other liabilities net of other assets acquired; and

                              Consolidated $3.6 million of cash.

             

            F-25



            During the year ended December 31, 2001,2003, the Company disposed ofacquired the forty-seven properties and two vacant parcels of land listed below to unaffiliated parties. When combined with gains from the

            F-27



            joint venture and unconsolidated property sales discussed below, the Company recognized a net gain of approximately $149.3 million on these sales.

            Date Acquired

             Property
             Location
             Number
            Of Units

             Disposition Price
            (In Thousands)

            01/17/01 Meadowood II Indianapolis, IN 74 $1,300
            01/31/01 Concorde Bridge Overland Park, KS 248  15,600
            02/01/01 Springs of Country Woods Salt Lake City, UT 590  31,000
            02/22/01 Riverview Estates Napoleon, OH 90  1,750
            02/26/01 Chelsea Court Sandusky, OH 62  1,600
            02/27/01 Concord Square Lawrenceburg, IN 48  1,200
            02/28/01 Canyon Creek Tucson, AZ 242  9,220
            03/06/01 Gentian Oaks Columbus, GA 62  1,620
            03/06/01 Holly Park Columbus, GA 66  1,730
            03/06/01 Stratford Lane I Columbus, GA 67  1,750
            03/07/01 Estate on Quarry Lake Austin, TX 302  25,232
            03/08/01 Meadowood Crawfordsville, IN 64  1,300
            03/14/01 Mill Run Statesboro, GA 88  2,350
            03/15/01 Laurel Court Fremont, OH 69  1,450
            03/15/01 Regency Woods West Des Moines, IA 200  9,350
            03/22/01 Vacant Land Richmond, VA 0  11,200
            04/16/01 Rosewood Tampa, FL 66  1,650
            04/25/01 Parkcrest Southfield, MI 210  12,950
            04/27/01 Westwood Newark, OH 14  222
            04/30/01 Desert Park Las Vegas, NV 368  9,900
            05/15/01 Carleton Court Erie, PA 60  1,461
            05/16/01 River Oak Louisville, KY 268  14,650
            06/07/01 Willowood Milledgeville, GA 61  1,550
            06/14/01 Quail Cove Salt Lake City, UT 420  20,000
            06/15/01 Beckford Place Wapakoneta, OH 40  830
            06/27/01 The Birches Lima, OH 58  1,120
            06/28/01 Pelican Pointe I and II Jacksonville, FL 160  4,150
            06/28/01 Vacant Land Jacksonville, FL 0  217
            06/28/01 Camden Way I and II Kingsland, GA 118  2,000
            07/11/01 Plantation Houston, TX 232  12,875
            07/12/01 Wood Crest Villas Westland, MI 458  20,450
            07/17/01 Hampshire Court Bluffton, IN 45  1,064
            07/17/01 Meadowood Logansport, IN 42  993
            07/17/01 Westwood Rochester, IN 42  993
            07/19/01 Vista Pointe Irving, TX 231  17,200
            07/31/01 Cedarwood Sabina, OH 31  385
            08/09/01 Olentangy Commons Columbus, OH 827  53,000
            08/31/01 Greenglen II Lima, OH 54  1,095
            09/28/01 Glenview Huntsville, AL 90  1,687
            10/11/01 Apple Run II Columbus, OH 50  1,000

            F-28


            10/16/01 Camellia Court WA Court House, OH 40  675
            10/26/01 Applegate Chillicothe, OH 41  639
            11/01/01 Chaparral Largo, FL 444  19,500
            11/08/01 Bay Club Phoenix, AZ 420  17,300
            11/28/01 Foxchase Grand Prairie, TX 260  11,400
            11/30/01 Walker Place Dallas, TX 67  1,346
            12/10/01 Falls Tampa, FL 240  8,300
            12/11/01 7979 Westheimer Houston, TX 459  21,750
            12/27/01 Park Knoll Marietta, GA 484  36,200
                  
             
                  8,672 $416,204
                  
             

                    On February 23, 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 ownedentire equity interest in seventeen properties containing 3,0115,200 units valuedfrom unaffiliated parties, inclusive of two additional units at $202.5 million to the joint venture encumbered with $20.2 million in mortgage loans obtained on February 16, 2001. An additional $123.6 millionan existing property, for a total purchase price 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.

                    During 2001, the Company sold its entire interest in two Unconsolidated Properties containing 135 units for approximately $0.7$684.1 million.

             

            During the year ended December 31, 2000,2003, the Company sold fiftyalso acquired the majority of the remaining third party equity interests it did not previously own in eleven properties.  These properties containing 12,436 unitswere previously accounted for under the equity method of accounting and subsequent to each purchase were consolidated.  The Company recorded $111.1 million in investment in real estate and the following:

                              Assumed $51.6 million in mortgage debt;

                              Issued 153,851 OP Units having a value of $4.2 million;

                              Recorded $42,000 of minority interests in partially owned properties;

                              Reduced investments in unconsolidated entities by $34.9 million;

                              Assumed $27.2 million of other liabilities net of other assets acquired; and

                              Consolidated and/or received net cash of $6.9 million.

            During the year ended December 31, 2004, the Company disposed of the following to unaffiliated parties for a total sales(including two vacant land parcels and various individual condominium units) (sales price of $626.7 million. Including the joint venture sales discussed below, thein thousands):

             

             

            Properties

             

            Units

             

            Sales Price

             

            Wholly Owned Properties

             

            48

             

            12,984

             

            $

            847.5

             

            Partially Owned Properties (Consolidated)

             

            6

             

            1,655

             

            138.6

             

            Unconsolidated Properties

             

            4

             

            497

             

            6.9

             

             

             

            58

             

            15,136

             

            $

            993.0

             

            The Company recognized a net gain on sales of discontinued operations of approximately $198.4 million.$323.9 million and a net gain on sales of unconsolidated entities of approximately $4.6million on the above sales.

             

            During 2000,the year ended December 31, 2003, the Company entered into three separate joint ventures with an unaffiliated JVP. At closing, the Company sold and/or contributed thirty-four wholly owned properties containing 7,835 units valued at $473.4 million to the joint ventures encumbered with $341.0 million in mortgage loans. The JVP contributed cash in an amount equal to 75%disposed of the equityfollowing to unaffiliated parties (including various individual condominium units) (sales price in the joint ventures, which was then distributed to the Company. thousands):

             

             

            Properties

             

            Units

             

            Sales Price

             

            Wholly Owned Properties

             

            91

             

            22,698

             

            $

            1,190.5

             

            Partially Owned Properties (Consolidated)

             

            3

             

            465

             

            13.6

             

            Unconsolidated Properties

             

            2

             

            323

             

            13.9

             

             

             

            96

             

            23,486

             

            $

            1,218.0

             

            The Company retainedrecognized 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 each joint venture. There are no other agreements that require the Company or the JVP to infuse cash into each joint venture. In addition, the Company and the JVP have not guaranteed the mortgage

            F-29



            indebtedness of each joint venture. As a result, the Company recognized 75% of thenet gain on the sales and/or contributions of property to the joint ventures, which totaleddiscontinued operations of approximately $70.2 million. The Company has classified its initial $10.7$310.7 million 25% interest in the joint ventures (at carryover basis) as investments inand a net gain on sales of unconsolidated entities and accounted for them underof approximately $4.9million on the equity method of accounting.above sales.

             During 2000, the Company also sold its entire interest in three Unconsolidated Properties containing 377 units for approximately $4.6 million.

            7. 5.Commitments to Acquire/Dispose of Real Estate

             

            As of December 31, 2001,February 2, 2005, in addition to the properties that were subsequently acquired as discussed in Note 21, the Company has nothad entered into any separate agreements to acquire additionalthree multifamily properties.properties containing 827 units from unaffiliated parties.  The Company expects a combined purchase price of approximately $90.0 million.

            As of December 31, 2001,February 2, 2005, in addition to the Propertiesproperties that were subsequently disposed of as discussed in Note 22,21, the Company had entered into separate agreements to dispose of twenty-eightseventeen multifamily properties containing 5,685 4,638units and two vacant land parcels to unaffiliated parties.  The

            F-26



            Company expects a combined disposition price of approximately $317.2$324.7 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.

                    The unamortized balance of the discount on the notes at December 31, 2001 and 2000 was zero and $3.6 million, respectively. During 2001 and 2000, the Company amortized $2.3 million and $1.2 million, respectively. This discount was being amortized utilizing the effective yield method based on the expected life of the investment.

                    The fair value of the mortgage notes as of December 31, 2001 and 2000 was estimated to be approximately zero and $80.8 million, respectively, compared to the Company's carrying value of zero and $77.2 million, respectively.

            F-30



            9. 6.Investments in Unconsolidated Entities

             

            The Company has entered intoco-invested in various joint venture agreementsproperties with unrelated third party companies.parties which are accounted for under the equity method of accounting.  The following table summarizes the Company'sCompany’s investments in unconsolidated entities as of December 31, 20012004 (amounts in thousands except for project and unit amounts):

             
             Institutional
            Joint
            Ventures

             Stabilized
            Development Joint Ventures(1)

             Development
            Joint Ventures

             Lexford/
            Other

             Totals
            Total projects  45  9  18(2) 27  99
              
             
             
             
             
            Total units  10,846  2,667  5,846(2) 3,348  22,707
              
             
             
             
             
            EQR's percentage ownership of mortgage notes payable  25.0% 80.2% 100.0% 15.6%  
            EQR's share of mortgage notes payable(4) $121,200 $150,123 $269,109(3)$10,542 $550,974
              
             
             
             
             

             

             

            Institutional
            Joint
            Ventures

             

            Lexford/
            Other

             

            Totals

             

             

             

             

             

             

             

             

             

            Total projects

             

            45

             

            12

             

            57

            (1)

             

             

             

             

             

             

             

             

            Total units

             

            10,846

             

            1,571

             

            12,417

            (1)

             

             

             

             

             

             

             

             

            Company’s ownership percentage of outstanding debt

             

            25.0

            %

            11.0

            %

             

             

             

             

             

             

             

             

             

             

            Company’s share of outstanding debt (2)

             

            $

            121,200

             

            $

            3,179

             

            $

            124,379

             


            (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 four projects   Totals exclude Fort Lewis Military Housing consisting of 1,311one property and 3,801 units, which are completed andis not yet stabilized,accounted for under the equity method of accounting, but areis included in the Company'sCompany’s property/unit counts at December 31, 2001. 2004.

            (2)   All debt is non-recourse to the Company.

            7.Deposits - Restricted

            The remaining 14 properties containing 4,535 units are not included infollowing table presents the Company's property/unit counts at December 31, 2001.

            (3)
            Represents the amount funded and outstandingdeposits – restricted as of December 31, 2001. A total of $718,745 is available for funding under these construction loans.

            (4)
            EQR has funded $57.5 million as additional collateral for certain of these loans (see Note 10). All remaining debt is non-recourse to EQR.

                    Investments2004 and 2003 (amounts in unconsolidated entities includes the Unconsolidated Properties as well as various uncompleted development joint venture properties. The Company does not consolidate these entities, as it does not have the ability to exercise unilateral control over the major decisions (such as sale and/or financing/refinancing) regarding these entities. The Company's legal ownership interests in these entities range from 1.5% to 57.0% at December 31, 2001.

                    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 capitalized 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, 2001, 2000 and 1999, the Company capitalized $19.9 million, $16.2 million, and $6.6 million, respectively, in interest cost related to its unconsolidated joint venture development projects (which reduced interest expense incurred in the consolidated statements of operations).thousands):

             The Company generally contributes between 25% and 30% of the construction cost of the development joint venture projects, with the remaining cost financed through third-party construction mortgages.

             

             

            2004

             

            2003

             

             

             

             

             

             

             

            Collateral enhancement for partially owned development loans

             

            $

            12,000

             

            $

            44,000

             

            Tax–deferred (1031) exchange proceeds

             

             

            27,731

             

            Resident security, utility and other

             

            70,194

             

            62,021

             

             

             

             

             

             

             

            Totals

             

            $

            82,194

             

            $

            133,752

             

            F-31


            10. Deposits—Restricted8.Mortgage Notes Payable

             

            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 joint venture agreements;

              approximately $86.5 million in tax-deferred (1031) exchange proceeds; and

              approximately $74.6 million for tenant security, utility, and other deposits.

                    As of December 31, 2000, deposits-restricted totaled $231.6 million and primarily included the following:

              deposits in the amount of $39.5 million held in third party escrow accounts to provide collateral for third party construction financing in connection with unconsolidated development joint venture agreements;

              approximately $127.8 million in tax-deferred (1031) exchange proceeds; and

              approximately $64.3 million for tenant security, utility, and other deposits.

            11. Mortgage Notes Payable

                    As of December 31, 2001,2004, the Company had outstanding mortgage indebtedness of approximately $3.3$3.2 billion.

             

            During the year ended December 31, 2001,2004, the Company:

              repaid $364.2                  Repaid $494.9 million of mortgages due at or prior to maturity and/or at the disposition date of the respective Property;mortgage loans;

              F-27




            assumed $91.6                  Assumed/consolidated $665.4 million of mortgage debt on certain properties in connection with their acquisitions;

            acquisitions and/or consolidations;

            disposed                  Obtained $467.5 million of $30.4mortgage loans on certain properties;

                              Was released from $29.5 million of mortgage debt assumed by the purchaser in connection with the disposition of certainon disposed properties;

            and

            obtained $26.0                  Refinanced $130.0 million of new mortgage debt on previously unencumbered properties;

            notes and obtained $301.5 millionthe release of new mortgage debt on previously Unconsolidated Properties; and

            received $65.6 million in constructionthe property as collateral for the loan; therefore the loan draw proceeds on certain properties.
            was reclassified to notes, net.

             

            As of December 31, 2001,2004, scheduled maturities for the Company'sCompany’s outstanding mortgage indebtedness were at various dates through OctoberJanuary 1, 2033. The2035.  At December 31, 2004, the interest rate range on the Company'sCompany’s mortgage debt was 1.50% 1.89%to 12.465% at December 31, 2001..  During the year ended December 31, 2001,2004, the weighted average interest rate on the Company'sCompany’s mortgage debt was 6.54%5.46%.

            F-32



            The historical cost, net of accumulated depreciation, of encumbered properties was $4.4 billion and $3.8 billion at December 31, 2004 and 2003, 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

             

            Total

             

            2002 $233,993
            2003 111,576
            2004 176,971

             

             

             

            2005 216,365

             

            $

            173,303

             

            2006 236,183

             

            287,427

             

            2007

             

            294,470

             

            2008

             

            496,939

             

            2009

             

            540,251

             

            Thereafter 2,310,736

             

            1,374,349

             

            Net Unamortized Premiums/Discounts 990
             
            Total $3,286,814

             

            $

            3,166,739

             

             

             

            As of December 31, 2000,2003, the Company had outstanding mortgage indebtedness of approximately $3.2$2.7 billion.

             

            During the year ended December 31, 2000,2003, the Company:

              recorded $65.1                  Repaid $432.9 million of mortgage debt in connection with the consolidation of the Guilford portfolio on January 1, 2000;

              loans;

              repaid $171.8                  Assumed $141.1 million of mortgage debt on eighty-three Properties;

              obtained $148.3 million of new mortgage debt on eleven previously unencumbered properties;

              settled on a $100 million forward starting swap and received approximately $7.1 million. This amount is being amortized over the life of the financing for the eleven previously unencumbered Properties that occurred on March 20, 2000;

              assumed $87.4 million of mortgage debt on ninecertain properties in connection with their acquisitions;

              acquisitions and/or consolidations;

              obtained $88.3                  Obtained $111.2 million in construction loan commitmentsof mortgage loans on two properties, of which $29.1 million is currently outstanding;

              certain properties; and

              recorded $15.0                  Was released from $53.3 million of mortgage debt in connection with the consolidation of the CNL Portfolio and Springtree Apartments;

              recorded $1.4 million of mortgage debt in connection with the Globe acquisition;

              recorded $203.4 million of mortgage debt in connection with the Grove acquisition;

              disposed of five properties, in which $4.8 million of mortgage debt was assumed by the purchasers; and

              refinanced $208.8 million of debtpurchaser on 16 existingdisposed properties.

             

            As of December 31, 2000,2003, scheduled maturities for the Company'sCompany’s outstanding mortgage indebtedness were at various dates through OctoberNovember 1, 2033.  TheAt December 31, 2003, the interest rate range on the Company'sCompany’s mortgage debt was 3.95% 1.06%to 12.465% at December 31, 2000..  During the year ended December 31, 2000,2003, the weighted average interest rate on the Company'sCompany’s mortgage debt was 6.89%5.80%.


            12. Notes

             

            9.Notes

            The following tables summarize the Company'sCompany’s unsecured note balances and certain interest rate and maturity date information as of and for the years ended December 31, 20012004 and 2000,2003, respectively:

             
             December 31, 2001
             
             Net Principal
            Balance

             Interest Rate
            Ranges

             Weighted
            Average
            Interest Rate

             Maturity
            Date Ranges

             
             (Amounts Are In Thousands)

            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      
              
                  
             
             December 31, 2000
             
             Net Principal
            Balance

             Interest Rate
            Ranges

             Weighted
            Average
            Interest Rate

             Maturity
            Date Ranges

             
             (Amounts Are In Thousands)

            Fixed Rate Public Notes $1,892,481 5.0% - 9.375% 6.93% 2001 - 2026
            Floating Rate Public Note  99,818 (1)7.28% 2003
            Fixed Rate Tax-Exempt Bonds  127,780 4.75% - 5.20% 5.07% 2024 - 2029
              
                  
            Totals $2,120,079      
              
                  

            F-28


            (1)

            December 31, 2004
            (Amounts are in thousands)

             

            Net Principal
            Balance

             

            Interest Rate
            Ranges

             

            Weighted
            Average
            Interest Rate

             

            Maturity
            Date Ranges

             

             

             

             

             

             

             

             

             

             

             

            Fixed Rate Public Notes

             

            $

            3,031,677

             

            4.75% - 7.75%

             

            6.25

            %

            2005 - 2026

             

            Fixed Rate Tax-Exempt Bonds

             

            111,390

             

            4.75% - 5.20%

             

            5.07

            %

            2028 - 2029

             

             

             

             

             

             

             

             

             

             

             

            Totals

             

            $

            3,143,067

             

             

             

             

             

             

             

            December 31, 2003
            (Amounts are in thousands)

             

            Net Principal
            Balance

             

            Interest Rate
            Ranges

             

            Weighted
            Average
            Interest Rate

             

            Maturity
            Date Ranges

             

             

             

             

             

             

             

             

             

             

             

            Fixed Rate Public Notes

             

            $

            2,528,894

             

            4.86% - 7.75%

             

            6.63

            %

            2004 - 2026

             

            Fixed Rate Tax-Exempt Bonds

             

            127,780

             

            4.75% - 5.20%

             

            5.07

            %

            2028 - 2029

             

             

             

             

             

             

             

             

             

             

             

            Totals

             

            $

            2,656,674

             

             

             

             

             

             

             

            The interest rate on this noteCompany’s unsecured public debt contains certain financial and operating covenants including,

            among other things, maintenance of certain financial ratios.  The Company was LIBOR (reset quarterly) plus a spread equal to 0.63% and 0.65% atin compliance with its unsecured public debt covenants for both the years ended December 31, 20012004 and December 31, 2000, respectively.

                    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.2003.

             As of December 31, 2000, the Company had outstanding unsecured notes of approximately $2.1 billion net of a $3.7 million discount and including a $5.0 million premium.

                    On August 25, 2000,In June 2003, the Operating Partnership filed withand the SEC declared effective a Form S-3 Registration Statementregistration statement to register $1.0$2.0 billion of debt securities. The SEC declared this registration statement effective on September 8, 2000.  In addition, the Operating Partnership carried over $430$280.0 million related to thea prior registration statement effective on February 27, 1998.statement.  As of December 31, 2001, $1.132004, $1.48 billion in debt securities remained available for issuance under this registration statement.

             

            During the year ended December 31, 2001,2004, the Company and/or the Operating Partnership:Company:

              issued                  Issued $300.0 million of ten-year 6.95%five-year 4.75% fixed-rate public notes, receiving net proceeds of $296.8 million;

                                Issued $500.0 million of ten-year 5.25% fixed rate public notes, receiving net proceeds of $496.1 million;

                                Repaid $415.0 million of fixed rate public notes at maturity;

                                Repaid $20.7 million of other unsecured notes; and

                                Obtained an unsecured floating rate loan with a total commitment of $300.0 million and an initial borrowing of $100.0 million on July 15, 2004.  This loan was paid off at maturity fixed rate 6.55% public notes of $150.0 million.
            in full and terminated on September 14, 2004.

             

            During the year ended December 31, 2000,2003, the Company and/or the Operating Partnership:Company:

              assumed $39.5                  Issued $400.0 million in unsecured notes;

              paid off at maturity fixed rate 7.25%of ten-year 5.20% fixed-rate public notes, receiving net proceeds of $55.0$397.5 million;

              paid off at maturity fixed                  Repaid $100.0 million of floating rate 6.15% public notes at maturity;

                                Repaid $50.0 million and $40.0 million of $145.0 million;6.65% and

              paid off $8.0 million in 6.875%, respectively, fixed rate public notes at maturity; and

                                Repaid $4.5 million of other unsecured notes.

            F-34


               

              Aggregate payments of principal on unsecured notes payable for each of the next five years and thereafter are as follows (amounts in thousands):

              F-29

              Year

               Total
               
              2002 $269,863 
              2003  194,286 
              2004  419,286 
              2005*  494,286 
              2006  204,286 
              Thereafter  679,810 
              Net Unamortized Premiums  2,905 
              Net Unamortized Discounts  (3,778)
                
               
              Total $2,260,944 
                
               


              Year

               

              Total

               

               

               

               

               

              2005 (1)

               

              $

              494,594

               

              2006 (2)

               

              204,190

               

              2007

               

              154,620

               

              2008

               

              130,000

               

              2009

               

              297,764

               

              Thereafter

               

              1,861,899

               

              Total

               

              $

              3,143,067

               


              *(1)Includes $300$300.0 million with a final maturity of 2015 that is putable/callable in 2005.

              13. Lines(2)Includes $150.0 million with a final maturity of 2026 that is putable in 2006.

              10.Line of Credit

               The Company has

              On May 30, 2002, the Operating Partnership obtained a three-year $700.0 million unsecured revolving credit facility to provide the Operating Partnership with potential borrowings of up to $700.0 million. This line of credit matures in August 2002.maturing May 29, 2005.  Advances under the credit facility bear interest at variable rates based upon LIBOR at various interest periods, plus a spread dependent upon the Company'sOperating Partnership’s credit rating. Asrating, or based upon bids received from the lending group.  EQR has guaranteed the Operating Partnership’s line of February 5, 2002, $320.0 million was outstanding under this facility at a weighted average interest ratecredit up to the maximum amount and for the full term of 2.43%.the facility.

               

              As of December 31, 20012004 and 2000, $195.02003, $150.0 million and $355.5$10.0 million, respectively, was outstanding and $59.0$65.4 million and $53.5$56.7 million, respectively, was restricted (not(dedicated to support letters of credit and not available to be drawn)for borrowing) on the lines of credit.credit facility.  During the years ended December 31, 20012004 and 2000,2003, the weighted average interest rate was 5.03%1.73% and 7.52%1.85%, respectively.

               In

              11.Derivative Instruments

              The following table summarizes the consolidated derivative instruments at December 31, 2004 (dollar amounts are in thousands):

               

               

              Cash Flow
              Hedges

               

              Fair Value
              Hedges

               

              Offsetting
              Receive
              Floating
              Swaps/Caps

               

              Offsetting
              Pay
              Floating
              Swaps/Caps

               

              Development
              Cash Flow
              Hedges

               

              Current Notional Balance

               

              $

              150,000

               

              $

              490,000

               

              $

              255,069

               

              $

              255,069

               

              $

              4,682

               

              Lowest Possible Notional

               

              $

              150,000

               

              $

              490,000

               

              $

              91,052

               

              $

              91,052

               

              $

              6,700

               

              Highest Possible Notional

               

              $

              150,000

               

              $

              490,000

               

              $

              255,069

               

              $

              255,069

               

              $

              34,625

               

              Lowest Interest Rate

               

              3.683

              %

              3.245

              %

              6.000

              %

              6.000

              %

              3.310

              %

              Highest Interest Rate

               

              3.683

              %

              7.250

              %

              6.000

              %

              6.000

              %

              3.500

              %

              Earliest Maturity Date

               

              2005

               

              2005

               

              2007

               

              2007

               

              2005

               

              Latest Maturity Date

               

              2005

               

              2009

               

              2007

               

              2007

               

              2006

               

              Estimated Asset (Liability) Fair Value

               

              $

              (1,780

              )

              $

              (6,137

              )

              $

              28

               

              $

              (28

              )

              $

              (15

              )

              During the year ended December 31, 2004, the Company paid approximately $3.3 million to terminate five interest rate swaps in conjunction with the repayment of the underlying mortgage loans.  The Company recognized a $1.9 million loss in connection with these terminations (included in loss from investments in unconsolidated entities as the Globelosses occurred prior to the acquisition and/or consolidation of the respective properties – see further discussion in Notes 2 and 4).  The Company also paid approximately $0.5 million to terminate two forward starting swaps in conjunction with the issuance of $300.0 million of five-year unsecured notes.  The $0.5 million cost has been deferred and will be recognized as additional interest expense over the five-year life of the unsecured notes.  The Company also paid approximately $3.5 million to terminate ten forward starting swaps in conjunction with the issuance of $500.0 million of ten-year unsecured notes.  Approximately $3.3 million of the $3.5 million cost has been deferred and will be recognized as additional interest expense over the ten-year life of the

              F-30



              unsecured notes.

              On December 31, 2004, the net derivative instruments were reported at their fair value as other assets of approximately $1.3 million and as other liabilities of approximately $9.2 million.  As of December 31, 2004, there were approximately $21.0 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, 2004, the Company assumed a revolving credit facility with potential borrowingsmay recognize an estimated $4.5 million of up to $55.0 million. On Mayaccumulated other comprehensive loss as additional interest expense during the twelve months ending December 31, 2001, this credit facility was terminated.2005.

                      In connection with the Grove acquisition, the Company assumed a line of credit that had an outstanding balance of approximately $38.0 million. On October 31, 2000, the Company repaid this outstanding balance and terminated this facility.

              F-35



              14. Calculation of Net Income12.Earnings Per Weighted Average Common Share

               

              The following tables set forth the computation of net income per share—share – basic and net income per share—share – diluted:

               
               Year Ended December 31,
               
               
               2001
               2000
               1999
               
               
               (Amounts In Thousands Except Per Share Amounts)

               
              Numerator:          
              Income before allocation to Minority Interests, income from investments in unconsolidated entities, net gain on sales of real estate, extraordinary items, cumulative effect of change in accounting principle and preferred distributions $356,424 $395,937 $326,483 
              Allocation to Minority Interests:          
               Operating Partnership  (32,829) (41,761) (29,536)
               Partially Owned Properties  (2,249) 132   
              Income from investments in unconsolidated entities  3,772  2,309  3,850 
              Preferred distributions  (106,119) (111,941) (113,196)
                
               
               
               
              Income before net gain on sales of real estate, extraordinary items and cumulative effect of change in accounting principle  218,999  244,676  187,601 
              Net gain on sales of real estate  149,293  198,426  93,535 
              Extraordinary items  444  (5,592) (451)
              Cumulative effect of change in accounting principle  (1,270)    
                
               
               
               
              Numerator for net income per share—basic  367,466  437,510  280,685 
              Effect of dilutive securities:          
               Allocation to Minority Interests—Operating Partnership  32,829  41,761  29,536 
               Distributions on convertible preferred shares/units  445  7,385   
                
               
               
               
              Numerator for net income per share—diluted $400,740 $486,656 $310,221 
                
               
               
               
              Denominator:          
              Denominator for net income per share—basic  267,349  259,015  244,350 
              Effect of dilutive securities:          
               OP Units  24,013  24,906  25,652 
               Convertible preferred shares/units  339  4,763   
               Share options/restricted shares  3,851  2,582  1,308 
                
               
               
               
              Denominator for net income per share—diluted  295,552  291,266  271,310 
                
               
               
               
              Net income per share—basic $1.37 $1.69 $1.15 
                
               
               
               
              Net income per share—diluted $1.36 $1.67 $1.14 
                
               
               
               

              F-36


              Net income per share—basic:          
              Income before net gain on sales of real estate, extraordinary items and cumulative effect of change in accounting principle per share — basic $0.86 $1.01 $0.80 
              Net gain on sales of real estate  0.51  0.70  0.35 
              Extraordinary items    (0.02)  
              Cumulative effect of change in accounting principle       
                
               
               
               
              Net income per share—basic $1.37 $1.69 $1.15 
                
               
               
               
              Net income per share—diluted:          
              Income before net gain on sales of real estate, extraordinary items and cumulative effect of change in accounting principle per share—diluted $0.85 $1.01 $0.80 
              Net gain on sales of real estate  0.51  0.68  0.34 
              Extraordinary items    (0.02)  
              Cumulative effect of change in accounting principle       
                
               
               
               
              Net income per share—diluted $1.36 $1.67 $1.14 
                
               
               
               

               

               

               

              Year Ended December 31,

               

               

               

              2004

               

              2003

               

              2002

               

               

               

              (Amounts in thousands except per share amounts)

               

              Numerator for net income per share – basic:

               

               

               

               

               

               

               

              Income from continuing operations

               

              $

              135,276

               

              $

              157,867

               

              $

              188,114

               

              Preferred distributions

               

              (53,746

              )

              (76,435

              )

              (76,615

              )

              Premium on redemption of Preferred Shares

               

               

              (20,237

              )

               

              Allocation of Minority Interests – Operating Partnership to discontinued operations

               

              23,391

               

              27,445

               

              16,269

               

               

               

               

               

               

               

               

               

              Income from continuing operations available to Common Shares, net of allocation of Minority Interests – Operating Partnership

               

              104,921

               

              88,640

               

              127,768

               

              Net gain on sales of discontinued operations, net of allocation of Minority Interests – Operating Partnership

               

              301,445

               

              287,372

               

              96,317

               

              Discontinued operations, net of allocation of Minority Interests – Operating Partnership

               

              12,217

               

              50,627

               

              100,077

               

               

               

               

               

               

               

               

               

              Numerator for net income per share – basic

               

              $

              418,583

               

              $

              426,639

               

              $

              324,162

               

              F-31



               

               

              Year Ended December 31,

               

               

               

              2004

               

              2003

               

              2002

               

               

               

              (Amounts in thousands except per share amounts)

               

               

               

               

               

               

               

               

               

              Numerator for net income per share – diluted:

               

               

               

               

               

               

               

              Income from continuing operations

               

              $

              135,276

               

              $

              157,867

               

              $

              188,114

               

              Preferred distributions

               

              (53,746

              )

              (76,435

              )

              (76,615

              )

              Premium on redemption of Preferred Shares

               

               

              (20,237

              )

               

              Effect of dilutive securities:

               

               

               

               

               

               

               

              Allocation to Minority Interests – Operating Partnership

               

              31,228

               

              34,658

               

              26,862

               

               

               

               

               

               

               

               

               

              Income from continuing operations available to Common Shares

               

              112,758

               

              95,853

               

              138,361

               

              Net gain on sales of discontinued operations

               

              323,925

               

              310,706

               

              104,296

               

              Discontinued operations, net

               

              13,128

               

              54,738

               

              108,367

               

               

               

               

               

               

               

               

               

              Numerator for net income per share – diluted

               

              $

              449,811

               

              $

              461,297

               

              $

              351,024

               

               

               

               

               

               

               

               

               

              Denominator for net income per share – basic and diluted:

               

               

               

               

               

               

               

              Denominator for net income per share – basic

               

              279,744

               

              272,337

               

              271,974

               

              Effect of dilutive securities:

               

               

               

               

               

               

               

              OP Units

               

              20,939

               

              22,186

               

              22,663

               

              Share options/restricted shares

               

              3,188

               

              2,518

               

              3,332

               

               

               

               

               

               

               

               

               

              Denominator for net income per share – diluted

               

              303,871

               

              297,041

               

              297,969

               

               

               

               

               

               

               

               

               

              Net income per share – basic

               

              $

              1.50

               

              $

              1.57

               

              $

              1.19

               

              Net income per share – diluted

               

              $

              1.48

               

              $

              1.55

               

              $

              1.18

               

               

               

               

               

               

               

               

               

              Net income per share – basic:

               

               

               

               

               

               

               

              Income from continuing operations available to Common Shares

               

              $

              0.38

               

              $

              0.33

               

              $

              0.47

               

              Net gain on sales of discontinued operations

               

              1.08

               

              1.05

               

              0.35

               

              Discontinued operations, net

               

              0.04

               

              0.19

               

              0.37

               

               

               

               

               

               

               

               

               

              Net income per share – basic

               

              $

              1.50

               

              $

              1.57

               

              $

              1.19

               

               

               

               

               

               

               

               

               

              Net income per share – diluted:

               

               

               

               

               

               

               

              Income from continuing operations available to Common shares

               

              $

              0.37

               

              $

              0.32

               

              $

              0.46

               

              Net gain on sales of discontinued operations

               

              1.07

               

              1.05

               

              0.35

               

              Discontinued operations, net

               

              0.04

               

              0.18

               

              0.37

               

               

               

               

               

               

               

               

               

              Net income per share – diluted

               

              $

              1.48

               

              $

              1.55

               

              $

              1.18

               

              Convertible preferred shares/units that could be converted into 15,122,162, 13,138,7163,215,472, 14,745,904 and 24,046,10215,335,977 weighted average Common Shares for the years ended December 31, 2001, 20002004, 2003 and 1999,2002, 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 to shareholders of record as of September 21, 2001. All per share data and numbers of Common Shares have been retroactively adjusted to reflect the Common Share split.

              For additional disclosures regarding the employee share options and restricted shares, see Note 15.

              15. Share OptionNotes 2 and Share Award Plan14.

               

              F-32



              13.Discontinued Operations

              The Company has presented separately as discontinued operations in all periods the results of operations for all consolidated assets disposed of on or after January 1, 2002 (the date of adoption of SFAS No. 144).

              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, 2004, 2003, and 2002.

               

               

              Year Ended December 31,

               

               

               

              2004

               

              2003

               

              2002

               

               

               

              (Amounts in thousands)

               

              REVENUES

               

               

               

               

               

               

               

              Rental income

               

              $

              61,790

               

              $

              219,370

               

              $

              338,729

               

              Furniture income

               

               

               

              1,361

               

              Total revenues

               

              61,790

               

              219,370

               

              340,090

               

               

               

               

               

               

               

               

               

              EXPENSES (1)

               

               

               

               

               

               

               

              Property and maintenance

               

              27,977

               

              77,233

               

              101,097

               

              Real estate taxes and insurance

               

              7,009

               

              23,611

               

              34,016

               

              Property management

               

              111

               

              103

               

              162

               

              Depreciation

               

              12,374

               

              56,571

               

              83,376

               

              Furniture expenses

               

               

               

              1,303

               

              Total expenses

               

              47,471

               

              157,518

               

              219,954

               

               

               

               

               

               

               

               

               

              Discontinued operating income

               

              14,319

               

              61,852

               

              120,136

               

               

               

               

               

               

               

               

               

              Interest and other income

               

              260

               

              322

               

              83

               

               

               

               

               

               

               

               

               

              Interest (2):

               

               

               

               

               

               

               

              Expense incurred, net

               

              (898

              )

              (6,346

              )

              (11,600

              )

              Amortization of deferred financing costs

               

              (553

              )

              (1,090

              )

              (252

              )

               

               

               

               

               

               

               

               

              Discontinued operations, net

               

              $

              13,128

               

              $

              54,738

               

              $

              108,367

               


              (1)Includes expenses paid in the current period for properties sold in prior periods related to the Company’s period of ownership.

              (2)Interest includes only specific amounts from each property sold.

              For the properties sold during 2004 (excluding condominium conversion properties), the investment in real estate, net of accumulated depreciation, and the mortgage notes payable balances at December 31, 2003 were $500.0 million and $94.9 million, respectively.

              On January 11, 2002, the Company disposed of its furniture rental business for $30.0 million in cash 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.

              14.Share Incentive Plans

              On May 15, 2002, the shareholders of EQR approved the Company’s 2002 Share Incentive Plan.  The maximum aggregate number of awards that may be granted under this plan may not exceed 7.5% of the Company’s outstanding Common Shares calculated on a “fully diluted” basis and determined annually on

              F-33



              the first day of each calendar year.  As of January 1, 2005, this amount equaled 23,069,873, of which 17,683,625 is available for future issuance.  No awards may be granted under the 2002 Share Incentive Plan after February 20, 2012.

              Pursuant to the Company's2002 Share Incentive Plan and the Fifth Amended and Restated 1993 Share Option and Share Award Plan (the "Fifth Amended Option and Award Plan"(collectively the “Share Incentive Plans”), officers, directors,trustees, key employees and consultants of the Company may be offered the opportunity to acquire Common Shares through the grant of share options ("Options"(“Options”) including non-qualified share options ("NQSOs"(“NQSOs”), incentive share options ("ISOs"(“ISOs”) and share appreciation rights ("SARs"(“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.Share Incentive Plans.  Finally, certain executive officers of the Company are subject to the Company'sCompany’s performance based restricted share grant agreement.plan.  Options, SARs, restricted shares and SARsperformance shares are sometimes collectively referred to herein as "Awards"“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'sCompany’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

              F-37



              Option and Award PlanShare Incentive Plans shall not be less than the fair market value of the underlying Common Shares at the time the Option is granted.  The Fifth Amended and Restated 1993 Share Option and Share Award Plan will terminate at such time as no further Common Shares are available for issuance upon the exercise of Options and all outstanding OptionsAwards have expired or have been exercised.exercised/vested.  The Board of Trustees may at any time amend or terminate the Fifth Amended Option and Award Plan,Share Incentive Plans, 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, 2001,2004, 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, 2001,2004, 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.  The Company’s unvested restricted shareholders receive dividends at the same rate and on the same date as any other Common Share holder.  In addition, the Company’s unvested restricted shareholders have the same voting rights as any other Common Share holder.  As a result, dividends paid on unvested restricted shares are included as a distribution in excess of accumulated earnings and have not been considered in reducing net income available to Common Shares in a manner similar to the Company’s preferred share dividends for the earnings per share calculation.  If employment is terminated prior to the lapsing of the restriction, the shares are canceled. During

              In addition, each year the Company’s executive officers receive performance-based awards.  The executive officers have the opportunity to earn in Common Shares an amount as little as 0% to as much as 225% of the target number of performance-based awards.  The owners of performance-based awards have no right to vote, receive dividends or transfer the awards until Common Shares are issued in exchange for the awards.  The number of Common Shares the executive officer actually receives on the third anniversary of the grant date will depend on the excess, if any, by which the Company’s Average Annual Return (i.e., the average of the Common Share dividends declared during each year as a percentage of the Common Share price as of the first business day of the first performance year and the average percentage increase in funds from operations (“FFO”) for each calendar year on a per share basis over the prior year) for the three performance years ended December 31, 2001 and 2000,exceeds the average of the 10-year Treasury Note interest rate as of the first business day in January of each performance year (the “T-Note Rate”).

              F-34



              If the Company’s Average

               

              Less

               

               

               

               

               

               

               

               

               

               

               

               

               

              Greater

               

              Annual Return exceeds

               

              than

               

               

               

               

               

               

               

               

               

               

               

               

               

              than

               

              the T-Note Rate by:

               

              0.99

              %

              1-1.99

              %

              2

              %

              3

              %

              4

              %

              5

              %

              6

              %

              7

              %

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Then the executive officer will receive

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Common Shares equal to the

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              target number of awards times the

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              following %:

               

              0

              %

              50

              %

              100

              %

              115

              %

              135

              %

              165

              %

              190

              %

              225

              %

              Fifty percent of the Common Shares to which an executive officer may be entitled under the performance share grants will vest, subject to the executive’s continued employment with the Company, issued 470,028 and 520,962 restricted shares. The performance-based awards generally vest over a five-year period.

                      The Company has elected to applyon the provisions of Accounting Principles Board ("APB") Opinion No. 25,Accounting for Stock Issued to Employees ("APB No. 25"), in the computation of compensation expense. Under APB No. 25's intrinsic value method, compensation expense is determined by computing the excessthird anniversary of the market priceaward (which will be the date the Common Shares are issued); twenty-five percent will vest on the fourth anniversary and the remaining twenty-five percent will vest on the fifth anniversary.  The Common Shares will also fully vest upon the executive’s death, retirement at or after age 62, disability or upon a change in control 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,Company.Accounting for Stock-Based Compensation ("Statement 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 Statement 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 2001, 2000 and 1999, respectively: risk-free interest rates of 4.43%, 6.22% and 5.84%; dividend yields of 6.17%, 6.83% and 6.89%; volatility factors of the expected market price of the Company's Common Shares of 0.204, 0.207 and 0.209; 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-38



                      For purposes of pro forma disclosures, the estimated fair value of the Options is amortized to expense over the Options' vesting period. The following istable summarizes information regarding both the pro forma informationrestricted and performance-based share plans for the three years ended December 31, 2001, 20002004, 2003 and 1999:2002:

               
               2001
               2000
               1999
              Pro forma net income available to Common Shares $361,337 $429,350 $271,114
              Pro forma net income per weighted average Common Share outstanding—basic $1.35 $1.66 $1.11

               

               

               

              Restricted/
              Performance
              Share Awards

               

              Weighted
              Average

               

              Compensation Expense

               

               

               

              Year

               

              Granted, Net of
              Cancellations

               

              Grant
              Price

               

              General and
              Administrative

               

              Property
              Management

               

              Dividends
              Incurred

               

              2004

               

              515,622

               

              $

              29.28

               

              $

              6.3 million

               

              $

              6.2 million

               

              $

              2.5 million

               

              2003

               

              900,555

               

              $

              23.58

               

              $

              5.5 million

               

              $

              5.6 million

               

              $

              2.5 million

               

              2002

               

              885,967

               

              $

              27.22

               

              $

              16.2 million

               

              $

              9.6 million

               

              $

              2.9 million

               

              Prior to 2003, the Company had chosen to account for its stock-based compensation in accordance with APB No. 25, Accounting for Stock Issued to Employees,which resulted 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 (intrinsic method).  The Company has elected to account for its stock-based 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 resulted in compensation expense being recorded based on the fair value of the stock compensation granted.

              Compensation expense related to restricted and performance-based share grants was previously recognized in accordance with APB No. 25.  The adoption of SFAS No. 123 does not significantly change the amount of compensation expense recognized for these grants.

              See Note 2 for additional information regarding the Company’s stock-based compensation.

              The table below summarizes the Option activity of the Fifth Amended Option and Award PlanShare Incentive Plans and options assumed in connection with Mergersmergers (the "Merger Options"“Merger Options”) for the three years ended December 31, 2001, 20002004, 2003 and 1999:2002:

               
               Common
              Shares Subject to
              Options or Awards

               Weighted Average
              Exercise Price
              Per Common Share

              Balance at December 31, 1998 12,527,829 $20.25
              Options granted 2,980,156 $20.34
              Merger Options (assumed) 78,240 $19.47
              Options exercised (1,151,730)$14.44
              Merger Options exercised (874,654)$19.10
              Options canceled (785,255)$22.90
              Merger Options canceled (286,738)$20.71
                
               
              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 (587,767)$21.28
              Merger Options canceled (27,648)$18.79
                
               
              Balance at December 31, 2000 12,674,829 $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 12,166,599 $22.59
                
               

               

              F-35



               

               

              Common Shares
              Subject to Options

               

              Weighted Average
              Exercise Price
              Per Option

               

              Balance at December 31, 2001

               

              12,165,247

               

              $

              22.59

               

              Options granted

               

              2,270,220

               

              $

              27.24

               

              Options exercised

               

              (1,425,494

              )

              $

              20.36

               

              Merger Options exercised

               

              (13,621

              )

              $

              19.66

               

              Options canceled

               

              (177,536

              )

              $

              24.90

               

              Balance at December 31, 2002

               

              12,818,816

               

              $

              23.63

               

              Options granted (1993 plan)

               

              665,304

               

              $

              23.55

               

              Options granted (2002 plan)

               

              2,217,124

               

              $

              23.59

               

              Options exercised (1993 plan)

               

              (2,696,110

              )

              $

              20.61

               

              Options exercised (2002 plan)

               

              (500,000

              )

              $

              23.55

               

              Merger Options exercised

               

              (52,995

              )

              $

              19.55

               

              Options canceled (1993 plan)

               

              (324,298

              )

              $

              25.08

               

              Options canceled (2002 plan)

               

              (42,242

              )

              $

              23.55

               

              Balance at December 31, 2003

               

              12,085,599

               

              $

              24.27

               

              Options granted (2002 plan)

               

              2,254,570

               

              $

              29.33

               

              Options exercised (1993 plan)

               

              (2,920,057

              )

              $

              23.75

               

              Options exercised (2002 plan)

               

              (423,866

              )

              $

              23.55

               

              Merger Options exercised

               

              (6,836

              )

              $

              20.14

               

              Options canceled (1993 plan)

               

              (90,436

              )

              $

              23.44

               

              Options canceled (2002 plan)

               

              (79,751

              )

              $

              28.02

               

              Balance at December 31, 2004

               

              10,819,223

               

              $

              25.48

               

               

               

               

               

               

               

              The following table summarizes information regarding options outstanding at December 31, 2004:

               

               

              Options Outstanding

               

               

               

              Range of Exercise Prices

               

              Options

               

              Weighted
              Average
              Remaining
              Contractual
              Life in Years

               

              Weighted
              Average
              Exercise
              Price

               

              Options Exercisable

               

              Options

               

              Weighted
              Average
              Exercise
              Price

              $6.68 to $10.01

               

              92

               

              2.0

               

              $

              9.55

               

              92

               

              $

              9.55

               

              $10.01 to $13.35

               

              1,892

               

              1.1

               

              $

              12.12

               

              1,892

               

              $

              12.12

               

              $13.35 to $16.69

               

              305,634

               

              1.1

               

              $

              15.33

               

              305,634

               

              $

              15.33

               

              $16.69 to $20.03

               

              6,018

               

              4.2

               

              $

              18.63

               

              6,018

               

              $

              18.63

               

              $20.03 to $23.37

               

              1,554,006

               

              4.1

               

              $

              20.76

               

              1,554,006

               

              $

              20.76

               

              $23.37 to $26.70

               

              3,998,492

               

              5.8

               

              $

              24.67

               

              2,739,319

               

              $

              25.18

               

              $26.70 to $30.04

               

              4,864,462

               

              7.8

               

              $

              28.19

               

              2,244,481

               

              $

              27.45

               

              $30.04 to $33.38

               

              88,627

               

              9.6

               

              $

              31.38

               

               

               

              $6.68 to $33.38

               

              10,819,223

               

              6.4

               

              $

              25.48

               

              6,851,442

               

              $

              24.47

               

              As of December 31, 2001, 20002003 and 1999, 7,295,314 shares2002, 8,274,915 Options (with a weighted average exercise price of $21.62), 7,897,038 shares$23.86) and 8,252,203 Options (with a weighted average exercise price of $20.76) and 6,313,751 shares (with a weighted average exercise price of $19.18)$22.25) were exercisable, respectively. Exercise prices for Options outstanding as of December 31, 2001 ranged from $13.00 to $27.60 for the Fifth Amended Option and Award Plan and $2.76 to $24.84 for the Merger Options.

              F-36



              16.15.                               Employee Plans

               

              The Company has established an Employee Share Purchase Plan whereby(the “ESPP”) to provide employees and trustees and employees of the Company mayability to annually acquire up to $100,000 of Common Shares of the Company.  TheIn 2003, the Company’s shareholders approved an increase in the aggregate number of Common Shares available under the Employee Share Purchase Plan shall not exceed 2,000,000, subjectESPP to adjustment by7,000,000 (from 2,000,000).  The Company has 4,770,937 Common Shares available for purchase under the Board of Trustees.ESPP at December 31, 2004.  The Common Shares may be

              F-39



              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 2001,The following table summarizes information regarding the Company issued 310,261 Common Shares at net prices that ranged from $21.76 per share to $23.69 per share and raised approximately $6.9 million in connection therewith. During 2000,issued under the Company issued 299,580 Common Shares at net prices that ranged from $17.06 per share to $20.51 per share and raised approximately $5.4 million in connection therewith. During 1999, the Company issued 295,770 Common Shares at net prices that ranged from $17.19 per share to $18.36 per share and raised approximately $5.2 million in connection therewith.ESPP:

               

               

               

              Year Ended December 31,

               

               

               

              2004

               

              2003

               

              2002

               

               

               

              (amounts in thousands except share and per share amounts)

               

               

               

               

               

               

               

               

               

              Shares issued

               

              275,616

               

              289,274

               

              324,238

               

              Issuance price ranges

               

              $23.35 – $27.39

               

              $20.64 – $24.74

               

              $21.65 – $24.43

               

              Issuance proceeds

               

              $6,853

               

              $6,324

               

              $7,377

               

              The Company has established a defined contribution plan (the "401(k) Plan"“401(k) Plan”) that providesto provide retirement benefits for employees that meet minimum employment criteria.  The Company contributes 100% ofmatches dollar for dollar up to the first 4%2% of eligible compensation that a participant contributes to the 401(k) Plan.Plan (4% for 2002 and prior years).  Participants are vested in the Company'sCompany’s contributions over five years.  The Company made contributions in the amount of $2.3$1.5 million and $2.3$3.5 million for the years ended December 31, 19992003 and 2000,2002, respectively, and expects to make contributions in the amount of approximately $3.4$2.0 million for the year ended December 31, 2001.2004.

              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 did not make a contribution for the years ended December 31, 2004, 2003 or 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.  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.

              17.16.                               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"“DRIP Plan”).  The registration statement was declared effective on November 25, 1997.  The Company has 11,571,446 Common Shares available for issuance under the DRIP Plan at December 31, 2004.

               

              The DRIP Plan of the Company provides holders of record and beneficial owners of Common Shares and Preferred Shares and limited partnership interests in the Operating Partnership with a simple and convenient method of investing cash distributions in additional Common Shares (which is referred to herein as the "Dividend Reinvestment—“Dividend Reinvestment – DRIP Plan"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

              F-37



              is referred to herein as the "Share Purchase—“Share Purchase – DRIP Plan"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.

              18.17.                               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 are at various dates through 2005. The amounts outstanding at December 31, 2001 and 2000 are $4.0 million and $4.3 million, respectively.

              The Company also entered into executive compensation, deferred compensation and share distribution agreements with certain officers of the Company that resulted in the Company recognizing compensation expense of $3.7 million, $0.9 million and $1.1 million for the years ended December 31, 2001, 2000 and 1999, respectively.

                      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, 2001, 2000 and 1999, the Company made payments pursuant to these agreements of $400,000, $400,000 and $625,000, respectively. The remaining future payments to be made under these agreements as of December 31, 2001 are approximately $167,000.

              F-40



                      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 is also chairman of the board. Amounts incurred for such office space for the years ended December 31, 2001, 2000 and 1999, respectively, were $1,935,013, $1,781,069 and $1,466,569.

                      Artery Property Management, Inc., a real estate property management company ("APMI") in which a trustee of the Company is a two-thirds owner and chairman of the board of directors, provided the Company consulting services with regard to property acquisitions and additional business opportunities. In connection with the acquisition of certain Properties from this trustee and his affiliates during 1995, the Company made a loan to this trustee and APMI of $15,212,000 evidenced by two notes and secured by 931,090 OP Units. At December 31, 2000, no amounts were outstanding under these notes and all OP Units were released from their pledges.

                      During 1999, the Company acquired eight Properties and the related management agreements from affiliates of the aforementioned trustee for an aggregate purchase price of approximately $110.2 million, including the assumption of approximately $44.3 million of mortgage indebtedness. The purchase price also included the issuance of 28,795 Series A Junior Convertible Preference Units in the Operating Partnership, which have a liquidation value of $100 per unit and are exchangeable for OP Units under certain circumstances. On June 29, 1999, this trustee received 8,462 of these units with a liquidation value of approximately $0.8 million.

                      The Company paid legal fees to a law firm of which one of the Company's trustees is a partner, in the amounts of $1.7 million, $3.6 million and $1.6 million for the years ended December 31, 2001, 2000 and 1999, respectively.

                      In addition, the Company has provided acquisition, asset and property management services to certain related entities for properties not owned by the Company.  Fees received for providing such services were approximately $0.8$0.2 million, $1.7$0.3 million and $2.5$0.7 million for the years ended December 31, 2001, 20002004, 2003 and 1999,2002, respectively.

              19.The Company reimbursed its Chief Operating Officer for the actual operating costs (excluding acquisition costs) of operating his personal aircraft for himself and other employees on Company business.  Amounts incurred were approximately $0.3 million, $0.2 million and $0.5 million for the years ended December 31, 2004, 2003 and 2002, respectively.

              The Company leases its corporate headquarters from an entity controlled by EQR’s Chairman of the Board of Trustees.  Amounts incurred for such office space for the years ended December 31, 2004, 2003 and 2002, respectively, were approximately $1.9 million, $1.7 million and $1.6 million.  The Company believes these amounts equal market rates for such space.

              The Company had the following additional non-continuing related party transactions:

                                The Company leased space in an office building in Augusta, Georgia indirectly owned by one of EQR’s trustees since May 2003 and directly owned by an entity affiliated with the same EQR trustee from 1998 to 2003 (individual was a trustee through May 2004).  Amounts incurred for such office space were approximately $0.2 million, $0.2 million and $0.1 million for the years ended December 31, 2004, 2003 and 2002, respectively;

                                Certain executive officers of the Company purchased Common Shares which were financed with loans made by the Company, all of which were repaid in full in 2002;

                                The Company made consulting payments to two former trustees (individuals were trustees through May 2003) of approximately $0.2 million during the year ended December 31, 2002; and

                                The Company paid legal fees to a law firm of which one of EQR’s former trustees (individual was a trustee through May 2002) is a partner of approximately $0.3 million during the year ended December 31, 2002.

              18.                               Commitments and Contingencies

               

              The Company, as an owner of real estate, is subject to various environmental laws of Federal, state and local governments.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.Company.  However, the Company cannot predict the impact of new or changed laws or regulations on its current Propertiesproperties or on properties that it may acquire in the future.

               

              In August 2004, the Company tried a class action lawsuit in Palm Beach County, Florida regarding certain charges made to residents who terminated their leases early or failed to provide sufficient notice of intent to vacate.  In December 2004, the Court issued a Findings of Fact and Conclusions of Law holding those fees legally uncollectible under Florida law. In recognition of the Findings of Fact and Conclusions of Law, which awarded damages and interest to the class in the amount of approximately $1.6 million, the Company established a reserve of approximately $1.6 million and correspondingly recorded this as a general and administrative expense.  Due to pending appeals, the award is neither final nor enforceable.  Accordingly, it is not possible to determine or predict the ultimate outcome of the case.  While no assurances can be given, the Company does not believe that this lawsuit,

              F-38



              if the ultimate outcome is unfavorable, will have a material adverse effect on the Company.

              The Company does not believe there is any other litigation pending or threatened against the Company other than routine litigation arising out ofwhich, individually or in the ordinary course of business, some of which is expected toaggregate, reasonably may be covered by liability insurance, none of which is expected to have a material adverse effect on the consolidated financial statements of the Company.

               In regards to the funding of Properties in the development and/or earnout stage and the joint venture agreements with multifamily residential real estate developers, the Company funded a net total of $174.6 million during

              During the year ended December 31, 2001. The2004, the Company expects to fund approximately $33.5established a reserve and recorded a corresponding expense of $15.2 million in connection with these Properties beyond 2001. In connection with one joint venture agreement,estimated uninsured property damage at certain of its properties primarily located in Florida caused by Hurricanes Charley, Frances, Ivan and Jeanne (included in rents received in advance and other liabilities and real estate taxes and insurance expense on the Company has an obligation to fund up to an additional $6.5consolidated balance sheets and statements of operations, respectively).  Of this amount, approximately $9.4 million to guarantee third party construction financing. had been spent for hurricane related repairs through December 31, 2004.

              As of December 31, 2001,2004 the Company has 22five projects undertotaling 1,306 unitsin various stages of development with estimated completion dates ranging from March 31, 2002 through December 31, 2003.September 30, 2006. The three development agreements currently in place have the following key terms:

              F-41



                      For one joint venture agreement, the Company's joint ventureThe first development partner has the right, at any time following completion of a project subject to the agreement, 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, itthe Company must agree to a sale of the project to an unrelated third party at such value.  The Company's joint ventureCompany’s partner must exercise this right as to all projects subject to the agreement within five years after the receipt of the final certificate of occupancy on the last developed property.

                      For the second joint venture  In connection with this development agreement, the Company's joint ventureCompany has an obligation to provide up to $40.0 million in credit enhancements to guarantee a portion of the third party construction financing.  As of February 2, 2005, the Company had set-aside $5.0 million towards this credit enhancement.  The Company would be required to perform under this agreement only if there was a material default under a third party construction mortgage agreement.  This agreement expires no later than December 31, 2018.  Notwithstanding the termination of the agreement, the Company shall have recourse against its development partner for any losses incurred.

              The second development partner has the right, at any time following completion of a project subject to the agreement, to require the Company to purchase the joint venture partners'partners’ interest in that project at a mutually agreeable price.  If the Company and the joint venture 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 the joint ventureits 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 the joint ventureits 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, the Company must purchase, at the agreed-upon price, any projects remaining unsold mustunsold.

                                The third development partner has the exclusive right for six months following stabilization, as defined, to market a subject project for sale.  Thereafter, either the Company or its development partner may market a subject 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 purchased bychosen 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 price.value.

               

              In connection with the Wellsford Merger,one of its mergers, the Company provided a guaranty of a credit enhancement agreement with respect to certain tax-exempt bonds issued to finance certain public improvements at a multifamily development project.  The Company has the obligation to provide this guaranty for a period of eight years from the consummation of the merger or through May 2005.  The Company would be required

              F-39



              to perform under this agreement only if there was a draw on the letter of credit issued by the credit enhancement party.  The counterparty has also agreed to indemnify the Company for any losses suffered.  As of December 31, 2001,2004, this enhancementguaranty was still in effect at a commitment amount of $12.7 million.million (reduced to $10.4 million effective in January 2005) and no current outstanding liability.

               

              During the years ended December 31, 2001, 20002004, 2003 and 1999,2002, total operating lease payments incurred for office space, including a portion of real estate taxes, insurance, repairs and utilities, aggregated $4,929,018, $4,074,672$5.8 million, $5.7 million and $3,271,513$5.8 million, respectively.

              The minimum basic aggregate rental commitment underCompany has entered into a retirement benefits agreement with its Chairman of the Company's leases inBoard of Trustees and deferred compensation agreements with two of its executive officers and its former chief executive officer.  During the years following December 31, 2001 is as follows:

              Year

               Amount
              2002 $7,674,793
              2003  6,905,471
              2004  5,060,667
              2005  3,839,367
              2006  2,498,409
              Thereafter  8,776,436
                
              Total $34,755,143
                

              20. Asset Impairment

                      For the year ended December 31, 2001,2004, 2003 and 2002, the Company recognized compensation expense of $39,000, $3.0 million and $5.1 million, respectively, related to these agreements.

              The following table summarizes the Company’s contractual obligations for minimum rent payments under operating leases and deferred compensation for the next five years and thereafter as of December 31, 2004:

               

               

              Payments Due by Year (in thousands)

               

               

               

              2005

               

              2006

               

              2007

               

              2008

               

              2009

               

              Thereafter

               

              Total

               

              Operating Leases:

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Minimum Rent Payments (a)

               

              $

              4,816

               

              $

              4,205

               

              $

              3,464

               

              $

              3,335

               

              $

              3,233

               

              $

              7,369

               

              $

              26,422

               

              Other Long-Term Liabilities:

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Deferred Compensation (b)

               

              813

               

              1,807

               

              2,211

               

              2,211

               

              2,211

               

              11,230

               

              20,483

               


              (a)Minimum basic rent due for various office space the Company leases and fixed base rent due on a ground lease for one property.

              (b)Estimated payments to the Company’s Chairman, former CEO and two other executive officers based on planned retirement dates.

              19.                               Asset Impairment

              The Company recorded $60.0approximately $1.2 million of asset impairment charges related to its Globe furniture rental business.technology investments in each of the years ending December 31, 2003 and 2002. 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 statement of operations in total expenses 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.

              F-42



                      For the years ended December 31, 2001 and 2000 the Company recorded approximately $11.8 million and $1.0 million, respectively, of asset impairment charges related to its technology investments. These charges were the result of review of the existing investments reflected on the consolidated balance sheet.  The Company reviewed the current relative value of each investment based on existing economic conditions and current events. These impairment losses are reflected on the statementconsolidated statements of operations in total expenses and include the write-down of assets classified as other assetsassets.

              For the year ended December 31, 2002, the Company recorded approximately $17.1 million of asset impairment charges related to its corporate housing business.  Following the guidance in SFAS No. 142, these charges were the result of the Company’s decision to reduce the carrying value of its corporate housing business to $30.0 million, given the weakness in the economy and investmentsmanagement’s expectations for near-term performance.  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 unconsolidated entities.goodwill, net.

              21.20.                               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'sCompany’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

              F-40



              apartment units to residents.residents and includes Equity Corporate Housing (“ECH”).  Senior management evaluates the performance of each of our apartment communities on an individual basis,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'sCompany’s rental real estate segment comprises approximately 95.6%99.4%, 96.3%99.2% and 98.2%99.4% of total revenues for the years ended December 31, 2001, 20002004, 2003 and 1999,2002, respectively.  The Company'sCompany’s rental real estate segment comprises approximately 99.8% and 98.7%99.7% of total assets at December 31, 20012004 and 2000,2003, respectively.

               

              The primary financial measure for the Company'sCompany’s rental real estate segment is net operating income ("NOI"(“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).  The Company believes that NOI is helpful to investors as a supplemental measure of the operating performance of a real estate company because it is a direct measure of the actual operating results of the Company’s apartment communities.  Current year NOI is compared to prior year NOI and current year budgeted NOI as a measure of financial performance.  The following table presents the NOI from our rental real estate totaled approximately $1.3 billion, $1.2 billion and $1.1 billionspecific to continuing operations for the years ended December 31, 2001, 20002004, 2003 and 1999, respectively.2002, respectively:

               During the acquisition, development and/or disposition of real estate, the NOI return on total capitalized costs is the primary measure of financial performance (capitalization rate) the Company considers.

               

               

               

              Year Ended December 31,

               

               

               

              2004

               

              2003

               

              2002

               

               

               

              (Amounts in thousands)

               

               

               

               

               

               

               

               

               

              Rental income

               

              $

              1,878,262

               

              $

              1,691,647

               

              $

              1,677,459

               

              Property and maintenance expense

               

              (520,412

              )

              (460,426

              )

              (427,960

              )

              Real estate taxes and insurance expense

               

              (222,448

              )

              (184,483

              )

              (170,029

              )

              Property management expense

               

              (75,888

              )

              (68,058

              )

              (72,416

              )

              Net operating income

               

              $

              1,059,514

               

              $

              978,680

               

              $

              1,007,054

               

              The Company'sCompany’s fee and asset management activity and furniture rental/sales activities areis immaterial and dodoes 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, 2004, 2003 or 2002.

              22.21.                               Subsequent EventsEvents/Other

               

              Subsequent to December 31, 20012004 and through February 5, 2002,7, 2005, the Company:

                disposed of                  Acquired four Propertiesproperties consisting of 466734 units and one parcel of vacant land for approximately $15.5$144.1 million;

                disposed                  Disposed of its furniture rental businessone property consisting of 450 units (excluding condominium units) and a vacant land parcel for approximately $30.0$340.9 million;

                repaid $1.9                  Assumed $47.6 million of mortgage debt at/or prior to maturity on two Properties;properties in connection with their acquisitions;

                Executed an amended compensation agreement with its Chairman of the Board of Trustees extending his current agreement on the same terms and

                repaid $100.0 conditions for two more years through 2006 and providing him with a $3.25 million per year long-term compensation grant of 9.375% fixed rate public notes at maturity.

              options and restricted shares; and

              23.Issued irrevocable notices to redeem for cash during March 2005 all 1,320,000 units of its 8.50% Series B and C Preference Interests with a cumulative liquidation value of $66.0 million.

              On February 24, 2005, the Company received $57.1 million in cash for its ownership interest in Rent.com in connection with the acquisition of Rent.com by eBay, Inc.

              F-41



              22.                               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 Shares outstanding amounts have also been restated as a resultin accordance with the discontinued operations provisions of the Company's two-for-one split of its Common Shares.SFAS No 144.  Amounts are in thousands, except for per share amounts.

              2004

               

              Fourth
              Quarter
              12/31

               

              Third
              Quarter
              9/30

               

              Second
              Quarter
              6/30

               

              First
              Quarter
              3/31

               

               

               

               

               

               

               

               

               

               

               

              Total revenues (1)

               

              $

              487,366

               

              $

              483,481

               

              $

              474,727

               

              $

              443,927

               

              Operating income (1)

               

              135,952

               

              121,612

               

              136,148

               

              132,973

               

              Income from continuing operations (1)

               

              33,303

               

              26,185

               

              39,483

               

              36,305

               

              Net gain on sales of discontinued operations

               

              116,272

               

              58,394

               

              77,760

               

              71,499

               

              Discontinued operations, net (1)

               

              1,058

               

              2,930

               

              4,963

               

              4,177

               

              Net income (1)*

               

              150,633

               

              87,509

               

              122,206

               

              111,981

               

              Net income available to Common Shares

               

              137,558

               

              74,163

               

              108,553

               

              98,309

               

              Earnings per share – basic:

               

               

               

               

               

               

               

               

               

              Net income available to Common Shares

               

              $

              0.49

               

              $

              0.26

               

              $

              0.39

               

              $

              0.35

               

              Weighted average Common Shares outstanding

               

              282,329

               

              280,167

               

              278,949

               

              277,498

               

              Earnings per share – diluted:

               

               

               

               

               

               

               

               

               

              Net income available to Common Shares

               

              $

              0.48

               

              $

              0.26

               

              $

              0.39

               

              $

              0.35

               

              Weighted average Common Shares outstanding

               

              306,841

               

              304,028

               

              302,201

               

              301,781

               


              (1)          The amounts presented for the first three quarters of 2004 are not equal to the same amounts previously reported in the respective Form 10-Q’s filed with the SEC for each period as a result of changes in discontinued operations due to additional property sales which occurred throughout 2004 and the Company’s reclassification of its Minority Interest distributions on Preference Interests and Junior Preference Units.  Below is a reconciliation to the amounts previously reported in the respective Form 10-Q’s:

              F-42



              2004

               

              Third
              Quarter 
              9/30

               

              Second
              Quarter

              6/30

               

              First
              Quarter
              3/31

               

               

               

               

               

               

               

               

               

              Total revenues previously reported in Form 10-Q

               

              $

              491,485

               

              $

              488,596

               

              $

              462,661

               

              Total revenues subsequently reclassified to discontinued operations

               

              (8,004

              )

              (13,869

              )

              (18,734

              )

               

               

               

               

               

               

               

               

              Total revenues disclosed in Form 10-K

               

              $

              483,481

               

              $

              474,727

               

              $

              443,927

               

               

               

               

               

               

               

               

               

              Operating income previously reported in Form 10-Q

               

              $

              124,371

               

              $

              140,786

               

              $

              139,316

               

              Operating income subsequently reclassified to discontinued operations

               

              (2,759

              )

              (4,638

              )

              (6,343

              )

               

               

               

               

               

               

               

               

              Operating income disclosed in Form 10-K

               

              $

              121,612

               

              $

              136,148

               

              $

              132,973

               

               

               

               

               

               

               

               

               

              Income from continuing operations previously reported in Form 10-Q

               

              $

              29,003

               

              $

              49,363

               

              $

              47,381

               

              Income from continuing operations subsequently reclassified to discontinued operations

               

              (2,818

              )

              (4,796

              )

              (5,992

              )

              Preference Interest distributions reclassified to Minority Interests

               

               

              (5,053

              )

              (5,053

              )

              Junior Preference Unit distributions reclassified to Minority Interests

               

               

              (31

              )

              (31

              )

               

               

               

               

               

               

               

               

              Income from continuing operations disclosed in Form 10-K

               

              $

              26,185

               

              $

              39,483

               

              $

              36,305

               

               

               

               

               

               

               

               

               

              Discontinued operations, net previously reported in Form 10-Q

               

              $

              112

               

              $

              167

               

              $

              (1,815

              )

              Discontinued operations, net from properties sold subsequent to the respective reporting period

               

              2,818

               

              4,796

               

              5,992

               

               

               

               

               

               

               

               

               

              Discontinued operations, net disclosed in Form 10-K

               

              $

              2,930

               

              $

              4,963

               

              $

              4,177

               

               

               

               

               

               

               

               

               

              Net income previously reported in Form 10-Q

               

              $

              87,509

               

              $

              127,290

               

              $

              117,065

               

              Preference Interest distributions reclassified to Minority Interests

               

               

              (5,053

              )

              (5,053

              )

              Junior Preference Unit distributions reclassified to Minority Interests

               

               

              (31

              )

              (31

              )

              Net income disclosed in Form 10-K

               

              $

              87,509

               

              $

              122,206

               

              $

              111,981

               

              2003

               

              Fourth
              Quarter
              12/31

               

              Third
              Quarter
              9/30

               

              Second
              Quarter
              6/30

               

              First
              Quarter
              3/31

               

               

               

               

               

               

               

               

               

               

               

              Total revenues (2)

               

              $

              430,692

               

              $

              430,248

               

              $

              426,229

               

              $

              418,851

               

              Operating income (2)

               

              126,992

               

              134,351

               

              138,414

               

              130,507

               

              Income from continuing operations (2)

               

              29,765

               

              42,093

               

              45,086

               

              40,923

               

              Net gain on sales of discontinued operations

               

              91,731

               

              77,983

               

              70,320

               

              70,672

               

              Discontinued operations, net (2)

               

              8,206

               

              12,063

               

              15,851

               

              18,618

               

              Net income (2)*

               

              129,702

               

              132,139

               

              131,257

               

              130,213

               

              Net income available to Common Shares

               

              90,743

               

              112,575

               

              112,154

               

              111,167

               

              Earnings per share – basic:

               

               

               

               

               

               

               

               

               

              Net income available to Common Shares

               

              $

              0.33

               

              $

              0.41

               

              $

              0.41

               

              $

              0.41

               

              Weighted average Common Shares outstanding

               

              274,457

               

              272,787

               

              271,380

               

              270,678

               

              Earnings per share – diluted:

               

               

               

               

               

               

               

               

               

              Net income available to Common Shares

               

              $

              0.33

               

              $

              0.41

               

              $

              0.41

               

              $

              0.41

               

              Weighted average Common Shares outstanding

               

              299,516

               

              297,941

               

              296,084

               

              294,508

               


              (2)          The amounts presented for the four quarters of 2003 are not equal to the same amounts previously reported in the respective Form 10-Q’s/10-K filed with the SEC for each period as a result of changes in discontinued operations due to additional property sales which occurred throughout 2004 and 2003 and the Company’s reclassification of

              F-43



                                      its Minority Interest distributions on Preference Interests and Junior Preference Units.  Below is a reconciliation to the amounts previously reported in the respective Form 10-Q’s/10-K:

              2003

               

              Fourth
              Quarter
              12/31

               

              Third
              Quarter
              9/30

               

              Second
              Quarter
              6/30

               

              First
              Quarter
              3/31

               

               

               

               

               

               

               

               

               

               

               

              Total revenues previously reported in Form 10-Q/10-K

               

              $

              459,521

               

              $

              472,976

               

              $

              479,357

               

              $

              482,707

               

              Total revenues subsequently reclassified to discontinued operations

               

              (28,829

              )

              (42,728

              )

              (53,128

              )

              (63,856

              )

              Total revenues disclosed in Form 10-K

               

              $

              430,692

               

              $

              430,248

               

              $

              426,229

               

              $

              418,851

               

               

               

               

               

               

               

               

               

               

               

              Operating income previously reported in Form 10-Q/10-K

               

              $

              136,057

               

              $

              147,635

               

              $

              155,638

               

              $

              151,039

               

              Operating income subsequently reclassified to discontinued operations

               

              (9,065

              )

              (13,284

              )

              (17,224

              )

              (20,532

              )

              Operating income disclosed in Form 10-K

               

              $

              126,992

               

              $

              134,351

               

              $

              138,414

               

              $

              130,507

               

               

               

               

               

               

               

               

               

               

               

              Income from continuing operations previously reported in  Form 10-Q/10-K

               

              $

              43,049

               

              $

              59,297

               

              $

              65,934

               

              $

              64,259

               

              Income from continuing operations subsequently reclassified to discontinued operations

               

              (8,150

              )

              (12,070

              )

              (15,714

              )

              (18,202

              )

              Preference Interest distributions reclassified to Minority Interests

               

              (5,052

              )

              (5,053

              )

              (5,053

              )

              (5,053

              )

              Junior Preference Unit distributions reclassified to Minority Interests

               

              (82

              )

              (81

              )

              (81

              )

              (81

              )

              Income from continuing operations disclosed in Form 10-K

               

              $

              29,765

               

              $

              42,093

               

              $

              45,086

               

              $

              40,923

               

               

               

               

               

               

               

               

               

               

               

              Discontinued operations, net previously reported in Form 10-Q/10-K

               

              $

              56

               

              $

              (7

              )

              $

              137

               

              $

              416

               

              Discontinued operations, net from properties sold subsequent to the respective reporting period

               

              8,150

               

              12,070

               

              15,714

               

              18,202

               

              Discontinued operations, net disclosed in Form 10-K

               

              $

              8,206

               

              $

              12,063

               

              $

              15,851

               

              $

              18,618

               

               

               

               

               

               

               

               

               

               

               

              Net income previously reported in Form 10-Q/10-K

               

              $

              134,836

               

              $

              137,273

               

              $

              136,391

               

              $

              135,347

               

              Preference Interest distributions reclassified to Minority Interests

               

              (5,052

              )

              (5,053

              )

              (5,053

              )

              (5,053

              )

              Junior Preference Unit distributions reclassified to Minority Interests

               

              (82

              )

              (81

              )

              (81

              )

              (81

              )

              Net income disclosed in Form 10-K

               

              $

              129,702

               

              $

              132,139

               

              $

              131,257

               

              $

              130,213

               


              *  

              2001

               First Quarter
              3/31

               Second Quarter
              6/30

               Third Quarter
              9/30

               Fourth Quarter
              12/31

              Total revenues ** $538,251 $544,861 $552,961 $538,342
                
               
               
               
              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  266,358  268,253  269,529
                
               
               
               
              2000

               First Quarter
              3/31

               Second Quarter
              6/30

               Third Quarter
              9/30

               Fourth Quarter
              12/31

              Total revenues ** $481,853 $488,806 $532,394 $529,596
                
               
               
               
              Income before extraordinary items and cumulative effect of change in accounting principle* $101,139 $152,659 $169,316 $131,929
                
               
               
               
              Net income* $101,139 $152,659 $169,316 $126,337
                
               
               
               
              Net income available to Common Shares * $72,751 $125,393 $141,373 $97,993
                
               
               
               
              Net income per share—basic * $0.28 $0.49 $0.54 $0.37
                
               
               
               
              Net income per share—diluted * $0.28 $0.48 $0.53 $0.37
                
               
               
               
              Weighted average Common Shares Outstanding—basic  255,597  258,144  262,825  262,644
                
               
               
               

              *
              ForThe Company did not have any extraordinary items or cumulative effect of change in accounting principle during the quarteryears ended September 30, 2000, IncomeDecember 31, 2004 and 2003.  Therefore, income before extraordinary items and cumulative effect of change in accounting principle Net income, Net income available to Common Shares, Net income per share—basic, and Net income per share—diluted have been adjusted to reflect the correction of the amounts previously reported on the Company's quarterly report on Form 10-Q for the quarter ended September 30, 2000 relatedis not shown as it was equal to the gain on disposition of properties, net. Thenet income amounts for Income before extraordinary items and cumulative effect of change in accounting principle, Net income, Net income available to Common Shares, Net income per share—basic, and Net income per share—diluted for the quarter ended September 30, 2000 have been reduced by $36,659, $36,659, $36,659, $0.135, and $0.135, respectively.

              **
              Includes income from investments in unconsolidated entities.
              disclosed above.

              F-44



              EQUITY RESIDENTIAL PROPERTIES TRUST

              Schedule III - Real Estate and Accumulated Depreciation

              December 31, 20012004

               
                
                
               Initial Cost to
              Company

               Cost Capitalized
              Subsequent to
              (Improvements, net) (H)

               Gross Amount Carried
              at Close of
              Period 12/31/01

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

              Apartment Name

               Location
               Encumbrances
               Land
               Building &
              Fixtures

               Land
               Building &
              Fixtures

               Land
               Building &
              Fixtures (A)

               Total (B)
               Accumulated
              Depreciation

               Date of
              Construction

              2300 Elliott Seattle, WA $ $796,800.00 $7,173,725.29 $ $3,923,239.78 $796,800.00 $11,096,965.07 $11,893,765.07 $(2,416,996.49)1992 30 Years
              2900 on First Combined Seattle, WA    1,177,700.00  10,600,359.93    2,519,058.53  1,177,700.00  13,119,418.46  14,297,118.46  (2,807,924.91)1989-91 30 Years
              740 River Drive St. Paul, MN  6,293,458.72  1,626,700.00  11,234,942.51    1,740,794.97  1,626,700.00  12,975,737.48  14,602,437.48  (2,162,161.00)1962 30 Years
              929 House Cambridge, MA  4,940,230.82  3,252,993.36  21,745,594.74    461,887.86  3,252,993.36  22,207,482.60  25,460,475.96  (902,334.73)1975 30 Years
              Abington Glen Abington, MA    553,105.38  3,697,396.23    106,919.59  553,105.38  3,804,315.82  4,357,421.20  (171,575.15)1968 30 Years
              Acacia Creek Scottsdale, AZ  17,355,488.42  6,121,856.00  35,380,171.95    1,190,668.45  6,121,856.00  36,570,840.40  42,692,696.40  (5,651,247.04)1988-1994 30 Years
              Acadia Court Bloomington, IN  2,032,526.13  257,483.69  2,268,652.90    273,104.90  257,483.69  2,541,757.80  2,799,241.49  (225,394.98)1985 30 Years
              Acadia Court II Bloomington, IN  1,742,486.95  253,635.67  2,234,631.66    175,656.52  253,635.67  2,410,288.18  2,663,923.85  (209,170.58)1986 30 Years
              Adams Farm Greensboro, NC    2,350,000.00  30,073,196.71    683,587.04  2,350,000.00  30,756,783.75  33,106,783.75  (3,647,151.44)1987 30 Years
              Alborada Fremont, CA    24,310,000.00  59,214,128.76    210,358.72  24,310,000.00  59,424,487.48  83,734,487.48  (3,580,726.33)1999 30 Years
              Alderwood Park Lynnwood, WA    3,767,400.00  8,110,529.50    502,834.73  3,767,400.00  8,613,364.23  12,380,764.23  (1,171,197.66)1982 30 Years
              Altamonte San Antonio, TX  (P) 1,665,070.00  14,986,473.86    1,452,560.34  1,665,070.00  16,439,034.20  18,104,104.20  (4,749,901.77)1985 30 Years
              Ambergate (FL) W. Palm Beach, FL    730,000.00  1,687,743.10    109,180.90  730,000.00  1,796,924.00  2,526,924.00  (99,670.88)1987 30 Years
              Amberidge Roseville, MI    130,844.19  1,152,879.92    54,420.28  130,844.19  1,207,300.20  1,338,144.39  (104,218.06)1985 30 Years
              Amberton Manassas, VA  10,705,000.00  900,600.00  9,072,491.96    706,506.62  900,600.00  9,778,998.58  10,679,598.58  (2,551,050.24)1986 30 Years
              Amberwood (OH) Massillon, OH  869,304.26  126,226.92  1,112,288.75    92,996.87  126,226.92  1,205,285.62  1,331,512.54  (111,003.47)1987 30 Years
              Amberwood I (FL) Lake City, FL  383,816.60  101,744.04  896,376.92    37,770.91  101,744.04  934,147.83  1,035,891.87  (82,024.82)1981 30 Years
              Amesbury I Reynoldsbury, OH  1,203,005.76  143,039.49  1,260,232.82    92,858.75  143,039.49  1,353,091.57  1,496,131.06  (122,976.23)1986 30 Years
              Amesbury II Reynoldsbury, OH  1,228,816.69  180,588.07  1,591,228.65    86,735.44  180,588.07  1,677,964.09  1,858,552.16  (147,704.16)1987 30 Years
              Amhurst (Tol) Toledo, OH    161,853.71  1,426,107.57    40,108.44  161,853.71  1,466,216.01  1,628,069.72  (123,735.82)1983 30 Years
              Amhurst I (OH) Dayton, OH    152,573.92  1,344,352.53    185,676.22  152,573.92  1,530,028.75  1,682,602.67  (143,170.32)1979 30 Years
              Amhurst II (OH) Dayton, OH    159,416.42  1,404,632.41    109,535.53  159,416.42  1,514,167.94  1,673,584.36  (132,823.35)1981 30 Years
              Andover Court Mt. Vernon, OH    123,874.81  1,091,272.11    162,532.21  123,874.81  1,253,804.32  1,377,679.13  (112,285.60)1982 30 Years
              Annhurst (IN) Indianpolis, IN  1,242,003.88  189,235.25  1,667,468.73    123,571.62  189,235.25  1,791,040.35  1,980,275.60  (173,260.21)1985 30 Years
              Annhurst (MD) (REIT) Belcamp, MD  1,300,789.66  232,575.00  2,093,165.14    23,646.06  232,575.00  2,116,811.20  2,349,386.20  (76,949.36)1984 30 Years
              Annhurst (PA) Clairton, PA  1,876,558.39  307,952.45  2,713,396.72    214,522.22  307,952.45  2,927,918.94  3,235,871.39  (248,877.21)1984 30 Years
              Annhurst II (OH) Gahanna, OH    116,738.63  1,028,594.58    164,022.75  116,738.63  1,192,617.33  1,309,355.96  (108,714.70)1986 30 Years
              Annhurst III (OH) Gahanna, OH    134,788.03  1,187,629.47    48,975.96  134,788.03  1,236,605.43  1,371,393.46  (108,673.05)1988 30 Years
              Apple Ridge I Circleville, OH  1,015,881.78  139,299.72  1,227,582.35    66,067.79  139,299.72  1,293,650.14  1,432,949.86  (115,225.21)1987 30 Years
              Apple Ridge III Circleville, OH  559,140.58  72,585.34  639,355.94    32,718.29  72,585.34  672,074.23  744,659.57  (57,042.09)1982 30 Years
              Apple Run (MI) Hillsdale, MI    87,459.26  770,361.39    31,437.08  87,459.26  801,798.47  889,257.73  (70,299.49)1982 30 Years
              Applegate (Col) Columbus, IN    171,829.10  1,514,001.64    65,636.49  171,829.10  1,579,638.13  1,751,467.23  (136,423.58)1982 30 Years
              Applegate (Lor) Lordstown, OH    66,488.13  585,832.90    24,164.30  66,488.13  609,997.20  676,485.33  (55,603.86)1982 30 Years
              Applegate I (IN) Muncie, IN  903,188.90  138,505.63  1,220,385.53    105,295.09  138,505.63  1,325,680.62  1,464,186.25  (116,782.82)1984 30 Years
              Applegate II (IN) Muncie, IN  1,210,435.97  180,016.68  1,586,143.14    82,723.40  180,016.68  1,668,866.54  1,848,883.22  (147,918.81)1987 30 Years
              Applerun (War) Warren, OH    113,303.19  999,076.55    32,385.10  113,303.19  1,031,461.65  1,144,764.84  (90,429.48)1983 30 Years
              Applewood I Deland, FL  2,130,409.78  235,230.48  2,072,993.86    277,759.48  235,230.48  2,350,753.34  2,585,983.82  (250,417.43)1982 30 Years
              Aragon Woods Indianpolis, IN  1,066,854.35  157,790.97  1,390,010.45    59,804.88  157,790.97  1,449,815.33  1,607,606.30  (130,339.69)1986 30 Years
              Arbor Commons Ellington, CT    151,352.24  1,011,758.71    6,711.65  151,352.24  1,018,470.36  1,169,822.60  (45,609.67)1975 30 Years
              Arbor Glen Ypsilanti, MI  6,870,150.58  1,096,064.41  9,887,635.23    672,029.37  1,096,064.41  10,559,664.60  11,655,729.01  (1,718,903.26)1990 30 Years
              Arbor Terrace Sunnyvale, CA  12,085,730.30  9,057,300.00  18,483,641.96    472,797.49  9,057,300.00  18,956,439.45  28,013,739.45  (2,360,277.94)1979 30 Years
              Arboretum (AZ) Tucson, AZ  (M) 3,453,446.00  19,020,018.80    923,264.14  3,453,446.00  19,943,282.94  23,396,728.94  (3,300,100.27)1987 30 Years
              Arboretum (GA) Atlanta, GA    4,682,300.00  15,913,018.18    901,304.69  4,682,300.00  16,814,322.87  21,496,622.87  (2,703,297.01)1970 30 Years
              Arboretum (MA) Canton, MA  (P) 4,685,900.00  10,992,750.95    357,084.59  4,685,900.00  11,349,835.54  16,035,735.54  (1,497,099.11)1989 30 Years
              Arbors at Century Center Memphis, TN    2,521,700.00  15,236,996.38    793,239.51  2,521,700.00  16,030,235.89  18,551,935.89  (2,202,357.98)1988/1990 30 Years
              Arbors of Brentwood Nashville, TN  (D) 404,670.00  13,536,366.74    1,268,112.87  404,670.00  14,804,479.61  15,209,149.61  (4,747,744.84)1986 30 Years
              Arbors of Hickory Hollow Antioch, TN  (D) 202,985.00  6,937,208.87    2,028,187.27  202,985.00  8,965,396.14  9,168,381.14  (3,499,815.01)1986 30 Years
              Arbors of Las Colinas Irving, TX    1,663,900.00  14,977,079.82    1,906,997.69  1,663,900.00  16,884,077.51  18,547,977.51  (5,367,565.74)1984/85 30 Years
              Ashford Hill Reynoldsbury, OH  1,375,055.10  184,985.30  1,630,021.10    183,157.35  184,985.30  1,813,178.45  1,998,163.75  (165,186.07)1986 30 Years
              Ashgrove (IN) Indianpolis, IN    172,923.97  1,523,548.66    43,542.41  172,923.97  1,567,091.07  1,740,015.04  (135,728.64)1983 30 Years
              Ashgrove (KY) Louisville, KY  1,012,102.90  171,815.79  1,514,034.38    47,847.74  171,815.79  1,561,882.12  1,733,697.91  (132,955.68)1984 30 Years
              Ashgrove (Mar) Marshall, MI  819,091.34  119,822.73  1,055,968.80    112,280.41  119,822.73  1,168,249.21  1,288,071.94  (104,006.81)1983 30 Years
              Ashgrove (OH) Franklin, OH  1,231,160.75  157,534.56  1,387,687.13    108,659.58  157,534.56  1,496,346.71  1,653,881.27  (132,333.39)1983 30 Years
              Ashgrove I (MI) Sterling Hts, MI  3,189,856.77  403,579.77  3,555,987.60    145,389.46  403,579.77  3,701,377.06  4,104,956.83  (314,254.20)1985 30 Years
              Ashgrove II (MI) Sterling Hts, MI  2,243,721.49  311,912.27  2,748,287.00    71,579.68  311,912.27  2,819,866.68  3,131,778.95  (234,003.55)1987 30 Years
              Ashton, The Corona Hills, CA    2,594,264.00  33,042,397.56    1,076,279.07  2,594,264.00  34,118,676.63  36,712,940.63  (5,099,980.23)1986 30 Years
              Aspen Crossing Silver Spring, MD    2,880,000.00  8,551,377.19    483,808.47  2,880,000.00  9,035,185.66  11,915,185.66  (1,059,577.11)1979 30 Years
              Astorwood (REIT) Stuart, FL  1,606,002.78  233,150.00  2,098,338.21    55,748.60  233,150.00  2,154,086.81  2,387,236.81  (80,024.31)1983 30 Years
              Audubon Village Tampa, FL    3,576,000.00  26,121,908.57    650,140.11  3,576,000.00  26,772,048.68  30,348,048.68  (3,270,148.24)1990 30 Years
              Autumn Cove Lithonia, GA    187,220.29  1,649,514.80    47,894.09  187,220.29  1,697,408.89  1,884,629.18  (141,209.36)1985 30 Years
              Autumn Creek Cordova, TN  (E) 1,681,900.00  9,345,281.88    505,411.20  1,681,900.00  9,850,693.08  11,532,593.08  (1,625,301.70)1991 30 Years
              Auvers Village Orlando, FL    3,840,000.00  29,322,242.96    892,365.82  3,840,000.00  30,214,608.78  34,054,608.78  (3,607,659.89)1991 30 Years
              Avon Place Avon,CT  6,342,236.00  1,788,943.42  12,253,956.09    91,888.57  1,788,943.42  12,345,844.66  14,134,788.08  (508,502.87)1973 30 Years
              Balcones Club Austin, TX    2,185,500.00  10,119,231.65    1,008,550.34  2,185,500.00  11,127,781.99  13,313,281.99  (1,812,193.21)1984 30 Years
              Barrington Clarkston, GA  994,650.06  144,459.10  1,272,842.11    78,906.36  144,459.10  1,351,748.47  1,496,207.57  (118,843.32)1984 30 Years
              Bay Ridge San Pedro, CA    2,401,300.00  2,176,963.16    216,549.96  2,401,300.00  2,393,513.12  4,794,813.12  (420,001.92)1987 30 Years
              Bayside Sebring, FL    73,462.83  647,287.62    127,233.31  73,462.83  774,520.93  847,983.76  (82,493.57)1982 30 Years
              Bayside at the Islands Gilbert, AZ    3,306,484.00  15,573,006.00    772,162.94  3,306,484.00  16,345,168.94  19,651,652.94  (2,499,291.07)1989 30 Years
              Beach Club Fort Myers, FL    2,080,000.00  14,800,928.05    743,096.79  2,080,000.00  15,544,024.84  17,624,024.84  (1,979,602.85)1990 30 Years
              Bear Canyon Tucson, AZ    1,660,608.00  11,228,523.59    215,008.18  1,660,608.00  11,443,531.77  13,104,139.77  (1,736,577.10)1996 30 Years
              Beckford Place (IN) New Castle, IN  699,047.38  99,045.91  872,702.38    61,752.08  99,045.91  934,454.46  1,033,500.37  (80,949.67)1984 30 Years
              Beckford Place (Pla) The Plains, OH    161,160.76  1,420,001.96    66,080.17  161,160.76  1,486,082.13  1,647,242.89  (127,138.53)1982 30 Years
              Beckford Place I (OH) N Canton, OH  1,119,591.20  168,425.60  1,484,248.06    120,962.43  168,425.60  1,605,210.49  1,773,636.09  (134,514.76)1983 30 Years
              Beckford Place II (OH) N Canton, OH  1,185,501.38  172,134.32  1,516,690.93    48,170.14  172,134.32  1,564,861.07  1,736,995.39  (130,129.87)1985 30 Years
              Bel Aire I Miami, FL    188,342.67  1,658,995.16    53,343.17  188,342.67  1,712,338.33  1,900,681.00  (146,046.81)1985 30 Years
              Bel Aire II Miami, FL    136,416.15  1,201,075.48    31,378.01  136,416.15  1,232,453.49  1,368,869.64  (105,308.09)1986 30 Years
              Bell Road I & II Nashville, TN    3,100,000.00  1,120,214.13      3,100,000.00  1,120,214.13  4,220,214.13   (O) 30 Years
              Bellevue Meadows Bellevue, WA    4,507,100.00  12,574,814.34    371,036.03  4,507,100.00  12,945,850.37  17,452,950.37  (1,646,943.48)1983 30 Years
              Belmont Crossing Riverdale, GA    1,580,000.00  18,449,044.76    331,350.46  1,580,000.00  18,780,395.22  20,360,395.22  (2,232,203.29)1988 30 Years
              Belmont Landing Riverdale, GA    2,120,000.00  21,651,256.11    445,990.93  2,120,000.00  22,097,247.04  24,217,247.04  (2,656,824.04)1988 30 Years
              Beneva Place Sarasota, FL  8,700,000.00  1,344,000.00  9,665,446.61    258,654.53  1,344,000.00  9,924,101.14  11,268,101.14  (1,217,541.15)1986 30 Years
              Bermuda Cove Jacksonville, FL    1,503,000.00  19,561,895.89    476,154.12  1,503,000.00  20,038,050.01  21,541,050.01  (2,410,212.98)1989 30 Years
              Berry Pines Milton, FL    154,085.80  1,299,938.75    231,162.78  154,085.80  1,531,101.53  1,685,187.33  (145,551.42)1985 30 Years
              Bishop Park Winter Park, FL    2,592,000.00  17,990,435.90    1,498,505.61  2,592,000.00  19,488,941.51  22,080,941.51  (2,472,521.66)1991 30 Years
              Blue Swan San Antonio, TX  (E) 1,425,500.00  7,591,291.62    668,053.35  1,425,500.00  8,259,344.97  9,684,844.97  (1,479,001.18)1985-1994 30 Years
              Blueberry Hill I Leesburg, FL  712,801.99  140,369.75  1,236,710.45    74,087.32  140,369.75  1,310,797.77  1,451,167.52  (119,407.33)1986 30 Years
              Boulder Creek Wilsonville, OR  8,068,000.00  3,554,400.00  11,481,773.38    712,285.17  3,554,400.00  12,194,058.55  15,748,458.55  (2,312,570.84)1991 30 Years
              Bourbon Square Palatine, IL  25,912,868.28  3,985,300.00  35,870,193.94    6,048,268.54  3,985,300.00  41,918,462.48  45,903,762.48  (13,314,462.52)1984-87 30 Years
              Bourbon Square-RET Palatine, IL          63,389.58    63,389.58  63,389.58  (16,341.84)1984-87 30 Years
              Bradford Apartments Newington, CT  1,957,653.00  401,090.83  2,681,210.11    30,327.28  401,090.83  2,711,537.39  3,112,628.22  (119,626.76)1964 30 Years
              Bramblewood San Jose, CA    5,190,700.00  9,659,184.34    229,572.05  5,190,700.00  9,888,756.39  15,079,456.39  (1,265,858.20)1986 30 Years
              Branchwood Winter Park, FL    324,068.53  2,855,396.92    250,092.22  324,068.53  3,105,489.14  3,429,557.67  (263,851.00)1981 30 Years
              Brandon Court Bloomington, IN  1,376,824.48  170,635.75  1,503,486.89    244,454.61  170,635.75  1,747,941.50  1,918,577.25  (149,071.27)1984 30 Years
              Brandywine E. Winter Haven, FL  578,225.41  88,126.47  776,490.28    24,887.14  88,126.47  801,377.42  889,503.89  (70,050.48)1981 30 Years
              Breckinridge Lexington, KY    1,648,300.00  14,845,714.75    679,732.58  1,648,300.00  15,525,447.33  17,173,747.33  (2,578,856.91)1986-1987 30 Years
              Brentwood Vancouver, WA    1,357,221.39  12,202,521.39    1,148,388.52  1,357,221.39  13,350,909.91  14,708,131.30  (3,586,113.93)1990 30 Years
              Breton Mill Houston, TX    212,820.00  8,547,262.73    981,575.58  212,820.00  9,528,838.31  9,741,658.31  (3,000,325.77)1986 30 Years
              Briar Knoll Apts Vernon, CT  5,970,067.49  928,971.99  6,209,987.58    68,903.86  928,971.99  6,278,891.44  7,207,863.43  (276,449.61)1986 30 Years
              Briarwood (CA) Sunnyvale, CA  13,813,603.07  9,991,500.00  22,247,278.39    302,591.17  9,991,500.00  22,549,869.56  32,541,369.56  (2,708,341.26)1985 30 Years
              Bridford Lakes Greensboro, NC    2,265,314.00  27,073,465.75    87,396.23  2,265,314.00  27,160,861.98  29,426,175.98  (2,983,346.18)1999 30 Years
              Bridge Creek Wilsonville, OR    1,299,890.00  11,690,113.58    1,883,935.38  1,299,890.00  13,574,048.96  14,873,938.96  (4,404,842.78)1987 30 Years
              Bridgeport Raleigh, NC    1,296,700.00  11,666,278.32    880,145.26  1,296,700.00  12,546,423.58  13,843,123.58  (3,900,619.53)1990 30 Years
              Bridgewater at Wells Crossing Orange Park, FL    2,160,000.00  13,347,548.89    373,064.81  2,160,000.00  13,720,613.70  15,880,613.70  (1,069,735.14)1986 30 Years
              Brierwood Jacksonville, FL    551,900.00  4,965,855.71    1,059,121.11  551,900.00  6,024,976.82  6,576,876.82  (1,553,828.28)1974 30 Years
              Brittany Square Tulsa, OK    625,000.00  4,050,961.00    1,212,761.35  625,000.00  5,263,722.35  5,888,722.35  (3,189,606.65)1982 30 Years
              Broadview Oaks (REIT) Pensacola, FL  1,868,932.10  201,000.00  1,809,184.92    41,415.97  201,000.00  1,850,600.89  2,051,600.89  (70,916.19)1985 30 Years
              Broadway Garland, TX  5,969,822.72  1,443,700.00  7,790,989.43    901,951.36  1,443,700.00  8,692,940.79  10,136,640.79  (1,337,155.57)1983 30 Years
              Brookdale Village Naperville, IL  11,175,000.00  3,276,000.00  16,293,470.97    537,190.91  3,276,000.00  16,830,661.88  20,106,661.88  (1,545,302.43)1986 30 Years
              Brookfield Salt Lake City, UT    1,153,000.00  5,682,452.92    340,413.09  1,153,000.00  6,022,866.01  7,175,866.01  (1,034,964.74)1985 30 Years
              Brookridge Centreville, VA  (E) 2,521,500.00  16,003,838.95    682,137.71  2,521,500.00  16,685,976.66  19,207,476.66  (2,628,438.42)1989 30 Years
              Brookside (CO) Boulder, CO    3,600,400.00  10,211,158.98    195,108.31  3,600,400.00  10,406,267.29  14,006,667.29  (1,351,134.93)1993 30 Years
              Brookside (MD) Frederick, MD  7,951,414.83  2,736,000.00  8,173,436.48    307,925.35  2,736,000.00  8,481,361.83  11,217,361.83  (881,397.75)1993 30 Years
              Brookside II (MD) Frederick, MD    2,450,800.00  6,913,202.43    690,662.52  2,450,800.00  7,603,864.95  10,054,664.95  (1,135,748.80)1979 30 Years
              Brookside Place Stockton, CA  4,658,000.00  625,000.00  4,380,055.81    19,981.15  625,000.00  4,400,036.96  5,025,036.96  (95,544.88)1981 30 Years
              Brooksyde Apts West Hartford, CT  1,937,190.00  594,711.19  3,975,522.58    86,514.85  594,711.19  4,062,037.43  4,656,748.62  (174,775.45)1945 30 Years
              Brunswick (OH) (REIT) Cortland, OH    190,000.00  1,713,388.64    25,462.03  190,000.00  1,738,850.67  1,928,850.67  (68,928.59)1985 30 Years
              Brunswick I (WV) Morgantown, WV  1,634,490.04  241,739.37  2,129,979.31    115,784.41  241,739.37  2,245,763.72  2,487,503.09  (196,851.16)1986 30 Years
              Brunswick II (WV) Morgantown, WV  1,238,596.57  202,928.23  1,788,318.88    57,800.24  202,928.23  1,846,119.12  2,049,047.35  (159,421.20)1987 30 Years
              Burgundy Studios Middletown, CT  1,821,650.00  395,238.20  2,642,086.50    109,251.39  395,238.20  2,751,337.89  3,146,576.09  (126,317.23)1973 30 Years
              Burwick Farms Howell, MI  9,597,189.97  1,104,600.00  9,932,206.94    479,855.93  1,104,600.00  10,412,062.87  11,516,662.87  (1,764,035.85)1991 30 Years
              Calais Arlington, TX    1,118,900.00  10,070,076.01    709,779.69  1,118,900.00  10,779,855.70  11,898,755.70  (1,995,364.48)1986 30 Years
              California Gardens Jacksonville, FL    105,528.18  929,869.29    103,411.76  105,528.18  1,033,281.05  1,138,809.23  (100,116.04)1987 30 Years

               

               

               

               

               

               

               

               

               

               

               

               

              Cost Capitalized

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Subsequent to

               

              Gross Amount Carried

               

               

               

               

               

               

               

              Life Used to

               

               

               

               

               

               

               

               

               

              Initial Cost to

               

              Acquisition

               

              at Close of

               

               

               

               

               

               

               

              Compute

               

              Description

               

               

               

               

               

              Company

               

              (Improvements, net) (E)

               

              Period 12/31/04

               

               

               

               

               

               

               

              Depreciation in

               

              Apartment

               

               

               

               

               

               

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Accumulated

               

              Date of

               

              Latest Income

               

              Name

               

              Location

               

              Units (J)

               

              Encumbrances

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures (A)

               

              Total (B)

               

              Depreciation

               

              Construction

               

              Statement (C)

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              1111 25th St

               

              Washington, D.C.

               

               

              $

              23,535,059

               

              $

              12,454,899

               

              $

              25,970,177

               

              $

               

              $

               

              $

              12,454,899

               

              $

              25,970,177

               

              $

              38,425,076

               

              $

               

              (F)

               

              30 Years

               

              1210 Mass

               

              Washington, D.C.

               

              142

               

              27,821,158

               

              9,213,512

               

              30,151,143

               

               

               

              9,213,512

               

              30,151,143

               

              39,364,655

               

              (274,191

              )

              2004

               

              30 Years

               

              13th and N

               

              Washington, D.C.

               

              54

               

               

              2,657,016

               

              11,034,942

               

               

               

              2,657,016

               

              11,034,942

               

              13,691,958

               

               

              2004

               

              30 Years

               

              1660 Peachtree

               

              Atlanta, GA

               

              355

               

              23,000,000

               

              7,987,511

               

              23,910,026

               

               

              1,060,358

               

              7,987,511

               

              24,970,384

               

              32,957,896

               

              (872,937

              )

              1999

               

              30 Years

               

              2300 Elliott

               

              Seattle, WA

               

              92

               

               

              796,800

               

              7,173,725

               

               

              4,306,534

               

              796,800

               

              11,480,259

               

              12,277,059

               

              (4,630,990

              )

              1992

               

              30 Years

               

              2400 M St

               

              Washington, D.C.

               

               

              25,167,232

               

              30,006,593

               

              33,767,467

               

               

               

              30,006,593

               

              33,767,467

               

              63,774,060

               

               

              (F)

               

              30 Years

               

              2900 on First

               

              Seattle, WA (G)

               

              135

               

               

              1,177,700

               

              10,600,360

               

               

              3,252,630

               

              1,177,700

               

              13,852,990

               

              15,030,690

               

              (4,858,274

              )

              1989-91

               

              30 Years

               

              71 Broadway

               

              New York, NY (G)

               

              238

               

               

              22,611,600

               

              77,491,059

               

               

              17,666

               

              22,611,600

               

              77,508,725

               

              100,120,325

               

              (640,139

              )

              1997

               

              30 Years

               

              740 River Drive

               

              St. Paul, MN

               

              163

               

              5,620,888

               

              1,626,700

               

              11,234,943

               

               

              2,934,678

               

              1,626,700

               

              14,169,620

               

              15,796,320

               

              (4,278,110

              )

              1962

               

              30 Years

               

              929 House

               

              Cambridge, MA (G)

               

              127

               

              4,433,715

               

              3,252,993

               

              21,745,595

               

               

              1,019,069

               

              3,252,993

               

              22,764,664

               

              26,017,657

               

              (3,421,089

              )

              1975

               

              30 Years

               

              Abington Glen

               

              Abington, MA

               

              90

               

               

              553,105

               

              3,697,396

               

               

              1,147,519

               

              553,105

               

              4,844,915

               

              5,398,020

               

              (675,611

              )

              1968

               

              30 Years

               

              Acacia Creek

               

              Scottsdale, AZ

               

              304

               

               

              3,663,473

               

              21,172,386

               

               

              1,436,601

               

              3,663,473

               

              22,608,988

               

              26,272,461

               

              (5,982,340

              )

              1988-1994

               

              30 Years

               

              Acadia Court

               

              Bloomington, IN

               

              96

               

              1,922,423

               

              257,484

               

              2,268,653

               

               

              440,915

               

              257,484

               

              2,709,568

               

              2,967,051

               

              (655,602

              )

              1985

               

              30 Years

               

              Acadia Court II

               

              Bloomington, IN

               

              104

               

               

              253,636

               

              2,234,632

               

               

              246,388

               

              253,636

               

              2,481,019

               

              2,734,655

               

              (549,827

              )

              1986

               

              30 Years

               

              Alborada

               

              Fremont, CA

               

              442

               

               

              24,310,000

               

              59,214,129

               

               

              953,928

               

              24,310,000

               

              60,168,056

               

              84,478,056

               

              (10,051,379

              )

              1999

               

              30 Years

               

              Ambergate (FL)

               

              W. Palm Beach, FL

               

              72

               

               

              730,000

               

              1,687,743

               

               

              196,417

               

              730,000

               

              1,884,160

               

              2,614,160

               

              (348,290

              )

              1987

               

              30 Years

               

              Amberidge

               

              Roseville, MI

               

              45

               

               

              130,844

               

              1,152,880

               

               

              196,508

               

              130,844

               

              1,349,387

               

              1,480,232

               

              (293,306

              )

              1985

               

              30 Years

               

              Amberton

               

              Manassas, VA

               

              190

               

              10,705,000

               

              900,600

               

              11,921,650

               

               

              1,441,752

               

              900,600

               

              13,363,402

               

              14,264,002

               

              (3,800,871

              )

              1986

               

              30 Years

               

              Amberwood (OH)

               

              Massillon, OH

               

              63

               

              813,763

               

              126,227

               

              1,112,289

               

               

              245,157

               

              126,227

               

              1,357,446

               

              1,483,673

               

              (315,859

              )

              1987

               

              30 Years

               

              Amberwood I (GA) (REIT)

               

              Cartersville, GA

               

              56

               

              1,332,606

               

              140,598

               

              1,265,995

               

               

              34,031

               

              140,598

               

              1,300,026

               

              1,440,624

               

              (44,553

              )

              1985

               

              30 Years

               

              Amesbury I

               

              Reynoldsburg, OH

               

              68

               

              1,194,940

               

              143,039

               

              1,260,233

               

               

              268,395

               

              143,039

               

              1,528,628

               

              1,671,668

               

              (343,664

              )

              1986

               

              30 Years

               

              Amesbury II

               

              Reynoldsburg, OH

               

              81

               

               

              180,588

               

              1,591,229

               

               

              209,862

               

              180,588

               

              1,801,091

               

              1,981,679

               

              (394,432

              )

              1987

               

              30 Years

               

              Amhurst (Tol)

               

              Toledo, OH

               

              58

               

               

              161,854

               

              1,426,108

               

               

              140,650

               

              161,854

               

              1,566,757

               

              1,728,611

               

              (323,647

              )

              1983

               

              30 Years

               

              Amhurst I (OH)

               

              Dayton, OH

               

              73

               

               

              152,574

               

              1,344,353

               

               

              287,773

               

              152,574

               

              1,632,126

               

              1,784,699

               

              (406,291

              )

              1979

               

              30 Years

               

              Amhurst II (OH)

               

              Dayton, OH

               

              74

               

               

              159,416

               

              1,404,632

               

               

              170,307

               

              159,416

               

              1,574,939

               

              1,734,356

               

              (355,554

              )

              1981

               

              30 Years

               

              Andover Court

               

              Mt. Vernon, OH

               

              51

               

               

              123,875

               

              1,091,272

               

               

              205,529

               

              123,875

               

              1,296,801

               

              1,420,676

               

              (308,418

              )

              1982

               

              30 Years

               

              Annhurst (IN)

               

              Indianapolis, IN

               

              83

               

              1,182,819

               

              189,235

               

              1,667,469

               

               

              371,544

               

              189,235

               

              2,039,013

               

              2,228,248

               

              (469,658

              )

              1985

               

              30 Years

               

              Annhurst (MD) (REIT)

               

              Belcamp, MD

               

              67

               

              1,206,889

               

              232,575

               

              2,093,165

               

               

              191,819

               

              232,575

               

              2,284,984

               

              2,517,559

               

              (351,881

              )

              1984

               

              30 Years

               

              Annhurst (PA)

               

              Clairton, PA

               

              97

               

               

              307,952

               

              2,713,397

               

               

              424,751

               

              307,952

               

              3,138,148

               

              3,446,101

               

              (672,123

              )

              1984

               

              30 Years

               

              Annhurst II (OH)

               

              Gahanna, OH

               

              56

               

               

              116,739

               

              1,028,595

               

               

              207,364

               

              116,739

               

              1,235,958

               

              1,352,697

               

              (298,899

              )

              1986

               

              30 Years

               

              Annhurst III (OH)

               

              Gahanna, OH

               

              52

               

               

              134,788

               

              1,187,629

               

               

              141,148

               

              134,788

               

              1,328,777

               

              1,463,565

               

              (289,201

              )

              1988

               

              30 Years

               

              Apple Ridge I

               

              Circleville, OH

               

              59

               

              1,008,377

               

              139,300

               

              1,227,582

               

               

              304,085

               

              139,300

               

              1,531,667

               

              1,670,967

               

              (327,884

              )

              1987

               

              30 Years

               

              Apple Ridge III

               

              Circleville, OH

               

              30

               

               

              72,585

               

              639,356

               

               

              90,856

               

              72,585

               

              730,211

               

              802,797

               

              (151,772

              )

              1982

               

              30 Years

               

              Applegate (Col)

               

              Columbus, IN

               

              58

               

               

              171,829

               

              1,514,002

               

               

              194,147

               

              171,829

               

              1,708,148

               

              1,879,977

               

              (352,980

              )

              1982

               

              30 Years

               

              Applegate I (IN)

               

              Muncie, IN

               

              53

               

              862,233

               

              138,506

               

              1,220,386

               

               

              229,500

               

              138,506

               

              1,449,886

               

              1,588,391

               

              (328,383

              )

              1984

               

              30 Years

               

              Applegate II (IN)

               

              Muncie, IN

               

              80

               

              1,202,296

               

              180,017

               

              1,586,143

               

               

              277,758

               

              180,017

               

              1,863,901

               

              2,043,918

               

              (404,571

              )

              1987

               

              30 Years

               

              Applewood I

               

              Deland, FL

               

              161

               

              2,015,004

               

              235,230

               

              2,072,994

               

               

              660,149

               

              235,230

               

              2,733,143

               

              2,968,373

               

              (733,680

              )

              1982

               

              30 Years

               

              Aragon Woods

               

              Indianapolis, IN

               

              67

               

               

              157,791

               

              1,390,010

               

               

              120,902

               

              157,791

               

              1,510,913

               

              1,668,704

               

              (331,816

              )

              1986

               

              30 Years

               

              Arbor Glen

               

              Ypsilanti, MI

               

              220

               

              6,405,314

               

              1,096,064

               

              9,887,635

               

               

              1,596,261

               

              1,096,064

               

              11,483,896

               

              12,579,960

               

              (3,177,003

              )

              1990

               

              30 Years

               

              Arbor Terrace

               

              Sunnyvale, CA

               

              174

               

              (R

              )

              9,057,300

               

              18,483,642

               

               

              729,285

               

              9,057,300

               

              19,212,927

               

              28,270,227

               

              (4,539,215

              )

              1979

               

              30 Years

               

              Arboretum (GA)

               

              Atlanta, GA

               

              312

               

               

              4,682,300

               

              15,913,018

               

               

              1,567,064

               

              4,682,300

               

              17,480,082

               

              22,162,382

               

              (4,883,367

              )

              1970

               

              30 Years

               

              Arboretum (MA)

               

              Canton, MA

               

              156

               

              (M

              )

              4,685,900

               

              10,992,751

               

               

              765,831

               

              4,685,900

               

              11,758,582

               

              16,444,482

               

              (2,907,630

              )

              1989

               

              30 Years

               

              Arboretum at Stonelake

               

              Austin, TX

               

              408

               

               

              6,120,000

               

              24,069,023

               

               

              662,567

               

              6,120,000

               

              24,731,590

               

              30,851,590

               

              (1,201,491

              )

              1996

               

              30 Years

               

              Arbors of Brentwood

               

              Nashville, TN

               

              346

               

               

              404,670

               

              13,536,367

               

               

              3,042,879

               

              404,670

               

              16,579,246

               

              16,983,916

               

              (6,783,064

              )

              1986

               

              30 Years

               

              Arbors of Hickory Hollow

               

              Antioch, TN

               

              336

               

              (K

              )

              202,985

               

              6,937,209

               

               

              3,114,261

               

              202,985

               

              10,051,470

               

              10,254,455

               

              (4,861,939

              )

              1986

               

              30 Years

               

              Arbors of Las Colinas

               

              Irving, TX

               

              408

               

               

              1,663,900

               

              14,977,080

               

               

              2,797,860

               

              1,663,900

               

              17,774,940

               

              19,438,840

               

              (7,486,985

              )

              1984/85

               

              30 Years

               

              Artisan Square

               

              Northridge, CA

               

              140

               

              (U

              )

              7,000,000

               

              20,537,359

               

               

              110,519

               

              7,000,000

               

              20,647,878

               

              27,647,878

               

              (1,550,633

              )

              2002

               

              30 Years

               

              Ashford Hill

               

              Reynoldsburg, OH

               

              77

               

              1,310,022

               

              184,985

               

              1,630,021

               

               

              301,951

               

              184,985

               

              1,931,972

               

              2,116,958

               

              (452,700

              )

              1986

               

              30 Years

               

              Ashgrove (IN)

               

              Indianapolis, IN

               

              57

               

               

              172,924

               

              1,523,549

               

               

              150,346

               

              172,924

               

              1,673,895

               

              1,846,819

               

              (349,833

              )

              1983

               

              30 Years

               

              Ashgrove (KY)

               

              Louisville, KY

               

              60

               

               

              171,816

               

              1,514,034

               

               

              231,024

               

              171,816

               

              1,745,058

               

              1,916,874

               

              (376,722

              )

              1984

               

              30 Years

               

              Ashgrove (OH)

               

              Franklin, OH

               

              63

               

              1,173,996

               

              157,535

               

              1,387,687

               

               

              227,802

               

              157,535

               

              1,615,489

               

              1,773,023

               

              (362,621

              )

              1983

               

              30 Years

               

              Ashgrove I (MI)

               

              Sterling Hts, MI

               

              114

               

              3,017,060

               

              403,580

               

              3,555,988

               

               

              547,558

               

              403,580

               

              4,103,545

               

              4,507,125

               

              (843,274

              )

              1985

               

              30 Years

               

              Ashgrove II (MI)

               

              Sterling Hts, MI

               

              90

               

              2,139,345

               

              311,912

               

              2,748,287

               

               

              260,649

               

              311,912

               

              3,008,936

               

              3,320,849

               

              (605,253

              )

              1987

               

              30 Years

               

              Ashton, The

               

              Corona Hills, CA

               

              492

               

               

              2,594,264

               

              33,042,398

               

               

              2,326,776

               

              2,594,264

               

              35,369,174

               

              37,963,438

               

              (9,219,254

              )

              1986

               

              30 Years

               

              Aspen Crossing

               

              Silver Spring, MD

               

              192

               

               

              2,880,000

               

              8,551,377

               

               

              1,355,018

               

              2,880,000

               

              9,906,395

               

              12,786,395

               

              (2,393,226

              )

              1979

               

              30 Years

               

              Astorwood (REIT)

               

              Stuart, FL

               

              75

               

              1,533,179

               

              233,150

               

              2,098,338

               

               

              311,998

               

              233,150

               

              2,410,337

               

              2,643,487

               

              (385,241

              )

              1983

               

              30 Years

               

              Audubon Village

               

              Tampa, FL

               

              447

               

               

              3,576,000

               

              26,121,909

               

               

              1,338,267

               

              3,576,000

               

              27,460,176

               

              31,036,176

               

              (6,430,700

              )

              1990

               

              30 Years

               

              Autumn Cove

               

              Lithonia, GA

               

              48

               

               

              187,220

               

              1,649,515

               

               

              216,463

               

              187,220

               

              1,865,978

               

              2,053,198

               

              (368,513

              )

              1985

               

              30 Years

               

              Autumn River

               

              Raleigh, NC

               

              284

               

              (U

              )

              3,408,000

               

              20,890,457

               

               

              209,845

               

              3,408,000

               

              21,100,302

               

              24,508,302

               

              (872,440

              )

              2002

               

              30 Years

               

              Auvers Village

               

              Orlando, FL

               

              480

               

               

              3,840,000

               

              29,322,243

               

               

              2,129,770

               

              3,840,000

               

              31,452,013

               

              35,292,013

               

              (7,372,646

              )

              1991

               

              30 Years

               

              Avon Place

               

              Avon, CT

               

              163

               

              (P

              )

              1,788,943

               

              12,440,003

               

               

              471,838

               

              1,788,943

               

              12,911,841

               

              14,700,784

               

              (1,926,168

              )

              1973

               

              30 Years

               

              Balcones Club

               

              Austin, TX

               

              312

               

               

              2,185,500

               

              10,119,232

               

               

              2,085,533

               

              2,185,500

               

              12,204,764

               

              14,390,264

               

              (3,537,040

              )

              1984

               

              30 Years

               

              Ball Park Lofts

               

              Denver, CO

               

              339

               

               

              7,291,498

               

              53,214,462

               

               

              145,268

               

              7,291,498

               

              53,359,730

               

              60,651,228

               

              (1,373,322

              )

              2003

               

              30 Years

               

              Barrington

               

              Clarkston, GA

               

              47

               

              949,547

               

              144,459

               

              1,272,842

               

               

              248,949

               

              144,459

               

              1,521,791

               

              1,666,250

               

              (326,352

              )

              1984

               

              30 Years

               

              Bay Hill

               

              Long Beach, CA

               

              160

               

              13,998,000

               

              7,600,000

               

              27,437,239

               

               

              66,388

               

              7,600,000

               

              27,503,628

               

              35,103,628

               

              (859,890

              )

              2002

               

              30 Years

               

              Bay Ridge

               

              San Pedro, CA

               

              60

               

               

              2,401,300

               

              2,176,963

               

               

              457,613

               

              2,401,300

               

              2,634,576

               

              5,035,876

               

              (780,068

              )

              1987

               

              30 Years

               

              Bayside at the Islands

               

              Gilbert, AZ

               

              272

               

               

              3,306,484

               

              15,573,006

               

               

              1,345,534

               

              3,306,484

               

              16,918,540

               

              20,225,024

               

              (4,580,003

              )

              1989

               

              30 Years

               

              Beckford Place (IN)

               

              New Castle, IN

               

              41

               

              667,349

               

              99,046

               

              872,702

               

               

              181,053

               

              99,046

               

              1,053,756

               

              1,152,802

               

              (225,924

              )

              1984

               

              30 Years

               

              Beckford Place (Pla)

               

              The Plains, OH

               

              60

               

               

              161,161

               

              1,420,002

               

               

              225,339

               

              161,161

               

              1,645,341

               

              1,806,502

               

              (340,479

              )

              1982

               

              30 Years

               

              Beckford Place I (OH)

               

              N Canton, OH

               

              60

               

               

              168,426

               

              1,484,248

               

               

              245,703

               

              168,426

               

              1,729,952

               

              1,898,377

               

              (368,923

              )

              1983

               

              30 Years

               

              Beckford Place II (OH)

               

              N Canton, OH

               

              60

               

               

              172,134

               

              1,516,691

               

               

              133,866

               

              172,134

               

              1,650,557

               

              1,822,691

               

              (340,550

              )

              1985

               

              30 Years

               

              Bel Aire I

               

              Miami, FL

               

              70

               

               

              188,343

               

              1,658,995

               

               

              270,140

               

              188,343

               

              1,929,135

               

              2,117,478

               

              (407,020

              )

              1985

               

              30 Years

               

              Bel Aire II

               

              Miami, FL

               

              51

               

               

              136,416

               

              1,201,075

               

               

              190,740

               

              136,416

               

              1,391,816

               

              1,528,232

               

              (296,675

              )

              1986

               

              30 Years

               

              Bell Road I & II

               

              Nashville, TN

               

               

               

              3,100,000

               

              1,120,214

               

               

               

              3,100,000

               

              1,120,214

               

              4,220,214

               

               

              (F)

               

              30 Years

               

              Bella Terra I

               

              Mukilteo, WA

               

              235

               

              22,964,012

               

              5,686,861

               

              26,092,729

               

               

              200,930

               

              5,686,861

               

              26,293,659

               

              31,980,520

               

              (843,624

              )

              2002

               

              30 Years

               

              Bella Vista I & II

               

              Los Angeles, CA

               

              315

               

               

              16,883,410

               

              61,318,586

               

               

              81,589

               

              16,883,410

               

              61,400,175

               

              78,283,585

               

              (1,855,990

              )

              2003

               

              30 Years

               

              Bella Vista III

               

              Los Angeles, CA

               

               

               

              14,799,344

               

              5,493,814

               

               

               

              14,799,344

               

              5,493,814

               

              20,293,159

               

               

              (F)

               

              30 Years

               

              Bellagio Apartment Homes

               

              Scottsdale, AZ

               

              202

               

               

              2,626,000

               

              16,024,404

               

               

              17,355

               

              2,626,000

               

              16,041,759

               

              18,667,759

               

              (128,840

              )

              1995

               

              30 Years

               

              S-1


              Cambridge at Hickory Hollow Antioch, TN  (R) 3,240,800.00  17,900,032.88    513,242.28  3,240,800.00  18,413,275.16  21,654,075.16  (2,965,734.61)1997 30 Years
              Cambridge Commons I Indianapolis, IN    179,139.19  1,578,077.45    210,338.44  179,139.19  1,788,415.89  1,967,555.08  (187,197.62)1986 30 Years
              Cambridge Commons II Indianapolis, IN  861,295.19  141,845.25  1,249,511.25    154,090.97  141,845.25  1,403,602.22  1,545,447.47  (144,312.12)1987 30 Years
              Cambridge Commons III Indianapolis, IN    98,124.94  864,737.63    133,275.05  98,124.94  998,012.68  1,096,137.62  (110,942.99)1988 30 Years
              Cambridge Estates Norwich,CT    590,184.84  3,945,264.85    25,087.07  590,184.84  3,970,351.92  4,560,536.76  (174,036.95)1977 30 Years
              Cambridge Village Lewisville, TX    801,300.00  8,762,606.48    663,182.98  801,300.00  9,425,789.46  10,227,089.46  (1,697,467.32)1987 30 Years
              Camellero Scottsdale, AZ    1,924,900.00  17,324,592.87    3,494,494.86  1,924,900.00  20,819,087.73  22,743,987.73  (5,603,901.17)1979 30 Years
              Camellia Court I (Col) Columbus, OH    133,058.78  1,172,392.84    93,286.27  133,058.78  1,265,679.11  1,398,737.89  (116,861.41)1981 30 Years
              Camellia Court I (Day) Dayton, OH  1,070,204.43  131,858.32  1,162,065.53    118,662.37  131,858.32  1,280,727.90  1,412,586.22  (119,439.33)1981 30 Years
              Camellia Court II (Col) Columbus, OH  923,011.23  118,420.87  1,043,416.87    84,918.62  118,420.87  1,128,335.49  1,246,756.36  (97,910.95)1984 30 Years
              Camellia Court II (Day) Dayton, OH    131,570.85  1,159,282.59    80,999.22  131,570.85  1,240,281.81  1,371,852.66  (107,320.86)1982 30 Years
              Candlelight I Brooksville, FL  590,813.82  105,000.27  925,166.77    60,225.25  105,000.27  985,392.02  1,090,392.29  (87,123.23)1982 30 Years
              Candlelight II Brooksville, FL  584,331.27  95,061.25  837,593.20    80,781.76  95,061.25  918,374.96  1,013,436.21  (89,164.49)1985 30 Years
              Canterbury Germantown, MD  31,680,000.00  2,781,300.00  28,442,497.98    1,836,582.23  2,781,300.00  30,279,080.21  33,060,380.21  (7,888,491.45)1986 30 Years
              Canterbury Crossings Lake Mary, FL    273,670.75  2,411,537.51    75,544.31  273,670.75  2,487,081.82  2,760,752.57  (207,373.46)1983 30 Years
              Canterchase Nashville, TN  5,479,694.72  863,600.00  7,762,804.13    846,786.55  863,600.00  8,609,590.68  9,473,190.68  (1,991,930.62)1985 30 Years
              Canyon Creek (CA) San Ramon, CA  28,000,000.00  5,425,000.00  14,995,051.95    63,231.41  5,425,000.00  15,058,283.36  20,483,283.36  (316,420.01)1984 30 Years
              Canyon Crest Santa Clarita, CA    2,370,000.00  10,141,878.44    472,485.82  2,370,000.00  10,614,364.26  12,984,364.26  (1,066,202.04)1993 30 Years
              Canyon Crest Views Riverside, CA    1,744,640.00  17,397,193.87    544,750.26  1,744,640.00  17,941,944.13  19,686,584.13  (2,629,440.28)1982-1983 30 Years
              Canyon Ridge San Diego, CA    4,869,448.00  11,955,063.50    319,153.46  4,869,448.00  12,274,216.96  17,143,664.96  (1,840,448.14)1989 30 Years
              Canyon Sands Pheonix, AZ    1,492,750.00  13,377,478.30    1,426,202.28  1,492,750.00  14,803,680.58  16,296,430.58  (3,472,368.53)1983 30 Years
              Capital Ridge (REIT) Tallahassee, FL  1,249,709.55  177,900.00  1,601,157.16    15,560.73  177,900.00  1,616,717.89  1,794,617.89  (59,859.35)1983 30 Years
              Cardinal, The Greensboro, NC    1,281,200.00  11,850,556.68    321,204.48  1,281,200.00  12,171,761.16  13,452,961.16  (2,171,991.64)1994 30 Years
              Carleton Court (WV) Cross Lanes, WV  1,289,382.56  196,222.37  1,728,932.91    79,045.82  196,222.37  1,807,978.73  2,004,201.10  (159,289.24)1985 30 Years
              Carmel Terrace San Diego, CA    2,288,300.00  20,596,280.88    771,032.82  2,288,300.00  21,367,313.70  23,655,613.70  (5,600,962.54)1988-89 30 Years
              Carolina Crossing Greenville, SC    550,200.00  4,949,618.55    382,636.18  550,200.00  5,332,254.73  5,882,454.73  (941,584.18)1988-89 30 Years
              Carriage Hill Dublin, GA    131,910.67  1,162,576.76    39,075.19  131,910.67  1,201,651.95  1,333,562.62  (106,534.30)1985 30 Years
              Carriage Homes at Wyndham Glen Allen, VA    1,736,000.00  27,476,005.88    150,896.35  1,736,000.00  27,626,902.23  29,362,902.23  (3,111,049.42)1999 30 Years
              Casa Capricorn San Diego, CA    1,262,700.00  11,365,093.09    679,105.81  1,262,700.00  12,044,198.90  13,306,898.90  (2,391,294.95)1981 30 Years
              Casa Ruiz San Diego, CA    3,922,400.00  9,389,153.21    587,840.90  3,922,400.00  9,976,994.11  13,899,394.11  (1,666,514.65)1976-1986 30 Years
              Cascade at Landmark Alexandria, VA  (E) 3,603,400.00  19,657,553.75    1,098,529.51  3,603,400.00  20,756,083.26  24,359,483.26  (3,493,675.89)1990 30 Years
              Catalina Shores Las Vegas, NV    1,227,000.00  11,042,866.93    823,925.60  1,227,000.00  11,866,792.53  13,093,792.53  (3,428,995.59)1989 30 Years
              Cedar Crest Overland Park, KS  13,340,785.34  2,160,700.00  19,424,617.27    2,323,238.97  2,160,700.00  21,747,856.24  23,908,556.24  (5,027,083.92)1986 30 Years
              Cedar Glen Reading, MA  5,051,817.70  1,248,505.45  8,346,003.34    71,796.67  1,248,505.45  8,417,800.01  9,666,305.46  (350,934.16)1980 30 Years
              Cedar Hill Knoxville, TN  1,422,663.37  204,792.35  1,804,443.80    90,285.24  204,792.35  1,894,729.04  2,099,521.39  (165,313.07)1986 30 Years
              Cedar Ridge (TX) Arlington, TX  3,399,265.77  608,600.00  4,234,415.24    148,928.67  608,600.00  4,383,343.91  4,991,943.91  (613,433.65)1980 30 Years
              Cedargate (GA) Lawrenceville, GA    205,043.45  1,806,656.21    28,868.27  205,043.45  1,835,524.48  2,040,567.93  (152,160.21)1983 30 Years
              Cedargate (MI) Michigan City, IN  779,244.44  120,378.15  1,060,662.66    44,776.04  120,378.15  1,105,438.70  1,225,816.85  (97,042.22)1983 30 Years
              Cedargate (She) Shelbyville, KY  1,166,923.45  158,685.33  1,398,040.66    56,715.71  158,685.33  1,454,756.37  1,613,441.70  (126,543.95)1984 30 Years
              Cedargate I (Cla) Clayton, OH  1,206,320.20  159,599.20  1,406,492.86    134,115.43  159,599.20  1,540,608.29  1,700,207.49  (133,843.34)1984 30 Years
              Cedargate I (IN) Bloomington, IN    191,650.35  1,688,648.45    106,915.60  191,650.35  1,795,564.05  1,987,214.40  (154,015.68)1983 30 Years
              Cedargate I (KY) Bowling Green, KY    165,396.51  1,457,173.52    59,546.28  165,396.51  1,516,719.80  1,682,116.31  (132,330.74)1983 30 Years
              Cedargate I (OH) Lancaster, OH  2,217,162.48  240,586.83  2,119,432.15    130,402.29  240,586.83  2,249,834.44  2,490,421.27  (200,121.72)1982 30 Years
              Cedargate II (IN) Bloomington, IN  1,067,386.82  165,040.72  1,454,188.64    84,016.86  165,040.72  1,538,205.50  1,703,246.22  (130,931.87)1985 30 Years
              Cedargate II (KY) Bowling Green, KY  1,139,331.37  140,895.00  1,241,438.52    47,878.32  140,895.00  1,289,316.84  1,430,211.84  (113,176.97)1986 30 Years
              Cedargate II (OH) Lancaster, OH  691,711.73  87,618.08  771,911.76    85,541.09  87,618.08  857,452.85  945,070.93  (80,052.76)1983 30 Years
              Cedars, The Charlotte, NC    2,028,179.00  18,225,424.24    807,374.93  2,028,179.00  19,032,799.17  21,060,978.17  (2,985,400.36)1983 30 Years
              Cedarwood I (Bel) Belpre, OH    82,081.62  722,449.49    27,942.21  82,081.62  750,391.70  832,473.32  (67,355.07)1980 30 Years
              Cedarwood I (FL) Ocala, FL  717,699.45  119,469.60  1,052,657.37    74,471.96  119,469.60  1,127,129.33  1,246,598.93  (102,791.33)1978 30 Years
              Cedarwood I (IN) Goshen, IN  1,879,233.15  251,744.93  2,218,126.20    171,844.33  251,744.93  2,389,970.53  2,641,715.46  (206,757.85)1983/84 30 Years
              Cedarwood I (KY) Lexington, KY    106,680.72  939,874.44    127,767.42  106,680.72  1,067,641.86  1,174,322.58  (97,468.48)1984 30 Years
              Cedarwood II (FL) Ocala, FL  544,213.06  98,372.48  866,768.77    40,715.63  98,372.48  907,484.40  1,005,856.88  (79,426.69)1980 30 Years
              Cedarwood II (KY) Lexington, KY  975,774.60  106,724.20  940,356.51    117,170.46  106,724.20  1,057,526.97  1,164,251.17  (94,762.96)1986 30 Years
              Cedarwood III (KY) Lexington, KY  821,067.37  102,491.11  902,659.39    88,089.02  102,491.11  990,748.41  1,093,239.52  (89,216.64)1986 30 Years
              Celebration Westchase Houston, TX    2,204,690.00  6,667,959.73    1,322,917.68  2,204,690.00  7,990,877.41  10,195,567.41  (2,998,732.99)1979 30 Years
              Centre Club Ontario, CA    5,616,000.00  23,485,891.14    354,948.96  5,616,000.00  23,840,840.10  29,456,840.10  (1,007,230.43)1994 30 Years
              Centre Club II Ontario, CA    1,820,000.00  5,398,929.20      1,820,000.00  5,398,929.20  7,218,929.20   (Z) 30 Years
              Centre Lake III Miami, FL  4,578,383.59  685,601.35  6,039,979.05    332,299.15  685,601.35  6,372,278.20  7,057,879.55  (533,766.41)1986 30 Years
              Champion Oaks Houston, TX    931,900.00  8,389,393.77    877,368.89  931,900.00  9,266,762.66  10,198,662.66  (2,727,459.23)1984 30 Years
              Champions Club Glen Allen, VA    954,000.00  12,417,167.33    444,910.40  954,000.00  12,862,077.73  13,816,077.73  (1,562,771.59)1988 30 Years
              Chandler Court Chandler, AZ    1,353,100.00  12,175,172.59    1,598,317.16  1,353,100.00  13,773,489.75  15,126,589.75  (3,434,757.23)1987 30 Years
              Chantecleer Lakes Naperville, IL  (E) 6,689,400.00  16,332,279.04    714,700.10  6,689,400.00  17,046,979.14  23,736,379.14  (2,800,050.57)1986 30 Years
              Chardonnay Park Redmond, WA  3,340,330.90  1,297,500.00  6,709,092.62    453,605.25  1,297,500.00  7,162,697.87  8,460,197.87  (1,162,547.85)1982-1989 30 Years
              Charing Cross Bowling Green, OH  775,033.54  154,584.44  1,362,057.38    100,292.41  154,584.44  1,462,349.79  1,616,934.23  (123,945.30)1978 30 Years
              Chartwell Court Houston, TX    1,215,700.00  12,801,855.12    280,443.29  1,215,700.00  13,082,298.41  14,297,998.41  (1,963,433.89)1995 30 Years
              Chatelaine Park Duluth, GA    1,818,000.00  24,489,671.38    312,108.40  1,818,000.00  24,801,779.78  26,619,779.78  (2,866,825.95)1995 30 Years
              Chatham Wood High Point, NC    700,000.00  8,311,883.72    268,101.30  700,000.00  8,579,985.02  9,279,985.02  (1,079,112.74)1986 30 Years
              Chelsea Square Redmond, WA    3,397,100.00  9,289,074.04    187,047.75  3,397,100.00  9,476,121.79  12,873,221.79  (1,210,631.97)1991 30 Years
              Cherry Creek I,II,&III (TN) Hermitage, TN    2,942,345.09  45,726,824.03    392,495.08  2,942,345.09  46,119,319.11  49,061,664.20  (4,585,915.66)1986/96 30 Years
              Cherry Glen I Indianapolis, IN  3,083,869.68  335,595.73  2,957,360.11    250,521.79  335,595.73  3,207,881.90  3,543,477.63  (292,981.60)1986/87 30 Years
              Cherry Hill Seattle, WA    700,100.00  6,300,112.11    165,562.98  700,100.00  6,465,675.09  7,165,775.09  (1,116,662.50)1991 30 Years
              Cherry Tree Rosedale, MD    352,002.83  3,101,016.51    179,074.17  352,002.83  3,280,090.68  3,632,093.51  (275,892.28)1986 30 Years
              Chestnut Glen Abington, MA  6,700,822.79  1,178,964.91  7,881,139.12    106,250.97  1,178,964.91  7,987,390.09  9,166,355.00  (337,324.82)1983 30 Years
              Chestnut Hills Puyallup, WA    756,300.00  6,806,634.86    445,731.92  756,300.00  7,252,366.78  8,008,666.78  (1,315,364.30)1991 30 Years
              Chicksaw Crossing Orlando, FL  11,690,695.53  2,044,000.00  12,366,832.33    272,345.75  2,044,000.00  12,639,178.08  14,683,178.08  (1,575,450.42)1986 30 Years
              Chimneys Charlotte, NC    907,100.00  8,154,673.96    571,079.25  907,100.00  8,725,753.21  9,632,853.21  (1,564,188.16)1974 30 Years
              Cierra Crest Denver, CO  21,605,432.18  4,803,100.00  34,894,897.55    753,442.11  4,803,100.00  35,648,339.66  40,451,439.66  (5,194,934.18)1996 30 Years
              Cimarron Ridge Aurora, CO    1,591,100.00  14,320,031.12    1,206,882.96  1,591,100.00  15,526,914.08  17,118,014.08  (3,038,325.18)1984 30 Years
              Claire Point Jacksonville, FL    2,048,000.00  14,649,393.06    536,259.44  2,048,000.00  15,185,652.50  17,233,652.50  (1,862,292.39)1986 30 Years
              Clarion Decatur, GA    1,504,300.00  13,537,919.35    444,558.05  1,504,300.00  13,982,477.40  15,486,777.40  (2,164,096.21)1990 30 Years
              Clarys Crossing Columbia, MD    891,000.00  15,489,720.93    380,029.48  891,000.00  15,869,750.41  16,760,750.41  (1,867,682.80)1984 30 Years
              Classic, The Stamford, CT    2,883,500.00  20,176,770.97    1,224,744.50  2,883,500.00  21,401,515.47  24,285,015.47  (3,215,008.85)1990 30 Years
              Clearlake Pines II Cocoa, FL  867,335.76  119,279.73  1,050,834.38    84,160.86  119,279.73  1,134,995.24  1,254,274.97  (100,544.21)1985 30 Years
              Clearview I Greenwood, IN  12,735.41  182,205.53  1,605,429.32    144,119.41  182,205.53  1,749,548.73  1,931,754.26  (157,393.20)1986 30 Years
              Clearview II Greenwood, IN    226,963.05  1,999,791.79    121,814.64  226,963.05  2,121,606.43  2,348,569.48  (183,216.68)1987 30 Years
              Clearwater Eastlake, OH  1,015,183.04  128,303.10  1,130,691.12    54,879.99  128,303.10  1,185,571.11  1,313,874.21  (100,681.91)1986 30 Years
              Cloisters on the Green Lexington, KY    187,074.00  1,746,721.00    2,544,679.65  187,074.00  4,291,400.65  4,478,474.65  (3,472,981.46)1974 30 Years
              Club at Tanasbourne Hillsboro, OR  11,547,930.62  3,521,300.00  16,257,934.39    1,350,988.86  3,521,300.00  17,608,923.25  21,130,223.25  (3,302,611.91)1990 30 Years
              Club at the Green Beaverton, OR    2,030,950.00  12,616,747.23    799,604.68  2,030,950.00  13,416,351.91  15,447,301.91  (2,534,537.99)1991 30 Years
              Coach Lantern Scarborough, ME    452,900.00  4,405,723.00    322,124.96  452,900.00  4,727,847.96  5,180,747.96  (705,843.75)1971/1981 30 Years
              Coachlight Village Agawam, MA  2,096,516.00  501,725.60  3,353,932.93    22,238.92  501,725.60  3,376,171.85  3,877,897.45  (149,240.79)1967 30 Years
              Coachman Trails Plymouth, MN  6,351,051.96  1,227,000.00  9,517,380.81    531,237.71  1,227,000.00  10,048,618.52  11,275,618.52  (1,321,656.11)1987 30 Years
              Cobblestone Village Fresno, CA  6,000,000.00  315,000.00  4,592,303.30    29,570.78  315,000.00  4,621,874.08  4,936,874.08  (117,564.11)1983 30 Years
              Coconut Palm Club Coconut Creek, GA    3,001,700.00  17,678,928.33    495,261.08  3,001,700.00  18,174,189.41  21,175,889.41  (2,479,483.53)1992 30 Years
              Colinas Pointe Denver, CO  (E) 1,587,400.00  14,285,902.00    455,239.76  1,587,400.00  14,741,141.76  16,328,541.76  (2,573,078.47)1986 30 Years
              Collier Ridge Atlanta, GA    5,100,000.00  20,425,822.03    1,481,531.83  5,100,000.00  21,907,353.86  27,007,353.86  (2,220,363.81)1980 30 Years
              Colonial Village Plainville,CT  3,584,186.00  693,575.43  4,636,409.75    70,240.68  693,575.43  4,706,650.43  5,400,225.86  (204,905.83)1968 30 Years
              Colony Place Fort Myers, FL    1,500,000.00  20,920,274.21    399,976.85  1,500,000.00  21,320,251.06  22,820,251.06  (2,529,166.01)1991 30 Years
              Colony Woods Birmingham, AL    1,657,300.00  21,787,685.65    399,360.34  1,657,300.00  22,187,045.99  23,844,345.99  (2,835,569.58)1991/1994 30 Years
              Concord Square (IN) Kokomo, IN    123,246.64  1,085,962.20    35,707.13  123,246.64  1,121,669.33  1,244,915.97  (98,708.91)1983 30 Years
              Concord Square I (OH) Mansfield, OH  1,203,906.57  164,124.19  1,446,312.98    114,184.73  164,124.19  1,560,497.71  1,724,621.90  (136,705.82)1981/83 30 Years
              Conway Court Roslindale, MA  472,242.53  101,451.21  678,180.58    6,812.49  101,451.21  684,993.07  786,444.28  (32,491.75)1920 30 Years
              Conway Station Orlando, FL    1,936,000.00  10,852,858.15    322,579.13  1,936,000.00  11,175,437.28  13,111,437.28  (1,379,992.75)1987 30 Years
              Copper Canyon Highlands Ranch, CO    1,443,000.00  16,251,113.68    99,810.48  1,443,000.00  16,350,924.16  17,793,924.16  (1,636,856.09)1999 30 Years
              Copper Creek Tempe, AZ    1,017,400.00  9,148,067.60    522,754.16  1,017,400.00  9,670,821.76  10,688,221.76  (1,706,348.40)1984 30 Years
              Copper Terrace Orlando, FL    1,200,000.00  17,887,868.22    774,116.82  1,200,000.00  18,661,985.04  19,861,985.04  (2,279,024.26)1989 30 Years
              Copperfield San Antonio, TX    791,200.00  7,121,171.12    870,703.91  791,200.00  7,991,875.03  8,783,075.03  (1,640,386.62)1984 30 Years
              Country Brook Chandler, AZ    1,505,219.00  29,542,534.77    704,418.16  1,505,219.00  30,246,952.93  31,752,171.93  (4,452,374.87)1986-1996 30 Years
              Country Club Place (FL) Pembroke Pines, FL    912,000.00  10,016,543.20    456,025.09  912,000.00  10,472,568.29  11,384,568.29  (1,325,821.33)1987 30 Years
              Country Club Village Mill Creek, WA    1,150,500.00  10,352,178.59    673,856.59  1,150,500.00  11,026,035.18  12,176,535.18  (1,923,367.89)1991 30 Years
              Country Club Woods Mobile, AL (U) 4,096,210.72  230,090.89  5,561,463.88    357,550.58  230,090.89  5,919,014.46  6,149,105.35  (515,339.72)1975 30 Years
              Country Gables Beaverton, OR  7,832,323.50  2,780,500.00  14,219,449.24    1,983,291.34  2,780,500.00  16,202,740.58  18,983,240.58  (2,912,374.18)1991 30 Years

              S-2


              EQUITY RESIDENTIAL PROPERTIES TRUST

              Schedule III - Real Estate and Accumulated Depreciation

              December 31, 20012004

               
                
                
               Initial Cost to
              Company

               Cost Capitalized
              Subsequent to
              (Improvements, net) (H)

               Gross Amount Carried
              at Close of
              Period 12/31/01

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

              Apartment Name

               Location
               Encumbrances
               Land
               Building &
              Fixtures

               Land
               Building &
              Fixtures

               Land
               Building &
              Fixtures (A)

               Total (B)
               Accumulated
              Depreciation

               Date of
              Construction

              Country Oaks Agoura Hills, CA 29,412,000.00 6,105,000.00 18,820,760.52  82,706.85 6,105,000.00 18,903,467.37 25,008,467.37 (377,387.02)1985 30 Years
              Country Place Birmingham, AL (U) 1,768,319.30 75,562.14 1,817,198.29  128,940.70 75,562.14 1,946,138.99 2,021,701.13 (171,420.36)1978 30 Years
              Country Ridge Farmington Hills, MI (R)1,621,950.00 14,596,964.22  1,183,978.12 1,621,950.00 15,780,942.34 17,402,892.34 (3,405,205.23)1986 30 Years
              Countryside I Daytona Beach, FL  136,664.58 1,204,163.85  155,455.66 136,664.58 1,359,619.51 1,496,284.09 (126,653.90)1982 30 Years
              Countryside II Daytona Beach, FL  234,633.36 2,067,375.58  108,105.13 234,633.36 2,175,480.71 2,410,114.07 (190,028.11)1982 30 Years
              Countryside III (REIT) Daytona Beach, FL 411,550.86 80,000.00 719,868.20  23,302.17 80,000.00 743,170.37 823,170.37 (27,984.54)1983 30 Years
              Countryside Manor Douglasville, GA  298,186.45 2,627,347.60  193,067.43 298,186.45 2,820,415.03 3,118,601.48 (245,574.50)1985 30 Years
              Coventry at Cityview Fort Worth, TX  2,160,000.00 23,072,847.21  514,073.48 2,160,000.00 23,586,920.69 25,746,920.69 (2,751,953.27)1996 30 Years
              Creekside (San Mateo) San Mateo, CA 13,792,552.98 9,606,600.00 21,193,231.54  402,114.55 9,606,600.00 21,595,346.09 31,201,946.09 (2,694,957.33)1985 30 Years
              Creekside Homes at Legacy Plano. TX  4,560,000.00 32,275,747.98  316,425.53 4,560,000.00 32,592,173.51 37,152,173.51 (3,731,549.51)1998 30 Years
              Creekside Village Mountlake Terrace, WA 14,027,592.72 2,807,600.00 25,270,593.68  1,884,502.01 2,807,600.00 27,155,095.69 29,962,695.69 (7,404,266.52)1987 30 Years
              Creekwood Charlotte, NC  1,861,700.00 16,740,568.56  1,150,808.82 1,861,700.00 17,891,377.38 19,753,077.38 (2,883,762.92)1987-1990 30 Years
              Crescent at Cherry Creek Denver, CO (E)2,594,000.00 15,149,469.76  437,097.44 2,594,000.00 15,586,567.20 18,180,567.20 (2,381,463.28)1994 30 Years
              Cross Creek Matthews, NC 12,362,346.39 3,151,600.00 20,295,924.81  593,541.30 3,151,600.00 20,889,466.11 24,041,066.11 (2,814,022.58)1989 30 Years
              Crosswinds St. Petersburg, FL  1,561,200.00 5,756,821.52  678,233.79 1,561,200.00 6,435,055.31 7,996,255.31 (1,311,668.76)1986 30 Years
              Crown Court Scottsdale, AZ 14,787,000.00 3,156,600.00 28,414,599.11  1,477,844.23 3,156,600.00 29,892,443.34 33,049,043.34 (5,265,668.42)1987 30 Years
              Crystal Creek Phoenix, AZ  953,500.00 8,581,704.26  1,022,260.58 953,500.00 9,603,964.84 10,557,464.84 (2,622,420.02)1985 30 Years
              Crystal Village Attleboro, MA  1,369,000.00 4,989,028.15  611,504.80 1,369,000.00 5,600,532.95 6,969,532.95 (883,172.54)1974 30 Years
              Cypress Panama City, FL 1,380,545.57 171,882.34 1,514,635.71  84,976.32 171,882.34 1,599,612.03 1,771,494.37 (147,687.81)1985 30 Years
              Cypress Point Las Vegas, NV  959,690.00 8,636,550.62  1,148,009.75 959,690.00 9,784,560.37 10,744,250.37 (2,878,287.33)1989 30 Years
              Daniel Court Cincinnati, OH 2,278,701.39 334,100.71 2,943,516.33  447,785.44 334,100.71 3,391,301.77 3,725,402.48 (310,436.57)1985 30 Years
              Dartmouth Place I Kent, OH  151,770.96 1,337,421.54  134,082.67 151,770.96 1,471,504.21 1,623,275.17 (124,105.93)1982 30 Years
              Dartmouth Place II Kent, OH  130,101.56 1,146,336.54  59,891.04 130,101.56 1,206,227.58 1,336,329.14 (102,514.95)1986 30 Years
              Dartmouth Woods Lakewood, CO (R)1,609,800.00 10,832,754.24  462,430.30 1,609,800.00 11,295,184.54 12,904,984.54 (1,967,354.33)1990 30 Years
              Dean Estates Taunton, MA  498,079.65 3,329,560.49  29,964.66 498,079.65 3,359,525.15 3,857,604.80 (142,858.22)1984 30 Years
              Dean Estates II Cranston, RI 1,225,289.00 308,456.89 2,061,971.13  64,487.11 308,456.89 2,126,458.24 2,434,915.13 (92,322.20)1970 30 Years
              Deerbrook Jacksonville, FL  1,008,000.00 8,845,716.24  436,334.23 1,008,000.00 9,282,050.47 10,290,050.47 (1,175,326.31)1983 30 Years
              Deerfield Denver, CO 9,100,000.00 1,260,000.00 7,405,292.37  171,539.40 1,260,000.00 7,576,831.77 8,836,831.77 (169,303.65)1983 30 Years
              Deerwood (Corona) Corona, CA  4,742,200.00 20,272,892.01  780,618.84 4,742,200.00 21,053,510.85 25,795,710.85 (3,403,082.29)1992 30 Years
              Deerwood (FL) Eustis, FL 849,268.96 114,948.15 1,012,818.51  72,143.38 114,948.15 1,084,961.89 1,199,910.04 (99,381.36)1982 30 Years
              Deerwood (SD) San Diego, CA  2,082,095.00 18,739,815.37  3,724,410.67 2,082,095.00 22,464,226.04 24,546,321.04 (6,988,960.64)1990 30 Years
              Deerwood Meadows Greensboro, NC  986,743.00 7,204,361.73  907,060.03 986,743.00 8,111,421.76 9,098,164.76 (2,824,839.37)1986 30 Years
              Defoor Village Atlanta, GA  2,966,400.00 10,570,210.33  187,906.28 2,966,400.00 10,758,116.61 13,724,516.61 (1,390,503.59)1997 30 Years
              Desert Sands Phoenix, AZ  1,481,050.00 13,390,248.53  1,466,584.77 1,481,050.00 14,856,833.30 16,337,883.30 (3,464,327.64)1982 30 Years
              Dogwood Glen I Indianpolis, IN 1,714,132.81 240,854.78 2,122,193.09  124,068.44 240,854.78 2,246,261.53 2,487,116.31 (200,150.17)1986 30 Years
              Dogwood Glen II Indianpolis, IN 1,318,760.27 202,396.77 1,783,336.09  116,984.20 202,396.77 1,900,320.29 2,102,717.06 (172,493.26)1987 30 Years
              Dos Caminos Scottsdale, AZ  1,727,900.00 15,567,778.26  950,809.55 1,727,900.00 16,518,587.81 18,246,487.81 (2,971,904.40)1983 30 Years
              Dover Place I Eastlake, OH  244,293.77 2,152,494.39  132,792.82 244,293.77 2,285,287.21 2,529,580.98 (192,289.20)1982 30 Years
              Dover Place II Eastlake, OH 1,585,455.70 230,895.36 2,034,241.71  52,689.67 230,895.36 2,086,931.38 2,317,826.74 (170,468.89)1983 30 Years
              Dover Place III Eastlake, OH 751,191.79 119,835.15 1,055,878.24  12,529.01 119,835.15 1,068,407.25 1,188,242.40 (86,761.06)1983 30 Years
              Dover Place IV Eastlake, OH 1,824,322.83 261,911.97 2,307,729.91  30,452.65 261,911.97 2,338,182.56 2,600,094.53 (191,431.97)1986 30 Years
              Driftwood Atlantic Beach, FL 346,205.63 126,357.35 1,113,430.46  132,858.30 126,357.35 1,246,288.76 1,372,646.11 (114,628.47)1985 30 Years
              Duraleigh Woods Raleigh, NC  1,629,000.00 19,917,749.59  1,356,498.56 1,629,000.00 21,274,248.15 22,903,248.15 (2,655,814.12)1987 30 Years
              Eagle Canyon Chino Hills, CA  1,808,900.00 16,274,360.96  582,643.61 1,808,900.00 16,857,004.57 18,665,904.57 (3,360,481.22)1985 30 Years
              East Pointe Charlotte, NC 8,965,900.05 1,365,900.00 12,295,246.21  1,490,854.60 1,365,900.00 13,786,100.81 15,152,000.81 (4,376,436.85)1987 30 Years
              Eastbridge Dallas, TX 9,190,320.85 3,520,000.00 11,837,231.21  1,130.23 3,520,000.00 11,838,361.44 15,358,361.44 (79,656.11)1998 30 Years
              Edgewater Bakersfield, CA 11,988,000.00 580,000.00 9,950,311.30  82,807.56 580,000.00 10,033,118.86 10,613,118.86 (232,206.78)1984 30 Years
              Edgewood Woodinville, WA 5,455,157.84 1,070,100.00 9,632,980.07  808,819.31 1,070,100.00 10,441,799.38 11,511,899.38 (2,898,804.43)1986 30 Years
              Elmtree Park I Indianpolis, IN 1,445,563.90 157,687.17 1,389,620.78  142,203.32 157,687.17 1,531,824.10 1,689,511.27 (140,466.82)1986 30 Years
              Elmtree Park II Indianpolis, IN 908,782.97 114,114.14 1,005,454.90  85,028.36 114,114.14 1,090,483.26 1,204,597.40 (104,506.85)1987 30 Years
              Elmwood (GA) Marietta, GA  183,756.45 1,619,094.62  67,026.91 183,756.45 1,686,121.53 1,869,877.98 (144,337.16)1984 30 Years
              Elmwood I (FL) W. Palm Beach, FL 316,201.53 163,388.66 1,439,632.14  42,931.66 163,388.66 1,482,563.80 1,645,952.46 (126,460.26)1984 30 Years
              Elmwood II (FL) W. Palm Beach, FL 1,301,033.55 179,743.41 1,582,960.29  81,684.71 179,743.41 1,664,645.00 1,844,388.41 (139,385.69)1984 30 Years
              Emerald Bay Winter Park, FL  2,161,600.00 13,550,753.15  1,315,093.79 2,161,600.00 14,865,846.94 17,027,446.94 (2,532,535.23)1972 30 Years
              Emerald Place Bermuda Dunes, CA  956,500.00 8,609,599.40  936,417.13 956,500.00 9,546,016.53 10,502,516.53 (2,931,635.32)1988 30 Years
              Emerson Place Combined Boston, MA  14,855,000.00 57,566,635.65  5,834,512.47 14,855,000.00 63,401,148.12 78,256,148.12 (8,323,050.84)1962 30 Years
              Enclave, The Tempe, AZ (M)1,500,192.00 19,281,398.59  265,117.51 1,500,192.00 19,546,516.10 21,046,708.10 (2,819,908.38)1994 30 Years
              English Hills Charlotte, NC  1,260,000.00 12,554,291.22  439,943.01 1,260,000.00 12,994,234.23 14,254,234.23 (1,630,291.06)1984 30 Years
              Esprit Del Sol Solana Beach, CA  5,111,200.00 11,910,438.14  450,120.61 5,111,200.00 12,360,558.75 17,471,758.75 (1,557,667.17)1986 30 Years
              Essex Place Overland Park, KS  1,835,400.00 16,513,585.66  2,892,803.06 1,835,400.00 19,406,388.72 21,241,788.72 (5,916,882.12)1970-84 30 Years
              Essex Place (FL) Tampa, FL  1,188,000.00 7,106,384.37  399,822.92 1,188,000.00 7,506,207.29 8,694,207.29 (940,153.01)1989 30 Years
              Ethans Glen III Kansas City, MO 2,364,258.00 246,500.00 2,223,049.34  157,122.46 246,500.00 2,380,171.80 2,626,671.80 (391,138.27)1990 30 Years
              Ethans Ridge I Kansas City, MO 16,216,607.00 1,948,300.00 17,573,969.73  1,361,740.53 1,948,300.00 18,935,710.26 20,884,010.26 (3,004,478.92)1988 30 Years
              Ethans Ridge II Kansas City, MO 10,981,324.00 1,468,134.66 13,183,141.26  687,111.08 1,468,134.66 13,870,252.34 15,338,387.00 (2,137,289.75)1990 30 Years
              Fairfield Combined Stamford, CT  6,510,200.00 39,690,120.06  374,970.60 6,510,200.00 40,065,090.66 46,575,290.66 (5,253,325.06)1996 30 Years
              Fairland Gardens Silver Spring, MD  6,000,000.00 19,972,183.10  1,013,030.29 6,000,000.00 20,985,213.39 26,985,213.39 (2,243,961.25)1981 30 Years
              Farmington Gates Germantown, TN  973,797.81 8,786,179.80  657,903.37 973,797.81 9,444,083.17 10,417,880.98 (1,553,885.00)1976 30 Years
              Farnham Park Houston, TX 11,115,950.95 1,512,600.00 14,233,759.62  309,623.65 1,512,600.00 14,543,383.27 16,055,983.27 (2,091,518.24)1996 30 Years
              Feather River Stockton, CA 4,867,000.00 770,000.00 3,777,440.43  19,154.22 770,000.00 3,796,594.65 4,566,594.65 (95,131.54)1981 30 Years
              Fernbrook Townhomes Plymouth, MN 5,115,294.24 580,100.00 6,683,692.61  152,629.20 580,100.00 6,836,321.81 7,416,421.81 (843,763.67)1993 30 Years
              Fielder Crossing Arlington, TX 3,291,696.20 718,100.00 3,933,387.18  107,615.11 718,100.00 4,041,002.29 4,759,102.29 (563,088.45)1980 30 Years
              Fireside Park Rockville, MD 8,446,240.01 4,248,000.00 10,136,319.94  507,686.80 4,248,000.00 10,644,006.74 14,892,006.74 (1,201,821.87)1961 30 Years
              Forest Glen Pensacola, FL  161,548.49 1,423,618.28  166,288.09 161,548.49 1,589,906.37 1,751,454.86 (148,834.26)1986 30 Years
              Forest Place Tampa, FL 10,518,928.41 1,708,000.00 8,612,028.53  404,644.23 1,708,000.00 9,016,672.76 10,724,672.76 (1,207,467.24)1985 30 Years
              Forest Ridge I & II Arlington, TX 16,541,000.00 2,362,700.00 21,263,294.52  1,790,156.25 2,362,700.00 23,053,450.77 25,416,150.77 (5,497,325.73)1984/85 30 Years
              Forest Village Macon, GA  224,021.80 1,973,876.21  151,163.22 224,021.80 2,125,039.43 2,349,061.23 (177,941.31)1983 30 Years
              Forsythia Court (KY) Louisville, KY 1,871,305.79 279,450.32 2,462,186.82  146,427.00 279,450.32 2,608,613.82 2,888,064.14 (221,392.92)1985 30 Years
              Forsythia Court (MD) Abingdon, MD 2,037,566.70 251,955.21 2,220,099.99  170,899.19 251,955.21 2,390,999.18 2,642,954.39 (205,158.06)1986 30 Years
              Forsythia Court II (MD) Abingdon, MD  239,833.55 2,113,338.95  161,903.92 239,833.55 2,275,242.87 2,515,076.42 (194,694.20)1987 30 Years
              Fountain Creek Phoenix, AZ  686,500.00 6,177,919.79  799,116.37 686,500.00 6,977,036.16 7,663,536.16 (1,859,581.07)1984 30 Years
              Fountain Place I Eden Prairie, MN 24,653,106.00 2,405,068.29 21,694,116.90  709,689.04 2,405,068.29 22,403,805.94 24,808,874.23 (3,440,818.48)1989 30 Years
              Fountain Place II Eden Prairie, MN 12,600,000.00 1,231,349.55 11,095,333.38  274,954.71 1,231,349.55 11,370,288.09 12,601,637.64 (1,711,312.53)1989 30 Years
              Fountainhead I San Antonio, TX (P)1,205,816.00 5,200,240.60  247,027.09 1,205,816.00 5,447,267.69 6,653,083.69 (2,997,973.14)1985/1987 30 Years
              Fountainhead II San Antonio, TX (P)1,205,817.00 4,529,801.24  888,864.65 1,205,817.00 5,418,665.89 6,624,482.89 (2,799,867.17)1985/1987 30 Years
              Fountainhead III San Antonio, TX (P)1,205,816.00 4,399,092.50  889,508.69 1,205,816.00 5,288,601.19 6,494,417.19 (2,505,397.67)1985/1987 30 Years
              Fountains at Flamingo Las Vegas, NV 15,384,000.00 3,183,100.00 28,650,075.52  1,625,362.39 3,183,100.00 30,275,437.91 33,458,537.91 (7,971,868.31)1989-91 30 Years
              Four Lakes Lisle, IL  2,150,959.00 6,811,631.00  11,024,239.38 2,150,959.00 17,835,870.38 19,986,829.38 (14,602,233.05)1968/1988* 30 Years
              Four Lakes 5 Lisle, IL (P)600,000.00 19,186,686.01  1,597,961.57 600,000.00 20,784,647.58 21,384,647.58 (9,692,038.00)1968/1988* 30 Years
              Four Lakes Athletic Club Lisle, IL  50,000.00 153,488.68  5,700.00 50,000.00 159,188.68 209,188.68 (12,896.80)N/A 30 Years
              Four Lakes Condo Lisle, IL  640,000.00 5,775,680.00  696,245.81 640,000.00 6,471,925.81 7,111,925.81 (49,924.23)1972 30 Years
              Four Lakes Leasing Center Lisle, IL  50,000.00 152,815.00  31,396.76 50,000.00 184,211.76 234,211.76 (23,053.30)N/A 30 Years
              Four Winds Fall River, MA 6,004,919.00 1,370,842.90 9,163,804.20  166,435.05 1,370,842.90 9,330,239.25 10,701,082.15 (394,990.73)1987 30 Years
              Fox Hill Apartments Enfield, CT 5,553,940.00 1,129,018.28 7,547,256.07  102,379.84 1,129,018.28 7,649,635.91 8,778,654.19 (334,629.02)1974 30 Years
              Fox Hill Commons Vernon, CT 2,195,541.00 478,502.81 3,198,693.32  38,474.89 478,502.81 3,237,168.21 3,715,671.02 (142,361.73)1965 30 Years
              Fox Ridge Englewood, CO 20,300,000.00 2,490,000.00 17,139,840.18  145,197.30 2,490,000.00 17,285,037.48 19,775,037.48 (361,784.70)1984 30 Years
              Fox Run (WA) Federal Way, WA  639,700.00 5,765,017.82  673,212.53 639,700.00 6,438,230.35 7,077,930.35 (1,973,911.26)1988 30 Years
              Foxcroft Scarborough, ME  523,400.00 4,527,408.97  315,999.33 523,400.00 4,843,408.30 5,366,808.30 (737,464.98)1977/1979 30 Years
              Foxhaven Canton, OH 1,750,573.82 256,820.91 2,263,172.10  213,249.51 256,820.91 2,476,421.61 2,733,242.52 (216,766.30)1986 30 Years
              Foxton (MI) Monroe, MI 864,702.88 156,362.50 1,377,823.99  56,203.48 156,362.50 1,434,027.47 1,590,389.97 (122,012.77)1983 30 Years
              Foxton II (OH) Dayton, OH 1,331,234.03 165,805.54 1,460,832.47  72,607.34 165,805.54 1,533,439.81 1,699,245.35 (136,367.34)1983 30 Years
              Garden Court Detriot, MI 2,066,137.71 351,531.69 3,096,890.33  99,598.22 351,531.69 3,196,488.55 3,548,020.24 (264,651.57)1988 30 Years
              Garden Lake Riverdale, GA  1,466,900.00 13,186,716.06  527,116.23 1,466,900.00 13,713,832.29 15,180,732.29 (2,263,179.25)1991 30 Years
              Garden Terrace I Tampa, FL 570,856.56 93,143.89 820,699.22  97,718.23 93,143.89 918,417.45 1,011,561.34 (91,759.26)1981 30 Years
              Garden Terrace II Tampa, FL 652,407.24 97,119.68 855,730.21  68,822.37 97,119.68 924,552.58 1,021,672.26 (92,127.40)1982 30 Years
              Gatehouse at Pine Lake Pembroke Pines, FL  1,896,600.00 17,070,794.56  890,924.07 1,896,600.00 17,961,718.63 19,858,318.63 (3,517,736.06)1990 30 Years
              Gatehouse on the Green Plantation, FL  2,228,200.00 20,056,270.22  1,128,831.20 2,228,200.00 21,185,101.42 23,413,301.42 (4,158,929.71)1990 30 Years
              Gates at Carlson Center Minnetonka, MN (N)4,355,200.00 23,802,816.77  931,858.52 4,355,200.00 24,734,675.29 29,089,875.29 (3,542,037.40)1989 30 Years

              S-3

               

               

               

               

               

               

               

               

               

               

               

               

              Cost Capitalized

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Subsequent to

               

              Gross Amount Carried

               

               

               

               

               

               

               

              Life Used to

               

               

               

               

               

               

               

               

               

              Initial Cost to

               

              Acquisition

               

              at Close of

               

               

               

               

               

               

               

              Compute

               

              Description

               

               

               

               

               

              Company

               

              (Improvements, net) (E)

               

              Period 12/31/04

               

               

               

               

               

               

               

              Depreciation in

               

              Apartment

               

               

               

               

               

               

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Accumulated

               

              Date of

               

              Latest Income

               

              Name

               

              Location

               

              Units (J)

               

              Encumbrances

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures (A)

               

              Total (B)

               

              Depreciation

               

              Construction

               

              Statement (C)

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Bellevue Meadows

               

              Bellevue, WA

               

              180

               

               

              4,507,100

               

              12,574,814

               

               

              599,067

               

              4,507,100

               

              13,173,881

               

              17,680,981

               

              (3,152,450

              )

              1983

               

              30 Years

               

              Beneva Place

               

              Sarasota, FL

               

              192

               

              8,700,000

               

              1,344,000

               

              9,665,447

               

               

              650,248

               

              1,344,000

               

              10,315,695

               

              11,659,695

               

              (2,436,445

              )

              1986

               

              30 Years

               

              Bermuda Cove

               

              Jacksonville, FL

               

              350

               

               

              1,503,000

               

              19,561,896

               

               

              2,415,261

               

              1,503,000

               

              21,977,157

               

              23,480,157

               

              (4,912,044

              )

              1989

               

              30 Years

               

              Berry Pines

               

              Milton, FL

               

              64

               

               

              154,086

               

              1,299,939

               

               

              357,191

               

              154,086

               

              1,657,130

               

              1,811,216

               

              (415,843

              )

              1985

               

              30 Years

               

              Bishop Park

               

              Winter Park, FL

               

              324

               

               

              2,592,000

               

              17,990,436

               

               

              2,380,130

               

              2,592,000

               

              20,370,566

               

              22,962,566

               

              (5,003,920

              )

              1991

               

              30 Years

               

              Blueberry Hill I

               

              Leesburg, FL

               

              68

               

               

              140,370

               

              1,236,710

               

               

              163,814

               

              140,370

               

              1,400,524

               

              1,540,894

               

              (324,509

              )

              1986

               

              30 Years

               

              Bourbon Square

               

              Palatine, IL

               

              612

               

               

              3,899,744

               

              35,113,276

               

               

              7,956,499

               

              3,899,744

               

              43,069,774

               

              46,969,519

               

              (18,507,618

              )

              1984-87

               

              30 Years

               

              Bradford Apartments

               

              Newington, CT

               

              64

               

              (P

              )

              401,091

               

              2,681,210

               

               

              181,438

               

              401,091

               

              2,862,648

               

              3,263,739

               

              (469,961

              )

              1964

               

              30 Years

               

              Bramblewood

               

              San Jose, CA

               

              108

               

               

              5,190,700

               

              9,659,184

               

               

              407,525

               

              5,190,700

               

              10,066,709

               

              15,257,409

               

              (2,413,571

              )

              1986

               

              30 Years

               

              Branchwood

               

              Winter Park, FL

               

              117

               

               

              324,069

               

              2,855,397

               

               

              479,492

               

              324,069

               

              3,334,889

               

              3,658,957

               

              (732,950

              )

              1981

               

              30 Years

               

              Brandon Court

               

              Bloomington, IN

               

              78

               

               

              170,636

               

              1,503,487

               

               

              365,218

               

              170,636

               

              1,868,705

               

              2,039,340

               

              (446,457

              )

              1984

               

              30 Years

               

              Brentwood

               

              Vancouver, WA

               

              296

               

               

              1,357,221

               

              12,202,521

               

               

              1,737,216

               

              1,357,221

               

              13,939,737

               

              15,296,959

               

              (5,183,593

              )

              1990

               

              30 Years

               

              Breton Mill

               

              Houston, TX

               

              392

               

               

              212,820

               

              8,547,263

               

               

              1,668,545

               

              212,820

               

              10,215,807

               

              10,428,627

               

              (4,301,152

              )

              1986

               

              30 Years

               

              Briar Knoll Apts

               

              Vernon, CT

               

              150

               

              5,758,402

               

              928,972

               

              6,209,988

               

               

              383,179

               

              928,972

               

              6,593,167

               

              7,522,139

               

              (1,095,483

              )

              1986

               

              30 Years

               

              Briarwood (CA)

               

              Sunnyvale, CA

               

              192

               

              13,263,646

               

              9,991,500

               

              22,247,278

               

               

              594,893

               

              9,991,500

               

              22,842,171

               

              32,833,671

               

              (5,155,417

              )

              1985

               

              30 Years

               

              Bridford Lakes II

               

              Greensboro, NC

               

               

               

              1,100,564

               

              792,509

               

               

               

              1,100,564

               

              792,509

               

              1,893,073

               

               

              (F)

               

              30 Years

               

              Bridgepoint I (REIT)

               

              Jacksonville, FL

               

              71

               

              1,814,896

               

              212,724

               

              1,915,381

               

               

              43,676

               

              212,724

               

              1,959,056

               

              2,171,780

               

              (56,636

              )

              1986

               

              30 Years

               

              Bridgeport

               

              Raleigh, NC

               

              276

               

               

              1,296,700

               

              11,666,278

               

               

              1,278,526

               

              1,296,700

               

              12,944,805

               

              14,241,505

               

              (5,421,078

              )

              1990

               

              30 Years

               

              Bridgewater at Wells Crossing

               

              Orange Park, FL

               

              288

               

               

              2,160,000

               

              13,347,549

               

               

              969,382

               

              2,160,000

               

              14,316,930

               

              16,476,930

               

              (2,877,614

              )

              1986

               

              30 Years

               

              Brittany Square

               

              Tulsa, OK

               

              212

               

               

              625,000

               

              4,050,961

               

               

              1,826,134

               

              625,000

               

              5,877,095

               

              6,502,095

               

              (4,013,888

              )

              1982

               

              30 Years

               

              Broadview Oaks (REIT)

               

              Pensacola, FL

               

              90

               

               

              201,000

               

              1,809,185

               

               

              291,633

               

              201,000

               

              2,100,817

               

              2,301,817

               

              (350,598

              )

              1985

               

              30 Years

               

              Broadway

               

              Garland, TX

               

              288

               

              5,716,428

               

              1,443,700

               

              7,790,989

               

               

              1,750,628

               

              1,443,700

               

              9,541,617

               

              10,985,317

               

              (2,716,685

              )

              1983

               

              30 Years

               

              Brookdale Village

               

              Naperville, IL

               

              252

               

              10,820,000

               

              3,276,000

               

              16,293,471

               

               

              1,547,553

               

              3,276,000

               

              17,841,024

               

              21,117,024

               

              (3,741,886

              )

              1986

               

              30 Years

               

              Brookridge

               

              Centreville, VA

               

              252

               

               

              2,521,500

               

              16,003,839

               

               

              1,587,175

               

              2,521,500

               

              17,591,014

               

              20,112,514

               

              (4,717,255

              )

              1989

               

              30 Years

               

              Brookside (CO)

               

              Boulder, CO

               

              144

               

               

              3,600,400

               

              10,211,159

               

               

              417,446

               

              3,600,400

               

              10,628,605

               

              14,229,005

               

              (2,542,403

              )

              1993

               

              30 Years

               

              Brookside (MD)

               

              Frederick, MD

               

              228

               

              8,170,000

               

              2,736,000

               

              7,934,517

               

               

              1,106,474

               

              2,736,000

               

              9,040,990

               

              11,776,990

               

              (2,098,051

              )

              1993

               

              30 Years

               

              Brookside Crossing I

               

              Stockton, CA

               

              90

               

              4,658,000

               

              625,000

               

              4,656,691

               

               

              690,452

               

              625,000

               

              5,347,143

               

              5,972,143

               

              (838,009

              )

              1981

               

              30 Years

               

              Brookside Crossing II

               

              Stockton, CA

               

              128

               

              4,867,000

               

              770,000

               

              4,415,388

               

               

              804,612

               

              770,000

               

              5,219,999

               

              5,989,999

               

              (883,001

              )

              1981

               

              30 Years

               

              Brookside II (MD)

               

              Frederick, MD

               

              204

               

               

              2,450,800

               

              6,913,202

               

               

              1,189,290

               

              2,450,800

               

              8,102,492

               

              10,553,292

               

              (2,269,377

              )

              1979

               

              30 Years

               

              Brooksyde Apts

               

              West Hartford, CT

               

              80

               

              (P

              )

              594,711

               

              3,975,523

               

               

              300,442

               

              594,711

               

              4,275,965

               

              4,870,676

               

              (703,140

              )

              1945

               

              30 Years

               

              Burgundy Studios

               

              Middletown, CT

               

              102

               

              (P

              )

              395,238

               

              2,642,087

               

               

              188,643

               

              395,238

               

              2,830,729

               

              3,225,967

               

              (503,710

              )

              1973

               

              30 Years

               

              Burwick Farms

               

              Howell, MI

               

              264

               

               

              1,104,600

               

              9,932,207

               

               

              929,402

               

              1,104,600

               

              10,861,609

               

              11,966,209

               

              (3,097,175

              )

              1991

               

              30 Years

               

              Cambridge at Hickory Hollow

               

              Antioch, TN

               

              360

               

              (I

              )

              3,240,800

               

              17,900,033

               

               

              1,077,868

               

              3,240,800

               

              18,977,901

               

              22,218,701

               

              (5,170,223

              )

              1997

               

              30 Years

               

              Cambridge Commons I

               

              Indianapolis, IN

               

              86

               

               

              179,139

               

              1,578,077

               

               

              573,977

               

              179,139

               

              2,152,055

               

              2,331,194

               

              (550,758

              )

              1986

               

              30 Years

               

              Cambridge Commons II

               

              Indianapolis, IN

               

              75

               

              807,847

               

              141,845

               

              1,249,511

               

               

              402,208

               

              141,845

               

              1,651,719

               

              1,793,564

               

              (416,058

              )

              1987

               

              30 Years

               

              Cambridge Commons III

               

              Indianapolis, IN

               

              75

               

               

              98,125

               

              864,738

               

               

              342,646

               

              98,125

               

              1,207,384

               

              1,305,509

               

              (328,594

              )

              1988

               

              30 Years

               

              Cambridge Estates

               

              Norwich, CT

               

              92

               

               

              590,185

               

              3,945,265

               

               

              222,821

               

              590,185

               

              4,168,086

               

              4,758,271

               

              (682,555

              )

              1977

               

              30 Years

               

              Camellero

               

              Scottsdale, AZ

               

              348

               

               

              1,924,900

               

              17,324,593

               

               

              4,020,403

               

              1,924,900

               

              21,344,996

               

              23,269,896

               

              (8,727,272

              )

              1979

               

              30 Years

               

              Camellia Court I (Col)

               

              Columbus, OH

               

              64

               

               

              133,059

               

              1,172,393

               

               

              248,182

               

              133,059

               

              1,420,574

               

              1,553,633

               

              (324,921

              )

              1981

               

              30 Years

               

              Camellia Court I (Day)

               

              Dayton, OH

               

              57

               

              1,021,676

               

              131,858

               

              1,162,066

               

               

              252,681

               

              131,858

               

              1,414,746

               

              1,546,605

               

              (337,348

              )

              1981

               

              30 Years

               

              Camellia Court II (Col)

               

              Columbus, OH

               

              40

               

              881,303

               

              118,421

               

              1,043,417

               

               

              266,806

               

              118,421

               

              1,310,223

               

              1,428,644

               

              (284,686

              )

              1984

               

              30 Years

               

              Camellia Court II (Day)

               

              Dayton, OH

               

              53

               

               

              131,571

               

              1,159,283

               

               

              149,013

               

              131,571

               

              1,308,296

               

              1,439,867

               

              (286,029

              )

              1982

               

              30 Years

               

              Candlelight I

               

              Brooksville, FL

               

              51

               

              563,330

               

              105,000

               

              925,167

               

               

              294,927

               

              105,000

               

              1,220,093

               

              1,325,094

               

              (255,934

              )

              1982

               

              30 Years

               

              Candlelight II

               

              Brooksville, FL

               

              60

               

              554,895

               

              95,061

               

              837,593

               

               

              304,274

               

              95,061

               

              1,141,867

               

              1,236,929

               

              (258,852

              )

              1985

               

              30 Years

               

              Canterbury

               

              Germantown, MD

               

              544

               

              31,680,000

               

              2,781,300

               

              32,942,366

               

               

              3,758,157

               

              2,781,300

               

              36,700,524

               

              39,481,824

               

              (11,471,469

              )

              1986

               

              30 Years

               

              Canterbury Crossings

               

              Lake Mary, FL

               

              71

               

               

              273,671

               

              2,411,538

               

               

              352,465

               

              273,671

               

              2,764,002

               

              3,037,673

               

              (542,467

              )

              1983

               

              30 Years

               

              Canyon Creek (CA)

               

              San Ramon, CA

               

              268

               

              28,000,000

               

              5,425,000

               

              17,652,986

               

               

              723,767

               

              5,425,000

               

              18,376,752

               

              23,801,752

               

              (2,623,658

              )

              1984

               

              30 Years

               

              Canyon Crest

               

              Santa Clarita, CA

               

              158

               

               

              2,370,000

               

              10,141,878

               

               

              758,919

               

              2,370,000

               

              10,900,797

               

              13,270,797

               

              (2,411,558

              )

              1993

               

              30 Years

               

              Canyon Ridge

               

              San Diego, CA

               

              162

               

               

              4,869,448

               

              11,955,064

               

               

              844,230

               

              4,869,448

               

              12,799,294

               

              17,668,742

               

              (3,306,043

              )

              1989

               

              30 Years

               

              Capital Ridge (REIT)

               

              Tallahassee, FL

               

              70

               

               

              177,900

               

              1,601,157

               

               

              241,492

               

              177,900

               

              1,842,649

               

              2,020,549

               

              (291,527

              )

              1983

               

              30 Years

               

              Carleton Court (MI) (REIT)

               

              Ann Arbor, MI

               

              104

               

              2,855,199

               

              323,554

               

              2,911,982

               

               

              55,711

               

              323,554

               

              2,967,693

               

              3,291,246

               

              (106,225

              )

              1985

               

              30 Years

               

              Carlyle

               

              Dallas, TX

               

              180

               

              8,265,766

               

              1,890,000

               

              14,155,000

               

               

              311,450

               

              1,890,000

               

              14,466,450

               

              16,356,450

               

              (815,665

              )

              1993

               

              30 Years

               

              Carlyle Mill

               

              Alexandria, VA

               

              317

               

               

              10,000,000

               

              51,368,058

               

               

              182,716

               

              10,000,000

               

              51,550,775

               

              61,550,775

               

              (2,977,551

              )

              2002

               

              30 Years

               

              Carmel Terrace

               

              San Diego, CA

               

              384

               

               

              2,288,300

               

              20,596,281

               

               

              1,592,508

               

              2,288,300

               

              22,188,789

               

              24,477,089

               

              (8,060,779

              )

              1988-89

               

              30 Years

               

              Carriage Hill

               

              Dublin, GA

               

              60

               

               

              131,911

               

              1,162,577

               

               

              106,253

               

              131,911

               

              1,268,830

               

              1,400,740

               

              (273,197

              )

              1985

               

              30 Years

               

              Casa Capricorn

               

              San Diego, CA

               

              192

               

               

              1,262,700

               

              11,365,093

               

               

              1,908,617

               

              1,262,700

               

              13,273,710

               

              14,536,410

               

              (3,972,832

              )

              1981

               

              30 Years

               

              Casa Ruiz

               

              San Diego, CA

               

              196

               

               

              3,922,400

               

              9,389,153

               

               

              1,810,002

               

              3,922,400

               

              11,199,155

               

              15,121,555

               

              (3,057,705

              )

              1976-1986

               

              30 Years

               

              Cascade at Landmark

               

              Alexandria, VA

               

              277

               

               

              3,603,400

               

              19,657,554

               

               

              2,193,053

               

              3,603,400

               

              21,850,607

               

              25,454,007

               

              (6,182,270

              )

              1990

               

              30 Years

               

              Cedar Glen

               

              Reading, MA

               

              114

               

              3,304,158

               

              1,248,505

               

              8,346,003

               

               

              510,282

               

              1,248,505

               

              8,856,285

               

              10,104,791

               

              (1,329,944

              )

              1980

               

              30 Years

               

              Cedar Hill

               

              Knoxville, TN

               

              74

               

              1,413,125

               

              204,792

               

              1,804,444

               

               

              183,756

               

              204,792

               

              1,988,200

               

              2,192,992

               

              (434,131

              )

              1986

               

              30 Years

               

              Cedargate (GA)

               

              Lawrenceville, GA

               

              55

               

               

              205,043

               

              1,806,656

               

               

              132,326

               

              205,043

               

              1,938,982

               

              2,144,026

               

              (380,606

              )

              1983

               

              30 Years

               

              Cedargate (MI)

               

              Michigan City, IN

               

              53

               

              743,910

               

              120,378

               

              1,060,663

               

               

              133,735

               

              120,378

               

              1,194,398

               

              1,314,776

               

              (254,379

              )

              1983

               

              30 Years

               

              Cedargate (She)

               

              Shelbyville, KY

               

              58

               

              1,096,017

               

              158,685

               

              1,398,041

               

               

              241,291

               

              158,685

               

              1,639,332

               

              1,798,017

               

              (351,944

              )

              1984

               

              30 Years

               

              Cedargate I (Cla)

               

              Clayton, OH

               

              61

               

              1,150,203

               

              159,599

               

              1,406,493

               

               

              235,157

               

              159,599

               

              1,641,650

               

              1,801,249

               

              (366,246

              )

              1984

               

              30 Years

               

              Cedargate I (IN)

               

              Bloomington, IN

               

              68

               

               

              191,650

               

              1,688,648

               

               

              334,428

               

              191,650

               

              2,023,076

               

              2,214,726

               

              (433,978

              )

              1983

               

              30 Years

               

              Cedargate I (OH)

               

              Lancaster, OH

               

              110

               

              2,156,949

               

              240,587

               

              2,119,432

               

               

              440,553

               

              240,587

               

              2,559,985

               

              2,800,572

               

              (570,850

              )

              1982

               

              30 Years

               

              Cedargate II (IN)

               

              Bloomington, IN

               

              58

               

               

              165,041

               

              1,454,189

               

               

              133,663

               

              165,041

               

              1,587,851

               

              1,752,892

               

              (348,128

              )

              1985

               

              30 Years

               

              Cedargate II (OH)

               

              Lancaster, OH

               

              47

               

              670,395

               

              87,618

               

              771,912

               

               

              128,098

               

              87,618

               

              900,010

               

              987,628

               

              (208,948

              )

              1983

               

              30 Years

               

              Cedarwood I (FL)

               

              Ocala, FL

               

              55

               

              104,000

               

              119,470

               

              1,052,657

               

               

              245,669

               

              119,470

               

              1,298,326

               

              1,417,796

               

              (295,626

              )

              1978

               

              30 Years

               

              Cedarwood I (IN)

               

              Goshen, IN

               

              90

               

              1,777,307

               

              251,745

               

              2,218,126

               

               

              371,028

               

              251,745

               

              2,589,154

               

              2,840,899

               

              (573,685

              )

              1983/84

               

              30 Years

               

              Cedarwood I (KY)

               

              Lexington, KY

               

              50

               

               

              106,681

               

              939,874

               

               

              264,110

               

              106,681

               

              1,203,984

               

              1,310,665

               

              (282,314

              )

              1984

               

              30 Years

               

              Cedarwood II (FL)

               

              Ocala, FL

               

              39

               

               

              98,372

               

              866,769

               

               

              97,663

               

              98,372

               

              964,432

               

              1,062,804

               

              (211,271

              )

              1980

               

              30 Years

               

              Cedarwood II (KY)

               

              Lexington, KY

               

              48

               

              969,000

               

              106,724

               

              940,357

               

               

              229,822

               

              106,724

               

              1,170,179

               

              1,276,903

               

              (275,230

              )

              1986

               

              30 Years

               

              Cedarwood III (KY)

               

              Lexington, KY

               

              48

               

               

              102,491

               

              902,659

               

               

              163,951

               

              102,491

               

              1,066,611

               

              1,169,102

               

              (237,986

              )

              1986

               

              30 Years

               

              CenterPointe

               

              Beaverton, OR

               

              264

               

               

              3,432,000

               

              15,708,853

               

               

              1,869,580

               

              3,432,000

               

              17,578,433

               

              21,010,433

               

              (2,164,146

              )

              1996

               

              30 Years

               

              Centre Club

               

              Ontario, CA

               

              312

               

               

              5,616,000

               

              23,485,891

               

               

              1,075,219

               

              5,616,000

               

              24,561,110

               

              30,177,110

               

              (3,901,036

              )

              1994

               

              30 Years

               

              Centre Club II

               

              Ontario, CA

               

              100

               

               

              1,820,000

               

              9,528,898

               

               

              17,424

               

              1,820,000

               

              9,546,322

               

              11,366,322

               

              (915,546

              )

              2002

               

              30 Years

               

              Centre Lake III

               

              Miami, FL

               

              234

               

               

              685,601

               

              6,039,979

               

               

              914,071

               

              685,601

               

              6,954,050

               

              7,639,651

               

              (1,462,651

              )

              1986

               

              30 Years

               

              Champion Oaks

               

              Houston, TX

               

              252

               

               

              931,900

               

              8,389,394

               

               

              1,340,278

               

              931,900

               

              9,729,672

               

              10,661,572

               

              (3,886,855

              )

              1984

               

              30 Years

               

              S-2


              Gates of Redmond Redmond, WA 5,958,096.79 2,306,100.00 12,080,659.89  453,111.36 2,306,100.00 12,533,771.25 14,839,871.25 (2,065,711.91)1979 30 Years
              Gateway Villas Scottsdale, AZ  1,431,048.00 14,926,832.51  248,510.12 1,431,048.00 15,175,342.63 16,606,390.63 (2,205,923.50)1995 30 Years
              Geary Court Yard San Francisco, CA 17,693,865.00 1,722,400.00 15,471,429.16  606,012.46 1,722,400.00 16,077,441.62 17,799,841.62 (2,348,924.67)1990 30 Years
              Georgian Woods Combined (REIT) Wheaton, MD 18,199,053.89 5,038,400.00 28,837,368.82  2,902,987.97 5,038,400.00 31,740,356.79 36,778,756.79 (7,423,778.81)1967 30 Years
              Glastonbury Center Glastonbury, CT 4,182,834.75 852,606.10 5,699,497.28  195,908.82 852,606.10 5,895,406.10 6,748,012.20 (249,531.28)1962 30 Years
              Glen Arm Manor Albany, GA 1,129,280.92 166,498.48 1,466,883.08  81,798.74 166,498.48 1,548,681.82 1,715,180.30 (136,851.93)1986 30 Years
              Glen Eagle Greenville, SC  835,900.00 7,523,243.58  255,923.46 835,900.00 7,779,167.04 8,615,067.04 (1,297,575.47)1990 30 Years
              Glen Grove Wellesley, MA 5,594,851.98 1,344,601.04 8,988,382.70  76,182.76 1,344,601.04 9,064,565.46 10,409,166.50 (380,751.58)1979 30 Years
              Glen Meadow Franklin, MA 2,451,816.13 2,339,330.34 15,637,944.47  881,423.21 2,339,330.34 16,519,367.68 18,858,698.02 (741,956.79)1971 30 Years
              GlenGarry Club Bloomingdale, IL (N)3,129,700.00 15,807,888.64  986,520.05 3,129,700.00 16,794,408.69 19,924,108.69 (2,479,330.80)1989 30 Years
              Glenlake Glendale Heights. IL 14,845,000.00 5,041,700.00 16,671,969.86  2,850,177.27 5,041,700.00 19,522,147.13 24,563,847.13 (2,858,616.79)1988 30 Years
              Glenwood Village Macon, GA 1,065,204.87 167,778.79 1,478,613.98  86,845.40 167,778.79 1,565,459.38 1,733,238.17 (138,652.09)1986 30 Years
              Gosnold Grove East Falmouth, MA 680,657.99 124,295.62 830,890.76  36,541.11 124,295.62 867,431.87 991,727.49 (42,355.30)1978 30 Years
              Governor's Pointe Roswell, GA (E)3,746,600.00 24,511,111.56  1,584,845.41 3,746,600.00 26,095,956.97 29,842,556.97 (4,318,529.81)1982-1986 30 Years
              Granada Highlands Malden, MA  28,210,000.00 99,944,576.46  2,018,235.31 28,210,000.00 101,962,811.77 130,172,811.77 (7,831,599.03)1972 30 Years
              Grand Reserve Woodbury, MN  4,728,000.00 49,541,641.99  96,312.55 4,728,000.00 49,637,954.54 54,365,954.54 (1,468,328.62)2000 30 Years
              Grandview I & II Las Vegas, NV  2,333,300.00 15,527,831.02  868,936.04 2,333,300.00 16,396,767.06 18,730,067.06 (2,247,142.23)1980 30 Years
              Greenbriar (AL) Montgomery, AL (U) 1,683,614.86 94,355.62 2,051,619.25  101,901.74 94,355.62 2,153,520.99 2,247,876.61 (186,132.99)1979 30 Years
              Greenbriar Glen Altlanta, GA 1,487,167.77 227,701.24 2,006,246.10  36,808.10 227,701.24 2,043,054.20 2,270,755.44 (171,677.67)1988 30 Years
              Greenfield Village Rocky Hill, CT  911,534.03 6,093,418.42  48,098.78 911,534.03 6,141,517.20 7,053,051.23 (271,453.96)1965 30 Years
              Greengate Marietta, GA  132,978.82 1,526,005.00  1,505,449.60 132,978.82 3,031,454.60 3,164,433.42 (2,141,277.57)1971 30 Years
              Greengate (FL) W. Palm Beach, FL 2,637,108.29 2,500,000.00 1,615,858.84  169,699.23 2,500,000.00 1,785,558.07 4,285,558.07 (105,450.03)1987 30 Years
              Greenglen (Day) Dayton, OH  204,289.28 1,800,172.18  106,232.03 204,289.28 1,906,404.21 2,110,693.49 (167,175.07)1983 30 Years
              Greenglen II (Tol) Toledo, OH 786,078.73 162,263.62 1,429,719.33  35,912.63 162,263.62 1,465,631.96 1,627,895.58 (124,489.71)1982 30 Years
              Greenhaven Union City, CA 10,594,614.29 7,507,000.00 15,210,398.75  802,216.46 7,507,000.00 16,012,615.21 23,519,615.21 (2,022,588.65)1983 30 Years
              Greenhouse — Frey Road Kennesaw, GA (P)2,467,200.00 22,187,443.25  2,114,166.73 2,467,200.00 24,301,609.98 26,768,809.98 (7,024,985.13)1985 30 Years
              Greenhouse — Holcomb Bridge Alpharetta, GA (P)2,143,300.00 19,291,427.17  2,171,696.47 2,143,300.00 21,463,123.64 23,606,423.64 (6,240,479.46)1985 30 Years
              Greenhouse — Roswell Roswell, GA (P)1,220,000.00 10,974,727.39  1,272,107.62 1,220,000.00 12,246,835.01 13,466,835.01 (3,643,395.57)1985 30 Years
              Greentree 1 Glen Burnie, MD 11,338,969.78 3,912,968.00 11,784,020.85  1,026,357.99 3,912,968.00 12,810,378.84 16,723,346.84 (1,343,056.71)1973 30 Years
              Greentree 2 Glen Burnie, MD  2,700,000.00 8,246,736.65  523,629.39 2,700,000.00 8,770,366.04 11,470,366.04 (852,812.13)1973 30 Years
              Greentree 3 Glen Burnie, MD 6,978,865.97 2,380,443.00 7,270,294.04  405,726.12 2,380,443.00 7,676,020.16 10,056,463.16 (767,993.70)1973 30 Years
              Greentree I (GA) (REIT) Thomasville, GA 672,543.75 84,750.00 762,659.20  28,234.75 84,750.00 790,893.95 875,643.95 (30,982.73)1983 30 Years
              Greentree II (GA) (REIT) Thomasville, GA 505,013.62 81,000.00 729,283.17  31,528.82 81,000.00 760,811.99 841,811.99 (28,200.88)1984 30 Years
              Greenwood Village Tempe, AZ  2,118,781.00 17,274,215.96  767,632.12 2,118,781.00 18,041,848.08 20,160,629.08 (2,828,220.28)1984 30 Years
              Grey Eagle Taylors, SC  727,600.00 6,547,650.42  206,570.85 727,600.00 6,754,221.27 7,481,821.27 (1,116,952.54)1991 30 Years
              Greystone Atlanta, GA  2,252,000.00 5,204,900.59  1,484,737.95 2,252,000.00 6,689,638.54 8,941,638.54 (1,090,154.96)1960 30 Years
              Gwinnett Crossing Duluth, GA  2,632,000.00 32,016,495.96  1,263,910.01 2,632,000.00 33,280,405.97 35,912,405.97 (4,043,366.96)1989/90 30 Years
              Hall Place Quincy, MA  3,150,800.00 5,121,949.51  239,438.90 3,150,800.00 5,361,388.41 8,512,188.41 (612,714.61)1998 30 Years
              Hammock's Place Miami, FL (F)319,180.00 12,513,466.73  1,085,003.23 319,180.00 13,598,469.96 13,917,649.96 (4,214,311.23)1986 30 Years
              Hampshire II Elyria, OH 837,743.64 126,231.36 1,112,035.85  56,045.76 126,231.36 1,168,081.61 1,294,312.97 (99,598.24)1981 30 Years
              Hamptons Puyallup, WA  1,119,200.00 10,075,844.29  455,485.51 1,119,200.00 10,531,329.80 11,650,529.80 (1,916,204.62)1991 30 Years
              Harbinwood Norcross, GA 1,568,827.19 236,760.99 2,086,122.35  101,096.66 236,760.99 2,187,219.01 2,423,980.00 (187,731.23)1985 30 Years
              Harbor Pointe Milwaukee, WI 12,000,000.00 2,979,800.00 22,096,545.77  1,929,877.44 2,979,800.00 24,026,423.21 27,006,223.21 (3,771,121.64)1970/1990 30 Years
              Harborview Rancho Palos Verdes, CA  6,402,500.00 12,627,346.89  542,398.93 6,402,500.00 13,169,745.82 19,572,245.82 (2,338,317.09)1985 30 Years
              Harbour Town Boca Raton, FL  11,760,000.00 20,190,752.11  1,537,708.74 11,760,000.00 21,728,460.85 33,488,460.85 (1,169,686.18)1985 30 Years
              Harrison Park Tucson, AZ  1,265,094.00 16,342,321.80  509,620.78 1,265,094.00 16,851,942.58 18,117,036.58 (2,605,702.03)1985 30 Years
              Hartwick Tipton, IN 120,687.56 123,790.52 1,090,729.42  64,637.61 123,790.52 1,155,367.03 1,279,157.55 (103,849.80)1982 30 Years
              Harvest Grove Conyers, GA  752,000.00 18,717,899.36  394,173.63 752,000.00 19,112,072.99 19,864,072.99 (2,327,212.62)1986 30 Years
              Harvest Grove I Gahanna, OH 1,590,836.98 170,334.08 1,500,231.87  155,606.10 170,334.08 1,655,837.97 1,826,172.05 (147,057.00)1986 30 Years
              Harvest Grove II Gahanna, OH 1,037,670.47 148,791.56 1,310,817.80  31,888.54 148,791.56 1,342,706.34 1,491,497.90 (115,146.49)1987 30 Years
              Hatcherway Waycross, GA 723,571.64 96,885.44 853,716.34  161,796.37 96,885.44 1,015,512.71 1,112,398.15 (96,186.52)1986 30 Years
              Hathaway Long Beach, CA  2,512,500.00 22,611,911.55  1,204,900.44 2,512,500.00 23,816,811.99 26,329,311.99 (5,630,849.45)1987 30 Years
              Hayfield Park Burlington, KY 1,545,719.46 261,456.81 2,303,394.44  148,468.11 261,456.81 2,451,862.55 2,713,319.36 (206,260.62)1986 30 Years
              Haywood Pointe Greenville, SC  480,000.00 9,163,270.88  416,704.52 480,000.00 9,579,975.40 10,059,975.40 (1,175,520.26)1985 30 Years
              Hearthstone San Antonio, TX  1,035,900.00 3,525,388.03  1,207,992.39 1,035,900.00 4,733,380.42 5,769,280.42 (1,682,919.24)1982 30 Years
              Heathmoore (Eva) Evansville, IN 1,114,476.27 162,374.53 1,430,746.53  124,164.53 162,374.53 1,554,911.06 1,717,285.59 (133,743.02)1984 30 Years
              Heathmoore (KY) Louisville, KY 893,567.76 156,839.84 1,381,729.91  55,433.64 156,839.84 1,437,163.55 1,594,003.39 (124,253.08)1983 30 Years
              Heathmoore (MI) Clinton Twp., MI 1,675,538.58 227,105.01 2,001,242.63  109,552.97 227,105.01 2,110,795.60 2,337,900.61 (185,534.41)1983 30 Years
              Heathmoore I (IN) Indianapolis, IN 1,200,338.20 144,556.70 1,273,702.04  114,811.04 144,556.70 1,388,513.08 1,533,069.78 (126,158.46)1983 30 Years
              Heathmoore I (MI) Canton, MI 1,532,026.10 232,063.87 2,044,226.60  121,783.04 232,063.87 2,166,009.64 2,398,073.51 (184,338.43)1986 30 Years
              Heathmoore II (MI) Canton, MI  170,432.57 1,501,696.63  75,872.66 170,432.57 1,577,569.29 1,748,001.86 (134,997.43)1986 30 Years
              Heritage Green Sturbridge, MA 3,799,188.13 835,313.22 5,583,897.92  28,862.31 835,313.22 5,612,760.23 6,448,073.45 (245,095.33)1974 30 Years
              Heritage, The Phoenix, AZ  1,211,205.00 13,136,903.36  290,612.86 1,211,205.00 13,427,516.22 14,638,721.22 (1,985,212.77)1995 30 Years
              Heron Cove Coral Springs, FL  823,000.00 8,114,761.58  765,354.85 823,000.00 8,880,116.43 9,703,116.43 (2,618,602.04)1987 30 Years
              Heron Pointe Boynton Beach, FL  1,546,700.00 7,774,676.05  664,682.52 1,546,700.00 8,439,358.57 9,986,058.57 (1,663,404.41)1989 30 Years
              Heron Pointe (Atl) Atlantic Beach, FL 1,577,155.10 214,332.10 1,888,814.41  200,993.17 214,332.10 2,089,807.58 2,304,139.68 (197,743.96)1986 30 Years
              Heron Run Plantation, FL  917,800.00 9,006,476.14  943,087.56 917,800.00 9,949,563.70 10,867,363.70 (2,989,284.41)1987 30 Years
              Heronwood (REIT) Ft. Myers, FL 1,223,389.22 146,100.00 1,315,210.70  20,524.17 146,100.00 1,335,734.87 1,481,834.87 (49,723.86)1982 30 Years
              Hessian Hills Charlottesville, VA (U) 5,213,954.29 181,229.43 5,024,414.55  183,873.99 181,229.43 5,208,288.54 5,389,517.97 (427,362.38)1966 30 Years
              Hickory Creek Richmond, VA  1,323,000.00 18,520,609.01  585,841.38 1,323,000.00 19,106,450.39 20,429,450.39 (2,309,829.73)1984 30 Years
              Hickory Mill Hillard, OH 1,015,317.48 161,714.41 1,424,682.19  99,133.63 161,714.41 1,523,815.82 1,685,530.23 (139,302.27)1980 30 Years
              Hickory Mill I Hurricane, WV 912,161.28 129,186.80 1,138,301.52  56,481.41 129,186.80 1,194,782.93 1,323,969.73 (103,803.53)1983 30 Years
              Hickory Place Gainesville, GL 1,306,531.16 192,453.32 1,695,454.44  177,463.68 192,453.32 1,872,918.12 2,065,371.44 (167,879.06)1983 30 Years
              Hickory Ridge Greenville, SC  288,200.00 2,591,929.81  343,995.27 288,200.00 2,935,925.08 3,224,125.08 (528,448.60)1968 30 Years
              Hidden Acres Sarasota, FL 1,612,777.42 253,138.81 2,230,578.76  117,765.70 253,138.81 2,348,344.46 2,601,483.27 (205,288.30)1987 30 Years
              Hidden Lake Sacramento, CA 15,165,000.00 1,715,000.00 11,191,724.28  59,098.15 1,715,000.00 11,250,822.43 12,965,822.43 (255,529.74)1985 30 Years
              Hidden Lakes Haltom City, TX  1,872,000.00 20,242,108.80  391,624.21 1,872,000.00 20,633,733.01 22,505,733.01 (2,417,159.94)1996 30 Years
              Hidden Oaks Cary, NC  1,178,600.00 10,614,135.38  1,002,391.39 1,178,600.00 11,616,526.77 12,795,126.77 (2,031,265.19)1988 30 Years
              Hidden Palms Tampa, FL (E)2,049,600.00 6,345,884.76  912,069.99 2,049,600.00 7,257,954.75 9,307,554.75 (1,360,802.79)1986 30 Years
              Hidden Pines Casselberry, FL 19,561.52 176,307.96 1,553,565.25  190,300.68 176,307.96 1,743,865.93 1,920,173.89 (157,063.88)1981 30 Years
              Hidden Valley Club Ann Arbor, MI  915,000.00 6,667,098.00  2,548,443.67 915,000.00 9,215,541.67 10,130,541.67 (6,074,410.93)1973 30 Years
              High Meadow Ellington, CT 4,267,130.19 583,678.94 3,901,774.26  43,394.17 583,678.94 3,945,168.43 4,528,847.37 (174,233.49)1975 30 Years
              High Points New Port Richey, FL  222,307.63 1,958,772.47  221,543.36 222,307.63 2,180,315.83 2,402,623.46 (199,066.08)1986 30 Years
              High River Tuscaloosa, AL (U) 3,572,242.97 208,107.70 3,663,221.04  258,237.68 208,107.70 3,921,458.72 4,129,566.42 (333,918.26)1978 30 Years
              Highland Creste Kent, WA  935,200.00 8,415,391.11  682,188.05 935,200.00 9,097,579.16 10,032,779.16 (1,750,309.39)1989 30 Years
              Highland Glen Westwood, MA  2,832,603.49 16,852,810.04  68,033.94 2,832,603.49 16,920,843.98 19,753,447.47 (617,928.88)1979 30 Years
              Highland Point Aurora, CO 9,583,518.83 1,631,900.00 14,684,438.62  895,567.42 1,631,900.00 15,580,006.04 17,211,906.04 (2,726,870.17)1984 30 Years
              Highline Oaks Denver, CO 7,100,000.00 1,057,400.00 9,683,371.61  819,162.25 1,057,400.00 10,502,533.86 11,559,933.86 (1,896,227.75)1986 30 Years
              Hillcrest Villas Crestview, FL 955,756.77 141,603.03 1,247,677.02  79,394.16 141,603.03 1,327,071.18 1,468,674.21 (120,794.47)1985 30 Years
              Hillside Manor Americus, GA  102,632.19 904,111.39  112,741.58 102,632.19 1,016,852.97 1,119,485.16 (99,959.22)1985 30 Years
              Hillside Trace Dade City, FL 1,023,881.30 138,888.03 1,223,754.94  119,507.35 138,888.03 1,343,262.29 1,482,150.32 (119,415.46)1987 30 Years
              Holly Ridge Pembroke Park, FL  295,595.67 2,603,985.01  278,988.01 295,595.67 2,882,973.02 3,178,568.69 (237,904.48)1986 30 Years
              Holly Sands I Ft. Walton Bch.,FL 1,325,081.06 190,942.32 1,682,524.45  186,547.71 190,942.32 1,869,072.16 2,060,014.48 (165,233.07)1985 30 Years
              Holly Sands II Ft. Walton Bch., FL 1,016,210.13 124,577.52 1,098,074.21  113,308.80 124,577.52 1,211,383.01 1,335,960.53 (104,958.59)1986 30 Years
              Horizon Place Tampa, FL 12,345,079.61 2,128,000.00 12,086,936.72  593,025.75 2,128,000.00 12,679,962.47 14,807,962.47 (1,607,162.26)1985 30 Years
              Hunt Club Charlotte, NC  1,090,000.00 17,992,887.39  380,941.36 1,090,000.00 18,373,828.75 19,463,828.75 (2,203,126.69)1990 30 Years
              Hunter's Green Fort Worth, TX  524,300.00 3,653,480.73  840,767.25 524,300.00 4,494,247.98 5,018,547.98 (1,710,731.00)1981 30 Years
              Hunters Ridge St. Louis, MO 11,220,000.00 994,500.00 8,913,996.59  877,551.12 994,500.00 9,791,547.71 10,786,047.71 (1,848,301.07)1986-1987 30 Years
              Huntington Park Everett, WA  1,597,500.00 14,367,863.91  1,111,610.39 1,597,500.00 15,479,474.30 17,076,974.30 (4,707,269.56)1991 30 Years
              Independence Village Reynoldsbury, OH  226,987.89 2,000,010.69  135,921.22 226,987.89 2,135,931.91 2,362,919.80 (196,315.43)1978 30 Years
              Indian Bend Scottsdale, AZ  1,075,700.00 9,675,133.10  1,576,672.20 1,075,700.00 11,251,805.30 12,327,505.30 (3,551,913.44)1973 30 Years
              Indian Lake I Morrow, GA  839,668.51 7,398,394.66  216,081.32 839,668.51 7,614,475.98 8,454,144.49 (643,405.04)1987 30 Years
              Indian Ridge I (REIT) Tallahassee, FL 912,196.87 135,500.00 1,218,597.92  26,955.01 135,500.00 1,245,552.93 1,381,052.93 (47,119.44)1981 30 Years
              Indian Ridge II (REIT) Tallahassee, FL 552,138.68 94,300.00 849,191.77  27,176.66 94,300.00 876,368.43 970,668.43 (33,494.17)1982 30 Years
              Indian Tree Arvada, CO  881,225.00 4,552,814.73  1,047,253.32 881,225.00 5,600,068.05 6,481,293.05 (2,029,727.99)1983 30 Years
              Indigo Springs Kent, WA 7,363,723.23 1,270,500.00 11,446,901.75  1,212,395.40 1,270,500.00 12,659,297.15 13,929,797.15 (2,549,490.44)1991 30 Years
              Iris Glen Conyers, GA 1,742,041.38 270,458.00 2,383,029.71  56,267.41 270,458.00 2,439,297.12 2,709,755.12 (205,621.92)1984 30 Years
              Ironwood at the Ranch Wesminster, CO  1,493,300.00 13,439,304.62  518,833.34 1,493,300.00 13,958,137.96 15,451,437.96 (2,418,968.16)1986 30 Years
              Isle at Arrowhead Ranch Glendale, AZ  1,650,237.00 19,593,123.35  248,684.20 1,650,237.00 19,841,807.55 21,492,044.55 (2,887,121.22)1996 30 Years
              Ivy Place Atlanta, GA  802,950.00 7,228,256.57  789,169.59 802,950.00 8,017,426.16 8,820,376.16 (1,746,611.05)1978 30 Years
              Jaclen Towers Beverly 2,082,529.15 437,071.76 2,921,735.25  19,335.50 437,071.76 2,941,070.75 3,378,142.51 (134,333.17)1976 30 Years
              James Street Crossing Kent, WA 16,379,123.00 2,081,253.61 18,748,337.37  671,740.80 2,081,253.61 19,420,078.17 21,501,331.78 (2,962,359.21)1989 30 Years
              Jefferson Way I Orange Park, FL 1,007,395.69 147,798.72 1,302,267.82  68,334.57 147,798.72 1,370,602.39 1,518,401.11 (121,952.13)1987 30 Years
              Junipers at Yarmouth Yarmouth, ME  1,355,700.00 7,860,134.79  760,790.57 1,355,700.00 8,620,925.36 9,976,625.36 (1,638,590.31)1970 30 Years
              Jupiter Cove I Jupiter, FL 1,590,498.00 233,932.43 2,060,899.62  232,347.90 233,932.43 2,293,247.52 2,527,179.95 (201,948.87)1987 30 Years
              Jupiter Cove II Jupiter, FL 1,556,210.04 1,220,000.00 483,833.40  119,395.40 1,220,000.00 603,228.80 1,823,228.80 (39,603.09)1987 30 Years

              S-4


              Jupiter Cove III Jupiter, FL 1,673,308.55 242,009.98 2,131,721.71  154,539.82 242,009.98 2,286,261.53 2,528,271.51 (188,972.02)1987 30 Years
              Kempton Downs Gresham, OR  1,217,348.91 10,943,371.79  1,307,466.23 1,217,348.91 12,250,838.02 13,468,186.93 (3,369,398.79)1990 30 Years
              Ketwood Kettering, OH  266,443.18 2,347,654.75  166,449.76 266,443.18 2,514,104.51 2,780,547.69 (218,584.76)1979 30 Years
              Keystone Austin, TX  498,500.00 4,487,295.31  893,084.06 498,500.00 5,380,379.37 5,878,879.37 (1,675,480.06)1981 30 Years
              Kings Colony Savannah, GA 2,023,836.37 230,149.18 2,027,865.07  152,580.47 230,149.18 2,180,445.54 2,410,594.72 (194,619.43)1987 30 Years
              Kingsport Alexandria, VA  1,262,250.00 12,479,294.10  1,385,461.54 1,262,250.00 13,864,755.64 15,127,005.64 (3,978,382.14)1986 30 Years
              Kirby Place Houston, TX (E)3,621,600.00 25,896,773.53  473,687.67 3,621,600.00 26,370,461.20 29,992,061.20 (4,049,319.32)1994 30 Years
              Knox Landing Knoxville, TN 1,496,166.57 158,588.62 1,397,353.53  87,746.90 158,588.62 1,485,100.43 1,643,689.05 (136,808.35)1986 30 Years
              La Costa Brava (ORL) Orlando, FL  206,626.00 3,652,534.00  4,094,316.57 206,626.00 7,746,850.57 7,953,476.57 (4,773,249.80)1967 30 Years
              La Mariposa Mesa, AZ  2,047,539.00 12,466,128.12  691,629.68 2,047,539.00 13,157,757.80 15,205,296.80 (2,083,540.10)1986 30 Years
              La Mirage San Diego, CA  28,895,200.00 95,495,040.45  3,181,243.71 28,895,200.00 98,676,284.16 127,571,484.16 (15,583,702.01)1988/1992 30 Years
              La Mirage IV San Diego, CA  6,000,000.00 43,559,287.34  1,360.53 6,000,000.00 43,560,647.87 49,560,647.87 (38.40)2001 30 Years
              La Reserve Oro Valley, AZ  3,264,562.00 4,936,545.77  412,065.54 3,264,562.00 5,348,611.31 8,613,173.31 (994,284.99)1988 30 Years
              La Tour Fontaine Houston, TX  2,916,000.00 15,917,178.19  248,987.31 2,916,000.00 16,166,165.50 19,082,165.50 (1,848,411.44)1994 30 Years
              La Ventana Las Vegas, NV  1,427,200.00 12,844,277.03  426,383.58 1,427,200.00 13,270,660.61 14,697,860.61 (2,277,095.17)1989 30 Years
              Ladera Phoenix, AZ 9,143,923.90 2,978,879.00 20,640,453.27  291,534.66 2,978,879.00 20,931,987.93 23,910,866.93 (3,020,739.37)1995 30 Years
              Lake Point Charlotte, NC  1,058,975.00 13,587,337.70  334,102.50 1,058,975.00 13,921,440.20 14,980,415.20 (1,705,751.21)1984 30 Years
              Lakes at Vinings Atlanta, GA 21,762,913.63 6,498,000.00 21,832,252.08  1,177,814.74 6,498,000.00 23,010,066.82 29,508,066.82 (3,061,926.31)1972/1975 30 Years
              Lakeshore at Preston Plano, TX 12,637,778.42 3,325,800.00 15,208,347.74  427,063.74 3,325,800.00 15,635,411.48 18,961,211.48 (2,045,353.70)1992 30 Years
              Lakeshore I (GA) Ft. Oglethorpe, GA 1,210,396.67 169,374.96 1,492,377.98  143,385.62 169,374.96 1,635,763.60 1,805,138.56 (166,233.24)1986 30 Years
              Lakeview Lodi, CA 7,286,000.00 950,000.00 4,881,263.25  34,424.83 950,000.00 4,915,688.08 5,865,688.08 (116,116.86)1983 30 Years
              Lakeville Resort Petaluma, CA  2,736,500.00 24,610,650.73  1,754,973.74 2,736,500.00 26,365,624.47 29,102,124.47 (5,325,169.30)1984 30 Years
              Lakewood Tulsa, OK 5,600,000.00 855,000.00 6,160,787.53  44,493.25 855,000.00 6,205,280.78 7,060,280.78 (141,539.62)1985 30 Years
              Lakewood Greens Dallas, TX 8,110,593.29 2,019,600.00 9,026,906.66  365,185.74 2,019,600.00 9,392,092.40 11,411,692.40 (1,320,744.11)1986 30 Years
              Lakewood Oaks Dallas, TX  1,631,600.00 14,686,191.51  1,300,315.04 1,631,600.00 15,986,506.55 17,618,106.55 (4,593,423.61)1987 30 Years
              Landera San Antonio, TX  766,300.00 6,896,811.43  654,918.51 766,300.00 7,551,729.94 8,318,029.94 (1,437,156.90)1983 30 Years
              Landings (FL), The Winterhaven, FL 689,217.37 130,953.32 1,153,841.50  158,456.19 130,953.32 1,312,297.69 1,443,251.01 (120,679.15)1984 30 Years
              Landings (TN) Memphis, TN  1,314,000.00 14,090,108.94  521,887.43 1,314,000.00 14,611,996.37 15,925,996.37 (1,783,526.51)1986 30 Years
              Landings at Port Imperial W. New York, NJ  27,246,045.14 37,741,049.53  29,315.42 27,246,045.14 37,770,364.95 65,016,410.09 (1,386,583.75)1999 30 Years
              Lantern Cove Foster City, CA 36,403,000.00 6,945,000.00 18,505,343.02  107,112.35 6,945,000.00 18,612,455.37 25,557,455.37 (367,849.36)1985 30 Years
              Larkspur I (Hil) Hillard, OH  179,628.06 1,582,518.99  168,858.07 179,628.06 1,751,377.06 1,931,005.12 (149,104.73)1983 30 Years
              Larkspur Shores Hillard, OH  17,107,300.00 31,399,237.02  2,974,249.02 17,107,300.00 34,373,486.04 51,480,786.04 (4,628,115.49)1983 30 Years
              Larkspur Woods Sacramento, CA (E)5,802,900.00 14,576,106.49  605,705.14 5,802,900.00 15,181,811.63 20,984,711.63 (2,441,773.83)1989/1993 30 Years
              Laurel Bay Ypsilanti, MI  186,003.87 1,639,365.78  39,347.00 186,003.87 1,678,712.78 1,864,716.65 (139,661.24)1989 30 Years
              Laurel Gardens Coral Springs, FL  4,800,000.00 25,942,631.08  760,404.56 4,800,000.00 26,703,035.64 31,503,035.64 (3,192,240.82)1989 30 Years
              Laurel Glen Acworth, GA 1,666,581.75 289,509.11 2,550,890.77  64,216.56 289,509.11 2,615,107.33 2,904,616.44 (217,909.62)1986 30 Years
              Laurel Ridge Chapel Hill, NC  182,550.75 3,206,076.00  2,079,015.27 182,550.75 5,285,091.27 5,467,642.02 (3,387,495.24)1975 30 Years
              Legends at Preston Morrisville, NC  3,056,000.00 27,150,720.51  34,117.26 3,056,000.00 27,184,837.77 30,240,837.77 (851,680.41)2000 30 Years
              Lexington Farm Alpharetta, GA 18,021,192.71 3,521,900.00 21,449,708.40  431,235.65 3,521,900.00 21,880,944.05 25,402,844.05 (2,754,631.74)1995 30 Years
              Lexington Glen Atlanta, GA  5,760,000.00 40,190,507.44  936,965.35 5,760,000.00 41,127,472.79 46,887,472.79 (4,714,652.18)1990 30 Years
              Lexington Park Orlando, FL  2,016,000.00 12,346,725.62  798,368.48 2,016,000.00 13,145,094.10 15,161,094.10 (1,637,340.28)1988 30 Years
              Lincoln Green I San Antonio, TX  947,366.00 5,876,614.69  572,272.74 947,366.00 6,448,887.43 7,396,253.43 (3,818,970.82)1984/1986 30 Years
              Lincoln Green II San Antonio, TX  1,052,340.00 5,218,545.96  1,178,645.53 1,052,340.00 6,397,191.49 7,449,531.49 (3,322,929.49)1984/1986 30 Years
              Lincoln Green III San Antonio, TX 3,510,000.00 536,010.00 1,830,435.35  444,695.93 536,010.00 2,275,131.28 2,811,141.28 (1,220,277.46)1984/1986 30 Years
              Lincoln Heights Quincy, MA 20,536,053.18 5,928,400.00 33,595,261.97  559,220.45 5,928,400.00 34,154,482.42 40,082,882.42 (4,911,196.62)1991 30 Years
              Lindendale Columbus, OH 1,334,608.90 209,158.53 1,842,815.57  154,849.56 209,158.53 1,997,665.13 2,206,823.66 (173,705.60)1987 30 Years
              Link Terrace Hinesville, GA 866,681.49 121,838.57 1,073,580.55  91,847.77 121,838.57 1,165,428.32 1,287,266.89 (105,511.54)1984 30 Years
              Little Cottonwoods Tempe, AZ  3,050,133.00 26,991,689.47  883,770.19 3,050,133.00 27,875,459.66 30,925,592.66 (4,140,097.81)1984 30 Years
              Lodge (OK), The Tulsa, OK  313,371.00 2,750,936.00  1,583,499.28 313,371.00 4,334,435.28 4,647,806.28 (2,954,074.92)1979 30 Years
              Lodge (TX), The San Antonio, TX  1,363,636.00 7,464,586.00  2,351,691.15 1,363,636.00 9,816,277.15 11,179,913.15 (4,702,464.27)1979(#) 30 Years
              Lofton Place Tampa, FL  2,240,000.00 16,679,214.01  767,302.08 2,240,000.00 17,446,516.09 19,686,516.09 (2,141,191.41)1988 30 Years
              Longfellow Glen Sudbury, MA 4,863,183.82 1,094,273.45 7,314,994.04  164,710.98 1,094,273.45 7,479,705.02 8,573,978.47 (314,954.33)1984 30 Years

              S-5


              EQUITY RESIDENTIAL PROPERTIES TRUST

              Schedule III - Real Estate and Accumulated Depreciation

              December 31, 20012004

               
                
                
               Initial Cost to
              Company

               Cost Capitalized
              Subsequent to
              (Improvements, net) (H)

               Gross Amount Carried
              at Close of
              Period 12/31/01

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

              Apartment Name

               Location
               Encumbrances
               Land
               Building &
              Fixtures

               Land
               Building &
              Fixtures

               Land
               Building &
              Fixtures (A)

               Total (B)
               Accumulated
              Depreciation

               Date of
              Construction

              Longfellow Place Boston, MA (T)  53,164,160.00 183,940,618.58  6,650,987.48 53,164,160.00 190,591,606.06 243,755,766.06 (16,102,637.27)1975 30 Years
              Longwood Decatur, GA  1,454,048.00 13,087,837.00  622,586.87 1,454,048.00 13,710,423.87 15,164,471.87 (3,984,430.24)1992 30 Years
              Longwood (KY) Lexington,KY 912,582.23 146,309.02 1,289,041.95  99,195.63 146,309.02 1,388,237.58 1,534,546.60 (122,287.23)1985 30 Years
              Loomis Manor West Hartford, CT 1,768,351.00 422,350.36 2,823,325.73  44,547.47 422,350.36 2,867,873.20 3,290,223.56 (122,619.79)1948 30 Years
              Madison at Cedar Springs Dallas, TX 15,672,076.39 2,470,000.00 33,194,620.41  314,308.07 2,470,000.00 33,508,928.48 35,978,928.48 (3,810,677.81)1995 30 Years
              Madison at Chase Oaks Plano, TX  3,055,000.00 28,932,884.84  487,497.99 3,055,000.00 29,420,382.83 32,475,382.83 (3,459,987.96)1995 30 Years
              Madison at River Sound Lawrenceville, GA  3,666,999.30 47,387,106.44  274,849.26 3,666,999.30 47,661,955.70 51,328,955.00 (5,455,446.48)1996 30 Years
              Madison at Round Grove Lewisville, TX 10,552,968.30 2,626,000.00 25,682,373.18  410,231.19 2,626,000.00 26,092,604.37 28,718,604.37 (3,083,267.46)1995 30 Years
              Madison at Scofield Farms Austin, TX 12,747,524.72 2,080,000.00 14,597,971.03  457,178.34 2,080,000.00 15,055,149.37 17,135,149.37 (722,710.45)1996 30 Years
              Madison at Stone Creek Austin, TX  2,535,000.00 22,611,699.63  701,912.41 2,535,000.00 23,313,612.04 25,848,612.04 (2,755,864.17)1995 30 Years
              Madison at the Arboretum Austin, TX  1,046,500.00 9,638,268.79  465,265.89 1,046,500.00 10,103,534.68 11,150,034.68 (1,227,354.83)1995 30 Years
              Madison at Walnut Creek Austin, TX (E)2,737,600.00 14,623,573.62  730,601.24 2,737,600.00 15,354,174.86 18,091,774.86 (2,481,123.40)1994 30 Years
              Madison at Wells Branch Austin, TX 13,838,387.25 2,400,000.00 16,370,878.87  590,261.65 2,400,000.00 16,961,140.52 19,361,140.52 (820,888.89)1995 30 Years
              Madison on Melrose Richardson, TX  1,300,000.00 15,096,550.79  248,598.21 1,300,000.00 15,345,149.00 16,645,149.00 (1,769,382.57)1995 30 Years
              Madison on the Parkway Dallas, TX  2,444,000.00 22,505,043.24  463,448.56 2,444,000.00 22,968,491.80 25,412,491.80 (2,705,165.27)1995 30 Years
              Mallard Cove Greenville, SC  813,350.00 7,321,951.26  1,046,144.60 813,350.00 8,368,095.86 9,181,445.86 (2,029,093.11)1983 30 Years
              Mallard Cove at Conway Orlando, FL  600,000.00 3,528,927.00  4,289,487.96 600,000.00 7,818,414.96 8,418,414.96 (5,747,065.05)1974 30 Years
              Mallgate Louisville, KY   6,702,515.00  4,900,891.49  11,603,406.49 11,603,406.49 (8,807,285.54)1969 30 Years
              Manchester (REIT) Jacksonville, Fl 1,262,548.28 184,100.00 1,657,193.63  35,859.07 184,100.00 1,693,052.70 1,877,152.70 (62,491.82)1985 30 Years
              Marabou Mills I Indianpolis, IN 1,365,313.18 224,177.96 1,974,952.13  147,346.04 224,177.96 2,122,298.17 2,346,476.13 (191,617.55)1986 30 Years
              Marabou Mills II Indianpolis, IN  192,186.25 1,693,220.33  88,819.32 192,186.25 1,782,039.65 1,974,225.90 (156,128.79)1987 30 Years
              Marabou Mills III Indianpolis, IN 1,152,533.53 171,556.72 1,511,601.62  74,681.52 171,556.72 1,586,283.14 1,757,839.86 (136,607.32)1987 30 Years
              Mariner Club (FL) Pembroke Pines, FL 9,309,240.43 1,824,500.00 20,771,566.44  408,833.84 1,824,500.00 21,180,400.28 23,004,900.28 (2,512,989.83)1988 30 Years
              Mariners Wharf Orange Park, FL  1,861,200.00 16,744,951.02  406,005.35 1,861,200.00 17,150,956.37 19,012,156.37 (2,711,100.95)1989 30 Years
              Mark Landing I Miami, FL 1,280,381.26 191,985.73 1,691,253.52  59,155.57 191,985.73 1,750,409.09 1,942,394.82 (148,926.52)1987 30 Years
              Marks Englewood, CO (T) 20,215,000.00 4,928,500.00 44,621,813.77  1,624,346.04 4,928,500.00 46,246,159.81 51,174,659.81 (7,873,640.51)1987 30 Years
              Marquessa Corona Hills, CA (R)6,888,500.00 21,604,583.64  828,040.53 6,888,500.00 22,432,624.17 29,321,124.17 (3,504,292.06)1992 30 Years
              Marsh Landing I Brunswick, GA  133,192.75 1,173,573.30  160,327.69 133,192.75 1,333,900.99 1,467,093.74 (122,557.91)1984 30 Years
              Marshlanding II Brunswick, GA 927,306.51 111,187.09 979,679.39  102,618.07 111,187.09 1,082,297.46 1,193,484.55 (99,922.68)1986 30 Years
              Martha Lake Lynnwood, WA  821,200.00 7,405,070.49  962,749.10 821,200.00 8,367,819.59 9,189,019.59 (1,437,073.90)1991 30 Years
              Martins Landing Roswell, GA 12,433,225.00 4,802,000.00 12,899,971.68  838,194.58 4,802,000.00 13,738,166.26 18,540,166.26 (1,853,511.73)1972 30 Years
              McDowell Place Naperville, IL 14,985,079.01 2,580,400.00 23,209,628.88  1,299,859.12 2,580,400.00 24,509,488.00 27,089,888.00 (4,924,499.58)1988 30 Years
              Meadow Ridge Norwich, CT 4,472,657.61 747,956.65 4,999,937.12  55,148.05 747,956.65 5,055,085.17 5,803,041.82 (221,314.97)1987 30 Years
              Meadowland Bogart, GA  152,394.70 1,342,663.37  41,265.26 152,394.70 1,383,928.63 1,536,323.33 (120,205.25)1984 30 Years
              Meadowood (Cin) Cincinnati, OH  330,734.47 2,913,731.09  132,672.64 330,734.47 3,046,403.73 3,377,138.20 (257,129.98)1985 30 Years
              Meadowood (Cuy) Cuyahoga Falls, OH 1,240,053.16 201,406.59 1,774,784.23  122,690.88 201,406.59 1,897,475.11 2,098,881.70 (154,435.63)1985 30 Years
              Meadowood (Fra) Franklin, IN 987,833.77 129,251.57 1,138,733.20  95,144.61 129,251.57 1,233,877.81 1,363,129.38 (113,427.50)1983 30 Years
              Meadowood (New) Newburgh, IN 952,926.76 131,546.01 1,159,063.71  66,367.80 131,546.01 1,225,431.51 1,356,977.52 (111,653.21)1984 30 Years
              Meadowood (Nic) Nicholasville, KY 1,368,327.43 173,222.98 1,526,283.21  130,305.62 173,222.98 1,656,588.83 1,829,811.81 (146,187.15)1983 30 Years
              Meadowood (OH) Flatwoods, KY 842,082.89 96,349.54 848,944.48  76,867.50 96,349.54 925,811.98 1,022,161.52 (82,444.33)1983 30 Years
              Meadowood (Tem) Temperance, MI 1,301,920.11 173,674.59 1,530,262.41  32,332.74 173,674.59 1,562,595.15 1,736,269.74 (130,323.74)1984 30 Years
              Meadowood (Wel) Wellsville, OH  58,570.28 516,067.98  43,059.52 58,570.28 559,127.50 617,697.78 (53,380.39)1986 30 Years
              Meadowood Apts. (Man) Mansfield, OH 909,059.75 118,504.27 1,044,001.75  126,692.89 118,504.27 1,170,694.64 1,289,198.91 (101,091.61)1983 30 Years
              Meadowood I (GA) Norcross, GA  205,467.55 1,810,393.05  100,365.70 205,467.55 1,910,758.75 2,116,226.30 (157,715.80)1982 30 Years
              Meadowood I (MI) Jackson, MI 920,691.19 146,207.88 1,288,500.74  61,708.44 146,207.88 1,350,209.18 1,496,417.06 (111,627.03)1983 30 Years
              Meadowood I (OH) Columbus, OH  146,912.36 1,294,457.97  172,970.52 146,912.36 1,467,428.49 1,614,340.85 (141,197.86)1984 30 Years
              Meadowood II (FL) Altamonte Springs, FL 793,663.28 160,366.67 1,413,005.15  45,070.84 160,366.67 1,458,075.99 1,618,442.66 (123,605.69)1980 30 Years
              Meadowood II (GA) Norcross, GA  176,968.08 1,559,544.46  96,869.56 176,968.08 1,656,414.02 1,833,382.10 (138,369.68)1984 30 Years
              Meadowood II (OH) Columbus, OH 472,665.35 57,801.92 509,198.89  71,309.14 57,801.92 580,508.03 638,309.95 (54,615.08)1985 30 Years
              Meadows I (OH), The Columbus, OH 756,797.37 150,800.30 1,328,616.01  125,788.98 150,800.30 1,454,404.99 1,605,205.29 (131,365.92)1985 30 Years
              Meadows II (OH), The Columbus, OH 1,134,461.91 186,636.48 1,644,520.78  121,951.00 186,636.48 1,766,471.78 1,953,108.26 (154,267.71)1987 30 Years
              Meadows in the Park Birmingham, AL  1,000,900.00 8,533,099.29  456,234.18 1,000,900.00 8,989,333.47 9,990,233.47 (1,486,033.71)1986 30 Years
              Meadows on the Lake Birmingham, AL  1,000,900.00 8,515,348.35  343,715.53 1,000,900.00 8,859,063.88 9,859,963.88 (1,403,539.67)1987 30 Years
              Meldon Place Toledo, OH 2,331,026.09 288,433.76 2,541,700.52  402,025.26 288,433.76 2,943,725.78 3,232,159.54 (284,571.79)1978 30 Years
              Merrifield Salisbury, MD 1,978,084.32 268,711.88 2,367,644.55  93,784.52 268,711.88 2,461,429.07 2,730,140.95 (207,140.42)1988 30 Years
              Merrill Creek Lakewood, WA  814,200.00 7,330,605.66  268,243.15 814,200.00 7,598,848.81 8,413,048.81 (1,307,316.60)1994 30 Years
              Merrimac Woods Costa Mesa, CA  675,700.00 6,081,676.67  691,668.88 675,700.00 6,773,345.55 7,449,045.55 (1,445,819.97)1970 30 Years
              Merritt at Satellite Place Duluth, GA  3,400,000.00 30,115,674.42  87,898.92 3,400,000.00 30,203,573.34 33,603,573.34 (2,418,722.24)1999 30 Years
              Mesa Del Oso Albuquerque, NM 10,961,721.58 4,305,000.00 12,057,358.28  76,483.36 4,305,000.00 12,133,841.64 16,438,841.64 (257,589.99)1983 30 Years
              Miguel Place Port Richey, FL 1,438,948.19 199,349.05 1,756,482.38  178,218.53 199,349.05 1,934,700.91 2,134,049.96 (175,708.51)1987 30 Years
              Mill Pond Millersville, MD 7,641,784.38 2,880,000.00 8,950,400.03  492,966.01 2,880,000.00 9,443,366.04 12,323,366.04 (1,125,368.28)1984 30 Years
              Mill Village Randolph, MA 12,560,000.00 6,185,300.00 13,191,505.89  1,069,133.28 6,185,300.00 14,260,639.17 20,445,939.17 (2,279,117.81)1971/1977 30 Years
              Millburn Stow, OH 159,019.31 192,062.04 1,692,275.85  49,810.72 192,062.04 1,742,086.57 1,934,148.61 (144,501.20)1984 30 Years
              Millburn Court I Centerville, OH  260,000.00 1,246,756.52  40,997.35 260,000.00 1,287,753.87 1,547,753.87 (60,009.37)1979 30 Years
              Millburn Court II Centerville, OH 887,381.81 122,870.44 1,082,697.52  170,311.88 122,870.44 1,253,009.40 1,375,879.84 (119,889.72)1981 30 Years
              Mission Bay Orlando, FL  2,432,000.00 21,623,560.46  409,674.63 2,432,000.00 22,033,235.09 24,465,235.09 (2,603,436.19)1991 30 Years
              Mission Hills Oceanside, CA 10,416,347.64 5,640,000.00 21,130,732.38  143,667.98 5,640,000.00 21,274,400.36 26,914,400.36 (644,636.96)1984 30 Years
              Misty Woods Cary, NC  720,790.00 18,063,934.26  1,650,965.27 720,790.00 19,714,899.53 20,435,689.53 (2,631,197.60)1984 30 Years

              S-6

               

               

               

               

               

               

               

               

               

               

               

               

              Cost Capitalized

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Subsequent to

               

              Gross Amount Carried

               

               

               

               

               

               

               

              Life Used to

               

               

               

               

               

               

               

               

               

              Initial Cost to

               

              Acquisition

               

              at Close of

               

               

               

               

               

               

               

              Compute

               

              Description

               

               

               

               

               

              Company

               

              (Improvements, net) (E)

               

              Period 12/31/04

               

               

               

               

               

               

               

              Depreciation in

               

              Apartment

               

               

               

               

               

               

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Accumulated

               

              Date of

               

              Latest Income

               

              Name

               

              Location

               

              Units (J)

               

              Encumbrances

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures (A)

               

              Total (B)

               

              Depreciation

               

              Construction

               

              Statement (C)

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Chandler Court

               

              Chandler, AZ

               

              312

               

               

              1,353,100

               

              12,175,173

               

               

              2,572,316

               

              1,353,100

               

              14,747,489

               

              16,100,589

               

              (5,450,143

              )

              1987

               

              30 Years

               

              Chantecleer Lakes

               

              Naperville, IL

               

              304

               

               

              6,689,400

               

              16,332,279

               

               

              1,854,202

               

              6,689,400

               

              18,186,481

               

              24,875,881

               

              (5,011,429

              )

              1986

               

              30 Years

               

              Charing Cross

               

              Bowling Green, OH

               

              67

               

               

              154,584

               

              1,362,057

               

               

              214,373

               

              154,584

               

              1,576,430

               

              1,731,015

               

              (347,720

              )

              1978

               

              30 Years

               

              Chatelaine Park

               

              Duluth, GA

               

              303

               

               

              1,818,000

               

              24,489,671

               

               

              754,704

               

              1,818,000

               

              25,244,375

               

              27,062,375

               

              (5,661,992

              )

              1995

               

              30 Years

               

              Chelsea Square

               

              Redmond, WA

               

              113

               

               

              3,397,100

               

              9,289,074

               

               

              403,187

               

              3,397,100

               

              9,692,261

               

              13,089,361

               

              (2,312,051

              )

              1991

               

              30 Years

               

              Cherry Creek I,II,&III (TN)

               

              Hermitage, TN

               

              627

               

               

              2,942,345

               

              45,725,245

               

               

              1,347,501

               

              2,942,345

               

              47,072,746

               

              50,015,091

               

              (9,819,177

              )

              1986/96

               

              30 Years

               

              Cherry Creek IV

               

              Hermitage, TN

               

               

               

               

              1,593

               

               

               

               

              1,593

               

              1,593

               

               

              (F)

               

              30 Years

               

              Cherry Glen I

               

              Indianapolis, IN

               

              138

               

              2,916,607

               

              335,596

               

              2,957,360

               

               

              408,700

               

              335,596

               

              3,366,060

               

              3,701,656

               

              (778,335

              )

              1986/87

               

              30 Years

               

              Cherry Tree

               

              Rosedale, MD

               

              100

               

               

              352,003

               

              3,101,017

               

               

              294,562

               

              352,003

               

              3,395,578

               

              3,747,581

               

              (713,195

              )

              1986

               

              30 Years

               

              Chestnut Glen

               

              Abington, MA

               

              130

               

              5,072,859

               

              1,178,965

               

              7,881,139

               

               

              348,378

               

              1,178,965

               

              8,229,517

               

              9,408,482

               

              (1,292,495

              )

              1983

               

              30 Years

               

              Chestnut Hills

               

              Puyallup, WA

               

              157

               

               

              756,300

               

              6,806,635

               

               

              827,211

               

              756,300

               

              7,633,845

               

              8,390,145

               

              (2,259,009

              )

              1991

               

              30 Years

               

              Chickasaw Crossing

               

              Orlando, FL

               

              292

               

              11,665,370

               

              2,044,000

               

              12,366,832

               

               

              913,804

               

              2,044,000

               

              13,280,637

               

              15,324,637

               

              (3,144,749

              )

              1986

               

              30 Years

               

              Chinatown Gateway (Land)

               

              Los Angeles, CA

               

               

               

              13,191,887

               

              228,021

               

               

               

              13,191,887

               

              228,021

               

              13,419,908

               

               

              (F)

               

              30 Years

               

              Church Corner

               

              Cambridge, MA (G)

               

              85

               

              12,000,000

               

              5,220,000

               

              16,743,280

               

               

              16,728

               

              5,220,000

               

              16,760,008

               

              21,980,008

               

              (285,168

              )

              1987

               

              30 Years

               

              Cierra Crest

               

              Denver, CO

               

              480

               

              (R

              )

              4,803,100

               

              34,894,898

               

               

              1,579,244

               

              4,803,100

               

              36,474,141

               

              41,277,241

               

              (9,214,934

              )

              1996

               

              30 Years

               

              Cimarron Ridge

               

              Aurora, CO

               

              296

               

               

              1,591,100

               

              14,320,031

               

               

              2,196,184

               

              1,591,100

               

              16,516,215

               

              18,107,315

               

              (5,203,033

              )

              1984

               

              30 Years

               

              City Place at West Port

               

              Kansas City, MO

               

              288

               

               

              6,650,536

               

              27,109,941

               

               

              17,106

               

              6,650,536

               

              27,127,046

               

              33,777,582

               

              (903,936

              )

              2003

               

              30 Years

               

              City View at Highlands

               

              Lombard, IL

               

              403

               

               

              4,636,653

               

              60,642,751

               

               

              30,382

               

              4,636,653

               

              60,673,132

               

              65,309,785

               

              (1,465,753

              )

              2003

               

              30 Years

               

              Claire Point

               

              Jacksonville, FL

               

              256

               

               

              2,048,000

               

              14,649,393

               

               

              1,065,479

               

              2,048,000

               

              15,714,872

               

              17,762,872

               

              (3,781,827

              )

              1986

               

              30 Years

               

              Clarion

               

              Decatur, GA

               

              217

               

               

              1,504,300

               

              13,537,919

               

               

              965,629

               

              1,504,300

               

              14,503,548

               

              16,007,848

               

              (3,803,752

              )

              1990

               

              30 Years

               

              Clarys Crossing

               

              Columbia, MD

               

              198

               

               

              891,000

               

              15,489,721

               

               

              1,085,643

               

              891,000

               

              16,575,363

               

              17,466,363

               

              (3,803,088

              )

              1984

               

              30 Years

               

              Classic, The

               

              Stamford, CT

               

              144

               

               

              2,883,500

               

              20,336,721

               

               

              2,135,298

               

              2,883,500

               

              22,472,019

               

              25,355,519

               

              (6,046,488

              )

              1990

               

              30 Years

               

              Clearview I

               

              Greenwood, IN

               

              70

               

              12,735

               

              182,206

               

              1,605,429

               

               

              261,613

               

              182,206

               

              1,867,042

               

              2,049,248

               

              (427,270

              )

              1986

               

              30 Years

               

              Clearview II

               

              Greenwood, IN

               

              80

               

               

              226,963

               

              1,999,792

               

               

              176,908

               

              226,963

               

              2,176,700

               

              2,403,663

               

              (467,904

              )

              1987

               

              30 Years

               

              Clearwater

               

              Eastlake, OH

               

              42

               

              1,008,377

               

              128,303

               

              1,130,691

               

               

              168,914

               

              128,303

               

              1,299,605

               

              1,427,908

               

              (271,246

              )

              1986

               

              30 Years

               

              Club at Tanasbourne

               

              Hillsboro, OR

               

              352

               

              (Q

              )

              3,521,300

               

              16,257,934

               

               

              1,709,353

               

              3,521,300

               

              17,967,287

               

              21,488,587

               

              (5,478,165

              )

              1990

               

              30 Years

               

              Club at the Green

               

              Beaverton, OR

               

              254

               

               

              2,030,950

               

              12,616,747

               

               

              1,730,465

               

              2,030,950

               

              14,347,212

               

              16,378,162

               

              (4,282,616

              )

              1991

               

              30 Years

               

              Coach Lantern

               

              Scarborough, ME

               

              90

               

               

              452,900

               

              4,405,723

               

               

              507,048

               

              452,900

               

              4,912,771

               

              5,365,671

               

              (1,324,668

              )

              1971/1981

               

              30 Years

               

              Coachlight Village

               

              Agawam, MA

               

              88

               

              (P

              )

              501,726

               

              3,353,933

               

               

              207,677

               

              501,726

               

              3,561,610

               

              4,063,335

               

              (566,897

              )

              1967

               

              30 Years

               

              Coachman Trails

               

              Plymouth, MN

               

              154

               

              6,093,167

               

              1,227,000

               

              9,517,381

               

               

              891,763

               

              1,227,000

               

              10,409,144

               

              11,636,144

               

              (2,611,133

              )

              1987

               

              30 Years

               

              Cobblestone Village

               

              Fresno, CA

               

              162

               

              6,000,000

               

              315,000

               

              5,336,557

               

               

              798,127

               

              315,000

               

              6,134,684

               

              6,449,684

               

              (1,016,643

              )

              1983

               

              30 Years

               

              Coconut Palm Club

               

              Coconut Creek, GA

               

              300

               

               

              3,001,700

               

              17,678,928

               

               

              1,109,364

               

              3,001,700

               

              18,788,293

               

              21,789,993

               

              (4,667,609

              )

              1992

               

              30 Years

               

              Colinas Pointe

               

              Denver, CO

               

              272

               

               

              1,587,400

               

              14,285,902

               

               

              1,062,435

               

              1,587,400

               

              15,348,337

               

              16,935,737

               

              (4,333,187

              )

              1986

               

              30 Years

               

              Collier Ridge

               

              Atlanta, GA

               

              300

               

               

              5,100,000

               

              20,425,822

               

               

              2,766,290

               

              5,100,000

               

              23,192,112

               

              28,292,112

               

              (5,218,742

              )

              1980

               

              30 Years

               

              Colonial Village

               

              Plainville, CT

               

              104

               

              (P

              )

              693,575

               

              4,636,410

               

               

              394,526

               

              693,575

               

              5,030,935

               

              5,724,511

               

              (835,410

              )

              1968

               

              30 Years

               

              Concord Square (IN)

               

              Kokomo, IN

               

              49

               

               

              123,247

               

              1,085,962

               

               

              153,908

               

              123,247

               

              1,239,870

               

              1,363,117

               

              (270,319

              )

              1983

               

              30 Years

               

              Concord Square I (OH)

               

              Mansfield, OH

               

              72

               

               

              164,124

               

              1,446,313

               

               

              249,055

               

              164,124

               

              1,695,368

               

              1,859,492

               

              (365,692

              )

              1981/83

               

              30 Years

               

              Conway Court

               

              Roslindale, MA

               

              28

               

              417,473

               

              101,451

               

              710,524

               

               

              61,578

               

              101,451

               

              772,101

               

              873,552

               

              (133,587

              )

              1920

               

              30 Years

               

              Conway Station

               

              Orlando, FL

               

              242

               

               

              1,936,000

               

              10,852,858

               

               

              825,291

               

              1,936,000

               

              11,678,149

               

              13,614,149

               

              (2,809,253

              )

              1987

               

              30 Years

               

              Copper Canyon

               

              Highlands Ranch, CO

               

              222

               

              (O

              )

              1,443,000

               

              16,251,114

               

               

              475,131

               

              1,443,000

               

              16,726,244

               

              18,169,244

               

              (3,449,162

              )

              1999

               

              30 Years

               

              Copper Creek

               

              Tempe, AZ

               

              144

               

               

              1,017,400

               

              9,148,068

               

               

              899,289

               

              1,017,400

               

              10,047,356

               

              11,064,756

               

              (2,933,574

              )

              1984

               

              30 Years

               

              Copper Terrace

               

              Orlando, FL

               

              300

               

               

              1,200,000

               

              17,887,868

               

               

              1,605,321

               

              1,200,000

               

              19,493,190

               

              20,693,190

               

              (4,637,789

              )

              1989

               

              30 Years

               

              Cortona at Dana Park

               

              Mesa, AZ

               

              222

               

               

              2,028,939

               

              12,466,128

               

               

              1,248,041

               

              2,028,939

               

              13,714,169

               

              15,743,108

               

              (3,767,643

              )

              1986

               

              30 Years

               

              Country Brook

               

              Chandler, AZ

               

              396

               

               

              1,505,219

               

              29,542,535

               

               

              1,408,211

               

              1,505,219

               

              30,950,746

               

              32,455,965

               

              (7,959,627

              )

              1986-1996

               

              30 Years

               

              Country Club Condominium, LLC

               

              Mill Creek, WA

               

              86

               

               

              646,108

               

              5,985,305

               

               

              1,342,996

               

              646,108

               

              7,328,301

               

              7,974,409

               

              (1,645,413

              )

              1991

               

              30 Years

               

              Country Club Place (FL)

               

              Pembroke Pines, FL

               

              152

               

               

              912,000

               

              10,016,543

               

               

              980,151

               

              912,000

               

              10,996,694

               

              11,908,694

               

              (2,695,202

              )

              1987

               

              30 Years

               

              Country Club Woods

               

              Mobile, AL (T)

               

              256

               

              4,156,457

               

              230,091

               

              5,561,464

               

               

              718,267

               

              230,091

               

              6,279,731

               

              6,509,822

               

              (1,475,802

              )

              1975

               

              30 Years

               

              Country Gables

               

              Beaverton, OR

               

              288

               

               

              1,580,500

               

              14,215,444

               

               

              2,393,228

               

              1,580,500

               

              16,608,671

               

              18,189,171

               

              (5,077,043

              )

              1991

               

              30 Years

               

              Country Gables II

               

              Beaverton, OR

               

               

               

              1,200,000

               

              4,006

               

               

               

              1,200,000

               

              4,006

               

              1,204,006

               

               

              (F)

               

              30 Years

               

              Country Oaks

               

              Agoura Hills, CA

               

              256

               

              29,412,000

               

              6,105,000

               

              20,902,294

               

               

              754,966

               

              6,105,000

               

              21,657,261

               

              27,762,261

               

              (2,941,821

              )

              1985

               

              30 Years

               

              Country Ridge

               

              Farmington Hills, MI

               

              252

               

               

              1,621,950

               

              14,596,964

               

               

              2,107,915

               

              1,621,950

               

              16,704,879

               

              18,326,829

               

              (5,449,859

              )

              1986

               

              30 Years

               

              Countryside I

               

              Daytona Beach, FL

               

              59

               

               

              136,665

               

              1,204,164

               

               

              392,156

               

              136,665

               

              1,596,320

               

              1,732,984

               

              (376,866

              )

              1982

               

              30 Years

               

              Countryside II

               

              Daytona Beach, FL

               

              97

               

               

              234,633

               

              2,067,376

               

               

              308,009

               

              234,633

               

              2,375,384

               

              2,610,018

               

              (509,739

              )

              1982

               

              30 Years

               

              Countryside III (REIT)

               

              Daytona Beach, FL

               

              34

               

               

              80,000

               

              719,868

               

               

              105,958

               

              80,000

               

              825,826

               

              905,826

               

              (135,167

              )

              1983

               

              30 Years

               

              Countryside Manor

               

              Douglasville, GA

               

              82

               

               

              298,186

               

              2,627,348

               

               

              291,381

               

              298,186

               

              2,918,728

               

              3,216,915

               

              (629,258

              )

              1985

               

              30 Years

               

              Cove at Fishers Landing

               

              Vancouver, WA

               

              253

               

               

              2,277,000

               

              15,656,887

               

               

              399,121

               

              2,277,000

               

              16,056,008

               

              18,333,008

               

              (1,664,475

              )

              1993

               

              30 Years

               

              Coventry at Cityview

               

              Fort Worth, TX

               

              360

               

              (U

              )

              2,160,000

               

              23,072,847

               

               

              1,117,286

               

              2,160,000

               

              24,190,133

               

              26,350,133

               

              (5,515,625

              )

              1996

               

              30 Years

               

              Creekside (San Mateo)

               

              San Mateo, CA

               

              192

               

              (R

              )

              9,606,600

               

              21,193,232

               

               

              632,515

               

              9,606,600

               

              21,825,746

               

              31,432,346

               

              (5,093,503

              )

              1985

               

              30 Years

               

              Creekside Homes at Legacy

               

              Plano. TX

               

              380

               

               

              4,560,000

               

              32,275,748

               

               

              905,140

               

              4,560,000

               

              33,180,888

               

              37,740,888

               

              (7,390,494

              )

              1998

               

              30 Years

               

              Creekside Village

               

              Mountlake Terrace, WA

               

              512

               

               

              2,807,600

               

              25,270,594

               

               

              2,821,193

               

              2,807,600

               

              28,091,787

               

              30,899,387

               

              (10,628,817

              )

              1987

               

              30 Years

               

              Creekwood

               

              Charlotte, NC

               

              384

               

               

              1,861,700

               

              16,740,569

               

               

              1,764,067

               

              1,861,700

               

              18,504,635

               

              20,366,335

               

              (5,152,952

              )

              1987-1990

               

              30 Years

               

              Crescent at Cherry Creek

               

              Denver, CO

               

              216

               

              (O

              )

              2,594,000

               

              15,149,470

               

               

              856,813

               

              2,594,000

               

              16,006,282

               

              18,600,282

               

              (4,193,715

              )

              1994

               

              30 Years

               

              Cross Creek

               

              Matthews, NC

               

              420

               

              (R

              )

              3,151,600

               

              20,295,925

               

               

              1,374,687

               

              3,151,600

               

              21,670,612

               

              24,822,212

               

              (5,343,662

              )

              1989

               

              30 Years

               

              Crosswinds

               

              St. Petersburg, FL

               

              208

               

               

              1,561,200

               

              5,756,822

               

               

              1,192,049

               

              1,561,200

               

              6,948,871

               

              8,510,071

               

              (2,254,517

              )

              1986

               

              30 Years

               

              Crown Court

               

              Scottsdale, AZ

               

              416

               

              (S

              )

              3,156,600

               

              28,414,599

               

               

              2,452,734

               

              3,156,600

               

              30,867,333

               

              34,023,933

               

              (8,953,508

              )

              1987

               

              30 Years

               

              Crystal Village

               

              Attleboro, MA

               

              91

               

               

              1,369,000

               

              4,989,028

               

               

              1,554,613

               

              1,369,000

               

              6,543,641

               

              7,912,641

               

              (1,729,715

              )

              1974

               

              30 Years

               

              Cypress

               

              Panama City, FL

               

              70

               

              1,305,670

               

              171,882

               

              1,514,636

               

               

              343,108

               

              171,882

               

              1,857,744

               

              2,029,626

               

              (419,547

              )

              1985

               

              30 Years

               

              Cypress Lake at Waterford

               

              Orlando, Fl

               

              316

               

               

              7,000,000

               

              27,654,816

               

               

              55,926

               

              7,000,000

               

              27,710,742

               

              34,710,742

               

              (914,728

              )

              2001

               

              30 Years

               

              Daniel Court

               

              Cincinnati, OH

               

              114

               

              2,163,506

               

              334,101

               

              2,943,516

               

               

              593,050

               

              334,101

               

              3,536,567

               

              3,870,667

               

              (853,366

              )

              1985

               

              30 Years

               

              Dartmouth Place I

               

              Kent, OH

               

              53

               

               

              151,771

               

              1,337,422

               

               

              295,742

               

              151,771

               

              1,633,164

               

              1,784,935

               

              (368,806

              )

              1982

               

              30 Years

               

              Dartmouth Place II

               

              Kent, OH

               

              49

               

               

              130,102

               

              1,146,337

               

               

              185,559

               

              130,102

               

              1,331,896

               

              1,461,997

               

              (288,280

              )

              1986

               

              30 Years

               

              Dartmouth Woods

               

              Lakewood, CO

               

              201

               

               

              1,609,800

               

              10,832,754

               

               

              916,193

               

              1,609,800

               

              11,748,947

               

              13,358,747

               

              (3,380,891

              )

              1990

               

              30 Years

               

              Dean Estates

               

              Taunton, MA

               

              58

               

               

              498,080

               

              3,329,560

               

               

              212,040

               

              498,080

               

              3,541,601

               

              4,039,680

               

              (564,615

              )

              1984

               

              30 Years

               

              Dean Estates II

               

              Cranston, RI

               

              48

               

              (P

              )

              308,457

               

              2,061,971

               

               

              215,598

               

              308,457

               

              2,277,569

               

              2,586,026

               

              (388,860

              )

              1970

               

              30 Years

               

              Deerbrook

               

              Jacksonville, FL

               

              144

               

               

              1,008,000

               

              8,845,716

               

               

              871,313

               

              1,008,000

               

              9,717,029

               

              10,725,029

               

              (2,362,246

              )

              1983

               

              30 Years

               

              Deerfield

               

              Denver, CO

               

              158

               

              9,100,000

               

              1,260,000

               

              7,869,511

               

               

              972,466

               

              1,260,000

               

              8,841,977

               

              10,101,977

               

              (1,359,690

              )

              1983

               

              30 Years

               

              Deerwood (Corona)

               

              Corona, CA

               

              316

               

              (U

              )

              4,742,200

               

              20,272,892

               

               

              1,964,944

               

              4,742,200

               

              22,237,836

               

              26,980,036

               

              (6,021,965

              )

              1992

               

              30 Years

               

              Deerwood (FL)

               

              Eustis, FL

               

              50

               

              802,868

               

              114,948

               

              1,012,819

               

               

              179,658

               

              114,948

               

              1,192,477

               

              1,307,425

               

              (278,938

              )

              1982

               

              30 Years

               

              Deerwood (SD)

               

              San Diego, CA

               

              316

               

               

              2,082,095

               

              18,739,815

               

               

              4,711,729

               

              2,082,095

               

              23,451,545

               

              25,533,640

               

              (10,161,685

              )

              1990

               

              30 Years

               

              S-3


              Montecito Valencia, CA  8,400,000.00 24,709,145.69  133,577.15 8,400,000.00 24,842,722.84 33,242,722.84 (885,862.61)1999 30 Years
              Montgomery Court I (MI) Haslett, MI 1,179,149.16 156,297.73 1,377,153.31  133,893.22 156,297.73 1,511,046.53 1,667,344.26 (130,746.31)1984 30 Years
              Montgomery Court I (OH) Dublin, OH 1,250,671.79 163,755.09 1,442,642.83  204,344.65 163,755.09 1,646,987.48 1,810,742.57 (148,706.86)1985 30 Years
              Montgomery Court II (OH) Dublin, OH  149,733.82 1,319,417.16  113,880.66 149,733.82 1,433,297.82 1,583,031.64 (121,238.11)1986 30 Years
              Montierra Scottsdale, AZ  3,455,000.00 17,266,786.53  127,547.33 3,455,000.00 17,394,333.86 20,849,333.86 (1,719,410.21)1999 30 Years
              Montrose Square Columbus, OH  193,266.04 1,703,260.43  271,170.07 193,266.04 1,974,430.50 2,167,696.54 (190,880.39)1987 30 Years
              Morgan Trace Union City, GA 1,386,691.30 239,102.45 2,105,728.19  94,361.15 239,102.45 2,200,089.34 2,439,191.79 (190,450.72)1986 30 Years
              Morningside Scottsdale, AZ  670,470.00 12,607,976.02  381,813.99 670,470.00 12,989,790.01 13,660,260.01 (1,920,500.35)1989 30 Years
              Morningside (FL) Titusville, FL  197,889.52 1,743,622.33  382,147.30 197,889.52 2,125,769.63 2,323,659.15 (224,437.30)1984 30 Years
              Mosswood I Winter Springs, FL 757,050.19 163,293.72 1,438,795.64  104,046.87 163,293.72 1,542,842.51 1,706,136.23 (136,265.14)1981 30 Years
              Mosswood II Winter Springs, FL 1,505,917.07 275,329.91 2,426,157.56  96,016.92 275,329.91 2,522,174.48 2,797,504.39 (215,755.29)1982 30 Years
              Mountain Park Ranch Phoenix, AZ (M)1,662,332.00 18,260,275.87  522,439.47 1,662,332.00 18,782,715.34 20,445,047.34 (2,849,683.80)1994 30 Years
              Mountain Run Albuquerque, NM  2,304,000.00 20,734,818.06  1,040,173.35 2,304,000.00 21,774,991.41 24,078,991.41 (4,031,188.32)1985 30 Years
              Mountain Terrace Stevenson Ranch, CA  3,966,500.00 35,814,994.74  765,112.59 3,966,500.00 36,580,107.33 40,546,607.33 (6,780,075.59)1992 30 Years
              Nehoiden Glen Needham, MA 2,342,858.68 634,537.73 4,241,754.83  36,958.60 634,537.73 4,278,713.43 4,913,251.16 (179,534.32)1978 30 Years
              Newberry I Lansing, MI 1,103,255.33 183,508.91 1,616,913.48  136,021.66 183,508.91 1,752,935.14 1,936,444.05 (156,503.94)1985 30 Years
              Newberry II Lansing, MI 1,174,665.78 142,292.43 1,253,951.34  93,154.14 142,292.43 1,347,105.48 1,489,397.91 (120,028.98)1986 30 Years
              Newport Heights Tukwila, WA  391,200.00 3,522,780.07  521,129.87 391,200.00 4,043,909.94 4,435,109.94 (1,192,201.83)1985 30 Years
              Noonan Glen Winchester, MA 577,319.95 151,343.51 1,011,700.36  54,550.80 151,343.51 1,066,251.16 1,217,594.67 (44,431.43)1983 30 Years
              North Creek (Everett) Evertt, WA  3,967,500.00 12,387,189.94  567,690.51 3,967,500.00 12,954,880.45 16,922,380.45 (1,693,071.20)1986 30 Years
              North Hill Atlanta, GA 15,628,982.39 2,525,300.00 18,550,989.31  4,122,828.85 2,525,300.00 22,673,818.16 25,199,118.16 (4,868,926.13)1984 30 Years
              Northampton 1 Largo, MD 19,950,834.63 1,843,200.00 17,528,380.75  2,462,983.47 1,843,200.00 19,991,364.22 21,834,564.22 (6,346,762.53)1977 30 Years
              Northampton 2 Largo, MD  1,513,500.00 14,246,990.27  986,159.49 1,513,500.00 15,233,149.76 16,746,649.76 (4,201,568.36)1988 30 Years
              Northgate Village San Antonio, TX  660,100.00 5,974,145.35  1,055,488.17 660,100.00 7,029,633.52 7,689,733.52 (2,492,175.49)1984 30 Years
              Northglen Valencia, CA 15,193,319.49 9,360,000.00 20,778,552.71  158,247.48 9,360,000.00 20,936,800.19 30,296,800.19 (762,136.87)1988 30 Years
              Northridge Pleasant Hill, CA  5,527,800.00 14,691,704.52  863,730.21 5,527,800.00 15,555,434.73 21,083,234.73 (2,201,058.01)1974 30 Years
              Northridge (GA) Carrolton, GA  238,810.55 2,104,181.16  84,460.96 238,810.55 2,188,642.12 2,427,452.67 (188,599.63)1985 30 Years
              Northrup Court I Coraopolis, PA 1,343,152.35 189,245.89 1,667,462.56  111,976.62 189,245.89 1,779,439.18 1,968,685.07 (150,029.76)1985 30 Years
              Northrup Court II Coraopolis, PA 852,912.68 157,190.30 1,385,017.88  83,389.45 157,190.30 1,468,407.33 1,625,597.63 (127,171.60)1985 30 Years
              Northwoods Village Cary, NC (E)1,369,700.00 11,460,336.89  1,054,730.46 1,369,700.00 12,515,067.35 13,884,767.35 (2,168,945.56)1986 30 Years
              Norton Glen Norton, MA 4,800,960.60 1,012,555.59 6,768,726.88  108,143.63 1,012,555.59 6,876,870.51 7,889,426.10 (298,571.10)1983 30 Years
              Nova Glen I Daytona Beach, FL  142,085.70 1,251,929.83  221,526.14 142,085.70 1,473,455.97 1,615,541.67 (136,025.03)1984 30 Years
              Nova Glen II Daytona Beach, FL  175,167.84 1,543,419.55  122,008.13 175,167.84 1,665,427.68 1,840,595.52 (148,591.99)1986 30 Years
              Novawood I Daytona Beach, FL 149,213.33 122,311.47 1,077,897.38  81,755.49 122,311.47 1,159,652.87 1,281,964.34 (104,908.10)1980 30 Years
              Novawood II Daytona Beach, FL 695,847.38 144,401.43 1,272,483.95  69,413.35 144,401.43 1,341,897.30 1,486,298.73 (116,916.73)1980 30 Years
              Oak Gardens Hollywood, FL  329,967.88 2,907,287.62  65,009.54 329,967.88 2,972,297.16 3,302,265.04 (250,445.84)1988 30 Years
              Oak Mill 2 Germantown, MD 9,600,000.00 854,132.73 9,010,184.18  595,242.27 854,132.73 9,605,426.45 10,459,559.18 (2,411,207.87)1985 30 Years
              Oak Park North Agoura Hills, CA (L)1,706,900.00 15,362,665.94  472,871.14 1,706,900.00 15,835,537.08 17,542,437.08 (3,551,635.45)1990 30 Years
              Oak Park South Agoura Hills, CA (L)1,683,800.00 15,154,607.90  551,091.16 1,683,800.00 15,705,699.06 17,389,499.06 (3,571,447.35)1989 30 Years
              Oak Ridge Clermont, FL 1,188,632.36 173,616.92 1,529,936.27  230,737.51 173,616.92 1,760,673.78 1,934,290.70 (154,107.23)1985 30 Years
              Oak Shade Orange City, FL  229,403.00 2,021,290.39  85,230.13 229,403.00 2,106,520.52 2,335,923.52 (182,133.17)1985 30 Years
              Oakland Hills Margate, FL 4,884,575.57 3,040,000.00 4,930,603.61  480,587.50 3,040,000.00 5,411,191.11 8,451,191.11 (296,541.62)1987 30 Years
              Oakley Woods Union City, GA 1,098,792.31 165,448.86 1,457,484.78  129,612.12 165,448.86 1,587,096.90 1,752,545.76 (148,490.30)1984 30 Years
              Oaks (NC) Charlotte, NC  2,196,744.00 23,601,539.52  231,149.49 2,196,744.00 23,832,689.01 26,029,433.01 (2,765,807.35)1996 30 Years
              Oakwood Manor Hollywood, FL  173,246.93 1,525,972.93  42,537.90 173,246.93 1,568,510.83 1,741,757.76 (135,271.43)1986 30 Years

              S-7


              EQUITY RESIDENTIAL PROPERTIES TRUST

              Schedule III - Real Estate and Accumulated Depreciation

              December 31, 20012004

               
                
                
               Initial Cost to
              Company

               Cost Capitalized
              Subsequent to
              (Improvements, net) (H)

               Gross Amount Carried
              at Close of
              Period 12/31/01

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

              Apartment Name

               Location
               Encumbrances
               Land
               Building &
              Fixtures

               Land
               Building &
              Fixtures

               Land
               Building &
              Fixtures (A)

               Total (B)
               Accumulated
              Depreciation

               Date of
              Construction

              Oakwood Village (FL) Hudson, FL  177,280.95 1,285,011.00  247,268.86 177,280.95 1,532,279.86 1,709,560.81 (147,783.33)1986 30 Years
              Oakwood Village (GA) Augusta, GA  161,174.07 1,420,119.23  92,774.67 161,174.07 1,512,893.90 1,674,067.97 (130,598.64)1985 30 Years
              Ocean Walk Key West, FL 21,079,921.00 2,838,748.50 25,545,008.72  652,506.51 2,838,748.50 26,197,515.23 29,036,263.73 (3,868,848.50)1990 30 Years
              Old Archer Court Gainesville, FL 961,384.20 170,323.43 1,500,735.06  229,976.06 170,323.43 1,730,711.12 1,901,034.55 (164,282.96)1977 30 Years
              Old Mill Glen Maynard, MA 2,012,754.62 396,755.99 2,652,232.60  47,186.17 396,755.99 2,699,418.77 3,096,174.76 (118,634.26)1983 30 Years
              Olde Redmond Place Redmond, WA 8,774,326.08 4,807,100.00 14,126,038.08  446,326.92 4,807,100.00 14,572,365.00 19,379,465.00 (1,865,188.77)1986 30 Years
              Olivewood (MI) Sterling Hts., MI  519,166.75 4,574,904.84  235,884.64 519,166.75 4,810,789.48 5,329,956.23 (416,545.41)1986 30 Years
              Olivewood I Indianapolis, IN  184,701.38 1,627,420.44  218,311.70 184,701.38 1,845,732.14 2,030,433.52 (159,602.50)1985 30 Years
              Olivewood II Indianapolis, IN 1,260,906.30 186,234.55 1,640,570.51  144,541.29 186,234.55 1,785,111.80 1,971,346.35 (154,608.56)1986 30 Years
              One Eton Square Tulsa, OK  1,570,100.00 14,130,936.96  1,630,791.66 1,570,100.00 15,761,728.62 17,331,828.62 (3,006,920.39)1985 30 Years
              Orange Grove Village Tucson, AZ  1,813,154.00 14,893,346.51  580,659.62 1,813,154.00 15,474,006.13 17,287,160.13 (2,487,339.10)1986/1995 30 Years
              Orchard Ridge Lynnwood, WA  485,600.00 4,372,032.68  414,125.21 485,600.00 4,786,157.89 5,271,757.89 (1,390,416.14)1988 30 Years
              Overlook San Antonio, TX  1,100,200.00 9,901,516.56  1,110,946.83 1,100,200.00 11,012,463.39 12,112,663.39 (2,211,582.73)1985 30 Years
              Overlook Manor Frederick, MD  1,299,100.00 3,930,931.05  444,522.67 1,299,100.00 4,375,453.72 5,674,553.72 (598,748.92)1980/1985 30 Years
              Overlook Manor II Frederick, MD 5,635,000.00 2,186,300.00 6,262,597.06  125,040.08 2,186,300.00 6,387,637.14 8,573,937.14 (869,580.83)1980/1985 30 Years
              Overlook Manor III Frederick, MD  1,026,300.00 3,027,389.58  65,905.10 1,026,300.00 3,093,294.68 4,119,594.68 (407,947.72)1980/1985 30 Years
              Paces Station Atlanta, GA  4,801,500.00 32,548,052.56  2,923,478.41 4,801,500.00 35,471,530.97 40,273,030.97 (6,253,518.18)1984-1988/1989 30 Years
              Palatka Oaks I Palatka, FL 181,304.71 49,535.37 436,420.62  70,240.01 49,535.37 506,660.63 556,196.00 (53,625.46)1977 30 Years
              Palatka Oaks II Palatka, FL 199,544.81 42,766.52 376,720.61  33,733.93 42,766.52 410,454.54 453,221.06 (40,156.97)1980 30 Years
              Palladia Hillsboro, OR  6,461,000.00 44,888,155.82  24,874.25 6,461,000.00 44,913,030.07 51,374,030.07 (436,512.22)2000 30 Years
              Palm Place Sarasota. FL  248,314.81 2,188,339.09  315,627.26 248,314.81 2,503,966.35 2,752,281.16 (226,755.51)1984 30 Years
              Palms at South Shore League City, TX  1,200,000.00 16,522,432.71  738,457.46 1,200,000.00 17,260,890.17 18,460,890.17 (2,087,509.92)1990 30 Years
              Panther Ridge Federal Way, WA  1,055,800.00 9,506,116.69  832,579.26 1,055,800.00 10,338,695.95 11,394,495.95 (1,996,666.11)1980 30 Years
              Paradise Pointe Dania, FL  1,913,414.15 17,417,955.82  2,367,236.54 1,913,414.15 19,785,192.36 21,698,606.51 (5,156,535.52)1987-90 30 Years
              Parc Royale Houston, TX  2,223,000.00 11,936,832.68  244,717.72 2,223,000.00 12,181,550.40 14,404,550.40 (1,420,116.75)1994 30 Years
              Park Meadow Gilbert, AZ  835,217.00 15,120,768.64  488,537.92 835,217.00 15,609,306.56 16,444,523.56 (2,344,741.72)1986 30 Years
              Park Place (MN) Plymouth, MN 8,568,150.49 1,219,900.00 10,964,119.20  829,253.41 1,219,900.00 11,793,372.61 13,013,272.61 (2,642,369.00)1986 30 Years
              Park Place (TX) Houston, TX 9,754,182.23 1,603,000.00 12,054,925.78  269,038.09 1,603,000.00 12,323,963.87 13,926,963.87 (1,821,622.95)1996 30 Years
              Park Place II Plymouth, MN 8,611,501.79 1,216,100.00 10,951,697.51  660,694.28 1,216,100.00 11,612,391.79 12,828,491.79 (2,537,384.34)1986 30 Years
              Park Place West (CT) West Hartford, CT  466,243.49 3,116,742.32  77,016.19 466,243.49 3,193,758.51 3,660,002.00 (137,372.75)1961 30 Years
              Park West (CA) Los Angeles, CA  3,033,500.00 27,302,382.65  1,268,261.85 3,033,500.00 28,570,644.50 31,604,144.50 (6,827,611.70)1987/90 30 Years
              Park West (TX) Austin, TX  648,705.00 4,738,541.73  773,633.25 648,705.00 5,512,174.98 6,160,879.98 (1,817,027.73)1985 30 Years
              Park West End (VA) Richmond, VA  1,562,500.00 11,871,449.21  731,971.58 1,562,500.00 12,603,420.79 14,165,920.79 (1,923,267.76)1985 30 Years
              Parkfield Denver, CO  8,330,000.00 28,695,685.66  56,919.84 8,330,000.00 28,752,605.50 37,082,605.50 (1,067,991.43)2000 30 Years
              Parkridge Place Irving, TX  6,432,900.00 17,094,962.48  1,090,359.86 6,432,900.00 18,185,322.34 24,618,222.34 (3,076,932.96)1985 30 Years
              Parkside Union City, CA  6,246,700.00 11,827,452.91  1,787,633.41 6,246,700.00 13,615,086.32 19,861,786.32 (1,872,621.31)1979 30 Years
              Parkview Terrace Redlands, CA  4,969,200.00 35,653,777.06  1,006,415.09 4,969,200.00 36,660,192.15 41,629,392.15 (5,402,791.46)1986 30 Years
              Parkville (Col) Columbus, OH 1,720,364.95 150,432.98 1,325,756.49  171,046.68 150,432.98 1,496,803.17 1,647,236.15 (157,443.41)1978 30 Years
              Parkville (IN) Gas City, IN 727,900.03 103,434.26 911,493.58  99,008.67 103,434.26 1,010,502.25 1,113,936.51 (94,668.30)1982 30 Years

              S-8

               

               

               

               

               

               

               

               

               

               

               

               

              Cost Capitalized

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Subsequent to

               

              Gross Amount Carried

               

               

               

               

               

               

               

              Life Used to

               

               

               

               

               

               

               

               

               

              Initial Cost to

               

              Acquisition

               

              at Close of

               

               

               

               

               

               

               

              Compute

               

              Description

               

               

               

               

               

              Company

               

              (Improvements, net) (E)

               

              Period 12/31/04

               

               

               

               

               

               

               

              Depreciation in

               

              Apartment

               

               

               

               

               

               

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Accumulated

               

              Date of

               

              Latest Income

               

              Name

               

              Location

               

              Units (J)

               

              Encumbrances

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures (A)

               

              Total (B)

               

              Depreciation

               

              Construction

               

              Statement (C)

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Defoor Village

               

              Atlanta, GA

               

              156

               

               

              2,966,400

               

              10,570,210

               

               

              1,481,209

               

              2,966,400

               

              12,051,419

               

              15,017,819

               

              (2,630,269

              )

              1997

               

              30 Years

               

              Desert Homes

               

              Phoenix, AZ

               

              412

               

               

              1,481,050

               

              13,390,249

               

               

              2,999,004

               

              1,481,050

               

              16,389,253

               

              17,870,303

               

              (5,637,666

              )

              1982

               

              30 Years

               

              Dogwood Glen I

               

              Indianapolis, IN

               

              83

               

              1,702,607

               

              240,855

               

              2,122,193

               

               

              315,647

               

              240,855

               

              2,437,840

               

              2,678,695

               

              (529,046

              )

              1986

               

              30 Years

               

              Dogwood Glen II

               

              Indianapolis, IN

               

              77

               

              1,233,044

               

              202,397

               

              1,783,336

               

               

              236,718

               

              202,397

               

              2,020,054

               

              2,222,451

               

              (444,418

              )

              1987

               

              30 Years

               

              Dover Place I

               

              Eastlake, OH

               

              64

               

               

              244,294

               

              2,152,494

               

               

              280,600

               

              244,294

               

              2,433,094

               

              2,677,388

               

              (515,881

              )

              1982

               

              30 Years

               

              Dover Place II

               

              Eastlake, OH

               

              63

               

              1,513,570

               

              230,895

               

              2,034,242

               

               

              203,705

               

              230,895

               

              2,237,947

               

              2,468,842

               

              (445,730

              )

              1983

               

              30 Years

               

              Dover Place III

               

              Eastlake, OH

               

              30

               

              717,129

               

              119,835

               

              1,055,878

               

               

              69,260

               

              119,835

               

              1,125,138

               

              1,244,973

               

              (217,537

              )

              1983

               

              30 Years

               

              Dover Place IV

               

              Eastlake, OH

               

              72

               

              1,741,599

               

              261,912

               

              2,307,730

               

               

              192,941

               

              261,912

               

              2,500,671

               

              2,762,583

               

              (485,582

              )

              1986

               

              30 Years

               

              Driftwood

               

              Atlantic Beach, FL

               

              63

               

              346,206

               

              126,357

               

              1,113,430

               

               

              292,159

               

              126,357

               

              1,405,590

               

              1,531,947

               

              (332,920

              )

              1985

               

              30 Years

               

              Duraleigh Woods

               

              Raleigh, NC

               

              362

               

               

              1,629,000

               

              19,917,750

               

               

              2,603,288

               

              1,629,000

               

              22,521,038

               

              24,150,038

               

              (5,454,738

              )

              1987

               

              30 Years

               

              Eagle Canyon

               

              Chino Hills, CA

               

              252

               

               

              1,808,900

               

              16,426,168

               

               

              1,185,487

               

              1,808,900

               

              17,611,655

               

              19,420,555

               

              (5,351,042

              )

              1985

               

              30 Years

               

              East Pointe

               

              Charlotte, NC

               

              310

               

               

              1,365,900

               

              12,295,246

               

               

              1,957,169

               

              1,365,900

               

              14,252,415

               

              15,618,315

               

              (6,001,904

              )

              1987

               

              30 Years

               

              Eastbridge

               

              Dallas, TX

               

              169

               

              8,547,271

               

              3,380,000

               

              11,860,382

               

               

              386,610

               

              3,380,000

               

              12,246,992

               

              15,626,992

               

              (1,627,418

              )

              1998

               

              30 Years

               

              Edgewater

               

              Bakersfield, CA

               

              258

               

              11,988,000

               

              580,000

               

              11,119,979

               

               

              1,013,042

               

              580,000

               

              12,133,021

               

              12,713,021

               

              (1,932,602

              )

              1984

               

              30 Years

               

              Edgewood

               

              Woodinville, WA

               

              203

               

               

              1,070,100

               

              9,632,980

               

               

              1,245,739

               

              1,070,100

               

              10,878,719

               

              11,948,819

               

              (4,187,897

              )

              1986

               

              30 Years

               

              Elmtree Park I

               

              Indianapolis, IN

               

              72

               

              1,367,159

               

              157,687

               

              1,389,621

               

               

              266,267

               

              157,687

               

              1,655,888

               

              1,813,575

               

              (397,263

              )

              1986

               

              30 Years

               

              Elmtree Park II

               

              Indianapolis, IN

               

              53

               

              859,729

               

              114,114

               

              1,005,455

               

               

              193,057

               

              114,114

               

              1,198,512

               

              1,312,626

               

              (289,067

              )

              1987

               

              30 Years

               

              Elmwood (GA)

               

              Marietta, GA

               

              48

               

               

              183,756

               

              1,619,095

               

               

              241,915

               

              183,756

               

              1,861,010

               

              2,044,766

               

              (387,936

              )

              1984

               

              30 Years

               

              Elmwood I (FL)

               

              W. Palm Beach, FL

               

              52

               

              316,202

               

              163,389

               

              1,439,632

               

               

              156,874

               

              163,389

               

              1,596,506

               

              1,759,895

               

              (334,863

              )

              1984

               

              30 Years

               

              Elmwood II (FL)

               

              W. Palm Beach, FL

               

              50

               

              1,230,468

               

              179,743

               

              1,582,960

               

               

              133,228

               

              179,743

               

              1,716,188

               

              1,895,932

               

              (356,091

              )

              1984

               

              30 Years

               

              Emerson Place

               

              Boston, MA (G)

               

              462

               

               

              14,855,000

               

              57,566,636

               

               

              11,994,873

               

              14,855,000

               

              69,561,509

               

              84,416,509

               

              (18,275,154

              )

              1962

               

              30 Years

               

              Emerson Place/CRP II

               

              Boston, MA

               

               

               

               

              1,716,729

               

               

               

               

              1,716,729

               

              1,716,729

               

               

              (F)

               

              30 Years

               

              Enclave at Winston Park

               

              Coconut Creek, FL

               

              278

               

               

              5,560,000

               

              19,939,324

               

               

              417,836

               

              5,560,000

               

              20,357,160

               

              25,917,160

               

              (2,169,693

              )

              1995

               

              30 Years

               

              Enclave, The

               

              Tempe, AZ

               

              204

               

              (O

              )

              1,500,192

               

              19,281,399

               

               

              662,156

               

              1,500,192

               

              19,943,555

               

              21,443,747

               

              (4,967,574

              )

              1994

               

              30 Years

               

              EOP Orange

               

              Orange, CA

               

               

               

               

              275,099

               

               

               

               

              275,099

               

              275,099

               

               

              (F)

               

              30 Years

               

              Esprit Del Sol

               

              Solana Beach, CA

               

              146

               

               

              5,111,200

               

              11,910,438

               

               

              741,504

               

              5,111,200

               

              12,651,942

               

              17,763,142

               

              (3,049,533

              )

              1986

               

              30 Years

               

              Fairfield

               

              Stamford, CT (G)

               

              263

               

               

              6,510,200

               

              39,690,120

               

               

              1,224,464

               

              6,510,200

               

              40,914,584

               

              47,424,784

               

              (9,550,541

              )

              1996

               

              30 Years

               

              Fairland Gardens

               

              Silver Spring, MD

               

              400

               

               

              6,000,000

               

              19,972,183

               

               

              2,159,568

               

              6,000,000

               

              22,131,751

               

              28,131,751

               

              (5,088,578

              )

              1981

               

              30 Years

               

              Farnham Park

               

              Houston, TX

               

              216

               

               

              1,512,600

               

              14,233,760

               

               

              706,986

               

              1,512,600

               

              14,940,746

               

              16,453,346

               

              (3,785,389

              )

              1996

               

              30 Years

               

              Fernbrook Townhomes

               

              Plymouth, MN

               

              72

               

              4,970,424

               

              580,100

               

              6,683,693

               

               

              372,578

               

              580,100

               

              7,056,271

               

              7,636,371

               

              (1,640,103

              )

              1993

               

              30 Years

               

              Fireside Park

               

              Rockville, MD

               

              236

               

              8,095,000

               

              4,248,000

               

              9,977,101

               

               

              1,348,752

               

              4,248,000

               

              11,325,853

               

              15,573,853

               

              (2,652,665

              )

              1961

               

              30 Years

               

              Forest Glen

               

              Pensacola, FL

               

              73

               

               

              161,548

               

              1,423,618

               

               

              274,455

               

              161,548

               

              1,698,074

               

              1,859,622

               

              (411,570

              )

              1986

               

              30 Years

               

              Forest Ridge I & II

               

              Arlington, TX

               

              660

               

              (S

              )

              2,362,700

               

              21,263,295

               

               

              3,402,487

               

              2,362,700

               

              24,665,782

               

              27,028,482

               

              (8,505,590

              )

              1984/85

               

              30 Years

               

              Forest Village

               

              Macon, GA

               

              83

               

               

              224,022

               

              1,973,876

               

               

              301,419

               

              224,022

               

              2,275,295

               

              2,499,317

               

              (465,343

              )

              1983

               

              30 Years

               

              Forsythia Court (KY)

               

              Louisville, KY

               

              98

               

              1,769,936

               

              279,450

               

              2,462,187

               

               

              364,708

               

              279,450

               

              2,826,895

               

              3,106,345

               

              (611,355

              )

              1985

               

              30 Years

               

              Forsythia Court (MD)

               

              Abingdon, MD

               

              76

               

              1,945,272

               

              251,955

               

              2,220,100

               

               

              393,106

               

              251,955

               

              2,613,206

               

              2,865,161

               

              (577,125

              )

              1986

               

              30 Years

               

              Forsythia Court II (MD)

               

              Abingdon, MD

               

              76

               

               

              239,834

               

              2,113,339

               

               

              279,078

               

              239,834

               

              2,392,417

               

              2,632,250

               

              (522,113

              )

              1987

               

              30 Years

               

              Fountain Place I

               

              Eden Prairie, MN

               

              332

               

              24,653,106

               

              2,405,068

               

              21,694,117

               

               

              1,699,062

               

              2,405,068

               

              23,393,179

               

              25,798,247

               

              (6,168,758

              )

              1989

               

              30 Years

               

              Fountain Place II

               

              Eden Prairie, MN

               

              158

               

              12,600,000

               

              1,231,350

               

              11,095,333

               

               

              689,599

               

              1,231,350

               

              11,784,933

               

              13,016,282

               

              (3,041,287

              )

              1989

               

              30 Years

               

              Fountainhead I

               

              San Antonio, TX

               

              240

               

              (M

              )

              1,205,816

               

              5,200,241

               

               

              774,764

               

              1,205,816

               

              5,975,004

               

              7,180,820

               

              (3,809,231

              )

              1985/1987

               

              30 Years

               

              Fountainhead II

               

              San Antonio, TX

               

              224

               

              (M

              )

              1,205,817

               

              4,529,801

               

               

              1,381,419

               

              1,205,817

               

              5,911,220

               

              7,117,037

               

              (3,586,800

              )

              1985/1987

               

              30 Years

               

              Fountainhead III

               

              San Antonio, TX

               

              224

               

              (M

              )

              1,205,816

               

              4,399,093

               

               

              1,382,063

               

              1,205,816

               

              5,781,155

               

              6,986,971

               

              (3,298,924

              )

              1985/1987

               

              30 Years

               

              Four Lakes

               

              Lisle, IL

               

              168

               

               

              439,605

               

              2,567,975

               

               

              3,898,126

               

              439,605

               

              6,466,101

               

              6,905,706

               

              (4,298,527

              )

              1968/1988

               

              30 Years

               

              Four Lakes 5

               

              Lisle, IL

               

              478

               

              (M

              )

              600,000

               

              19,186,686

               

               

              2,415,140

               

              600,000

               

              21,601,826

               

              22,201,826

               

              (12,121,234

              )

              1968/1988

               

              30 Years

               

              Four Lakes Athletic Club

               

              Lisle, IL (G)

               

               

               

              50,000

               

              153,489

               

               

              95,111

               

              50,000

               

              248,600

               

              298,600

               

              (30,118

              )

              N/A

               

              30 Years

               

              Four Lakes Condo, LLC Phase V

               

              Lisle, IL

               

              3

               

               

              9,076

               

              46,327

               

               

              30,155

               

              9,076

               

              76,482

               

              85,557

               

              (53,561

              )

              1968/1988

               

              30 Years

               

              Four Lakes Condo, LLC Phase VI

               

              Lisle, IL

               

              64

               

               

              145,787

               

              866,188

               

               

              2,733,361

               

              145,787

               

              3,599,549

               

              3,745,337

               

              (1,424,945

              )

              1970/1988

               

              30 Years

               

              Four Lakes Condo, LLC Phase VII

               

              Lisle, IL

               

              60

               

               

              157,002

               

              924,495

               

               

              1,605,395

               

              157,002

               

              2,529,890

               

              2,686,892

               

              (1,535,188

              )

              1970/1988

               

              30 Years

               

              Four Lakes Leasing Center

               

              Lisle, IL (G)

               

               

               

              50,000

               

              152,815

               

               

              41,649

               

              50,000

               

              194,464

               

              244,464

               

              (56,982

              )

              N/A

               

              30 Years

               

              Four Winds

               

              Fall River, MA

               

              168

               

              (P

              )

              1,370,843

               

              9,163,804

               

               

              396,532

               

              1,370,843

               

              9,560,337

               

              10,931,179

               

              (1,532,287

              )

              1987

               

              30 Years

               

              Fox Hill Apartments

               

              Enfield, CT

               

              168

               

              (P

              )

              1,129,018

               

              7,547,256

               

               

              325,187

               

              1,129,018

               

              7,872,443

               

              9,001,461

               

              (1,289,474

              )

              1974

               

              30 Years

               

              Fox Ridge

               

              Englewood, CO

               

              300

               

              20,300,000

               

              2,490,000

               

              17,509,781

               

               

              1,038,933

               

              2,490,000

               

              18,548,715

               

              21,038,715

               

              (2,863,047

              )

              1984

               

              30 Years

               

              Fox Run (WA)

               

              Federal Way, WA

               

              144

               

               

              639,700

               

              5,765,018

               

               

              1,019,284

               

              639,700

               

              6,784,302

               

              7,424,002

               

              (2,743,915

              )

              1988

               

              30 Years

               

              Fox Run II (WA)

               

              Federal Way, WA

               

              18

               

               

              80,000

               

              1,286,139

               

               

              53,086

               

              80,000

               

              1,339,225

               

              1,419,225

               

              (68,614

              )

              1988

               

              30 Years

               

              Foxcroft

               

              Scarborough, ME

               

              104

               

               

              523,400

               

              4,527,409

               

               

              459,910

               

              523,400

               

              4,987,319

               

              5,510,719

               

              (1,373,480

              )

              1977/1979

               

              30 Years

               

              Foxhaven

               

              Canton, OH

               

              107

               

               

              256,821

               

              2,263,172

               

               

              468,520

               

              256,821

               

              2,731,692

               

              2,988,513

               

              (615,192

              )

              1986

               

              30 Years

               

              Foxton (MI)

               

              Monroe, MI

               

              51

               

               

              156,363

               

              1,377,824

               

               

              227,956

               

              156,363

               

              1,605,780

               

              1,762,142

               

              (329,340

              )

              1983

               

              30 Years

               

              Foxton II (OH)

               

              Dayton, OH

               

              80

               

               

              165,806

               

              1,460,832

               

               

              165,610

               

              165,806

               

              1,626,443

               

              1,792,248

               

              (353,852

              )

              1983

               

              30 Years

               

              Gables Grand Plaza

               

              Coral Gables, FL (G)

               

              195

               

               

               

              44,600,668

               

               

              456,040

               

               

              45,056,708

               

              45,056,708

               

              (1,828,219

              )

              1998

               

              30 Years

               

              Garden Court

               

              Detroit, MI

               

              102

               

              1,961,858

               

              351,532

               

              3,096,890

               

               

              249,743

               

              351,532

               

              3,346,633

               

              3,698,165

               

              (670,813

              )

              1988

               

              30 Years

               

              Garden Lake

               

              Riverdale, GA

               

              278

               

               

              1,466,900

               

              13,186,716

               

               

              1,072,858

               

              1,466,900

               

              14,259,574

               

              15,726,474

               

              (3,954,381

              )

              1991

               

              30 Years

               

              Garden Terrace I

               

              Tampa, FL

               

              59

               

               

              93,144

               

              820,699

               

               

              358,439

               

              93,144

               

              1,179,138

               

              1,272,282

               

              (294,510

              )

              1981

               

              30 Years

               

              Garden Terrace II

               

              Tampa, FL

               

              65

               

               

              97,120

               

              855,730

               

               

              351,388

               

              97,120

               

              1,207,118

               

              1,304,238

               

              (296,126

              )

              1982

               

              30 Years

               

              Gatehouse at Pine Lake

               

              Pembroke Pines, FL

               

              296

               

               

              1,896,600

               

              17,070,795

               

               

              1,394,788

               

              1,896,600

               

              18,465,582

               

              20,362,182

               

              (5,626,720

              )

              1990

               

              30 Years

               

              Gatehouse on the Green

               

              Plantation, FL

               

              312

               

               

              2,228,200

               

              20,056,270

               

               

              1,710,816

               

              2,228,200

               

              21,767,086

               

              23,995,286

               

              (6,657,158

              )

              1990

               

              30 Years

               

              Gates at Carlson Center

               

              Minnetonka, MN

               

              435

               

              (N

              )

              4,355,200

               

              23,802,817

               

               

              5,306,365

               

              4,355,200

               

              29,109,182

               

              33,464,382

               

              (7,368,735

              )

              1989

               

              30 Years

               

              Gates of Redmond

               

              Redmond, WA

               

              180

               

               

              2,306,100

               

              12,064,015

               

               

              957,415

               

              2,306,100

               

              13,021,430

               

              15,327,530

               

              (3,557,459

              )

              1979

               

              30 Years

               

              Gateway at Malden Center

               

              Malden, MA (G)

               

              203

               

               

              9,209,780

               

              25,722,666

               

               

              650,065

               

              9,209,780

               

              26,372,731

               

              35,582,511

               

              (1,825,363

              )

              1988

               

              30 Years

               

              Gatewood

               

              Pleasanton, CA

               

              200

               

               

              6,796,511

               

              20,249,392

               

               

              759,788

               

              6,796,511

               

              21,009,179

               

              27,805,690

               

              (1,240,343

              )

              1985

               

              30 Years

               

              Geary Court Yard

               

              San Francisco, CA

               

              164

               

              17,693,865

               

              1,722,400

               

              15,471,429

               

               

              806,073

               

              1,722,400

               

              16,277,502

               

              17,999,902

               

              (4,216,747

              )

              1990

               

              30 Years

               

              Georgian Woods Combined (REIT)

               

              Wheaton, MD

               

              570

               

              17,470,313

               

              5,038,400

               

              28,837,369

               

               

              5,326,738

               

              5,038,400

               

              34,164,107

               

              39,202,507

               

              (11,659,269

              )

              1967

               

              30 Years

               

              Glastonbury Center

               

              Glastonbury, CT

               

              105

               

               

              852,606

               

              5,699,497

               

               

              449,953

               

              852,606

               

              6,149,451

               

              7,002,057

               

              (1,003,526

              )

              1962

               

              30 Years

               

              Glen Arm Manor

               

              Albany, GA

               

              70

               

              1,060,185

               

              166,498

               

              1,466,883

               

               

              274,374

               

              166,498

               

              1,741,257

               

              1,907,756

               

              (378,507

              )

              1986

               

              30 Years

               

              Glen Grove

               

              Wellesley, MA

               

              125

               

              3,795,038

               

              1,344,601

               

              8,988,383

               

               

              513,431

               

              1,344,601

               

              9,501,814

               

              10,846,415

               

              (1,435,190

              )

              1979

               

              30 Years

               

              Glen Meadow

               

              Franklin, MA

               

              288

               

              1,939,125

               

              2,339,330

               

              15,796,431

               

               

              1,381,905

               

              2,339,330

               

              17,178,337

               

              19,517,667

               

              (2,901,375

              )

              1971

               

              30 Years

               

              GlenGarry Club

               

              Bloomingdale, IL

               

              250

               

              (N

              )

              3,129,700

               

              15,807,889

               

               

              1,815,423

               

              3,129,700

               

              17,623,311

               

              20,753,011

               

              (4,657,682

              )

              1989

               

              30 Years

               

              Glenlake

               

              Glendale Heights. IL

               

              336

               

              14,845,000

               

              5,041,700

               

              16,671,970

               

               

              4,137,392

               

              5,041,700

               

              20,809,362

               

              25,851,062

               

              (5,898,252

              )

              1988

               

              30 Years

               

              Glenwood Village

               

              Macon, GA

               

              80

               

              1,007,502

               

              167,779

               

              1,478,614

               

               

              229,809

               

              167,779

               

              1,708,423

               

              1,876,202

               

              (381,714

              )

              1986

               

              30 Years

               

              Gore Meadows

               

              Watertown, MA

               

               

               

               

              163,697

               

               

               

               

              163,697

               

              163,697

               

               

              (F)

               

              30 Years

               

              S-4



              EQUITY RESIDENTIAL PROPERTIES TRUST

              Schedule III - Real Estate and Accumulated Depreciation

              December 31, 20012004

               
                
                
               Initial Cost to
              Company

               Cost Capitalized
              Subsequent to
              (Improvements, net) (H)

               Gross Amount Carried
              at Close of
              Period 12/31/01

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

              Apartment Name

               Location
               Encumbrances
               Land
               Building &
              Fixtures

               Land
               Building &
              Fixtures

               Land
               Building &
              Fixtures (A)

               Total (B)
               Accumulated
              Depreciation

               Date of
              Construction

              Parkville (Par) Englewood, OH    127,863.02  1,126,637.55    60,362.67  127,863.02  1,187,000.22  1,314,863.24  (103,332.60)1982 30 Years
              Parkville (WV) Parkersburg, WV    105,459.86  929,406.33    69,879.54  105,459.86  999,285.87  1,104,745.73  (85,661.01)1982 30 Years
              Parkway North (REIT) Ft. Meyers, FL  1,111,267.94  145,350.00  1,308,114.98    51,157.94  145,350.00  1,359,272.92  1,504,622.92  (52,593.15)1984 30 Years
              Parkwood (CT) East Haven, CT  2,819,019.22  531,364.67  3,552,064.06    42,864.44  531,364.67  3,594,928.50  4,126,293.17  (162,061.94)1975 30 Years
              Parkwood East Fort Collins, CO    1,644,000.00  14,790,697.98    374,646.52  1,644,000.00  15,165,344.50  16,809,344.50  (2,626,019.70)1986 30 Years
              Patchen Oaks Lexington, KY    1,345,300.00  8,129,209.54    476,342.70  1,345,300.00  8,605,552.24  9,950,852.24  (1,239,907.21)1990 30 Years
              Pembroke Lake Virginia Beach, VA (U)  8,844,977.98  511,947.00  8,889,539.36    366,482.55  511,947.00  9,256,021.91  9,767,968.91  (755,609.06)1975 30 Years
              Phillips Park Wellesley, MA  4,033,425.65  816,921.82  5,460,955.15    28,264.23  816,921.82  5,489,219.38  6,306,141.20  (225,336.46)1988 30 Years
              Pine Barrens Jacksonville, FL  1,433,094.42  268,302.86  2,364,040.59    144,783.26  268,302.86  2,508,823.85  2,777,126.71  (226,778.84)1986 30 Years
              Pine Harbour Orlando, FL    1,664,300.00  14,970,914.84    1,334,630.60  1,664,300.00  16,305,545.44  17,969,845.44  (5,026,374.72)1991 30 Years
              Pine Knoll Jonesboro, GA  1,185,389.89  138,052.24  1,216,390.69    41,602.60  138,052.24  1,257,993.29  1,396,045.53  (107,870.30)1985 30 Years
              Pine Lake Tampa, FL  636,062.89  79,876.79  703,801.58    43,693.10  79,876.79  747,494.68  827,371.47  (65,086.53)1982 30 Years
              Pine Meadow Greensboro, NC  4,511,994.02  720,650.00  6,483,337.55    995,978.07  720,650.00  7,479,315.62  8,199,965.62  (1,928,161.49)1974 30 Years
              Pine Meadows I (FL) Ft. Meyers, FL    152,019.39  1,339,596.48    300,478.94  152,019.39  1,640,075.42  1,792,094.81  (159,171.49)1985 30 Years
              Pine Terrace I Callaway, FL  2,104,499.48  288,991.84  2,546,426.41    389,840.61  288,991.84  2,936,267.02  3,225,258.86  (283,100.90)1983 30 Years
              Pine Tree Club Wildwood, MO    1,125,000.00  7,017,082.20    241,316.65  1,125,000.00  7,258,398.85  8,383,398.85  (755,693.25)1986 30 Years
              Pinellas Pines Pinellas Park, FL  93,994.37  174,999.26  1,541,934.20    178,834.52  174,999.26  1,720,768.72  1,895,767.98  (142,937.13)1983 30 Years
              Pines of Cloverlane Ypsilanti, MI    1,907,800.00  16,767,519.36    4,689,181.35  1,907,800.00  21,456,700.71  23,364,500.71  (6,215,998.67)1975-79 30 Years
              Pines of Springdale Palm Springs, FL    473,867.00  4,265,174.32    861,936.65  473,867.00  5,127,110.97  5,600,977.97  (1,669,285.59)1985/87 30 Years
              Pinney Brook Ellington, CT    198,450.84  1,326,603.25    9,898.26  198,450.84  1,336,501.51  1,534,952.35  (59,319.39)1968 30 Years
              Pleasant Ridge Arlington, TX  1,602,898.08  445,100.00  1,996,549.84    109,277.42  445,100.00  2,105,827.26  2,550,927.26  (297,464.70)1982 30 Years
              Plum Tree Hales Corners, WI  (N) 1,996,700.00  20,247,195.39    640,070.83  1,996,700.00  20,887,266.22  22,883,966.22  (3,019,616.25)1989 30 Years
              Plumwood (Che) Chesterfield, IN  416,476.29  84,922.60  748,260.67    37,271.88  84,922.60  785,532.55  870,455.15  (70,857.64)1980 30 Years
              Plumwood (For) Ft. Wayne, IN    131,350.81  1,157,243.81    119,008.83  131,350.81  1,276,252.64  1,407,603.45  (118,862.73)1981 30 Years
              Plumwood I Columbus, OH  1,665,394.01  289,814.33  2,553,597.34    268,975.70  289,814.33  2,822,573.04  3,112,387.37  (244,439.84)1978 30 Years
              Plumwood II Columbus, OH    107,583.06  947,924.01    71,557.14  107,583.06  1,019,481.15  1,127,064.21  (83,433.46)1983 30 Years
              Point (NC) Charlotte, NC  12,765,000.00  1,700,000.00  25,417,266.78    224,071.46  1,700,000.00  25,641,338.24  27,341,338.24  (2,961,316.13)1996 30 Years
              Pointe at South Mountain Phoenix, AZ    2,228,800.00  20,059,310.98    939,917.52  2,228,800.00  20,999,228.50  23,228,028.50  (3,773,568.36)1988 30 Years
              Pointe East Redmond, WA    602,600.00  5,425,762.95    327,561.97  602,600.00  5,753,324.92  6,355,924.92  (1,547,040.17)1988 30 Years
              Polos Fort Myers, FL    1,640,000.00  18,444,965.76    672,163.25  1,640,000.00  19,117,129.01  20,757,129.01  (2,367,184.61)1991 30 Years
              Polos East Orlando, FL    1,386,000.00  19,058,620.04    512,233.31  1,386,000.00  19,570,853.35  20,956,853.35  (2,327,981.53)1991 30 Years
              Port Royale Ft. Lauderdale, FL    1,754,200.00  15,789,873.13    1,080,965.84  1,754,200.00  16,870,838.97  18,625,038.97  (4,584,811.52)1988 30 Years
              Port Royale II Ft. Lauderdale, FL    1,022,200.00  9,203,165.98    680,056.70  1,022,200.00  9,883,222.68  10,905,422.68  (2,347,670.24)1988 30 Years
              Port Royale III Ft. Lauderdale, FL    7,454,900.00  14,725,801.67    841,293.33  7,454,900.00  15,567,095.00  23,021,995.00  (2,826,214.37)1988 30 Years
              Portland Center Combined Portland, OR  21,443,864.24  6,032,900.00  43,554,398.53    3,162,690.15  6,032,900.00  46,717,088.68  52,749,988.68  (5,542,038.01)1965 30 Years
              Portofino Chino Hills, CA    3,572,400.00  14,660,993.76    333,917.44  3,572,400.00  14,994,911.20  18,567,311.20  (2,214,314.61)1989 30 Years
              Portofino (Val) Valencia, CA  14,791,077.46  8,640,000.00  21,487,126.27    89,953.24  8,640,000.00  21,577,079.51  30,217,079.51  (780,200.73)1989 30 Years
              Portside Towers Combined Jersey City, NJ  56,184,308.32  22,455,700.00  96,842,912.99    1,497,625.37  22,455,700.00  98,340,538.36  120,796,238.36  (12,089,410.60)1992/1997 30 Years
              Prairie Creek I Richardson, TX    4,067,291.52  38,986,022.29    243,731.62  4,067,291.52  39,229,753.91  43,297,045.43  (3,930,026.41)1998/99 30 Years
              Preakness Antioch, TN  (E) 1,561,900.00  7,668,520.58    1,299,867.31  1,561,900.00  8,968,387.89  10,530,287.89  (1,703,911.86)1986 30 Years
              Preserve at Squaw Peak Phoenix, AZ    517,788.00  8,533,991.83    221,919.23  517,788.00  8,755,911.06  9,273,699.06  (1,326,803.02)1990 30 Years
              Preston at Willowbend Plano, TX    872,500.00  7,878,915.24    2,375,710.57  872,500.00  10,254,625.81  11,127,125.81  (3,384,683.80)1985 30 Years
              Preston Bend Dallas, TX  8,719,000.00  1,085,200.00  9,948,004.66    567,758.70  1,085,200.00  10,515,763.36  11,600,963.36  (1,896,751.05)1986 30 Years
              Princeton Court Evansville, IN  879,993.55  116,696.04  1,028,219.32    121,398.16  116,696.04  1,149,617.48  1,266,313.52  (107,024.33)1985 30 Years
              Princeton Square Jacksonville, FL    864,000.00  11,910,477.70    334,584.86  864,000.00  12,245,062.56  13,109,062.56  (1,514,327.59)1984 30 Years
              Promenade (FL) St. Petersburg, FL    2,124,193.40  25,804,036.95    650,627.07  2,124,193.40  26,454,664.02  28,578,857.42  (3,073,425.89)1994 30 Years
              Promenade at Aventura Aventura, FL    13,320,000.00  30,353,748.43    82,029.43  13,320,000.00  30,435,777.86  43,755,777.86  (725,205.15)1995 30 Years
              Promenade at Wyndham Lakes Coral Springs, FL    6,640,000.00  26,743,759.79    116,496.38  6,640,000.00  26,860,256.17  33,500,256.17  (1,442,142.77)1998 30 Years
              Promenade Terrace Corona, CA  15,037,654.63  2,282,800.00  20,546,289.38    803,549.92  2,282,800.00  21,349,839.30  23,632,639.30  (4,353,403.30)1990 30 Years
              Promontory Pointe I & II Phoenix, AZ    2,355,509.00  30,421,839.60    949,142.38  2,355,509.00  31,370,981.98  33,726,490.98  (4,653,300.91)1984/1996 30 Years
              Prospect Towers Hackensack, NJ  14,287,216.23  3,926,600.00  27,966,416.19    1,691,887.65  3,926,600.00  29,658,303.84  33,584,903.84  (3,982,421.23)1995 30 Years
              Prospect Towers II Hackensack, NJ  28,077,524.00  4,500,000.00  26,930,124.43      4,500,000.00  26,930,124.43  31,430,124.43   (Z) 30 Years
              Pueblo Villas Albuquerque, NM    855,600.00  7,694,320.11    1,620,612.51  855,600.00  9,314,932.62  10,170,532.62  (2,221,317.23)1975 30 Years
              Quail Call Albany, GA  695,742.06  104,723.44  922,727.65    105,593.04  104,723.44  1,028,320.69  1,133,044.13  (100,826.03)1984 30 Years
              Ramblewood I (Val) Valdosta, GA  941,264.39  132,083.69  1,163,801.21    57,830.31  132,083.69  1,221,631.52  1,353,715.21  (108,471.03)1983 30 Years
              Ramblewood II (Aug) Augusta, GA    169,269.38  1,490,782.67    220,355.12  169,269.38  1,711,137.79  1,880,407.17  (161,623.11)1986 30 Years
              Ramblewood II (Val) Valdosta, GA  466,062.80  61,672.12  543,398.57    23,171.51  61,672.12  566,570.08  628,242.20  (50,391.45)1983 30 Years
              Ranchside New Port Richery, FL    144,692.45  1,274,898.15    96,629.45  144,692.45  1,371,527.60  1,516,220.05  (123,884.27)1985 30 Years
              Ranchstone Houston, TX    770,000.00  15,371,430.67    211,116.18  770,000.00  15,582,546.85  16,352,546.85  (1,817,598.37)1996 30 Years
              Ravens Crest Plainsboro, NJ    4,670,850.00  42,080,642.31    3,492,308.39  4,670,850.00  45,572,950.70  50,243,800.70  (12,809,771.47)1984 30 Years
              Ravinia Greenfield, WI  (N) 1,240,100.00  12,055,713.24    400,283.94  1,240,100.00  12,455,997.18  13,696,097.18  (1,810,071.37)1991 30 Years
              Red Deer I Fairborn, OH    204,316.78  1,800,253.53    119,916.88  204,316.78  1,920,170.41  2,124,487.19  (161,158.04)1986 30 Years
              Red Deer II Fairborn, OH    193,851.63  1,708,044.09    88,504.48  193,851.63  1,796,548.57  1,990,400.20  (151,169.03)1987 30 Years
              Redan Village I Decatur, GA    274,294.48  2,416,963.33    160,176.63  274,294.48  2,577,139.96  2,851,434.44  (218,876.49)1984 30 Years
              Redan Village II Decatur, GA    240,605.46  2,119,855.32    113,742.82  240,605.46  2,233,598.14  2,474,203.60  (183,119.76)1986 30 Years
              Redlands Lawn and Tennis Redlands, CA    4,822,320.00  26,359,328.48    1,306,669.12  4,822,320.00  27,665,997.60  32,488,317.60  (4,178,836.87)1986 30 Years
              Regatta (Vacant Land) Marina Del Rey, CA  27,468,117.21  60,591,375.00  44,541,748.64      60,591,375.00  44,541,748.64  105,133,123.64   (Z) 30 Years
              Regency Charlotte, NC    890,000.00  11,783,919.89    538,722.06  890,000.00  12,322,641.95  13,212,641.95  (1,435,251.96)1986 30 Years
              Regency Palms Huntington Beach, CA    1,857,400.00  16,713,253.54    1,049,944.62  1,857,400.00  17,763,198.16  19,620,598.16  (4,045,389.96)1969 30 Years
              Reserve at Ashley Lake Boynton Beach, FL  24,150,000.00  3,520,400.00  23,332,493.58    800,861.74  3,520,400.00  24,133,355.32  27,653,755.32  (3,738,739.69)1990 30 Years
              Reserve Square Combined Cleveland, OH    2,618,851.89  23,582,868.99    14,143,504.79  2,618,851.89  37,726,373.78  40,345,225.67  (13,386,787.93)1973 30 Years
              Reserve Square-Hotel Cleveland, OH          532,146.34    532,146.34  532,146.34  (102,296.86)1973 30 Years
              Retreat, The Phoenix, AZ    3,475,114.00  27,265,251.81    176,673.77  3,475,114.00  27,441,925.58  30,917,039.58  (2,504,269.99)1999 30 Years
              Ribbon Mill Manchester, CT  4,462,893.75  787,929.00  5,267,144.05    58,449.04  787,929.00  5,325,593.09  6,113,522.09  (228,709.18)1908 30 Years
              Richmond Townhomes Houston, TX    940,000.00  13,906,905.00    335,062.61  940,000.00  14,241,967.61  15,181,967.61  (1,673,270.63)1995 30 Years
              Ridgegate Kent, WA    805,800.00  7,323,524.49    558,555.50  805,800.00  7,882,079.99  8,687,879.99  (1,374,524.67)1990 30 Years
              Ridgetop Silverdale, WA    811,500.00  7,299,489.64    469,487.86  811,500.00  7,768,977.50  8,580,477.50  (1,397,185.37)1988 30 Years
              Ridgetree Dallas, TX    2,115,200.00  19,030,979.07    1,813,480.81  2,115,200.00  20,844,459.88  22,959,659.88  (5,379,820.64)1983 30 Years
              Ridgeway Commons Memphis, TN    583,239.59  5,396,306.17    378,066.27  583,239.59  5,774,372.44  6,357,612.03  (943,605.55)1970 30 Years
              Ridgewood (Lou) Louisville, KY    163,685.89  1,442,301.06    38,285.39  163,685.89  1,480,586.45  1,644,272.34  (124,070.73)1984 30 Years
              Ridgewood (MI) Westland, MI  1,178,618.71  176,968.96  1,559,588.43    71,910.91  176,968.96  1,631,499.34  1,808,468.30  (140,395.41)1983 30 Years
              Ridgewood (Rus) Russellville, KY  744,971.22  69,156.10  609,340.64    70,226.31  69,156.10  679,566.95  748,723.05  (69,901.41)1984 30 Years
              Ridgewood I (Bed) Bedford, IN  830,345.96  107,119.92  943,843.19    83,618.07  107,119.92  1,027,461.26  1,134,581.18  (93,893.70)1984 30 Years
              Ridgewood I (Elk) Elkhart, IN  1,128,693.61  159,371.17  1,404,233.72    172,755.57  159,371.17  1,576,989.29  1,736,360.46  (137,341.08)1984 30 Years
              Ridgewood I (GA) Decatur, GA  1,357,942.30  230,574.17  2,031,609.72    113,210.75  230,574.17  2,144,820.47  2,375,394.64  (182,968.64)1984 30 Years
              Ridgewood I (Lex) Lexington, KY    203,719.66  1,794,792.23    101,925.97  203,719.66  1,896,718.20  2,100,437.86  (159,668.01)1984 30 Years
              Ridgewood I (OH) Columbus, OH  1,171,840.81  174,065.87  1,534,135.00    104,675.10  174,065.87  1,638,810.10  1,812,875.97  (144,783.51)1984 30 Years
              Ridgewood II (Bed) Bedford, IN  861,087.79  99,558.74  877,220.98    73,117.41  99,558.74  950,338.39  1,049,897.13  (86,020.45)1986 30 Years
              Ridgewood II (Elk) Elkhart, IN    215,334.70  1,897,333.39    233,328.16  215,334.70  2,130,661.55  2,345,996.25  (192,611.95)1986 30 Years
              Ridgewood II (GA) Decatur, GA  973,982.41  164,999.02  1,453,626.21    48,790.46  164,999.02  1,502,416.67  1,667,415.69  (124,284.69)1986 30 Years
              Ridgewood II (OH) Columbus, OH  1,132,779.44  162,913.98  1,435,647.68    93,864.63  162,913.98  1,529,512.31  1,692,426.29  (132,883.19)1985 30 Years
              Ridgewood Village San Diego, CA  (R) 5,761,500.00  14,032,510.64    74,524.53  5,761,500.00  14,107,035.17  19,868,535.17  (2,037,157.91)1997 30 Years
              Ridgewood Village II San Diego, CA    6,048,000.00  19,971,537.18    22,067.70  6,048,000.00  19,993,604.88  26,041,604.88  (805,991.45)1997 30 Years
              Rincon Houston, TX  (E) 4,401,900.00  16,734,745.75    324,714.44  4,401,900.00  17,059,460.19  21,461,360.19  (2,907,444.37)1996 30 Years
              River Bend Tampa, FL    602,945.00  1,760,822.60    3,129,497.36  602,945.00  4,890,319.96  5,493,264.96  (4,216,431.92)1971 30 Years
              River Glen I Reynoldsbury, OH    171,271.91  1,508,892.15    47,733.32  171,271.91  1,556,625.47  1,727,897.38  (131,762.00)1987 30 Years
              River Glen II Reynoldsbury, OH  1,132,517.14  158,683.55  1,398,175.02    42,303.29  158,683.55  1,440,478.31  1,599,161.86  (120,647.82)1987 30 Years
              River Hill Grand Prairie, TX    2,004,000.00  19,272,943.71    384,472.47  2,004,000.00  19,657,416.18  21,661,416.18  (2,355,483.58)1996 30 Years
              River Oaks (CA) Oceanside, CA  10,576,578.77  5,600,000.00  20,673,713.81    217,129.97  5,600,000.00  20,890,843.78  26,490,843.78  (632,562.71)1984 30 Years
              River Park Fort Worth, TX  7,456,459.73  2,245,400.00  8,811,726.50    1,708,294.19  2,245,400.00  10,520,020.69  12,765,420.69  (1,604,295.95)1984 30 Years
              River's Bend (CT) Windsor, CT  12,389,455.00  3,325,516.73  22,230,398.58    127,761.19  3,325,516.73  22,358,159.77  25,683,676.50  (949,975.71)1973 30 Years
              Rivers Edge Waterbury, CT    781,900.00  6,561,167.21    262,709.27  781,900.00  6,823,876.48  7,605,776.48  (906,443.35)1974 30 Years
              Rivers End I Jacksonville, FL  1,366,089.67  171,744.81  1,507,064.67    123,721.74  171,744.81  1,630,786.41  1,802,531.22  (145,355.27)1986 30 Years
              Rivers End II Jacksonville, FL  1,087,480.02  190,687.68  1,680,171.28    138,763.78  190,687.68  1,818,935.06  2,009,622.74  (158,561.42)1986 30 Years
              Riverside Park Tulsa, OK  (E) 1,441,400.00  12,371,637.06    432,928.68  1,441,400.00  12,804,565.74  14,245,965.74  (2,092,346.66)1994 30 Years
              Riverview Condominiums Norwalk, CT  6,200,915.99  2,300,000.00  7,406,729.78    282,851.33  2,300,000.00  7,689,581.11  9,989,581.11  (264,397.10)1991 30 Years
              Roanoke Rochester Hills, MI  40,500.00  369,911.16  3,259,270.40    120,918.19  369,911.16  3,380,188.59  3,750,099.75  (279,634.15)1985 30 Years
              Rock Creek Corrboro, NC    895,700.00  8,062,542.86    555,270.36  895,700.00  8,617,813.22  9,513,513.22  (1,743,215.89)1986 30 Years
              Rockingham Glen West Roxbury, MA  4,395,436.78  1,124,216.91  7,515,159.93    111,701.55  1,124,216.91  7,626,861.48  8,751,078.39  (331,156.52)1974 30 Years
              Rolido Parque Houston, TX  6,931,475.78  2,955,900.00  7,931,879.77    1,098,090.87  2,955,900.00  9,029,970.64  11,985,870.64  (1,609,019.58)1978 30 Years
              Rolling Green (Amherst) Amherst, MA  4,088,592.03  1,340,701.85  8,962,317.43    296,210.91  1,340,701.85  9,258,528.34  10,599,230.19  (410,450.92)1970 30 Years
              Rolling Green (Fall River) Fall River, MA  8,157,815.54  2,481,821.11  16,780,359.12    488,092.81  2,481,821.11  17,268,451.93  19,750,273.04  (779,640.72)1971 30 Years
              Rolling Green (Milford) Milford, MA  8,085,754.69  2,012,350.35  13,452,150.14    601,940.25  2,012,350.35  14,054,090.39  16,066,440.74  (622,351.84)1970 30 Years
              Rosecliff Quincy, MA    5,460,000.00  15,722,948.35    32,511.99  5,460,000.00  15,755,460.34  21,215,460.34  (1,357,488.19)1990 30 Years
              Rosehill Pointe Lenexa, KS  12,286,411.01  2,093,300.00  18,863,514.87    2,955,883.01  2,093,300.00  21,819,397.88  23,912,697.88  (5,334,414.08)1984 30 Years
              Rosewood (KY) Louisville, KY  1,550,067.20  253,452.90  2,233,196.22    95,218.43  253,452.90  2,328,414.65  2,581,867.55  (198,052.96)1984 30 Years
              Rosewood (OH) Columbus, OH    212,378.37  1,871,185.91    132,454.41  212,378.37  2,003,640.32  2,216,018.69  (177,790.35)1985 30 Years
              Rosewood Commons I Indianapolis, IN  1,810,848.21  228,644.39  2,014,652.29    170,129.32  228,644.39  2,184,781.61  2,413,426.00  (203,149.18)1986 30 Years
              Rosewood Commons II Indianapolis, IN    220,463.03  1,942,519.54    128,960.57  220,463.03  2,071,480.11  2,291,943.14  (187,081.14)1987 30 Years
              Royal Oak Eagan, MN  13,139,491.00  1,602,903.51  14,423,662.47    629,043.35  1,602,903.51  15,052,705.82  16,655,609.33  (2,322,559.80)1989 30 Years
              Royal Oaks (FL) Jacksonville, FL    1,988,000.00  13,645,117.44    418,480.80  1,988,000.00  14,063,598.24  16,051,598.24  (1,718,318.81)1991 30 Years

              S-9


              Royale Cranston, RI  2,018,441.00  512,785.47  3,427,865.91    67,145.83  512,785.47  3,495,011.74  4,007,797.21  (151,247.13)1976 30 Years
              Sabal Palm at Boot Ranch Palm Harbor, FL  16,147,538.57  3,888,000.00  28,923,691.69    575,271.44  3,888,000.00  29,498,963.13  33,386,963.13  (3,449,742.27)1996 30 Years
              Sabal Palm at Carrollwood Place Tampa, FL    3,888,000.00  26,911,542.48    327,961.98  3,888,000.00  27,239,504.46  31,127,504.46  (3,215,088.15)1995 30 Years
              Sabal Palm at Lake Buena Vista Orlando, Fl  21,170,000.00  2,800,000.00  23,687,892.95    676,324.66  2,800,000.00  24,364,217.61  27,164,217.61  (2,910,953.95)1988 30 Years
              Sabal Palm at Metrowest Orlando, Fl    4,110,000.00  38,394,864.86    651,119.46  4,110,000.00  39,045,984.32  43,155,984.32  (4,481,380.07)1998 30 Years
              Sabal Palm at Metrowest II Orlando, Fl    4,560,000.00  33,907,282.83    301,554.82  4,560,000.00  34,208,837.65  38,768,837.65  (3,950,874.16)1997 30 Years
              Sabal Pointe Coral Springs, FL    1,951,600.00  17,570,507.92    724,611.78  1,951,600.00  18,295,119.70  20,246,719.70  (3,939,925.21)1995 30 Years
              Saddle Ridge Ashburn, VA    1,364,800.00  12,283,616.32    620,984.37  1,364,800.00  12,904,600.69  14,269,400.69  (2,965,216.53)1989 30 Years
              Sailboat Bay Raleigh, NC    960,000.00  8,797,579.84    322,796.26  960,000.00  9,120,376.10  10,080,376.10  (1,129,195.17)1986 30 Years
              Sandalwood Toledo, OH  1,077,848.97  151,926.23  1,338,635.64    30,212.24  151,926.23  1,368,847.88  1,520,774.11  (115,586.33)1984 30 Years
              Sandpiper II Fort Pierce, FL    155,495.65  1,369,987.12    286,788.90  155,495.65  1,656,776.02  1,812,271.67  (158,135.54)1982 30 Years
              Sanford Court Sanford, FL  1,710,085.85  238,814.10  2,104,212.44    240,218.67  238,814.10  2,344,431.11  2,583,245.21  (216,037.02)1976 30 Years
              Scarborough Square Rockville, MD  5,012,038.89  1,815,000.00  7,608,125.57    637,655.90  1,815,000.00  8,245,781.47  10,060,781.47  (938,332.71)1967 30 Years
              Schooner Bay I Foster City, CA  27,000,000.00  5,345,000.00  14,702,681.68    60,528.25  5,345,000.00  14,763,209.93  20,108,209.93  (287,395.97)1985 30 Years
              Schooner Bay II Foster City, CA  23,760,000.00  4,550,000.00  12,970,054.24    52,913.76  4,550,000.00  13,022,968.00  17,572,968.00  (251,971.99)1985 30 Years
              Scottsdale Courtyards Scottsdale, AZ    2,979,269.00  25,073,537.79    474,233.39  2,979,269.00  25,547,771.18  28,527,040.18  (3,762,268.62)1993 30 Years
              Scottsdale Meadows Scottsdale, AZ    1,512,000.00  11,407,698.76    501,722.24  1,512,000.00  11,909,421.00  13,421,421.00  (1,785,958.09)1984 30 Years
              Security Manor Westfield, MA  1,443,634.00  355,456.23  2,376,152.12    15,389.07  355,456.23  2,391,541.19  2,746,997.42  (105,841.69)1971 30 Years
              Sedona Springs Austin, TX  15,975,000.00  2,574,000.00  23,477,042.72    819,920.92  2,574,000.00  24,296,963.64  26,870,963.64  (2,871,163.85)1995 30 Years
              Seeley Lake Lakewood, WA    2,760,400.00  24,845,286.28    959,417.87  2,760,400.00  25,804,704.15  28,565,104.15  (4,482,780.99)1990 30 Years
              Settler's Point Salt Lake City, UT    1,715,100.00  15,437,046.26    823,930.36  1,715,100.00  16,260,976.62  17,976,076.62  (2,936,857.93)1986 30 Years
              Seventh & James Seattle, WA    663,800.00  5,974,802.99    1,714,645.90  663,800.00  7,689,448.89  8,353,248.89  (1,251,360.04)1992 30 Years
              Shadetree West Palm Beach, FL    532,000.00  1,420,721.36    130,892.18  532,000.00  1,551,613.54  2,083,613.54  (22,701.97)1982 30 Years
              Shadow Bay I Jacksonville, FL    123,318.51  1,086,720.43    78,824.99  123,318.51  1,165,545.42  1,288,863.93  (107,332.55)1984 30 Years
              Shadow Bay II Jacksonville, FL  967,211.18  139,708.74  1,231,134.03    79,472.65  139,708.74  1,310,606.68  1,450,315.42  (119,008.83)1985 30 Years
              Shadow Brook Scottsdale, AZ    3,065,496.00  18,367,686.39    695,603.54  3,065,496.00  19,063,289.93  22,128,785.93  (2,852,836.65)1984 30 Years
              Shadow Lake Doraville, GA    1,140,000.00  13,117,276.66    240,299.76  1,140,000.00  13,357,576.42  14,497,576.42  (1,588,617.17)1989 30 Years
              Shadow Ridge Tallahassee, FL    150,326.51  1,324,061.38    120,666.11  150,326.51  1,444,727.49  1,595,054.00  (128,291.17)1983 30 Years
              Shadow Trace Stone Mountain, GA    244,320.39  2,152,728.92    150,256.61  244,320.39  2,302,985.53  2,547,305.92  (202,912.92)1984 30 Years
              Shadowood I Sarasota, FL  1,394,425.14  157,660.55  1,389,061.24    101,651.07  157,660.55  1,490,712.31  1,648,372.86  (132,806.98)1982 30 Years
              Shadowood II Sarasota, FL  1,185,160.61  152,030.92  1,339,469.12    41,207.18  152,030.92  1,380,676.30  1,532,707.22  (121,829.69)1983 30 Years
              Sheffield Court Arlington, VA    3,349,350.00  31,960,799.88    1,255,129.32  3,349,350.00  33,215,929.20  36,565,279.20  (8,241,627.01)1986 30 Years
              Sherbrook (IN) Indianapolis, IN  1,625,092.56  171,920.49  1,514,706.88    103,271.24  171,920.49  1,617,978.12  1,789,898.61  (148,113.91)1986 30 Years
              Sherbrook (OH) Columbus, OH  1,074,187.90  163,493.35  1,440,035.77    129,635.21  163,493.35  1,569,670.98  1,733,164.33  (141,811.49)1985 30 Years
              Sherbrook (PA) Wexford, PH    279,665.03  2,464,403.71    164,151.90  279,665.03  2,628,555.61  2,908,220.64  (218,694.98)1986 30 Years
              Shoal Run Birmingham, AL    1,380,000.00  12,218,577.43    282,586.96  1,380,000.00  12,501,164.39  13,881,164.39  (1,506,549.04)1986 30 Years
              Siena Terrace Lake Forest, CA  18,038,474.01  8,900,000.00  24,083,023.60    457,835.33  8,900,000.00  24,540,858.93  33,440,858.93  (2,571,775.12)1988 30 Years
              Sierra Canyon Santa Clarita, CA    3,484,200.00  12,523,276.06    893,727.28  3,484,200.00  13,417,003.34  16,901,203.34  (2,063,553.10)1987 30 Years
              Silver Creek Phoenix, AZ    712,102.00  6,707,495.59    349,601.28  712,102.00  7,057,096.87  7,769,198.87  (1,119,903.17)1986 30 Years
              Silver Forest Ocala, FL  837,810.82  126,535.69  1,114,917.31    34,644.29  126,535.69  1,149,561.60  1,276,097.29  (100,259.28)1985 30 Years
              Silver Shadow Las Vegas, NV    953,440.00  8,599,510.80    799,422.92  953,440.00  9,398,933.72  10,352,373.72  (2,821,691.43)1992 30 Years
              Silver Springs (FL) Jacksonville, FL    1,831,100.00  16,474,734.54    3,466,305.30  1,831,100.00  19,941,039.84  21,772,139.84  (3,282,345.29)1985 30 Years
              Silverwood Mission, KS  (P) 1,230,000.00  11,070,904.41    1,501,760.46  1,230,000.00  12,572,664.87  13,802,664.87  (3,599,579.67)1986 30 Years
              Sky Pines I Orlando, Fl  2,240,675.98  349,028.75  3,075,448.67    169,847.93  349,028.75  3,245,296.60  3,594,325.35  (292,036.85)1986 30 Years
              Sky Ridge Woodstock, GA    437,373.49  3,853,792.10    193,464.05  437,373.49  4,047,256.15  4,484,629.64  (337,287.03)1987 30 Years
              Skycrest Valencia, CA  18,390,094.19  10,560,000.00  25,574,457.27    78,292.83  10,560,000.00  25,652,750.10  36,212,750.10  (927,025.66)1999 30 Years
              Skylark Union City, CA    1,781,600.00  16,731,915.87    470,686.84  1,781,600.00  17,202,602.71  18,984,202.71  (2,078,518.17)1986 30 Years
              Skyview Rancho Santa Margarita, CA    3,380,000.00  21,953,151.07    139,816.58  3,380,000.00  22,092,967.65  25,472,967.65  (2,042,853.50)1999 30 Years
              Slate Run (Hop) Hopkinsville, KY  875,341.46  91,303.73  804,535.36    95,168.08  91,303.73  899,703.44  991,007.17  (88,232.12)1984 30 Years
              Slate Run (Ind) Indianapolis, IN  1,980,685.72  295,593.01  2,604,496.55    207,677.12  295,593.01  2,812,173.67  3,107,766.68  (241,319.12)1984 30 Years
              Slate Run (Leb) Lebanon, IN  1,202,838.17  154,060.96  1,357,444.95    115,764.02  154,060.96  1,473,208.97  1,627,269.93  (139,064.85)1984 30 Years
              Slate Run (Mia) Miamisburg, OH  833,093.01  136,064.79  1,198,879.10    59,175.48  136,064.79  1,258,054.58  1,394,119.37  (107,754.90)1985 30 Years
              Slate Run I (Lou) Louisville, KY    179,765.59  1,583,930.73    60,948.69  179,765.59  1,644,879.42  1,824,645.01  (143,286.33)1984 30 Years
              Slate Run II (Lou) Louisville, KY  1,139,968.44  167,722.89  1,477,722.46    28,322.19  167,722.89  1,506,044.65  1,673,767.54  (128,437.18)1985 30 Years
              Smoketree Polo Club Indio, CA  8,425,000.00  867,200.00  6,971,076.37    738,804.36  867,200.00  7,709,880.73  8,577,080.73  (1,121,625.00)1987-89 30 Years
              Sommerset Place Raleigh, NC    360,000.00  7,800,205.70    266,457.98  360,000.00  8,066,663.68  8,426,663.68  (980,508.89)1983 30 Years
              Sonata at Cherry Creek Denver, CO    5,490,000.00  18,130,479.26    102,396.24  5,490,000.00  18,232,875.50  23,722,875.50  (721,776.75)1999 30 Years
              Songbird San Antonio, TX  6,231,299.17  1,082,500.00  9,733,790.98    1,314,252.02  1,082,500.00  11,048,043.00  12,130,543.00  (2,460,006.11)1981 30 Years
              Sonoran Phoenix, AZ    2,361,922.00  31,841,723.63    609,899.29  2,361,922.00  32,451,622.92  34,813,544.92  (4,816,563.34)1995 30 Years
              Sonterra at Foothill Ranch Foothill Ranch, DA  15,496,245.19  7,503,400.00  24,048,506.71    163,128.01  7,503,400.00  24,211,634.72  31,715,034.72  (3,236,282.86)1997 30 Years
              South Creek Phoenix, AZ  14,885,762.84  2,671,300.00  24,042,041.82    1,466,378.90  2,671,300.00  25,508,420.72  28,179,720.72  (5,528,499.13)1986-89 30 Years
              South Pointe St. Louis, MO  7,110,250.00  961,100.00  8,651,149.61    802,494.05  961,100.00  9,453,643.66  10,414,743.66  (1,790,159.68)1986 30 Years
              South Shore Stockton, CA  6,833,000.00  840,000.00  6,057,952.19    248,527.30  840,000.00  6,306,479.49  7,146,479.49  (140,324.39)1979 30 Years
              Southwood Palo Alto, CA    6,936,600.00  14,324,068.88    732,139.53  6,936,600.00  15,056,208.41  21,992,808.41  (2,039,111.17)1985 30 Years
              Spicewood Indianapolis, IN  991,211.49  128,354.56  1,131,043.53    77,644.99  128,354.56  1,208,688.52  1,337,043.08  (101,603.73)1986 30 Years
              Spicewood Springs Jacksonville, FL    1,536,000.00  21,138,008.81    2,565,633.08  1,536,000.00  23,703,641.89  25,239,641.89  (3,114,213.15)1986 30 Years
              Spinnaker Cove Hermitage, TN    1,461,731.24  12,770,420.93    1,037,201.69  1,461,731.24  13,807,622.62  15,269,353.86  (2,569,739.82)1986 30 Years
              Spring Gate Springfield, FL    132,951.42  1,171,446.91    211,427.02  132,951.42  1,382,873.93  1,515,825.35  (136,913.18)1983 30 Years
              Spring Hill Commons Acton, MA    1,107,435.54  7,402,979.90    75,852.17  1,107,435.54  7,478,832.07  8,586,267.61  (316,390.14)1973 30 Years
              Spring Lake Manor Birmingham, AL (U)  3,709,099.98  199,991.58  4,512,048.07    388,198.78  199,991.58  4,900,246.85  5,100,238.43  (450,216.92)1972 30 Years
              Springbrook Anderson, SC  1,666,989.07  168,958.84  1,488,611.47    111,104.27  168,958.84  1,599,715.74  1,768,674.58  (145,440.15)1986 30 Years
              Springs Colony Altamonte Springs, FL  (P) 640,400.00  5,852,156.88    1,086,929.00  640,400.00  6,939,085.88  7,579,485.88  (2,252,282.34)1986 30 Years
              Springtree (REIT) W. Palm Beach, FL  1,198,245.66  183,100.00  1,648,300.69    21,953.02  183,100.00  1,670,253.71  1,853,353.71  (62,269.55)1982 30 Years
              Springwood (Col) Columbus, OH  1,051,769.83  189,947.71  1,672,888.81    81,898.29  189,947.71  1,754,787.10  1,944,734.81  (152,601.60)1983 30 Years
              Springwood (IN) New Haven, IN  743,357.41  119,198.99  1,050,337.97    109,794.38  119,198.99  1,160,132.35  1,279,331.34  (99,038.59)1981 30 Years
              Steeplechase Charlotte, NC    1,111,500.00  10,180,749.95    453,520.91  1,111,500.00  10,634,270.86  11,745,770.86  (1,344,747.00)1986 30 Years
              Sterling Point Littleton, CO    935,500.00  8,419,199.52    446,679.06  935,500.00  8,865,878.58  9,801,378.58  (1,544,161.93)1979 30 Years
              Stewart Way I Hinesville, GA  2,135,208.21  290,772.56  2,562,373.14    177,842.76  290,772.56  2,740,215.90  3,030,988.46  (253,946.21)1986 30 Years
              Stillwater Savannah, GA  910,121.15  151,197.79  1,332,417.32    47,992.70  151,197.79  1,380,410.02  1,531,607.81  (120,497.98)1983 30 Years
              Stone Crossing Montgomery, AL (U)  2,009,311.36  103,186.01  2,716,315.53    237,101.87  103,186.01  2,953,417.40  3,056,603.41  (273,855.72)1973 30 Years
              Stonehenge (Day) Dayton, OH  1,134,126.05  202,293.85  1,782,140.24    147,203.20  202,293.85  1,929,343.44  2,131,637.29  (164,577.63)1985 30 Years
              Stonehenge (Ind) Indianapolis, IN  1,170,688.31  146,810.32  1,293,558.94    129,045.40  146,810.32  1,422,604.34  1,569,414.66  (142,558.39)1984 30 Years
              Stonehenge (Jas) Jasper, IN  420,823.40  78,334.74  690,214.46    35,340.46  78,334.74  725,554.92  803,889.66  (64,242.83)1985 30 Years
              Stonehenge (KY) Glasgow, KY  775,924.01  111,631.60  983,596.05    54,548.03  111,631.60  1,038,144.08  1,149,775.68  (95,285.40)1983 30 Years
              Stonehenge (Mas) Massillon, OH  601,790.89  145,386.28  1,281,011.57    95,900.96  145,386.28  1,376,912.53  1,522,298.81  (123,026.89)1984 30 Years
              Stonehenge (MI) Tecumseh, MI  1,044,839.53  146,553.91  1,291,449.64    72,166.08  146,553.91  1,363,615.72  1,510,169.63  (113,230.22)1984 30 Years
              Stonehenge I (Ric) Richmond, IN  1,096,252.13  156,342.98  1,377,552.00    199,547.81  156,342.98  1,577,099.81  1,733,442.79  (139,279.74)1984 30 Years
              Stoney Creek Lakewood, WA    1,215,200.00  10,938,133.89    716,256.55  1,215,200.00  11,654,390.44  12,869,590.44  (1,992,462.04)1990 30 Years
              Stratford Square Winter Park, FL (U)  4,976,334.07  391,300.00  3,176,441.37    210,332.96  391,300.00  3,386,774.33  3,778,074.33  (317,384.75)1972 30 Years
              Strawberry Place Plant City, FL    78,444.76  691,183.84    88,180.15  78,444.76  779,363.99  857,808.75  (76,977.94)1982 30 Years
              Sturbridge Meadows Sturbridge, MA  2,293,529.81  702,446.99  4,695,714.32    88,853.44  702,446.99  4,784,567.76  5,487,014.75  (206,434.74)1985 30 Years
              Suerte San Diego, CA  18,291,416.96  8,160,000.00  29,360,938.17    125,626.66  8,160,000.00  29,486,564.83  37,646,564.83  (1,116,925.99)1990 30 Years
              Suffolk Grove I Grove City, OH    214,106.74  1,886,414.73    89,330.45  214,106.74  1,975,745.18  2,189,851.92  (167,181.69)1985 30 Years
              Suffolk Grove II Grove City, OH  1,012,102.90  167,682.97  1,477,568.67    38,931.54  167,682.97  1,516,500.21  1,684,183.18  (127,588.87)1987 30 Years
              Sugartree I New Smyna Beach, FL  951,712.17  155,018.08  1,453,696.13    106,158.43  155,018.08  1,559,854.56  1,714,872.64  (136,045.34)1984 30 Years
              Summer Chase Denver, CO  12,794,478.68  1,709,200.00  15,375,007.91    1,752,688.66  1,709,200.00  17,127,696.57  18,836,896.57  (3,928,914.12)1983 30 Years
              Summer Creek Plymouth, MN  2,222,245.40  579,600.00  3,815,800.17    284,280.36  579,600.00  4,100,080.53  4,679,680.53  (581,720.61)1985 30 Years
              Summer Ridge Riverside, CA    602,400.00  5,422,807.38    305,692.16  602,400.00  5,728,499.54  6,330,899.54  (1,224,095.88)1985 30 Years
              Summerhill Glen Maynard, MA  2,023,574.82  415,812.01  2,779,618.15    124,016.67  415,812.01  2,903,634.82  3,319,446.83  (137,849.40)1980 30 Years
              Summerset Village Chatsworth, CA  19,306,077.37  2,891,345.68  23,692,592.45    568,929.73  2,891,345.68  24,261,522.18  27,152,867.86  (4,643,488.56)1985 30 Years
              Summerwood Hayward, CA    4,866,600.00  6,942,743.34    488,937.23  4,866,600.00  7,431,680.57  12,298,280.57  (1,017,788.73)1982 30 Years
              Summit & Birch Hill Farmington, CT  7,286,123.00  1,757,437.88  11,748,112.49    78,917.15  1,757,437.88  11,827,029.64  13,584,467.52  (501,178.98)1967 30 Years
              Summit at Lake Union Seattle, WA    1,424,700.00  12,852,461.39    958,386.00  1,424,700.00  13,810,847.39  15,235,547.39  (2,353,930.17)1995—1997 30 Years
              Summit Center (FL) W. Palm Beach, FL  2,219,511.26  670,000.00  1,733,311.89    282,920.53  670,000.00  2,016,232.42  2,686,232.42  (116,692.32)1987 30 Years
              Summit Chase Coral Springs, FL    1,122,100.00  4,431,710.99    514,155.19  1,122,100.00  4,945,866.18  6,067,966.18  (1,058,009.28)1985 30 Years
              Sun Creek Glendale, AZ    896,929.00  7,066,939.86    301,620.11  896,929.00  7,368,559.97  8,265,488.97  (1,161,504.14)1985 30 Years
              Sunny Oak Village Overland Park, KS  14,111,424.18  2,247,750.00  20,230,536.38    2,851,741.65  2,247,750.00  23,082,278.03  25,330,028.03  (5,795,770.15)1984 30 Years
              Sunnyside Tifton, GA  1,293,809.89  166,887.10  1,470,612.23    159,033.39  166,887.10  1,629,645.62  1,796,532.72  (143,143.59)1984 30 Years
              Sunrise Springs Las Vegas, NV    975,300.00  8,775,662.32    529,662.44  975,300.00  9,305,324.76  10,280,624.76  (2,604,496.39)1989 30 Years
              Sunset Way I Miami, FL  1,564,299.73  258,567.91  2,278,539.10    219,429.40  258,567.91  2,497,968.50  2,756,536.41  (214,894.59)1987 30 Years
              Sunset Way II Miami, FL  2,567,314.06  274,903.14  2,422,546.26    175,374.40  274,903.14  2,597,920.66  2,872,823.80  (219,400.26)1988 30 Years
              Suntree West Palm Beach, FL    469,000.00  1,479,588.79    1,278.25  469,000.00  1,480,867.04  1,949,867.04  (22,032.91)1982 30 Years
              Suntree Village Oro Valley, AZ    1,571,745.00  13,095,941.30    887,460.34  1,571,745.00  13,983,401.64  15,555,146.64  (2,333,335.96)1986 30 Years
              Surrey Downs Bellevue, WA    3,057,100.00  7,848,618.09    317,326.74  3,057,100.00  8,165,944.83  11,223,044.83  (1,058,943.45)1986 30 Years
              Sutton Place Dallas, TX    1,358,400.00  12,227,724.86    3,240,611.36  1,358,400.00  15,468,336.22  16,826,736.22  (5,451,106.58)1985 30 Years
              Sutton Place (FL) Lakeland, FL  828,139.14  120,887.43  1,065,150.01    130,309.75  120,887.43  1,195,459.76  1,316,347.19  (113,292.97)1984 30 Years
              Sweetwater Glen Lawrenceville, GA    500,000.00  10,469,749.09    320,788.03  500,000.00  10,790,537.12  11,290,537.12  (1,315,234.28)1986 30 Years
              Sycamore Creek Scottsdale, AZ  (E) 3,152,000.00  19,083,727.11    769,673.32  3,152,000.00  19,853,400.43  23,005,400.43  (3,191,796.43)1984 30 Years
              Tabor Ridge Berea, OH    235,940.28  2,079,290.00    208,859.09  235,940.28  2,288,149.09  2,524,089.37  (200,811.01)1986 30 Years
              Talleyrand Tarrytown, NY  36,500,000.00  12,000,000.00  49,522,408.25    2,662.58  12,000,000.00  49,525,070.83  61,525,070.83  (299,560.04)1997-98 30 Years
              Tamarlane Portland, ME    690,900.00  5,153,632.57    230,658.71  690,900.00  5,384,291.28  6,075,191.28  (962,626.79)1986 30 Years
              Tanasbourne Terrace Hillsboro, OR  12,258,262.41  1,876,700.00  16,891,204.54    1,732,941.35  1,876,700.00  18,624,145.89  20,500,845.89  (5,404,089.61)1986-89 30 Years
              Tanglewood (RI) West Warwick, RI  6,537,748.18  1,141,415.46  7,630,128.68    60,881.10  1,141,415.46  7,691,009.78  8,832,425.24  (335,754.52)1973 30 Years
              Tanglewood (VA) Manassas, VA  25,110,000.00  2,108,295.00  20,932,970.86    1,644,546.87  2,108,295.00  22,577,517.73  24,685,812.73  (5,918,484.65)1987 30 Years
              Terrace Trace Tampa, FL  1,590,157.36  193,916.40  1,708,614.78    193,534.92  193,916.40  1,902,149.70  2,096,066.10  (160,555.55)1985 30 Years
              Three Chopt West Richmond, VA (U)  8,407,726.28  432,956.59  8,256,577.14    181,426.24  432,956.59  8,438,003.38  8,870,959.97  (688,100.02)1962 30 Years
              Thymewood II Miami, FL    219,660.95  1,936,463.36    126,183.40  219,660.95  2,062,646.76  2,282,307.71  (164,793.56)1986 30 Years
              Tierra Antigua Albuquerque, NM  6,477,380.94  1,825,000.00  7,737,626.64    55,587.03  1,825,000.00  7,793,213.67  9,618,213.67  (166,778.75)1985 30 Years

              S-10


              Timber Hollow Chapel Hill, NC    800,000.00  11,219,536.59    565,343.08  800,000.00  11,784,879.67  12,584,879.67  (1,407,138.51)1986 30 Years
              Timbercreek Toledo, OH  1,498,004.43  203,419.77  1,792,349.87    86,625.48  203,419.77  1,878,975.35  2,082,395.12  (158,843.37)1987 30 Years
              Timberwalk Jacksonville, FL    1,988,000.00  13,204,218.78    408,474.08  1,988,000.00  13,612,692.86  15,600,692.86  (1,685,220.69)1987 30 Years
              Timberwood Aurora, CO    1,518,600.00  14,587,786.32    800,162.88  1,518,600.00  15,387,949.20  16,906,549.20  (2,176,760.29)1983 30 Years
              Timberwood (GA) Perry, GA    144,299.39  1,271,304.85    58,663.80  144,299.39  1,329,968.65  1,474,268.04  (116,161.68)1985 30 Years
              Toscana Irvine, CA    39,410,000.00  50,823,062.30    704,583.08  39,410,000.00  51,527,645.38  90,937,645.38  (1,883,907.81)1991/1993 30 Years
              Town & Country Birmingham, AL (U)  2,341,799.87  147,122.73  2,610,973.58    183,850.84  147,122.73  2,794,824.42  2,941,947.15  (251,125.90)1973 30 Years
              Town Center (TX) Kingwood, TX    1,291,300.00  11,530,216.18    335,878.87  1,291,300.00  11,866,095.05  13,157,395.05  (2,134,832.42)1994 30 Years
              Town Center II (TX) Kingwood, TX    1,375,000.00  14,169,655.96    92,682.72  1,375,000.00  14,262,338.68  15,637,338.68  (1,061,573.11)1994 30 Years
              Townhomes of Meadowbrook Auburn Hills, MI  9,846,293.88  1,382,600.00  12,366,207.39    1,720,515.03  1,382,600.00  14,086,722.42  15,469,322.42  (1,944,044.56)1988 30 Years
              Townhouse Park Richmond, VA (U)  7,504,187.26  384,176.00  9,599,803.46    826,392.06  384,176.00  10,426,195.52  10,810,371.52  (926,366.53)1966 30 Years
              Trails (CO), The Aurora, CO  11,162,361.50  1,217,900.00  8,877,204.73    2,013,356.50  1,217,900.00  10,890,561.23  12,108,461.23  (3,863,798.67)1986 30 Years
              Trails at Briar Forest Houston, TX  13,575,460.57  2,380,000.00  24,911,560.72    565,356.08  2,380,000.00  25,476,916.80  27,856,916.80  (3,088,461.75)1990 30 Years
              Trails at Dominion Park Houston, TX  24,066,836.60  2,531,800.00  35,699,589.07    2,052,774.23  2,531,800.00  37,752,363.30  40,284,163.30  (6,933,995.31)1992 30 Years
              Trailway Pond I Burnsville, MN  4,909,210.00  479,284.26  4,312,143.56    309,758.04  479,284.26  4,621,901.60  5,101,185.86  (738,242.05)1988 30 Years
              Trailway Pond II Burnsville, MN  11,354,755.00  1,107,287.54  9,961,408.87    377,533.88  1,107,287.54  10,338,942.75  11,446,230.29  (1,588,820.90)1988 30 Years
              Trinity Lakes Cordova, TN  (E) 1,982,000.00  14,941,745.65    799,963.65  1,982,000.00  15,741,709.30  17,723,709.30  (2,596,662.96)1985 30 Years
              Turf Club Littleton, CO  9,520,000.00  2,107,300.00  15,478,040.20    1,398,493.30  2,107,300.00  16,876,533.50  18,983,833.50  (2,456,863.63)1986 30 Years
              Turkscap I Brandon, FL    125,766.44  1,108,139.39    250,845.98  125,766.44  1,358,985.37  1,484,751.81  (128,891.62)1977 30 Years
              Turkscap III Brandon, FL  750,694.28  135,850.08  1,196,987.24    76,598.79  135,850.08  1,273,586.03  1,409,436.11  (112,694.83)1982 30 Years
              Twin Gates Birmingham, AL (U)  4,833,400.20  273,144.27  4,826,938.66    189,655.04  273,144.27  5,016,593.70  5,289,737.97  (444,585.80)1967 30 Years
              Tyrone Gardens Randolph, MA    4,953,000.00  5,799,572.09    508,972.52  4,953,000.00  6,308,544.61  11,261,544.61  (858,818.07)1961/1965 30 Years
              University Square I Tampa, FL  884,927.57  197,456.54  1,739,807.29    63,720.25  197,456.54  1,803,527.54  2,000,984.08  (153,377.42)1979 30 Years
              Valencia Plantation Orlando, FL    873,000.00  12,819,377.37    157,765.42  873,000.00  12,977,142.79  13,850,142.79  (1,510,827.81)1990 30 Years
              Valley Creek I Woodbury, MN  12,815,000.00  1,626,715.30  14,634,831.43    924,519.69  1,626,715.30  15,559,351.12  17,186,066.42  (2,419,858.43)1989 30 Years
              Valley Creek II Woodbury, MN  10,100,000.00  1,232,659.25  11,097,830.18    376,310.22  1,232,659.25  11,474,140.40  12,706,799.65  (1,731,237.98)1990 30 Years
              Valleybrook Newnan, GA  1,475,136.52  254,490.09  2,242,463.08    52,113.23  254,490.09  2,294,576.31  2,549,066.40  (192,385.58)1986 30 Years
              Valleyfield (KY) Lexington, KY  1,792,533.69  252,328.74  2,223,757.07    206,528.50  252,328.74  2,430,285.57  2,682,614.31  (209,911.51)1985 30 Years
              Valleyfield (PA) Bridgeville, PA    274,316.67  2,417,028.77    188,881.62  274,316.67  2,605,910.39  2,880,227.06  (220,671.58)1985 30 Years
              Valleyfield I Decatur, GA  1,577,047.66  252,413.03  2,224,133.89    130,378.94  252,413.03  2,354,512.83  2,606,925.86  (195,848.82)1984 30 Years
              Valleyfield II Decatur, GA    258,320.37  2,276,083.97    91,790.84  258,320.37  2,367,874.81  2,626,195.18  (192,058.98)1985 30 Years
              Van Deene Manor West Springfield, MA  3,071,031.00  744,491.11  4,976,770.67    31,574.87  744,491.11  5,008,345.54  5,752,836.65  (217,703.84)1970 30 Years
              Via Ventura Scottsdale, AZ  (E) 1,486,600.00  13,382,005.92    5,874,753.10  1,486,600.00  19,256,759.02  20,743,359.02  (6,205,353.34)1980 30 Years
              Villa Encanto Phoenix, AZ  11,963,000.00  2,884,447.00  22,197,362.84    1,338,947.47  2,884,447.00  23,536,310.31  26,420,757.31  (3,778,895.99)1983 30 Years
              Villa Solana Laguna Hills, CA    1,665,100.00  14,985,677.51    1,660,693.31  1,665,100.00  16,646,370.82  18,311,470.82  (4,955,419.62)1984 30 Years
              Village at Bear Creek Lakewood, CO  20,013,136.61  4,519,700.00  40,676,389.86    708,577.58  4,519,700.00  41,384,967.44  45,904,667.44  (6,795,439.50)1987 30 Years
              Village at Lakewood Phoenix, AZ  (M) 3,166,411.00  13,859,089.81    613,327.97  3,166,411.00  14,472,417.78  17,638,828.78  (2,330,151.94)1988 30 Years
              Village at Tanque Verde Tucson, AZ  (M) 1,434,838.00  7,134,637.58    548,289.11  1,434,838.00  7,682,926.69  9,117,764.69  (1,324,253.01)1984-1994 30 Years
              Village Oaks Austin, TX  4,562,265.80  1,186,000.00  10,663,736.24    858,286.83  1,186,000.00  11,522,023.07  12,708,023.07  (2,451,986.12)1984 30 Years
              Village of Newport Kent, WA    416,300.00  3,756,582.21    440,884.44  416,300.00  4,197,466.65  4,613,766.65  (1,231,847.87)1987 30 Years
              Villas at Josey Ranch Carrollton, TX  6,584,261.03  1,587,700.00  7,254,727.19    583,855.82  1,587,700.00  7,838,583.01  9,426,283.01  (1,103,355.23)1986 30 Years
              Villas of Oak Creste San Antonio, TX    905,800.00  8,151,737.96    922,123.70  905,800.00  9,073,861.66  9,979,661.66  (1,823,293.26)1979 30 Years
              Viridian Lake Fort Myers, FL    960,000.00  17,806,757.92    1,006,022.02  960,000.00  18,812,779.94  19,772,779.94  (2,284,494.66)1991 30 Years
              Vista Del Lago Mission Viejo, CA  29,779,124.37  4,525,800.00  40,736,293.14    3,119,563.10  4,525,800.00  43,855,856.24  48,381,656.24  (12,705,647.22)1986-88 30 Years
              Vista Del Lago (TX) Dallas, TX    3,552,000.00  20,107,928.23    14,791.22  3,552,000.00  20,122,719.45  23,674,719.45  (204,600.87)1992 30 Years
              Vista Grove Mesa, AZ    1,341,796.00  12,157,045.12    256,176.60  1,341,796.00  12,413,221.72  13,755,017.72  (1,691,173.02)1997—1998 30 Years
              Walden Wood Southfield, MI  5,486,443.33  834,700.00  7,513,690.33    1,675,131.66  834,700.00  9,188,821.99  10,023,521.99  (3,090,558.66)1972 30 Years
              Warwick Station Westminster, CO  8,973,000.00  2,282,000.00  20,543,194.91    424,491.90  2,282,000.00  20,967,686.81  23,249,686.81  (3,556,599.87)1986 30 Years
              Waterbury (GA) Athens, GA    147,450.03  1,299,195.48    27,368.43  147,450.03  1,326,563.91  1,474,013.94  (112,607.45)1985 30 Years
              Waterbury (IN) Greenwood, IN  804,848.27  105,245.15  927,324.45    67,165.58  105,245.15  994,490.03  1,099,735.18  (88,410.83)1984 30 Years
              Waterbury (MI) Westland, MI  2,030,514.79  331,738.84  2,922,588.70    172,470.89  331,738.84  3,095,059.59  3,426,798.43  (265,638.64)1985 30 Years
              Waterbury (OH) Cincinnati, OH    193,166.67  1,701,833.85    197,917.60  193,166.67  1,899,751.45  2,092,918.12  (170,725.24)1985 30 Years
              Waterbury (TN) Clarksville, TN    116,967.54  1,031,171.54    46,147.29  116,967.54  1,077,318.83  1,194,286.37  (96,717.85)1985 30 Years
              Waterfield Square I Stockton, CA  6,923,000.00  950,000.00  5,805,116.30    31,883.92  950,000.00  5,837,000.22  6,787,000.22  (139,400.60)1984 30 Years
              Waterfield Square II Stockton, CA  6,595,000.00  845,000.00  5,314,072.44    22,445.09  845,000.00  5,336,517.53  6,181,517.53  (128,188.87)1984 30 Years
              Waterford (Jax) Jacksonville, FL    3,550,922.50  23,716,533.06    1,006,809.56  3,550,922.50  24,723,342.62  28,274,265.12  (3,086,724.74)1988 30 Years
              Waterford at Deerwood Jacksonville, FL  10,456,047.51  1,696,000.00  10,659,701.84    595,683.12  1,696,000.00  11,255,384.96  12,951,384.96  (1,472,015.47)1985 30 Years
              Waterford at Orange Park Orange Park, FL  9,540,000.00  1,960,000.00  12,098,784.47    1,124,297.33  1,960,000.00  13,223,081.80  15,183,081.80  (1,946,885.18)1986 30 Years
              Waterford at Regency Jacksonville, FL  7,024,453.13  1,113,000.00  5,184,161.74    241,267.29  1,113,000.00  5,425,429.03  6,538,429.03  (727,977.61)1985 30 Years
              Waterford at the Lakes Kent, WA    3,100,200.00  16,140,923.73    907,400.06  3,100,200.00  17,048,323.79  20,148,523.79  (3,087,713.54)1990 30 Years
              Waterford Village (Broward) Delray Beach, FL    1,888,000.00  15,358,635.40    1,700,690.53  1,888,000.00  17,059,325.93  18,947,325.93  (2,303,045.22)1989 30 Years
              Watermark Square Portland, OR  7,508,710.60  1,580,500.00  14,194,258.85    1,442,061.33  1,580,500.00  15,636,320.18  17,216,820.18  (3,108,788.98)1990 30 Years
              Waterstone Place Federal Way, WA    2,964,000.00  26,674,598.90    3,817,909.68  2,964,000.00  30,492,508.58  33,456,508.58  (9,811,026.13)1990 30 Years
              Webster Green Needham, MA  6,468,224.78  1,418,892.54  9,485,006.17    79,304.73  1,418,892.54  9,564,310.90  10,983,203.44  (389,424.93)1985 30 Years
              Welleby Lake Club Sunrise, FL    3,648,000.00  17,620,879.42    442,951.95  3,648,000.00  18,063,831.37  21,711,831.37  (2,177,635.89)1991 30 Years
              Wellington (WA) Silverdale, WA    1,099,300.00  9,883,302.82    856,327.28  1,099,300.00  10,739,630.10  11,838,930.10  (2,839,757.09)1990 30 Years
              Wellington Hill Manchester, NH  (P) 1,890,200.00  17,120,661.97    2,290,520.96  1,890,200.00  19,411,182.93  21,301,382.93  (5,908,304.89)1987 30 Years
              Wellsford Oaks Tulsa, OK    1,310,500.00  11,794,289.56    507,799.26  1,310,500.00  12,302,088.82  13,612,588.82  (2,180,728.33)1991 30 Years
              Wentworth Roseville, MI    217,502.26  1,916,231.96    114,474.06  217,502.26  2,030,706.02  2,248,208.28  (174,120.63)1985 30 Years
              West Of Eastland Columbus, OH  1,970,342.40  234,543.74  2,066,674.99    133,717.26  234,543.74  2,200,392.25  2,434,935.99  (205,756.04)1977 30 Years
              Westbrook Village Manchester, MO    2,310,000.00  10,606,342.76    482,360.63  2,310,000.00  11,088,703.39  13,398,703.39  (1,145,334.22)1984 30 Years
              Westcreek Jacksonville, FL    185,199.13  1,632,256.15    126,813.22  185,199.13  1,759,069.37  1,944,268.50  (155,867.27)1986 30 Years
              Westridge Tacoma, WA    3,501,900.00  31,506,082.24    1,941,572.94  3,501,900.00  33,447,655.18  36,949,555.18  (5,912,766.43)1987/1991 30 Years
              Westside Villas I Los Angeles, CA    1,785,000.00  3,234,812.08    14,818.51  1,785,000.00  3,249,630.59  5,034,630.59  (145,635.55)1999 30 Years
              Westside Villas II Los Angeles, CA    1,955,000.00  3,542,992.78    11,214.24  1,955,000.00  3,554,207.02  5,509,207.02  (159,555.78)1999 30 Years
              Westside Villas III Los Angeles, CA    3,060,000.00  5,541,727.38    24,024.71  3,060,000.00  5,565,752.09  8,625,752.09  (250,899.10)1999 30 Years
              Westside Villas IV Los Angeles, CA    3,060,000.00  5,541,727.39    11,124.23  3,060,000.00  5,552,851.62  8,612,851.62  (248,692.73)1999 30 Years
              Westside Villas V Los Angeles, CA    5,100,000.00  9,230,717.47    22,350.36  5,100,000.00  9,253,067.83  14,353,067.83  (414,667.23)1999 30 Years
              Westside Villas VI Los Angeles, CA    1,530,000.00  3,025,559.20    6,651.59  1,530,000.00  3,032,210.79  4,562,210.79  (98,089.53)1989 30 Years
              Westway Brunswick, GA    168,322.68  1,483,106.21    91,285.65  168,322.68  1,574,391.86  1,742,714.54  (143,804.67)1984 30 Years
              Westwood Glen Westwood, MA  4,279,128.49  1,616,504.78  10,806,003.53    83,343.23  1,616,504.78  10,889,346.76  12,505,851.54  (459,102.00)1972 30 Years
              Westwood Pines Tamarac, FL    1,528,600.00  13,739,616.00    604,351.10  1,528,600.00  14,343,967.10  15,872,567.10  (2,221,111.08)1991 30 Years
              Westwynd Apts West Hartford, CT    308,543.13  2,062,547.68    19,645.22  308,543.13  2,082,192.90  2,390,736.03  (90,951.07)1969 30 Years
              Whispering Oaks Walnut Creek, CA  10,477,988.96  2,170,800.00  19,539,586.15    1,684,485.82  2,170,800.00  21,224,071.97  23,394,871.97  (4,333,994.39)1974 30 Years
              Whispering Pines Fr. Pierce, FL    384,000.00  621,367.08    179,139.59  384,000.00  800,506.67  1,184,506.67  (48,541.54)1986 30 Years
              Whispering Pines II Fr. Pierce, FL    105,171.51  926,475.58    122,513.08  105,171.51  1,048,988.66  1,154,160.17  (90,205.71)1986 30 Years
              Whisperwood Cordele, GA    84,240.30  742,373.88    79,651.51  84,240.30  822,025.39  906,265.69  (77,664.07)1985 30 Years
              White Bear Woods White Bear Lake, MN  14,172,876.00  1,624,740.73  14,618,489.69    571,835.40  1,624,740.73  15,190,325.09  16,815,065.82  (2,309,007.15)1989 30 Years
              Wilcrest Woods Savannah, GA  1,309,914.36  187,306.36  1,650,373.13    66,511.43  187,306.36  1,716,884.56  1,904,190.92  (150,728.84)1986 30 Years
              Wilde Lake Richmond, VA  4,440,000.00  947,200.00  8,594,105.46    667,404.61  947,200.00  9,261,510.07  10,208,710.07  (1,859,072.25)1989 30 Years
              Wilkins Glen Medfield, MA  1,806,507.67  538,482.64  3,599,646.22    26,345.38  538,482.64  3,625,991.60  4,164,474.24  (160,998.25)1975 30 Years
              Willow Brook (CA) Pleasant Hill, CA  29,000,000.00  5,055,000.00  17,580,609.02    53,086.90  5,055,000.00  17,633,695.92  22,688,695.92  (349,050.35)1985 30 Years
              Willow Creek Fresno, CA  5,112,000.00  275,000.00  4,748,769.13    24,335.46  275,000.00  4,773,104.59  5,048,104.59  (108,885.87)1984 30 Years
              Willow Creek I (GA) Griffin, GA  802,655.90  145,768.69  1,298,973.46    29,183.39  145,768.69  1,328,156.85  1,473,925.54  (112,370.19)1985 30 Years
              Willow Lakes Spartanburg, SC  2,007,998.42  200,989.58  1,770,937.26    74,737.96  200,989.58  1,845,675.22  2,046,664.80  (166,325.39)1986 30 Years
              Willow Run (GA) Stone Mountain, GA  1,689,276.69  197,964.94  1,744,286.82    147,738.23  197,964.94  1,892,025.05  2,089,989.99  (173,509.72)1983 30 Years
              Willow Run (IN) New Albany, IN  1,104,174.80  183,872.68  1,620,118.73    98,227.25  183,872.68  1,718,345.98  1,902,218.66  (149,746.20)1984 30 Years
              Willow Run (KY) Madisonville, KY  1,101,687.43  141,015.67  1,242,351.72    75,584.54  141,015.67  1,317,936.26  1,458,951.93  (118,875.17)1984 30 Years
              Willow Trail Norcross, GA    1,120,000.00  11,412,981.59    299,719.76  1,120,000.00  11,712,701.35  12,832,701.35  (1,424,714.96)1985 30 Years
              Willowick Aurora, CO    506,900.00  4,157,878.35    263,746.61  506,900.00  4,421,624.96  4,928,524.96  (639,753.98)1980 30 Years
              Will-O-Wisp Kinston, NC (U)  3,518,463.40  197,397.72  3,926,972.16    160,283.53  197,397.72  4,087,255.69  4,284,653.41  (353,364.79)1970 30 Years
              Willowood East II Indianapolis, IN  757,110.80  104,917.75  924,589.72    110,229.39  104,917.75  1,034,819.11  1,139,736.86  (103,845.58)1985 30 Years
              Willowood I (Gro) Grove City, OH  924,692.66  126,045.04  1,110,558.13    62,448.37  126,045.04  1,173,006.50  1,299,051.54  (100,308.62)1984 30 Years
              Willowood I (IN) Columbus, OH  1,121,126.63  163,896.17  1,444,103.85    70,898.96  163,896.17  1,515,002.81  1,678,898.98  (128,730.08)1983 30 Years
              Willowood I (KY) Frankfort, KY  990,683.22  138,822.38  1,223,176.43    74,224.34  138,822.38  1,297,400.77  1,436,223.15  (112,421.58)1984 30 Years
              Willowood I (Woo) Wooster, OH    117,254.13  1,033,136.63    46,907.43  117,254.13  1,080,044.06  1,197,298.19  (95,517.18)1984 30 Years
              Willowood II (Gro) Grove City, OH  539,004.46  70,923.51  624,814.43    43,168.75  70,923.51  667,983.18  738,906.69  (58,040.26)1985 30 Years
              Willowood II (IN) Columbus, OH  1,129,495.15  161,306.27  1,421,284.06    59,399.99  161,306.27  1,480,684.05  1,641,990.32  (128,008.61)1986 30 Years
              Willowood II (KY) Frankfort, KY  821,067.37  120,375.49  1,060,639.21    31,120.19  120,375.49  1,091,759.40  1,212,134.89  (93,251.47)1985 30 Years
              Willowood II (Tro) Trotwood, OH  879,327.29  142,623.37  1,256,667.34    76,474.59  142,623.37  1,333,141.93  1,475,765.30  (116,265.30)1987 30 Years
              Willowood II (Woo) Wooster, OH  848,000.89  103,199.14  909,397.90    92,905.93  103,199.14  1,002,303.83  1,105,502.97  (93,658.19)1986 30 Years
              Willows I (OH), The Columbus, OH    76,283.41  672,339.99    46,197.49  76,283.41  718,537.48  794,820.89  (68,423.15)1987 30 Years
              Willows II (OH), The Columbus, OH  617,519.56  96,678.71  851,844.82    33,812.18  96,678.71  885,657.00  982,335.71  (78,771.88)1981 30 Years
              Willows III (OH), The Columbus, OH  846,654.63  129,221.40  1,137,783.40    64,420.66  129,221.40  1,202,204.06  1,331,425.46  (101,987.99)1987 30 Years
              Wimberly Dallas, TX    2,232,000.00  27,685,923.27    346,586.89  2,232,000.00  28,032,510.16  30,264,510.16  (3,238,565.43)1996 30 Years
              Wimbledon Oaks Arlington, TX  7,258,525.27  1,491,700.00  8,843,716.03    631,521.52  1,491,700.00  9,475,237.55  10,966,937.55  (1,332,114.08)1985 30 Years
              Winchester Park Riverside, RI    2,822,618.35  18,868,625.90    965,359.11  2,822,618.35  19,833,985.01  22,656,603.36  (904,481.15)1972 30 Years
              Winchester Wood Riverside, RI  2,252,892.08  683,215.23  4,567,153.97    65,292.49  683,215.23  4,632,446.46  5,315,661.69  (192,001.39)1989 30 Years
              Windemere Mesa, AZ    949,300.00  8,659,280.22    964,549.58  949,300.00  9,623,829.80  10,573,129.80  (1,861,315.08)1986 30 Years
              Windmont Atlanta, GA    3,204,000.00  7,128,448.37    105,121.25  3,204,000.00  7,233,569.62  10,437,569.62  (541,616.38)1988 30 Years
              Windridge (CA) Laguna Niguel, CA  (L) 2,662,900.00  23,985,496.57    1,171,309.66  2,662,900.00  25,156,806.23  27,819,706.23  (6,656,339.26)1989 30 Years
              Windridge (GA) Dunwoody, GA    1,224,000.00  13,627,761.75    750,702.05  1,224,000.00  14,378,463.80  15,602,463.80  (1,798,540.35)1982 30 Years
              Windwood I (FL) Palm Bay, FL    113,912.73  1,003,498.28    172,454.67  113,912.73  1,175,952.95  1,289,865.68  (108,773.39)1988 30 Years
              Windwood II (FL) Palm Bay, FL  190,000.00  118,915.07  1,047,598.32    249,746.96  118,915.07  1,297,345.28  1,416,260.35  (122,223.77)1987 30 Years
              Wingwood (Orl) Orlando, FL  1,448,501.01  236,884.32  2,086,401.61    266,451.96  236,884.32  2,352,853.57  2,589,737.89  (204,436.14)1980 30 Years
              Winter Woods I (FL) Winter Garden, FL    144,921.36  1,276,965.11    111,317.21  144,921.36  1,388,282.32  1,533,203.68  (124,586.34)1985 30 Years
              Winterwood Charlotte, NC  11,285,686.07  1,722,000.00  15,501,141.60    2,204,894.25  1,722,000.00  17,706,035.85  19,428,035.85  (5,561,212.79)1986 30 Years
              Winthrop Court (KY) Frankfort, Ky  1,445,597.50  184,709.36  1,627,190.80    98,975.57  184,709.36  1,726,166.37  1,910,875.73  (154,226.13)1985 30 Years
              Winthrop Court II (OH) Columbus, OH  727,383.36  102,381.09  896,576.06    43,649.70  102,381.09  940,225.76  1,042,606.85  (81,947.52)1986 30 Years
              Wood Creek (CA) Pleasant Hill, CA  (E) 9,729,900.00  23,009,768.39    631,562.11  9,729,900.00  23,641,330.50  33,371,230.50  (3,911,201.93)1987 30 Years

              S-11


              Wood Forest Daytona Beach, FL  6,081,096.96  1,008,000.00  4,950,210.29    103,125.65  1,008,000.00  5,053,335.94  6,061,335.94  (633,313.02)1985 30 Years
              Wood Lane Place Woodbury, MN  14,000,000.00  2,009,146.73  18,090,498.11    1,441,225.02  2,009,146.73  19,531,723.13  21,540,869.86  (2,976,230.72)1989 30 Years
              Woodbine (Cuy) Cuyahoga Falls, OH    185,868.12  1,637,700.68    59,215.40  185,868.12  1,696,916.08  1,882,784.20  (139,141.16)1982 30 Years
              Woodbine (Por) Portsmouth, OH  621,928.13  78,097.85  688,127.14    59,262.89  78,097.85  747,390.03  825,487.88  (71,547.44)1981 30 Years
              Woodbridge Cary, GA  4,563,667.45  737,400.00  6,636,869.85    424,986.08  737,400.00  7,061,855.93  7,799,255.93  (1,622,309.45)1993-95 30 Years
              Woodbridge (CT) Newington, CT  2,303,845.00  498,376.96  3,331,547.98    29,630.99  498,376.96  3,361,178.97  3,859,555.93  (145,726.60)1968 30 Years
              Woodbridge II Cary, GA    1,244,600.00  11,243,364.10    385,017.47  1,244,600.00  11,628,381.57  12,872,981.57  (2,486,297.42)1993-95 30 Years
              Woodcliff I Lilburn, GA    276,659.02  2,437,667.42    145,573.97  276,659.02  2,583,241.39  2,859,900.41  (212,002.19)1984 30 Years
              Woodcliff II Liburn, GA  1,641,890.65  266,449.39  2,347,769.47    96,930.33  266,449.39  2,444,699.80  2,711,149.19  (196,931.25)1986 30 Years
              Woodcreek Beaverton, OR  10,253,455.85  1,755,800.00  15,816,454.87    2,395,709.09  1,755,800.00  18,212,163.96  19,967,963.96  (5,760,570.56)1982-84 30 Years
              Woodcrest I Warner Robins, GA    115,738.70  1,028,353.02    18,509.39  115,738.70  1,046,862.41  1,162,601.11  (92,331.25)1984 30 Years
              Woodlake (WA) Kirkland, WA  11,086,250.78  6,631,400.00  16,735,484.40    675,714.56  6,631,400.00  17,411,198.96  24,042,598.96  (2,317,275.75)1984 30 Years
              Woodland Hills Decatur, GA    1,224,600.00  11,010,680.74    1,125,298.51  1,224,600.00  12,135,979.25  13,360,579.25  (2,719,898.57)1985 30 Years
              Woodland I (FL) Orlando, FL  3,397,881.76  461,948.64  4,070,817.98    242,073.89  461,948.64  4,312,891.87  4,774,840.51  (379,653.78)1984/85 30 Years
              Woodland Meadows Ann Arbor, MI  15,810,000.00  2,006,000.00  18,049,551.84    757,082.01  2,006,000.00  18,806,633.85  20,812,633.85  (3,032,621.95)1987-1989 30 Years
              Woodlands (KY) Franklin, KY    72,093.80  634,894.94    86,903.51  72,093.80  721,798.45  793,892.25  (74,358.20)1983 30 Years
              Woodlands I (Col) Columbus, OH  1,750,390.65  231,995.55  2,044,232.64    109,174.53  231,995.55  2,153,407.17  2,385,402.72  (190,201.73)1983 30 Years
              Woodlands I (PA) Zelienople, PA  1,015,816.14  163,191.69  1,437,896.61    87,011.43  163,191.69  1,524,908.04  1,688,099.73  (127,066.51)1983 30 Years
              Woodlands I (Str) Streetsboro, OH  265,139.94  197,377.57  1,739,111.51    139,486.70  197,377.57  1,878,598.21  2,075,975.78  (164,101.32)1984 30 Years
              Woodlands II (Col) Columbus, OH  1,517,877.27  192,633.43  1,697,310.42    116,183.87  192,633.43  1,813,494.29  2,006,127.72  (158,680.00)1984 30 Years
              Woodlands II (PA) Zelienople, PA    192,972.36  1,700,296.78    82,449.83  192,972.36  1,782,746.61  1,975,718.97  (148,488.88)1987 30 Years
              Woodlands II (Str) Streetsboro, OH  1,551,162.21  183,996.01  1,621,205.38    143,286.36  183,996.01  1,764,491.74  1,948,487.75  (155,075.54)1985 30 Years
              Woodlands III (Col) Columbus, OH    230,536.02  2,031,248.57    223,055.35  230,536.02  2,254,303.92  2,484,839.94  (191,823.20)1987 30 Years
              Woodlands of Brookfield Brookfield, WI  (N) 1,484,600.00  13,961,080.72    508,802.74  1,484,600.00  14,469,883.46  15,954,483.46  (1,937,592.86)1990 30 Years
              Woodlands of Minnetonka Minnetonka, MN    2,394,500.00  13,543,076.29    602,310.07  2,394,500.00  14,145,386.36  16,539,886.36  (2,250,314.56)1988 30 Years
              Woodleaf Campbell, CA  10,983,236.90  8,550,600.00  16,988,182.50    253,043.88  8,550,600.00  17,241,226.38  25,791,826.38  (2,166,338.97)1984 30 Years
              Woodmoor Austin, TX    653,800.00  5,875,968.39    1,555,294.82  653,800.00  7,431,263.21  8,085,063.21  (2,486,385.65)1981 30 Years
              Woodridge (MN) Eagan, MN  7,554,263.29  1,602,300.00  10,449,579.23    668,014.62  1,602,300.00  11,117,593.85  12,719,893.85  (1,568,614.48)1986 30 Years
              Woodridge (CO) Aurora, CO    2,780,700.00  7,567,334.68    505,696.91  2,780,700.00  8,073,031.59  10,853,731.59  (1,133,764.49)1980-82 30 Years
              Woodridge II (CO) Aurora, CO      4,148,517.08    267,481.88    4,415,998.96  4,415,998.96  (623,096.57)1980-82 30 Years
              Woodridge III (CO) Aurora, CO      9,130,763.69    589,716.81    9,720,480.50  9,720,480.50  (1,372,019.79)1980-82 30 Years
              Woods of Elm Creek San Antonio, TX    590,000.00  5,310,327.86    444,833.53  590,000.00  5,755,161.39  6,345,161.39  (1,123,102.77)1983 30 Years
              Woods of North Bend Raleigh, NC  14,960,000.00  1,039,500.00  9,305,318.81    1,361,144.55  1,039,500.00  10,666,463.36  11,705,963.36  (2,990,414.59)1983 30 Years
              Woodscape Raleigh, NC    957,300.00  8,607,939.89    618,321.40  957,300.00  9,226,261.29  10,183,561.29  (1,897,747.47)1979 30 Years
              Woodside Lorton, VA    1,326,000.00  12,510,902.78    707,493.75  1,326,000.00  13,218,396.53  14,544,396.53  (3,585,940.12)1987 30 Years
              Woodtrail Newnan, GA    250,894.94  2,210,657.86    53,349.22  250,894.94  2,264,007.08  2,514,902.02  (189,879.38)1984 30 Years
              Woodvalley Anniston, AL  1,382,983.08  190,188.16  1,675,764.93    50,107.08  190,188.16  1,725,872.01  1,916,060.17  (150,062.82)1986 30 Years
              Wycliffe Court Murfreesboro, TN  1,105,968.73  166,544.62  1,467,724.60    95,336.21  166,544.62  1,563,060.81  1,729,605.43  (136,333.47)1985 30 Years
              Wynbrook Norcross, GA    2,546,500.00  11,009,665.73    636,124.46  2,546,500.00  11,645,790.19  14,192,290.19  (1,646,533.17)1972/1976 30 Years
              Wyndridge 2 Memphis, TN  14,135,000.00  1,488,000.00  13,607,636.08    1,028,472.14  1,488,000.00  14,636,108.22  16,124,108.22  (2,807,469.39)1988 30 Years
              Wyndridge 3 Memphis, TN  10,855,000.00  1,502,500.00  13,531,740.55    667,578.36  1,502,500.00  14,199,318.91  15,701,818.91  (2,595,106.03)1988 30 Years
              Yarmouth Woods Yarmouth, ME    692,800.00  6,096,155.42    314,655.96  692,800.00  6,410,811.38  7,103,611.38  (988,901.83)1971/1978 30 Years
              Yorktowne at Olde Mill Millersville, MD    216,000.00  2,674,121.00    3,955,745.41  216,000.00  6,629,866.41  6,845,866.41  (5,117,733.51)1974 30 Years
              Management Business Chicago, IL          48,371,317.30    48,371,317.30  48,371,317.30  (32,429,165.60)(G)  
              Operating Partnership Chicago, IL (AA)  43,792.00    201,588.72        201,588.72  201,588.72   (Y)  
              Total Investment in Real Estate   $2,844,098,866.29 $1,840,169,898.16 $10,529,012,304.53 $ $647,000,892.67 $1,840,169,898.16 $11,176,013,197.20 $13,016,183,095.36 $(1,718,844,690.60)   
              Real Estate Held for Disposition                                 
              Larkspur I (Mor) Moraine, OH $435,131.30 $55,416.09 $488,276.16 $ $53,693.15 $55,416.09 $541,969.31 $597,385.40 $(49,238.63)1982 30 Years
              Larkspur II Moraine, OH    29,907.55  263,518.09    19,025.44  29,907.55  282,543.53  312,451.08  (24,397.65)1984 30 Years
              Ravenwood Mouldin, SC    197,283.52  1,738,282.85    26,693.69  197,283.52  1,764,976.54  1,962,260.06  (150,279.41)1987 30 Years
              Springwood II (Aus) Austintown, OH    78,057.03  687,767.52    19,558.48  78,057.03  707,326.00  785,383.03  (62,799.20)1982 30 Years
              Total Real Estate Held for Disposition   $435,131.30 $360,664.19 $3,177,844.62 $ $118,970.76 $360,664.19 $3,296,815.38 $3,657,479.57 $(286,714.89)   
              Total Real Estate   $2,844,533,997.59 $1,840,530,562.35 $10,532,190,149.15 $ $647,119,863.43 $1,840,530,562.35 $11,179,310,012.58 $13,019,840,574.93 $(1,719,131,405.49)   

              S-12


               

               

               

               

               

               

               

               

               

               

               

               

              Cost Capitalized

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Subsequent to

               

              Gross Amount Carried

               

               

               

               

               

               

               

              Life Used to

               

               

               

               

               

               

               

               

               

              Initial Cost to

               

              Acquisition

               

              at Close of

               

               

               

               

               

               

               

              Compute

               

              Description

               

               

               

               

               

              Company

               

              (Improvements, net) (E)

               

              Period 12/31/04

               

               

               

               

               

               

               

              Depreciation in

               

              Apartment

               

               

               

               

               

               

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Accumulated

               

              Date of

               

              Latest Income

               

              Name

               

              Location

               

              Units (J)

               

              Encumbrances

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures (A)

               

              Total (B)

               

              Depreciation

               

              Construction

               

              Statement (C)

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Gosnold Grove

               

              East Falmouth, MA

               

              33

               

              595,899

               

              124,296

               

              830,891

               

               

              105,169

               

              124,296

               

              936,060

               

              1,060,355

               

              (182,029

              )

              1978

               

              30 Years

               

              Gramercy Park

               

              Houston, TX

               

              384

               

               

              3,957,000

               

              22,075,243

               

               

              1,272,760

               

              3,957,000

               

              23,348,002

               

              27,305,002

               

              (2,672,377

              )

              1998

               

              30 Years

               

              Granada Highlands

               

              Malden, MA (G)

               

              919

               

               

              28,210,000

               

              99,944,576

               

               

              7,634,865

               

              28,210,000

               

              107,579,441

               

              135,789,441

               

              (20,617,153

              )

              1972

               

              30 Years

               

              Grand Marquis Condominium, LLC

               

              Plantation, FL

               

              198

               

               

              917,800

               

              9,140,076

               

               

              1,371,969

               

              917,800

               

              10,512,046

               

              11,429,846

               

              (4,110,023

              )

              1987

               

              30 Years

               

              Grand Oasis Condominium, LLC

               

              Coral Springs, FL

               

              89

               

               

              358,896

               

              3,588,802

               

               

              969,136

               

              358,896

               

              4,557,938

               

              4,916,834

               

              (1,522,680

              )

              1987

               

              30 Years

               

              Grand Reserve

               

              Woodbury, MN

               

              394

               

               

              4,728,000

               

              49,541,642

               

               

              4,318,206

               

              4,728,000

               

              53,859,848

               

              58,587,848

               

              (7,364,568

              )

              2000

               

              30 Years

               

              Grandeville at River Place

               

              Oviedo, FL

               

              280

               

               

              6,000,000

               

              23,110,997

               

               

              92,980

               

              6,000,000

               

              23,203,977

               

              29,203,977

               

              (1,013,863

              )

              2002

               

              30 Years

               

              Greenbriar Glen

               

              Atlanta, GA

               

              74

               

              1,391,109

               

              227,701

               

              2,006,246

               

               

              305,529

               

              227,701

               

              2,311,775

               

              2,539,477

               

              (445,174

              )

              1988

               

              30 Years

               

              Greenfield Village

               

              Rocky Hill, CT

               

              151

               

               

              911,534

               

              6,093,418

               

               

              171,645

               

              911,534

               

              6,265,064

               

              7,176,598

               

              (1,012,392

              )

              1965

               

              30 Years

               

              Greengate (FL)

               

              W. Palm Beach, FL

               

              120

               

               

              2,500,000

               

              1,615,859

               

               

              299,694

               

              2,500,000

               

              1,915,553

               

              4,415,553

               

              (391,409

              )

              1987

               

              30 Years

               

              Greenglen (Day)

               

              Dayton, OH

               

              76

               

               

              204,289

               

              1,800,172

               

               

              298,289

               

              204,289

               

              2,098,461

               

              2,302,750

               

              (459,706

              )

              1983

               

              30 Years

               

              Greenglen II (Tol)

               

              Toledo, OH

               

              58

               

               

              162,264

               

              1,429,719

               

               

              202,224

               

              162,264

               

              1,631,943

               

              1,794,207

               

              (332,135

              )

              1982

               

              30 Years

               

              Greenhaven

               

              Union City, CA

               

              250

               

              10,975,000

               

              7,507,000

               

              15,210,399

               

               

              1,391,472

               

              7,507,000

               

              16,601,871

               

              24,108,871

               

              (4,034,011

              )

              1983

               

              30 Years

               

              Greenhouse - Frey Road

               

              Kennesaw, GA

               

              489

               

              (M

              )

              2,467,200

               

              22,187,443

               

               

              3,009,883

               

              2,467,200

               

              25,197,326

               

              27,664,526

               

              (9,938,727

              )

              1985

               

              30 Years

               

              Greenhouse - Holcomb Bridge

               

              Alpharetta, GA

               

              437

               

              (M

              )

              2,143,300

               

              19,291,427

               

               

              3,021,223

               

              2,143,300

               

              22,312,650

               

              24,455,950

               

              (8,897,741

              )

              1985

               

              30 Years

               

              Greenhouse - Roswell

               

              Roswell, GA

               

              236

               

              (M

              )

              1,220,000

               

              10,974,727

               

               

              1,894,090

               

              1,220,000

               

              12,868,818

               

              14,088,818

               

              (5,214,467

              )

              1985

               

              30 Years

               

              Greentree 1

               

              Glen Burnie, MD

               

              350

               

              11,000,000

               

              3,912,968

               

              11,784,021

               

               

              2,097,434

               

              3,912,968

               

              13,881,455

               

              17,794,423

               

              (3,376,484

              )

              1973

               

              30 Years

               

              Greentree 2

               

              Glen Burnie, MD

               

              239

               

               

              2,700,000

               

              8,246,737

               

               

              990,411

               

              2,700,000

               

              9,237,148

               

              11,937,148

               

              (2,133,855

              )

              1973

               

              30 Years

               

              Greentree 3

               

              Glen Burnie, MD

               

              207

               

               

              2,380,443

               

              7,270,294

               

               

              789,707

               

              2,380,443

               

              8,060,001

               

              10,440,444

               

              (1,872,059

              )

              1973

               

              30 Years

               

              Greentree I (GA) (REIT)

               

              Thomasville, GA

               

              43

               

              629,393

               

              84,750

               

              762,659

               

               

              178,917

               

              84,750

               

              941,577

               

              1,026,327

               

              (148,053

              )

              1983

               

              30 Years

               

              Greentree II (GA) (REIT)

               

              Thomasville, GA

               

              32

               

              473,348

               

              81,000

               

              729,283

               

               

              111,455

               

              81,000

               

              840,738

               

              921,738

               

              (131,091

              )

              1984

               

              30 Years

               

              Greenwood Villas

               

              Lake Mary, FL

               

              56

               

               

              450,000

               

              2,465,447

               

               

              1,448

               

              450,000

               

              2,466,894

               

              2,916,894

               

              (47,049

              )

              1984

               

              30 Years

               

              Hall Place

               

              Quincy, MA

               

              90

               

               

              3,150,800

               

              5,121,950

               

               

              511,811

               

              3,150,800

               

              5,633,760

               

              8,784,560

               

              (1,327,211

              )

              1998

               

              30 Years

               

              Hammocks Place

               

              Miami, FL

               

              296

               

              (L

              )

               

              319,180

               

              12,513,467

               

               

              1,592,031

               

              319,180

               

              14,105,497

               

              14,424,677

               

              (5,886,184

              )

              1986

               

              30 Years

               

              Hampshire II

               

              Elyria, OH

               

              56

               

              797,823

               

              126,231

               

              1,112,036

               

               

              184,881

               

              126,231

               

              1,296,917

               

              1,423,148

               

              (267,287

              )

              1981

               

              30 Years

               

              Hampshire Place

               

              Los Angeles, CA

               

              259

               

              19,958,653

               

              10,806,000

               

              30,331,904

               

               

              4,735

               

              10,806,000

               

              30,336,638

               

              41,142,638

               

              (95,031

              )

              1989

               

              30 Years

               

              Hamptons

               

              Puyallup, WA

               

              230

               

               

              1,119,200

               

              10,075,844

               

               

              976,491

               

              1,119,200

               

              11,052,335

               

              12,171,535

               

              (3,208,047

              )

              1991

               

              30 Years

               

              Harbinwood

               

              Norcross, GA

               

              72

               

               

              236,761

               

              2,086,122

               

               

              274,307

               

              236,761

               

              2,360,429

               

              2,597,190

               

              (511,234

              )

              1985

               

              30 Years

               

              Harborview

               

              San Pedro, CA

               

              160

               

               

              6,402,500

               

              12,627,347

               

               

              1,181,453

               

              6,402,500

               

              13,808,800

               

              20,211,300

               

              (3,970,184

              )

              1985

               

              30 Years

               

              Harbour Town

               

              Boca Raton, FL

               

              392

               

               

              11,760,000

               

              20,190,252

               

               

              3,359,619

               

              11,760,000

               

              23,549,871

               

              35,309,871

               

              (4,567,867

              )

              1985

               

              30 Years

               

              Hartwick

               

              Tipton, IN

               

              44

               

               

              123,791

               

              1,090,729

               

               

              171,410

               

              123,791

               

              1,262,140

               

              1,385,930

               

              (282,053

              )

              1982

               

              30 Years

               

              Harvest Grove I

               

              Gahanna, OH

               

              73

               

              1,504,592

               

              170,334

               

              1,500,232

               

               

              307,743

               

              170,334

               

              1,807,974

               

              1,978,309

               

              (401,278

              )

              1986

               

              30 Years

               

              Harvest Grove II

               

              Gahanna, OH

               

              57

               

               

              148,792

               

              1,310,818

               

               

              190,011

               

              148,792

               

              1,500,829

               

              1,649,620

               

              (301,890

              )

              1987

               

              30 Years

               

              Hatcherway

               

              Waycross, GA

               

              64

               

              684,375

               

              96,885

               

              853,716

               

               

              239,832

               

              96,885

               

              1,093,549

               

              1,190,434

               

              (275,038

              )

              1986

               

              30 Years

               

              Hathaway

               

              Long Beach, CA

               

              385

               

               

              2,512,500

               

              22,611,912

               

               

              3,076,704

               

              2,512,500

               

              25,688,615

               

              28,201,115

               

              (8,610,848

              )

              1987

               

              30 Years

               

              Hayfield Park

               

              Burlington, KY

               

              86

               

              1,534,250

               

              261,457

               

              2,303,394

               

               

              227,323

               

              261,457

               

              2,530,718

               

              2,792,174

               

              (528,945

              )

              1986

               

              30 Years

               

              Heathmoore (Eva)

               

              Evansville, IN

               

              73

               

              1,039,481

               

              162,375

               

              1,430,747

               

               

              265,042

               

              162,375

               

              1,695,788

               

              1,858,163

               

              (377,669

              )

              1984

               

              30 Years

               

              Heathmoore (KY)

               

              Louisville, KY

               

              62

               

               

              156,840

               

              1,381,730

               

               

              246,181

               

              156,840

               

              1,627,910

               

              1,784,750

               

              (352,193

              )

              1983

               

              30 Years

               

              Heathmoore (MI)

               

              Clinton Twp., MI

               

              72

               

              1,584,774

               

              227,105

               

              2,001,243

               

               

              320,616

               

              227,105

               

              2,321,859

               

              2,548,964

               

              (487,239

              )

              1983

               

              30 Years

               

              Heathmoore I (IN)

               

              Indianapolis, IN

               

              55

               

              1,145,909

               

              144,557

               

              1,273,702

               

               

              231,132

               

              144,557

               

              1,504,834

               

              1,649,391

               

              (354,737

              )

              1983

               

              30 Years

               

              Heathmoore I (MI)

               

              Canton, MI

               

              60

               

              1,521,755

               

              232,064

               

              2,044,227

               

               

              265,673

               

              232,064

               

              2,309,900

               

              2,541,963

               

              (486,486

              )

              1986

               

              30 Years

               

              Heathmoore II (MI)

               

              Canton, MI

               

              51

               

               

              170,433

               

              1,501,697

               

               

              168,207

               

              170,433

               

              1,669,903

               

              1,840,336

               

              (343,539

              )

              1986

               

              30 Years

               

              Heritage Green

               

              Sturbridge, MA

               

              130

               

              2,703,422

               

              835,313

               

              5,583,898

               

               

              531,188

               

              835,313

               

              6,115,086

               

              6,950,399

               

              (973,901

              )

              1974

               

              30 Years

               

              Heritage, The

               

              Phoenix, AZ

               

              204

               

               

              1,211,205

               

              13,136,903

               

               

              667,629

               

              1,211,205

               

              13,804,533

               

              15,015,738

               

              (3,532,830

              )

              1995

               

              30 Years

               

              Heron Pointe

               

              Boynton Beach, FL

               

              192

               

               

              1,546,700

               

              7,774,676

               

               

              956,899

               

              1,546,700

               

              8,731,575

               

              10,278,275

               

              (2,744,634

              )

              1989

               

              30 Years

               

              Heron Pointe (Atl)

               

              Atlantic Beach, FL

               

              99

               

              1,566,550

               

              214,332

               

              1,888,814

               

               

              378,016

               

              214,332

               

              2,266,830

               

              2,481,162

               

              (534,992

              )

              1986

               

              30 Years

               

              Heronwood (REIT)

               

              Ft. Myers, FL

               

              59

               

              1,157,161

               

              146,100

               

              1,315,211

               

               

              238,372

               

              146,100

               

              1,553,583

               

              1,699,683

               

              (229,006

              )

              1982

               

              30 Years

               

              Hickory Mill

               

              Hilliard, OH

               

              60

               

               

              161,714

               

              1,424,682

               

               

              347,037

               

              161,714

               

              1,771,719

               

              1,933,433

               

              (388,013

              )

              1980

               

              30 Years

               

              Hickory Place

               

              Gainesville, FL

               

              70

               

              1,246,264

               

              192,453

               

              1,695,454

               

               

              292,252

               

              192,453

               

              1,987,706

               

              2,180,160

               

              (455,358

              )

              1983

               

              30 Years

               

              Hidden Acres

               

              Sarasota, FL

               

              94

               

              1,601,965

               

              253,139

               

              2,230,579

               

               

              355,532

               

              253,139

               

              2,586,110

               

              2,839,249

               

              (553,524

              )

              1987

               

              30 Years

               

              Hidden Lake

               

              Sacramento, CA

               

              272

               

              15,165,000

               

              1,715,000

               

              12,263,475

               

               

              1,029,490

               

              1,715,000

               

              13,292,965

               

              15,007,965

               

              (2,043,036

              )

              1985

               

              30 Years

               

              Hidden Lakes

               

              Haltom City, TX

               

              312

               

               

              1,872,000

               

              20,242,109

               

               

              953,464

               

              1,872,000

               

              21,195,573

               

              23,067,573

               

              (4,880,561

              )

              1996

               

              30 Years

               

              Hidden Oaks

               

              Cary, NC

               

              216

               

               

              1,178,600

               

              10,614,135

               

               

              1,597,072

               

              1,178,600

               

              12,211,208

               

              13,389,808

               

              (3,604,260

              )

              1988

               

              30 Years

               

              Hidden Palms

               

              Tampa, FL

               

              256

               

               

              2,049,600

               

              6,345,885

               

               

              1,628,333

               

              2,049,600

               

              7,974,218

               

              10,023,818

               

              (2,502,051

              )

              1986

               

              30 Years

               

              Hidden Pines

               

              Casselberry, FL

               

              56

               

              19,562

               

              176,308

               

              1,553,565

               

               

              440,840

               

              176,308

               

              1,994,406

               

              2,170,713

               

              (455,713

              )

              1981

               

              30 Years

               

              Hidden Valley Club

               

              Ann Arbor, MI

               

              324

               

               

              915,000

               

              6,667,098

               

               

              3,482,805

               

              915,000

               

              10,149,903

               

              11,064,903

               

              (7,326,836

              )

              1973

               

              30 Years

               

              High Meadow

               

              Ellington, CT

               

              100

               

              4,115,841

               

              583,679

               

              3,901,774

               

               

              217,220

               

              583,679

               

              4,118,994

               

              4,702,673

               

              (670,431

              )

              1975

               

              30 Years

               

              High Points

               

              New Port Richey, FL

               

              95

               

               

              222,308

               

              1,958,772

               

               

              475,690

               

              222,308

               

              2,434,463

               

              2,656,771

               

              (566,044

              )

              1986

               

              30 Years

               

              High River

               

              Tuscaloosa, AL (T)

               

              152

               

              3,569,223

               

              208,108

               

              3,663,221

               

               

              689,898

               

              208,108

               

              4,353,119

               

              4,561,226

               

              (1,028,666

              )

              1978

               

              30 Years

               

              Highland Creste

               

              Kent, WA

               

              198

               

               

              935,200

               

              8,415,391

               

               

              1,038,433

               

              935,200

               

              9,453,825

               

              10,389,025

               

              (2,897,831

              )

              1989

               

              30 Years

               

              Highland Glen

               

              Westwood, MA

               

              180

               

               

              2,229,095

               

              16,828,153

               

               

              365,953

               

              2,229,095

               

              17,194,106

               

              19,423,202

               

              (2,472,591

              )

              1979

               

              30 Years

               

              Highland Glen II

               

              Westwood, MA

               

               

               

              603,508

               

              400,524

               

               

               

              603,508

               

              400,524

               

              1,004,032

               

               

              (F)

               

              30 Years

               

              Highland Point

               

              Aurora, CO

               

              319

               

              (Q

              )

              1,631,900

               

              14,684,439

               

               

              1,432,664

               

              1,631,900

               

              16,117,102

               

              17,749,002

               

              (4,668,312

              )

              1984

               

              30 Years

               

              Highline Oaks

               

              Denver, CO

               

              220

               

              (M

              )

              1,057,400

               

              9,340,249

               

               

              1,340,899

               

              1,057,400

               

              10,681,148

               

              11,738,548

               

              (3,316,917

              )

              1986

               

              30 Years

               

              Hillcrest Villas

               

              Crestview, FL

               

              65

               

              912,418

               

              141,603

               

              1,247,677

               

               

              194,103

               

              141,603

               

              1,441,780

               

              1,583,383

               

              (325,706

              )

              1985

               

              30 Years

               

              Hillside Manor

               

              Americus, GA

               

              60

               

               

              102,632

               

              904,111

               

               

              380,601

               

              102,632

               

              1,284,712

               

              1,387,344

               

              (316,348

              )

              1985

               

              30 Years

               

              Holly Ridge

               

              Pembroke Park, FL

               

              98

               

               

              295,596

               

              2,603,985

               

               

              366,302

               

              295,596

               

              2,970,287

               

              3,265,883

               

              (638,237

              )

              1986

               

              30 Years

               

              Holly Sands I

               

              Ft. Walton Bch., FL

               

              72

               

               

              190,942

               

              1,682,524

               

               

              303,321

               

              190,942

               

              1,985,845

               

              2,176,787

               

              (458,903

              )

              1985

               

              30 Years

               

              Holly Sands II

               

              Ft. Walton Bch., FL

               

              52

               

              1,009,375

               

              124,578

               

              1,098,074

               

               

              171,993

               

              124,578

               

              1,270,067

               

              1,394,645

               

              (292,134

              )

              1986

               

              30 Years

               

              Hudson Crossing

               

              New York, NY (G)

               

              259

               

               

              23,420,000

               

              70,069,263

               

               

              2,334

               

              23,420,000

               

              70,071,597

               

              93,491,597

               

              (1,135,506

              )

              2003

               

              30 Years

               

              Hudson Pointe

               

              Jersey City, NJ

               

              182

               

               

              5,148,500

               

              41,596,476

               

               

              96,488

               

              5,148,500

               

              41,692,964

               

              46,841,463

               

              (1,261,380

              )

              2003

               

              30 Years

               

              Hunt Club

               

              Charlotte, NC

               

              300

               

               

              990,000

               

              17,992,887

               

               

              941,935

               

              990,000

               

              18,934,823

               

              19,924,823

               

              (4,396,636

              )

              1990

               

              30 Years

               

              Hunt Club II

               

              Charlotte, NC

               

               

               

              100,000

               

               

               

               

              100,000

               

               

              100,000

               

               

              (F)

               

              30 Years

               

              Hunters Green

               

              Fort Worth, TX

               

              248

               

               

              524,300

               

              3,653,481

               

               

              1,335,663

               

              524,300

               

              4,989,143

               

              5,513,443

               

              (2,362,518

              )

              1981

               

              30 Years

               

              Hunters Ridge

               

              St. Louis, MO

               

              198

               

              10,680,000

               

              994,500

               

              8,913,997

               

               

              1,488,157

               

              994,500

               

              10,402,154

               

              11,396,654

               

              (3,196,673

              )

              1986-1987

               

              30 Years

               

              Huntington Park

               

              Everett, WA

               

              381

               

               

              1,597,500

               

              14,367,864

               

               

              1,590,150

               

              1,597,500

               

              15,958,014

               

              17,555,514

               

              (6,503,313

              )

              1991

               

              30 Years

               

              Independence Village

               

              Reynoldsburg, OH

               

              124

               

               

              226,988

               

              2,000,011

               

               

              400,858

               

              226,988

               

              2,400,869

               

              2,627,856

               

              (556,417

              )

              1978

               

              30 Years

               

              Indian Bend

               

              Scottsdale, AZ

               

              276

               

               

              1,075,700

               

              9,675,133

               

               

              1,992,973

               

              1,075,700

               

              11,668,106

               

              12,743,806

               

              (5,069,961

              )

              1973

               

              30 Years

               

              Indian Lake I

               

              Morrow, GA

               

              244

               

               

              839,669

               

              7,398,395

               

               

              627,815

               

              839,669

               

              8,026,210

               

              8,865,879

               

              (1,617,767

              )

              1987

               

              30 Years

               

              S-5




              EQUITY RESIDENTIAL PROPERTIES TRUST

              Schedule III - Real Estate and Accumulated Depreciation

              December 31, 20012004

               

               

               

               

               

               

               

               

               

               

               

               

              Cost Capitalized

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Subsequent to

               

              Gross Amount Carried

               

               

               

               

               

               

               

              Life Used to

               

               

               

               

               

               

               

               

               

              Initial Cost to

               

              Acquisition

               

              at Close of

               

               

               

               

               

               

               

              Compute

               

              Description

               

               

               

               

               

              Company

               

              (Improvements, net) (E)

               

              Period 12/31/04

               

               

               

               

               

               

               

              Depreciation in

               

              Apartment

               

               

               

               

               

               

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Accumulated

               

              Date of

               

              Latest Income

               

              Name

               

              Location

               

              Units (J)

               

              Encumbrances

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures (A)

               

              Total (B)

               

              Depreciation

               

              Construction

               

              Statement (C)

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Indian Ridge

               

              Waltham, MA

               

               

              9,240,826

               

              5,878,374

               

              19,025,500

               

               

               

              5,878,374

               

              19,025,500

               

              24,903,875

               

               

              (F)

               

              30 Years

               

              Indian Ridge I (REIT)

               

              Tallahassee, FL

               

              57

               

               

              135,500

               

              1,218,598

               

               

              209,525

               

              135,500

               

              1,428,123

               

              1,563,623

               

              (228,546

              )

              1981

               

              30 Years

               

              Indian Ridge II (REIT)

               

              Tallahassee, FL

               

              39

               

               

              94,300

               

              849,192

               

               

              97,914

               

              94,300

               

              947,106

               

              1,041,406

               

              (145,511

              )

              1982

               

              30 Years

               

              Indian Tree

               

              Arvada, CO

               

              168

               

               

              881,225

               

              4,552,815

               

               

              1,574,849

               

              881,225

               

              6,127,664

               

              7,008,889

               

              (2,805,735

              )

              1983

               

              30 Years

               

              Indigo Springs

               

              Kent, WA

               

              278

               

               

              1,270,500

               

              11,446,902

               

               

              1,902,334

               

              1,270,500

               

              13,349,236

               

              14,619,736

               

              (4,268,149

              )

              1991

               

              30 Years

               

              Iris Glen

               

              Conyers, GA

               

              79

               

              1,661,685

               

              270,458

               

              2,383,030

               

               

              269,213

               

              270,458

               

              2,652,242

               

              2,922,700

               

              (525,978

              )

              1984

               

              30 Years

               

              Ironwood at the Ranch

               

              Westminster, CO

               

              226

               

               

              1,493,300

               

              13,439,305

               

               

              1,127,418

               

              1,493,300

               

              14,566,722

               

              16,060,022

               

              (4,142,728

              )

              1986

               

              30 Years

               

              Isle at Arrowhead Ranch

               

              Glendale, AZ

               

              256

               

               

              1,650,237

               

              19,593,123

               

               

              689,680

               

              1,650,237

               

              20,282,804

               

              21,933,041

               

              (5,089,909

              )

              1996

               

              30 Years

               

              Isles at Sawgrass

               

              Sunrise, FL

               

              368

               

               

              7,360,000

               

              18,750,693

               

               

              836,610

               

              7,360,000

               

              19,587,303

               

              26,947,303

               

              (2,417,186

              )

              1991-1995

               

              30 Years

               

              Ivory Wood

               

              Bothell, WA

               

              144

               

               

              2,732,800

               

              13,888,282

               

               

              109,805

               

              2,732,800

               

              13,998,087

               

              16,730,887

               

              (397,217

              )

              2000

               

              30 Years

               

              Ivy Place

               

              Atlanta, GA

               

              122

               

               

              802,950

               

              7,228,257

               

               

              1,108,006

               

              802,950

               

              8,336,262

               

              9,139,212

               

              (2,793,461

              )

              1978

               

              30 Years

               

              Jaclen Towers

               

              Beverly, NJ

               

              100

               

              1,846,425

               

              437,072

               

              2,921,735

               

               

              481,757

               

              437,072

               

              3,403,492

               

              3,840,564

               

              (589,283

              )

              1976

               

              30 Years

               

              James Street Crossing

               

              Kent, WA

               

              300

               

              16,379,123

               

              2,081,254

               

              18,748,337

               

               

              1,004,928

               

              2,081,254

               

              19,753,265

               

              21,834,519

               

              (5,271,007

              )

              1989

               

              30 Years

               

              Jefferson Way I

               

              Orange Park, FL

               

              56

               

              1,000,621

               

              147,799

               

              1,302,268

               

               

              320,768

               

              147,799

               

              1,623,036

               

              1,770,835

               

              (352,958

              )

              1987

               

              30 Years

               

              Junipers at Yarmouth

               

              Yarmouth, ME

               

              225

               

               

              1,355,700

               

              7,860,135

               

               

              1,358,073

               

              1,355,700

               

              9,218,208

               

              10,573,908

               

              (2,911,277

              )

              1970

               

              30 Years

               

              Jupiter Cove I

               

              Jupiter, FL

               

              63

               

              1,504,253

               

              233,932

               

              2,060,900

               

               

              411,275

               

              233,932

               

              2,472,174

               

              2,706,107

               

              (562,196

              )

              1987

               

              30 Years

               

              Jupiter Cove II

               

              Jupiter, FL

               

              61

               

              1,485,940

               

              1,220,000

               

              483,833

               

               

              256,117

               

              1,220,000

               

              739,950

               

              1,959,950

               

              (174,000

              )

              1987

               

              30 Years

               

              Jupiter Cove III

               

              Jupiter, FL

               

              63

               

              1,582,555

               

              242,010

               

              2,131,722

               

               

              251,001

               

              242,010

               

              2,382,723

               

              2,624,733

               

              (482,176

              )

              1987

               

              30 Years

               

              Kempton Downs

               

              Gresham, OR

               

              278

               

               

              1,217,349

               

              10,943,372

               

               

              1,935,825

               

              1,217,349

               

              12,879,197

               

              14,096,545

               

              (4,894,670

              )

              1990

               

              30 Years

               

              Ketwood

               

              Kettering, OH

               

              93

               

               

              266,443

               

              2,347,655

               

               

              363,454

               

              266,443

               

              2,711,109

               

              2,977,552

               

              (608,337

              )

              1979

               

              30 Years

               

              Keystone

               

              Austin, TX

               

              166

               

               

              498,500

               

              4,487,295

               

               

              1,305,265

               

              498,500

               

              5,792,560

               

              6,291,060

               

              (2,440,621

              )

              1981

               

              30 Years

               

              Kings Colony

               

              Savannah, GA

               

              89

               

              1,914,070

               

              230,149

               

              2,027,865

               

               

              269,045

               

              230,149

               

              2,296,910

               

              2,527,059

               

              (511,926

              )

              1987

               

              30 Years

               

              Kingsport

               

              Alexandria, VA

               

              415

               

               

               

              1,262,250

               

              12,198,024

               

               

              3,249,132

               

              1,262,250

               

              15,447,156

               

              16,709,406

               

              (5,868,986

              )

              1986

               

              30 Years

               

              Kirby Place

               

              Houston, TX

               

              362

               

               

              3,621,600

               

              25,896,774

               

               

              1,279,979

               

              3,621,600

               

              27,176,753

               

              30,798,353

               

              (7,145,671

              )

              1994

               

              30 Years

               

              La Mirage

               

              San Diego, CA

               

              1,070

               

               

              28,895,200

               

              95,567,943

               

               

              5,398,766

               

              28,895,200

               

              100,966,709

               

              129,861,909

               

              (27,009,669

              )

              1988/1992

               

              30 Years

               

              La Mirage IV

               

              San Diego, CA

               

              340

               

               

              6,000,000

               

              47,449,353

               

               

              31,426

               

              6,000,000

               

              47,480,779

               

              53,480,779

               

              (5,207,446

              )

              2001

               

              30 Years

               

              La Tour Fontaine

               

              Houston, TX

               

              162

               

               

              2,916,000

               

              15,917,178

               

               

              892,412

               

              2,916,000

               

              16,809,591

               

              19,725,591

               

              (3,800,140

              )

              1994

               

              30 Years

               

              Ladera

               

              Phoenix, AZ

               

              248

               

              (Q

              )

              2,978,879

               

              20,640,453

               

               

              676,946

               

              2,978,879

               

              21,317,400

               

              24,296,279

               

              (5,342,405

              )

              1995

               

              30 Years

               

              Laguna Clara

               

              Santa Clara, CA

               

              264

               

              16,980,452

               

              13,642,420

               

              29,707,475

               

               

              139,451

               

              13,642,420

               

              29,846,926

               

              43,489,346

               

              (1,129,028

              )

              1972

               

              30 Years

               

              Lakes at Vinings

               

              Atlanta, GA

               

              464

               

              20,928,154

               

              6,498,000

               

              21,832,252

               

               

              2,133,971

               

              6,498,000

               

              23,966,223

               

              30,464,223

               

              (6,102,433

              )

              1972/1975

               

              30 Years

               

              Lakeshore at Preston

               

              Plano, TX

               

              302

               

               

              3,325,800

               

              15,208,348

               

               

              962,054

               

              3,325,800

               

              16,170,401

               

              19,496,201

               

              (3,938,455

              )

              1992

               

              30 Years

               

              Lakeshore I (GA)

               

              Ft. Oglethorpe, GA

               

              79

               

              1,202,296

               

              169,375

               

              1,492,378

               

               

              349,287

               

              169,375

               

              1,841,665

               

              2,011,040

               

              (453,172

              )

              1986

               

              30 Years

               

              Lakeview

               

              Lodi, CA

               

              138

               

              7,286,000

               

              950,000

               

              5,750,629

               

               

              988,476

               

              950,000

               

              6,739,105

               

              7,689,105

               

              (1,030,871

              )

              1983

               

              30 Years

               

              Lakeville Resort

               

              Petaluma, CA

               

              492

               

               

              2,736,500

               

              24,610,651

               

               

              3,030,474

               

              2,736,500

               

              27,641,124

               

              30,377,624

               

              (8,675,873

              )

              1984

               

              30 Years

               

              Lakewood

               

              Tulsa, OK

               

              152

               

              5,600,000

               

              855,000

               

              6,480,729

               

               

              662,558

               

              855,000

               

              7,143,287

               

              7,998,287

               

              (1,180,057

              )

              1985

               

              30 Years

               

              Lakewood Greens

               

              Dallas, TX

               

              252

               

              7,766,087

               

              2,019,600

               

              9,026,907

               

               

              662,722

               

              2,019,600

               

              9,689,628

               

              11,709,228

               

              (2,491,710

              )

              1986

               

              30 Years

               

              Lakewood Oaks

               

              Dallas, TX

               

              352

               

               

              1,631,600

               

              14,686,192

               

               

              2,133,304

               

              1,631,600

               

              16,819,495

               

              18,451,095

               

              (6,532,548

              )

              1987

               

              30 Years

               

              Landera

               

              San Antonio, TX

               

              184

               

               

              766,300

               

              6,896,811

               

               

              1,108,443

               

              766,300

               

              8,005,255

               

              8,771,555

               

              (2,533,836

              )

              1983

               

              30 Years

               

              Landings at Port Imperial

               

              W. New York, NJ

               

              276

               

               

              27,246,045

               

              37,741,050

               

               

              509,265

               

              27,246,045

               

              38,250,315

               

              65,496,360

               

              (5,428,415

              )

              1999

               

              30 Years

               

              Landings of Lake Zurich

               

              Lake Zurich, IL

               

              206

               

              16,800,000

               

              2,250,338

               

              17,668,851

               

               

              279,231

               

              2,250,338

               

              17,948,082

               

              20,198,421

               

              (571,857

              )

              2000

               

              30 Years

               

              Lantern Cove

               

              Foster City, CA

               

              232

               

              36,403,000

               

              6,945,000

               

              21,945,503

               

               

              846,634

               

              6,945,000

               

              22,792,136

               

              29,737,136

               

              (3,026,656

              )

              1985

               

              30 Years

               

              Larkspur I (Hil)

               

              Hilliard, OH

               

              60

               

               

              179,628

               

              1,582,519

               

               

              311,026

               

              179,628

               

              1,893,545

               

              2,073,173

               

              (416,014

              )

              1983

               

              30 Years

               

              Larkspur Shores

               

              Hilliard, OH

               

              342

               

               

              17,107,300

               

              31,399,237

               

               

              3,629,618

               

              17,107,300

               

              35,028,855

               

              52,136,155

               

              (9,052,654

              )

              1983

               

              30 Years

               

              Larkspur Woods

               

              Sacramento, CA

               

              232

               

               

              5,802,900

               

              14,576,106

               

               

              1,207,348

               

              5,802,900

               

              15,783,454

               

              21,586,354

               

              (4,291,619

              )

              1989/1993

               

              30 Years

               

              LaSalle

               

              Beaverton, OR (G)

               

              554

               

              33,793,865

               

              7,202,000

               

              35,877,612

               

               

              956,081

               

              7,202,000

               

              36,833,692

               

              44,035,692

               

              (3,023,189

              )

              1998

               

              30 Years

               

              Laurel Bay

               

              Ypsilanti, MI

               

              68

               

               

              186,004

               

              1,639,366

               

               

              281,881

               

              186,004

               

              1,921,247

               

              2,107,251

               

              (391,457

              )

              1989

               

              30 Years

               

              Laurel Glen

               

              Acworth, GA

               

              81

               

              1,655,375

               

              289,509

               

              2,550,891

               

               

              244,329

               

              289,509

               

              2,795,220

               

              3,084,729

               

              (555,275

              )

              1986

               

              30 Years

               

              Laurel Ridge

               

              Chapel Hill, NC

               

              160

               

               

              160,000

               

              3,206,076

               

               

              3,522,787

               

              160,000

               

              6,728,863

               

              6,888,863

               

              (4,255,349

              )

              1975

               

              30 Years

               

              Laurel Ridge II

               

              Chapel Hill, NC

               

               

               

              22,551

               

               

               

               

              22,551

               

               

              22,551

               

               

              (F)

               

              30 Years

               

              Legacy at Highlands Ranch

               

              Highlands Ranch, CO

               

              422

               

              24,830,208

               

              6,330,000

               

              37,556,449

               

               

              27,300

               

              6,330,000

               

              37,583,749

               

              43,913,749

               

              (337,167

              )

              1999

               

              30 Years

               

              Legacy Park Central

               

              Concord, CA

               

              259

               

              36,210,339

               

              6,469,230

               

              44,565,469

               

               

              14,786

               

              6,469,230

               

              44,580,255

               

              51,049,485

               

              (1,142,450

              )

              2003

               

              30 Years

               

              Legends at Preston

               

              Morrisville, NC

               

              382

               

              (U

              )

              3,056,000

               

              27,150,721

               

               

              454,700

               

              3,056,000

               

              27,605,420

               

              30,661,420

               

              (4,217,275

              )

              2000

               

              30 Years

               

              Lexford Apartment Homes

               

              Miami, FL

               

              72

               

              1,251,771

               

              191,986

               

              1,691,254

               

               

              249,229

               

              191,986

               

              1,940,482

               

              2,132,468

               

              (379,834

              )

              1987

               

              30 Years

               

              Lexington Farm

               

              Alpharetta, GA

               

              352

               

               

              3,521,900

               

              22,888,305

               

               

              937,216

               

              3,521,900

               

              23,825,522

               

              27,347,422

               

              (5,376,439

              )

              1995

               

              30 Years

               

              Lexington Glen

               

              Atlanta, GA

               

              480

               

               

              5,760,000

               

              40,190,507

               

               

              2,444,677

               

              5,760,000

               

              42,635,184

               

              48,395,184

               

              (9,549,983

              )

              1990

               

              30 Years

               

              Lexington Park

               

              Orlando, FL

               

              252

               

               

              2,016,000

               

              12,346,726

               

               

              1,302,812

               

              2,016,000

               

              13,649,537

               

              15,665,537

               

              (3,353,117

              )

              1988

               

              30 Years

               

              Liberty Park

               

              Brain Tree, MA

               

              202

               

              26,500,000

               

              5,977,504

               

              26,748,835

               

               

              245,445

               

              5,977,504

               

              26,994,280

               

              32,971,784

               

              (1,678,470

              )

              2000

               

              30 Years

               

              Lincoln Heights

               

              Quincy, MA

               

              336

               

              (R

              )

              5,928,400

               

              33,595,262

               

               

              1,124,674

               

              5,928,400

               

              34,719,936

               

              40,648,336

               

              (8,698,107

              )

              1991

               

              30 Years

               

              Lindendale

               

              Columbus, OH

               

              77

               

              1,246,157

               

              209,159

               

              1,842,816

               

               

              316,167

               

              209,159

               

              2,158,982

               

              2,368,141

               

              (473,320

              )

              1987

               

              30 Years

               

              Link Terrace

               

              Hinesville, GA

               

              54

               

               

              121,839

               

              1,073,581

               

               

              206,261

               

              121,839

               

              1,279,841

               

              1,401,680

               

              (275,218

              )

              1984

               

              30 Years

               

              Little Cottonwoods

               

              Tempe, AZ

               

              379

               

               

              3,050,133

               

              26,991,689

               

               

              1,491,773

               

              3,050,133

               

              28,483,462

               

              31,533,595

               

              (7,464,295

              )

              1984

               

              30 Years

               

              Lodge (OK), The

               

              Tulsa, OK

               

              208

               

               

              313,371

               

              2,750,936

               

               

              2,020,555

               

              313,371

               

              4,771,491

               

              5,084,862

               

              (3,672,328

              )

              1979

               

              30 Years

               

              Lodge (TX), The

               

              San Antonio, TX

               

              384

               

               

              1,363,636

               

              7,464,586

               

               

              3,174,967

               

              1,363,636

               

              10,639,553

               

              12,003,189

               

              (6,053,471

              )

              1989/1990

               

              30 Years

               

              Lofton Place

               

              Tampa, FL

               

              280

               

               

              2,240,000

               

              16,679,214

               

               

              1,479,566

               

              2,240,000

               

              18,158,780

               

              20,398,780

               

              (4,319,588

              )

              1988

               

              30 Years

               

              Longfellow Glen

               

              Sudbury, MA

               

              120

               

              4,215,246

               

              1,094,273

               

              7,314,994

               

               

              1,530,341

               

              1,094,273

               

              8,845,335

               

              9,939,609

               

              (1,361,991

              )

              1984

               

              30 Years

               

              Longfellow Place

               

              Boston, MA (G)

               

              710

               

               

              53,164,160

               

              183,940,619

               

               

              21,372,867

               

              53,164,160

               

              205,313,486

               

              258,477,646

               

              (41,568,834

              )

              1975

               

              30 Years

               

              Longwood

               

              Decatur, GA

               

              268

               

               

              1,454,048

               

              13,087,837

               

               

              1,082,842

               

              1,454,048

               

              14,170,679

               

              15,624,727

               

              (5,533,304

              )

              1992

               

              30 Years

               

              Longwood (KY)

               

              Lexington, KY

               

              60

               

               

              146,309

               

              1,289,042

               

               

              247,496

               

              146,309

               

              1,536,538

               

              1,682,847

               

              (348,197

              )

              1985

               

              30 Years

               

              Loomis Manor

               

              West Hartford, CT

               

              43

               

              (P

              )

              422,350

               

              2,823,326

               

               

              249,410

               

              422,350

               

              3,072,735

               

              3,495,086

               

              (503,715

              )

              1948

               

              30 Years

               

              Madison at Cedar Springs

               

              Dallas, TX

               

              380

               

              (R

              )

              2,470,000

               

              33,194,620

               

               

              798,402

               

              2,470,000

               

              33,993,023

               

              36,463,023

               

              (7,487,590

              )

              1995

               

              30 Years

               

              Madison at Chase Oaks

               

              Plano, TX

               

              470

               

              (R

              )

              3,055,000

               

              28,932,885

               

               

              1,319,755

               

              3,055,000

               

              30,252,640

               

              33,307,640

               

              (6,895,431

              )

              1995

               

              30 Years

               

              Madison at River Sound

               

              Lawrenceville, GA

               

              586

               

              (U

              )

              3,666,999

               

              47,387,106

               

               

              1,109,283

               

              3,666,999

               

              48,496,389

               

              52,163,388

               

              (10,688,084

              )

              1996

               

              30 Years

               

              Madison at Round Grove

               

              Lewisville, TX

               

              404

               

              (Q

              )

              2,626,000

               

              25,682,373

               

               

              1,105,771

               

              2,626,000

               

              26,788,144

               

              29,414,144

               

              (6,134,751

              )

              1995

               

              30 Years

               

              Madison at Scofield Farms

               

              Austin, TX

               

              260

               

              12,228,292

               

              2,080,000

               

              14,597,971

               

               

              912,614

               

              2,080,000

               

              15,510,585

               

              17,590,585

               

              (2,659,953

              )

              1996

               

              30 Years

               

              Madison at Stone Creek

               

              Austin, TX

               

              390

               

               

              2,535,000

               

              22,611,700

               

               

              1,076,877

               

              2,535,000

               

              23,688,576

               

              26,223,576

               

              (5,565,233

              )

              1995

               

              30 Years

               

              Madison at the Arboretum

               

              Austin, TX

               

              161

               

               

              1,046,500

               

              9,638,269

               

               

              745,152

               

              1,046,500

               

              10,383,421

               

              11,429,921

               

              (2,512,190

              )

              1995

               

              30 Years

               

              Madison at Walnut Creek

               

              Austin, TX

               

              342

               

               

              2,737,600

               

              14,623,574

               

               

              1,293,096

               

              2,737,600

               

              15,916,669

               

              18,654,269

               

              (4,460,782

              )

              1994

               

              30 Years

               

              Madison at Wells Branch

               

              Austin, TX

               

              300

               

               

              2,377,344

               

              16,370,879

               

               

              1,172,821

               

              2,377,344

               

              17,543,699

               

              19,921,044

               

              (3,059,418

              )

              1995

               

              30 Years

               

              Madison on Melrose

               

              Richardson, TX

               

              200

               

               

              1,300,000

               

              15,096,551

               

               

              465,462

               

              1,300,000

               

              15,562,013

               

              16,862,013

               

              (3,500,152

              )

              1995

               

              30 Years

               

              S-6



              EQUITY RESIDENTIAL

              Schedule III - Real Estate and Accumulated Depreciation

              December 31, 2004

               

               

               

               

               

               

               

               

               

               

               

               

              Cost Capitalized

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Subsequent to

               

              Gross Amount Carried

               

               

               

               

               

               

               

              Life Used to

               

               

               

               

               

               

               

               

               

              Initial Cost to

               

              Acquisition

               

              at Close of

               

               

               

               

               

               

               

              Compute

               

              Description

               

               

               

               

               

              Company

               

              (Improvements, net) (E)

               

              Period 12/31/04

               

               

               

               

               

               

               

              Depreciation in

               

              Apartment

               

               

               

               

               

               

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Accumulated

               

              Date of

               

              Latest Income

               

              Name

               

              Location

               

              Units (J)

               

              Encumbrances

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures (A)

               

              Total (B)

               

              Depreciation

               

              Construction

               

              Statement (C)

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Madison on the Parkway

               

              Dallas, TX

               

              376

               

               

              2,444,000

               

              22,505,043

               

               

              998,686

               

              2,444,000

               

              23,503,729

               

              25,947,729

               

              (5,438,721

              )

              1995

               

              30 Years

               

              Magnolia at Whitlock

               

              Marietta, GA

               

              152

               

               

              132,979

               

              1,526,005

               

               

              3,543,532

               

              132,979

               

              5,069,537

               

              5,202,516

               

              (2,887,149

              )

              1971

               

              30 Years

               

              Manchester (REIT)

               

              Jacksonville, FL

               

              78

               

              1,203,850

               

              184,100

               

              1,657,194

               

               

              270,348

               

              184,100

               

              1,927,541

               

              2,111,641

               

              (304,856

              )

              1985

               

              30 Years

               

              Marabou Mills I

               

              Indianapolis, IN

               

              86

               

              1,277,316

               

              224,178

               

              1,974,952

               

               

              262,450

               

              224,178

               

              2,237,402

               

              2,461,580

               

              (504,740

              )

              1986

               

              30 Years

               

              Marabou Mills II

               

              Indianapolis, IN

               

              63

               

               

              192,186

               

              1,693,220

               

               

              135,414

               

              192,186

               

              1,828,634

               

              2,020,821

               

              (385,310

              )

              1987

               

              30 Years

               

              Marabou Mills III

               

              Indianapolis, IN

               

              59

               

              1,140,520

               

              171,557

               

              1,511,602

               

               

              114,701

               

              171,557

               

              1,626,303

               

              1,797,860

               

              (338,114

              )

              1987

               

              30 Years

               

              Mariner Club (FL)

               

              Pembroke Pines, FL

               

              304

               

               

              1,824,500

               

              20,771,566

               

               

              2,136,280

               

              1,824,500

               

              22,907,846

               

              24,732,346

               

              (5,052,355

              )

              1988

               

              30 Years

               

              Mariners Wharf

               

              Orange Park, FL

               

              272

               

               

              1,861,200

               

              16,744,951

               

               

              1,128,478

               

              1,861,200

               

              17,873,429

               

              19,734,629

               

              (4,770,601

              )

              1989

               

              30 Years

               

              Marks

               

              Englewood, CO (G)

               

              616

               

              19,195,000

               

              4,928,500

               

              44,621,814

               

               

              3,039,690

               

              4,928,500

               

              47,661,503

               

              52,590,003

               

              (13,362,054

              )

              1987

               

              30 Years

               

              Marquessa

               

              Corona Hills, CA

               

              336

               

               

              6,888,500

               

              21,604,584

               

               

              1,750,384

               

              6,888,500

               

              23,354,968

               

              30,243,468

               

              (6,245,286

              )

              1992

               

              30 Years

               

              Marsh Landing I

               

              Brunswick, GA

               

              57

               

               

              133,193

               

              1,173,573

               

               

              329,630

               

              133,193

               

              1,503,203

               

              1,636,396

               

              (353,922

              )

              1984

               

              30 Years

               

              Marshlanding II

               

              Brunswick, GA

               

              48

               

               

              111,187

               

              979,679

               

               

              178,555

               

              111,187

               

              1,158,234

               

              1,269,422

               

              (261,647

              )

              1986

               

              30 Years

               

              Martha Lake

               

              Lynnwood, WA

               

              155

               

               

              821,200

               

              7,405,070

               

               

              1,182,229

               

              821,200

               

              8,587,299

               

              9,408,499

               

              (2,550,229

              )

              1991

               

              30 Years

               

              Martins Landing

               

              Roswell, GA

               

              300

               

              11,840,996

               

              4,802,000

               

              12,899,972

               

               

              1,464,149

               

              4,802,000

               

              14,364,121

               

              19,166,121

               

              (3,762,920

              )

              1972

               

              30 Years

               

              McDowell Place

               

              Naperville, IL

               

              400

               

              (R

              )

              2,580,400

               

              23,209,629

               

               

              2,444,503

               

              2,580,400

               

              25,654,132

               

              28,234,532

               

              (7,943,825

              )

              1988

               

              30 Years

               

              Meadow Ridge

               

              Norwich, CT

               

              120

               

              4,314,082

               

              747,957

               

              4,999,937

               

               

              171,799

               

              747,957

               

              5,171,737

               

              5,919,693

               

              (844,335

              )

              1987

               

              30 Years

               

              Meadowland

               

              Bogart, GA

               

              60

               

               

              152,395

               

              1,342,663

               

               

              85,687

               

              152,395

               

              1,428,350

               

              1,580,745

               

              (303,395

              )

              1984

               

              30 Years

               

              Meadowood (Cin)

               

              Cincinnati, OH

               

              106

               

               

              330,734

               

              2,913,731

               

               

              472,251

               

              330,734

               

              3,385,982

               

              3,716,717

               

              (717,874

              )

              1985

               

              30 Years

               

              Meadowood (Cuy)

               

              Cuyahoga Falls, OH

               

              59

               

               

              201,407

               

              1,774,784

               

               

              259,350

               

              201,407

               

              2,034,134

               

              2,235,540

               

              (411,178

              )

              1985

               

              30 Years

               

              Meadowood (Fra)

               

              Franklin, IN

               

              51

               

              923,896

               

              129,252

               

              1,138,733

               

               

              206,312

               

              129,252

               

              1,345,045

               

              1,474,297

               

              (316,357

              )

              1983

               

              30 Years

               

              Meadowood (New)

               

              Newburgh, IN

               

              65

               

              901,306

               

              131,546

               

              1,159,064

               

               

              183,765

               

              131,546

               

              1,342,829

               

              1,474,375

               

              (297,143

              )

              1984

               

              30 Years

               

              Meadowood (Nic)

               

              Nicholasville, KY

               

              67

               

              1,306,284

               

              173,223

               

              1,526,283

               

               

              275,486

               

              173,223

               

              1,801,769

               

              1,974,992

               

              (406,242

              )

              1983

               

              30 Years

               

              Meadowood (Tem)

               

              Temperance, MI

               

              57

               

              1,259,217

               

              173,675

               

              1,530,262

               

               

              164,710

               

              173,675

               

              1,694,972

               

              1,868,647

               

              (343,340

              )

              1984

               

              30 Years

               

              Meadowood Apts. (Man)

               

              Mansfield, OH

               

              50

               

               

              118,504

               

              1,044,002

               

               

              170,785

               

              118,504

               

              1,214,787

               

              1,333,291

               

              (272,630

              )

              1983

               

              30 Years

               

              Meadowood I (GA)

               

              Norcross, GA

               

              61

               

               

              205,468

               

              1,810,393

               

               

              270,600

               

              205,468

               

              2,080,993

               

              2,286,460

               

              (443,539

              )

              1982

               

              30 Years

               

              Meadowood I (OH)

               

              Columbus, OH

               

              60

               

               

              146,912

               

              1,294,458

               

               

              365,004

               

              146,912

               

              1,659,462

               

              1,806,374

               

              (397,148

              )

              1984

               

              30 Years

               

              Meadowood II (GA)

               

              Norcross, GA

               

              51

               

               

              176,968

               

              1,559,544

               

               

              161,838

               

              176,968

               

              1,721,383

               

              1,898,351

               

              (366,655

              )

              1984

               

              30 Years

               

              Meadowood II (OH)

               

              Columbus, OH

               

              23

               

              451,232

               

              57,802

               

              509,199

               

               

              131,106

               

              57,802

               

              640,305

               

              698,106

               

              (147,229

              )

              1985

               

              30 Years

               

              Meadows I (OH), The

               

              Columbus, OH

               

              60

               

               

              150,800

               

              1,328,616

               

               

              246,697

               

              150,800

               

              1,575,313

               

              1,726,113

               

              (362,183

              )

              1985

               

              30 Years

               

              Meadows II (OH), The

               

              Columbus, OH

               

              60

               

              1,111,775

               

              186,636

               

              1,644,521

               

               

              226,121

               

              186,636

               

              1,870,642

               

              2,057,278

               

              (411,956

              )

              1987

               

              30 Years

               

              Meldon Place

               

              Toledo, OH

               

              127

               

              2,204,599

               

              288,434

               

              2,541,701

               

               

              592,118

               

              288,434

               

              3,133,819

               

              3,422,253

               

              (817,209

              )

              1978

               

              30 Years

               

              Merrifield

               

              Salisbury, MD

               

              95

               

              1,850,593

               

              268,712

               

              2,367,645

               

               

              322,539

               

              268,712

               

              2,690,183

               

              2,958,895

               

              (555,614

              )

              1988

               

              30 Years

               

              Merrill Creek

               

              Lakewood, WA

               

              149

               

               

              814,200

               

              7,330,606

               

               

              455,885

               

              814,200

               

              7,786,491

               

              8,600,691

               

              (2,205,184

              )

              1994

               

              30 Years

               

              Merritt at Satellite Place

               

              Duluth, GA

               

              424

               

              (S

              )

              3,400,000

               

              30,115,674

               

               

              640,803

               

              3,400,000

               

              30,756,478

               

              34,156,478

               

              (5,799,699

              )

              1999

               

              30 Years

               

              Mesa Del Oso

               

              Albuquerque, NM

               

              221

               

              10,575,735

               

              4,305,000

               

              12,112,957

               

               

              550,912

               

              4,305,000

               

              12,663,869

               

              16,968,869

               

              (1,941,777

              )

              1983

               

              30 Years

               

              Miguel Place

               

              Port Richey, FL

               

              91

               

              1,403,066

               

              199,349

               

              1,756,482

               

               

              465,526

               

              199,349

               

              2,222,009

               

              2,421,358

               

              (515,996

              )

              1987

               

              30 Years

               

              Mill Creek

               

              Milpitas, CA

               

              516

               

               

              12,858,693

               

              57,168,503

               

               

              944,669

               

              12,858,693

               

              58,113,172

               

              70,971,865

               

              (3,592,125

              )

              1991

               

              30 Years

               

              Mill Pond

               

              Millersville, MD

               

              240

               

              7,300,000

               

              2,880,000

               

              8,468,462

               

               

              1,225,792

               

              2,880,000

               

              9,694,254

               

              12,574,254

               

              (2,423,456

              )

              1984

               

              30 Years

               

              Millburn

               

              Stow, OH

               

              52

               

               

              192,062

               

              1,692,276

               

               

              243,634

               

              192,062

               

              1,935,910

               

              2,127,972

               

              (377,177

              )

              1984

               

              30 Years

               

              Millburn Court I

               

              Centerville, OH

               

              65

               

               

              260,000

               

              1,246,757

               

               

              128,394

               

              260,000

               

              1,375,150

               

              1,635,150

               

              (235,950

              )

              1979

               

              30 Years

               

              Millburn Court II

               

              Centerville, OH

               

              51

               

              847,143

               

              122,870

               

              1,082,698

               

               

              306,157

               

              122,870

               

              1,388,854

               

              1,511,725

               

              (349,669

              )

              1981

               

              30 Years

               

              Mira Flores

               

              Palm Beach Gardens, FL

               

              352

               

               

              7,040,000

               

              22,515,299

               

               

              550,895

               

              7,040,000

               

              23,066,194

               

              30,106,194

               

              (2,592,195

              )

              1996

               

              30 Years

               

              Mission Bay

               

              Orlando, FL

               

              304

               

               

              2,432,000

               

              21,623,560

               

               

              1,175,146

               

              2,432,000

               

              22,798,706

               

              25,230,706

               

              (5,243,256

              )

              1991

               

              30 Years

               

              Mission Hills

               

              Oceanside, CA

               

              282

               

              9,978,164

               

              5,640,000

               

              21,130,732

               

               

              724,441

               

              5,640,000

               

              21,855,173

               

              27,495,173

               

              (3,431,159

              )

              1984

               

              30 Years

               

              Misty Woods

               

              Cary, NC

               

              360

               

               

              720,790

               

              18,063,934

               

               

              2,276,854

               

              720,790

               

              20,340,788

               

              21,061,578

               

              (5,440,061

              )

              1984

               

              30 Years

               

              Montecito

               

              Valencia, CA

               

              210

               

               

              8,400,000

               

              24,709,146

               

               

              511,649

               

              8,400,000

               

              25,220,795

               

              33,620,795

               

              (3,587,840

              )

              1999

               

              30 Years

               

              Montevista

               

              Dallas, TX

               

              350

               

               

              3,931,550

               

              19,788,568

               

               

              680,654

               

              3,931,550

               

              20,469,223

               

              24,400,773

               

              (2,179,403

              )

              2000

               

              30 Years

               

              Montgomery Court I (MI)

               

              Haslett, MI

               

              59

               

              1,115,312

               

              156,298

               

              1,377,153

               

               

              356,839

               

              156,298

               

              1,733,992

               

              1,890,290

               

              (383,878

              )

              1984

               

              30 Years

               

              Montgomery Court I (OH)

               

              Dublin, OH

               

              60

               

              1,193,960

               

              163,755

               

              1,442,643

               

               

              386,489

               

              163,755

               

              1,829,132

               

              1,992,887

               

              (426,340

              )

              1985

               

              30 Years

               

              Montgomery Court II (OH)

               

              Dublin, OH

               

              57

               

               

              149,734

               

              1,319,417

               

               

              213,328

               

              149,734

               

              1,532,746

               

              1,682,479

               

              (337,008

              )

              1986

               

              30 Years

               

              Montierra

               

              Scottsdale, AZ

               

              249

               

              (Q

              )

              3,455,000

               

              17,266,787

               

               

              429,480

               

              3,455,000

               

              17,696,266

               

              21,151,266

               

              (3,670,042

              )

              1999

               

              30 Years

               

              Montierra (CA)

               

              San Diego, CA

               

              272

               

              17,613,777

               

              8,160,000

               

              29,360,938

               

               

              1,282,390

               

              8,160,000

               

              30,643,328

               

              38,803,328

               

              (4,791,765

              )

              1990

               

              30 Years

               

              Montrose Square

               

              Columbus, OH

               

              129

               

               

              193,266

               

              1,703,260

               

               

              512,715

               

              193,266

               

              2,215,975

               

              2,409,241

               

              (564,131

              )

              1987

               

              30 Years

               

              Morgan Trace

               

              Union City, GA

               

              80

               

               

              239,102

               

              2,105,728

               

               

              336,135

               

              239,102

               

              2,441,863

               

              2,680,965

               

              (507,307

              )

              1986

               

              30 Years

               

              Morningside

               

              Scottsdale, AZ

               

              160

               

               

              670,470

               

              12,607,976

               

               

              771,645

               

              670,470

               

              13,379,621

               

              14,050,091

               

              (3,463,821

              )

              1989

               

              30 Years

               

              Mosswood I

               

              Winter Springs, FL

               

              58

               

               

              163,294

               

              1,438,796

               

               

              393,746

               

              163,294

               

              1,832,541

               

              1,995,835

               

              (392,232

              )

              1981

               

              30 Years

               

              Mosswood II

               

              Winter Springs, FL

               

              89

               

              1,433,020

               

              275,330

               

              2,426,158

               

               

              501,847

               

              275,330

               

              2,928,005

               

              3,203,335

               

              (609,524

              )

              1982

               

              30 Years

               

              Mountain Park Ranch

               

              Phoenix, AZ

               

              240

               

              (O

              )

              1,662,332

               

              18,260,276

               

               

              947,522

               

              1,662,332

               

              19,207,798

               

              20,870,130

               

              (5,016,400

              )

              1994

               

              30 Years

               

              Mountain Terrace

               

              Stevenson Ranch, CA

               

              510

               

               

              3,966,500

               

              35,814,995

               

               

              1,861,843

               

              3,966,500

               

              37,676,838

               

              41,643,338

               

              (10,841,998

              )

              1992

               

              30 Years

               

              Nehoiden Glen

               

              Needham, MA

               

              61

               

              1,579,980

               

              634,538

               

              4,241,755

               

               

              269,303

               

              634,538

               

              4,511,057

               

              5,145,595

               

              (696,968

              )

              1978

               

              30 Years

               

              Newberry I

               

              Lansing, MI

               

              62

               

               

              183,509

               

              1,616,913

               

               

              294,682

               

              183,509

               

              1,911,596

               

              2,095,105

               

              (429,211

              )

              1985

               

              30 Years

               

              Newberry II

               

              Lansing, MI

               

              48

               

               

              142,292

               

              1,253,951

               

               

              150,661

               

              142,292

               

              1,404,612

               

              1,546,905

               

              (313,508

              )

              1986

               

              30 Years

               

              Newport Heights

               

              Tukwila, WA

               

              80

               

               

              391,200

               

              3,522,780

               

               

              668,608

               

              391,200

               

              4,191,388

               

              4,582,588

               

              (1,687,193

              )

              1985

               

              30 Years

               

              Noonan Glen

               

              Winchester, MA

               

              18

               

              463,505

               

              151,344

               

              1,011,700

               

               

              140,922

               

              151,344

               

              1,152,623

               

              1,303,966

               

              (188,712

              )

              1983

               

              30 Years

               

              North Hill

               

              Atlanta, GA

               

              420

               

              15,005,000

               

              2,525,300

               

              18,550,989

               

               

              5,196,592

               

              2,525,300

               

              23,747,581

               

              26,272,881

               

              (8,335,012

              )

              1984

               

              30 Years

               

              Northampton 1

               

              Largo, MD

               

              344

               

              19,151,947

               

              1,843,200

               

              17,528,381

               

               

              3,533,447

               

              1,843,200

               

              21,061,828

               

              22,905,028

               

              (8,657,186

              )

              1977

               

              30 Years

               

              Northampton 2

               

              Largo, MD

               

              276

               

               

              1,513,500

               

              14,246,990

               

               

              1,839,013

               

              1,513,500

               

              16,086,003

               

              17,599,503

               

              (6,068,531

              )

              1988

               

              30 Years

               

              Northglen

               

              Valencia, CA

               

              234

               

              14,526,153

               

              9,360,000

               

              20,778,553

               

               

              615,241

               

              9,360,000

               

              21,393,794

               

              30,753,794

               

              (3,155,237

              )

              1988

               

              30 Years

               

              Northridge

               

              Pleasant Hill, CA

               

              221

               

               

              5,527,800

               

              14,691,705

               

               

              1,937,959

               

              5,527,800

               

              16,629,664

               

              22,157,464

               

              (4,306,125

              )

              1974

               

              30 Years

               

              Northridge (GA)

               

              Carrolton, GA

               

              77

               

               

              238,811

               

              2,104,181

               

               

              193,708

               

              238,811

               

              2,297,889

               

              2,536,699

               

              (480,896

              )

              1985

               

              30 Years

               

              Northrup Court I

               

              Coraopolis, PA

               

              60

               

              1,280,579

               

              189,246

               

              1,667,463

               

               

              205,942

               

              189,246

               

              1,873,405

               

              2,062,651

               

              (397,996

              )

              1985

               

              30 Years

               

              Northrup Court II

               

              Coraopolis, PA

               

              49

               

               

              157,190

               

              1,385,018

               

               

              124,810

               

              157,190

               

              1,509,828

               

              1,667,018

               

              (322,481

              )

              1985

               

              30 Years

               

              Northwoods Village

               

              Cary, NC

               

              228

               

               

              1,369,700

               

              11,460,337

               

               

              1,682,449

               

              1,369,700

               

              13,142,786

               

              14,512,486

               

              (3,858,921

              )

              1986

               

              30 Years

               

              Norton Glen

               

              Norton, MA

               

              150

               

              4,090,315

               

              1,012,556

               

              6,768,727

               

               

              1,544,561

               

              1,012,556

               

              8,313,288

               

              9,325,843

               

              (1,417,387

              )

              1983

               

              30 Years

               

              Nova Glen I

               

              Daytona Beach, FL

               

              62

               

               

              142,086

               

              1,251,930

               

               

              476,522

               

              142,086

               

              1,728,452

               

              1,870,538

               

              (431,168

              )

              1984

               

              30 Years

               

              Nova Glen II

               

              Daytona Beach, FL

               

              81

               

               

              175,168

               

              1,543,420

               

               

              421,224

               

              175,168

               

              1,964,644

               

              2,139,811

               

              (443,569

              )

              1986

               

              30 Years

               

              Novawood I

               

              Daytona Beach, FL

               

              58

               

              149,213

               

              122,311

               

              1,077,897

               

               

              392,066

               

              122,311

               

              1,469,963

               

              1,592,275

               

              (319,923

              )

              1980

               

              30 Years

               

              Novawood II

               

              Daytona Beach, FL

               

              61

               

               

              144,401

               

              1,272,484

               

               

              257,493

               

              144,401

               

              1,529,977

               

              1,674,379

               

              (316,622

              )

              1980

               

              30 Years

               

              Oak Gardens

               

              Hollywood, FL

               

              105

               

               

              329,968

               

              2,907,288

               

               

              325,962

               

              329,968

               

              3,233,249

               

              3,563,217

               

              (667,609

              )

              1988

               

              30 Years

               

              S-7



              EQUITY RESIDENTIAL

              Schedule III - Real Estate and Accumulated Depreciation

              December 31, 2004

               

               

               

               

               

               

               

               

               

               

               

               

              Cost Capitalized

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Subsequent to

               

              Gross Amount Carried

               

               

               

               

               

               

               

              Life Used to

               

               

               

               

               

               

               

               

               

              Initial Cost to

               

              Acquisition

               

              at Close of

               

               

               

               

               

               

               

              Compute

               

              Description

               

               

               

               

               

              Company

               

              (Improvements, net) (E)

               

              Period 12/31/04

               

               

               

               

               

               

               

              Depreciation in

               

              Apartment

               

               

               

               

               

               

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Accumulated

               

              Date of

               

              Latest Income

               

              Name

               

              Location

               

              Units (J)

               

              Encumbrances

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures (A)

               

              Total (B)

               

              Depreciation

               

              Construction

               

              Statement (C)

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Oak Mill 2

               

              Germantown, MD

               

              192

               

              9,600,000

               

              854,133

               

              10,233,783

               

               

              1,343,262

               

              854,133

               

              11,577,045

               

              12,431,178

               

              (3,534,283

              )

              1985

               

              30 Years

               

              Oak Park North

               

              Agoura Hills, CA

               

              220

               

              (I

              )

              1,706,900

               

              15,362,666

               

               

              849,534

               

              1,706,900

               

              16,212,200

               

              17,919,100

               

              (5,308,426

              )

              1990

               

              30 Years

               

              Oak Park South

               

              Agoura Hills, CA

               

              224

               

              (I

              )

              1,683,800

               

              15,154,608

               

               

              934,602

               

              1,683,800

               

              16,089,210

               

              17,773,010

               

              (5,318,141

              )

              1989

               

              30 Years

               

              Oak Ridge

               

              Clermont, FL

               

              63

               

              1,133,804

               

              173,617

               

              1,529,936

               

               

              337,313

               

              173,617

               

              1,867,250

               

              2,040,866

               

              (448,021

              )

              1985

               

              30 Years

               

              Oak Shade

               

              Orange City, FL

               

              82

               

               

              229,403

               

              2,021,290

               

               

              379,036

               

              229,403

               

              2,400,326

               

              2,629,729

               

              (490,223

              )

              1985

               

              30 Years

               

              Oakland Hills

               

              Margate, FL

               

              189

               

               

              3,040,000

               

              4,930,604

               

               

              623,229

               

              3,040,000

               

              5,553,832

               

              8,593,832

               

              (1,029,500

              )

              1987

               

              30 Years

               

              Oakley Woods

               

              Union City, GA

               

              60

               

              1,039,270

               

              165,449

               

              1,457,485

               

               

              333,530

               

              165,449

               

              1,791,015

               

              1,956,464

               

              (416,167

              )

              1984

               

              30 Years

               

              Oaks

               

              Santa Clarita, CA

               

              520

               

              45,346,636

               

              23,400,000

               

              61,020,438

               

               

              592,808

               

              23,400,000

               

              61,613,246

               

              85,013,246

               

              (3,397,866

              )

              2000

               

              30 Years

               

              Oaks (NC)

               

              Charlotte, NC

               

              318

               

               

              2,196,744

               

              23,601,540

               

               

              592,535

               

              2,196,744

               

              24,194,075

               

              26,390,819

               

              (5,411,979

              )

              1996

               

              30 Years

               

              Oakwood Manor

               

              Hollywood, FL

               

              63

               

               

              173,247

               

              1,525,973

               

               

              107,001

               

              173,247

               

              1,632,974

               

              1,806,221

               

              (341,687

              )

              1986

               

              30 Years

               

              Oakwood Village (FL)

               

              Hudson, FL

               

              75

               

               

              145,547

               

              1,282,427

               

               

              461,832

               

              145,547

               

              1,744,259

               

              1,889,806

               

              (440,445

              )

              1986

               

              30 Years

               

              Oakwood Village (FL) II

               

              Hudson, FL

               

               

               

              31,734

               

               

               

               

              31,734

               

               

              31,734

               

               

              (F)

               

              30 Years

               

              Oakwood Village (GA)

               

              Augusta, GA

               

              70

               

               

              161,174

               

              1,420,119

               

               

              200,283

               

              161,174

               

              1,620,402

               

              1,781,576

               

              (349,989

              )

              1985

               

              30 Years

               

              Ocean Walk

               

              Key West, FL

               

              297

               

              21,079,921

               

              2,838,749

               

              25,545,009

               

               

              1,225,250

               

              2,838,749

               

              26,770,259

               

              29,609,007

               

              (6,908,706

              )

              1990

               

              30 Years

               

              Old Archer Court

               

              Gainesville, FL

               

              72

               

              901,193

               

              170,323

               

              1,500,735

               

               

              385,311

               

              170,323

               

              1,886,046

               

              2,056,370

               

              (460,544

              )

              1977

               

              30 Years

               

              Old Mill Glen

               

              Maynard, MA

               

              50

               

              1,724,089

               

              396,756

               

              2,652,233

               

               

              245,151

               

              396,756

               

              2,897,383

               

              3,294,139

               

              (461,710

              )

              1983

               

              30 Years

               

              Olde Redmond Place

               

              Redmond, WA

               

              192

               

              (R

              )

              4,807,100

               

              14,126,038

               

               

              1,997,525

               

              4,807,100

               

              16,123,563

               

              20,930,663

               

              (3,665,972

              )

              1986

               

              30 Years

               

              Olivewood (MI)

               

              Sterling Hts., MI

               

              150

               

               

              519,167

               

              4,574,905

               

               

              664,845

               

              519,167

               

              5,239,750

               

              5,758,917

               

              (1,109,021

              )

              1986

               

              30 Years

               

              Olivewood I

               

              Indianapolis, IN

               

              62

               

               

              184,701

               

              1,627,420

               

               

              432,521

               

              184,701

               

              2,059,941

               

              2,244,643

               

              (479,917

              )

              1985

               

              30 Years

               

              Olivewood II

               

              Indianapolis, IN

               

              67

               

              1,202,744

               

              186,235

               

              1,640,571

               

               

              274,675

               

              186,235

               

              1,915,245

               

              2,101,480

               

              (426,409

              )

              1986

               

              30 Years

               

              Olympus Towers

               

              Seattle, WA (G)

               

              328

               

               

              14,752,034

               

              73,376,841

               

               

              167,959

               

              14,752,034

               

              73,544,800

               

              88,296,834

               

              (2,735,326

              )

              2000

               

              30 Years

               

              One Eton Square

               

              Tulsa, OK

               

              448

               

               

              1,570,100

               

              14,130,937

               

               

              2,845,077

               

              1,570,100

               

              16,976,014

               

              18,546,114

               

              (5,276,884

              )

              1985

               

              30 Years

               

              Orchard Ridge

               

              Lynnwood, WA

               

              104

               

               

              480,600

               

              4,372,033

               

               

              670,847

               

              480,600

               

              5,042,880

               

              5,523,480

               

              (1,990,358

              )

              1988

               

              30 Years

               

              Overlook Manor

               

              Frederick, MD

               

              108

               

               

              1,299,100

               

              3,930,931

               

               

              1,116,086

               

              1,299,100

               

              5,047,017

               

              6,346,117

               

              (1,307,187

              )

              1980/1985

               

              30 Years

               

              Overlook Manor II

               

              Frederick, MD

               

              182

               

              5,235,000

               

              2,186,300

               

              6,262,597

               

               

              313,889

               

              2,186,300

               

              6,576,486

               

              8,762,786

               

              (1,645,955

              )

              1980/1985

               

              30 Years

               

              Overlook Manor III

               

              Frederick, MD

               

              64

               

               

              1,026,300

               

              3,027,390

               

               

              157,356

               

              1,026,300

               

              3,184,746

               

              4,211,046

               

              (778,826

              )

              1980/1985

               

              30 Years

               

              Paces Station

               

              Atlanta, GA

               

              610

               

               

              4,801,500

               

              32,548,053

               

               

              4,487,857

               

              4,801,500

               

              37,035,909

               

              41,837,409

               

              (11,074,115

              )

              1984-1988/1989

               

              30 Years

               

              Palladia

               

              Hillsboro, OR

               

              497

               

               

              6,461,000

               

              44,888,156

               

               

              338,685

               

              6,461,000

               

              45,226,841

               

              51,687,841

               

              (5,760,211

              )

              2000

               

              30 Years

               

              Palm Place

               

              Sarasota. FL

               

              80

               

               

              248,315

               

              2,188,339

               

               

              467,814

               

              248,315

               

              2,656,153

               

              2,904,468

               

              (616,666

              )

              1984

               

              30 Years

               

              Palm Side (REIT)

               

              Palm Bay, FL

               

              87

               

              1,054,701

               

              116,334

               

              1,047,004

               

               

              55,317

               

              116,334

               

              1,102,321

               

              1,218,655

               

              (64,988

              )

              1986

               

              30 Years

               

              Panther Ridge

               

              Federal Way, WA

               

              260

               

               

              1,055,800

               

              9,506,117

               

               

              1,109,293

               

              1,055,800

               

              10,615,410

               

              11,671,210

               

              (3,330,910

              )

              1980

               

              30 Years

               

              Paradise Pointe

               

              Dania, FL

               

              320

               

               

              1,913,414

               

              17,417,956

               

               

              3,422,034

               

              1,913,414

               

              20,839,990

               

              22,753,404

               

              (7,724,137

              )

              1987-90

               

              30 Years

               

              Parc Royale

               

              Houston, TX

               

              171

               

               

              2,223,000

               

              11,936,833

               

               

              1,381,767

               

              2,223,000

               

              13,318,599

               

              15,541,599

               

              (3,048,204

              )

              1994

               

              30 Years

               

              Park Meadow

               

              Gilbert, AZ

               

              224

               

               

              835,217

               

              15,120,769

               

               

              1,046,479

               

              835,217

               

              16,167,248

               

              17,002,465

               

              (4,211,667

              )

              1986

               

              30 Years

               

              Park Place (MN)

               

              Plymouth, MN

               

              250

               

               

              1,219,900

               

              10,964,119

               

               

              1,618,488

               

              1,219,900

               

              12,582,607

               

              13,802,507

               

              (4,113,558

              )

              1986

               

              30 Years

               

              Park Place (TX)

               

              Houston, TX

               

              229

               

               

              1,603,000

               

              12,054,926

               

               

              704,991

               

              1,603,000

               

              12,759,917

               

              14,362,917

               

              (3,263,810

              )

              1996

               

              30 Years

               

              Park Place II

               

              Plymouth, MN

               

              250

               

               

              1,216,100

               

              10,951,698

               

               

              1,427,768

               

              1,216,100

               

              12,379,465

               

              13,595,565

               

              (3,938,123

              )

              1986

               

              30 Years

               

              Park Place West (CT)

               

              West Hartford, CT

               

              63

               

               

              466,243

               

              3,116,742

               

               

              166,607

               

              466,243

               

              3,283,350

               

              3,749,593

               

              (538,740

              )

              1961

               

              30 Years

               

              Park West (CA)

               

              Los Angeles, CA

               

              444

               

               

              3,033,500

               

              27,302,383

               

               

              2,843,743

               

              3,033,500

               

              30,146,126

               

              33,179,626

               

              (10,352,251

              )

              1987/90

               

              30 Years

               

              Park West (TX)

               

              Austin, TX

               

              196

               

               

              648,705

               

              4,738,542

               

               

              1,283,557

               

              648,705

               

              6,022,099

               

              6,670,804

               

              (2,641,943

              )

              1985

               

              30 Years

               

              Parkfield

               

              Denver, CO

               

              476

               

               

              8,330,000

               

              28,667,618

               

               

              468,924

               

              8,330,000

               

              29,136,542

               

              37,466,542

               

              (4,316,037

              )

              2000

               

              30 Years

               

              Parkside

               

              Union City, CA

               

              208

               

               

              6,246,700

               

              11,827,453

               

               

              2,673,000

               

              6,246,700

               

              14,500,453

               

              20,747,153

               

              (3,910,813

              )

              1979

               

              30 Years

               

              Parkview Terrace

               

              Redlands, CA

               

              558

               

               

              4,969,200

               

              35,653,777

               

               

              3,230,594

               

              4,969,200

               

              38,884,371

               

              43,853,571

               

              (9,727,223

              )

              1986

               

              30 Years

               

              Parkville (Col)

               

              Columbus, OH

               

              100

               

              1,672,484

               

              150,433

               

              1,325,756

               

               

              390,618

               

              150,433

               

              1,716,374

               

              1,866,807

               

              (458,705

              )

              1978

               

              30 Years

               

              Parkville (IN)

               

              Gas City, IN

               

              49

               

              694,894

               

              103,434

               

              911,494

               

               

              178,785

               

              103,434

               

              1,090,279

               

              1,193,713

               

              (264,564

              )

              1982

               

              30 Years

               

              Parkville (Par)

               

              Englewood, OH

               

              48

               

               

              127,863

               

              1,126,638

               

               

              169,572

               

              127,863

               

              1,296,209

               

              1,424,072

               

              (281,425

              )

              1982

               

              30 Years

               

              Parkway North (REIT)

               

              Ft. Meyers, FL

               

              56

               

              1,051,070

               

              145,350

               

              1,308,115

               

               

              280,069

               

              145,350

               

              1,588,184

               

              1,733,534

               

              (253,581

              )

              1984

               

              30 Years

               

              Parkwood (CT)

               

              East Haven, CT

               

              102

               

               

              531,365

               

              3,552,064

               

               

              219,030

               

              531,365

               

              3,771,094

               

              4,302,459

               

              (618,483

              )

              1975

               

              30 Years

               

              Parkwood Village I (REIT)

               

              Douglasville, GA

               

              69

               

              1,127,305

               

              172,878

               

              1,555,984

               

               

              34,541

               

              172,878

               

              1,590,525

               

              1,763,402

               

              (61,392

              )

              1985

               

              30 Years

               

              Parkwood Village II (REIT)

               

              Douglasville, GA

               

              66

               

              1,256,771

               

              207,576

               

              1,868,265

               

               

              49,192

               

              207,576

               

              1,917,457

               

              2,125,033

               

              (67,336

              )

              1987

               

              30 Years

               

              Phillips Park

               

              Wellesley, MA

               

              49

               

              3,865,979

               

              816,922

               

              5,460,955

               

               

              276,381

               

              816,922

               

              5,737,336

               

              6,554,258

               

              (848,626

              )

              1988

               

              30 Years

               

              Pier, The

               

              Jersey City, NJ

               

              297

               

               

              4,000,159

               

              94,650,860

               

               

              105,867

               

              4,000,159

               

              94,756,727

               

              98,756,886

               

              (2,712,478

              )

              2003

               

              30 Years

               

              Pine Barrens

               

              Jacksonville, FL

               

              104

               

               

              268,303

               

              2,364,041

               

               

              631,257

               

              268,303

               

              2,995,298

               

              3,263,601

               

              (654,746

              )

              1986

               

              30 Years

               

              Pine Harbour

               

              Orlando, FL

               

              366

               

               

              1,664,300

               

              14,970,915

               

               

              2,267,381

               

              1,664,300

               

              17,238,296

               

              18,902,596

               

              (6,957,680

              )

              1991

               

              30 Years

               

              Pine Knoll

               

              Jonesboro, GA

               

              46

               

              1,121,098

               

              138,052

               

              1,216,391

               

               

              173,686

               

              138,052

               

              1,390,077

               

              1,528,129

               

              (290,447

              )

              1985

               

              30 Years

               

              Pine Meadows I (FL)

               

              Ft. Meyers, FL

               

              60

               

               

              152,019

               

              1,339,596

               

               

              434,712

               

              152,019

               

              1,774,309

               

              1,926,328

               

              (458,287

              )

              1985

               

              30 Years

               

              Pine Terrace I

               

              Callaway, FL

               

              148

               

              1,990,498

               

              288,992

               

              2,546,426

               

               

              838,258

               

              288,992

               

              3,384,685

               

              3,673,677

               

              (829,488

              )

              1983

               

              30 Years

               

              Pine Tree Club

               

              Wildwood, MO

               

              150

               

               

              1,125,000

               

              7,017,082

               

               

              809,505

               

              1,125,000

               

              7,826,587

               

              8,951,587

               

              (1,745,720

              )

              1986

               

              30 Years

               

              Pinegrove I (REIT)

               

              Roseville, MI

               

              50

               

              1,048,446

               

              145,660

               

              1,311,019

               

               

              43,992

               

              145,660

               

              1,355,011

               

              1,500,671

               

              (61,727

              )

              1983

               

              30 Years

               

              Pinegrove II (REIT)

               

              Roseville, MI

               

              33

               

               

              99,074

               

              891,743

               

               

              14,584

               

              99,074

               

              906,327

               

              1,005,401

               

              (39,554

              )

              1984

               

              30 Years

               

              Pinellas Pines

               

              Pinellas Park, FL

               

              68

               

               

              174,999

               

              1,541,934

               

               

              271,202

               

              174,999

               

              1,813,136

               

              1,988,135

               

              (399,301

              )

              1983

               

              30 Years

               

              Pines of Cloverlane

               

              Ypsilanti, MI

               

              582

               

               

              1,907,800

               

              16,767,519

               

               

              6,152,504

               

              1,907,800

               

              22,920,024

               

              24,827,824

               

              (9,709,860

              )

              1975-79

               

              30 Years

               

              Plum Tree

               

              Hales Corners, WI

               

              332

               

              (N

              )

              1,996,700

               

              20,247,195

               

               

              1,187,650

               

              1,996,700

               

              21,434,845

               

              23,431,545

               

              (5,530,474

              )

              1989

               

              30 Years

               

              Plumwood I

               

              Columbus, OH

               

              109

               

               

              289,814

               

              2,553,597

               

               

              430,973

               

              289,814

               

              2,984,571

               

              3,274,385

               

              (660,531

              )

              1978

               

              30 Years

               

              Plumwood II

               

              Columbus, OH

               

              34

               

               

              107,583

               

              947,924

               

               

              117,040

               

              107,583

               

              1,064,964

               

              1,172,547

               

              (217,716

              )

              1983

               

              30 Years

               

              Point (NC)

               

              Charlotte, NC

               

              340

               

              (S

              )

              1,700,000

               

              25,417,267

               

               

              634,862

               

              1,700,000

               

              26,052,129

               

              27,752,129

               

              (5,809,724

              )

              1996

               

              30 Years

               

              Pointe at South Mountain

               

              Phoenix, AZ

               

              364

               

               

              2,228,800

               

              20,059,311

               

               

              1,548,364

               

              2,228,800

               

              21,607,675

               

              23,836,475

               

              (6,336,652

              )

              1988

               

              30 Years

               

              Polos East

               

              Orlando, FL

               

              308

               

               

              1,386,000

               

              19,058,620

               

               

              1,025,807

               

              1,386,000

               

              20,084,427

               

              21,470,427

               

              (4,669,386

              )

              1991

               

              30 Years

               

              Port Royale

               

              Ft. Lauderdale, FL

               

              252

               

               

              1,754,200

               

              15,789,873

               

               

              2,379,538

               

              1,754,200

               

              18,169,411

               

              19,923,611

               

              (6,674,068

              )

              1988

               

              30 Years

               

              Port Royale II

               

              Ft. Lauderdale, FL

               

              161

               

               

              1,022,200

               

              9,203,166

               

               

              1,502,671

               

              1,022,200

               

              10,705,837

               

              11,728,037

               

              (3,559,887

              )

              1988

               

              30 Years

               

              Port Royale III

               

              Ft. Lauderdale, FL

               

              324

               

               

              7,454,900

               

              14,725,802

               

               

              2,496,741

               

              7,454,900

               

              17,222,543

               

              24,677,443

               

              (4,972,774

              )

              1988

               

              30 Years

               

              Port Royale IV

               

              Ft. Lauderdale, FL

               

               

               

               

              24,645

               

               

               

               

              24,645

               

              24,645

               

               

              (F)

               

              30 Years

               

              Portland Center

               

              Portland, OR (G)

               

              525

               

               

              6,032,900

               

              43,554,399

               

               

              4,807,084

               

              6,032,900

               

              48,361,482

               

              54,394,382

               

              (11,826,982

              )

              1965

               

              30 Years

               

              Portofino

               

              Chino Hills, CA

               

              176

               

               

              3,572,400

               

              14,660,994

               

               

              958,006

               

              3,572,400

               

              15,618,999

               

              19,191,399

               

              (3,942,024

              )

              1989

               

              30 Years

               

              Portofino (Val)

               

              Valencia, CA

               

              216

               

              14,127,942

               

              8,640,000

               

              21,487,126

               

               

              509,337

               

              8,640,000

               

              21,996,463

               

              30,636,463

               

              (3,194,003

              )

              1989

               

              30 Years

               

              Portside Towers

               

              Jersey City, NJ (G)

               

              527

               

              53,654,654

               

              22,455,700

               

              96,842,913

               

               

              4,579,315

               

              22,455,700

               

              101,422,228

               

              123,877,928

               

              (23,158,728

              )

              1992/1997

               

              30 Years

               

              Prairie Creek I

               

              Richardson, TX

               

              464

               

              (Q

              )

              4,067,292

               

              38,986,022

               

               

              1,065,640

               

              4,067,292

               

              40,051,662

               

              44,118,954

               

              (8,305,833

              )

              1998/99

               

              30 Years

               

              Preakness

               

              Antioch, TN

               

              260

               

               

              1,561,900

               

              7,668,521

               

               

              1,878,288

               

              1,561,900

               

              9,546,808

               

              11,108,708

               

              (3,074,683

              )

              1986

               

              30 Years

               

              Preserve at Deer Creek

               

              Deerfield Beach, FL

               

              540

               

               

              13,500,000

               

              60,011,208

               

               

              214,932

               

              13,500,000

               

              60,226,140

               

              73,726,140

               

              (2,388,140

              )

              1997

               

              30 Years

               

              S-8



              EQUITY RESIDENTIAL

              Schedule III - Real Estate and Accumulated Depreciation

              December 31, 2004

               

               

               

               

               

               

               

               

               

               

               

               

              Cost Capitalized

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Subsequent to

               

              Gross Amount Carried

               

               

               

               

               

               

               

              Life Used to

               

               

               

               

               

               

               

               

               

              Initial Cost to

               

              Acquisition

               

              at Close of

               

               

               

               

               

               

               

              Compute

               

              Description

               

               

               

               

               

              Company

               

              (Improvements, net) (E)

               

              Period 12/31/04

               

               

               

               

               

               

               

              Depreciation in

               

              Apartment

               

               

               

               

               

               

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Accumulated

               

              Date of

               

              Latest Income

               

              Name

               

              Location

               

              Units (J)

               

              Encumbrances

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures (A)

               

              Total (B)

               

              Depreciation

               

              Construction

               

              Statement (C)

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Preston at Willowbend

               

              Plano, TX

               

              229

               

               

              872,500

               

              7,878,915

               

               

              3,842,155

               

              872,500

               

              11,721,070

               

              12,593,570

               

              (4,761,628

              )

              1985

               

              30 Years

               

              Preston Bend

               

              Dallas, TX

               

              255

               

              (M

              )

              1,085,200

               

              9,532,056

               

               

              890,964

               

              1,085,200

               

              10,423,020

               

              11,508,220

               

              (3,168,810

              )

              1986

               

              30 Years

               

              Princeton Court

               

              Evansville, IN

               

              62

               

              832,324

               

              116,696

               

              1,028,219

               

               

              259,207

               

              116,696

               

              1,287,426

               

              1,404,122

               

              (302,131

              )

              1985

               

              30 Years

               

              Promenade (FL)

               

              St. Petersburg, FL

               

              334

               

               

              2,124,193

               

              25,804,037

               

               

              2,598,382

               

              2,124,193

               

              28,402,419

               

              30,526,612

               

              (6,374,139

              )

              1994

               

              30 Years

               

              Promenade at Aventura

               

              Aventura, FL

               

              296

               

               

              13,320,000

               

              30,353,748

               

               

              759,120

               

              13,320,000

               

              31,112,868

               

              44,432,868

               

              (4,416,132

              )

              1995

               

              30 Years

               

              Promenade at Peachtree

               

              Chamblee, GA

               

              406

               

               

              10,150,000

               

              31,219,739

               

               

              118,870

               

              10,150,000

               

              31,338,610

               

              41,488,610

               

              (735,368

              )

              2001

               

              30 Years

               

              Promenade at Town Center I

               

              Valencia, CA

               

              294

               

               

              14,700,000

               

              35,390,279

               

               

              305,092

               

              14,700,000

               

              35,695,370

               

              50,395,370

               

              (1,528,228

              )

              2001

               

              30 Years

               

              Promenade at Town Center II

               

              Valencia, CA

               

              270

               

              36,480,700

               

              13,500,000

               

              34,405,636

               

               

              218,260

               

              13,500,000

               

              34,623,896

               

              48,123,896

               

              (1,337,682

              )

              2001

               

              30 Years

               

              Promenade at Wyndham Lakes

               

              Coral Springs, FL

               

              332

               

               

              6,640,000

               

              26,743,760

               

               

              791,411

               

              6,640,000

               

              27,535,171

               

              34,175,171

               

              (4,479,900

              )

              1998

               

              30 Years

               

              Promenade Terrace

               

              Corona, CA

               

              330

               

              13,857,293

               

              2,282,800

               

              20,546,289

               

               

              2,410,823

               

              2,282,800

               

              22,957,113

               

              25,239,913

               

              (6,985,404

              )

              1990

               

              30 Years

               

              Promontory Pointe I & II

               

              Phoenix, AZ

               

              424

               

               

              2,355,509

               

              30,421,840

               

               

              1,856,078

               

              2,355,509

               

              32,277,917

               

              34,633,426

               

              (8,396,729

              )

              1984/1996

               

              30 Years

               

              Prospect Towers

               

              Hackensack, NJ

               

              157

               

               

              3,926,600

               

              27,966,416

               

               

              2,394,922

               

              3,926,600

               

              30,361,339

               

              34,287,939

               

              (7,558,563

              )

              1995

               

              30 Years

               

              Prospect Towers II

               

              Hackensack, NJ

               

              203

               

               

              4,500,000

               

              33,104,733

               

               

              325,131

               

              4,500,000

               

              33,429,863

               

              37,929,863

               

              (3,041,709

              )

              2002

               

              30 Years

               

              Providence

               

              Bothell, WA

               

              200

               

               

              3,573,621

               

              19,059,505

               

               

              72,051

               

              3,573,621

               

              19,131,557

               

              22,705,178

               

              (771,677

              )

              2000

               

              30 Years

               

              Providence at Kirby

               

              Houston, TX

               

              263

               

              17,945,369

               

              3,945,000

               

              20,587,782

               

               

              1,271,074

               

              3,945,000

               

              21,858,856

               

              25,803,856

               

              (1,916,148

              )

              1999

               

              30 Years

               

              Quail Call

               

              Albany, GA

               

              55

               

              658,053

               

              104,723

               

              922,728

               

               

              247,805

               

              104,723

               

              1,170,532

               

              1,275,256

               

              (276,965

              )

              1984

               

              30 Years

               

              Ramblewood I (Aug) (REIT)

               

              Augusta, GA

               

              84

               

              1,338,474

               

              172,475

               

              1,552,271

               

               

              47,908

               

              172,475

               

              1,600,179

               

              1,772,654

               

              (25,205

              )

              1985

               

              30 Years

               

              Ramblewood I (Val)

               

              Valdosta, GA

               

              52

               

               

              132,084

               

              1,163,801

               

               

              230,610

               

              132,084

               

              1,394,412

               

              1,526,495

               

              (292,411

              )

              1983

               

              30 Years

               

              Ramblewood II (Aug)

               

              Augusta, GA

               

              102

               

               

              169,269

               

              1,490,783

               

               

              358,423

               

              169,269

               

              1,849,206

               

              2,018,475

               

              (467,880

              )

              1986

               

              30 Years

               

              Ramblewood II (Val)

               

              Valdosta, GA

               

              28

               

               

              61,672

               

              543,399

               

               

              29,870

               

              61,672

               

              573,269

               

              634,941

               

              (126,369

              )

              1983

               

              30 Years

               

              Ranch at Fossil Creek

               

              Haltom City, TX

               

              274

               

               

              1,715,435

               

              16,829,282

               

               

              128,284

               

              1,715,435

               

              16,957,566

               

              18,673,001

               

              (841,197

              )

              2003

               

              30 Years

               

              Ranchside

               

              New Port Richey, FL

               

              76

               

               

              144,692

               

              1,274,898

               

               

              330,093

               

              144,692

               

              1,604,991

               

              1,749,683

               

              (353,128

              )

              1985

               

              30 Years

               

              Ranchstone

               

              Houston, TX

               

              220

               

              (S

              )

              770,000

               

              15,371,431

               

               

              503,303

               

              770,000

               

              15,874,734

               

              16,644,734

               

              (3,590,712

              )

              1996

               

              30 Years

               

              Ravens Crest

               

              Plainsboro, NJ

               

              704

               

              (R

              )

              4,670,850

               

              42,080,642

               

               

              4,858,741

               

              4,670,850

               

              46,939,384

               

              51,610,234

               

              (18,200,484

              )

              1984

               

              30 Years

               

              Ravinia

               

              Greenfield, WI

               

              206

               

              (N

              )

              1,240,100

               

              12,055,713

               

               

              731,216

               

              1,240,100

               

              12,786,929

               

              14,027,029

               

              (3,315,764

              )

              1991

               

              30 Years

               

              Red Deer I

               

              Fairborn, OH

               

              68

               

               

              204,317

               

              1,800,254

               

               

              293,810

               

              204,317

               

              2,094,064

               

              2,298,380

               

              (437,221

              )

              1986

               

              30 Years

               

              Red Deer II

               

              Fairborn, OH

               

              63

               

               

              193,852

               

              1,708,044

               

               

              170,208

               

              193,852

               

              1,878,252

               

              2,072,104

               

              (395,366

              )

              1987

               

              30 Years

               

              Redan Village I

               

              Decatur, GA

               

              78

               

               

              274,294

               

              2,416,963

               

               

              341,091

               

              274,294

               

              2,758,054

               

              3,032,349

               

              (591,108

              )

              1984

               

              30 Years

               

              Redan Village II

               

              Decatur, GA

               

              76

               

               

              240,605

               

              2,119,855

               

               

              145,866

               

              240,605

               

              2,265,721

               

              2,506,327

               

              (462,051

              )

              1986

               

              30 Years

               

              Redlands Lawn and Tennis

               

              Redlands, CA

               

              496

               

               

              4,822,320

               

              26,359,328

               

               

              2,220,115

               

              4,822,320

               

              28,579,443

               

              33,401,763

               

              (7,573,689

              )

              1986

               

              30 Years

               

              Redwood Hollow (REIT)

               

              Smyrna, TN

               

              72

               

              1,187,874

               

              129,586

               

              1,166,522

               

               

              67,696

               

              129,586

               

              1,234,217

               

              1,363,803

               

              (70,637

              )

              1986

               

              30 Years

               

              Regency

               

              Charlotte, NC

               

              178

               

               

              890,000

               

              11,783,920

               

               

              891,737

               

              890,000

               

              12,675,656

               

              13,565,656

               

              (2,951,836

              )

              1986

               

              30 Years

               

              Regency Palms

               

              Huntington Beach, CA

               

              310

               

               

              1,857,400

               

              16,713,254

               

               

              2,710,700

               

              1,857,400

               

              19,423,953

               

              21,281,353

               

              (6,385,834

              )

              1969

               

              30 Years

               

              Remington Place

               

              Phoenix, AZ

               

              412

               

               

              1,492,750

               

              13,377,478

               

               

              2,852,279

               

              1,492,750

               

              16,229,757

               

              17,722,507

               

              (5,679,494

              )

              1983

               

              30 Years

               

              Reserve at Ashley Lake

               

              Boynton Beach, FL

               

              440

               

              24,150,000

               

              3,520,400

               

              23,332,494

               

               

              1,738,849

               

              3,520,400

               

              25,071,342

               

              28,591,742

               

              (6,664,216

              )

              1990

               

              30 Years

               

              Reserve at Clarendon Centre, The

               

              Arlington, VA (G)

               

              252

               

               

              10,500,000

               

              52,957,381

               

               

              198,456

               

              10,500,000

               

              53,155,837

               

              63,655,837

               

              (2,510,300

              )

              2003

               

              30 Years

               

              Reserve at Eisenhower, The

               

              Alexandria, VA

               

              226

               

               

              6,500,000

               

              34,585,060

               

               

              76,969

               

              6,500,000

               

              34,662,028

               

              41,162,028

               

              (2,513,414

              )

              2002

               

              30 Years

               

              Reserve at Fairfax Corners

               

              Fairfax, VA

               

              652

               

              (U

              )

              15,804,057

               

              63,129,051

               

               

              458,593

               

              15,804,057

               

              63,587,643

               

              79,391,700

               

              (5,344,613

              )

              2001

               

              30 Years

               

              Reserve at Marina Bay I

               

              Quincy, MA

               

              136

               

               

              3,618,844

               

              24,123,769

               

               

              43,756

               

              3,618,844

               

              24,167,525

               

              27,786,369

               

              (758,339

              )

              2002

               

              30 Years

               

              Reserve at Marina Bay II

               

              Quincy, MA

               

              108

               

               

              3,923,754

               

              19,306,394

               

               

              16,928

               

              3,923,754

               

              19,323,322

               

              23,247,076

               

              (569,298

              )

              2003

               

              30 Years

               

              Reserve at Potomac Yard

               

              Alexandria, VA

               

              588

               

               

              11,918,917

               

              69,485,747

               

               

              374,099

               

              11,918,917

               

              69,859,847

               

              81,778,763

               

              (2,228,864

              )

              2002

               

              30 Years

               

              Reserve at Town Center

               

              Loudon, VA

               

              290

               

              26,500,000

               

              3,144,056

               

              27,920,288

               

               

              291,751

               

              3,144,056

               

              28,212,039

               

              31,356,095

               

              (954,272

              )

              20002

               

              30 Years

               

              Reserve at Town Center (WA)

               

              Mill Creek, WA

               

              389

               

               

              10,369,400

               

              41,172,081

               

               

              97,349

               

              10,369,400

               

              41,269,431

               

              51,638,831

               

              (1,033,039

              )

              2001

               

              30 Years

               

              Reserve at Tyson’s Corner

               

              Vienna, VA

               

               

               

               

              513,946

               

               

               

               

              513,946

               

              513,946

               

               

              (F)

               

              30 Years

               

              Reserve Square

               

              Cleveland, OH (G)

               

              748

               

               

              2,618,852

               

              23,582,869

               

               

              16,653,297

               

              2,618,852

               

              40,236,166

               

              42,855,018

               

              (20,110,589

              )

              1973

               

              30 Years

               

              Residences at Little River

               

              Haverhill, MA

               

              174

               

               

              6,905,138

               

              19,177,447

               

               

              57,791

               

              6,905,138

               

              19,235,238

               

              26,140,376

               

              (832,987

              )

              2003

               

              30 Years

               

              Retreat, The

               

              Phoenix, AZ

               

              480

               

              (S

              )

              3,475,114

               

              27,265,252

               

               

              734,003

               

              3,475,114

               

              27,999,255

               

              31,474,369

               

              (5,655,559

              )

              1999

               

              30 Years

               

              Ribbon Mill

               

              Manchester, CT

               

              104

               

              4,304,635

               

              787,929

               

              5,267,144

               

               

              285,163

               

              787,929

               

              5,552,307

               

              6,340,236

               

              (890,987

              )

              1908

               

              30 Years

               

              Richmond Townhomes

               

              Houston, TX

               

              188

               

               

              940,000

               

              13,906,905

               

               

              647,139

               

              940,000

               

              14,554,044

               

              15,494,044

               

              (3,346,047

              )

              1995

               

              30 Years

               

              Ridgewood (Lou)

               

              Louisville, KY

               

              61

               

               

              163,686

               

              1,442,301

               

               

              162,005

               

              163,686

               

              1,604,306

               

              1,767,992

               

              (326,488

              )

              1984

               

              30 Years

               

              Ridgewood (MI)

               

              Westland, MI

               

              56

               

              1,122,876

               

              176,969

               

              1,559,588

               

               

              295,340

               

              176,969

               

              1,854,928

               

              2,031,897

               

              (405,703

              )

              1983

               

              30 Years

               

              Ridgewood I (Bed)

               

              Bedford, IN

               

              48

               

              792,694

               

              107,120

               

              943,843

               

               

              194,393

               

              107,120

               

              1,138,236

               

              1,245,356

               

              (260,896

              )

              1984

               

              30 Years

               

              Ridgewood I (Elk)

               

              Elkhart, IN

               

              70

               

               

              159,371

               

              1,404,234

               

               

              350,215

               

              159,371

               

              1,754,449

               

              1,913,820

               

              (402,448

              )

              1984

               

              30 Years

               

              Ridgewood I (GA)

               

              Decatur, GA

               

              63

               

               

              230,574

               

              2,031,610

               

               

              370,821

               

              230,574

               

              2,402,430

               

              2,633,004

               

              (491,193

              )

              1984

               

              30 Years

               

              Ridgewood I (Lex)

               

              Lexington, KY

               

              62

               

               

              203,720

               

              1,794,792

               

               

              202,147

               

              203,720

               

              1,996,939

               

              2,200,659

               

              (419,770

              )

              1984

               

              30 Years

               

              Ridgewood I (OH)

               

              Columbus, OH

               

              60

               

              1,135,727

               

              174,066

               

              1,534,135

               

               

              289,937

               

              174,066

               

              1,824,072

               

              1,998,138

               

              (393,255

              )

              1984

               

              30 Years

               

              Ridgewood II (Bed)

               

              Bedford, IN

               

              50

               

              821,030

               

              99,559

               

              877,221

               

               

              130,858

               

              99,559

               

              1,008,079

               

              1,107,637

               

              (225,649

              )

              1986

               

              30 Years

               

              Ridgewood II (Elk)

               

              Elkhart, IN

               

              99

               

               

              215,335

               

              1,897,333

               

               

              345,757

               

              215,335

               

              2,243,090

               

              2,458,425

               

              (532,808

              )

              1986

               

              30 Years

               

              Ridgewood II (GA)

               

              Decatur, GA

               

              52

               

              909,920

               

              164,999

               

              1,453,626

               

               

              205,788

               

              164,999

               

              1,659,415

               

              1,824,414

               

              (329,833

              )

              1986

               

              30 Years

               

              Ridgewood II (OH)

               

              Columbus, OH

               

              58

               

              1,097,870

               

              162,914

               

              1,435,648

               

               

              212,620

               

              162,914

               

              1,648,268

               

              1,811,182

               

              (356,197

              )

              1985

               

              30 Years

               

              Ridgewood Village

               

              San Diego, CA

               

              192

               

               

              5,761,500

               

              14,032,511

               

               

              265,199

               

              5,761,500

               

              14,297,709

               

              20,059,209

               

              (3,544,259

              )

              1997

               

              30 Years

               

              Ridgewood Village II

               

              San Diego, CA

               

              216

               

               

              6,048,000

               

              19,971,537

               

               

              50,210

               

              6,048,000

               

              20,021,747

               

              26,069,747

               

              (2,928,817

              )

              1997

               

              30 Years

               

              Rincon

               

              Houston, TX

               

              288

               

               

              4,401,900

               

              16,734,746

               

               

              1,014,040

               

              4,401,900

               

              17,748,785

               

              22,150,685

               

              (5,025,547

              )

              1996

               

              30 Years

               

              River Glen I

               

              Reynoldsburg, OH

               

              60

               

               

              171,272

               

              1,508,892

               

               

              144,495

               

              171,272

               

              1,653,387

               

              1,824,659

               

              (348,018

              )

              1987

               

              30 Years

               

              River Glen II

               

              Reynoldsburg, OH

               

              53

               

              1,096,621

               

              158,684

               

              1,398,175

               

               

              218,027

               

              158,684

               

              1,616,202

               

              1,774,886

               

              (335,670

              )

              1987

               

              30 Years

               

              River Hill

               

              Grand Prairie, TX

               

              334

               

               

              2,004,000

               

              19,272,944

               

               

              920,781

               

              2,004,000

               

              20,193,725

               

              22,197,725

               

              (4,700,454

              )

              1996

               

              30 Years

               

              River Oaks (CA)

               

              Oceanside, CA

               

              280

               

              10,131,654

               

              5,600,000

               

              20,673,714

               

               

              960,332

               

              5,600,000

               

              21,634,045

               

              27,234,045

               

              (3,457,684

              )

              1984

               

              30 Years

               

              River Park

               

              Fort Worth, TX

               

              280

               

               

              2,245,400

               

              8,811,727

               

               

              2,564,494

               

              2,245,400

               

              11,376,220

               

              13,621,620

               

              (3,251,237

              )

              1984

               

              30 Years

               

              River Pointe at Den Rock Park

               

              Lawrence, MA

               

              174

               

              18,100,000

               

              4,615,702

               

              18,440,147

               

               

              241,056

               

              4,615,702

               

              18,681,203

               

              23,296,905

               

              (1,427,397

              )

              2000

               

              30 Years

               

              River Stone Ranch

               

              Austin, TX

               

              448

               

               

              5,376,000

               

              27,004,185

               

               

              750,087

               

              5,376,000

               

              27,754,272

               

              33,130,272

               

              (1,342,879

              )

              1998

               

              30 Years

               

              Rivers Bend (CT)

               

              Windsor, CT

               

              373

               

              (P

              )

              3,325,517

               

              22,573,826

               

               

              756,625

               

              3,325,517

               

              23,330,451

               

              26,655,967

               

              (3,624,154

              )

              1973

               

              30 Years

               

              Rivers Edge

               

              Waterbury, CT

               

              156

               

               

              781,900

               

              6,561,167

               

               

              516,929

               

              781,900

               

              7,078,097

               

              7,859,997

               

              (1,766,206

              )

              1974

               

              30 Years

               

              Rivers End I

               

              Jacksonville, FL

               

              66

               

              1,291,998

               

              171,745

               

              1,507,065

               

               

              464,814

               

              171,745

               

              1,971,879

               

              2,143,624

               

              (427,137

              )

              1986

               

              30 Years

               

              Rivers End II

               

              Jacksonville, FL

               

              69

               

               

              190,688

               

              1,680,171

               

               

              380,596

               

              190,688

               

              2,060,767

               

              2,251,455

               

              (441,437

              )

              1986

               

              30 Years

               

              Riverside Park

               

              Tulsa, OK

               

              288

               

               

              1,441,400

               

              12,371,637

               

               

              821,818

               

              1,441,400

               

              13,193,455

               

              14,634,855

               

              (3,607,550

              )

              1994

               

              30 Years

               

              Riverview Condominiums

               

              Norwalk, CT

               

              92

               

              5,957,202

               

              2,300,000

               

              7,406,730

               

               

              1,248,485

               

              2,300,000

               

              8,655,215

               

              10,955,215

               

              (1,563,974

              )

              1991

               

              30 Years

               

              Roanoke

               

              Rochester Hills, MI

               

              88

               

              40,500

               

              369,911

               

              3,259,270

               

               

              326,572

               

              369,911

               

              3,585,842

               

              3,955,753

               

              (714,204

              )

              1985

               

              30 Years

               

              Rock Creek

               

              Carrboro, NC

               

              188

               

               

              895,700

               

              8,062,543

               

               

              1,472,355

               

              895,700

               

              9,534,898

               

              10,430,598

               

              (2,904,686

              )

              1986

               

              30 Years

               

              Rockingham Glen

               

              West Roxbury, MA

               

              143

               

              2,203,001

               

              1,124,217

               

              7,515,160

               

               

              367,160

               

              1,124,217

               

              7,882,320

               

              9,006,537

               

              (1,277,826

              )

              1974

               

              30 Years

               

              S-9



              EQUITY RESIDENTIAL

              Schedule III - Real Estate and Accumulated Depreciation

              December 31, 2004

               

               

               

               

               

               

               

               

               

               

               

               

              Cost Capitalized

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Subsequent to

               

              Gross Amount Carried

               

               

               

               

               

               

               

              Life Used to

               

               

               

               

               

               

               

               

               

              Initial Cost to

               

              Acquisition

               

              at Close of

               

               

               

               

               

               

               

              Compute

               

              Description

               

               

               

               

               

              Company

               

              (Improvements, net) (E)

               

              Period 12/31/04

               

               

               

               

               

               

               

              Depreciation in

               

              Apartment

               

               

               

               

               

               

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Accumulated

               

              Date of

               

              Latest Income

               

              Name

               

              Location

               

              Units (J)

               

              Encumbrances

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures (A)

               

              Total (B)

               

              Depreciation

               

              Construction

               

              Statement (C)

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Rolling Green (Amherst)

               

              Amherst, MA

               

              204

               

              3,575,203

               

              1,340,702

               

              8,962,317

               

               

              1,958,458

               

              1,340,702

               

              10,920,775

               

              12,261,477

               

              (1,792,577

              )

              1970

               

              30 Years

               

              Rolling Green (Milford)

               

              Milford, MA

               

              304

               

              7,144,117

               

              2,012,350

               

              13,452,150

               

               

              1,480,825

               

              2,012,350

               

              14,932,975

               

              16,945,325

               

              (2,647,587

              )

              1970

               

              30 Years

               

              Rosecliff

               

              Quincy, MA

               

              156

               

               

              5,460,000

               

              15,721,570

               

               

              129,854

               

              5,460,000

               

              15,851,424

               

              21,311,424

               

              (3,027,904

              )

              1990

               

              30 Years

               

              Rosecliff II

               

              Quincy, MA

               

               

               

               

              1,379

               

               

               

               

              1,379

               

              1,379

               

               

              (F)

               

              30 Years

               

              Rosewood (KY)

               

              Louisville, KY

               

              77

               

               

              253,453

               

              2,233,196

               

               

              277,373

               

              253,453

               

              2,510,569

               

              2,764,022

               

              (530,876

              )

              1984

               

              30 Years

               

              Rosewood (OH)

               

              Columbus, OH

               

              90

               

               

              212,378

               

              1,871,186

               

               

              422,686

               

              212,378

               

              2,293,872

               

              2,506,250

               

              (502,796

              )

              1985

               

              30 Years

               

              Rosewood Commons I

               

              Indianapolis, IN

               

              96

               

              1,712,753

               

              228,644

               

              2,014,652

               

               

              301,649

               

              228,644

               

              2,316,301

               

              2,544,946

               

              (536,374

              )

              1986

               

              30 Years

               

              Rosewood Commons II

               

              Indianapolis, IN

               

              77

               

               

              220,463

               

              1,942,520

               

               

              246,408

               

              220,463

               

              2,188,928

               

              2,409,391

               

              (485,177

              )

              1987

               

              30 Years

               

              Royal Oak

               

              Eagan, MN

               

              231

               

              13,139,491

               

              1,602,904

               

              14,423,662

               

               

              1,510,056

               

              1,602,904

               

              15,933,718

               

              17,536,621

               

              (4,227,396

              )

              1989

               

              30 Years

               

              Royal Oaks (FL)

               

              Jacksonville, FL

               

              284

               

               

              1,988,000

               

              13,645,117

               

               

              955,505

               

              1,988,000

               

              14,600,623

               

              16,588,623

               

              (3,473,615

              )

              1991

               

              30 Years

               

              Royale

               

              Cranston, RI

               

              76

               

              (P

              )

              512,785

               

              3,427,866

               

               

              372,436

               

              512,785

               

              3,800,301

               

              4,313,087

               

              (611,412

              )

              1976

               

              30 Years

               

              Sabal Palm at Boot Ranch

               

              Palm Harbor, FL

               

              432

               

               

              3,888,000

               

              28,923,692

               

               

              1,542,166

               

              3,888,000

               

              30,465,858

               

              34,353,858

               

              (6,970,371

              )

              1996

               

              30 Years

               

              Sabal Palm at Carrollwood Place

               

              Tampa, FL

               

              432

               

               

              3,888,000

               

              26,911,542

               

               

              1,004,942

               

              3,888,000

               

              27,916,484

               

              31,804,484

               

              (6,343,494

              )

              1995

               

              30 Years

               

              Sabal Palm at Lake Buena Vista

               

              Orlando, FL

               

              400

               

              21,170,000

               

              2,800,000

               

              23,687,893

               

               

              1,166,490

               

              2,800,000

               

              24,854,383

               

              27,654,383

               

              (5,845,594

              )

              1988

               

              30 Years

               

              Sabal Palm at Metrowest

               

              Orlando, FL

               

              411

               

               

              4,110,000

               

              38,394,865

               

               

              1,726,456

               

              4,110,000

               

              40,121,321

               

              44,231,321

               

              (9,006,054

              )

              1998

               

              30 Years

               

              Sabal Palm at Metrowest II

               

              Orlando, FL

               

              456

               

               

              4,560,000

               

              33,907,283

               

               

              830,402

               

              4,560,000

               

              34,737,685

               

              39,297,685

               

              (7,769,914

              )

              1997

               

              30 Years

               

              Sabal Pointe

               

              Coral Springs, FL

               

              275

               

               

              1,951,600

               

              17,570,508

               

               

              2,148,804

               

              1,951,600

               

              19,719,312

               

              21,670,912

               

              (6,284,413

              )

              1995

               

              30 Years

               

              Saddle Club

               

              Denver, CO

               

               

               

               

              753,755

               

               

               

               

              753,755

               

              753,755

               

               

              (F)

               

              30 Years

               

              Saddle Ridge

               

              Ashburn, VA

               

              216

               

               

              1,364,800

               

              12,283,616

               

               

              1,258,862

               

              1,364,800

               

              13,542,478

               

              14,907,278

               

              (4,513,980

              )

              1989

               

              30 Years

               

              Sailboat Bay

               

              Raleigh, NC

               

              192

               

               

              960,000

               

              8,797,580

               

               

              787,261

               

              960,000

               

              9,584,841

               

              10,544,841

               

              (2,291,347

              )

              1986

               

              30 Years

               

              Sandalwood

               

              Toledo, OH

               

              50

               

              1,027,632

               

              151,926

               

              1,338,636

               

               

              198,882

               

              151,926

               

              1,537,517

               

              1,689,443

               

              (308,075

              )

              1984

               

              30 Years

               

              Sandpiper II

               

              Fort Pierce, FL

               

              66

               

               

              155,496

               

              1,369,987

               

               

              349,606

               

              155,496

               

              1,719,593

               

              1,875,088

               

              (438,958

              )

              1982

               

              30 Years

               

              Sanford Court

               

              Sanford, FL

               

              106

               

              1,617,450

               

              238,814

               

              2,104,212

               

               

              497,180

               

              238,814

               

              2,601,392

               

              2,840,206

               

              (605,767

              )

              1976

               

              30 Years

               

              Savannah at Park Place

               

              Atlanta, GA

               

              416

               

               

              7,696,095

               

              34,474,837

               

               

              317,791

               

              7,696,095

               

              34,792,628

               

              42,488,723

               

              (1,147,300

              )

              2001

               

              30 Years

               

              Savannah Lakes

               

              Boynton Beach, FL

               

              466

               

               

              7,000,000

               

              30,422,607

               

               

              944,529

               

              7,000,000

               

              31,367,135

               

              38,367,135

               

              (3,259,424

              )

              1991

               

              30 Years

               

              Savannah Midtown

               

              Atlanta, GA

               

              322

               

               

              7,209,873

               

              29,712,389

               

               

              409,868

               

              7,209,873

               

              30,122,257

               

              37,332,130

               

              (1,020,854

              )

              2000

               

              30 Years

               

              Savoy I

               

              Aurora, CO

               

              444

               

               

              6,109,460

               

              38,765,670

               

               

              117,013

               

              6,109,460

               

              38,882,684

               

              44,992,144

               

              (1,528,681

              )

              2001

               

              30 Years

               

              Scarborough Square

               

              Rockville, MD

               

              121

               

              4,811,343

               

              1,815,000

               

              7,608,126

               

               

              1,104,289

               

              1,815,000

               

              8,712,414

               

              10,527,414

               

              (2,135,143

              )

              1967

               

              30 Years

               

              Schooner Bay I

               

              Foster City, CA

               

              168

               

              27,000,000

               

              5,345,000

               

              16,947,265

               

               

              860,591

               

              5,345,000

               

              17,807,856

               

              23,152,856

               

              (2,334,379

              )

              1985

               

              30 Years

               

              Schooner Bay II

               

              Foster City, CA

               

              144

               

              23,760,000

               

              4,550,000

               

              14,975,001

               

               

              760,060

               

              4,550,000

               

              15,735,061

               

              20,285,061

               

              (2,035,972

              )

              1985

               

              30 Years

               

              Scottsdale Meadows

               

              Scottsdale, AZ

               

              168

               

               

              1,512,000

               

              11,407,699

               

               

              785,946

               

              1,512,000

               

              12,193,645

               

              13,705,645

               

              (3,228,748

              )

              1984

               

              30 Years

               

              Security Manor

               

              Westfield, MA

               

              63

               

              (P

              )

              355,456

               

              2,376,152

               

               

              53,336

               

              355,456

               

              2,429,488

               

              2,784,944

               

              (394,435

              )

              1971

               

              30 Years

               

              Sedona Springs

               

              Austin, TX

               

              396

               

              (S

              )

              2,574,000

               

              23,477,043

               

               

              1,470,834

               

              2,574,000

               

              24,947,876

               

              27,521,876

               

              (5,879,393

              )

              1995

               

              30 Years

               

              Seeley Lake

               

              Lakewood, WA

               

              522

               

               

              2,760,400

               

              24,845,286

               

               

              2,136,658

               

              2,760,400

               

              26,981,945

               

              29,742,345

               

              (7,571,569

              )

              1990

               

              30 Years

               

              Seventh & James

               

              Seattle, WA

               

              96

               

               

              663,800

               

              5,974,803

               

               

              1,907,503

               

              663,800

               

              7,882,306

               

              8,546,106

               

              (2,454,420

              )

              1992

               

              30 Years

               

              Shadetree

               

              West Palm Beach, FL

               

              76

               

               

              532,000

               

              1,420,721

               

               

              337,343

               

              532,000

               

              1,758,064

               

              2,290,064

               

              (322,125

              )

              1982

               

              30 Years

               

              Shadow Bay I

               

              Jacksonville, FL

               

              53

               

               

              123,319

               

              1,086,720

               

               

              163,688

               

              123,319

               

              1,250,408

               

              1,373,727

               

              (293,618

              )

              1984

               

              30 Years

               

              Shadow Bay II

               

              Jacksonville, FL

               

              59

               

              923,423

               

              139,709

               

              1,231,134

               

               

              149,200

               

              139,709

               

              1,380,334

               

              1,520,042

               

              (321,749

              )

              1985

               

              30 Years

               

              Shadow Brook

               

              Scottsdale, AZ

               

              224

               

               

              3,065,496

               

              18,367,686

               

               

              1,264,011

               

              3,065,496

               

              19,631,697

               

              22,697,193

               

              (5,153,874

              )

              1984

               

              30 Years

               

              Shadow Creek

               

              Winter Springs, FL

               

              280

               

               

              6,000,000

               

              21,719,768

               

               

              61,442

               

              6,000,000

               

              21,781,211

               

              27,781,211

               

              (663,359

              )

              2000

               

              30 Years

               

              Shadow Lake

               

              Doraville, GA

               

              228

               

               

              1,140,000

               

              13,117,277

               

               

              657,150

               

              1,140,000

               

              13,774,427

               

              14,914,427

               

              (3,180,214

              )

              1989

               

              30 Years

               

              Shadow Ridge

               

              Tallahassee, FL

               

              62

               

               

              150,327

               

              1,324,061

               

               

              261,755

               

              150,327

               

              1,585,817

               

              1,736,143

               

              (356,374

              )

              1983

               

              30 Years

               

              Shadow Trace

               

              Stone Mountain, GA

               

              81

               

               

              244,320

               

              2,152,729

               

               

              318,293

               

              244,320

               

              2,471,021

               

              2,715,342

               

              (530,446

              )

              1984

               

              30 Years

               

              Shadowood I

               

              Sarasota, FL

               

              69

               

              600,000

               

              157,661

               

              1,389,061

               

               

              372,053

               

              157,661

               

              1,761,114

               

              1,918,775

               

              (392,701

              )

              1982

               

              30 Years

               

              Shadowood II

               

              Sarasota, FL

               

              70

               

              1,120,960

               

              152,031

               

              1,339,469

               

               

              245,867

               

              152,031

               

              1,585,336

               

              1,737,367

               

              (342,470

              )

              1983

               

              30 Years

               

              Sheffield Court

               

              Arlington, VA

               

              597

               

               

              3,349,350

               

              31,337,168

               

               

              2,970,541

               

              3,349,350

               

              34,307,709

               

              37,657,059

               

              (12,256,204

              )

              1986

               

              30 Years

               

              Sherbrook (IN)

               

              Indianapolis, IN

               

              76

               

              1,536,953

               

              171,920

               

              1,514,707

               

               

              193,269

               

              171,920

               

              1,707,976

               

              1,879,897

               

              (397,596

              )

              1986

               

              30 Years

               

              Sherbrook (OH)

               

              Columbus, OH

               

              60

               

              1,041,084

               

              163,493

               

              1,440,036

               

               

              330,562

               

              163,493

               

              1,770,598

               

              1,934,092

               

              (396,239

              )

              1985

               

              30 Years

               

              Sherbrook (PA)

               

              Wexford, PA

               

              74

               

               

              279,665

               

              2,464,404

               

               

              306,980

               

              279,665

               

              2,771,384

               

              3,051,049

               

              (581,057

              )

              1986

               

              30 Years

               

              Siena Terrace

               

              Lake Forest, CA

               

              356

               

              17,316,163

               

              8,900,000

               

              24,083,024

               

               

              1,342,385

               

              8,900,000

               

              25,425,408

               

              34,325,408

               

              (5,457,037

              )

              1988

               

              30 Years

               

              Silver Forest

               

              Ocala, FL

               

              51

               

              798,844

               

              126,536

               

              1,114,917

               

               

              184,435

               

              126,536

               

              1,299,352

               

              1,425,888

               

              (262,537

              )

              1985

               

              30 Years

               

              Silver Springs (FL)

               

              Jacksonville, FL

               

              432

               

               

              1,831,100

               

              16,474,735

               

               

              4,045,225

               

              1,831,100

               

              20,519,960

               

              22,351,060

               

              (6,300,272

              )

              1985

               

              30 Years

               

              Sky Ridge

               

              Woodstock, GA

               

              120

               

               

              437,373

               

              3,853,792

               

               

              418,050

               

              437,373

               

              4,271,842

               

              4,709,216

               

              (874,855

              )

              1987

               

              30 Years

               

              Skycrest

               

              Valencia, CA

               

              264

               

              17,582,696

               

              10,560,000

               

              25,574,457

               

               

              695,678

               

              10,560,000

               

              26,270,136

               

              36,830,136

               

              (3,785,956

              )

              1999

               

              30 Years

               

              Skylark

               

              Union City, CA

               

              174

               

               

              1,781,600

               

              16,731,916

               

               

              826,785

               

              1,781,600

               

              17,558,701

               

              19,340,301

               

              (4,086,181

              )

              1986

               

              30 Years

               

              Skyview

               

              Rancho Santa Margarita, CA

               

              260

               

               

              3,380,000

               

              21,953,151

               

               

              360,073

               

              3,380,000

               

              22,313,224

               

              25,693,224

               

              (4,471,167

              )

              1999

               

              30 Years

               

              Slate Run (Hop)

               

              Hopkinsville, KY

               

              57

               

               

              91,304

               

              804,535

               

               

              199,255

               

              91,304

               

              1,003,790

               

              1,095,094

               

              (243,726

              )

              1984

               

              30 Years

               

              Slate Run (Ind)

               

              Indianapolis, IN

               

              90

               

              1,890,871

               

              295,593

               

              2,604,497

               

               

              467,165

               

              295,593

               

              3,071,661

               

              3,367,254

               

              (672,611

              )

              1984

               

              30 Years

               

              Slate Run (Leb)

               

              Lebanon, IN

               

              61

               

              1,147,354

               

              154,061

               

              1,357,445

               

               

              294,121

               

              154,061

               

              1,651,566

               

              1,805,627

               

              (367,467

              )

              1984

               

              30 Years

               

              Slate Run (Mia)

               

              Miamisburg, OH

               

              48

               

              778,713

               

              136,065

               

              1,198,879

               

               

              198,060

               

              136,065

               

              1,396,940

               

              1,533,004

               

              (295,504

              )

              1985

               

              30 Years

               

              Slate Run I (Lou)

               

              Louisville, KY

               

              65

               

               

              179,766

               

              1,583,931

               

               

              259,677

               

              179,766

               

              1,843,608

               

              2,023,373

               

              (411,898

              )

              1984

               

              30 Years

               

              Slate Run II (Lou)

               

              Louisville, KY

               

              63

               

              1,087,384

               

              167,723

               

              1,477,722

               

               

              168,959

               

              167,723

               

              1,646,682

               

              1,814,404

               

              (345,039

              )

              1985

               

              30 Years

               

              Sommerset Place

               

              Raleigh, NC

               

              144

               

               

              360,000

               

              7,800,206

               

               

              809,925

               

              360,000

               

              8,610,131

               

              8,970,131

               

              (2,043,656

              )

              1983

               

              30 Years

               

              Sonata at Cherry Creek

               

              Denver, CO

               

              183

               

               

              5,490,000

               

              18,130,479

               

               

              333,314

               

              5,490,000

               

              18,463,793

               

              23,953,793

               

              (2,725,093

              )

              1999

               

              30 Years

               

              Sonoran

               

              Phoenix, AZ

               

              429

               

               

              2,361,922

               

              31,841,724

               

               

              1,301,191

               

              2,361,922

               

              33,142,915

               

              35,504,837

               

              (8,470,598

              )

              1995

               

              30 Years

               

              Sonterra at Foothill Ranch

               

              Foothill Ranch, CA

               

              300

               

              (R

              )

              7,503,400

               

              24,048,507

               

               

              825,168

               

              7,503,400

               

              24,873,674

               

              32,377,074

               

              (5,929,481

              )

              1997

               

              30 Years

               

              South Pointe

               

              St. Louis, MO

               

              192

               

              7,110,250

               

              961,100

               

              8,651,150

               

               

              1,699,666

               

              961,100

               

              10,350,816

               

              11,311,916

               

              (3,160,472

              )

              1986

               

              30 Years

               

              South Shore

               

              Stockton, CA

               

              129

               

              6,833,000

               

              840,000

               

              6,826,626

               

               

              556,688

               

              840,000

               

              7,383,314

               

              8,223,314

               

              (1,141,569

              )

              1979

               

              30 Years

               

              South Winds

               

              Fall River, MA

               

              404

               

              7,123,908

               

              2,481,821

               

              16,780,359

               

               

              1,503,262

               

              2,481,821

               

              18,283,621

               

              20,765,442

               

              (3,165,723

              )

              1971

               

              30 Years

               

              Southwood

               

              Palo Alto, CA

               

              99

               

               

              6,936,600

               

              14,324,069

               

               

              1,227,705

               

              6,936,600

               

              15,551,774

               

              22,488,374

               

              (3,896,233

              )

              1985

               

              30 Years

               

              Spicewood

               

              Indianapolis, IN

               

              50

               

              984,566

               

              128,355

               

              1,131,044

               

               

              131,274

               

              128,355

               

              1,262,318

               

              1,390,673

               

              (273,232

              )

              1986

               

              30 Years

               

              Spinnaker Cove

               

              Hermitage, TN

               

              278

               

              (M

              )

              1,461,731

               

              12,770,421

               

               

              2,375,670

               

              1,461,731

               

              15,146,091

               

              16,607,822

               

              (4,414,455

              )

              1986

               

              30 Years

               

              Spring Gate

               

              Springfield, FL

               

              66

               

               

              132,951

               

              1,171,447

               

               

              294,672

               

              132,951

               

              1,466,118

               

              1,599,070

               

              (394,965

              )

              1983

               

              30 Years

               

              Spring Hill Commons

               

              Acton, MA

               

              105

               

               

              1,107,436

               

              7,402,980

               

               

              362,840

               

              1,107,436

               

              7,765,820

               

              8,873,256

               

              (1,221,705

              )

              1973

               

              30 Years

               

              Spring Lake Manor

               

              Birmingham, AL (T)

               

              240

               

              3,696,601

               

              199,992

               

              4,512,048

               

               

              1,175,058

               

              199,992

               

              5,687,106

               

              5,887,098

               

              (1,441,914

              )

              1972

               

              30 Years

               

              Springbrook

               

              Anderson, SC

               

              92

               

              1,575,700

               

              150,209

               

              1,488,611

               

               

              308,655

               

              150,209

               

              1,797,266

               

              1,947,475

               

              (404,389

              )

              1986

               

              30 Years

               

              Springs Colony

               

              Altamonte Springs, FL

               

              188

               

              (M

              )

              630,411

               

              5,852,157

               

               

              1,378,442

               

              630,411

               

              7,230,598

               

              7,861,009

               

              (3,122,431

              )

              1986

               

              30 Years

               

              Springtree (REIT)

               

              W. Palm Beach, FL

               

              72

               

              1,121,825

               

              183,100

               

              1,648,301

               

               

              179,965

               

              183,100

               

              1,828,266

               

              2,011,366

               

              (288,426

              )

              1982

               

              30 Years

               

              Springwood (Col)

               

              Columbus, OH

               

              64

               

              994,795

               

              189,948

               

              1,672,889

               

               

              293,483

               

              189,948

               

              1,966,372

               

              2,156,320

               

              (430,356

              )

              1983

               

              30 Years

               

              S-10



              EQUITY RESIDENTIAL

              Schedule III - Real Estate and Accumulated Depreciation

              December 31, 2004

               

               

               

               

               

               

               

               

               

               

               

               

              Cost Capitalized

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Subsequent to

               

              Gross Amount Carried

               

               

               

               

               

               

               

              Life Used to

               

               

               

               

               

               

               

               

               

              Initial Cost to

               

              Acquisition

               

              at Close of

               

               

               

               

               

               

               

              Compute

               

              Description

               

               

               

               

               

              Company

               

              (Improvements, net) (E)

               

              Period 12/31/04

               

               

               

               

               

               

               

              Depreciation in

               

              Apartment

               

               

               

               

               

               

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Accumulated

               

              Date of

               

              Latest Income

               

              Name

               

              Location

               

              Units (J)

               

              Encumbrances

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures (A)

               

              Total (B)

               

              Depreciation

               

              Construction

               

              Statement (C)

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              St. Andrews at Winston Park

               

              Coconut Creek, FL

               

              284

               

               

              5,680,000

               

              19,812,090

               

               

              695,344

               

              5,680,000

               

              20,507,434

               

              26,187,434

               

              (2,226,160

              )

              1997

               

              30 Years

               

              Steeplechase

               

              Charlotte, NC

               

              247

               

               

              1,111,500

               

              10,180,750

               

               

              698,720

               

              1,111,500

               

              10,879,470

               

              11,990,970

               

              (2,720,640

              )

              1986

               

              30 Years

               

              Sterling Heights Condominium, LLC

               

              Bellevue, WA

               

              76

               

               

              1,928,071

               

              8,363,070

               

               

              386,210

               

              1,928,071

               

              8,749,280

               

              10,677,351

               

               

              1988

               

              30 Years

               

              Sterling Point

               

              Littleton, CO

               

              143

               

               

              935,500

               

              8,419,200

               

               

              835,218

               

              935,500

               

              9,254,418

               

              10,189,918

               

              (2,697,580

              )

              1979

               

              30 Years

               

              Stewart Way I

               

              Hinesville, GA

               

              132

               

              2,019,543

               

              290,773

               

              2,562,373

               

               

              511,434

               

              290,773

               

              3,073,807

               

              3,364,580

               

              (664,709

              )

              1986

               

              30 Years

               

              Stewart Way III

               

              Hinesville, GA

               

              59

               

               

              100,500

               

              1,530,464

               

               

              64,663

               

              100,500

               

              1,595,127

               

              1,695,627

               

              (61,285

              )

              1986

               

              30 Years

               

              Stillwater

               

              Savannah, GA

               

              53

               

               

              151,198

               

              1,332,417

               

               

              209,501

               

              151,198

               

              1,541,918

               

              1,693,116

               

              (311,929

              )

              1983

               

              30 Years

               

              Stone Crossing

               

              Montgomery, AL (T)

               

              152

               

              1,866,400

               

              103,186

               

              2,716,316

               

               

              462,829

               

              103,186

               

              3,179,145

               

              3,282,331

               

              (812,006

              )

              1973

               

              30 Years

               

              Stone Oak

               

              Houston, TX

               

              318

               

               

              2,544,000

               

              17,513,496

               

               

              274,935

               

              2,544,000

               

              17,788,431

               

              20,332,431

               

              (1,692,755

              )

              1998

               

              30 Years

               

              Stonehenge (Day)

               

              Dayton, OH

               

              69

               

               

              202,294

               

              1,782,140

               

               

              236,420

               

              202,294

               

              2,018,560

               

              2,220,854

               

              (444,399

              )

              1985

               

              30 Years

               

              Stonehenge (Ind)

               

              Indianapolis, IN

               

              60

               

              1,117,603

               

              146,810

               

              1,293,559

               

               

              309,073

               

              146,810

               

              1,602,632

               

              1,749,442

               

              (395,830

              )

              1984

               

              30 Years

               

              Stonehenge (KY)

               

              Glasgow, KY

               

              54

               

              739,227

               

              111,632

               

              983,596

               

               

              185,422

               

              111,632

               

              1,169,018

               

              1,280,650

               

              (255,824

              )

              1983

               

              30 Years

               

              Stonehenge (Mas)

               

              Massillon, OH

               

              60

               

               

              145,386

               

              1,281,012

               

               

              280,585

               

              145,386

               

              1,561,596

               

              1,706,983

               

              (355,926

              )

              1984

               

              30 Years

               

              Stonehenge I (Ric)

               

              Richmond, IN

               

              59

               

              1,046,236

               

              156,343

               

              1,377,552

               

               

              246,405

               

              156,343

               

              1,623,957

               

              1,780,300

               

              (389,281

              )

              1984

               

              30 Years

               

              Stoneleigh at Deerfield

               

              Alpharetta, GA

               

              370

               

               

              4,810,000

               

              29,997,224

               

               

               

              4,810,000

               

              29,997,224

               

              34,807,224

               

              (137,684

              )

              2003

               

              30 Years

               

              Stoney Creek

               

              Lakewood, WA

               

              231

               

               

              1,215,200

               

              10,938,134

               

               

              1,078,955

               

              1,215,200

               

              12,017,089

               

              13,232,289

               

              (3,432,437

              )

              1990

               

              30 Years

               

              Stratford Square

               

              Winter Park, FL (T)

               

              204

               

              4,814,693

               

              391,300

               

              3,176,441

               

               

              503,490

               

              391,300

               

              3,679,932

               

              4,071,232

               

              (926,019

              )

              1972

               

              30 Years

               

              Sturbridge Meadows

               

              Sturbridge, MA

               

              104

               

              2,133,569

               

              702,447

               

              4,695,714

               

               

              187,448

               

              702,447

               

              4,883,162

               

              5,585,609

               

              (790,018

              )

              1985

               

              30 Years

               

              Suffolk Grove I

               

              Grove City, OH

               

              71

               

               

              214,107

               

              1,886,415

               

               

              419,166

               

              214,107

               

              2,305,581

               

              2,519,687

               

              (482,138

              )

              1985

               

              30 Years

               

              Suffolk Grove II

               

              Grove City, OH

               

              49

               

               

              167,683

               

              1,477,569

               

               

              234,035

               

              167,683

               

              1,711,603

               

              1,879,286

               

              (364,925

              )

              1987

               

              30 Years

               

              Sugartree I

               

              New Smyrna Beach, FL

               

              61

               

              890,931

               

              155,018

               

              1,453,696

               

               

              337,939

               

              155,018

               

              1,791,635

               

              1,946,653

               

              (382,325

              )

              1984

               

              30 Years

               

              Sugartree II (REIT)

               

              New Smyrna Beach, FL

               

              60

               

              1,444,026

               

              178,416

               

              1,599,476

               

               

              23,597

               

              178,416

               

              1,623,072

               

              1,801,488

               

              (76,817

              )

              1985

               

              30 Years

               

              Summer Chase

               

              Denver, CO

               

              384

               

              (Q

              )

              1,709,200

               

              15,375,008

               

               

              2,492,547

               

              1,709,200

               

              17,867,555

               

              19,576,755

               

              (6,233,072

              )

              1983

               

              30 Years

               

              Summer Creek

               

              Plymouth, MN

               

              72

               

               

              579,600

               

              3,815,800

               

               

              497,446

               

              579,600

               

              4,313,246

               

              4,892,846

               

              (1,162,281

              )

              1985

               

              30 Years

               

              Summer Ridge

               

              Riverside, CA

               

              136

               

               

              602,400

               

              5,422,807

               

               

              1,657,058

               

              602,400

               

              7,079,866

               

              7,682,266

               

              (2,036,002

              )

              1985

               

              30 Years

               

              Summerhill Glen

               

              Maynard, MA

               

              120

               

              1,795,295.76

               

              415,812

               

              3,000,816

               

               

              408,057

               

              415,812

               

              3,408,873

               

              3,824,685

               

              (610,591

              )

              1980

               

              30 Years

               

              Summerset Village

               

              Chatsworth, CA

               

              280

               

              (Q

              )

              2,630,700

               

              23,670,889

               

               

              1,173,531

               

              2,630,700

               

              24,844,420

               

              27,475,120

               

              (7,312,315

              )

              1985

               

              30 Years

               

              Summerset Village II

               

              Chatsworth, CA

               

               

               

              260,646

               

              31,577

               

               

               

              260,646

               

              31,577

               

              292,223

               

               

              (F)

               

              30 Years

               

              Summerwood

               

              Hayward, CA

               

              162

               

               

              4,866,600

               

              6,942,743

               

               

              783,586

               

              4,866,600

               

              7,726,329

               

              12,592,929

               

              (2,014,676

              )

              1982

               

              30 Years

               

              Summit & Birch Hill

               

              Farmington, CT

               

              186

               

              (P

              )

              1,757,438

               

              11,748,112

               

               

              866,789

               

              1,757,438

               

              12,614,902

               

              14,372,340

               

              (1,921,101

              )

              1967

               

              30 Years

               

              Summit at Lake Union

               

              Seattle, WA

               

              150

               

               

              1,424,700

               

              12,852,461

               

               

              1,179,999

               

              1,424,700

               

              14,032,460

               

              15,457,160

               

              (3,995,450

              )

              1995 - 1997

               

              30 Years

               

              Summit Center (FL)

               

              W. Palm Beach, FL

               

              87

               

              2,119,290

               

              670,000

               

              1,733,312

               

               

              390,548

               

              670,000

               

              2,123,860

               

              2,793,860

               

              (445,064

              )

              1987

               

              30 Years

               

              Sunforest

               

              Davie, FL

               

              494

               

               

              10,000,000

               

              32,124,850

               

               

              593,340

               

              10,000,000

               

              32,718,189

               

              42,718,189

               

              (1,667,412

              )

              1989

               

              30 Years

               

              Sunnyside

               

              Tifton, GA

               

              72

               

              1,223,638

               

              166,887

               

              1,470,612

               

               

              240,478

               

              166,887

               

              1,711,091

               

              1,877,978

               

              (389,425

              )

              1984

               

              30 Years

               

              Sunset Way I

               

              Miami, FL

               

              100

               

               

              258,568

               

              2,278,539

               

               

              386,942

               

              258,568

               

              2,665,481

               

              2,924,049

               

              (592,006

              )

              1987

               

              30 Years

               

              Sunset Way II

               

              Miami, FL

               

              100

               

               

              274,903

               

              2,422,546

               

               

              292,675

               

              274,903

               

              2,715,221

               

              2,990,125

               

              (582,451

              )

              1988

               

              30 Years

               

              Suntree

               

              West Palm Beach, FL

               

              67

               

               

              469,000

               

              1,479,589

               

               

              93,509

               

              469,000

               

              1,573,097

               

              2,042,097

               

              (245,608

              )

              1982

               

              30 Years

               

              Surrey Downs

               

              Bellevue, WA

               

              122

               

               

              3,057,100

               

              7,848,618

               

               

              677,314

               

              3,057,100

               

              8,525,933

               

              11,583,033

               

              (2,097,612

              )

              1986

               

              30 Years

               

              Sutton Place

               

              Dallas, TX

               

              456

               

               

              1,306,335

               

              12,227,725

               

               

              4,461,706

               

              1,306,335

               

              16,689,431

               

              17,995,766

               

              (7,559,599

              )

              1985

               

              30 Years

               

              Sutton Place (FL)

               

              Lakeland, FL

               

              55

               

              777,468

               

              120,887

               

              1,065,150

               

               

              315,354

               

              120,887

               

              1,380,504

               

              1,501,392

               

              (323,419

              )

              1984

               

              30 Years

               

              Sycamore Creek

               

              Scottsdale, AZ

               

              350

               

               

              3,152,000

               

              19,083,727

               

               

              1,501,078

               

              3,152,000

               

              20,584,805

               

              23,736,805

               

              (5,655,884

              )

              1984

               

              30 Years

               

              Tabor Ridge

               

              Berea, OH

               

              97

               

               

              235,940

               

              2,079,290

               

               

              431,301

               

              235,940

               

              2,510,591

               

              2,746,531

               

              (571,404

              )

              1986

               

              30 Years

               

              Talleyrand

               

              Tarrytown, NY (M)

               

              300

               

              35,000,000

               

              12,000,000

               

              49,838,160

               

               

              545,143

               

              12,000,000

               

              50,383,303

               

              62,383,303

               

              (5,827,652

              )

              1997-98

               

              30 Years

               

              Tamarlane

               

              Portland, ME

               

              115

               

               

              690,900

               

              5,153,633

               

               

              432,109

               

              690,900

               

              5,585,741

               

              6,276,641

               

              (1,615,692

              )

              1986

               

              30 Years

               

              Tanasbourne Terrace

               

              Hillsboro, OR

               

              373

               

              (Q

              )

              1,876,700

               

              16,891,205

               

               

              2,548,661

               

              1,876,700

               

              19,439,865

               

              21,316,565

               

              (7,672,952

              )

              1986-89

               

              30 Years

               

              Tanglewood (RI)

               

              West Warwick, RI

               

              176

               

              6,305,957

               

              1,141,415

               

              7,630,129

               

               

              292,946

               

              1,141,415

               

              7,923,074

               

              9,064,490

               

              (1,264,960

              )

              1973

               

              30 Years

               

              Tanglewood (VA)

               

              Manassas, VA

               

              432

               

              25,110,000

               

              2,108,295

               

              24,619,176

               

               

              3,179,192

               

              2,108,295

               

              27,798,367

               

              29,906,662

               

              (8,705,290

              )

              1987

               

              30 Years

               

              Terrace Trace

               

              Tampa, FL

               

              87

               

              1,503,913

               

              193,916

               

              1,708,615

               

               

              307,346

               

              193,916

               

              2,015,961

               

              2,209,877

               

              (452,793

              )

              1985

               

              30 Years

               

              Thymewood II

               

              Miami, FL

               

              70

               

               

              219,661

               

              1,936,463

               

               

              189,773

               

              219,661

               

              2,126,236

               

              2,345,897

               

              (434,930

              )

              1986

               

              30 Years

               

              Tierra Antigua

               

              Albuquerque, NM

               

              148

               

              6,249,298

               

              1,825,000

               

              7,792,856

               

               

              370,058

               

              1,825,000

               

              8,162,915

               

              9,987,915

               

              (1,254,029

              )

              1985

               

              30 Years

               

              Timber Hollow

               

              Chapel Hill, NC

               

              198

               

               

              800,000

               

              11,219,537

               

               

              1,106,214

               

              800,000

               

              12,325,751

               

              13,125,751

               

              (2,898,612

              )

              1986

               

              30 Years

               

              Timbercreek

               

              Toledo, OH

               

              77

               

              1,416,857

               

              203,420

               

              1,792,350

               

               

              310,580

               

              203,420

               

              2,102,930

               

              2,306,350

               

              (446,629

              )

              1987

               

              30 Years

               

              Timberwalk

               

              Jacksonville, FL

               

              284

               

               

              1,988,000

               

              13,204,219

               

               

              1,045,529

               

              1,988,000

               

              14,249,748

               

              16,237,748

               

              (3,450,151

              )

              1987

               

              30 Years

               

              Timberwood (GA)

               

              Perry, GA

               

              60

               

               

              144,299

               

              1,271,305

               

               

              202,840

               

              144,299

               

              1,474,145

               

              1,618,444

               

              (298,729

              )

              1985

               

              30 Years

               

              Toscana

               

              Irvine, CA

               

              563

               

               

              39,410,000

               

              50,806,072

               

               

              2,411,627

               

              39,410,000

               

              53,217,699

               

              92,627,699

               

              (8,060,818

              )

              1991/1993

               

              30 Years

               

              Town Center (TX)

               

              Kingwood, TX

               

              258

               

               

              1,291,300

               

              11,530,216

               

               

              1,330,686

               

              1,291,300

               

              12,860,903

               

              14,152,203

               

              (3,633,662

              )

              1994

               

              30 Years

               

              Town Center II (TX)

               

              Kingwood, TX

               

              260

               

               

              1,375,000

               

              14,169,656

               

               

              92,683

               

              1,375,000

               

              14,262,339

               

              15,637,339

               

              (2,661,766

              )

              1994

               

              30 Years

               

              Trails (CO), The

               

              Aurora, CO

               

              351

               

              (Q

              )

              1,217,900

               

              8,877,205

               

               

              3,148,290

               

              1,217,900

               

              12,025,495

               

              13,243,395

               

              (5,539,307

              )

              1986

               

              30 Years

               

              Trails at Briar Forest

               

              Houston, TX

               

              476

               

              12,481,969

               

              2,380,000

               

              24,911,561

               

               

              1,546,286

               

              2,380,000

               

              26,457,847

               

              28,837,847

               

              (6,218,539

              )

              1990

               

              30 Years

               

              Trails at Dominion Park

               

              Houston, TX

               

              843

               

               

              2,531,800

               

              35,699,589

               

               

              3,981,877

               

              2,531,800

               

              39,681,466

               

              42,213,266

               

              (11,864,870

              )

              1992

               

              30 Years

               

              Trailway Pond I

               

              Burnsville, MN

               

              75

               

              4,909,210

               

              479,284

               

              4,312,144

               

               

              643,234

               

              479,284

               

              4,955,378

               

              5,434,662

               

              (1,341,515

              )

              1988

               

              30 Years

               

              Trailway Pond II

               

              Burnsville, MN

               

              165

               

              11,354,755

               

              1,107,288

               

              9,961,409

               

               

              1,183,825

               

              1,107,288

               

              11,145,233

               

              12,252,521

               

              (2,881,743

              )

              1988

               

              30 Years

               

              Turf Club

               

              Littleton, CO

               

              324

               

              (S

              )

              2,107,300

               

              15,478,040

               

               

              2,112,217

               

              2,107,300

               

              17,590,257

               

              19,697,557

               

              (4,847,167

              )

              1986

               

              30 Years

               

              Turkscap I

               

              Brandon, FL

               

              49

               

               

              125,766

               

              1,108,139

               

               

              429,342

               

              125,766

               

              1,537,482

               

              1,663,248

               

              (395,058

              )

              1977

               

              30 Years

               

              Turkscap III

               

              Brandon, FL

               

              50

               

              716,655

               

              135,850

               

              1,196,987

               

               

              328,064

               

              135,850

               

              1,525,051

               

              1,660,901

               

              (329,895

              )

              1982

               

              30 Years

               

              Tuscany Villas, LLC

               

              Los Angeles, CA

               

              180

               

               

              1,431,048

               

              14,928,007

               

               

              495,570

               

              1,431,048

               

              15,423,577

               

              16,854,625

               

              (3,857,158

              )

              1995

               

              30 Years

               

              Tyrone Gardens

               

              Randolph, MA

               

              165

               

               

              4,953,000

               

              5,799,572

               

               

              915,287

               

              4,953,000

               

              6,714,859

               

              11,667,859

               

              (1,787,956

              )

              1961/1965

               

              30 Years

               

              Union Station

               

              Los Angeles, CA

               

               

              6,663,301

               

              8,500,000

               

              13,280,094

               

               

               

              8,500,000

               

              13,280,094

               

              21,780,094

               

               

              (F)

               

              30 Years

               

              University Square I

               

              Tampa, FL

               

              81

               

               

              197,457

               

              1,739,807

               

               

              303,136

               

              197,457

               

              2,042,944

               

              2,240,400

               

              (442,158

              )

              1979

               

              30 Years

               

              Valencia Plantation

               

              Orlando, FL

               

              194

               

               

              873,000

               

              12,819,377

               

               

              507,665

               

              873,000

               

              13,327,043

               

              14,200,043

               

              (2,979,093

              )

              1990

               

              30 Years

               

              Valley Creek I

               

              Woodbury, MN

               

              225

               

              12,815,000

               

              1,626,715

               

              14,634,831

               

               

              2,043,340

               

              1,626,715

               

              16,678,171

               

              18,304,887

               

              (4,466,314

              )

              1989

               

              30 Years

               

              Valley Creek II

               

              Woodbury, MN

               

              177

               

              10,100,000

               

              1,232,659

               

              11,097,830

               

               

              1,177,876

               

              1,232,659

               

              12,275,706

               

              13,508,366

               

              (3,166,646

              )

              1990

               

              30 Years

               

              Valleybrook

               

              Newnan, GA

               

              71

               

              1,379,854

               

              254,490

               

              2,242,463

               

               

              309,335

               

              254,490

               

              2,551,798

               

              2,806,288

               

              (496,689

              )

              1986

               

              30 Years

               

              Valleyfield (KY)

               

              Lexington, KY

               

              83

               

              1,711,251

               

              252,329

               

              2,223,757

               

               

              346,771

               

              252,329

               

              2,570,528

               

              2,822,856

               

              (562,103

              )

              1985

               

              30 Years

               

              Valleyfield (PA)

               

              Bridgeville, PA

               

              77

               

               

              274,317

               

              2,417,029

               

               

              355,949

               

              274,317

               

              2,772,978

               

              3,047,295

               

              (588,533

              )

              1985

               

              30 Years

               

              Valleyfield I

               

              Decatur, GA

               

              66

               

              1,479,328

               

              252,413

               

              2,224,134

               

               

              256,536

               

              252,413

               

              2,480,670

               

              2,733,083

               

              (529,218

              )

              1984

               

              30 Years

               

              Valleyfield II

               

              Decatur, GA

               

              66

               

               

              258,320

               

              2,276,084

               

               

              163,332

               

              258,320

               

              2,439,416

               

              2,697,737

               

              (492,502

              )

              1985

               

              30 Years

               

              Van Deene Manor

               

              West Springfield, MA

               

              111

               

              (P

              )

              744,491

               

              4,976,771

               

               

              299,545

               

              744,491

               

              5,276,315

               

              6,020,806

               

              (823,599

              )

              1970

               

              30 Years

               

              Venetian Condominium Phase II, LLC

               

              Phoenix, AZ

               

              160

               

               

              1,047,212

               

              9,436,170

               

               

              1,261,715

               

              1,047,212

               

              10,697,885

               

              11,745,097

               

              (2,992,991

              )

              1983

               

              30 Years

               

              S-11



              EQUITY RESIDENTIAL

              Schedule III - Real Estate and Accumulated Depreciation

              December 31, 2004

               

               

               

               

               

               

               

               

               

               

               

               

              Cost Capitalized

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Subsequent to

               

              Gross Amount Carried

               

               

               

               

               

               

               

              Life Used to

               

               

               

               

               

               

               

               

               

              Initial Cost to

               

              Acquisition

               

              at Close of

               

               

               

               

               

               

               

              Compute

               

              Description

               

               

               

               

               

              Company

               

              (Improvements, net) (E)

               

              Period 12/31/04

               

               

               

               

               

               

               

              Depreciation in

               

              Apartment

               

               

               

               

               

               

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Accumulated

               

              Date of

               

              Latest Income

               

              Name

               

              Location

               

              Units (J)

               

              Encumbrances

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures (A)

               

              Total (B)

               

              Depreciation

               

              Construction

               

              Statement (C)

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Venetian Condominium, LLC

               

              Phoenix, AZ

               

              11

               

               

              71,939

               

              648,237

               

               

              304,817

               

              71,939

               

              953,055

               

              1,024,994

               

              (183,429

              )

              1983

               

              30 Years

               

              Verona Condominium, LLC

               

              Scottsdale, AZ

               

              108

               

               

              1,301,497

               

              7,522,719

               

               

              1,513,642

               

              1,301,497

               

              9,036,361

               

              10,337,858

               

              (1,897,725

              )

              1994

               

              30 Years

               

              Versailles

               

              Woodland Hills, CA

               

              253

               

               

              12,650,000

               

              33,656,521

               

               

              860,376

               

              12,650,000

               

              34,516,897

               

              47,166,897

               

              (1,560,730

              )

              1991

               

              30 Years

               

              Via Ventura

               

              Scottsdale, AZ

               

              328

               

               

              1,486,600

               

              13,382,006

               

               

              6,510,868

               

              1,486,600

               

              19,892,874

               

              21,379,474

               

              (9,453,807

              )

              1980

               

              30 Years

               

              Villa Encanto

               

              Phoenix, AZ

               

              383

               

              (S

              )

              2,884,447

               

              22,197,363

               

               

              2,090,906

               

              2,884,447

               

              24,288,269

               

              27,172,716

               

              (6,810,494

              )

              1983

               

              30 Years

               

              Villa Solana

               

              Laguna Hills, CA

               

              272

               

               

              1,665,100

               

              14,985,678

               

               

              3,256,161

               

              1,665,100

               

              18,241,838

               

              19,906,938

               

              (7,289,293

              )

              1984

               

              30 Years

               

              Village at Bear Creek

               

              Lakewood, CO

               

              472

               

              (R

              )

              4,519,700

               

              40,676,390

               

               

              1,481,137

               

              4,519,700

               

              42,157,527

               

              46,677,227

               

              (11,347,171

              )

              1987

               

              30 Years

               

              Village at Lakewood

               

              Phoenix, AZ

               

              240

               

              (O

              )

              3,166,411

               

              13,859,090

               

               

              1,215,500

               

              3,166,411

               

              15,074,590

               

              18,241,001

               

              (4,135,239

              )

              1988

               

              30 Years

               

              Village Oaks

               

              Austin, TX

               

              280

               

               

              1,186,000

               

              10,663,736

               

               

              1,372,381

               

              1,186,000

               

              12,036,117

               

              13,222,117

               

              (3,907,815

              )

              1984

               

              30 Years

               

              Village of Newport

               

              Kent, WA

               

              100

               

               

              416,300

               

              3,756,582

               

               

              512,035

               

              416,300

               

              4,268,618

               

              4,684,918

               

              (1,723,977

              )

              1987

               

              30 Years

               

              Villas at Josey Ranch

               

              Carrollton, TX

               

              198

               

              6,312,554

               

              1,587,700

               

              7,254,727

               

               

              1,450,139

               

              1,587,700

               

              8,704,866

               

              10,292,566

               

              (2,218,515

              )

              1986

               

              30 Years

               

              Vintage

               

              Ontario, CA

               

               

               

              7,059,230

               

              3,274,995

               

               

               

              7,059,230

               

              3,274,995

               

              10,334,225

               

               

              (F)

               

              30 Years

               

              Vista Del Lago

               

              Mission Viejo, CA

               

              608

               

               

              4,525,800

               

              40,736,293

               

               

              5,942,086

               

              4,525,800

               

              46,678,379

               

              51,204,179

               

              (17,950,833

              )

              1986-88

               

              30 Years

               

              Vista Del Lago (TX)

               

              Dallas, TX

               

              296

               

               

              3,552,000

               

              20,066,912

               

               

              564,041

               

              3,552,000

               

              20,630,953

               

              24,182,953

               

              (2,801,110

              )

              1992

               

              30 Years

               

              Vista Grove

               

              Mesa, AZ

               

              224

               

               

              1,341,796

               

              12,157,045

               

               

              623,388

               

              1,341,796

               

              12,780,434

               

              14,122,230

               

              (3,155,650

              )

              1997 - 1998

               

              30 Years

               

              Warwick Station

               

              Westminster, CO

               

              332

               

              8,355,000

               

              2,282,000

               

              21,113,974

               

               

              1,051,234

               

              2,282,000

               

              22,165,209

               

              24,447,209

               

              (5,962,103

              )

              1986

               

              30 Years

               

              Water Terrace

               

              Marina Del Rey, CA

               

              450

               

               

              63,207,814

               

              164,804,953

               

               

              175,898

               

              63,207,814

               

              164,980,852

               

              228,188,666

               

              (5,235,538

              )

              2003

               

              30 Years

               

              Waterbury (GA)

               

              Athens, GA

               

              53

               

               

              147,450

               

              1,299,195

               

               

              78,711

               

              147,450

               

              1,377,906

               

              1,525,356

               

              (282,354

              )

              1985

               

              30 Years

               

              Waterbury (IN)

               

              Greenwood, IN

               

              44

               

              768,352

               

              105,245

               

              927,324

               

               

              123,476

               

              105,245

               

              1,050,801

               

              1,156,046

               

              (233,827

              )

              1984

               

              30 Years

               

              Waterbury (MI)

               

              Westland, MI

               

              101

               

               

              331,739

               

              2,922,589

               

               

              434,288

               

              331,739

               

              3,356,876

               

              3,688,615

               

              (710,942

              )

              1985

               

              30 Years

               

              Waterbury (OH)

               

              Cincinnati, OH

               

              70

               

               

              193,167

               

              1,701,834

               

               

              311,022

               

              193,167

               

              2,012,856

               

              2,206,023

               

              (464,444

              )

              1985

               

              30 Years

               

              Waterfield Square I

               

              Stockton, CA

               

              170

               

              6,923,000

               

              950,000

               

              6,627,805

               

               

              1,129,880

               

              950,000

               

              7,757,684

               

              8,707,684

               

              (1,215,015

              )

              1984

               

              30 Years

               

              Waterfield Square II

               

              Stockton, CA

               

              158

               

              6,595,000

               

              845,000

               

              6,147,280

               

               

              873,520

               

              845,000

               

              7,020,801

               

              7,865,801

               

              (1,108,953

              )

              1984

               

              30 Years

               

              Waterford (Jax)

               

              Jacksonville, FL

               

              432

               

               

              3,024,000

               

              23,662,293

               

               

              1,594,230

               

              3,024,000

               

              25,256,523

               

              28,280,523

               

              (6,122,910

              )

              1988

               

              30 Years

               

              Waterford (Jax) II

               

              Jacksonville, FL

               

               

               

              566,923

               

              62,373

               

               

               

              566,923

               

              62,373

               

              629,296

               

               

              (F)

               

              30 Years

               

              Waterford at Deerwood

               

              Jacksonville, FL

               

              248

               

              10,290,623

               

              1,696,000

               

              10,659,702

               

               

              1,707,551

               

              1,696,000

               

              12,367,253

               

              14,063,253

               

              (3,066,038

              )

              1985

               

              30 Years

               

              Waterford at Orange Park

               

              Orange Park, FL

               

              280

               

              9,540,000

               

              1,960,000

               

              12,098,784

               

               

              1,844,952

               

              1,960,000

               

              13,943,736

               

              15,903,736

               

              (3,820,997

              )

              1986

               

              30 Years

               

              Waterford at the Lakes

               

              Kent, WA

               

              344

               

              (U

              )

              3,100,200

               

              16,140,924

               

               

              1,352,381

               

              3,100,200

               

              17,493,305

               

              20,593,505

               

              (5,239,745

              )

              1990

               

              30 Years

               

              Waterford Village (Palm Beach)

               

              Delray Beach, FL

               

              236

               

               

              1,888,000

               

              15,358,635

               

               

              2,100,469

               

              1,888,000

               

              17,459,104

               

              19,347,104

               

              (4,653,998

              )

              1989

               

              30 Years

               

              Watermarke

               

              Irvine, CA

               

              490

               

              84,279,474

               

              19,283,234

               

              98,197,941

               

               

              1,949

               

              19,283,234

               

              98,199,890

               

              117,483,124

               

               

              2004

               

              30 Years

               

              Webster Green

               

              Needham, MA

               

              77

               

              6,029,612

               

              1,418,893

               

              9,485,006

               

               

              262,757

               

              1,418,893

               

              9,747,763

               

              11,166,656

               

              (1,464,694

              )

              1985

               

              30 Years

               

              Welleby Lake Club

               

              Sunrise, FL

               

              304

               

               

              3,648,000

               

              17,620,879

               

               

              1,083,776

               

              3,648,000

               

              18,704,656

               

              22,352,656

               

              (4,373,892

              )

              1991

               

              30 Years

               

              Wellington Hill

               

              Manchester, NH

               

              390

               

              (M

              )

              1,890,200

               

              17,120,662

               

               

              3,781,412

               

              1,890,200

               

              20,902,074

               

              22,792,274

               

              (8,398,986

              )

              1987

               

              30 Years

               

              Wellsford Oaks

               

              Tulsa, OK

               

              300

               

               

              1,310,500

               

              11,794,290

               

               

              996,034

               

              1,310,500

               

              12,790,324

               

              14,100,824

               

              (3,709,767

              )

              1991

               

              30 Years

               

              Wentworth

               

              Roseville, MI

               

              75

               

               

              217,502

               

              1,916,232

               

               

              329,122

               

              217,502

               

              2,245,353

               

              2,462,856

               

              (490,008

              )

              1985

               

              30 Years

               

              West Of Eastland

               

              Columbus, OH

               

              124

               

              1,870,795

               

              234,544

               

              2,066,675

               

               

              430,909

               

              234,544

               

              2,497,584

               

              2,732,128

               

              (583,432

              )

              1977

               

              30 Years

               

              Westbrooke Village

               

              Manchester, MO

               

              252

               

               

              1,890,000

               

              10,606,343

               

               

              1,293,112

               

              1,890,000

               

              11,899,454

               

              13,789,454

               

              (2,640,147

              )

              1984

               

              30 Years

               

              Westbrooke Village II

               

              Manchester, MO

               

               

               

              420,000

               

               

               

               

              420,000

               

               

              420,000

               

               

              (F)

               

              30 Years

               

              Westfield Village

               

              Centerville, VA

               

              228

               

               

              7,000,000

               

              23,245,834

               

               

              94,805

               

              7,000,000

               

              23,340,639

               

              30,340,639

               

              (338,393

              )

              1988

               

              30 Years

               

              Westgate

               

              Pasadena, CA

               

               

              21,372,556

               

              46,168,848

               

              2,874,125

               

               

               

              46,168,848

               

              2,874,125

               

              49,042,973

               

               

              (F)

               

              30 Years

               

              Westridge

               

              Tacoma, WA

               

              714

               

               

              3,501,900

               

              31,506,082

               

               

              2,916,311

               

              3,501,900

               

              34,422,394

               

              37,924,294

               

              (10,092,237

              )

              1987/1991

               

              30 Years

               

              Westside Villas I

               

              Los Angeles, CA

               

              21

               

               

              1,785,000

               

              3,233,254

               

               

              261,994

               

              1,785,000

               

              3,495,248

               

              5,280,248

               

              (545,501

              )

              1999

               

              30 Years

               

              Westside Villas II

               

              Los Angeles, CA

               

              23

               

               

              1,955,000

               

              3,541,435

               

               

              11,214

               

              1,955,000

               

              3,552,649

               

              5,507,649

               

              (531,845

              )

              1999

               

              30 Years

               

              Westside Villas III

               

              Los Angeles, CA

               

              36

               

               

              3,060,000

               

              5,538,871

               

               

              28,120

               

              3,060,000

               

              5,566,991

               

              8,626,991

               

              (838,273

              )

              1999

               

              30 Years

               

              Westside Villas IV

               

              Los Angeles, CA

               

              36

               

               

              3,060,000

               

              5,539,390

               

               

              23,784

               

              3,060,000

               

              5,563,175

               

              8,623,175

               

              (829,700

              )

              1999

               

              30 Years

               

              Westside Villas V

               

              Los Angeles, CA

               

              60

               

               

              5,100,000

               

              9,224,485

               

               

              39,009

               

              5,100,000

               

              9,263,494

               

              14,363,494

               

              (1,383,856

              )

              1999

               

              30 Years

               

              Westside Villas VI

               

              Los Angeles, CA

               

              18

               

               

              1,530,000

               

              3,024,001

               

               

              79,714

               

              1,530,000

               

              3,103,715

               

              4,633,715

               

              (449,993

              )

              1989

               

              30 Years

               

              Westside Villas VII

               

              Los Angeles, CA

               

              53

               

               

              4,505,000

               

              10,758,900

               

               

              36,373

               

              4,505,000

               

              10,795,273

               

              15,300,273

               

              (984,501

              )

              2001

               

              30 Years

               

              Westway

               

              Brunswick, GA

               

              70

               

               

              168,323

               

              1,483,106

               

               

              379,127

               

              168,323

               

              1,862,233

               

              2,030,556

               

              (404,086

              )

              1984

               

              30 Years

               

              Westwood Glen

               

              Westwood, MA

               

              156

               

              1,230,385

               

              1,616,505

               

              10,806,004

               

               

              277,864

               

              1,616,505

               

              11,083,868

               

              12,700,372

               

              (1,705,235

              )

              1972

               

              30 Years

               

              Westwood Pines

               

              Tamarac, FL

               

              208

               

               

              1,528,600

               

              13,739,616

               

               

              1,137,305

               

              1,528,600

               

              14,876,921

               

              16,405,521

               

              (4,006,465

              )

              1991

               

              30 Years

               

              Westwynd Apts

               

              West Hartford, CT

               

              46

               

               

              308,543

               

              2,062,548

               

               

              193,591

               

              308,543

               

              2,256,138

               

              2,564,681

               

              (375,647

              )

              1969

               

              30 Years

               

              Whisper Creek

               

              Denver, CO

               

              272

               

               

              5,310,000

               

              22,997,972

               

               

              5,509

               

              5,310,000

               

              23,003,481

               

              28,313,481

               

              (178,754

              )

              2002

               

              30 Years

               

              Whispering Oaks

               

              Walnut Creek, CA

               

              316

               

               

              2,170,800

               

              19,539,586

               

               

              2,485,240

               

              2,170,800

               

              22,024,826

               

              24,195,626

               

              (7,008,176

              )

              1974

               

              30 Years

               

              Whispering Pines

               

              Fr. Pierce, FL

               

              64

               

               

              384,000

               

              621,367

               

               

              246,359

               

              384,000

               

              867,726

               

              1,251,726

               

              (209,879

              )

              1986

               

              30 Years

               

              Whispering Pines II

               

              Fr. Pierce, FL

               

              44

               

               

              105,172

               

              926,476

               

               

              182,873

               

              105,172

               

              1,109,349

               

              1,214,520

               

              (246,751

              )

              1986

               

              30 Years

               

              Whisperwood

               

              Cordele, GA

               

              50

               

               

              84,240

               

              742,374

               

               

              224,275

               

              84,240

               

              966,649

               

              1,050,889

               

              (234,883

              )

              1985

               

              30 Years

               

              White Bear Woods

               

              White Bear Lake, MN

               

              225

               

              14,172,876

               

              1,624,741

               

              14,618,490

               

               

              1,629,783

               

              1,624,741

               

              16,248,273

               

              17,873,013

               

              (4,214,473

              )

              1989

               

              30 Years

               

              Wilcrest Woods

               

              Savannah, GA

               

              68

               

              1,238,956

               

              187,306

               

              1,650,373

               

               

              247,499

               

              187,306

               

              1,897,872

               

              2,085,178

               

              (391,930

              )

              1986

               

              30 Years

               

              Wilkins Glen

               

              Medfield, MA

               

              102

               

              1,602,924

               

              538,483

               

              3,629,943

               

               

              372,779

               

              538,483

               

              4,002,722

               

              4,541,205

               

              (688,709

              )

              1975

               

              30 Years

               

              Willow Brook (CA)

               

              Pleasant Hill, CA

               

              228

               

              29,000,000

               

              5,055,000

               

              19,797,344

               

               

              590,007

               

              5,055,000

               

              20,387,351

               

              25,442,351

               

              (2,776,411

              )

              1985

               

              30 Years

               

              Willow Creek

               

              Fresno, CA

               

              116

               

              5,112,000

               

              275,000

               

              5,270,767

               

               

              494,009

               

              275,000

               

              5,764,776

               

              6,039,776

               

              (888,452

              )

              1984

               

              30 Years

               

              Willow Creek I (GA)

               

              Griffin, GA

               

              53

               

               

              145,769

               

              1,298,973

               

               

              273,348

               

              145,769

               

              1,572,322

               

              1,718,090

               

              (302,602

              )

              1985

               

              30 Years

               

              Willow Lakes

               

              Spartanburg, SC

               

              95

               

              1,922,871

               

              200,990

               

              1,770,937

               

               

              258,215

               

              200,990

               

              2,029,152

               

              2,230,142

               

              (444,564

              )

              1986

               

              30 Years

               

              Willow Run (GA)

               

              Stone Mountain, GA

               

              73

               

              1,611,355

               

              197,965

               

              1,744,287

               

               

              319,574

               

              197,965

               

              2,063,861

               

              2,261,826

               

              (464,366

              )

              1983

               

              30 Years

               

              Willow Run (IN)

               

              New Albany, IN

               

              64

               

              1,054,106

               

              183,873

               

              1,620,119

               

               

              179,497

               

              183,873

               

              1,799,616

               

              1,983,489

               

              (392,364

              )

              1984

               

              30 Years

               

              Willow Run (KY)

               

              Madisonville, KY

               

              72

               

              1,050,359

               

              141,016

               

              1,242,352

               

               

              241,821

               

              141,016

               

              1,484,172

               

              1,625,188

               

              (324,146

              )

              1984

               

              30 Years

               

              Willow Trail

               

              Norcross, GA

               

              224

               

               

              1,120,000

               

              11,412,982

               

               

              776,798

               

              1,120,000

               

              12,189,780

               

              13,309,780

               

              (2,880,398

              )

              1985

               

              30 Years

               

              Willowood East II

               

              Indianapolis, IN

               

              60

               

               

              104,918

               

              924,590

               

               

              197,856

               

              104,918

               

              1,122,445

               

              1,227,363

               

              (285,281

              )

              1985

               

              30 Years

               

              Willowood I (Gro)

               

              Grove City, OH

               

              46

               

              882,762

               

              126,045

               

              1,110,558

               

               

              239,948

               

              126,045

               

              1,350,506

               

              1,476,551

               

              (291,455

              )

              1984

               

              30 Years

               

              Willowood I (IN)

               

              Columbus, IN

               

              51

               

              1,072,450

               

              163,896

               

              1,444,104

               

               

              156,205

               

              163,896

               

              1,600,309

               

              1,764,205

               

              (335,584

              )

              1983

               

              30 Years

               

              Willowood I (KY)

               

              Frankfort, KY

               

              57

               

              944,597

               

              138,822

               

              1,223,176

               

               

              249,300

               

              138,822

               

              1,472,476

               

              1,611,299

               

              (315,236

              )

              1984

               

              30 Years

               

              Willowood I (Tro) (REIT)

               

              Trotwood, OH

               

              60

               

              805,606

               

              84,566

               

              755,859

               

               

              22,958

               

              84,566

               

              778,817

               

              863,383

               

              (41,741

              )

              1985

               

              30 Years

               

              Willowood I (Woo)

               

              Wooster, OH

               

              51

               

               

              117,254

               

              1,033,137

               

               

              193,690

               

              117,254

               

              1,226,827

               

              1,344,081

               

              (260,765

              )

              1984

               

              30 Years

               

              Willowood II (Gro)

               

              Grove City, OH

               

              26

               

              514,563

               

              70,924

               

              624,814

               

               

              122,629

               

              70,924

               

              747,444

               

              818,367

               

              (165,515

              )

              1985

               

              30 Years

               

              Willowood II (IN)

               

              Columbus, IN

               

              58

               

              1,080,479

               

              161,306

               

              1,421,284

               

               

              150,077

               

              161,306

               

              1,571,361

               

              1,732,668

               

              (335,740

              )

              1986

               

              30 Years

               

              Willowood II (KY)

               

              Frankfort, KY

               

              53

               

               

              120,375

               

              1,060,639

               

               

              139,638

               

              120,375

               

              1,200,277

               

              1,320,653

               

              (252,309

              )

              1985

               

              30 Years

               

              Willowood II (Tro)

               

              Trotwood, OH

               

              65

               

               

              142,623

               

              1,256,667

               

               

              184,930

               

              142,623

               

              1,441,597

               

              1,584,221

               

              (316,459

              )

              1987

               

              30 Years

               

              Willowood II (Woo)

               

              Wooster, OH

               

              53

               

              809,548

               

              103,199

               

              909,398

               

               

              218,760

               

              103,199

               

              1,128,158

               

              1,231,357

               

              (259,895

              )

              1986

               

              30 Years

               

              S-12



              EQUITY RESIDENTIAL

              Schedule III - Real Estate and Accumulated Depreciation

              December 31, 2004

               

               

               

               

               

               

               

               

               

               

               

               

              Cost Capitalized

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Subsequent to

               

              Gross Amount Carried

               

               

               

               

               

               

               

              Life Used to

               

               

               

               

               

               

               

               

               

              Initial Cost to

               

              Acquisition

               

              at Close of

               

               

               

               

               

               

               

              Compute

               

              Description

               

               

               

               

               

              Company

               

              (Improvements, net) (E)

               

              Period 12/31/04

               

               

               

               

               

               

               

              Depreciation in

               

              Apartment

               

               

               

               

               

               

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Building &

               

               

               

              Accumulated

               

              Date of

               

              Latest Income

               

              Name

               

              Location

               

              Units (J)

               

              Encumbrances

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures

               

              Land

               

              Fixtures (A)

               

              Total (B)

               

              Depreciation

               

              Construction

               

              Statement (C)

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Willows I (OH), The

               

              Columbus, OH

               

              50

               

               

              76,283

               

              672,340

               

               

              176,413

               

              76,283

               

              848,753

               

              925,036

               

              (194,487

              )

              1987

               

              30 Years

               

              Willows II (OH), The

               

              Columbus, OH

               

              41

               

               

              96,679

               

              851,845

               

               

              121,476

               

              96,679

               

              973,321

               

              1,070,000

               

              (209,652

              )

              1981

               

              30 Years

               

              Willows III (OH), The

               

              Columbus, OH

               

              43

               

              839,800

               

              129,221

               

              1,137,783

               

               

              163,894

               

              129,221

               

              1,301,677

               

              1,430,899

               

              (274,708

              )

              1987

               

              30 Years

               

              Wimberly

               

              Dallas, TX

               

              372

               

               

              2,232,000

               

              27,685,923

               

               

              999,023

               

              2,232,000

               

              28,684,946

               

              30,916,946

               

              (6,456,451

              )

              1996

               

              30 Years

               

              Wimbledon Oaks

               

              Arlington, TX

               

              248

               

              6,946,816

               

              1,491,700

               

              8,843,716

               

               

              1,113,301

               

              1,491,700

               

              9,957,017

               

              11,448,717

               

              (2,623,126

              )

              1985

               

              30 Years

               

              Winchester Park

               

              Riverside, RI

               

              416

               

               

              2,822,618

               

              18,868,626

               

               

              2,045,354

               

              2,822,618

               

              20,913,980

               

              23,736,599

               

              (3,737,756

              )

              1972

               

              30 Years

               

              Winchester Wood

               

              Riverside, RI

               

              62

               

              2,100,842

               

              683,215

               

              4,567,154

               

               

              155,033

               

              683,215

               

              4,722,187

               

              5,405,403

               

              (718,119

              )

              1989

               

              30 Years

               

              Windemere

               

              Mesa, AZ

               

              224

               

               

              940,450

               

              8,659,280

               

               

              1,612,387

               

              940,450

               

              10,271,667

               

              11,212,117

               

              (3,256,731

              )

              1986

               

              30 Years

               

              Windmont

               

              Atlanta, GA

               

              178

               

               

              3,204,000

               

              7,128,448

               

               

              538,649

               

              3,204,000

               

              7,667,097

               

              10,871,097

               

              (1,497,777

              )

              1988

               

              30 Years

               

              Windridge (CA)

               

              Laguna Niguel, CA

               

              344

               

              (I

              )

              2,662,900

               

              23,985,497

               

               

              2,441,510

               

              2,662,900

               

              26,427,007

               

              29,089,907

               

              (9,705,615

              )

              1989

               

              30 Years

               

              Windsor at Fair Lakes

               

              Fairfax, VA

               

              250

               

               

              10,000,000

               

              28,587,109

               

               

              111,646

               

              10,000,000

               

              28,698,755

               

              38,698,755

               

              (409,217

              )

              1988

               

              30 Years

               

              Windwood I (FL)

               

              Palm Bay, FL

               

              64

               

               

              113,913

               

              1,003,498

               

               

              243,657

               

              113,913

               

              1,247,155

               

              1,361,068

               

              (314,435

              )

              1988

               

              30 Years

               

              Windwood II (FL)

               

              Palm Bay, FL

               

              64

               

              190,000

               

              118,915

               

              1,047,598

               

               

              329,282

               

              118,915

               

              1,376,881

               

              1,495,796

               

              (355,743

              )

              1987

               

              30 Years

               

              Wingwood (Orl)

               

              Orlando, FL

               

              86

               

              1,355,993

               

              236,884

               

              2,086,402

               

               

              1,024,156

               

              236,884

               

              3,110,558

               

              3,347,442

               

              (721,426

              )

              1980

               

              30 Years

               

              Winter Woods I (FL)

               

              Winter Garden, FL

               

              57

               

               

              144,921

               

              1,276,965

               

               

              431,417

               

              144,921

               

              1,708,382

               

              1,853,304

               

              (385,927

              )

              1985

               

              30 Years

               

              Winter Woods II (FL) (REIT)

               

              Winter Garden, FL

               

              44

               

              785,888

               

              95,404

               

              858,637

               

               

              122,045

               

              95,404

               

              980,682

               

              1,076,086

               

              (69,566

              )

              1986

               

              30 Years

               

              Winterwood

               

              Charlotte, NC

               

              384

               

               

              1,722,000

               

              15,501,142

               

               

              3,165,741

               

              1,722,000

               

              18,666,882

               

              20,388,882

               

              (7,859,879

              )

              1986

               

              30 Years

               

              Winthrop Court (KY)

               

              Frankfort, KY

               

              77

               

              1,367,193

               

              184,709

               

              1,627,191

               

               

              287,071

               

              184,709

               

              1,914,261

               

              2,098,971

               

              (421,968

              )

              1985

               

              30 Years

               

              Winthrop Court II (OH)

               

              Columbus, OH

               

              38

               

              722,000

               

              102,381

               

              896,576

               

               

              180,774

               

              102,381

               

              1,077,350

               

              1,179,731

               

              (225,559

              )

              1986

               

              30 Years

               

              Wood Creek (CA)

               

              Pleasant Hill, CA

               

              256

               

               

              9,729,900

               

              23,009,768

               

               

              1,339,346

               

              9,729,900

               

              24,349,115

               

              34,079,015

               

              (6,643,373

              )

              1987

               

              30 Years

               

              Woodbine (Cuy)

               

              Cuyahoga Falls, OH

               

              55

               

               

              185,868

               

              1,637,701

               

               

              172,540

               

              185,868

               

              1,810,240

               

              1,996,108

               

              (360,274

              )

              1982

               

              30 Years

               

              Woodbridge

               

              Cary, GA

               

              128

               

              4,345,133

               

              737,400

               

              6,636,870

               

               

              687,123

               

              737,400

               

              7,323,993

               

              8,061,393

               

              (2,452,538

              )

              1993-95

               

              30 Years

               

              Woodbridge (CT)

               

              Newington, CT

               

              73

               

              (P

              )

              498,377

               

              3,331,548

               

               

              178,190

               

              498,377

               

              3,509,738

               

              4,008,114

               

              (557,686

              )

              1968

               

              30 Years

               

              Woodbridge II

               

              Cary, GA

               

              216

               

               

              1,244,600

               

              11,243,364

               

               

              813,985

               

              1,244,600

               

              12,057,349

               

              13,301,949

               

              (3,824,157

              )

              1993-95

               

              30 Years

               

              Woodcliff I

               

              Lilburn, GA

               

              71

               

               

              276,659

               

              2,437,667

               

               

              312,468

               

              276,659

               

              2,750,135

               

              3,026,794

               

              (585,599

              )

              1984

               

              30 Years

               

              Woodcliff II

               

              Lilburn, GA

               

              72

               

              1,567,439

               

              266,449

               

              2,347,769

               

               

              181,406

               

              266,449

               

              2,529,176

               

              2,795,625

               

              (512,045

              )

              1986

               

              30 Years

               

              Woodcreek

               

              Beaverton, OR

               

              440

               

               

              1,755,800

               

              15,816,455

               

               

              3,196,899

               

              1,755,800

               

              19,013,354

               

              20,769,154

               

              (7,936,119

              )

              1982-84

               

              30 Years

               

              Woodcrest I

               

              Warner Robins, GA

               

              66

               

               

              115,739

               

              1,028,353

               

               

              210,895

               

              115,739

               

              1,239,248

               

              1,354,987

               

              (253,998

              )

              1984

               

              30 Years

               

              Woodlake (WA)

               

              Kirkland, WA

               

              288

               

              (R

              )

              6,631,400

               

              16,735,484

               

               

              1,263,513

               

              6,631,400

               

              17,998,998

               

              24,630,398

               

              (4,480,114

              )

              1984

               

              30 Years

               

              Woodland Hills

               

              Decatur, GA

               

              228

               

               

              1,224,600

               

              11,010,681

               

               

              1,917,051

               

              1,224,600

               

              12,927,732

               

              14,152,332

               

              (4,335,302

              )

              1985

               

              30 Years

               

              Woodland Meadows

               

              Ann Arbor, MI

               

              306

               

              (S

              )

              2,006,000

               

              18,049,552

               

               

              1,681,341

               

              2,006,000

               

              19,730,893

               

              21,736,893

               

              (5,423,498

              )

              1987-1989

               

              30 Years

               

              Woodlands I (Col)

               

              Columbus, OH

               

              88

               

              1,655,571

               

              231,996

               

              2,044,233

               

               

              440,687

               

              231,996

               

              2,484,920

               

              2,716,915

               

              (541,088

              )

              1983

               

              30 Years

               

              Woodlands I (PA)

               

              Zelienople, PA

               

              50

               

              969,754

               

              163,192

               

              1,437,897

               

               

              232,903

               

              163,192

               

              1,670,799

               

              1,833,991

               

              (348,646

              )

              1983

               

              30 Years

               

              Woodlands I (Str)

               

              Streetsboro, OH

               

              60

               

               

              197,378

               

              1,739,112

               

               

              260,478

               

              197,378

               

              1,999,590

               

              2,196,967

               

              (441,936

              )

              1984

               

              30 Years

               

              Woodlands II (Col)

               

              Columbus, OH

               

              70

               

              1,435,552

               

              192,633

               

              1,697,310

               

               

              333,778

               

              192,633

               

              2,031,088

               

              2,223,721

               

              (439,645

              )

              1984

               

              30 Years

               

              Woodlands II (PA)

               

              Zelienople, PA

               

              62

               

               

              192,972

               

              1,700,297

               

               

              159,745

               

              192,972

               

              1,860,042

               

              2,053,014

               

              (376,857

              )

              1987

               

              30 Years

               

              Woodlands II (Str)

               

              Streetsboro, OH

               

              60

               

              1,480,825

               

              183,996

               

              1,621,205

               

               

              217,784

               

              183,996

               

              1,838,989

               

              2,022,985

               

              (404,901

              )

              1985

               

              30 Years

               

              Woodlands III (Col)

               

              Columbus, OH

               

              93

               

               

              230,536

               

              2,031,249

               

               

              500,391

               

              230,536

               

              2,531,639

               

              2,762,175

               

              (554,892

              )

              1987

               

              30 Years

               

              Woodlands of Brookfield

               

              Brookfield, WI

               

              148

               

              (N

              )

              1,484,600

               

              13,961,081

               

               

              1,031,015

               

              1,484,600

               

              14,992,095

               

              16,476,695

               

              (3,698,131

              )

              1990

               

              30 Years

               

              Woodlands of Minnetonka

               

              Minnetonka, MN

               

              248

               

               

              2,394,500

               

              13,543,076

               

               

              1,722,736

               

              2,394,500

               

              15,265,812

               

              17,660,312

               

              (4,112,003

              )

              1988

               

              30 Years

               

              Woodleaf

               

              Campbell, CA

               

              178

               

              (R

              )

              8,550,600

               

              16,988,183

               

               

              675,416

               

              8,550,600

               

              17,663,599

               

              26,214,199

               

              (4,138,418

              )

              1984

               

              30 Years

               

              Woodmoor

               

              Austin, TX

               

              208

               

               

              653,800

               

              5,875,968

               

               

              2,177,019

               

              653,800

               

              8,052,987

               

              8,706,787

               

              (3,562,078

              )

              1981

               

              30 Years

               

              Woodridge (CO)

               

              Aurora, CO

               

              212

               

               

              2,780,700

               

              7,576,972

               

               

              1,188,477

               

              2,780,700

               

              8,765,449

               

              11,546,149

               

              (2,364,676

              )

              1980-82

               

              30 Years

               

              Woodridge (MN)

               

              Eagan, MN

               

              200

               

              7,276,603

               

              1,602,300

               

              10,449,579

               

               

              1,153,497

               

              1,602,300

               

              11,603,076

               

              13,205,376

               

              (3,041,176

              )

              1986

               

              30 Years

               

              Woodridge II (CO)

               

              Aurora, CO

               

              116

               

               

               

              4,148,517

               

               

              619,130

               

               

              4,767,647

               

              4,767,647

               

              (1,290,865

              )

              1980-82

               

              30 Years

               

              Woodridge III (CO)

               

              Aurora, CO

               

              256

               

               

               

              9,130,764

               

               

              1,365,767

               

               

              10,496,531

               

              10,496,531

               

              (2,842,985

              )

              1980-82

               

              30 Years

               

              Woods of Elm Creek

               

              San Antonio, TX

               

              185

               

               

              590,000

               

              5,310,328

               

               

              914,515

               

              590,000

               

              6,224,843

               

              6,814,843

               

              (1,986,445

              )

              1983

               

              30 Years

               

              Woods of North Bend

               

              Raleigh, NC

               

              235

               

              (S

              )

              1,039,500

               

              9,305,319

               

               

              1,964,177

               

              1,039,500

               

              11,269,496

               

              12,308,996

               

              (4,362,921

              )

              1983

               

              30 Years

               

              Woodscape

               

              Raleigh, NC

               

              240

               

               

              957,300

               

              8,607,940

               

               

              1,166,997

               

              957,300

               

              9,774,937

               

              10,732,237

               

              (3,139,609

              )

              1979

               

              30 Years

               

              Woodside

               

              Lorton, VA

               

              252

               

               

              1,326,000

               

              12,510,903

               

               

              1,825,800

               

              1,326,000

               

              14,336,702

               

              15,662,702

               

              (5,133,619

              )

              1987

               

              30 Years

               

              Woodtrail

               

              Newnan, GA

               

              61

               

               

              250,895

               

              2,210,658

               

               

              261,610

               

              250,895

               

              2,472,268

               

              2,723,163

               

              (497,786

              )

              1984

               

              30 Years

               

              Wyndridge 2

               

              Memphis, TN

               

              284

               

              14,135,000

               

              1,488,000

               

              13,607,636

               

               

              1,957,097

               

              1,488,000

               

              15,564,733

               

              17,052,733

               

              (4,700,357

              )

              1988

               

              30 Years

               

              Wyndridge 3

               

              Memphis, TN

               

              284

               

              10,855,000

               

              1,502,500

               

              13,531,741

               

               

              1,176,297

               

              1,502,500

               

              14,708,038

               

              16,210,538

               

              (4,300,010

              )

              1988

               

              30 Years

               

              Yarmouth Woods

               

              Yarmouth, ME

               

              138

               

               

              692,800

               

              6,096,155

               

               

              843,517

               

              692,800

               

              6,939,672

               

              7,632,472

               

              (1,825,054

              )

              1971/1978

               

              30 Years

               

              Management Business

               

              Chicago, IL

               

               

               

               

               

               

              40,949,836

               

               

              40,949,836

               

              40,949,836

               

              (21,825,823

              )

              (D)

               

              30 Years

               

              Operating Partnership

               

              Chicago, IL (H)

               

               

              106,081

               

               

              43,447

               

               

               

               

              43,447

               

              43,447

               

               

              (F)

               

              30 Years

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

               

              Total Investment in Real Estate

               

               

               

              183,931

               

              $

              2,111,416,752

               

              $

              2,340,734,919

               

              $

              11,555,979,825

               

              $

               

              $

              955,905,915

               

              $

              2,340,734,919

               

              $

              12,511,885,740

               

              $

              14,852,620,659

               

              $

              (2,599,826,521

              )

               

               

               

               

              S-13



              EQUITY RESIDENTIAL

              Schedule III - Real Estate and Accumulated Depreciation

              December 31, 2004


              NOTES:

              (A)

              The balance of furniture & fixtures included in the total investment in real estate amount was $519,514,809.76$683,112,290 as of December 31, 2001.
              The balance of furniture & fixtures included in the total real estate held for disposition amount was $140,372.21 as of December 31, 2001.

              2004.

              (B)

              The aggregate cost for Federal Income Tax purposes as of December 31, 20012004 was approximately $8.6$9.3 billion.

              (C)

              The life to compute depreciation for furniture & fixtures is 5 years.

              (D)

              These two properties are encumbered by $13,862,435.70 in bonds. (EQR Arbors Fin LP)

              (E)
              These 20 properties are encumbered by $136,000,000 in bonds.

              (F)
              This property is encumbered by $15,023,121.50 in bonds. (EQR Breton Hammock's Fin LP)

              (G)
              This asset consists of various acquisition dates and largely represents furniture, fixtures and equipment owned by the Management Business.

              (H)

              (E)Improvements are net of write-off of fully depreciated assets which are no longer in service.

              (L)

              (F)         Represents land, construction-in-progress and/or miscellaneous pursuit costs on projects either held for future development or projects currently under development.

              (G)        A portion or all of these properties includes commercial space (retail, parking and/or office space).

              (H)       The mortgage debt is the balance for two properties that were sold, which balance was not collateralized by the respective properties.  The amounts were transferred to ERPOP.

              (I)These threefour properties are pledged as additional collateral in connection with avarious tax-exempt bond financing.

              (M)
              These 5 properties are encumbered by a $47,119,126.90 note payable. (EWR Northwestern Mutual)

              (N)
              These 5 properties are encumbered by $50,000,000 of mortgage debt.

              (O)
              The development of this property is currently on hold.

              (P)
              These ten properties are encumbered by $177,570,000 in bonds.

              (R)
              These five properties are pledged as additional collateral in connection with a tax-exempt bond financing.

              (T)
              A portion of these properties is commercial office space.

              (U)
              Mortgage debt includes $1,460,000, which is cross-collateralized by these 14 other properties.

              (Y)
              This asset consists of various acquisition dates and largely represents furniture, fixtures and equipment owned by the Operating Partnership.

              (Z)
              These properties are under development.
              (AA)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.

              *


              Four Lakes was constructed in phases between 1968 & 1988.

              (#)


              The Lodge-Texas was struck by a tornado that destroyed most of the property. The property was reconstructed during 1989 & 1990.

              Note 1:    Mortgage debt includes $1,245,848.19 collateralized by a warehouse owned by the Company's furniture rental subsidiary.

              Note 2:    The following letters have not been used: (I), (J), (K), (Q), (S), (V), (W), and (X)

              S-13


              financings.

              (J)           Total units exclude 16,218 unconsolidated units.

              S-14



              EQUITY RESIDENTIAL PROPERTIES TRUST

              Schedule III—III - Real Estate and Accumulated Depreciation (continued)

              Encumbrances Reconciliation

              December 31, 2004

              Entity Encumbrances

               

              Number of
              Properties
              Encumbered By

               

              See Properties
              With Note:

               

              Amount

               

               

               

               

               

               

               

               

               

              EQR Arbors Financing LP

               

              1

               

              (K)

               

              $

              13,265,000

               

              EQR Breton Hammocks Financing LP

               

              1

               

              (L)

               

              15,310,708

               

              EQR-Bond Partnership

               

              12

               

              (M)

               

              181,994,000

               

              EQR Flatlands LLC

               

              5

               

              (N)

               

              50,000,000

               

              EWR, LP

               

              5

               

              (O)

               

              44,239,899

               

              GPT-Windsor, LLC

               

              16*

               

              (P)

               

              63,000,000

               

              EQR-Codelle, LP

               

              10

               

              (Q)

               

              118,422,038

               

              EQR-Conner, LP

               

              14

               

              (R)

              ��

              206,516,196

               

              EQR-FANCAP 2000A LP

               

              11

               

              (S)

               

              148,333,000

               

              GC Southeast Partners (SEP)

               

              5

               

              (T)

               

              700,000

               

              EQR-Fankey 2004 Ltd. Pship

               

              8

               

              (U)

               

              213,541,577

               

              Entity Encumbrances

               

               

               

               

               

              1,055,322,418

               

               

               

               

               

               

               

               

               

              Individual Property Encumbrances

               

               

               

               

               

              2,111,416,752

               

               

               

               

               

               

               

               

               

              Total Encumbrances per Financial Statements

               

               

               

               

               

              $

              3,166,739,170

               


              *      Collateral also includes $3.0 million invested in U.S. Treasury Securities which is included in Deposits - - Restricted in the accompanying consolidated balance sheets at December 31, 2004.

              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, 2001, 20002004, 2003 and 19992002 are as follows:

               
               2001
               2000
               1999
               
              Balance, beginning of year $12,650,028 $12,257,344 $10,986,261 
               Acquisitions and development  753,648  1,273,837  1,448,582 
               Improvements  157,847  142,829  141,935 
               Write-off of fully depreciated assets which are no longer in service  (149)    
               Dispositions and other  (541,533) (1,023,982) (319,434)
                
               
               
               
              Balance, end of year $13,019,841 $12,650,028 $12,257,344 
                
               
               
               

               

               

               

              2004

               

              2003

               

              2002

               

               

               

               

               

               

               

               

               

              Balance, beginning of year

               

              $

              12,874,379

               

              $

              13,046,263

               

              $

              13,019,841

               

              Acquisitions and development

               

              2,563,612

               

              800,143

               

              528,302

               

              Improvements

               

              218,724

               

              184,876

               

              164,077

               

              Write-off of fully depreciated assets which are no longer in service

               

               

              (31,590

              )

               

              Dispositions and other

               

              (804,094

              )

              (1,125,313

              )

              (665,957

              )

              Balance, end of year

               

              $

              14,852,621

               

              $

              12,874,379

               

              $

              13,046,263

               

              The changes in accumulated depreciation for the years ended December 31, 2001, 2000,2004, 2003, and 19992002 are as follows:

               
               2001
               2000
               1999
               
              Balance, beginning of year $1,359,089 $1,076,001 $732,803 
               Depreciation  457,071  441,690  406,962 
               Write-off of fully depreciated assets which are no longer in service  (149)    
               Dispositions and other  (96,880) (158,602) (63,764)
                
               
               
               
              Balance, end of year $1,719,131 $1,359,089 $1,076,001 
                
               
               
               

               

               

              2004

               

              2003

               

              2002

               

               

               

               

               

               

               

               

               

              Balance, beginning of year

               

              $

              2,296,013

               

              $

              2,112,017

               

              $

              1,719,131

               

              Depreciation

               

              496,422

               

              470,908

               

              471,295

               

              Write-off of fully depreciated assets which are no longer in service

               

               

              (31,590

              )

               

              Dispositions and other

               

              (192,608

              )

              (255,322

              )

              (78,409

              )

              Balance, end of year

               

              $

              2,599,827

               

              $

              2,296,013

               

              $

              2,112,017

               

              S-16



              EXHIBIT INDEX

              Exhibit

              Document

              3.1

              Articles of Restatement of Declaration of Trust of Equity Residential dated December 9, 2004

              10.16

              First Amendment to Equity Residential 2002 Share Incentive Plan.

              10.17

              Second Amendment to Equity Residential 2002 Share Incentive Plan.

              10.18

              Form of 2005 Equity Residential Performance Based Unit Award Grant Agreement.

              10.22

              First Amendment to Amended and Restated Executive Compensation Agreement between the Company and Samuel Zell dated February 3, 2005.

              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 9, 2005.

              24.2

              Power of Attorney for Stephen O. Evans dated March 1, 2005.

              24.3

              Power of Attorney for Charles L. Atwood dated March 7, 2005.

              24.4

              Power of Attorney for Desiree G. Rogers dated March 7, 2005.

              24.5

              Power of Attorney for B. Joseph White dated March 4, 2005.

              24.6

              Power of Attorney for Sheli Z. Rosenberg dated March 8, 2005.

              24.7

              Power of Attorney for James D. Harper, Jr. dated March 4, 2005.

              24.8

              Power of Attorney for Boone A. Knox dated March 2, 2005.

              24.9

              Power of Attorney for Samuel Zell dated March 9, 2005.

              24.10

              Power of Attorney for Gerald A. Spector dated March 1, 2005.

              31.1

              Certification of Bruce W. Duncan, Chief Executive Officer.

              31.2

              Certification of Donna Brandin, Chief Financial Officer.

              32.1

              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.

              32.2

              Certification Pursuant to 18 U.S.C. Section 1350, as adopted, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of Donna Brandin, Chief Financial Officer of the Company.



              QuickLinks

              DOCUMENTS INCORPORATED BY REFERENCE
              PART I
              PART II
              PART III
              PART IV
              SIGNATURES
              INDEX TO FINANCIAL STATEMENTS AND SCHEDULE EQUITY RESIDENTIAL PROPERTIES TRUST
              REPORT OF INDEPENDENT AUDITORS
              EQUITY RESIDENTIAL PROPERTIES TRUST CONSOLIDATED BALANCE SHEETS (Amounts in thousands except for share amounts)
              EQUITY RESIDENTIAL PROPERTIES TRUST CONSOLIDATED STATEMENTS OF OPERATIONS (Amounts in thousands except per share data)
              EQUITY RESIDENTIAL PROPERTIES TRUST CONSOLIDATED STATEMENTS OF OPERATIONS (Continued) (Amounts in thousands except per share data)
              EQUITY RESIDENTIAL PROPERTIES TRUST CONSOLIDATED STATEMENTS OF CASH FLOWS (Amounts in thousands)
              EQUITY RESIDENTIAL PROPERTIES TRUST CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (Amounts in thousands)
              EQUITY RESIDENTIAL PROPERTIES TRUST CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (Amounts in thousands)
              EQUITY RESIDENTIAL PROPERTIES TRUST CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (Amounts in thousands)
              EQUITY RESIDENTIAL PROPERTIES TRUST NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
              EQUITY RESIDENTIAL PROPERTIES TRUST Schedule III — Real Estate and Accumulated Depreciation December 31, 2001
              EQUITY RESIDENTIAL PROPERTIES TRUST Schedule III—Real Estate and Accumulated Depreciation (continued) (Amounts in thousands)