FORM 10-K
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
ýFORM 10-K
x ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the Fiscal Year Ended DECEMBER 31, 20042006
OR
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF
THE SECURITIES EXCHANGE ACT OF 1934
Commission File Number: 1-12252
EQUITY RESIDENTIAL
(Exact Name of Registrant as Specified in Its Charter)
Maryland |
| 13-3675988 |
(State or Other Jurisdiction of Incorporation or Organization) |
| (I.R.S. Employer Identification No.) |
|
|
|
Two North Riverside Plaza, Chicago, Illinois |
| 60606 |
(Address of Principal Executive Offices) |
| (Zip Code) |
(312) 474-1300
(Registrant’s Telephone Number, Including Area Code)
Securities registered pursuant to Section 12(b) of the Act:
(312) 474-1300 | ||
(Registrant’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 Each Class) |
| (Name of Each Exchange on Which Registered) |
|
|
|
Preferred Shares of Beneficial Interest, $0.01 Par Value | New York Stock Exchange | |
(Title of Each Class) |
| (Name of Each Exchange on Which Registered) |
Securities registered pursuant to Section 12(g) of the Act: None |
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities registeredAct. Yes x No o
Indicate by check mark if the registrant is not required to file reports pursuant to Section 12(g)13 or Section 15(d) of the Act: Act. Yes Noneo No x
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ýx No o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act).
Yes ý No o
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of the registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act.
Large accelerated filer x Accelerated filer o Non-accelerated filer o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
The aggregate market value of Common Shares held by non-affiliates of the Registrant was approximately $8.3$13.0 billion based upon the closing price on June 30, 20042006 of $29.73$44.73 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 who may not be held to be affiliates upon judicial determination.
The number of Common Shares of Beneficial Interest, $0.01 par value, outstanding on February 3, 2005January 31, 2007 was 286,055,990.294,015,767.
DOCUMENTS INCORPORATED BY REFERENCE
Part III incorporates by reference certain information to be contained in the Company’s definitive proxy statement, which the Company anticipates will be filed no later than April 15, 2005,20, 2007, and thus these items have been omitted in accordance with General Instruction G (3) to Form 10-K.
2
EQUITY RESIDENTIAL
TABLE OF CONTENTS
3
General
Equity Residential (“EQR”), a Maryland real estate investment trust (“REIT”) formed in March 1993, is a fully integrated real estatean S&P 500 company engaged infocused on the acquisition, development ownership,and management and operation of multifamily properties.high quality apartment properties in top United States growth markets. EQR has elected to be taxed as a real estate investment trust (“REIT”).REIT.
The Company is one of the largest publicly traded real estate companies and is the largest publicly traded owner of multifamily properties (based on the aggregate market value of its outstanding Common Shares, the number of apartment units wholly owned and total revenues earned). The Company’s corporate headquarters are located in Chicago, Illinois and the Company also leases (under operating leases)operates approximately thirty-five divisional, regional and area property management offices throughout the United States.
EQR is the general partner of, and as of December 31, 20042006 owned an approximate 93.3%93.6% ownership interest in, ERP Operating Limited Partnership, an Illinois limited partnership (the “Operating Partnership”). The Company is structured as an umbrella partnership REIT (“UPREIT”), under which all property ownership and business operations are conducted through the Operating Partnership and its various subsidiaries. References to the “Company” include EQR, the Operating Partnership and each of the partnerships, limited liability companies and corporationsthose entities owned or controlled by the Operating Partnership and/or EQR.
As of December 31, 2004,2006, the Company, directly or indirectly through investments in title holding entities, owned all or a portion of 939617 properties in 3225 states and the District of Columbia consisting of 200,149165,716 units. The ownership breakdown includes:includes (table does not include various uncompleted development properties):
|
| Properties |
| Units |
|
Wholly Owned Properties |
| 842 |
| 176,711 |
|
Partially Owned Properties (Consolidated) |
| 39 |
| 7,220 |
|
Unconsolidated Properties |
| 58 |
| 16,218 |
|
|
| 939 |
| 200,149 |
|
|
| Properties |
| Units |
|
Wholly Owned Properties |
| 546 |
| 146,442 |
|
Partially Owned Properties: |
|
|
|
|
|
Consolidated |
| 25 |
| 4,873 |
|
Unconsolidated |
| 45 |
| 10,846 |
|
Military Housing (Fee Managed) |
| 1 |
| 3,555 |
|
|
| 617 |
| 165,716 |
|
As of March 1, 2005,February 7, 2007, the Company has approximately 6,0005,200 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 those reports we file with the SEC 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 SEC.
Business Objectives and Operating Strategies
The Company seeks to maximize both current income, capital appreciation of each property and long-term growth in income, thereby increasing:
•the value of the properties;
•distributions on a per Common Share basis; and
•shareholders’ value.total return for its shareholders. The Company’s strategy for accomplishing these objectives includes:
4
The Company’s strategy for accomplishing these objectives include:
• Leveraging our size and scale in four critical ways:
• 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 customersresidents by offering a wide array of product choices and a commitment to service;
• Engaging, retaining, and attracting the best people by providing them with the education, resources and opportunities to succeed; and
• Sharing resources, customers and best practices in property management and across the enterprise.
• Owning a highly diversified portfolio by investing in target 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 customersresidents reasons to stay with Equitythe Company 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 align with our long-term vision.
Acquisition, Development and DevelopmentDisposition Strategies
The Company anticipates that future property acquisitions, developments and developmentsdispositions will occur within the United States. 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, joint venture agreements and collateralized and uncollateralized borrowings. In addition, the Company may acquire additional properties in transactions that include the issuance of limited partnership interests in the Operating Partnership (“OP Units”) as consideration for the acquired properties. Such transactions may, in certain circumstances, enable the sellers to defer, in whole or in part, the recognition of taxable income or gain whichthat might otherwise result from the sales. In addition, EQR may acquire or develop multifamily properties specifically to convert directly into condominiums as well as upgrade and sell existing properties as individual condominiums. EQR may also acquire land parcels to hold and/or sell based on market opportunities.
When evaluating potential acquisitions, developments and developments,dispositions, the Company 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;strategically targeted markets;
• income levels and employment growth trends in the relevant market;
• employment and household growth and net migration of the relevant market’s population;
• the potential for economic growth and the tax and regulatory environment of the community in which the property is located;
•the occupancy and demand by residents for properties of a similar type in the vicinity (the overall market and submarket);
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);
• 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;
• the potential for economic growth and the tax and regulatory environment of the community in which the property is located;
5
• the occupancy and demand by residents for properties of a similar type in the vicinity (the overall market and submarket);
• the prospects for liquidity through sale, financing or refinancing of the property;
• �� the benefits of integration into existing operations;
• purchase prices and yields of available existing stabilized communities,properties, if any; and
• competition from existing multifamily properties, residential properties under development and the potential for the construction of new multifamily properties in the area.
Disposition Strategies
When evaluating potential dispositions,the Company generally considers the following factors:
area; and
• 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 deferredtax-deferred exchanges.
Financing StrategiesDebt and Equity Activity
ThePlease refer to Item 7, Management’s Discussion and Analysis of Financial Condition and Results ofOperations, for the Company’s “Consolidated Debt-to-Total Market Capitalization Ratio”Capital Structure chart as of December 31, 2004 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.
6
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 Interestsand Junior Preference Unitsas of December 31, 2004
|
| Shares/Units |
| Conversion Ratio |
| Common |
|
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% and not incur indebtedness other than short-term trade, employee compensation or similar indebtedness that will be paid in the ordinary course of business.2006.
Debt and Equity Offerings Forfor the Years Ended December 31, 2004, 20032006, 2005 and 20022004
During 2004, the Company:2006:
• Issued 3,350,759The Operating Partnership issued $400.0 million of ten and one-half year 5.375% unsecured fixed rate notes (the “August 2016 Notes”) in a public debt offering in January 2006. The August 2016 Notes were issued at a discount, which is being amortized over the life of the notes on a straight-line basis. The August 2016 Notes are due August 1, 2016 with interest payable semiannually in arrears on February 1 and August 1, commencing August 1, 2006. The Operating Partnership received net proceeds of approximately $395.5 million in connection with this issuance.
•The Operating Partnership issued $650.0 million of twenty-year 3.85% exchangeable senior notes (the “August 2026 Notes”) in a public debt offering in August 2006. The August 2026 Notes were issued at a discount, which is being amortized over the life of the notes on a straight-line basis. The August 2026 Notes are due August 15, 2026 with interest payable semiannually in arrears on February 15 and August 15, commencing February 15, 2007. The Operating Partnership received net proceeds of approximately $637.0 million in connection with this issuance. See Note 9 in the Notes to Consolidated Financial Statements for further discussion.
•The Company issued 2,647,776 Common Shares pursuant to its Share Incentive Plans and received net proceeds of approximately $79.0$69.7 million.
• Issued 275,616The Company issued 213,427 Common Shares pursuant to its Employee Share Purchase Plan and received net proceeds of approximately $6.9$8.0 million.
•The Company repurchased 1,897,912 of its Common Shares on the open market at an average price of $43.85 per share. The Company paid approximately $83.2 million for these shares, which were retired subsequent to the repurchase.
During 2003, the Company:2005:
• Issued 600,000 Series N Cumulative Redeemable Preferred SharesThe Operating Partnership issued $500.0 million of ten and one-half year 5.125% unsecured fixed rate notes (the “March 2016 Notes”) in a public debt offering in September 2005. The March 2016 Notes were issued at a discount, which is being amortized over the life of the notes on a straight-line basis. The March 2016 Notes are due March 15, 2016 with a liquidation value of $150.0 millioninterest payable semiannually in arrears on March 15 and September 15, commencing March 15, 2006. The Operating Partnership received net proceeds of approximately $145.3 million.
7
$496.2 million in connection with this issuance.
• Issued 3,249,555The Company issued 2,248,744 Common Shares pursuant to its Share Incentive Plans and received
6
net proceeds of approximately $68.4$54.9 million.
• Issued 289,274The Company issued 286,751 Common Shares pursuant to its Employee Share Purchase Plan and received net proceeds of approximately $6.3$8.3 million.
During 2002, the Company:
• Issued 1,435,115 Common Shares pursuant to its Share Incentive Plans and received net proceeds of approximately $29.6 million.
• Issued 324,238 Common Shares pursuant to its Employee Share Purchase Plan and received net proceeds of approximately $7.4 million.
• Issued 31,354 Common Shares pursuant to its Share Purchase – DRIP Plan and received net proceeds of approximately $0.9 million.
• Issued 41,407 Common Shares pursuant to its Dividend Reinvestment – DRIP Plan and received net proceeds of approximately $1.2 million.
• Repurchased 5,092,300 of its Common Shares on the open market at an average price of $22.58 per share. The purchases were made between October 1 and October 22, 2002. The Company paid approximately $115.0 million in connection therewith. These shares were subsequently retired.
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 remained available for issuance under this registration statement.
In May 2002, the Company’s shareholders approved the Company’s 2002 Share Incentive Plan. In January 2003, the Company filed a Form S-8 registration statement to register 23,125,828 Common Shares under this plan. 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 (the “Preference Interests”) with an equity value of $206.0million receiving net proceeds of $200.9 million.
Debt Offerings For the Years Ended December 31, 2004, 2003 and 2002
During 2004:
• The Operating Partnership issued $300.0 million of five-year 4.75% redeemable unsecured fixed rate notes (the “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 PartnershipCompany 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 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 13,350,759 Common Shares pursuant to its Share Incentive Plans 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:
$79.0 million.
• The Operating PartnershipCompany 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 2012 Notes were issued at a discount, which is being amortized over the life of the notes on a straight-line basis. The March 2012 Notes are due March 15, 2012 with interest payable semiannually in arrears on September 15275,616 Common Shares pursuant to its Employee Share Purchase Plan and March 15, commencing September 15, 2002.The Operating Partnership received net proceeds of approximately $394.5 million in connection with this issuance.
•$6.9 million. The Operating Partnership issued $50.0 million of five-year 4.861% redeemable unsecured fixed rate notes (the “November 2007 Notes”) in a public debt offering in November 2002. The November 2007 Notes are due November 30, 2007 with interest payable semiannually in arrears on May 30 and November 30, commencing May 30, 2003.The Operating Partnership received net proceeds of approximately $49.9 million in connection with this issuance.
In June 2003,As of February 28, 2007, an unlimited amount of debt securities remains available for issuance by the Operating Partnership filedunder a registration statement that became automatically effective upon filing with the SEC in June 2006 (under SEC regulations enacted in 2005, the registration statement automatically expires on June 29, 2009 and does not contain a maximum issuance amount) and $956.5 million in equity securities remains available for issuance by the Company under a registration statement the SEC declared effective in February 1998.
In May 2002, the Company’s shareholders approved the Company’s 2002 Share Incentive Plan. In January 2003, the Company filed a Form S-3S-8 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.23,125,828 Common Shares under this plan. As of February 2, 2005, $1.48 billion in debt securities remainedJanuary 1, 2007, 23,574,211 shares are available for issuance under this registration statement.plan.
Credit Facilities
In May 2002, theThe Operating Partnership obtained a three-year $700.0 millionhas an unsecured revolving credit facility with potential borrowings of up to $1.0 billion maturing on May 29, 2005.2008, with the ability to increase available borrowings by an additional $500.0 million under certain circumstances. 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’s credit rating or based uponon bids received from the lending group. EQR has guaranteed the Operating Partnership’s credit facility up to the maximum amount and for its full term.
On August 30, 2005, the Operating Partnership entered into a one-year $600.0 million revolving credit facility maturing on August 29, 2006. This credit facility was repaid in full and terminated on January 20, 2006.
On July 6, 2006, the Operating Partnership entered into a one-year $500.0 million revolving credit facility maturing on July 6, 2007. This facility was repaid in full and terminated on October 13, 2006. Advances under this facility bore interest at variable rates based on LIBOR at various interest periods plus a spread dependent upon the Operating Partnership’s credit rating. EQR guaranteed this credit facility up to the maximum amount and for its full term.
7
As of December 31, 2004, $150.02006 and December 31, 2005, $460.0 million and $769.0 million, respectively, was outstanding and $65.4$69.3 million and $50.2 million, respectively, was restricted (dedicated to support letters of credit and not available for borrowing) on the credit facility.facilities. During the yearyears ended December 31, 2004,2006 and 2005, the weighted average interest rate on borrowings under the line of credit was 1.73%.
The Operating Partnership is currently negotiating a new credit facility to replace or expand its existing facilityfacilities were 5.40% and fully expects to obtain this at current or improved terms in March or April 2005.3.80%, respectively.
Business Combinations
In January 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 (“ECH”).
For the year ended December 31, 2002, the Company recorded approximately $17.1 million of asset impairment charges related to ECH. Following the guidance in SFAS No. 142, these charges were the result of the Company’s decision to reduce the carrying value of ECH to $30.0 million, given the weakness in the economy and management’s expectations for near-term performance and were determined based upon a discounted cash flow analysis of the business. This impairment loss is reflected on the consolidated statements of operations as impairment on corporate housing business and on the consolidated balance sheets as a reduction in goodwill, net.
9
Competition
All of the Company’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’s ability to lease units at the properties or at any newly acquired properties and on the rents charged. The Company may be competing with other entities that have greater resources than the Company and whose managers have more experience than the Company’s managers. In addition, other forms of rental properties and single-family housing provide housing alternatives to potential residents of multifamily properties. Throughout 2003 and 2004, historically low mortgage interest rates coupledSee Item 1A Risk Factors for additional information with increased residential construction and single-family home sales have had an adverse competitive effect on the Company.respect to competition.
Environmental Considerations
See Item 1A Risk Factors for information concerning the potential effects of environmental regulations on our operations.
General
The following Risk Factors may contain defined terms that are different from those used in the other sections of this report. Unless otherwise indicated, when used in this section, the terms “we” and “us” refer to Equity Residential and its subsidiaries, including ERP Operating Limited Partnership.
Set forth below areThe occurrence of the risks that we believe are important to investors who purchaseevents discussed in the following risk factors could adversely affect, possibly in a material manner, our business, financial condition or ownresults of operations, which could adversely affect the value of our common shares of beneficial interest or preferred shares of beneficial interest (which we refer to collectively as “Shares”); preference interests (“Interests”) of a subsidiary of ERP Operating Limited Partnership; preference units (“Units”); or units of limited partnership interest (“OP Units”) of ERP Operating Limited Partnership, our operating partnership; and limited partnership which are redeemable on a one-for-one basis for common shares or their cash equivalent.interests in the Operating Partnership (“OP Units”). In this section, we refer to the Shares, Interests, Units and the OP Units together as our “securities,”“securities”, and the investors who own Shares, Interests, Units and/or OP Units as our “security holders.”holders”.
Real property investments are subject to varying degrees of risk and are relatively illiquid. Several factors may adversely affect the economic performance and value of our properties. These factors include changes in the national, regional and local economic climate,climates, local conditions such as an oversupply of multifamily properties or a reduction in demand for our multifamily properties, the attractiveness of our properties to residents, competition from other available multifamily property owners and changes in market rental rates. Our performance also depends on our ability to collect rent from residents and to pay for adequate maintenance, insurance and other operating costs, including real estate taxes, which could increase over time. Also, the expenses of owning and operating a property are not necessarily reduced when circumstances such as market factors and competition cause a reduction in income from the property.
8
We May beBe Unable to Renew Leases or Relet Units as Leases Expire
When our residents decide not to renew their leases upon expiration, we may not be able to relet their units. Even if the residents do renew or we can relet the units, the terms of renewal or reletting may be less favorable than current lease terms. Because virtually all of our leases are for apartments, they are generally for terms of no more than one year. If we are unable to promptly renew the leases or relet the units, or if the rental rates upon renewal or reletting are significantly lower than expected rates, then our results of operations and financial condition will be adversely affected. Consequently, our cash flow and ability to service debt and make distributions to security holders would be reduced.
10
New Acquisitions, Developments and/or Condominium Conversion Projects May Fail to Perform as Expected and Competition 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 directlyconversion 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 conversiondevelopment property up to standards established for its intended market position or to develop a property.position. 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 at which we expect to sell individual condominiums.properties. 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 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 our 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 Toto Sell Properties When Appropriate
Real estate investments generally cannot be sold quickly. We may not be able to changereconfigure our portfolio promptly in response to economic or other conditions. This inability to respond promptly to changes in the performance of our investments could adversely affect our financial condition and ability to make distributions to our security holders.
Changes in Laws and Litigation Risk Could Affect Our Business
We are generally not able to pass through to our residents under existing leases real estate taxes, income taxes or other federal, state or local taxes. Consequently, any such tax increases may adversely affect our financial condition and limit our ability to make distributions to our security holders. Similarly, changes that increase our potential liability under environmental laws or our expenditures on environmental compliance would adversely affect our cash flow and ability to make distributions on our securities.
As the largest publicly traded owner of multifamily properties, weWe may become involved in legal proceedings, including but not limited to, proceedings related to consumer, employment, development, condominium conversion, tort and commercial legal issues that if decided adversely to or settled by us, could result in liability material to our financial condition or results of operations.
Environmental Problems areAre Possible and can beCan 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
9
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.
Substantially all of our properties have been the subject of environmental assessments completed by qualified independent environmental consultant companies. These environmental assessments have not revealed, nor are we aware of, any environmental liability that our management believes would have a material adverse effect on our business, results of operations, financial condition or liquidity.
Over the past fourseveral years, there have been an increasing number of lawsuits against owners and managers of multifamily properties other than the Company alleging personal injury and property damage caused by the presence of mold in residential real estate. Some of these lawsuits have resulted in
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.
We cannot be assured that existing environmental assessments of our properties reveal all environmental liabilities, that any prior owner of any of our properties did not create a material environmental condition not known to us, or that a material environmental condition does not otherwise exist as to any one or more of our properties.
Insurance Policy Deductibles and Exclusions
In order to partially mitigate the substantial increase in insurance costs in recent years, management has determined to gradually increaseincreased deductible and self-insured retention amounts. As of December 31, 2004,2006, the Company’s property insurance policy (for Wholly Owned Properties) provides for a per occurrence deductible of $250,000 and self insuredself-insured retention of $5.0 million per occurrence, subject to a maximum annual aggregate self insuredself-insured retention of $7.5 million.million, with approximately 90% of any excess losses being covered by insurance. Any earthquake and named windstorm losses are subject to a deductible of 5% of the values of the buildings involved in the losses and are not subject to the aggregate self-insured retention. The Company’s liability and worker’s compensation policies at December 31, 2004,2006, 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, Ivanhurricanes and Jeanne,other natural disasters, 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” property insurance policies. While separate terrorism insurance coverage is available in certain instances, premiums for such coverage are generally very expensive and deductibles are very high. Additionally, the terrorism 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, 2004,2006, the Company’s high-rise properties wereCompany was insured for $125$500 million in terrorism insurance coverage, with a $5$5.0 million deductible. In the event of a terrorist attack impacting one or more of theour 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.
1210
General
Debt Summary
|
| $ Millions * |
| Weighted |
| |
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 | % |
|
In addition to debt, we have $842.4$398.3 million of combined liquidation value of outstanding preferred shares of beneficial interest and preference interests and units, with a weighted average dividend preference of 8.23%7.69% per annum, as of December 31, 2004.2006. Our use of debt and preferred equity financing creates certain risks, including the following:
Scheduled Debt Payments Could Adversely Affect Our Financial Condition
In the future, our cash flow could be insufficient to meet required payments of principal and interest or to pay distributions on our securities at expected levels.
We may not be able to refinance existing debt (which in virtually all cases requires substantial principal payments at maturity) and, if we can, the terms of such refinancing might not be as favorable as the terms of existing indebtedness. If principal payments due at maturity cannot be refinanced, extended or paid with proceeds of other capital transactions, such as new equity capital, our cash flow will not be sufficient in all years to repay all maturing debt. As a result, we may be forced to postpone capital expenditures necessary for the maintenance of our properties and may have to dispose of one or more properties on terms that would otherwise be unacceptable to us. The
Please refer to Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations, for 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 indebtednessdebt and we are unable to meet the mortgage payments, the holder of the mortgage could foreclose on the property, resulting in loss of income and asset value. Foreclosure on mortgaged properties or an inability to refinance existing indebtedness would likely have a negative impact on our financial condition and results of operations.
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.debt. 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 indebtednessdebt (including acquisition financing), and to sell all or substantially all of our assets. Our credit facilityfacilities and indentures are cross-defaulted and also contain cross default provisions with other material indebtedness.debt. Our most restrictive unsecured public debt covenants as of December 31, 20042006 and 2003,2005, respectively, are (terms are defined in the indentures):
1411
Unsecured Public Debt Covenants
Selected Unsecured Public Debt Covenants | Selected Unsecured Public Debt Covenants |
| ||||||||
|
| December 31, |
| December 31, |
| |||||
|
| As of |
| As of |
|
| 2006 |
| 2005 |
|
Total Debt to Adjusted Total Assets (not to exceed 60%) |
| 42.5 | % | 39.1 | % |
| 44.6 | % | 44.9 | % |
|
|
|
|
|
|
|
|
|
|
|
Secured Debt to Adjusted Total Assets (not to exceed 40%) |
| 20.8 | % | 19.6 | % |
| 17.6 | % | 20.0 | % |
|
|
|
|
|
|
|
|
|
|
|
Consolidated Income Available For Debt Service To Maximum Annual Service Charges (must be at least 1.5 to 1) |
| 2.88 |
| 2.90 |
| |||||
Consolidated Income Available for Debt Service to |
| 2.59 |
| 2.89 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
Total Unsecured Assets to Unsecured Debt (must be at least 150%) |
| 278.1 | % | 330.2 | % |
| 250.6 | % | 261.4 | % |
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 Ratioconsolidated debt-to-total market capitalization ratio was 35%33.0% 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.2006. 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 facilityfacilities 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 expensesexpense under these debt instruments and would increase the costs of refinancing existing indebtednessdebt and of issuing new debt. Accordingly, higher interest rates could adversely affect cash flow and our ability to service our debt and to make distributions to security holders. We use interest rate hedging arrangements to manage our exposure to interest rate volatility, but these arrangements may expose us to additional risks, and no strategy can completely insulate us from risks associated with interest rate fluctuations. There can be no assurance that our hedging arrangements will have the desired beneficial impact and may involve costs, such as transaction fees or breakage costs, if we terminate them.
15
We Depend on Our Key Personnel
We depend on the efforts of the Chairman of our Board of Trustees, Samuel Zell, and our executive officers, particularly Bruce W. Duncan,David J. Neithercut, our President and Chief Executive Officer and Gerald A. Spector, our Chief Operating Officer. If they resign or otherwise cease to be employed by us, 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 havehas entered into a Deferred Compensation AgreementsAgreement with the Company that under certain conditions could provide bothhim with a salary benefit after their respectivehis termination of employment with the Company. In addition, Mr. Zell and Mr. Spector have entered into Noncompetition Agreements with the Company and Mr. Duncan’s Employment Agreement contains covenants not to compete in favor of the Company.
12
In the event the Chairman of the Board and/or the CEO are unable to serve, (i) the Lead Trustee shallwill automatically be appointed to serve as the interim successor to the Chairman, (ii) the Chairman shallwill 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 beBe Exercised in a Manner Adverse to Other Shareholders
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, theThe consent of certain affiliates of Mr. Zell is required for certain amendments to the Fifth Amended and Restated Agreement of Limited Partnership of ERPthe Operating Limited Partnership (the “Partnership Agreement”). As a result of their security ownership and rights concerning amendments to the Partnership Agreement, the Zell affiliatessecurity holders referred to herein may have influence over the Company. Although these security holders have not agreed to act together on any matter, they would be in a position to exercise even more influence over the Company’s affairs if they were to act together in the future. This influence could conceivably be exercised in a manner that is inconsistent with the interests of other security holders. For additional information regarding the security ownership of our trustees, including Mr. Zell, and our executive officers, and trustees, see the Company’s definitive proxy statement.
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. This includes the 5% Ownership Limit described below. See “We Have a Share Ownership Limit for REIT Tax Purposes.” Also, any future series of preferred shares of beneficial interest may have certain voting provisions that could delay or prevent a change of control or other transactions that might otherwise be in the interest of our security holders.
We Have a Share Ownership Limit for REIT Tax Purposes
To remain qualified as a REIT for federal income tax purposes, not more than 50% in value of our outstanding Shares may be owned, directly or indirectly, by five or fewer individuals at any time during the last half of any year. To facilitate maintenance of our REIT qualification, our Declaration of Trust, subject to certain exceptions, prohibits ownership by any single shareholder of more than 5% of the lesser of the number or value of the outstanding class of common or preferred shares. We refer to this restriction as the “Ownership Limit.” Absent any exemption or waiver granted by our Board of Trustees, securities acquired or held in violation of the Ownership Limit will be transferred to a trust for the exclusive benefit of a designated charitable beneficiary, and the security holder’s rights to distributions and to vote would terminate. A transfer of Shares may be void if it causes a person to violate the Ownership Limit. The Ownership Limit could delay or prevent a change in control and, therefore, could adversely affect our security holders’ ability to realize a premium over the then-prevailing market price for their Shares. To reduce the ability of the Board to use the Ownership Limit as an anti-takeover device, on May 28,in 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.
13
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, 2004, 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” (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’sCompany’s outstanding voting securities (an “Interested Shareholder”), or with an affiliate of an Interested Shareholder. These prohibitions last for five years after the most recent date on which the Interested Shareholder became an Interested Shareholder. After the five-year period, a business combination with an Interested Shareholder must be approved by two super-majority shareholder votes unless, among other conditions, holders of common shares receive a minimum price for their shares and the consideration is received in cash or in the same form as previously paid by the Interested Shareholder for its common shares. As permitted by Maryland law, however, the Board of Trustees of the Company has opted out of these restrictions with respect to any business combination involving theMr. Zell Original Ownersand certain of his affiliates and persons acting in concert with any of the Zell Original Owners.them. 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 isIs Dependent on Compliance with Federal Income Tax Requirements
Our Failure to Qualify as a REIT Would Have Serious Adverse Consequences to Our Security Holders
We believe that we have qualified for taxation as a REIT for federal income tax purposes since our taxable year ended December 31, 1992 based, in part, upon opinions of tax counsel received whenever we have issued equity securities or engaged in significant merger transactions. We plan to continue to meet the requirements for taxation as a REIT. Many of these requirements, however, are highly technical and complex. We cannot, therefore, guarantee that we have qualified or will qualify in the future as a REIT. The 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 generally come from rental and other real estate or passive related 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. Even if we quality as a REIT, we are and will continue to be subject to certain federal,
14
state and local taxes on our income and property. In addition, our corporate housing business and condominium conversion business, which are conducted through taxable REIT subsidiaries, generally will be subject to federal income tax at regular corporate rates.
We could beCould Be Disqualified as a REIT or Have to Pay Taxes if Our Merger Partners Did Not Qualify as REITs
If any of our recentprior merger partners had failed to qualify as a REIT throughout the duration of their existence, then they might have had undistributed “C corporation earnings and profits” at the time of their merger with us. If that was the case and we did not distribute those earnings and profits prior to the end of the year in which the merger took place, we might not qualify as a REIT. We believe based, in part, upon opinions of legal counsel received pursuant to the terms of our merger agreements as well as our own investigations, among other things, that each of our prior merger partners qualified as a REIT and that, in any event, none of them had any undistributed “C corporation earnings and profits” at the time of their merger with us. If any of our prior merger partners failed to qualify as a REIT, an additional concern would be that they would have recognized taxable gain at the time they were merged with us. We would be liable for the tax on such gain. In this event, we would have to pay corporate income tax on any gain existing at the time of the applicable merger on assets acquired in the merger if the assets are sold within ten years of the merger. Finally, we could be precluded from electing REIT status for up to four years after the year in which the predecessor entity failed to qualify for REIT status.
Other Tax Liabilities
Even if we qualify as a REIT, we will be subject to certain federal, state and local taxes on our income and property. In addition, our third-party management operations, corporate housing business and condominium conversion business, which are conducted through subsidiaries, generally will be subject to federal income tax at regular corporate rates.
Compliance with REIT Distribution Requirements May Affect Our Financial Condition
Distribution Requirements May Increase the Indebtedness of the Company
We may be required from time to time, under certain circumstances, to accrue as income for tax purposes interest and rent earned but not yet received. In such event, or upon our repayment of principal on debt, we could have taxable income without sufficient cash to enable us to meet the distribution requirements of a REIT. Accordingly, we could be required to borrow funds or liquidate investments on adverse terms in order to meet these distribution requirements.
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’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
15
existing court decisions. Future legislation, regulations, administrative interpretations and court decisions could change current law or adversely affect existing interpretations of current law. Any change could apply retroactively. Thus, it is possible that the Internal Revenue Service could challenge the statements in this discussion, which do not bind the Internal Revenue Service or the courts, and that a court could agree with the Internal Revenue Service.
Our Taxation
We elected REIT status beginning with the year that ended December 31, 1992. In any year in which we qualify as a REIT, we generally will not be subject to federal income tax on the portion of our REIT taxable income or capital gain that we distribute to our shareholders. This treatment substantially eliminates the double taxation that applies to most corporations, which pay a tax on their income and then distribute dividends to shareholders who are in turn taxed on the amount they receive. We elected taxable REIT subsidiary status for certain of our corporate subsidiaries, primarily those engaged in condominium conversion and sale activities. As a result, we will be subject to federal income taxes for activities performed by our taxable REIT subsidiaries.
We will be subject to federal income tax at regular corporate rates upon our REIT taxable income or capital gain that we do not distribute to our shareholders. In addition, we will be subject to a 4% excise tax if we do not satisfy specific REIT distribution requirements. We could also be subject to the “alternative minimum tax” on our items of tax preference. In addition, any net income from “prohibited transactions” (i.e., dispositions of property, other than property held by a taxable REIT subsidiary, held primarily for sale to customers in the ordinary course of business) will be subject to a 100% tax. We could also be subject to a 100% penalty tax on certain payments received from or on certain expenses deducted by a taxable REIT subsidiary if 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 other 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 asset tests (described below) by more than a de minimisamount, due to reasonable cause, and we nonetheless maintain our REIT qualification because of 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).non-qualifying assets. 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).failure. 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 “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 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.
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
16
able to continue to operate in a manner so as to remain qualified as a REIT.
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. However, the REIT 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 the TRS are not comparable to similar arrangements among unrelated parties. A TRS may also receive income from prohibited transactions without incurring the 100% federal income tax liability imposed to REITs. Income from prohibited transactions may include the purchase and sale of land, the purchase and sale of completed development properties and the sale of condominium units.
TRSs pay federal and state income tax at the full applicable corporate rates. The amount of taxes paid on impermissible tenant services income and the sale of real estate held primarily for sale to customers in the ordinary course of business may be material in amount. The TRSs 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, less cash may be available for distributions to shareholders.
Share Ownership Test and Organizational Requirement. In order to qualify as a REIT, our shares of beneficial interest must be held by a minimum of 100 persons for at least 335 days of a taxable year that is 12 months, or during a proportionate part of a taxable year of less than 12 months. Also, not more than 50% in value of our shares of beneficial interest may be owned directly or indirectly by applying certain constructive ownership rules, by five or fewer individuals during the last half of each taxable year. In addition, we must meet certain other organizational requirements, including, but not limited to, that (i) the beneficial ownership in us is evidenced by transferable shares and (ii) we are managed by one or more trustees. We believe that we have satisfied all of these tests and all other organizational requirements and that we will continue to do so in the future. In order to ensure 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. To qualify as a REIT, we must satisfy two gross income tests. First, attests:
(1) 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 mortgages, dividends paid by another REIT and from some types of temporary investments. Second, at
(2) At least 95% of our gross income for each taxable year must be derived from any combination of income qualifying under the 75% test and dividends, non-real estate mortgage interest, some payments under hedging instruments and gain from the sale or disposition of stock or securities.
To qualify as rents from real property for the purpose of satisfying the gross income tests, rental payments must generally be received from unrelated persons and not be based on the net income of the resident. Also, the rent attributable to personal property must not exceed 15% of the total rent. We may generally provide services to residents without “tainting” our rental income only if such services are “usually or customarily rendered” in connection with the rental of real property and not otherwise considered “impermissible services”. If such services are impermissible, then we may generally provide them only if they are considered de minimis in amount, or are provided through an independent contractor from whom we derive no revenue and that meets other requirements, or through a taxable REIT subsidiary. We believe that services provided to residents by us either are usually or customarily rendered in
17
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. 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 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 Not more than 25% of our total assets may be represented by securities other than those in the 75% asset class;
(3) except Except for equity investments in other REITs, qualified REIT subsidiaries (i.e., corporations owned 100% by a REIT that are not TRSs or REITs), or taxable REIT subsidiaries: (a) the value of any one issuer’s securities owned by us may not exceed 5% of the value of our total assets and (b) we may not own more than 10% of the value of or the voting securities of any one issuer; and
(4) not Not more than 20% of our total assets may be represented by securities of one or more taxable REIT subsidiaries. Securities
The 10% value test described in clause (b) of (3) above does not apply to certain securities that fall within a safe harbor under the Code. Under the safe harbor, the following are not considered “securities” held by us for purposes of this 10% value test: (i) straight debt securities, (ii) any loan of an individual or an estate, (iii) certain rental agreements for the use of tangible property, (iv) any obligation to pay rents from real property, (v) any security issued by a state or any political subdivision thereof, foreign government or Puerto Rico only if the determination of any payment under such security is not based on the profits of another entity or payments on any obligation issued by such other entity, or (vi) any security issued by a REIT. The timing and payment of interest or principal on a security qualifying as straight debt may be subject to a contingency provided that (A) such contingency does not change the effective yield to maturity, not considering a de minimis change which does not exceed the greater of ¼ of 1% or 5% of the annual yield to maturity or we own $1,000,000 or less of the aggregate issue price or value of the particular issuer’s debt and not more than 12 months of unaccrued interest can be required to be prepaid or (B) the contingency is consistent with commercial practice and the contingency is effective upon a default or the exercise of a prepayment right by the issuer of the debt. If we hold indebtedness from any issuer, including a REIT, the indebtedness will be subject to, and may cause a violation of, the asset tests, described in (3)unless it is a qualifying real estate asset or otherwise satisfies the above may include debt securities other than those qualifying as "straight debt".safe harbor. 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 disagreewill agree 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
18
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.
Annual Distribution Requirements. To qualify as a REIT, we are generally required to distribute dividends, other than capital gain dividends, to our shareholders each year in an amount at least equal to 90% of our REIT taxable income. These distributions must be paid either in the taxable year to which they relate, or in the following taxable year if declared before we timely file our tax return for the prior year and if paid with or before the first regular dividend payment date after the declaration is made. We intend to make timely distributions sufficient to satisfy our annual distribution requirements. To the extent that we do not distribute all of our net capital gain or distribute at least 90%, but less than 100% of our REIT taxable income, as adjusted, we are subject to tax on these amounts at regular corporate rates. We will be subject to a 4% excise tax on the excess of the required distribution over the sum of amounts actually distributed and amounts retained for which federal income tax was paid, if we fail to distribute during each calendar year at least the sum of: (1) 85% of our REIT ordinary income for the year; (2) 95% of our REIT capital gain net income for the year; and (3) any undistributed taxable income from prior taxable years. A REIT may elect to retain rather than distribute all or a portion of its net capital gains and pay the tax on the gains. In that case, a REIT may elect to have its shareholders include their proportionate share of the undistributed net capital gains in income as long-term capital gains and receive a credit for their share of the tax paid by the REIT. For purposes of the 4% excise tax described above, any retained amounts would be treated as having been distributed.
Ownership of Partnership Interests By Us. As a result of our ownership of the Operating Partnership, we will be considered to own and derive our proportionate share of the assets and items of income of the Operating Partnership, respectively, for purposes of the REIT asset and income tests, including its share of assets and items of income of any subsidiaries that are partnerships or limited liability companies.
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 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 Internal Revenue Code imposes certain limits on the ability of a taxable REIT subsidiary to deduct interest payments made to us. In addition as 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 the TRS are not comparable to similar arrangements among unrelated parties.
Our Management Company and Other 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. 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 treatment discussed above. Consequently, prospective shareholders should consult their own tax advisors regarding the effect of state and local tax laws on an investment in common shares.
Taxation of Domestic Shareholders Subject to U.S. Tax
General. If we qualify as a REIT, distributions made to our taxable domestic shareholders with respect to their common shares, other than capital gain distributions 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 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.
19
To the extent we make distributions to our taxable domestic shareholders in excess of our earnings and profits, such distributions will be considered a return of capital. Such distributions will be treated as a tax-free distribution and will reduce the tax basis of a shareholder’s common shares by the amount of the distribution so treated. To the extent such distributions cumulatively exceed a taxable domestic shareholder’s tax basis; such distributions are taxable as a gain from the sale of shares. Shareholders may not include in their individual income tax returns any of our net operating losses or capital losses.
Dividends declared by a REIT in October, November, or December are deemed to have been paid by the REIT and received by its shareholders on December 31 of that year, so long as the dividends are actually paid during January of the following year. However, this treatment only applies to the extent of the REIT’s earnings and profits existing on December 31. To the extent the shareholder distribution paid in January exceeds available earnings and profits as of December 31, the excess is treated as a distribution taxable to shareholders in the year paid. As such, for tax reporting purposes, January distributions paid to our shareholders may be split between two tax years.
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 gain dividends as a 15% rate gain distribution and the remaining portion as an unrecaptured Section 1250 gain distribution. A 15% rate gain distribution would be taxable to taxable domestic shareholders that are individuals, estates or trusts at a maximum rate of 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’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.
20
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.
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” must report a portion of the distributions that they receive from the REIT as UBTI. We have not been and do not expect to be treated as a pension-held REIT for purposes of this rule.
Taxation of Foreign Shareholders
The following is a discussion of certain anticipated United States federal income tax consequences of the ownership and disposition of common shares applicable to a foreign shareholder. For purposes of this discussion, a “foreign shareholder” is any person other than:
(a) a citizen or resident of the United States;
(b) a corporation or partnership created or organized in the United States or under the laws of the United States or of any state thereof; or
(c) an estate or trust whose income is includable in gross income for United States federal income tax purposes regardless of its source.
Distributions by Us. Distributions by us to a foreign shareholder that are neither attributable to gain from sales or exchanges by us of United States real property interests nor designated by us as capital gains dividends will be treated as dividends of ordinary income to the extent that they are made out of our earnings and profits. These distributions ordinarily will be subject to withholding of United States federal income tax on a gross basis at a 30% rate, or a lower treaty rate, unless the dividends are treated as effectively connected with the conduct by the foreign shareholder of a United States trade or business. Please note that under certain treaties lower withholding rates generally applicable to dividends do not apply to dividends from REITs. Dividends that are effectively connected with a United States trade or business will be subject to tax on a net basis at graduated rates, and are generally not subject to withholding. Certification and disclosure requirements must be satisfied before a dividend is exempt from withholding under this exemption. A foreign shareholder that is a corporation also may be subject to an additional branch profits tax at a 30% rate or a lower treaty rate.
2321
We expect to withhold United States income tax at the rate of 30% on any distributions made to a foreign shareholder unless:
(a) a lower treaty rate applies and any required form or certification evidencing eligibility for that reduced rate is filed with us; or
(b) the foreign shareholder files an IRS Form W-8ECI with us claiming that the distribution is effectively connected income.
A distribution in excess of our current or accumulated earnings and profits will not be taxable to a foreign shareholder to the extent that the distribution does not exceed the adjusted basis of the shareholder’s common shares. Instead, the distribution will reduce the adjusted basis of the common shares. To the extent that the distribution exceeds the adjusted basis of the common shares, it will give rise to gain from the sale or exchange of the shareholder’s common shares. The tax treatment of this gain is described below.
We intend to withhold at a rate of 30%, or a lower applicable treaty rate, on the entire amount of any distribution not designated as a 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’s United States tax liability with respect to the distribution.
From and after the taxable year ending December 31, 2005, any capital gain dividend with respect to any class of our stock which is “regularly traded” on an established securities market, will be treated as an ordinary dividend described above, if the foreign shareholder did not own more than 5% of such class of stock at any time during the taxable year. Foreign shareholders generally will not be required to report distributions received from us on U.S. federal income tax returns and all distributions treated as dividends for U.S. federal income tax purposes, including any capital gain dividends, will be subject to a 30% U.S. withholding tax (unless reduced or eliminated under an applicable income tax treaty), as described above. In addition, the branch profits tax will no longer apply to such distributions.
Distributions to a foreign shareholder that we designate at the time of the distributions as capital gain dividends, other than those arising from the disposition of a United States real property interest, generally will not be subject to United States federal income taxation unless:
(a) the investment in the common shares is effectively connected with the foreign shareholder’s United States trade or business, in which case the foreign shareholder will be subject to the same treatment as domestic shareholders, except that a shareholder that is a foreign corporation may also be subject to the branch profits tax, as discussed above; or
(b) the foreign shareholder is a nonresident alien individual who is present in the United States for 183 days or more during the taxable year and has a “tax home” in the United States, in which case the nonresident alien individual will be subject to a 30% tax on the individual’s capital gains.
UnderExcept as described above, 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
22
are required to withhold 35% of these distributions. The withheld amount can be credited against the foreign shareholder’s United States federal income tax liability.
Although the law is not entirely clear on the matter, it appears that amounts we designate as undistributed capital gains in respect of the common shares held by U.S. shareholders would be treated with respect to foreign shareholders in the same manner as actual distributions of capital gain dividends. Under that approach, foreign shareholders would be able to offset as a credit against the United States
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'Shareholders’ Sales of Common Shares. Gain recognized by a foreign shareholder upon the sale or exchange of common shares generally will not be subject to United States taxation unless the shares constitute a “United States real property interest” within the meaning of FIRPTA. The common shares will not constitute a United States real property interest so long as we are a domestically controlled REIT. A domestically controlled REIT is a REIT in which at all times during a specified testing period less than 50% in value of its stock is held directly or indirectly by foreign shareholders. We believe that we are a domestically controlled REIT. Therefore, we believe that the sale of common shares will not be subject to taxation under FIRPTA. However, because common shares and preferred shares are publicly traded, we cannot guarantee that we will continue to be a domestically controlled REIT. In any event, gain from the sale or exchange of common shares not otherwise subject to FIRPTA will be subject to U.S. tax, if either:
(a) the investment in the common shares is effectively connected with the foreign shareholder’s United States trade or business, in which case the foreign shareholder will be subject to the same treatment as domestic shareholders with respect to the gain; or
(b) the foreign shareholder is a nonresident alien individual who is present in the United States for 183 days or more during the taxable year and has a tax home in the United States, in which case the nonresident alien individual will be subject to a 30% tax on the individual’s capital gains.
Even if we do not qualify as or cease to be a domestically controlled REIT, gain arising from the sale or exchange by a foreign shareholder of common shares still would not be subject to United States taxation under FIRPTA as a sale of a United States real property interest if:
(a) the class or series of shares being sold is “regularly traded,” as defined by applicable IRS regulations, on an established securities market such as the New York Stock Exchange; and
(b) the selling foreign shareholder owned 5% or less of the value of the outstanding class or series of shares being sold throughout the five-year period ending on the date of the sale or exchange.
If gain on the sale or exchange of common shares were subject to taxation under FIRPTA, the foreign shareholder would be subject to regular United States income tax with respect to the gain in the same manner 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
23
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'sperson’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.
25Item 1B. Unresolved Staff Comments
None.
24
As of December 31, 2004,2006, the Company, directly or indirectly through investments in title holding entities, owned all or a portion of 939617 properties in 3225 states and the District of Columbia consisting of 200,149165,716 units. The Company’s properties are more fully described as follows:
Type |
| Properties |
| Units |
| Average |
| December 31, 2004 |
|
| Properties |
| Units |
| Average |
| December 31, 2006 |
|
Garden |
| 584 |
| 154,230 |
| 264 |
| 93.5 | % |
| 553 |
| 145,161 |
| 262 |
| 94.3% |
|
Mid/High-Rise |
| 52 |
| 14,409 |
| 277 |
| 90.3 | % |
| 63 |
| 17,000 |
| 270 |
| 92.4% |
|
Ranch |
| 302 |
| 27,709 |
| 92 |
| 91.6 | % | |||||||||
Military Housing |
| 1 |
| 3,801 |
| 3,801 |
| 95.3 | % |
| 1 |
| 3,555 |
| 3,555 |
| 95.4% |
|
Total |
| 939 |
| 200,149 |
|
|
|
|
|
| 617 |
| 165,716 |
|
|
|
|
|
Resident leases are generally for twelve months in length and typically require security deposits. The garden-style properties are generally defined as properties with two and/or three story buildings while the mid-rise/high-rise are defined as properties with greater than three story buildings. These two property types typically provide residents with amenities, which may include a clubhouse, swimming pool, laundry facilities and cable television access. Certain of these properties offer additional amenities such as saunas, whirlpools, spas, sports courts and exercise rooms or other amenities. The ranch-style properties are defined as single story properties, which do not provide additional amenities for residents other than laundry facilities and cable television access. The military housing properties are defined as those properties located on military bases.
It is management’s role to monitor compliance with property policies and to provide preventive maintenance of the properties including common areas, facilities and amenities. The Company has a dedicated training and education department that creates and coordinates training and strategic implementation for the Company’s property management personnel. The Company believes that, due in part to its emphasis on training and employee quality, the properties historically have had high occupancy rates.
The distribution of the properties throughout the United States reflects the Company’s belief that geographic diversification helps insulate the portfolio from regional and economic influences. At the same time, the Company has sought to create clusters of properties within each of its primary markets in order to achieve economies of scale in management and operation. The Company may nevertheless acquire additional multifamily properties located anywhere in the continental United States.
The following tables set forth certain information by type and state relating to the Company’s properties (includes(occupancy information excludes condominium conversion, development and condominium conversionunstabilized acquired properties) at December 31, 2004:2006:
2625
GARDEN-STYLE PROPERTIES
State |
| Properties |
| Units |
| Percentage of |
| December 31, 2004 |
|
| Properties |
| Units |
| Percentage of |
| December 31, 2006 |
| ||
Alabama |
| 4 |
| 800 |
| 0.40 | % | 94.0 | % | |||||||||||
Arizona |
| 42 |
| 11,869 |
| 5.93 |
| 93.0 |
|
| 43 |
| 12,010 |
| 7.25 | % |
| 95.8 | % |
|
California |
| 95 |
| 24,064 |
| 12.02 |
| 94.1 |
|
| 104 |
| 26,005 |
| 15.69 |
|
| 95.1 |
|
|
Colorado |
| 29 |
| 8,433 |
| 4.21 |
| 92.6 |
|
| 28 |
| 9,208 |
| 5.56 |
|
| 94.8 |
|
|
Connecticut |
| 22 |
| 2,637 |
| 1.32 |
| 93.1 |
|
| 20 |
| 2,528 |
| 1.53 |
|
| 95.8 |
|
|
Florida |
| 69 |
| 20,980 |
| 10.48 |
| 94.9 |
|
| 75 |
| 23,354 |
| 14.09 |
|
| 94.1 |
|
|
Georgia |
| 33 |
| 10,495 |
| 5.24 |
| 93.7 |
|
| 30 |
| 9,359 |
| 5.65 |
|
| 94.4 |
|
|
Illinois |
| 7 |
| 2,360 |
| 1.18 |
| 91.3 |
|
| 4 |
| 858 |
| 0.52 |
|
| 92.7 |
|
|
Maine |
| 5 |
| 672 |
| 0.34 |
| 91.1 |
|
| 5 |
| 672 |
| 0.41 |
|
| 89.0 |
|
|
Maryland |
| 22 |
| 5,203 |
| 2.60 |
| 92.7 |
|
| 21 |
| 5,145 |
| 3.10 |
|
| 91.0 |
|
|
Massachusetts |
| 35 |
| 4,829 |
| 2.41 |
| 93.2 |
|
| 36 |
| 5,010 |
| 3.02 |
|
| 94.0 |
|
|
Michigan |
| 6 |
| 1,948 |
| 0.97 |
| 91.3 |
| |||||||||||
Minnesota |
| 17 |
| 3,819 |
| 1.91 |
| 88.0 |
|
| 5 |
| 654 |
| 0.39 |
|
| 89.6 |
|
|
Missouri |
| 6 |
| 1,272 |
| 0.64 |
| 89.8 |
|
| 1 |
| 192 |
| 0.12 |
|
| 95.2 |
|
|
New Hampshire |
| 1 |
| 390 |
| 0.19 |
| 90.2 |
|
| 1 |
| 390 |
| 0.24 |
|
| 93.3 |
|
|
New Jersey |
| 2 |
| 980 |
| 0.49 |
| 95.6 |
|
| 4 |
| 1,402 |
| 0.85 |
|
| 94.4 |
|
|
New Mexico |
| 2 |
| 369 |
| 0.18 |
| 91.4 |
|
| 2 |
| 369 |
| 0.22 |
|
| 97.6 |
|
|
New York |
| 1 |
| 300 |
| 0.15 |
| 88.3 |
|
| 1 |
| 300 |
| 0.18 |
|
| 94.9 |
|
|
North Carolina |
| 29 |
| 7,902 |
| 3.95 |
| 94.2 |
|
| 28 |
| 7,783 |
| 4.70 |
|
| 95.3 |
|
|
Oklahoma |
| 8 |
| 2,036 |
| 1.02 |
| 95.1 |
|
| 3 |
| 580 |
| 0.35 |
|
| 96.5 |
|
|
Oregon |
| 10 |
| 3,604 |
| 1.80 |
| 93.2 |
|
| 9 |
| 3,164 |
| 1.91 |
|
| 95.0 |
|
|
Rhode Island |
| 5 |
| 778 |
| 0.39 |
| 93.2 |
|
| 5 |
| 778 |
| 0.47 |
|
| 93.0 |
|
|
Tennessee |
| 10 |
| 3,171 |
| 1.58 |
| 94.2 |
|
| 8 |
| 2,325 |
| 1.40 |
|
| 95.7 |
|
|
Texas |
| 69 |
| 21,341 |
| 10.66 |
| 93.7 |
|
| 59 |
| 17,822 |
| 10.75 |
|
| 94.7 |
|
|
Virginia |
| 11 |
| 3,774 |
| 1.89 |
| 93.0 |
|
| 16 |
| 5,115 |
| 3.09 |
|
| 93.0 |
|
|
Washington |
| 41 |
| 9,518 |
| 4.76 |
| 94.6 |
|
| 42 |
| 9,452 |
| 5.70 |
|
| 94.9 |
|
|
Wisconsin |
| 3 |
| 686 |
| 0.34 |
| 86.5 |
|
| 3 |
| 686 |
| 0.41 |
|
| 97.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Garden-Style |
| 584 |
| 154,230 |
| 77.06 | % |
|
|
| 553 |
| 145,161 |
| 87.60 | % |
|
|
|
|
Average Garden-Style |
|
|
| 264 |
|
|
| 93.5 | % |
|
|
| 262 |
|
|
|
| 94.3 | % |
|
2726
MID-RISE/HIGH RISE PROPERTIES
State |
| Properties |
| Units |
| Percentage of |
| December 31, 2004 |
|
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 | % |
State |
| Properties |
| Units |
| Percentage of |
| December 31, 2006 |
| ||
California |
| 3 |
| 682 |
| 0.41 | % |
| 90.2 | % |
|
Colorado |
| 1 |
| 339 |
| 0.21 |
|
| 90.3 |
|
|
Connecticut |
| 1 |
| 263 |
| 0.16 |
|
| 94.5 |
|
|
Florida |
| 3 |
| 653 |
| 0.39 |
|
| 94.6 |
|
|
Georgia |
| 4 |
| 1,178 |
| 0.71 |
|
| 96.3 |
|
|
Illinois |
| 1 |
| 478 |
| 0.29 |
|
| 95.3 |
|
|
Massachusetts |
| 11 |
| 3,334 |
| 2.01 |
|
| 94.5 |
|
|
Minnesota |
| 1 |
| 163 |
| 0.10 |
|
| 90.5 |
|
|
New Jersey |
| 5 |
| 1,366 |
| 0.83 |
|
| 95.5 |
|
|
New York |
| 7 |
| 2,112 |
| 1.28 |
|
| 97.5 |
|
|
Texas |
| 4 |
| 746 |
| 0.45 |
|
| 93.5 |
|
|
Virginia |
| 7 |
| 2,855 |
| 1.72 |
|
| 93.4 |
|
|
Washington |
| 13 |
| 2,328 |
| 1.40 |
|
| 92.5 |
|
|
Washington, D.C. |
| 2 |
| 503 |
| 0.30 |
|
| 74.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Mid-Rise/High-Rise |
| 63 |
| 17,000 |
| 10.26 | % |
|
|
|
|
Average Mid-Rise/High-Rise |
|
|
| 270 |
|
|
|
| 92.4 | % |
|
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
Washington (Ft. Lewis) |
| 1 |
| 3,555 |
| 2.14 | % |
| 95.4 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Military Housing |
| 1 |
| 3,555 |
| 2.14 | % |
|
|
|
|
Average Military Housing |
|
|
| 3,555 |
|
|
|
| 95.4 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Residential Portfolio |
| 617 |
| 165,716 |
| 100 | % |
|
|
|
|
The properties currently in various stages of development at December 31, 20042006 are included in the following table.
27
CONSOLIDATED DEVELOPMENT PROJECTSConsolidated Development Projects as of December 31, 20042006
(Amounts in thousands except for project and unit amounts)
Projects |
| Location |
| Units |
| Total |
| Total Book |
| Percentage |
| Percentage |
| Percentage |
| Estimated |
| Estimated |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
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 |
|
|
|
|
|
|
|
|
|
|
|
Projects |
| Location |
| No. of |
| Total |
| Total Book |
| Total Book |
| Total Debt |
| Percentage |
| Percentage |
| Percentage |
| Estimated |
| Estimated |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Projects Under Development – Wholly Owned: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Bella Vista III |
| Woodland Hills, CA |
| 264 |
| $ | 73,336 |
| $ | 59,682 |
| $ | 59,682 |
| $ | — |
| 81 | % |
| 3 | % |
| — |
|
| 2Q 2007 |
| 4Q 2007 |
|
Highland Glen II |
| Westwood, MA |
| 102 |
| 21,620 |
| 7,069 |
| 7,069 |
| 1,384 |
| 43 | % |
| — |
|
| % |
|
| 2Q 2007 |
| 1Q 2008 |
| ||||
Emerson/CRP II |
| Boston, MA |
| 310 |
| 167,953 |
| 42,597 |
| 42,597 |
| — |
| 33 | % |
| — |
|
| % |
|
| 2Q 2008 |
| 1Q 2009 |
| ||||
Redmond Ridge |
| Redmond, WA |
| 321 |
| 55,457 |
| 13,648 |
| 13,648 |
| — |
| 12 | % |
| — |
|
| % |
|
| 2Q 2008 |
| 3Q 2010 |
| ||||
77 Hudson |
| Jersey City, NJ |
| 481 |
| 242,129 |
| 43,821 |
| 43,821 |
| — |
| 9 | % |
| — |
|
| % |
|
| 2Q 2009 |
| 4Q 2010 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Projects Under Development – Wholly Owned |
|
|
| 1,478 |
| 560,495 |
| 166,817 |
| 166,817 |
| 1,384 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Projects Under Development – Partially Owned: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Mozaic (a.k.a. Union Station) |
| Los Angeles, CA |
| 272 |
| 69,661 |
| 64,852 |
| 42,757 |
| 39,787 |
| 98 | % |
| 18 | % |
| 11 | % |
| 1Q 2007 |
| 1Q 2008 |
| ||||
Vintage |
| Ontario, CA |
| 300 |
| 53,810 |
| 45,143 |
| 45,143 |
| 40,775 |
| 80 | % |
| 22 | % |
| 14 | % |
| 3Q 2007 |
| 1Q 2008 |
| ||||
Silver Spring |
| Silver Spring, MD |
| 457 |
| 147,454 |
| 40,684 |
| 40,684 |
| — |
| 14 | % |
| — |
|
| — |
|
| 4Q 2008 |
| 3Q 2010 |
| ||||
303 Third Street |
| Cambridge, MA |
| 531 |
| 248,307 |
| 55,878 |
| 55,878 |
| — |
| 7 | % |
| — |
|
| — |
|
| 3Q 2008 |
| 1Q 2010 |
| ||||
City Lofts |
| Chicago, IL |
| 278 |
| 71,109 |
| 13,848 |
| 13,848 |
| — |
| 6 | % |
| — |
|
| — |
|
| 3Q 2008 |
| 2Q 2009 |
| ||||
Alta Pacific (2) |
| Irvine, CA |
| 132 |
| 46,416 |
| 21,790 |
| 21,790 |
| 28,260 |
| 22 | % |
| — |
|
| — |
|
| 4Q 2007 |
| 3Q 2008 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Projects Under Development – Partially Owned |
|
|
| 1,970 |
| 636,757 |
| 242,195 |
| 220,100 |
| 108,822 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Projects Under Development |
|
|
| 3,448 |
| 1,197,252 |
| 409,012 |
| 386,917 |
| 110,206 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Land Held for Development |
|
|
| N/A |
| — |
| 254,227 |
| 254,227 |
| 50,332 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Land/Projects Held for and/or Under Development |
|
|
| 3,448 |
| 1,197,252 |
| 663,239 |
| 641,144 |
|
| 160,538 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Completed Not Stabilized: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
2400 M St (3) |
| Washington, D.C. |
| 359 |
| 111,947 |
| 107,888 |
| — |
| 75,936 |
| 100 | % |
| 65 | % |
| 58 | % |
| Completed |
| 3Q 2007 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Projects Completed Not Stabilized |
|
|
| 359 |
| 111,947 |
| 107,888 |
| — |
| 75,936 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total Projects |
|
|
| 3,807 |
| $ | 1,309,199 |
| $ | 771,127 |
| $ | 641,144 |
| $ | 236,474 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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.projects, all in accordance with GAAP.
(2) Debt is primarily tax-exempt bonds that are entirely outstanding, with $18.8 million unfunded and classified as deposits - restricted in the consolidated balance sheets at 12/31/06.
(3) EQR acquired its partner’s interest on 4/28/2006 and now wholly-owns the property. Total capital cost and total book valueBook Value to date excludeDate does not include additional 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.$30.7 million.
(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 wholly owned. All others are partially owned.
(5) Project sold on January 31, 2005.
(6) Projects and units excluded from total Company property and unit count.
2928
In August 2004,The Company is party to a housing discrimination lawsuit brought by a non-profit civil rights organization in April 2006 in the U.S. District Court for the District of Maryland. The suit alleges that the Company tried a class action lawsuitdesigned and built approximately 300 of its properties 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 recognitionviolation of the Findingsaccessibility requirements of Factthe Fair Housing Act and ConclusionsAmericans With Disabilities Act. The suit seeks actual and punitive damages, injunctive relief (including modification of Law, which awarded damagesnon-compliant properties), costs and interestattorneys’ fees. The Company believes it has a number of viable defenses, including that a majority of the named properties were completed before the operative dates of the statutes in question and/or were not designed or built by the Company. Accordingly, the Company is defending the suit vigorously. Due to the class inpendency of the amountCompany’s defenses and the uncertainty of approximately $1.6 million, the Company established a reserve of approximately $1.6 millionmany other critical factual and correspondingly recorded this as a general and administrative expense. Due to pending appeals, the award is neither final nor enforceable. Accordingly,legal issues, it is not possible to determine or predict the ultimate outcome of the case.suit and as a result, no amounts have been accrued at December, 31, 2006. While no assurances can be given, the Company does not believe that this lawsuit,the suit, if the ultimate outcome is unfavorable, willadversely determined, would have a material adverse effect on the Company.
The Company does not believe there is any other litigation pending or threatened against the Company which,it that, individually or in the aggregate, reasonably may be expected to have a material adverse effect on the Company.
Item 4.4. Submission of Matters to a Vote of Security Holders
None.
3029
Item 5.5. Market for Registrant’s Common Equity, Related ShareholderStockholder Matters and Issuer Purchases of Equity Securities
The following table sets forth, for the years indicated, the high, low and closing sales prices for and the distributions paid on the Company’s Common Shares, which trade on the New York Stock Exchange under the trading symbol EQR.
|
| Sales Price |
|
|
| ||||||||
|
| High |
| Low |
| 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 |
| ||||
2006 |
|
|
|
|
|
|
|
|
| ||||
Fourth Quarter Ended December 31, 2006 |
| $ | 61.50 |
| $ | 49.42 |
| $ | 50.75 |
| $ | 0.4625 |
|
Third Quarter Ended September 30, 2006 |
| $ | 51.35 |
| $ | 44.04 |
| $ | 50.58 |
| $ | 0.4425 |
|
Second Quarter Ended June 30, 2006 |
| $ | 47.47 |
| $ | 41.45 |
| $ | 44.73 |
| $ | 0.4425 |
|
First Quarter Ended March 31, 2006 |
| $ | 47.74 |
| $ | 38.84 |
| $ | 46.79 |
| $ | 0.4425 |
|
|
| 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 |
|
|
| Sales Price |
|
|
| ||||||||
|
| High |
| Low |
| Closing |
| Distributions |
| ||||
2005 |
|
|
|
|
|
|
|
|
| ||||
Fourth Quarter Ended December 31, 2005 |
| $ | 42.17 |
| $ | 35.52 |
| $ | 39.12 |
| $ | 0.4425 |
|
Third Quarter Ended September 30, 2005 |
| $ | 40.74 |
| $ | 36.35 |
| $ | 37.85 |
| $ | 0.4325 |
|
Second Quarter Ended June 30, 2005 |
| $ | 37.57 |
| $ | 31.50 |
| $ | 36.82 |
| $ | 0.4325 |
|
First Quarter Ended March 31, 2005 |
| $ | 36.37 |
| $ | 30.70 |
| $ | 32.21 |
| $ | 0.4325 |
|
The number of beneficialrecord holders of Common Shares at February 3, 2005,January 31, 2007 was approximately 47,000.4,000. The number of outstanding Common Shares as of February 3, 2005January 31, 2007 was 286,055,990.294,015,767.
Certain information related to equity compensation plans is set forth in Item 8, Notes 14 and 15.
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 statements of the 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 Consolidated Financial Statements.
3130
CONSOLIDATED HISTORICAL FINANCIAL INFORMATION
(Financial information in thousands except for per share and property data)
|
| Year Ended December 31, |
|
| Year Ended December 31, |
| ||||||||||||||||||||||||||
|
| 2004 |
| 2003 |
| 2002 |
| 2001 |
| 2000 |
|
| 2006 |
| 2005 |
| 2004 |
| 2003 |
| 2002 |
| ||||||||||
OPERATING DATA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Total revenues from continuing operations |
| $ | 1,889,501 |
| $ | 1,706,020 |
| $ | 1,687,041 |
| $ | 1,715,440 |
| $ | 1,607,243 |
|
| $ | 1,990,436 |
| $ | 1,682,658 |
| $ | 1,493,927 |
| $ | 1,330,804 |
| $ | 1,301,856 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Income from continuing operations |
| $ | 135,276 |
| $ | 157,867 |
| $ | 188,114 |
| $ | 242,238 |
| $ | 207,800 |
| ||||||||||||||||
Interest and other income |
| $ | 31,131 |
| $ | 68,399 |
| $ | 8,765 |
| $ | 15,581 |
| $ | 13,947 |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||
Income from continuing operations, net of minority interests |
| $ | 100,532 |
| $ | 147,323 |
| $ | 88,778 |
| $ | 98,966 |
| $ | 104,689 |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||
Discontinued operations, net of minority interests |
| $ | 972,312 |
| $ | 714,470 |
| $ | 383,551 |
| $ | 424,345 |
| $ | 296,088 |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Net income |
| $ | 472,329 |
| $ | 523,311 |
| $ | 400,777 |
| $ | 455,408 |
| $ | 538,365 |
|
| $ | 1,072,844 |
| $ | 861,793 |
| $ | 472,329 |
| $ | 523,311 |
| $ | 400,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Net income available to Common Shares |
| $ | 418,583 |
| $ | 426,639 |
| $ | 324,162 |
| $ | 362,580 |
| $ | 437,510 |
|
| $ | 1,031,766 |
| $ | 807,792 |
| $ | 418,583 |
| $ | 426,639 |
| $ | 324,162 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Earnings per share – basic: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Income from continuing operations available to CommonShares |
| $ | 0.38 |
| $ | 0.33 |
| $ | 0.47 |
| $ | 0.62 |
| $ | 0.52 |
| ||||||||||||||||
Income from continuing operations available to Common Shares |
| $ | 0.21 |
| $ | 0.33 |
| $ | 0.13 |
| $ | 0.01 |
| $ | 0.10 |
| ||||||||||||||||
Net income available to Common Shares |
| $ | 1.50 |
| $ | 1.57 |
| $ | 1.19 |
| $ | 1.36 |
| $ | 1.69 |
|
| $ | 3.56 |
| $ | 2.83 |
| $ | 1.50 |
| $ | 1.57 |
| $ | 1.19 |
|
Weighted average Common Shares outstanding |
| 279,744 |
| 272,337 |
| 271,974 |
| 267,349 |
| 259,015 |
|
| 290,019 |
| 285,760 |
| 279,744 |
| 272,337 |
| 271,974 |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Earnings per share – diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Income from continuing operations available to CommonShares |
| $ | 0.37 |
| $ | 0.32 |
| $ | 0.46 |
| $ | 0.61 |
| $ | 0.52 |
| ||||||||||||||||
Income from continuing operations available to Common Shares |
| $ | 0.20 |
| $ | 0.32 |
| $ | 0.12 |
| $ | 0.01 |
| $ | 0.10 |
| ||||||||||||||||
Net income available to Common Shares |
| $ | 1.48 |
| $ | 1.55 |
| $ | 1.18 |
| $ | 1.34 |
| $ | 1.67 |
|
| $ | 3.50 |
| $ | 2.79 |
| $ | 1.48 |
| $ | 1.55 |
| $ | 1.18 |
|
Weighted average Common Shares outstanding |
| 303,871 |
| 297,041 |
| 297,969 |
| 295,213 |
| 286,503 |
|
| 315,579 |
| 310,785 |
| 303,871 |
| 297,041 |
| 297,969 |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Distributions declared per Common Share outstanding |
| $ | 1.73 |
| $ | 1.73 |
| $ | 1.73 |
| $ | 1.68 |
| $ | 1.575 |
|
| $ | 1.79 |
| $ | 1.74 |
| $ | 1.73 |
| $ | 1.73 |
| $ | 1.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
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 |
|
| $ | 17,235,175 |
| $ | 16,590,370 |
| $ | 14,852,621 |
| $ | 12,874,379 |
| $ | 13,046,263 |
|
Real estate, after accumulated depreciation |
| $ | 12,252,794 |
| $ | 10,578,366 |
| $ | 10,934,246 |
| $ | 11,297,338 |
| $ | 11,239,303 |
|
| $ | 14,212,695 |
| $ | 13,702,230 |
| $ | 12,252,794 |
| $ | 10,578,366 |
| $ | 10,934,246 |
|
Total assets |
| $ | 12,645,275 |
| $ | 11,466,893 |
| $ | 11,810,917 |
| $ | 12,235,625 |
| $ | 12,263,966 |
|
| $ | 15,062,219 |
| $ | 14,108,751 |
| $ | 12,656,306 |
| $ | 11,477,917 |
| $ | 11,822,005 |
|
Total debt |
| $ | 6,459,806 |
| $ | 5,360,489 |
| $ | 5,523,699 |
| $ | 5,742,758 |
| $ | 5,706,152 |
|
| $ | 8,057,656 |
| $ | 7,591,073 |
| $ | 6,459,806 |
| $ | 5,360,489 |
| $ | 5,523,699 |
|
Minority Interests |
| $ | 535,582 |
| $ | 600,929 |
| $ | 611,303 |
| $ | 635,822 |
| $ | 612,618 |
|
| $ | 411,459 |
| $ | 422,183 |
| $ | 535,582 |
| $ | 600,929 |
| $ | 611,303 |
|
Shareholders’ equity |
| $ | 5,072,528 |
| $ | 5,015,441 |
| $ | 5,197,123 |
| $ | 5,413,950 |
| $ | 5,619,547 |
|
| $ | 5,884,222 |
| $ | 5,395,340 |
| $ | 5,072,528 |
| $ | 5,015,441 |
| $ | 5,197,123 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
OTHER DATA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Total properties (at end of period) |
| 939 |
| 968 |
| 1,039 |
| 1,076 |
| 1,104 |
|
| 617 |
| 926 |
| 939 |
| 968 |
| 1,039 |
| ||||||||||
Total apartment units (at end of period) |
| 200,149 |
| 207,506 |
| 223,591 |
| 224,801 |
| 227,704 |
|
| 165,716 |
| 197,404 |
| 200,149 |
| 207,506 |
| 223,591 |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Funds from operations available to Common Shares and OP Units (1)(2) |
| $ | 651,741 |
| $ | 640,390 |
| $ | 719,265 |
| $ | 706,294 |
| $ | 719,580 |
| ||||||||||||||||
Funds from operations available to Common Shares and OP Units - basic (1)(2) |
| $ | 716,143 |
| $ | 784,625 |
| $ | 651,741 |
| $ | 640,390 |
| $ | 719,265 |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Cash flow provided by (used for): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Operating activities |
| $ | 717,750 |
| $ | 744,319 |
| $ | 888,263 |
| $ | 889,668 |
| $ | 836,417 |
|
| $ | 755,466 |
| $ | 698,531 |
| $ | 707,061 |
| $ | 744,319 |
| $ | 888,263 |
|
Investing activities |
| $ | (565,968 | ) | $ | 334,028 |
| $ | (48,622 | ) | $ | 57,429 |
| $ | (557,766 | ) |
| $ | (259,472 | ) | $ | (592,201 | ) | $ | (555,279 | ) | $ | 334,028 |
| $ | (48,622 | ) |
Financing activities |
| $ | (117,856 | ) | $ | (1,058,643 | ) | $ | (861,369 | ) | $ | (919,266 | ) | $ | (283,996 | ) |
| $ | (324,545 | ) | $ | (101,007 | ) | $ | (117,856 | ) | $ | (1,058,643 | ) | $ | (861,369 | ) |
(1) The National Association of Real Estate Investment Trusts (“NAREIT”) defines funds from operations (“FFO”) (April 2002 White Paper) as net income (computed in accordance with accounting principles generally accepted in the United States (“GAAP”)), excluding gains (or losses) from sales of depreciable property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and 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) The Company believes that FFO is helpful to investors as a supplemental measure of the operating performance of a real estate company,
31
because it 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 performance of a company’s real estate between periods or as compared to different companies. FFO in and of itself does not represent net income or net cash flows from operating activities in accordance with GAAP. Therefore, FFO should not be exclusively considered as an alternative to net income or to net cash flows from operating activities as determined by GAAP or as a measure of liquidity. The Company’s calculation of FFO may differ from other real estate companies due to, among other items, variations in cost capitalization policies for capital expenditures and, accordingly, may not be comparable to such other real estate companies.
Item 7.7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Overview
The following discussion and analysis of the results of operations and financial condition of the Company should be read in connection with the Consolidated Financial Statements and Notes thereto. Due to the Company’s ability to control the Operating Partnership and its subsidiaries other than entities owning interests in the Partially Owned Properties - Unconsolidated Properties and certain other entities in which the Company has investments, the Operating Partnership and each such subsidiary entity has been consolidated with the Company for financial reporting purposes. Capitalized terms used herein and not defined are as defined elsewhere in this Annual Report on Form 10-K for the year ended December 31, 2004.2006.
Forward-looking statements in this Item 7 as well as Item 1 ofelsewhere in this Annual Report on Form 10-K are intended to be made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The words “believes”, “estimates”, “expects”These statements are based on current expectations, estimates, projections and “anticipates” and other similar expressions that are predictions of or indicate future events and trends and which do not relate solely to historical matters identify forward-looking statements. Suchassumptions made by management. While the Company’s management believes the assumptions underlying its forward-looking statements are reasonable, such information is inherently subject to risksuncertainties and uncertainties,may involve certain risks, 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. Many of these uncertainties and risks are difficult to predict and beyond management’s control. Forward-looking statements are not guarantees of future performance, results or events. The Company assumes no obligation to update or supplement forward-looking statements because of subsequent events. Factors that might cause such differences include, but are not limited to, the following:
• We intend to actively acquire and develop multifamily properties for rental operations and/or conversion into condominiums, as well as upgrade and sell existing properties as individual condominiums. We may underestimate the costs necessary to bring an acquired or development property up to standards established for its intended market position. 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 at which we expect to sell individual properties. 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 in addition to co-investing with our 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 our developments. The total number of development units, cost of development and estimated 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;
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 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’s control; and
32
and
• Additional factors as discussed in Part I of this Annual Report on Form 10-K, particularly those under “Risk Factors”.
Readers are cautioned not to place undue reliance on these forward-looking statements, which 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 NoteNotes 5 and 11 to the Notes to Consolidated Financial Statements in this report.
33
Results of Operations
The following table summarizesIn conjunction with our business objectives and operating strategy, the numberCompany has continued to invest or recycle its capital investment in apartment properties located in strategically targeted markets during the years ended December 31, 2006 and December 31, 2005. In summary, we:
Year Ended December 31, 2006:
• Acquired $1.8 billion of apartment properties consisting of 35 properties and related8,768 units, and $134.4 million of land parcels, all of which we deem to be in our strategic targeted markets; and
• Sold $2.3 billion of apartment properties consisting of 335 properties and 39,608 units, as well as 1,069 condominium units for the periods presented:$216.0 million and $1.6 million of land parcels.
|
| Properties |
| Units |
| Purchase / |
| |
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 |
|
|
|
Year Ended December 31, 2005:
• Acquired $2.5 billion of apartment properties consisting of 41 properties and 12,059 units, and $138.3 million of land parcels, all of which we deem to be in our strategic targeted markets; and
• Sold $1.4 billion of apartment properties consisting of 50 properties and 12,848 units, as well as 2,241 condominium units for $593.3 million and five land parcels for $108.3 million.
On June 28, 2006, the Company announced that it agreed to sell its Lexford Housing Division for a cash purchase price of $1.086 billion. The sale closed on October 5, 2006. The Lexford Housing Division results are classified as discontinued operations, net of minority interests, in the consolidated statements of operations for all periods presented. The Company recorded a gain on sale of approximately $418.7 million on the sale of the Lexford Housing Division in the fourth quarter of 2006. In conjunction with the Lexford disposition, the Company paid off/extinguished $196.3 million of mortgage notes payable secured by the properties and incurred approximately $9.2 million in prepayment penalties upon extinguishment.
The Company’s primary financial measure for evaluating each of its apartment communities is net operating income (“NOI”). NOI represents rental income less property and maintenance expense, real estate tax and insurance expense, and property management expense. 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.
Properties that the Company owned for all of both 20042006 and 20032005 (the “2004“2006 Same Store Properties”), which represented 162,201128,133 units, impacted the Company’s results of operations. Properties that the Company owned for all of both 20032005 and 20022004 (the “2003“2005 Same Store Properties”), which represented 171,841154,854 units, also impacted the Company’s results of operations. Both the 20042006 Same Store Properties and 20032005 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, 20042006 and 2003.2005. The impacts of these activities are also discussed in greater
33
detail in the following paragraphs.
Comparison of the year ended December 31, 20042006 to the year ended December 31, 20032005
For the year ended December 31, 2004,2006, income from continuing operations, net of minority interests, decreased by approximately $22.6$46.8 million when compared to the year ended December 31, 2003. During the year ended December 31, 2004, the Company established a reserve and recorded a corresponding expense of $15.2 million2005. The decrease 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.continuing operations is discussed below.
34
Revenues from the 20042006 Same Store Properties increased $14.1$88.7 million primarily as a result of lower concessions provided residents and a slight increase in occupancy rates.higher rental rates charged to residents. Expenses from the 20042006 Same Store Properties increased $22.5$23.9 million primarily due to higher maintenance, payroll, utility costs and real estate taxes. The following tables provide comparative revenue, expense, NOIsame store results and weighted average occupancystatistics for the 20042006 Same Store Properties:
2004 vs. 2003 |
| |||||||||
$ 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% | ) |
2006 vs. 2005 | |||||||||||||||||
Year over Year Same-Store Results/Statistics | |||||||||||||||||
$ in Thousands (except for Average Rental Rate) - 128,133 Same-Store Units | |||||||||||||||||
| |||||||||||||||||
|
| Results |
| Statistics |
| ||||||||||||
Description |
| Revenues |
| Expenses |
| NOI |
| Average |
| Occupancy |
| Turnover |
| ||||
2006 |
| $ | 1,612,529 |
| $ | 628,210 |
| $ | 984,319 |
| $ | 1,110 |
| 94.6 | % | (64.6 | )% |
2005 |
| $ | 1,523,858 |
| $ | 604,318 |
| $ | 919,540 |
| $ | 1,050 |
| 94.6 | % | (65.5 | )% |
Change |
| $ | 88,671 |
| $ | 23,892 |
| $ | 64,779 |
| $ | 60 |
| 0.0 | % | 0.9 | % |
Change |
| 5.8 | % | 4.0 | % | 7.0 | % | 5.7 | % |
|
|
|
|
(1) December 2004 expenses excludeAverage rental rate is defined as total rental revenues divided by the uninsured property damage caused by Hurricanes Charley, Frances, Ivan & Jeanne.weighted average occupied units for the period.
|
|
| ||
|
| ||
|
|
The following table presents a reconciliation of operating income per the consolidated statements of operations to NOI for the 20042006 Same Store Properties.
|
| Year Ended December 31, |
|
| Year Ended December 31, |
| ||||||||
|
| 2004 |
| 2003 |
|
| 2006 |
| 2005 |
| ||||
|
| (Amounts in millions) |
|
| (Amounts in thousands) |
| ||||||||
|
|
|
|
|
|
|
|
|
|
| ||||
Operating income |
| $ | 526.7 |
| $ | 530.3 |
|
| $ | 513,143 |
| $ | 433,464 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
| ||||
Insurance (hurricane property damage) |
| 15.2 |
| — |
| |||||||||
Non-same store operating results |
| (114.7 | ) | (10.3 | ) | |||||||||
Non-same-store operating results |
| (173,863 | ) | (22,851 | ) | |||||||||
Fee and asset management revenue |
| (11.2 | ) | (14.4 | ) |
| (9,101 | ) | (10,240 | ) | ||||
Fee and asset management expense |
| 8.6 |
| 7.8 |
|
| 8,934 |
| 8,555 |
| ||||
Depreciation |
| 484.2 |
| 415.0 |
|
| 562,739 |
| 439,594 |
| ||||
General and administrative |
| 51.2 |
| 38.8 |
|
| 48,465 |
| 70,405 |
| ||||
Impairment on technology investments |
| — |
| 1.2 |
| |||||||||
Impairment |
| 34,002 |
| 613 |
| |||||||||
|
|
|
|
|
| |||||||||
Same store NOI |
| $ | 960.0 |
| $ | 968.4 |
|
| $ | 984,319 |
| $ | 919,540 |
|
For properties that the Company acquired prior to January 1, 20042006 and expects to continue to own through December 31, 2005,2007, the Company anticipates the following same store results for the full year ending December 31, 2005:2007:
3534
2005 Same-Store Assumptions
2007 Same-Store Assumptions | |||
Physical Occupancy |
|
|
|
Revenue Change |
|
|
|
Expense Change |
|
|
|
NOI Change |
|
|
|
These 20052007 assumptions are based on current expectations and are forward-looking.
Rental income fromNon-same store operating results increased $151.0 million and consist primarily of properties other than 2004 Same Store Properties increased by approximately $172.6 million primarilyacquired in calendar years 2006 and 2005 as a result of revenue from newly acquired properties not yet includedwell as 2004 Same Store Properties andour corporate housing business.
See also Note 20 in the consolidation of all previously unconsolidated development projects.Notes to Consolidated Financial Statements for additional discussion regarding the Company’s segment disclosures.
Fee and asset management revenues, net of fee and asset management expenses decreased by $3.9$1.5 million primarily as a result of lower income earned from Ft. Lewis and managing fewer properties for third parties and unconsolidated entities. As of December 31, 20042006 and 2003,2005, the Company managed 17,98815,020 units and 18,47516,269 units, respectively, for third parties and unconsolidated entities.
Property management expenses from continuing operations 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 increased by approximately $7.8$9.3 million or 11.5%10.7%. This increase is primarily attributable to higher overall payroll costs including bonuses and long-term compensationhigher overall computer and training costs as well as severance costs for certain employees. In addition,specific to the Company’s rollout of a new property management company experienced slightly higher costs for travel, temporary help, internal conferences and legal and professional fees.system.
Depreciation expense from continuing operations, which includes depreciation on non-real estate assets, increased $69.2$123.1 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 expense on newly acquired properties and capital expenditures for all properties owned.
General and administrative expenses, which include corporate operating expenses, increaseddecreased approximately $12.4$21.9 million or 32.0% between the periods under comparison. This decrease was primarily due to lower executive compensation expense due to severance costs for several executive officers incurred during the year ended December 31, 2005 and a $2.8 million reimbursement of legal expenses during the year ended December 31, 2006. The Company anticipates that general and administrative expenses will approximate $50.0 million to $52.0 million for the year ending December 31, 2007. The above assumption is based on current expectations and is forward-looking.
Impairment from continuing operations increased $33.4 million between periods under comparison. This increase was primarily due to an impairment charge on goodwill of $30.0 million related to the corporate housing business and $2.0 million related to the write-off of various deferred sales costs following the decision to halt the condominium conversion and sale process at five assets.
Interest and other income from continuing operations decreased by approximately $37.3 million, primarily as a result of consulting services rendered to increase operating efficiencies and increased litigation and internal control costs.the $57.1 million in cash received during the year ended December 31, 2005 for the Company’s ownership interest in Rent.com, which was acquired by eBay, Inc. This increase was partially offset by $1.4the $3.7 million in additional proceeds for Rent.com, an increase in interest earned on tax deferred 1031 exchange proceeds from the Lexford disposition and $14.7 million of immediateforfeited deposits for various terminated transactions received during the year ended December 31, 2006.
Interest expense recognition relatedfrom continuing operations, including amortization of deferred financing costs, increased approximately $67.4 million primarily as a result of higher variable interest rates and overall debt levels outstanding. During the year ended December 31, 2006, the Company capitalized interest costs of approximately $20.7 million as compared 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 believes that these additional expenditures may be more than offset by increased rental revenues and/or reduced operating expenses in future years. The Company also anticipates that general and administrative expenses will approximate $43.0$13.7 million for the year ended December 31, 2005. The above assumptions are based on current expectations and are forward-looking.
The Company recorded impairment charges on its technology investments of approximately $1.2 million for the year ended December 31, 2003. See Note 19 in the Notes to 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 relatedrelates to equity investments in Partially Owned Properties (consolidated)
36
engaged in development activities.consolidated projects under development. The effective interest cost on all indebtedness for the year ended December 31, 20042006 was 5.87%6.21% as compared to 6.36%6.16% for the year ended December 31, 2003.2005.
35
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$1.1 million between the periods under comparison. This increase is primarily the result of an increaseconsolidating previously unconsolidated properties as of January 1, 2006 as the result of EITF Issue No. 04-5. See Note 4 in the numberNotes to Consolidated Financial Statements for further discussion.
Net gain on sales of condominium units sold.unconsolidated entities decreased $1.0 million, due to increased unconsolidated sales during the year ended December 31, 2005.
Net gain on sales of land parcels decreased $27.5 million, due to a large gain recorded on the sale of one land parcel during the year ended December 31, 2005.
Discontinued operations, net decreasedof minority interests, increased approximately $41.6$257.8 million between the periods under comparison. This increase is primarily the result of lower real estate net book values for properties sold during the year ended December 31, 2006 as compared to the same period in 2005. See Note 13 in the Notes to Consolidated Financial Statements for further discussion.
Comparison of the year ended December 31, 20032005 to the year ended December 31, 20022004
For the year ended December 31, 2003,2005, income from continuing operations, decreasednet of minority interests, increased by approximately $30.2$58.5 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.2004. The increase in continuing operations is discussed below.
Revenues from the 20032005 Same Store Properties decreased by $38.2increased $61.9 million primarily as a result of lower overall physicalconcessions provided residents and a slight increase in average occupancy increased concessions and lower rental rates charged to both new and renewal residents. Property operating expensesrates. Expenses from the 20032005 Same Store Properties increased by $36.3$36.2 million primarily due to higher payroll, maintenance, utility costs and real estate taxes, insurance, leasing and advertising and building costs.taxes. The following tables provide comparative revenue, expense, NOI and weighted average occupancy for the 20032005 Same Store Properties:
2005 vs. 2004 |
| ||||||||||
Year over Year Same-Store Results |
| ||||||||||
$ in Thousands - 154,854 Same-Store Units |
| ||||||||||
|
| ||||||||||
Description |
| Revenues |
| Expenses (1) |
| NOI |
| ||||
|
|
|
|
|
|
|
| ||||
2005 |
|
| $ | 1,636,753 |
| $ | 678,199 |
| $ | 958,554 |
|
2004 |
|
| $ | 1,574,843 |
| $ | 641,980 |
| $ | 932,863 |
|
Change |
|
| $ | 61,910 |
| $ | 36,219 |
| $ | 25,691 |
|
Change |
|
| 3.9 | % | 5.6 | % | 2.8 | % |
| |
|
(1) Year 2005 expenses exclude $11.1 million of uninsured property damage caused by Hurricane Wilma. Year 2004 expenses exclude $15.2 million of uninsured property damage caused by Hurricanes Charley, Frances, Ivan and Jeanne.
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 |
|
| % |
Year 2004 |
| 93.5 | % |
Change |
|
| % |
Rental income fromNon-same store operating results increased $78.6 million and consist primarily of properties other than 2003 Same Store Properties increased by approximately $47.5 million primarilyacquired in calendar years 2005 and 2004 as a result of revenue from newly acquired properties not yet includedwell 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.our corporate housing business.
Fee and asset management revenues, net of fee and asset management expenses, increaseddecreased by $4.9$1.5 million primarily as a result of additionallower income allocatedearned from Ft. Lewis. As of December 31, 2003Lewis and managing fewer properties for third
3736
2002,parties and unconsolidated entities. As of December 31, 2005 and 2004, the Company managed 18,47516,269 units and 18,96517,988 units, respectively, for third parties and unconsolidated entities.
Property management expenses from continuing operations 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 decreasedincreased by approximately $4.4$10.2 million or 6.0%13.3%. This decreaseincrease is primarily attributable to a reversalhigher overall payroll costs including bonuses, long-term compensation costs and an increase 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 itsmatch for employee 401(k) plan during 2003 and not incurring an expense for 2003 discretionary profit sharing contributions.
Depreciation expense from continuing operations, which includes depreciation on non-real estate assets, increased $25.4$58.9 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 expense on newly acquired properties and capital expenditures for all properties owned.involved.
General and administrative expenses, which include corporate operating expenses, decreasedincreased approximately $7.7$23.3 million between the periods under comparison. This decreaseincrease was primarily due to lower expenses recordedhigher executive compensation expense due to severance costs of $9.8 million for several executive officers, $7.9 million of additional accruals specific to performance shares for selected executive officers and a $2.5 million profit sharing accrual paid 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.first quarter of 2006.
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 from continuing operations increased approximately $59.6 million, primarily as a result of the $57.1 million in cash received for the Company’s ownership interest in Rent.com, which was acquired by eBay, Inc.
Interest expense from continuing operations, including amortization of deferred financing costs, increased approximately $1.4$55.3 million primarily as a result of higher cashoverall debt balances available for short-term investments throughout 2003.
Interest expense, including amortization of deferred financing costs, decreased approximately $4.6 million primarily due to loweras well as higher variable interest rates and lower overall levels of debt.rates. During the year ended December 31, 2003,2005, the Company capitalized interest costs of approximately $20.6$13.7 million as compared to $27.2$14.0 million for the year ended December 31, 2002.2004. This capitalization of interest primarily relatedrelates to equity investments in unconsolidated entities engaged in development activities.consolidated projects under development. The effective interest cost on all indebtedness for the year ended December 31, 20032005 was 6.36%6.16% as compared to 6.54%5.87% for the year ended December 31, 2002.2004.
Loss(Loss) income from investments in unconsolidated entities increased approximately $6.4$7.8 million between the periods under comparison. This increase is primarily the result of increased operating losses from equity investments partially offset by unrealized gains on derivative instruments.consolidation of properties that were previously unconsolidated in the first quarter of 2004.
Net gain on sales of discontinuedunconsolidated entities decreased $3.3 million, primarily due to a decrease in the number of unconsolidated entities sold.
Net gain on sales of land parcels increased $24.8 million, primarily due to an increase in the number of land parcels sold and large gains recorded on two land parcels located in Tyson’s Corner, Virginia.
Discontinued operations, net of minority interests, increased approximately $206.4$330.9 million between the periods under comparison. This increase is primarily the result of a greater number ofhigher per unit sales prices and lower real estate net book values for properties sold during the year ended December 31, 2003,2005 as compared to the same period in 2004 as well as higher condominium sales. The Company recognized $91.6 million and $32.1 million of net incremental gain on sales of condominium units (net of provision for income taxes) for the fact that several properties had lower net carrying values at sale.years ended December 31, 2005 and 2004, respectively.
Discontinued operations, net, decreased approximately $53.6 million between the periods under comparison. See Note 13 in the Notes to Consolidated Financial Statements for further discussion.
38
Liquidity and Capital Resources
For the Year Ended December 31, 20042006
As of January 1, 2004,2006, the Company had approximately $49.6$88.8 million of cash and cash equivalents and $633.3$780.8 million available under its line of credit (net of $56.7$50.2 million which was restricted/dedicated to
37
support letters of credit and not available for borrowing). After taking into effect the various transactions discussed in the following paragraphs and the net cash provided by operating activities, the Company’s cash and cash equivalents balance at December 31, 20042006 was approximately $83.5$260.3 million and the amount available on the Company’s line ofrevolving credit facilities was $484.6$470.7 million (net of $65.4$69.3 million which was restricted/dedicated to support letters of credit and not available for borrowing).
During the year ended December 31, 2004,2006, the Company generated proceeds from various transactions, which included the following:
• Disposed of fifty-eight340 properties, (including four Unconsolidated Properties and various individual condominium units)units and receivedtwo land parcels, receiving net proceeds of approximately $945.6$2.3 billion;
• Obtained $395.5 million in net proceeds from the issuance of $400.0 million of ten and one-half year 5.375% fixed rate public notes and terminated six forward starting swaps designated to hedge the note issuance, receiving net proceeds of $10.7 million;
• Issued $300.0Obtained $637.0 million in net proceeds from the issuance of $650.0 million of 4.75%twenty year 3.85% exchangeable fixed rate unsecured debt receiving net proceeds of $296.8 million;
• Issued $500.0 million of 5.25% fixed rate unsecured debt receiving net proceeds of $496.1 million;
•�� Obtained $100.0 million from an unsecured floating rate loan;public notes;
• Obtained $467.5$267.0 million in new mortgage financing; and
• Issued approximately 3.62.9 million Common Shares and received net proceeds of $85.9$77.7 million.
During the year ended December 31, 2004,2006, the above proceeds were primarily utilized to:
• Invest $291.3 million primarily in development projects;
•Acquire twenty-four35 properties including a vacantand nine land parcel, and four additional units at two existing properties,parcels, utilizing cash of $820.0$1.7 billion;
• Repurchase 1.9 million Common Shares utilizing cash of $83.2 million;
• Repay $494.9$493.0 million of mortgage loans;
• Repay $535.7$60.0 million of unsecuredfixed rate public notes;
• Redeem the Series Aseries G Preference Interests at a liquidation value of $40.0$25.5 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
• AcquireRedeem 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 considerationSeries C Preferred Shares at a liquidation value of cash acquired of $4.2 million).$115.0 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 did not repurchase anyrepurchased $83.2 million (1,897,912 shares at an average price per share of $43.85) of its Common Shares during the year ended December 31, 2004.2006 to offset the issuance of 1,144,326 OP Units in connection with three property acquisitions and to partially offset restricted shares granted and ESPP shares purchased during the year ended December 31, 2006. The Company is authorized to repurchase approximately $501.8 million of additional Common Shares.
The Company’s total debt summary and debt maturity scheduleschedules as of December 31, 2004,2006, are as follows:
38
Debt Summary as of December 31, 2006
(Amounts in thousands)
|
| Amounts (1) |
| % of Total |
| Weighted |
| Weighted |
| |
Secured |
| $ | 3,178,223 |
| 39.4 | % | 5.82 | % | 6.4 |
|
Unsecured |
| 4,879,433 |
| 60.6 | % | 5.84 | % | 6.6 |
| |
Total |
| $ | 8,057,656 |
| 100.0 | % | 5.83 | % | 6.5 |
|
|
|
|
|
|
|
|
|
|
| |
Fixed Rate Debt: |
|
|
|
|
|
|
|
|
| |
Secured – Conventional |
| $ | 2,286,529 |
| 28.4 | % | 6.30 | % | 4.4 |
|
Secured – Tax Exempt |
| 18,260 |
| 0.2 | % | 6.39 | % | 18.3 |
| |
Unsecured – Public/Private |
| 4,158,043 |
| 51.6 | % | 5.90 | % | 6.9 |
| |
Unsecured – Tax Exempt |
| 111,390 |
| 1.4 | % | 5.06 | % | 22.3 |
| |
Fixed Rate Debt |
| 6,574,222 |
| 81.6 | % | 6.04 | % | 6.3 |
| |
|
|
|
|
|
|
|
|
|
| |
Floating Rate Debt: |
|
|
|
|
|
|
|
|
| |
Secured – Conventional |
| 338,278 |
| 4.2 | % | 6.31 | % | 2.4 |
| |
Secured – Tax Exempt |
| 535,156 |
| 6.6 | % | 3.45 | % | 17.4 |
| |
Unsecured – Public |
| 150,000 |
| 1.9 | % | 6.13 | % | 2.4 |
| |
Unsecured – Revolving Credit Facilities |
| 460,000 |
| 5.7 | % | 5.40 | % | 1.4 |
| |
Floating Rate Debt |
| 1,483,434 |
| 18.4 | % | 4.90 | % | 7.5 |
| |
|
|
|
|
|
|
|
|
|
| |
Total |
| $ | 8,057,656 |
| 100.0 | % | 5.83 | % | 6.5 |
|
(1) Net of the effect of any derivative instruments. Weighted average rates are for the year ended December 31, 2006.
Debt Maturity Schedule as of December 31, 2006
(Amounts in thousands)
Year |
| Fixed |
| Floating |
| Total |
| % of Total |
| Weighted Debt (1) |
| Weighted |
| |||
2007 |
| $ | 360,411 |
| $ | 101,052 |
| $ | 461,463 |
| 5.7 | % | 6.34 | % | 6.51 | % |
2008 (2) |
| 520,499 |
| 489,335 |
| 1,009,834 |
| 12.5 | % | 6.71 | % | 6.17 | % | |||
2009 |
| 452,953 |
| 382,564 |
| 835,517 |
| 10.4 | % | 6.37 | % | 5.36 | % | |||
2010 |
| 279,323 |
| — |
| 279,323 |
| 3.5 | % | 7.05 | % | 7.05 | % | |||
2011 (3) |
| 1,448,445 |
| 24,150 |
| 1,472,595 |
| 18.3 | % | 5.52 | % | 5.50 | % | |||
2012 |
| 558,396 |
| — |
| 558,396 |
| 6.9 | % | 6.48 | % | 6.48 | % | |||
2013 |
| 567,355 |
| — |
| 567,355 |
| 7.1 | % | 5.93 | % | 5.93 | % | |||
2014 |
| 504,141 |
| 34,460 |
| 538,601 |
| 6.7 | % | 5.27 | % | 5.26 | % | |||
2015 |
| 316,459 |
| — |
| 316,459 |
| 3.9 | % | 6.53 | % | 6.53 | % | |||
2016 |
| 1,089,170 |
| — |
| 1,089,170 |
| 13.5 | % | 5.32 | % | 5.32 | % | |||
2017+ |
| 477,070 |
| 451,873 |
| 928,943 |
| 11.5 | % | 6.70 | % | 5.88 | % | |||
Total |
| $ | 6,574,222 |
| $ | 1,483,434 |
| $ | 8,057,656 |
| 100.0 | % | 5.98 | % | 5.82 | % |
(1) Net of the effect of any derivative instruments. Weighted average rates are as of December 31, 2006.
(2) Includes $460.0 million outstanding on the Company’s $1.0 billion unsecured revolving credit facility, which matures on May 29, 2008.
(3) Includes $650.0 million of 3.85% convertible unsecured debt with a final maturity of 2026. The notes are callable by the Company on or after August 18, 2011. The notes are putable by the holders on August 18, 2011, August 15, 2016 and August 15, 2021.
39
Debt Summary |
| |||||
|
| $ Millions * |
| Weighted |
| |
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 | % |
The following table provides a summary of the Company’s unsecured debt as of December 31, 2006:
Unsecured Debt Summary as of December 31, 2006
(Amounts in thousands)
|
|
|
|
|
|
|
| Unamortized |
|
|
| |||
|
| Coupon |
| Due |
| Face |
| Premium/ |
| Net |
| |||
|
| Rate |
| Date |
| Amount |
| (Discount) |
| Balance |
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
Fixed Rate Notes: |
|
|
|
|
|
|
|
|
|
|
| |||
|
| 7.625 | % | 04/15/07 |
| $ | 50,000 |
| $ | 51 |
| $ | 50,051 |
|
|
| 6.900 | % | 08/01/07 |
| 50,000 |
| (14 | ) | 49,986 |
| |||
|
| 7.540 | % | 09/01/07 | (1) | 4,286 |
| — |
| 4,286 |
| |||
|
| 4.861 | % | 11/30/07 |
| 50,000 |
| — |
| 50,000 |
| |||
|
| 7.500 | % | 08/15/08 | (1) | 130,000 |
| — |
| 130,000 |
| |||
|
| 4.750 | % | 06/15/09 | (2) | 300,000 |
| (674 | ) | 299,326 |
| |||
|
| 6.950 | % | 03/02/11 |
| 300,000 |
| 3,632 |
| 303,632 |
| |||
|
| 6.625 | % | 03/15/12 |
| 400,000 |
| (1,529 | ) | 398,471 |
| |||
|
| 5.200 | % | 04/01/13 |
| 400,000 |
| (740 | ) | 399,260 |
| |||
|
| 5.250 | % | 09/15/14 |
| 500,000 |
| (474 | ) | 499,526 |
| |||
|
| 6.584 | % | 04/13/15 |
| 300,000 |
| (919 | ) | 299,081 |
| |||
|
| 5.125 | % | 03/15/16 |
| 500,000 |
| (493 | ) | 499,507 |
| |||
|
| 5.375 | % | 08/01/16 |
| 400,000 |
| (1,778 | ) | 398,222 |
| |||
|
| 7.125 | % | 10/15/17 |
| 150,000 |
| (700 | ) | 149,300 |
| |||
|
| 7.570 | % | 08/15/26 |
| 140,000 |
| — |
| 140,000 |
| |||
|
| 3.850 | % | 08/15/26 | (3) | 650,000 |
| (7,990 | ) | 642,010 |
| |||
Floating Rate Adjustments |
|
|
|
| (2) | (150,000 | ) | — |
| (150,000 | ) | |||
FAS 133 Adjustments - net |
|
|
|
| (2) | (4,615 | ) | — |
| (4,615 | ) | |||
|
|
|
|
|
| 4,169,671 |
| (11,628 | ) | 4,158,043 |
| |||
Fixed Rate Tax Exempt Notes: |
|
|
|
|
|
|
|
|
|
|
| |||
|
| 4.750 | % | 12/15/28 | (1) | 35,600 |
| — |
| 35,600 |
| |||
|
| 5.200 | % | 06/15/29 | (1) | 75,790 |
| — |
| 75,790 |
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
| 111,390 |
| — |
| 111,390 |
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
Floating Rate Notes: |
|
|
| 06/15/09 | (2) | 150,000 |
| — |
| 150,000 |
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
Revolving Credit Facilities: |
|
|
| 05/29/08 | (4) | 460,000 |
| — |
| 460,000 |
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
Total Unsecured Debt |
|
|
|
|
| $ | 4,891,061 |
| $ | (11,628 | ) | $ | 4,879,433 |
|
* Net(1) Notes are private. All other unsecured debt is public.
(2) $150.0 million in fair value interest rate swaps converts 50% of the effect of any derivative instruments.4.750% Notes due June 15, 2009 to a floating interest rate.
(3) Convertible notes mature on August 15, 2026. The notes are callable by the Company on or after August 18, 2011. The notes are putable by the holders on August 18, 2011, August 15, 2016 and August 15, 2021.
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.(4)
(2) Includes $150 million Represents amount outstanding on the Company’s $1.0 billion 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,As of February 28, 2007, an unlimited amount of debt securities remains available for issuance by the Operating Partnership filed andunder a registration statement that became automatically effective upon filing with the SEC declared effective a Form S-3in June 2006 (under SEC regulations enacted in 2005, the registration statement to register $2.0 billion of debt securities. In addition, the Operating Partnership carried over $280.0 million related toautomatically expires on June 29, 2009 and does not contain a prior registration statement. As of February 2, 2005, $1.48 billion in debt securities remained available formaximum issuance under this registration statement.
In February 1998, the Company filedamount) 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
remainedremains available for issuance by the Company under thisa registration statement.statement the SEC declared effective in February 1998.
The Company’s “Consolidated Debt-to-Total Market Capitalization Ratio” as of December 31, 20042006 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.
Capital Structure as of December 31, 2006
(Amounts in thousands except for share and per share amounts)
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 | % |
Secured Debt |
|
|
|
|
| $ | 3,178,223 |
| 39.4 | % |
|
| |
Unsecured Debt |
|
|
|
|
| 4,419,433 |
| 54.9 | % |
|
| ||
Lines of Credit |
|
|
|
|
| 460,000 |
| 5.7 | % |
|
| ||
Total Debt |
|
|
|
|
| $ | 8,057,656 |
| 100.0 | % | 33.0 | % | |
|
|
|
|
|
|
|
|
|
|
|
| ||
Common Shares |
| 293,551,633 |
| 93.6 | % |
|
|
|
|
|
| ||
OP Units |
| 19,914,583 |
| 6.4 | % |
|
|
|
|
|
| ||
Total Shares & OP Units |
| 313,466,216 |
| 100.0 | % |
|
|
|
|
|
| ||
Common Share Equivalents (see below) |
| 856,602 |
|
|
|
|
|
|
|
|
| ||
Total outstanding at quarter-end |
| 314,322,818 |
|
|
|
|
|
|
|
|
| ||
Common Share Price at December 31, 2006 |
| $ | 50.75 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
| $ | 15,951,883 |
| 97.7 | % |
|
| |
Perpetual Preferred Equity (see below) |
|
|
|
|
| 375,000 |
| 2.3 | % |
|
| ||
Total Equity |
|
|
|
|
| $ | 16,326,883 |
| 100.0 | % | 67.0 | % | |
|
|
|
|
|
|
|
|
|
|
|
| ||
Total Market Capitalization |
|
|
|
|
| $ | 24,384,539 |
|
|
| 100.0 | % | |
Convertible Preferred Equity as of December 31, 2006
(Amounts in thousands except for share and per share amounts)
Series |
| Redemption |
| Outstanding |
| Liquidation |
| Annual |
| Annual |
| Weighted |
| Conversion |
| Common Share |
| |||
Preferred Shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
7.00% Series E |
| 11/1/98 |
| 434,816 |
| $ | 10,871 |
| $ | 1.75 |
| $ | 761 |
|
|
| 1.1128 |
| 483,863 |
|
7.00% Series H |
| 6/30/98 |
| 28,134 |
| 703 |
| 1.75 |
| 49 |
|
|
| 1.4480 |
| 40,738 |
| |||
Preference Interests: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
7.625% Series J |
| 12/14/06 |
| 230,000 |
| 11,500 |
| 3.8125 |
| 877 |
|
|
| 1.4108 |
| 324,484 |
| |||
Junior Preference Units: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
8.00% Series B |
| 7/29/09 |
| 7,367 |
| 184 |
| 2.00 |
| 15 |
|
|
| 1.020408 |
| 7,517 |
| |||
Total Convertible Preferred Equity |
|
|
| 700,317 |
| $ | 23,258 |
|
|
| $ | 1,702 |
| 7.32 | % |
|
| 856,602 |
| |
Perpetual Preferred Equity as of December 31, 2006
(Amounts in thousands except for share and per share amounts)
Convertible Preferred Shares, Preference Interests |
| ||||||
|
| Shares/Units |
| Conversion |
| Common |
|
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 |
|
Series |
| Redemption |
| Outstanding |
| Liquidation |
| Annual |
| Annual |
| Weighted |
| |||
Preferred Shares: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
8.60% Series D |
| 7/15/07 |
| 700,000 |
| $ | 175,000 |
| $ | 21.50 |
| $ | 15,050 |
|
|
|
8.29% Series K |
| 12/10/26 |
| 1,000,000 |
| 50,000 |
| 4.145 |
| 4,145 |
|
|
| |||
6.48% Series N |
| 6/19/08 |
| 600,000 |
| 150,000 |
| 16.20 |
| 9,720 |
|
|
| |||
Total Perpetual Preferred Equity |
|
|
| 2,300,000 |
| $ | 375,000 |
|
|
| $ | 28,915 |
| 7.71 | % | |
The Company’s policy isCompany expects to maintain a ratio of consolidated debt-to-total market capitalization of less than 50%.
From January 1, 2005meet its short-term liquidity requirements, including capital expenditures related to maintaining its existing properties and certain scheduled unsecured note and mortgage note repayments, generally through February 7, 2005, the Company:
• Acquired four properties consisting of 734 unitsits working capital, net cash provided by operating activities and one parcel of vacant land for approximately $144.1 million;
• Disposed of one property consisting of 450 units and a vacant land parcel (excluding condominium units) for approximately $340.9 million;borrowings
41
• Assumed $47.6 millionunder its revolving credit facilities. 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 on twomaturities, property acquisitions, financing of construction and development activities and capital improvements through the issuance of unsecured notes and equity securities, including additional OP Units, and proceeds received from the disposition of certain properties. In addition, the Company has significant unencumbered properties available to secure additional mortgage borrowings in connection with their acquisitions;
•Executed an amended compensation agreement with its Chairmanthe event that the public capital markets are unavailable or the cost of alternative sources of capital is too high. The fair value of and cash flow from these unencumbered properties are in excess of the Boardrequirements the Company must maintain in order to comply with covenants under its unsecured notes and line of Trustees extending his current agreementcredit. Of the $17.2 billion in investment in real estate on the same terms and conditions for two more years throughCompany’s balance sheet at December 31, 2006, and providing him with a $3.25 million per year long-term compensation grant of 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.$11.6 billion or 67.0%, was unencumbered.
OnThe Operating Partnership’s senior debt credit ratings from Standard & Poors (“S&P”), Moody’s and Fitch are A-, Baal (positive outlook) and A, respectively. The Company’s preferred equity ratings from S&P, Moody’s and Fitch are BBB+, Baa2 (positive outlook) and A-, respectively.
The Operating Partnership has a long-term revolving credit facility with potential borrowings of up to $1.0 billion which matures in May 2008. This facility may, among other potential uses, be used to fund property acquisitions, costs for certain properties under development and short term liquidity requirements. As of February 24, 2005,26, 2007, $740.0million was outstanding under this facility.
See Note 21 in the Company received $57.1 million in cashNotes to Consolidated Financial Statements for its ownership interest in Rent.com in connection withdiscussion of the acquisition of Rent.com by eBay, Inc.events which occurred subsequent to December 31, 2006.
Capitalization of Fixed Assets and Improvements to Real Estate
Our policy with respect to capital expenditures is generally to capitalize expenditures that improve the value of the property or extend the useful life of the component asset of the property. We track improvements to real estate in two major categories and several subcategories:
• Replacements (inside the unit). These include:
• flooring such as carpets, and hardwood, floors;vinyl, linoleum or tile;
• appliances;
• mechanical equipment such as individual furnace/air units, hot water heaters, etc;
• furniture and fixtures such as kitchen/bath cabinets, light fixtures, ceiling fans, sinks, tubs, toilets, mirrors, countertops, etc; and
• flooring such as vinyl, linoleum or tile; and
•blinds/shades.
All replacements are depreciated over a five-year estimated useful life. We expense as incurred all make-ready maintenance and turnover costs such as cleaning, interior painting of individual units and the repair of any replacement item noted above.
• Building improvements (outside the unit). These include:
• roof replacement and major repairs;
• paving or major resurfacing of parking lots, curbs and sidewalks;
• amenities and common areas such as pools, exterior sports and playground equipment, lobbies, clubhouses, laundry rooms, alarm and security systems and offices;
• major building mechanical equipment systems;
• interior and exterior structural repair and exterior painting and siding;
• major landscaping and grounds improvement; and
• vehicles and office and maintenance equipment.
All building improvements are depreciated over a five to ten-year estimated useful life. We expense as incurred all recurring expenditures that do not improvecapitalize building improvements and upgrades only if the item: (i) exceeds $2,500 (selected projects must exceed
42
$10,000); (ii) extends the useful life of the asset; and (iii) improves the value of the asset or extend its useful life.asset.
For the year ended December 31, 2004,2006, our actual improvements to real estate totaled approximately $212.2$255.2 million. This includes the following detail (amounts in thousands except for unit and per unit amounts):
42Capitalized Improvements to Real Estate
For the Year Ended December 31, 2006
|
| Total Units |
| Replacements |
| Avg. |
| Building |
| Avg. |
| Total |
| Avg. |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Established Properties (2) |
| 115,152 |
| $ | 46,094 |
| $ | 400 |
| $ | 81,127 |
| $ | 705 |
| $ | 127,221 |
| $ | 1,105 |
|
New Acquisition Properties (3) |
| 29,512 |
| 9,194 |
| 336 |
| 35,854 |
| 1,311 |
| 45,048 |
| 1,647 |
| ||||||
Other (4) |
| 6,651 |
| 30,384 |
|
|
| 52,527 |
|
|
| 82,911 |
|
|
| ||||||
Total |
| 151,315 |
| $ | 85,672 |
|
|
| $ | 169,508 |
|
|
| $ | 255,180 |
|
|
| |||
Capitalized Improvements to Real Estate For the Year Ended December 31, 2004 |
| ||||||||||||||||||||
|
| Total Units |
| Replacements |
| Avg. |
| Building |
| Avg. |
| Total |
| Avg. |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
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 16,21810,846 unconsolidated units and 3,555 military housing (fee managed) units.
(2) Wholly Owned Properties acquired prior to January 1, 2002.2004.
(3) Wholly Owned Properties acquired during 2002, 20032004, 2005 and 2004.2006. Per unit amounts are based on a weighted average of 17,57727,346 units.
(4) Includes properties either Partially Owned or sold during the period, commercial space, condominium conversions and $6.6$21.4 million included in building improvements spent on fifteenseventeen specific assets related to major renovations and repositioning of these assets.
For the year ended December 31, 2003,2005, our actual improvements to real estate totaled approximately $181.9$232.5 million. This includes the following detail (amounts in thousands except for unit and per unit amounts):
Capitalized Improvements to Real Estate
Capitalized Improvements to Real Estate For the Year Ended December 31, 2003 |
| ||||||||||||||||||||
|
| Total Units |
| Replacements |
| Avg. |
| Building |
| Avg. |
| Total |
| Avg. |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
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 |
|
|
| |||
For the Year Ended December 31, 2005
|
| Total Units |
| Replacements |
| Avg. |
| Building |
| Avg. |
| Total |
| Avg. |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Established Properties (2) |
| 145,305 |
| $ | 55,508 |
| $ | 382 |
| $ | 89,252 |
| $ | 614 |
| $ | 144,760 |
| $ | 996 |
|
New Acquisition Properties (3) |
| 27,669 |
| 5,626 |
| 270 |
| 19,508 |
| 937 |
| 25,134 |
| 1,207 |
| ||||||
Other (4) |
| 8,531 |
| 23,421 |
|
|
| 39,185 |
|
|
| 62,606 |
|
|
| ||||||
Total |
| 181,505 |
| $ | 84,555 |
|
|
| $ | 147,945 |
|
|
| $ | 232,500 |
|
|
| |||
(1) Total units exclude 22,57815,899 unconsolidated units.
(2) Wholly Owned Properties acquired prior to January 1, 2001.2003.
(3) Wholly Owned Properties acquired during 2001, 20022003, 2004 and 2003.2005. Per unit amounts are based on a weighted average of 10,53320,828 units.
(4) Includes properties either Partially Owned or sold during the period, commercial space, condominium conversions and $6.5$6.8 million included in building improvements spent on sevennine specific assets related to major renovations and repositioning of these assets.
The Company expects to fund approximately $160.0$145.0 million for capital expenditures for replacements and building improvements for all consolidated properties, exclusive of condominium conversion properties, in 2005.2007. This includes an average of approximately $1,000 per unit for capital improvements for established properties.
During the year ended December 31, 2004,2006, the Company’s total non-real estate capital additions, such as computer software, computer equipment, and furniture and fixtures and leasehold improvements to the Company’s property management offices and its corporate offices, waswere approximately $6.6$10.7 million. The
43
Company expects to fund approximately $12.8$8.2 million in total additions to non-real estate property in 2005.2007.
Improvements to real estate and additions to non-real estate property were funded from net cash provided by operating activities.
Derivative Instruments
In the normal course of business, the Company is exposed to the effect of interest rate changes. The Company limits these risks by following established risk management policies and procedures including the use of derivatives to hedge interest rate risk on debt instruments.
The Company has a policy of only entering into contracts with major financial institutions based upon their credit ratings and other factors. When viewed in conjunction with the underlying and offsetting exposure that the derivatives are designed to hedge, the Company has not sustained a material loss from those instruments nor does it anticipate any material adverse effect on its net income or financial position in the future from the use of derivatives.
See Note 11 in the Notes to Consolidated Financial Statements for additional discussion of derivative instruments at December 31, 2004.2006.
Other
Minority Interests as of December 31, 20042006 decreased by $65.3$10.7 million when compared to December 31, 2003.2005. The primary factors that impacted this account in the Company’s consolidated statements of operations and balance sheets during the year ended December 31, 20042006 were:
• The redemption or repurchase of 1.0 million units of Series G, H and I Preference Interests with a combined liquidation value of $48.5 million and a premium on redemption of $0.7 million (see Note 3 in the Notes to Consolidated Financial Statements for further discussion);
•Distributions declared to Minority Interests, which amounted to $35.9$36.2 million (excluding Junior Preference Unit and Preference Interest distributions);
• The allocation of income from operations to holders of OP Units in the amount of $31.2$72.6 million;
• The issuance of 306,6941,144,326 OP Units to various limited partners at an average pricefor the acquisition of $29.63 per unit;three properties with a valuation of $49.6 million; and
• The redemption of 800,000 Series A Cumulative Redeemable Preference Interests with a liquidation value of $40.0 million and a premium on redemption of $1.1 million (see Note 3 in the Notes to Consolidated Financial Statements for further discussion);
• The issuance of Common Shares; and
•The conversion of 1.7 million OP Units into Common Shares valued at $36.9 million at an average price of $21.16 per unit.$27.9 million.
Total distributions paid in January 20052007 amounted to $144.1$152.4 million (excluding distributions on Partially Owned Properties), which included certain distributions declared during the fourth quarter ended December 31, 2004.
The Company expects to meet its short-term liquidity requirements, including capital expenditures related to maintaining its existing properties and certain scheduled unsecured note and mortgage note repayments, generally through its working capital, net cash provided by operating activities and borrowings under its line of credit. The Company considers its cash provided by operating activities to be adequate to meet operating requirements and payments of distributions. The Company also expects to meet its long-term liquidity requirements, such as scheduled unsecured note and mortgage debt maturities, property acquisitions, financing of construction and development activities and capital improvements through the issuance of unsecured notes and equity securities, including additional OP Units, and proceeds received from the disposition of certain properties. In addition, the Company has significant unencumbered properties available to secure additional mortgage borrowings in the event that the public capital markets are unavailable or the cost of alternative sources of capital is too high. The fair value of and cash flow from these unencumbered properties are in excess of the requirements the Company must maintain in order to comply with covenants2006.
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 Operating Partnership has a revolving credit facility with potential borrowings of up to $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 institutional 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 then 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, 2004,2006, 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 five11 projects totaling 1,3063,448 units in various stages of development with estimated completion dates ranging through SeptemberJune 30, 2006.2009. 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 interestare discussed in the project to the Company based on such value. If the Company chooses not to purchase the interest, the Company must agree to a saledetail in Note 18 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 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.Consolidated Financial Statements.
See Notealso Notes 2 and 6 in the Notes to Consolidated Financial Statements for additional discussion regarding the Company’s investments in unconsolidatedpartially owned 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 2, 2005, this guaranty was still in effect at a commitment amount of $10.4 million and no current outstanding liability.
The following table summarizes the Company’s contractual obligations for the next five years and thereafter as of December 31, 2004:2006:
|
| 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 |
|
|
| Payments Due by Year (in thousands) |
| |||||||||||||||||||
Contractual Obligations |
| 2007 |
| 2008 |
| 2009 |
| 2010 |
| 2011 |
| Thereafter |
| Total |
| |||||||
Debt (a) |
| $ | 461,463 |
| $ | 1,009,834 |
| $ | 835,517 |
| $ | 279,323 |
| $ | 1,472,595 |
| $ | 3,998,924 |
| $ | 8,057,656 |
|
Operating Leases: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Minimum Rent Payments (b) |
| 5,443 |
| 5,302 |
| 4,709 |
| 4,119 |
| 2,416 |
| 2,963 |
| 24,952 |
| |||||||
Other Long-Term Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Deferred Compensation (c) |
| 813 |
| 813 |
| 1,450 |
| 1,450 |
| 2,049 |
| 14,736 |
| 21,311 |
| |||||||
Total |
| $ | 467,719 |
| $ | 1,015,949 |
| $ | 841,676 |
| $ | 284,892 |
| $ | 1,477,060 |
| $ | 4,016,623 |
| $ | 8,103,919 |
|
(a)Amounts include aggregate principal payments only. The Company paid $348,574, $352,391$465,388, $397,886 and $365,782$348,574 for interest on debt, inclusive of derivative instruments, for the years ended December 31, 2006, 2005 and 2004, 2003 and 2002, respectively.
(b)Minimum basic rent due for various office space the Company leases and fixed base rent due on a ground lease for one property.
(c)Estimated payments to the Company’s Chairman, two former CEOCEO’s and two other executive officersits chief operating officer based on planned retirement dates.
(d) Promissory note due on one property, repaid in January 2005.
Critical Accounting Policies and Estimates
The Company’s significant accounting policies are described in Note 2 in the Notes to Consolidated Financial Statements. These policies were followed in preparing the consolidated financial statements at and
46
for the year ended December 31, 2004.2006 and are consistent with the year ended December 31, 2005.
The Company has identified six significant accounting policies as critical accounting policies. These critical accounting policies are those that have the most impact on the reporting of our financial condition and those requiring significant judgments and estimates. With respect to these critical accounting policies, management believes that the application of judgments and assessments is consistently applied and produces financial information that fairly presents the results of operations for all periods presented. The six critical accounting policies are:
Impairment of Long-Lived Assets, Including Goodwill
The Company periodically evaluates its long-lived assets, including its investments in real estate and goodwill, for indicators of permanent impairment. The judgments regarding the existence of impairment indicators are based on factors such as operational performance, market conditions, expected
45
holding period of each asset and legal and environmental concerns. Future events could occur which would cause the Company to conclude that impairment indicators exist and an impairment loss is warranted.
Depreciation of Investment in Real Estate
The Company depreciates the building component of its investment in real estate over a 30-year estimated useful life, building improvements over a 5-year to 10-year estimated useful life and both the furniture, fixtures and equipment and replacements components over a 5-year estimated useful life, all of which are judgmental determinations.
Cost Capitalization
See the Capitalization of Fixed Assets and Improvements to Real Estate section for discussion of the policy with respect to capitalization vs. expensing of fixed asset/repair and maintenance costs. In addition, the Company capitalizes the payroll and associated costs of employees directly responsible for and who spend all of their time on the supervision of major capital 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.activities, with capitalization ceasing no later than 90 days following issuance of the certificate of occupancy. 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 rennovationrenovation 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 current instruments with similar terms and maturities or 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-BasedShare-Based Compensation
Prior to 2003, theThe Company had chosen to accountaccounts 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 elected to account for its stock-basedshare-based compensation in accordance with SFAS No. 123 and its amendment (SFAS No. 148)(R), Accounting for Stock Based CompensationShare-Based Payment, effective in the first quarter of 2003,January 1, 2006, which resultedresults in compensation expense being recorded based on the fair value of the stockshare compensation granted.
SFAS No. 148 provides three transition methodsThe Black-Scholes option valuation model was developed for entities that adoptuse in estimating the fair value recognition provisions of SFAS No. 123. The Company elected the “Prospective Method” which requires expensing traded options that have no vesting restrictions and are fully transferable. This model is only one method
46
of employee awards granted or modified after January 1, 2003. Compensation expense under all ofvaluing options and the Company’s plans is generally recognized over periods ranginguse of this model should not be interpreted as an endorsement of its accuracy. Because the Company’s share options have characteristics significantly different from three months to five years. See Note 2those of traded options, and because changes in the Notes to Consolidated Financial Statements for further discussion and comparative information regarding applicationsubjective 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 method to all outstanding employee awards.of its share options and the actual value of the options may be significantly different.
Funds From Operations
For the year ended December 31, 2004,2006, Funds From Operations (“FFO”) available to Common Shares and OP Units increased $11.4decreased $68.5 million, or 1.8%8.7%, as compared to the year ended December 31, 2003.2005. For the year ended December 31, 2003,2005, FFO available to Common Shares and OP Units decreased $78.9increased $132.9 million, or 11.0%20.4%, as compared to the year ended December 31, 2002.2004.
The following is a reconciliation of net income to FFO available to Common Shares and OP Units for each of the five years ended December 31, 2004, 2003 and 2002:2006:
48
Funds From Operations
(Amounts in thousands)
|
| Year Ended December 31, |
|
| Year Ended December 31, |
| ||||||||||||||||||||
|
| 2004 |
| 2003 |
| 2002 |
|
| 2006 |
| 2005 |
| 2004 |
| 2003 |
| 2002 |
| ||||||||
Net income |
| $ | 472,329 |
| $ | 523,311 |
| $ | 400,777 |
|
| $ | 1,072,844 |
| $ | 861,793 |
| $ | 472,329 |
| $ | 523,311 |
| $ | 400,777 |
|
Net income allocation to Minority Interests – Operating Partnership |
| 31,228 |
| 34,658 |
| 26,862 |
| |||||||||||||||||||
Allocation to Minority Interests – Operating Partnership, net |
| 4,201 |
| 6,796 |
| 2,624 |
| 202 |
| 2,335 |
| |||||||||||||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Depreciation |
| 484,209 |
| 414,998 |
| 389,580 |
|
| 562,739 |
| 439,594 |
| 380,673 |
| 325,471 |
| 303,871 |
| ||||||||
Depreciation – Non-real estate additions |
| (5,574 | ) | (7,019 | ) | (9,213 | ) |
| (7,840 | ) | (5,541 | ) | (5,303 | ) | (6,774 | ) | (9,029 | ) | ||||||||
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 – Partially Owned and Unconsolidated Properties |
| 4,338 |
| 2,487 |
| 1,903 |
| 19,911 |
| 12,166 |
| |||||||||||||||
Net gain on sales of unconsolidated entities |
| (370 | ) | (1,330 | ) | (4,593 | ) | (4,942 | ) | (5,054 | ) | |||||||||||||||
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Depreciation |
| 12,374 |
| 56,571 |
| 83,376 |
|
| 29,779 |
| 89,153 |
| 115,639 |
| 145,853 |
| 168,901 |
| ||||||||
Net (gain) on sales of discontinued operations |
| (323,925 | ) | (310,706 | ) | (104,296 | ) | |||||||||||||||||||
Gain on sales of discontinued operations, net of minority interests (3) |
| (955,863 | ) | (650,563 | ) | (296,343 | ) | (287,372 | ) | (96,317 | ) | |||||||||||||||
Net incremental gain on sales of condominium units |
| 32,054 |
| 10,280 |
| 1,682 |
|
| 45,800 |
| 91,611 |
| 32,054 |
| 10,280 |
| 1,682 |
| ||||||||
Net gain on sales of vacant land |
| 5,482 |
| — |
| — |
| |||||||||||||||||||
Minority Interests – Operating Partnership |
| 1,593 |
| 4,626 |
| 6,504 |
| 11,122 |
| 16,548 |
| |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
FFO (1)(2) |
| 705,487 |
| 737,062 |
| 795,880 |
|
| 757,221 |
| 838,626 |
| 705,487 |
| 737,062 |
| 795,880 |
| ||||||||
Preferred distributions |
| (53,746 | ) | (76,435 | ) | (76,615 | ) |
| (37,113 | ) | (49,642 | ) | (53,746 | ) | (76,435 | ) | (76,615 | ) | ||||||||
Premium on redemption of Preferred Shares |
| — |
| (20,237 | ) | — |
|
| (3,965 | ) | (4,359 | ) | — |
| (20,237 | ) | — |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
FFO available to Common Shares and OP Units |
| $ | 651,741 |
| $ | 640,390 |
| $ | 719,265 |
|
| $ | 716,143 |
| $ | 784,625 |
| $ | 651,741 |
| $ | 640,390 |
| $ | 719,265 |
|
(1)The National Association of Real Estate Investment Trusts (“NAREIT”) defines funds from operations (“FFO”) (April 2002 White Paper) as net income (computed in accordance with accounting principles generally accepted in the United States (GAAP)), excluding gains (or losses) from sales of depreciable property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and 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 it 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 performance of a company’s real estate between periods or as compared to different companies. FFO in and of itself does not represent net income or net cash flows from operating activities in accordance with GAAP. Therefore, FFO should not be exclusively considered as an
47
alternative to net income or to net cash flows from operating activities as determined by GAAP or as a measure of liquidity. The Company’s calculation of FFO may differ from other real estate companies due to, among other items, variations in cost capitalization policies for capital expenditures and, accordingly, may not be comparable to such other real estate companies.
49(3)Gain on sales of discontinued operations, net of minority interests, has been reduced by approximately $4.5 million in one-time accrued retention benefits for the year ended December 31, 2006, related to the previously announced October 5, 2006 closing of the Lexford Housing Division disposition.
Item 7A.7A. Quantitative and Qualitative DisclosureDisclosures about Market Risk
Market risks relating to the Company’s operationsfinancial instruments result primarily from changes in short-term LIBOR interest rates. The Company does not have any direct foreign exchange or other significant market risk.
The Company’s exposure to market risk for changes in interest rates relates primarily to the unsecured line of credit.revolving credit facilities. 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’s financial instruments (including such items in the financial statement captions as cash and cash equivalents, other assets, linelines of credit, accounts payable and accrued expenses, rents received in advance and other liabilities) approximate their carrying or contract values based on their nature, terms and interest rates that approximate current market rates. The fair value of the Company’s mortgage notes payable and unsecured notes approximates their carrying valuewere approximately $3.2 billion and $4.5 billion, respectively, at December 31, 2004.2006.
The Company had total outstanding floating rate debt of approximately $1,389.0 million,$1.5 billion, or 21.5%18.4% of total debt at December 31, 2004,2006, net of the effects of any derivative instruments. If market rates of interest on all of the floating rate debt permanently increased by 2549 basis points (a 10% increase from the Company’s existing weighted average interest rates), the increase in interest expense on the floating rate debt would decrease future earnings and cash flows by approximately $3.5$7.3 million. If market rates of interest on all of the floating rate debt permanently decreased by 2549 basis points (a 10% decrease from the Company’s existing weighted average interest rates), the decrease in interest expense on the floating rate debt would increase future earnings and cash flows by approximately $3.5$7.3 million.
At December 31, 2004,2006, the Company had total outstanding fixed rate debt of approximately $5.1$6.6 billion, net of the effects of any derivative instruments. If market rates of interest permanently increased by 6560 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$6.0 billion. If market rates of interest permanently decreased by 6560 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$7.3 billion.
At December 31, 2004,2006, the Company’s derivative instruments had a net liability fair value of approximately $7.9$16.2 million. If market rates of interest permanently increased by 4054 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$16.4 million. If market rates of interest
48
permanently decreased by 4054 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$16.2 million.
The Company had total outstanding floating rate debt of approximately $1.9 billion, or 24.9% of total debt at December 31, 2005, net of the effects of any derivative instruments. If market rates of interest on all of the floating rate debt permanently increased by 37 basis points (a 10% increase from the Company’s existing weighted average interest rates), the increase in interest expense on the floating rate debt would decrease future earnings and cash flows by approximately $7.1 million. If market rates of interest on all of the floating rate debt permanently decreased by 37 basis points (a 10% decrease from the Company’s existing weighted average interest rates), the decrease in interest expense on the floating rate debt would increase future earnings and cash flows by approximately $7.1 million.
At December 31, 2005, the Company had total outstanding fixed rate debt of approximately $5.7 billion, net of the effects of any derivative instruments. If market rates of interest permanently increased by 63 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 $5.2 billion. If market rates of interest permanently decreased by 63 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 $6.3 billion.
At December 31, 2005, the Company’s derivative instruments had a net liability fair value of approximately $6.0 million. If market rates of interest permanently increased by 49 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 $0.1 million. If market rates of interest permanently decreased by 49 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 $11.5 million.
These amounts were determined by considering the impact of hypothetical interest rates on the Company’s financial instruments. The foregoing assumptions apply to the entire amount of the Company’s debt and derivative 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 changes of such magnitude, management would likely take actions to further mitigate its exposure to
50
the 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’s financial structure or results.
The Company cannot predict the effect of adverse changes in interest rates on its debt and derivative instruments and, therefore, its exposure to market risk, nor can there be any assurance that long term debt will be available at advantageous pricing. Consequently, future results may differ materially from the estimated adverse changes discussed above.
Item 8. Financial Statements and Supplementary Data
See Index to Consolidated Financial Statements on page F-1 of this Form 10-K.
Item 9.9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
None.
Item 9A.9A. Controls and Procedures
(a) Evaluation of Disclosure Controls and Procedures:
Effective as of December 31, 2004,2006, 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
49
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 changesensure that information required to the internal controls over financial reporting ofbe disclosed by the Company identified in connection withits Exchange Act filings is recorded, processed, summarized and reported within the Company’s evaluation or otherwise that has materially affected, or is reasonably likely to materially affect,time periods specified in the Company’s internal controls over financial reporting.SEC’s rules and forms.
(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 RulesRule 13a-15(f) under the Securities Exchange Act of 1934.Act. 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, 2004.2006. Management’s assessment of the effectiveness of internal control over financial reporting as of December 31, 20042006 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.
(c) Changes in Internal Control over Financial Reporting:
There were no changes to the internal control over financial reporting of the Company identified in connection with the Company’s evaluation referred to above that occurred during the fourth quarter of 2006 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
None.
5150
Items 10, 11, 12, 13 and 1414..
Trustees, and Executive Officers of the Registrant,and Corporate Governance; Executive Compensation,Compensation; Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters; Certain Relationships and Related Transactions, and Trustee Independence; and Principal AccountantAccounting Fees and Services.
The information required by Item 10, Item 11, Item 12, Item 13 and Item 14 is incorporated by reference to, and will be contained in, the Company’s definitive proxy statement, which the Company anticipates will be filed no later than April 15, 2005,20, 2007, and thus these items have been omitted in accordance with General Instruction G(3) to Form 10-K.
5251
Item 15. Exhibits and Financial Statement Schedules.
(a) The following documents are filed as part of the Report:
(1) Financial Statements: See Index to Financial Statements and SchedulesSchedule on page F-1 of this Form 10-K.
(2 & 3)(2) Exhibits: See Items (b) and (c) below.the Exhibit Index.
(b) Exhibits:
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
|
53
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
|
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
|
54
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
| ||
|
|
(c)(3) Financial Statement Schedules: See Index to Financial Statements attached hereto on page F-1 of this Form 10-K.
5552
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
EQUITY RESIDENTIAL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
POWER OF ATTORNEY KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears below, hereby constitutes and appoints David J. Neithercut, Donna Brandin and Ian S. Kaufman, or any of them, his attorneys-in-fact and agents, with full power of substitution and resubstitution for him in any and all capacities, to do all acts and things which said attorneys and agents, or any of them, deem advisable to enable the Company to comply with the Securities Exchange Act of 1934, as amended, and any requirements or regulations of the Securities and Exchange Commission in respect thereof, in connection with the Company’s filing of an annual report on Form 10-K for the Company’s fiscal year 2006, including specifically, but without limitation of the general authority hereby granted, the power and authority to sign his name as a director or officer, or both, of the Company, as indicated below opposite his signature, to the Form 10-K, and any amendment thereto; and each of the undersigned does hereby fully ratify and confirm all that said attorneys and agents, or any of them, or the substitute of any of them, shall do or cause to be done by virtue hereof. Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities set forth below and on the dates indicated:
53 SIGNATURES - CONTINUED
|
|
|
54 INDEX TO FINANCIAL STATEMENTS AND SCHEDULE EQUITY RESIDENTIAL
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Trustees and Shareholders
Equity Residential
We have audited the accompanying consolidated balance sheets of Equity Residential (the “Company”) as of December 31, 2006 and 2005 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, 2006. 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’s management. Our responsibility is to express an opinion on these financial statements and schedule based on our audits.
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, 2006, 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 21, 2007 expressed an unqualified opinion thereon.
Chicago, Illinois February 21, 2007 F-2 REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM ON
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, 2006, 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, 2006, 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, 2006, 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, 2006 and
Chicago, Illinois February 21, 2007 F-3 EQUITY RESIDENTIAL (Amounts in thousands except for share amounts)
See accompanying notes F-4 EQUITY RESIDENTIAL CONSOLIDATED STATEMENTS OF OPERATIONS (Amounts in thousands except per share data)
See accompanying notes F-5 EQUITY RESIDENTIAL CONSOLIDATED STATEMENTS OF OPERATIONS (Continued) (Amounts in thousands except per share data)
See accompanying notes F-6 EQUITY RESIDENTIAL CONSOLIDATED STATEMENTS OF CASH FLOWS (Amounts in thousands)
See accompanying notes F-7 EQUITY RESIDENTIAL CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (Amounts in thousands)
See accompanying notes F-8 EQUITY RESIDENTIAL CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (Amounts in thousands)
See accompanying notes F-9 EQUITY RESIDENTIAL CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Amounts in thousands)
See accompanying notes F-10 EQUITY RESIDENTIAL CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Continued) (Amounts in thousands)
F-11 EQUITY RESIDENTIAL NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 1. Business Equity Residential (“EQR”), a Maryland real estate investment trust (“REIT”) formed in March 1993, is an S&P 500 company focused on the acquisition, development and management of high quality apartment properties in top United States growth markets. EQR has elected to be taxed as a REIT. EQR is the general partner of, and as of December 31, 2006 owned an approximate 93.6% ownership interest in, ERP Operating Limited Partnership, an Illinois limited partnership (the “Operating Partnership”). The Company is structured as an umbrella partnership REIT (“UPREIT”), under which all property ownership and business operations are conducted through the Operating Partnership and its subsidiaries. References to the “Company” include EQR, the Operating Partnership and those entities owned or controlled by the Operating Partnership and/or EQR. As of December 31, 2006, the Company, directly or indirectly through investments in title holding entities, owned all or a portion of 617properties in 25 states and the District of Columbia consisting of 165,716 units. The ownership breakdown includes (table does not include various uncompleted development properties):
The “Wholly Owned Properties” are accounted for under the consolidation method of accounting. The Company beneficially owns 100% fee simple title to 545 of the 546 Wholly Owned Properties. The Company owns the building and improvements and leases the land underlying the improvements under a long-term ground lease that expires in 2026 for one property. This one property is consolidated and reflected as a real estate asset while the ground lease is accounted for as an operating lease in accordance with Statement of Financial Accounting Standards (“SFAS”) No. 13, Accounting for Leases. The “Partially Owned Properties - Consolidated” are controlled by the Company but have partners with minority interests and are accounted for under the consolidation method of accounting. The “Partially Owned Properties - Unconsolidated” 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 “Military Housing (Fee Managed)” 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. 2. Summary of Significant Accounting Policies
Basis of Presentation
Due to the Company’s ability as general partner to control either through ownership or by contract the Operating Partnership and its subsidiaries, other than entities that own controlling interests in the F-12 Partially Owned Properties - Unconsolidated
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 accounting. The fair value of the consideration given by the Company in the mergers were used as the valuation basis for each of the combinations. The accompanying consolidated statements of operations and cash flows include the results of the properties purchased through the mergers and through acquisitions from their respective closing dates.
Real Estate Assets and Depreciation of Investment in Real Estate
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 acquired separately or market research/comparables if acquired with an operating property. • Furniture, Fixtures and Equipment – Ranges between • 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 life of the acquired 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 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 to unrelated third parties, contingencies have been removed and sufficient cash consideration has been received by the Company. Upon disposition, the related costs and accumulated depreciation are removed from the respective accounts. Any gain or loss on sale is recognized in accordance with accounting principles generally accepted in the United States.
The Company classifies real estate assets as real estate held for disposition when it is certain a property will be disposed of in accordance with SFAS No. 144 (see further discussion below).
F-13 The Company classifies properties 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.
Impairment of Long-Lived Assets, Including Goodwill
In June 2001, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 142, Goodwill and Other Intangible Assets. SFAS No. 142 prohibits the amortization of goodwill and requires that goodwill be reviewed for impairment at least annually. In August 2001, the FASB issued SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets.SFAS Nos. 142 and 144 were effective for fiscal years beginning after December 15, 2001. The Company adopted these standards effective January 1, 2002. See Notes 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 conclude that impairment indicators exist and an impairment loss is warranted.
For long-lived assets to be held and used, the Company compares the expected future undiscounted cash flows for the long-lived asset against the carrying amount of that asset. If the sum of the estimated undiscounted cash flows is less than the carrying amount of the asset, 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 asset if the Company deems this difference to be permanent.
For long-lived assets to be disposed of, an impairment loss is recognized when the estimated fair value of the asset, less the estimated cost to sell, is less than the carrying amount of the asset measured at the time that the Company has determined it will sell the asset. Long-lived assets held for disposition and the related liabilities are separately reported at the lower of their carrying amounts or their estimated fair values, less their costs to sell, and are not depreciated after reclassification to real estate held for disposition.
Cost Capitalization
See the Real Estate Assets and Depreciation of Investment in Real Estate section for discussion of the policy with respect to capitalization vs. expensing of fixed asset/repair and maintenance costs. In addition, the Company capitalizes the payroll and associated costs of employees directly responsible for and who spend all of their time on the supervision of major capital 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
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 one or more institutions typically exceed the Federal Depository Insurance Corporation (“FDIC”) insurance coverage, and, as a result, there is a concentration of credit risk related to amounts on deposit in excess of FDIC insurance coverage. The Company believes that the risk is not significant, as the Company does not anticipate the financial institutions’ non-performance.
Deferred Financing Costs
Deferred financing costs include fees and costs incurred to obtain the Company’s
Fair Value of Financial Instruments, Including Derivative Instruments
The valuation of financial instruments under SFAS No. 107, Disclosures about Fair Value of Financial Instruments, and SFAS No. 133 and its amendments (SFAS Nos. 137/138/149), Accounting for Derivative Instruments and Hedging Activities, requires the Company to make estimates and judgments that affect the fair value of the instruments. The Company, where possible, bases the fair values of its financial instruments, including its derivative instruments, on listed market prices and third party quotes. Where these are not available, the Company bases its estimates on current instruments with similar terms and maturities or 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. 137/138/149), 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’ 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. The Company does not use derivatives for trading or speculative purposes.
The fair value of the Company’s mortgage notes payable and unsecured notes were approximately $3.2 billion and $4.5 billion, respectively, at December 31, 2006. The fair values of the Company’s financial instruments, other than mortgage notes payable, unsecured notes and derivative instruments, including cash and cash equivalents,
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. 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.
The
The following table illustrates the effect on net income and earnings per share if the fair value based method had been applied to all outstanding and unvested awards
The fair value of the option grants as computed under SFAS No. 123 would be recognized over the vesting 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
F-16
The valuation method and assumptions are the same as those the Company used in accounting for option expense in its consolidated financial statements. 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.
Income Taxes
Due to the structure of the Company as a REIT and the nature of the operations of The Company provided for current income, franchise and excise taxes allocated as follows in the consolidated statements of operations for the years ended December 31, 2006, 2005 and 2004 (amounts in thousands):
(1) Primarily includes state and local income, excise and franchise taxes. In 2006, also includes $2.9 million of federal income taxes related to a forfeited deposit on a terminated sale transaction and included in income from continuing operations. In 2005, also includes $2.0 million of federal income taxes related to the sale of land parcels owned by a TRS and included in income from continuing operations. (2) Primarily represents federal income taxes incurred on the gains on sales of condominium units owned by a TRS and included in discontinued operations. Also represents state and local income, excise and franchise taxes on operating properties sold and included in discontinued operations. The Company utilized approximately $43.9 million of net operating losses (“NOL”) during the year ended December 31, 2005 and had no NOL carryforwards available as of January 1, 2007 or 2006. During the years ended December 31, 2006, 2005 and 2004, the Company’s tax treatment of dividends and distributions were as follows: F-17
The aggregate cost of land and depreciable property for federal income tax purposes as of December 31,
Minority Interests
Operating Partnership: Net income is allocated to minority interests based on their respective ownership percentage of the Operating Partnership. The ownership percentage is calculated by dividing the number of units of limited partnership interest (“OP Units”) held by the minority interests by the total OP Units held by the minority interests and EQR. Issuance of additional common shares of beneficial interest, $0.01 par value per share (the “Common Shares”), and OP Units changes the ownership interests of both the minority interests and EQR. Such transactions and the related proceeds
Partially Owned Properties: The Company reflects minority interests in partially owned properties on the balance sheet for the portion of properties consolidated by the Company that are not wholly owned by the Company. The earnings or losses from those properties attributable to the minority interests are reflected as minority interests in partially owned properties in the consolidated statements of operations.
Use of Estimates
In preparation of the Company’s financial statements in conformity with accounting principles generally accepted in the United States, management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements as well as the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates.
Reclassifications
Certain reclassifications considered necessary for a fair presentation have been made to the prior period financial statements in order to conform to the current year presentation. These reclassifications have not changed the results of operations or shareholders’ equity.
Other
The Company 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 for the Company includes only its development partnerships, if the Company is entitled to receive a majority of the entity’s residual returns and/or is subject to a majority of the risk of loss from such entity’s activities. F-18 investments in unconsolidated entities.
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.
In In July 2006, the FASB ratified the consensus in FIN No. 48, Accounting for Uncertainty in Income Taxes. FIN No. 48 creates a single model to address uncertainty in income tax positions and prescribes a minimum recognition threshold a tax position is required to meet before being recognized in the financial statements. It also provides guidance on derecognition, measurement, classification, interest and penalties, accounting in interim periods, disclosure and transition and, clearly scopes income taxes out of SFAS No. 5, Accounting for Contingencies. The Company will adopt FIN No. 48 as required effective January 1, F-19
3. Shareholders’ Equity and Minority Interests
The following tables present the changes in the Company’s issued and outstanding Common Shares and OP Units for the years ended December 31, |
|
| 2006 |
| 2005 |
| 2004 |
| |||||||
|
| 2004 |
| 2003 |
| 2002 |
|
|
|
|
|
|
|
|
Common Shares outstanding at January 1, |
| 277,643,885 |
| 271,095,481 |
| 271,621,374 |
|
| 289,536,344 |
| 285,076,915 |
| 277,643,885 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Shares Issued: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion of Series E Preferred Shares |
| 1,536,501 |
| 395,723 |
| 909,873 |
|
| 104,904 |
| 314,485 |
| 1,536,501 |
|
Conversion of Series G Preferred Shares |
| — |
| 996,459 |
| 70 |
| |||||||
Conversion of Series H Preferred Shares |
| 10,268 |
| 10,424 |
| 4,050 |
|
| 9,554 |
| 3,182 |
| 10,268 |
|
Conversion of Series H and I Preference Interests |
| 679,686 |
| — |
| — |
| |||||||
Conversion of OP Units |
| 1,653,988 |
| 1,085,446 |
| 1,744,463 |
| |||||||
Exercise of options |
| 2,647,776 |
| 2,248,744 |
| 3,350,759 |
| |||||||
Employee Share Purchase Plan |
| 275,616 |
| 289,274 |
| 324,238 |
|
| 213,427 |
| 286,751 |
| 275,616 |
|
Dividend Reinvestment – DRIP Plan |
| — |
| — |
| 41,407 |
|
| 169 |
| — |
| — |
|
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 |
|
| 603,697 |
| 520,821 |
| 515,622 |
|
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 |
| |||||||
Repurchased and retired |
| (1,897,912 | ) | — |
| — |
| |||||||
Other |
| — |
| — |
| (199 | ) | |||||||
Common Shares outstanding at December 31, |
| 285,076,915 |
| 277,643,885 |
| 271,095,481 |
|
| 293,551,633 |
| 289,536,344 |
| 285,076,915 |
|
F-20
|
| 2006 |
| 2005 |
| 2004 |
| |||||||||||||
|
| 2004 |
| 2003 |
| 2002 |
|
|
|
|
|
|
|
| ||||||
OP Units outstanding at January 1, |
| 21,907,732 |
| 22,300,643 |
| 23,197,192 |
|
| 20,424,245 |
| 20,552,940 |
| 21,907,732 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
OP Units Issued: |
|
|
|
|
|
|
| |||||||||||||
Other transactions |
| 306,694 |
| 165,628 |
| 37,388 |
| |||||||||||||
OP Units Issued: |
|
|
|
|
|
|
| |||||||||||||
Acquisitions/consolidations |
| 1,144,326 |
| 956,751 |
| 306,694 |
| |||||||||||||
Conversion of Series A Junior Preference Units |
| 82,977 |
| 148,092 |
| — |
|
| — |
| — |
| 82,977 |
| ||||||
Conversion of OP Units to Common Shares |
| (1,744,463 | ) | (706,631 | ) | (933,937 | ) |
| (1,653,988 | ) | (1,085,446 | ) | (1,744,463 | ) | ||||||
OP Units Outstanding at December 31, |
| 20,552,940 |
| 21,907,732 |
| 22,300,643 |
|
| 19,914,583 |
| 20,424,245 |
| 20,552,940 |
| ||||||
Total Common Shares and OP Units Outstanding at December 31, |
| 305,629,855 |
| 299,551,617 |
| 293,396,124 |
|
| 313,466,216 |
| 309,960,589 |
| 305,629,855 |
| ||||||
OP Units Ownership Interest in Operating Partnership |
| 6.7 | % | 7.3 | % | 7.6 | % |
| 6.4 | % | 6.6 | % | 6.7 | % | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
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 |
| ||||||||||
OP Units Issued: |
|
|
|
|
|
|
| |||||||||||||
Acquisitions/consolidations – per unit |
| $ | 43.34 |
| $ | 35.18 |
| $ | 29.63 |
| ||||||||||
Acquisitions/consolidations – valuation |
| $ | 49.6 million |
| $ | 33.7 million |
| $ | 9.1 million |
| ||||||||||
Conversion of Series A Junior Preference Units – per unit |
| $ | 24.50 |
| $ | 24.50 |
| — |
|
| — |
| — |
| $ | 24.50 |
| |||
Conversion of Series A Junior Preference Units – valuation |
| $ | 2.0 million |
| $ | 3.6 million |
| — |
|
| — |
| — |
| $ | 2.0 million |
|
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 December 31, 2004,February 7, 2007, $956.5 million in equity securities remained available for issuance under this registration statement.
During October 2002,the year ended December 31, 2006, the Company repurchased 5,092,3001,897,912 of its Common Shares on the open market at an average price of $22.58$43.85 per share. The Company paid approximately $115.0$83.2 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 interestOP Units are collectively referred to as the “Minority Interests —– Operating Partnership”. Subject to certain restrictions, the Minority Interests – Operating Partnership may exchange their OP Units for EQR Common Shares on a one-for-one basis. These OP Units are classified as Minority Interests – Operating Partnership in the accompanying consolidated balance sheets.
Net proceeds from the Company’s Common Share and Preferred Share (see definition below) offerings are contributed by the Company to the Operating Partnership. In return for those contributions,
F-20
EQR receives a number of OP Units in the Operating Partnership equal to the number of Common Shares it has issued in the equity offering (or in the case of a preferred equity offering, a number of preference units in the Operating Partnership equal in number and having the same terms as the Preferred Shares issued in the equity offering). As a result, the net offering proceeds from Common Shares and Preferred Shares are allocated between shareholders’ equity and Minority Interests – Operating Partnership to account for the change in their respective percentage ownership of the underlying equity of the Operating Partnership.
The Company’s declaration of trust authorizes the Company to issue up to 100,000,000 preferred shares of beneficial interest, $0.01 par value per share (the “Preferred Shares”), with specific rights, preferences and other attributes as the Board of Trustees may determine, which may include preferences, powers and rights that are senior to the rights of holders of the Company’s Common Shares.
The following table presents the Company’s issued and outstanding Preferred Shares as of December 31, 20042006 and 2003:2005:
F-21
|
|
|
|
|
| Annual |
|
|
| |||||
|
|
|
|
|
| Dividend |
| Amounts in thousands |
| |||||
|
| Redemption |
| Conversion |
| Rate per |
| December |
| December |
| |||
Preferred Shares of beneficial interest, $0.01 par value; 100,000,000 shares authorized: |
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
9 1/8% Series B Cumulative Redeemable Preferred; liquidation value $250 per share; 500,000 shares issued and outstanding at December 31, 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 |
|
|
|
|
|
|
| Annual |
| Amounts in thousands |
| |||||
|
| Redemption |
| Conversion |
| per Share |
| December |
| December |
| |||
Preferred Shares of beneficial interest, $0.01 par value; 100,000,000 shares authorized: |
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
9 1/8% Series C Cumulative Redeemable Preferred; liquidation value $250 per share; 0 and 460,000 shares issued and outstanding at December 31, 2006 and December 31, 2005, respectively |
| 9/9/06 |
| N/A |
|
| (5) | $ | — |
| $ | 115,000 |
| |
|
|
|
|
|
|
|
|
|
|
|
| |||
8.60% Series D Cumulative Redeemable Preferred; liquidation value $250 per share; 700,000 shares issued and outstanding at December 31, 2006 and December 31, 2005 (4) |
| 7/15/07 |
| N/A |
| $ | 21.50 |
| 175,000 |
| 175,000 |
| ||
|
|
|
|
|
|
|
|
|
|
|
| |||
7.00% Series E Cumulative Convertible Preferred; liquidation value $25 per share; 434,816 and 529,096 shares issued and outstanding at December 31, 2006 and December 31, 2005, respectively |
| 11/1/98 |
| 1.1128 |
| $ | 1.75 |
| 10,871 |
| 13,228 |
| ||
|
|
|
|
|
|
|
|
|
|
|
| |||
7.00% Series H Cumulative Convertible Preferred; liquidation value $25 per share; 28,134 and 34,734 shares issued and outstanding at December 31, 2006 and December 31, 2005, respectively |
| 6/30/98 |
| 1.4480 |
| $ | 1.75 |
| 703 |
| 868 |
| ||
|
|
|
|
|
|
|
|
|
|
|
| |||
8.29% Series K Cumulative Redeemable Preferred; liquidation value $50 per share; 1,000,000 shares issued and outstanding at December 31, 2006 and December 31, 2005 |
| 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, 2006 and December 31, 2005 (4) |
| 6/19/08 |
| N/A |
| $ | 16.20 |
| 150,000 |
| 150,000 |
| ||
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
| $ | 386,574 |
| $ | 504,096 |
|
(1) On or after the redemption date, redeemable preferred shares (Series B, C, D, K and 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 at the option of the Company for cash (in the case of Series E) or Common Shares (in the case of Series H), in whole or in part, at various redemption prices per share based upon the contractual conversion rate, plus accrued and unpaid distributions, if any.
F-21
(3) Dividends on all series of Preferred Shares are payable quarterly at various pay dates. Dividend rates listed for Series B, C, D and N are Preferred Share rates and the equivalent Depositary Share annual dividend ratesdividends are $2.281252, $2.281252, $2.15 and $1.62 per share, respectively.
(4) Series D and N Preferred Shares each have a corresponding depositary share that consists of ten times the number of shares and one-tenth the liquidation value and dividend per share.
(5) On June 19, 2003.August 9, 2006, the Company issued an irrevocable notice to redeem for cash on September 11, 2006 all 460,000 shares of its 9 1/8% Series C Preferred Shares. The Company recorded approximately $4.0 million as a premium on redemption of Preferred Shares in the accompanying consolidated statements of operations.
During the year ended December 31, 2005, the Company redeemed for cash all 500,000 shares of its outstanding Series L Cumulative RedeemableB Preferred Shares at liquidation value for total cash consideration of $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
On 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$125.0 million. TheAdditionally, the Company recorded the $8.3 million cash redemption premium along with the write-off of $11.9approximately $4.3 million in original issuance costs as a premium on redemption of Preferred Shares in the accompanying consolidated statements of operations.
The following table presents the issued and outstanding Preference Interests as of December 31, 20042006 and December 31, 2003:2005:
|
|
|
|
|
| Annual |
|
|
| |||||
|
| Redemption |
| Conversion |
| Dividend |
| Amounts in thousands |
| |||||
December |
| December | ||||||||||||
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 |
|
|
|
|
|
|
| Annual |
| Amounts in thousands |
| |||||
|
| Redemption |
| Conversion |
| per Unit |
| December |
| December |
| |||
Preference Interests: |
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
7.875% Series G Cumulative Redeemable Preference Units; liquidation value $50 per unit; 0 and 510,000 units issued and outstanding at December 31, 2006 and December 31, 2005, respectively |
| 03/21/06 |
| N/A |
|
| (4) | $ | — |
| $ | 25,500 |
| |
|
|
|
|
|
|
|
|
|
|
|
| |||
7.625% Series H Cumulative Convertible Redeemable Preference Units; liquidation value $50 per unit; 0 and 190,000 units issued and outstanding at December 31, 2006 and December 31, 2005, respectively |
| 03/23/06 |
| 1.5108 |
|
| (5) | — |
| 9,500 |
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
7.625% Series I Cumulative Convertible Redeemable Preference Units; liquidation value $50 per unit; 0 and 270,000 units issued and outstanding at December 31, 2006 and December 31, 2005, respectively |
| 06/22/06 |
| 1.4542 |
|
| (6) | — |
| 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, 2006 and December 31, 2005 |
| 12/14/06 |
| 1.4108 |
| $ | 3.8125 |
| 11,500 |
| 11,500 |
| ||
|
|
|
|
|
|
|
| $ | 11,500 |
| $ | 60,000 |
| |
(1) On or after the fifth anniversary of the respective issuance (the “Redemption Date”), all of the Preference Interests may be redeemed for cash at the option of the Company, in whole or in part, at any time or from time to time, at a redemption price equal to the liquidation preference of $50.00 per unit plus the cumulative amount of accrued and unpaid distributions, if any.
F-23
(2) On or after the tenth anniversary of the respective issuance (the “Conversion Date”), all of the Preference Interests are exchangeable at the option of the holder (in whole but not in part) on a one-for-one basis for a respective reserved series of EQR Preferred Shares. In addition, on or after the Conversion Date, the convertible Preference Interests (Series H, I & J) may be converted under certain circumstances at the option of the holder (in whole but not in part) to Common Shares based upon the contractual conversion rate, plus accrued and unpaid distributions, if any. Prior to the Conversion Date, the convertible Preference Interests 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, if the issuer has called the series for redemption (the “Accelerated Conversion Right”).
(3) Dividends on all series of Preference Interests are payable quarterly on March 25th, June 25th, September 25th, and December 25th of each year.
(4) On September 1, 2004,February 15, 2006, the Company issued an irrevocable notice to redeem for cash on October 1, 2004March 21, 2006 all 800,000510,000 units of its 8.00%7.875% Series A Cumulative RedeemableG Preference Interests. TheInterests with a liquidation value of the preference interests was $40.0$25.5 million. The Companycompany recorded a write-off of $1.1approximately $0.7 million in original issuance costs as a premium on redemption of Preference Interests (Minority Interests) in the accompanying consolidated statements of operations.
F-22
(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, 2005,15, 2006, the Company issued an irrevocable notice to redeem for cash on March 23, 20052006 all 220,000190,000 units of its 8.50%7.625% Series C Cumulative RedeemableH Preference Interests with a liquidation value of $11.0$9.5 million. This notice triggered the holder’s Accelerated Conversion Right, which they exercised. As a result, effective March 23, 2006, the 190,000 units were converted to 287,052 Common Shares.
(6) On May 16, 2006, the Company issued an irrevocable notice to redeem for cash on June 22, 2006 all 270,000 units of its 7.625% Series I Preference Interests with a liquidation value of $13.5 million. This notice triggered the holder’s Accelerated Conversion Right, which they exercised. As a result, effective June 22, 2006, the 270,000 units were converted to 392,634 Common Shares.
During the year ended December 31, 2005, the Company redeemed or repurchased for cash all of its Series B through F Preference Interests with a liquidation value of $146.0 million. The Company will record a write-off ofrecorded approximately $275,000 in original issuance costs$4.1 million as a premiumpremiums on redemption of Preference Interests (Minority Interests) in the first quarteraccompanying consolidated statements of 2005.operations, which included $3.8 million in original issuance costs and $0.3 million in cash redemption charges.
During the year ended December 31, 2004, the Company redeemed for cash all 800,000 units of it 8.00% Series A Preference Interests with a liquidation value of $40.0 million. The Company recorded approximately $1.1 million as premiums on redemption of Preference Interests (Minority Interests) in the accompanying consolidated statements of operations.
The following table presents the Operating Partnership’s issued and outstanding Junior Convertible Preference Units (the “Junior Preference Units”) as of December 31, 20042006 and December 31, 2003:2005:
|
|
|
|
|
| Annual |
|
|
| |||||
|
| Redemption |
| Conversion |
| Dividend |
| Amounts in thousands |
| |||||
December |
| December | ||||||||||||
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 |
|
|
|
|
|
|
| Annual |
| Amounts in thousands |
| |||||
|
| Redemption |
| Conversion |
| per Unit |
| December |
| December |
| |||
Junior Preference Units: |
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
Series B Junior Convertible Preference Units; liquidation value $25 per unit; 7,367 units issued and outstanding at December 31, 2006 and December 31, 2005 |
| 07/29/09 |
| 1.020408 |
| $ | 2.00 |
| $ | 184 |
| $ | 184 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
| $ | 184 |
| $ | 184 |
| |
(1) OnDividends on the fifth anniversary of the respective issuance (the “Redemption Date”), the Series A Junior Preference Units shall be automatically converted into OP Units based upon the conversion rate. Prior to the Redemption Date, the Operating Partnership or the holders may elect to convert the Series A Junior Preference Units to OP Units under certain circumstances based upon the conversion rate.are payable quarterly at various pay dates.
(2) On or after the tenth anniversary of the issuance (the “Redemption Date”), the Series B Junior Preference Units may be converted into OP Units at the option of the Operating Partnership based on the contractual conversion rate. Prior to the Redemption Date, the holders may elect to convert the Series B Junior Preference Units to OP Units under certain circumstances based on the contractual conversion rate. The contractual conversion rate is based upon
F-24
a ratio dependent upon the closing price of EQR’s Common Shares.
(3) Dividends on both series of Junior Preference Units are payable quarterly at various pay dates.
(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, 20042006 and 20032005 (Amounts are in thousands):
F-23
|
| 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 |
|
|
| 2006 |
| 2005 |
| ||
Land |
| $ | 3,217,672 |
| $ | 2,848,601 |
|
Depreciable property: |
|
|
|
|
| ||
Buildings and improvements |
| 12,563,807 |
| 12,583,020 |
| ||
Furniture, fixtures and equipment |
| 812,552 |
| 753,616 |
| ||
Projects under development: |
|
|
|
|
| ||
Land |
| 125,496 |
| 90,261 |
| ||
Construction-in-progress |
| 261,421 |
| 150,719 |
| ||
Land held for development: |
|
|
|
|
| ||
Land |
| 214,704 |
| 148,234 |
| ||
Construction-in-progress |
| 39,523 |
| 15,919 |
| ||
Investment in real estate |
| 17,235,175 |
| 16,590,370 |
| ||
Accumulated depreciation |
| (3,022,480 | ) | (2,888,140 | ) | ||
Investment in real estate, net |
| $ | 14,212,695 |
| $ | 13,702,230 |
|
During the year ended December 31, 2004,2006, the Company acquired the entire equity interest in twenty-four35 properties containing 6,1828,768 units and nine land parcels from unaffiliated parties inclusive of four additional units at two existing properties and a vacant land parcel, for a total purchase price of $913.2$1.9 billion. The Company also acquired the majority of its partners’ interest in eighteen partially owned properties containing 1,643 units for $56.6 million, partially funded through the issuance of 417,039 OP Units valued at $18.6 million.
The Company adopted EITF Issue No. 04-5, as required for existing limited partnership arrangements, effective January 1, 2006. The adoption required the consolidation of the Lexford syndicated portfolio consisting of 20 separate partnerships (10 properties) containing 1,272 units, all of which were sold October 5, 2006. The Company recorded $24.6 million in investment in real estate and also:
• Consolidated $22.5 million in mortgage debt;
• Reduced investments in unconsolidated entities by $2.6 million;
• Consolidated $0.9 million of other liabilities net of other assets acquired; and
• Consolidated $1.4 million of cash.
During the year ended December 31, 2005, the Company acquired the entire equity interest in forty-one properties containing 12,059 units, inclusive of one additional unit at one existing property, and seven land parcels from unaffiliated parties for a total purchase price of $2.7 billion.
During the year ended December 31, 2004,2005, the Company also acquired a majority interest in the remaining equity interests it did not previously own in sixteen Partially Owned Properties, all of which remain partially owned. The acquisitions were funded using $24.2 million in cash and through the issuance of 614,717 OP Units valued at $20.8 million, with $43.0 million recorded as additional building basis and $2.0 million recorded as a reduction of Minority Interests – Partially Owned Properties. The Company also acquired the majority of the remaining third party equity interests it did not previously own in nineteenthree properties, and two vacant land parcels. Theseconsisting of 211 units. The properties were previously accounted for under the equity method of accounting and subsequent to each purchase were consolidated. The Company recorded $960.3$5.6 million in investment in real estate and the following:also:
• Assumed $274.8$2.8 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);$1.2 million;
• Assumed $27.2$1.5 million of other liabilities net of other assets acquired; and
• Paid cash of $49.2$0.1 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 $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 unconsolidated entities by $235.0 million;
• 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, 2003, the Company acquired the entire equity interest in seventeen properties containing 5,200 units from unaffiliated parties, inclusive of two additional units at an existing property, for a total purchase price of $684.1 million.
During the year ended December 31, 2003, the Company also acquired the majority of the remaining third party equity interests it did not previously own in eleven properties. These properties were 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, 2004,2006, the Company disposed of the following to unaffiliated parties (including two vacant land parcels and various individual condominium units) (sales price in 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 |
|
F-24
|
| Properties |
| Units |
| Sales Price |
| |
Rental Properties |
| 335 |
| 39,608 |
| $ | 2,255,442 |
|
Condominium Units |
| 5 |
| 1,069 |
| 215,972 |
| |
Land Parcels (two) |
| — |
| — |
| 1,569 |
| |
|
| 340 |
| 40,677 |
| $ | 2,472,983 |
|
The Company recognized a net gain on sales of discontinued operations of approximately $323.9$1.0 billion (amount is net of $3.2 million of income taxes incurred on condominium sales – see additional discussion in Note 2), a net gain on sales of land parcels of approximately $2.8 million and a net gain on sales of unconsolidated entities of approximately $4.6$0.4 million on the above sales.
On June 28, 2006, the Company announced that it agreed to sell its Lexford Housing Division for a cash purchase price of $1.086 billion. The sale closed on October 5, 2006. The Lexford Housing Division results are classified as discontinued operations, net of minority interests, in the consolidated statements of operations for all periods presented. The Company recorded a gain on sale of approximately $418.7 million on the sale of the Lexford Housing Division in the fourth quarter of 2006. In conjunction with the Lexford disposition, the Company paid off/extinguished $196.3 million of mortgage notes payable secured by the properties and incurred approximately $9.2 million in prepayment penalties upon extinguishment. The Company also recorded approximately $4.5 million in one-time accrued retention benefits during the third quarter of 2006 related to the Lexford disposition. These costs are included in discontinued operations, net of minority interests, in the consolidated statements of operations. See Note 13 for additional information.
During the year ended December 31, 2003,2005, the Company disposed of the following to unaffiliated parties (including various individual condominium units) (sales price in 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 |
|
|
| Properties |
| Units |
| Sales Price |
| |
Rental Properties |
| 50 |
| 12,848 |
| $ | 1,351,636 |
|
Condominium Units |
| 6 |
| 2,241 |
| 593,305 |
| |
Land Parcels (five) |
| — |
| — |
| 108,280 |
| |
|
| 56 |
| 15,089 |
| $ | 2,053,221 |
|
The Company recognized a net gain on sales of discontinued operations of approximately $310.7$697.7 million (amount is net of $8.8 million of income taxes incurred on condominium sales – see additional discussion in Note 2), and a net gain on sales of land parcels of approximately $30.2 million and a net gain on the sales of unconsolidated entities of approximately $4.9$1.3 million on the above sales.
5. Commitments to Acquire/Dispose of Real Estate
As of February 2, 2005,7, 2007, in addition to the properties that were subsequently acquired as discussed in Note 21, the Company had entered into separate agreements to acquire three multifamily properties containing 827 units from unaffiliated parties. The Company expects a combined purchasethe following (purchase price of approximately $90.0 million.in thousands):
|
| Properties/ |
| Units |
| Purchase |
| |
Operating Properties |
| 5 |
| 1,564 |
| $ | 410,850 |
|
Land Parcels |
| 4 |
| — |
| 88,552 |
| |
Total |
| 9 |
| 1,564 |
| $ | 499,402 |
|
As of February 2, 2005,7, 2007, in addition to the propertiesproperty that werewas subsequently disposed of as discussed in Note 21, the Company had entered into separate agreements to dispose of seventeen multifamily properties containing 4,638the following (sales price in thousands):units and two vacant land parcels to unaffiliated parties. The
F-26F-25
|
| Properties/ |
| Units |
| Sales |
| |
Operating Properties |
| 13 |
| 4,365 |
| $ | 319,130 |
|
Land Parcels |
| 1 |
| — |
| 4,000 |
| |
Total |
| 14 |
| 4,365 |
| $ | 323,130 |
|
Company expects a combined disposition price of approximately $324.7 million.
The closings of these pending transactions are subject to certain contingenciesconditions and conditions,restrictions, 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.
6. Investments in UnconsolidatedPartially Owned Entities
The Company has co-invested in various properties with unrelated third parties which are either consolidated or accounted for under the equity method of accounting.accounting (unconsolidated). The following table summarizes the Company’s investments in unconsolidatedpartially owned entities as of December 31, 20042006 (amounts in thousands except for project and unit amounts):
|
| Institutional |
| Lexford/ |
| 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 |
|
|
| Consolidated |
| Unconsolidated |
| |||||||||||
|
| Development Projects |
|
|
|
|
|
|
| |||||||
|
| Held for |
| Completed and |
| Other |
| Total |
| Institutional |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total projects (1) |
| — |
| 4 |
| 21 |
| 25 |
| 45 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total units (1) |
| — |
| 977 |
| 3,896 |
| 4,873 |
| 10,846 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Debt – Secured (2): |
|
|
|
|
|
|
|
|
|
|
| |||||
EQR Ownership (3) |
| $ | 159,154 |
| $ | 61,000 |
| $ | 287,022 |
| $ | 507,176 |
| $ | 121,200 |
|
Minority Ownership |
| — |
| — |
| 13,321 |
| 13,321 |
| 363,600 |
| |||||
Total (at 100%) |
| $ | 159,154 |
| $ | 61,000 |
| $ | 300,343 |
| $ | 520,497 |
| $ | 484,800 |
|
(1) Totals exclude Fort Lewis Military Housing consisting of one property Project and 3,801 units, which is not accounted for under the equity method of accounting, but is included in the Company’s property/unit counts at December 31, 2004.exclude all uncompleted development projects until those projects are completed.
(2) All debt is non-recourse to the Company.Company with the exception of $28.3 million in mortgage bonds on one development project.
(3) Represents the Company’s economic ownership interest.
7. Deposits - - Restricted
The following table presents the restricted deposits – restricted as of December 31, 20042006 and 20032005 (amounts in thousands):
|
| 2004 |
| 2003 |
|
| December |
| December |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
Collateral enhancement for partially owned development loans |
| $ | 12,000 |
| $ | 44,000 |
| |||||||
Tax–deferred (1031) exchange proceeds |
| — |
| 27,731 |
|
| $ | 299,392 |
| $ | 853 |
| ||
Earnest money on pending acquisitions |
| 13,170 |
| 15,120 |
| |||||||||
Resident security, utility and other |
| 70,194 |
| 62,021 |
|
| 79,263 |
| 61,120 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
Totals |
| $ | 82,194 |
| $ | 133,752 |
|
| $ | 391,825 |
| $ | 77,093 |
|
8. Mortgage Notes Payable
As of December 31, 2004,2006, the Company had outstanding mortgage indebtednessdebt of approximately $3.2 billion.
F-26
!
During the year ended December 31, 2004,2006, the Company:
• Repaid $494.9$493.0 million of mortgage loans;
F-27
• Assumed/consolidated $665.4$149.5 million of mortgage debt on certain properties in connection with their acquisitionsacquisition and/or consolidations;consolidation;
• Obtained $467.5$267.0 million of new mortgage loans on certain properties; and
• Was released from $29.5$117.9 million of mortgage debt assumed by the purchaser on disposed properties; and
• Refinanced $130.0 million of mortgage notes and obtained the release of the property as collateral for the loan; therefore the loan was reclassified to notes, net.properties.
As of December 31, 2004,2006, scheduled maturities for the Company’s outstanding mortgage indebtedness were at various dates through JanuarySeptember 1, 2035.2045. At December 31, 2004,2006, the interest rate range on the Company’s mortgage debt was 1.89%3.32% to 12.465%. During the year ended December 31, 2004,2006, the weighted average interest rate on the Company’s mortgage debt was 5.46%5.82%.
The historical cost, net of accumulated depreciation, of encumbered properties was $4.4$4.7 billion and $3.8$4.8 billion at December 31, 20042006 and 2003,2005, 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 |
| ||
|
|
|
| |||||
2005 |
| $ | 173,303 |
| ||||
2006 |
| 287,427 |
| |||||
2007 |
| 294,470 |
|
| $ | 307,941 |
| |
2008 |
| 496,939 |
|
| 420,583 |
| ||
2009 |
| 540,251 |
|
| 540,679 |
| ||
2010 |
| 279,688 |
| |||||
2011 |
| 529,601 |
| |||||
Thereafter |
| 1,374,349 |
|
| 1,099,731 |
| ||
Total |
| $ | 3,166,739 |
|
| $ | 3,178,223 |
|
As of December 31, 2003,2005, the Company had outstanding mortgage indebtedness of approximately $2.7$3.4 billion.
During the year ended December 31, 2003,2005, the Company:
• Repaid $432.9$470.4 million of mortgage loans;
• Assumed $141.1Assumed/consolidated $446.3 million of mortgage debt on certain properties in connection with their acquisitionsacquisition and/or consolidations;consolidation;
• Obtained $111.2$280.1 million of new mortgage loans on certain properties; and
• Was released from $53.3$35.0 million of mortgage debt assumed by the purchaser on disposed properties.
As of December 31, 2003,2005, scheduled maturities for the Company’s outstanding mortgage indebtedness were at various dates through NovemberFebruary 1, 2033.2041. At December 31, 2003,2005, the interest rate range on the Company’s mortgage debt was 1.06%3.35% to 12.465%. During the year ended December 31, 2003,2005, the weighted average interest rate on the Company’s mortgage debt was 5.80%5.63%.
9. Notes
The following tables summarize the Company’s unsecured note balances and certain interest rate and maturity date information as of and for the years ended December 31, 20042006 and 2003,2005, respectively:
F-28F-27
December 31, 2004 |
| Net Principal |
| Interest Rate |
| Weighted |
| Maturity |
| |||||||||||
December 31, 2006 |
| Net Principal |
| Interest Rate |
| Weighted |
| Maturity |
| |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Fixed Rate Public Notes |
| $ | 3,031,677 |
| 4.75% - 7.75% |
| 6.25 | % | 2005 - 2026 |
| ||||||||||
Fixed Rate Public/Private Notes (1) |
| $ | 4,158,043 |
| 3.85% - 7.625% |
| 5.90 | % | 2007 - 2026 |
| ||||||||||
Floating Rate Public Notes (1) |
| 150,000 |
| (1) |
| 6.13 | % | 2009 |
| |||||||||||
Fixed Rate Tax-Exempt Bonds |
| 111,390 |
| 4.75% - 5.20% |
| 5.07 | % | 2028 - 2029 |
|
| 111,390 |
| 4.75% - 5.20% |
| 5.06 | % | 2028 - 2029 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Totals |
| $ | 3,143,067 |
|
|
|
|
|
|
|
| $ | 4,419,433 |
|
|
|
|
|
|
|
December 31, 2003 |
| Net Principal |
| Interest Rate |
| Weighted |
| Maturity |
| |
|
|
|
|
|
|
|
|
|
| |
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 |
|
|
|
|
|
|
|
(1) $150.0 million in fair value interest rate swaps converts 50% of the $300.0 million 4.750% notes due June 15, 2009 to a floating interest rate.
December 31, 2005 |
| Net Principal |
| Interest Rate |
| Weighted |
| Maturity |
| |
|
|
|
|
|
|
|
|
|
| |
Fixed Rate Public/Private Notes |
| $ | 3,331,394 |
| 4.75% - 7.625% |
| 6.13 | % | 2006 - 2026 |
|
Fixed Rate Tax-Exempt Bonds |
| 111,390 |
| 4.75% - 5.20% |
| 5.06 | % | 2028 - 2029 |
| |
|
|
|
|
|
|
|
|
|
| |
Totals |
| $ | 3,442,784 |
|
|
|
|
|
|
|
The Company’s unsecured public debt contains certain financial and operating covenants including,
among other things, maintenance of certain financial ratios. The Company was in compliance with its unsecured public debt covenants for both the years ended December 31, 20042006 and 2003.2005.
In June 2003,As of February 7, 2007, an unlimited amount of debt securities remains available for issuance by the Operating Partnership filed andunder a registration statement that became automatically effective upon filing with the SEC declared effective a Form S-3in June 2006 (under SEC regulations enacted in 2005, the registration statement to register $2.0 billion of debt securities. In addition, the Operating Partnership carried over $280.0 million related toautomatically expires on June 29, 2009 and does not contain a prior registration statement. As of December 31, 2004, $1.48 billion in debt securities remained available formaximum issuance under this registration statement.amount).
During the year ended December 31, 2004, the Company:
• Issued $300.0 million of 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 in full and terminated on September 14, 2004.
During the year ended December 31, 2003,2006, the Company:
• Issued $400.0 million of ten-year 5.20%ten and one-half year 5.375% fixed-rate public notes, receiving net proceeds of $397.5$395.5 million;
• Repaid $100.0Issued $650.0 million of floatingtwenty year 3.85% fixed rate public notes at maturity;that are exchangeable into EQR Common Shares, receiving net proceeds of $637.0 million (see further discussion below);
• Repaid $50.0 million and $40.0$60.0 million of 6.65%fixed-rate public notes at maturity; and 6.875%, respectively,
• Repaid $4.3 million of other unsecured notes.
On August 23, 2006, the Operating Partnership issued $650.0 million of exchangeable senior notes that mature on August 15, 2026. The notes bear interest at a fixed rate of 3.85%. The notes are exchangeable into EQR Common Shares, at the option of the holders, under specific circumstances or on or after August 15, 2025, at an initial exchange rate of 16.3934 shares per $1,000 principal amount of notes (equivalent to an initial exchange price of $61.00 per share). The initial exchange rate is subject to adjustment in certain circumstances, including upon an increase in the Company’s dividend rate. Upon an exchange of the notes, the Operating Partnership will settle any amounts up to the principal amount of the notes in cash and the remaining exchange value, if any, will be settled, at the Operating Partnership’s option, in cash, EQR Common Shares or a combination of both.
On or after August 18, 2011, the Operating Partnership may redeem the notes at a redemption price equal to the principal amount of the notes plus any accrued and unpaid interest thereon. Upon notice of redemption by the Operating Partnership, the holders may elect to exercise their exchange rights In addition, on August 18, 2011,
F-28
August 15, 2016 and August 15, 2021 or following the occurrence of certain change in control transactions prior to August 18, 2011, note holders may require the Operating Partnership to repurchase the notes for an amount equal to the principal amount of the notes plus any accrued and unpaid interest thereon.
Note holders may also require an exchange of the notes should the closing sale price of Common Shares exceed 130% of the exchange price for a certain period of time or should the trading price on the notes be less than 98% of the product of the closing sales price of Common Shares multiplied by the applicable exchange rate for a certain period of time.
During the year ended December 31, 2005, the Company:
• Issued $500.0 million of ten and one-half year 5.125% fixed-rate public notes, receiving net proceeds of $496.2 million;
• Had $300.0 million in fixed rate public notes remarketed as originally contemplated in a remarketing agreement entered into in connection with the original issuance of the notes, with the interest rate changing from 6.63% to 6.584% effective April 14, 2005 (notes still mature on April 13, 2015);
• Repaid $190.0 million of fixed rate public notes at maturity; and
• Repaid $4.5$4.3 million of other unsecured notes.
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 |
|
| Total |
| ||
|
|
|
| |||||
2005 (1) |
| $ | 494,594 |
| ||||
2006 (2) |
| 204,190 |
| |||||
2007 |
| 154,620 |
|
| $ | 153,522 |
| |
2008 |
| 130,000 |
|
| 129,251 |
| ||
2009 |
| 297,764 |
|
| 294,838 |
| ||
2010 (1) |
| (365 | ) | |||||
2011 (2) |
| 942,994 |
| |||||
Thereafter |
| 1,861,899 |
|
| 2,899,193 |
| ||
Total |
| $ | 3,143,067 |
|
| $ | 4,419,433 |
|
(1) Includes $300.0 million with a final maturityPrincipal payments on unsecured notes includes amortization of 2015 that is putable/callable in 2005.any discounts or premiums related to the notes. Premiums and discounts are amortized over the life of the unsecured notes.
(2) Includes $150.0the $650.0 million of 3.85% convertible unsecured debt with a final maturity of 2026 that is putable in 2006.2026.
10. LineLines of Credit
On May 30, 2002, theThe Operating Partnership obtained a three-year $700.0 millionhas an unsecured revolving credit facility with potential borrowings of up to $1.0 billion maturing on May 29, 2005.2008, with the ability to increase available borrowings by an additional $500.0 million under certain circumstances. 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’s credit rating or based uponon bids received from the lending group. EQR has guaranteed the Operating Partnership’s line of credit facility up to the maximum amount and for its full term.
On August 30, 2005, the Operating Partnership entered into a one-year $600.0 million revolving credit facility maturing on August 29, 2006. This credit facility was repaid in full term ofand terminated on January 20, 2006.
On July 6, 2006, the facility.Operating Partnership entered into a one-year $500.0 million revolving credit facility maturing on July 6, 2007. This facility was repaid in full and terminated on October 13, 2006. Advances under this facility bore interest at variable rates based on LIBOR at various interest periods plus a spread dependent upon the Operating Partnership’s credit rating. EQR guaranteed this credit facility up to the maximum amount and for its full term.
F-29
As of December 31, 20042006 and 2003, $150.02005, $460.0 million and $10.0$769.0 million, respectively, was outstanding and $65.4$69.3 million and $56.7$50.2 million, respectively, was restricted (dedicated to support letters of credit and not available for borrowing) on the credit facility.facilities. During the years ended December 31, 20042006 and 2003,2005, the weighted average interest rate was 1.73%rates were 5.40% and 1.85%3.80%, respectively.
11. Derivative Instruments
The following table summarizes the consolidated derivative instruments at December 31, 20042006 (dollar amounts are in thousands):
|
| Cash Flow |
| Fair Value |
| Offsetting |
| Offsetting |
| Development |
|
| Fair Value |
| Forward Starting |
| Development Cash |
| ||||||||
Current Notional Balance |
| $ | 150,000 |
| $ | 490,000 |
| $ | 255,069 |
| $ | 255,069 |
| $ | 4,682 |
|
| $ | 370,000 |
| $ | 100,000 |
| $ | 40,775 |
|
Lowest Possible Notional |
| $ | 150,000 |
| $ | 490,000 |
| $ | 91,052 |
| $ | 91,052 |
| $ | 6,700 |
|
| $ | 370,000 |
| $ | 100,000 |
| $ | 13,925 |
|
Highest Possible Notional |
| $ | 150,000 |
| $ | 490,000 |
| $ | 255,069 |
| $ | 255,069 |
| $ | 34,625 |
|
| $ | 370,000 |
| $ | 100,000 |
| $ | 46,296 |
|
Lowest Interest Rate |
| 3.683 | % | 3.245 | % | 6.000 | % | 6.000 | % | 3.310 | % |
| 3.245 | % | 5.596 | % | 4.530 | % | ||||||||
Highest Interest Rate |
| 3.683 | % | 7.250 | % | 6.000 | % | 6.000 | % | 3.500 | % |
| 3.787 | % | 5.596 | % | 4.530 | % | ||||||||
Earliest Maturity Date |
| 2005 |
| 2005 |
| 2007 |
| 2007 |
| 2005 |
|
| 2009 |
| 2017 |
| 2007 |
| ||||||||
Latest Maturity Date |
| 2005 |
| 2009 |
| 2007 |
| 2007 |
| 2006 |
|
| 2009 |
| 2017 |
| 2007 |
| ||||||||
Estimated Asset (Liability) Fair Value |
| $ | (1,780 | ) | $ | (6,137 | ) | $ | 28 |
| $ | (28 | ) | $ | (15 | ) |
| $ | (13,130 | ) | $ | (3,122 | ) | $ | 57 |
|
During the year ended December 31, 2004, the Company paid approximately $3.3 million(1) Fair Value Hedges – Converts outstanding fixed rate debt to terminate fivea floating interest rate.
(2) Forward Starting Swaps – Designed to partially fix the interest rate swaps in conjunction with the repaymentadvance 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 losses occurred priorplanned future debt issuance.
(3) Development Cash Flow Hedges – Converts outstanding floating rate debt 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 additionala fixed 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 therate.
F-30
unsecured notes.
On December 31, 2004,2006, the net derivative instruments were reported at their fair value as other assets of approximately $1.3$0.1 million and as other liabilities of approximately $9.2$16.3 million. As of December 31, 2004,2006, there were approximately $21.0$14.6 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, 2004,2006, the Company may recognize an estimated $4.5$2.4 million of accumulated other comprehensive loss as additional interest expense during the twelve monthsyear ending December 31, 2005.2007.
In January 2006, the Company received approximately $10.7 million to terminate six forward starting swaps in conjunction with the issuance of $400.0 million of ten and one-half year unsecured notes. The $10.7 million has been deferred as a component of accumulated other comprehensive loss and will be recognized as a reduction of interest expense over the life of the unsecured notes.
12.Earnings Per Share
The following tables set forth the computation of net income per share – basic and net income per share – diluted:diluted (amounts in thousands except per share amounts):
|
| 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 |
|
|
| Year Ended December 31, |
| |||||||
|
| 2006 |
| 2005 |
| 2004 |
| |||
Numerator for net income per share – basic: |
|
|
|
|
|
|
| |||
Income from continuing operations, net of minority interests |
| $ | 100,532 |
| $ | 147,323 |
| $ | 88,778 |
|
Preferred distributions |
| (37,113 | ) | (49,642 | ) | (53,746 | ) | |||
Premium on redemption of Preferred Shares |
| (3,965 | ) | (4,359 | ) | — |
| |||
|
|
|
|
|
|
|
| |||
Income from continuing operations available to Common Shares, net of minority interests |
| 59,454 |
| 93,322 |
| 35,032 |
| |||
Discontinued operations, net of minority interests |
| 972,312 |
| 714,470 |
| 383,551 |
| |||
|
|
|
|
|
|
|
| |||
Numerator for net income per share – basic |
| $ | 1,031,766 |
| $ | 807,792 |
| $ | 418,583 |
|
F-31F-30
|
| Year Ended December 31, |
| |||||||||||||||||
|
| 2004 |
| 2003 |
| 2002 |
| |||||||||||||
|
| (Amounts in thousands except per share amounts) |
|
| Year Ended December 31, |
| ||||||||||||||
|
|
|
|
|
|
|
|
| 2006 |
| 2005 |
| 2004 |
| ||||||
Numerator for net income per share – diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income from continuing operations |
| $ | 135,276 |
| $ | 157,867 |
| $ | 188,114 |
| ||||||||||
Income from continuing operations, net of minority interests |
| $ | 100,532 |
| $ | 147,323 |
| $ | 88,778 |
| ||||||||||
Preferred distributions |
| (53,746 | ) | (76,435 | ) | (76,615 | ) |
| (37,113 | ) | (49,642 | ) | (53,746 | ) | ||||||
Premium on redemption of Preferred Shares |
| — |
| (20,237 | ) | — |
|
| (3,965 | ) | (4,359 | ) | — |
| ||||||
Effect of dilutive securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Allocation to Minority Interests – Operating Partnership |
| 31,228 |
| 34,658 |
| 26,862 |
| |||||||||||||
Allocation to Minority Interests – Operating Partnership, net |
| 4,201 |
| 6,796 |
| 2,624 |
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income from continuing operations available to Common Shares |
| 112,758 |
| 95,853 |
| 138,361 |
|
| 63,655 |
| 100,118 |
| 37,656 |
| ||||||
Net gain on sales of discontinued operations |
| 323,925 |
| 310,706 |
| 104,296 |
| |||||||||||||
Discontinued operations, net |
| 13,128 |
| 54,738 |
| 108,367 |
| |||||||||||||
Discontinued operations |
| 1,040,685 |
| 766,188 |
| 412,155 |
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Numerator for net income per share – diluted |
| $ | 449,811 |
| $ | 461,297 |
| $ | 351,024 |
|
| $ | 1,104,340 |
| $ | 866,306 |
| $ | 449,811 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Denominator for net income per share – basic and diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Denominator for net income per share – basic |
| 279,744 |
| 272,337 |
| 271,974 |
|
| 290,019 |
| 285,760 |
| 279,744 |
| ||||||
Effect of dilutive securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
OP Units |
| 20,939 |
| 22,186 |
| 22,663 |
|
| 20,433 |
| 20,819 |
| 20,939 |
| ||||||
Share options/restricted shares |
| 3,188 |
| 2,518 |
| 3,332 |
|
| 5,127 |
| 4,206 |
| 3,188 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Denominator for net income per share – diluted |
| 303,871 |
| 297,041 |
| 297,969 |
|
| 315,579 |
| 310,785 |
| 303,871 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income per share – basic |
| $ | 1.50 |
| $ | 1.57 |
| $ | 1.19 |
|
| $ | 3.56 |
| $ | 2.83 |
| $ | 1.50 |
|
|
|
|
|
|
|
|
| |||||||||||||
Net income per share – diluted |
| $ | 1.48 |
| $ | 1.55 |
| $ | 1.18 |
|
| $ | 3.50 |
| $ | 2.79 |
| $ | 1.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
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 |
| |||||||||||||
Income from continuing operations available to Common Shares, net of minority interests |
| $ | 0.205 |
| $ | 0.327 |
| $ | 0.125 |
| ||||||||||
Discontinued operations, net of minority interests |
| 3.353 |
| 2.500 |
| 1.371 |
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income per share – basic |
| $ | 1.50 |
| $ | 1.57 |
| $ | 1.19 |
|
| $ | 3.558 |
| $ | 2.827 |
| $ | 1.496 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
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 |
| |||||||||||||
Income from continuing operations available to Common Shares |
| $ | 0.202 |
| $ | 0.322 |
| $ | 0.124 |
| ||||||||||
Discontinued operations |
| 3.298 |
| 2.466 |
| 1.356 |
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income per share – diluted |
| $ | 1.48 |
| $ | 1.55 |
| $ | 1.18 |
|
| $ | 3.500 |
| $ | 2.788 |
| $ | 1.480 |
|
Convertible preferred shares/units that could be converted into 3,215,472, 14,745,9041,163,908, 1,772,048 and 15,335,9773,215,472 weighted average Common Shares for the years ended December 31, 2004, 20032006, 2005 and 2002,2004, respectively, were outstanding but were not included in the computation of diluted earnings per share because the effects would be anti-dilutive. In addition, the effect of the Common Shares that could ultimately be issued upon the conversion/exchange of the Operating Partnership’s $650.0 million exchangeable senior notes were not included in the computation of diluted earnings per share because the effects would be anti-dilutive.
For additional disclosures regarding the employee share options and restricted shares, see Notes 2 and 14.
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)., all operations related to condominium conversion properties effective upon their respective transfer into a TRS and all properties held for sale.
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, 2006, 2005, and 2004 2003, and 2002.(amounts in thousands).
|
| 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 |
|
F-31
|
| Year Ended December 31, |
| |||||||
|
| 2006 |
| 2005 |
| 2004 |
| |||
REVENUES |
|
|
|
|
|
|
| |||
Rental income |
| $ | 173,907 |
| $ | 365,492 |
| $ | 458,431 |
|
Fee and asset management |
| — |
| 908 |
| 1,053 |
| |||
Total revenues |
| 173,907 |
| 366,400 |
| 459,484 |
| |||
|
|
|
|
|
|
|
| |||
EXPENSES (1) |
|
|
|
|
|
|
| |||
Property and maintenance |
| 65,871 |
| 120,104 |
| 148,452 |
| |||
Real estate taxes and insurance |
| 20,028 |
| 46,069 |
| 53,852 |
| |||
Property management |
| 8,695 |
| 10,409 |
| 9,706 |
| |||
Depreciation |
| 29,898 |
| 89,364 |
| 115,910 |
| |||
General and administrative |
| 579 |
| 1,142 |
| 974 |
| |||
Impairment |
| 351 |
| — |
| — |
| |||
Total expenses |
| 125,422 |
| 267,088 |
| 328,894 |
| |||
|
|
|
|
|
|
|
| |||
Discontinued operating income |
| 48,485 |
| 99,312 |
| 130,590 |
| |||
|
|
|
|
|
|
|
| |||
Interest and other income |
| 1,507 |
| 1,411 |
| 376 |
| |||
Interest (2): |
|
|
|
|
|
|
| |||
Expense incurred, net |
| (24,918 | ) | (31,527 | ) | (35,792 | ) | |||
Amortization of deferred financing costs |
| (832 | ) | (663 | ) | (1,462 | ) | |||
|
|
|
|
|
|
|
| |||
Discontinued operations |
| 24,242 |
| 68,533 |
| 93,712 |
| |||
Minority Interests – Operating Partnership |
| (1,593 | ) | (4,626 | ) | (6,504 | ) | |||
Discontinued operations, net of minority interests |
| 22,649 |
| 63,907 |
| 87,208 |
| |||
Net gain on sales of discontinued operations |
| 1,016,443 |
| 697,655 |
| 318,443 |
| |||
Minority Interests – Operating Partnership |
| (66,780 | ) | (47,092 | ) | (22,100 | ) | |||
Gain on sales of discontinued operations, net of minority interests |
| 949,663 |
| 650,563 |
| 296,343 |
| |||
Discontinued operations, net of minority interests |
| $ | 972,312 |
| $ | 714,470 |
| $ | 383,551 |
|
Note: Discontinued operations includes the Lexford Housing Division.
(1) Includes expenses paid in the current period for properties sold or held for sale in prior periods related to the Company’s period of ownership.
(2) Interest includesIncludes only interest expense specific amounts from each property sold.to secured mortgage notes payable for properties sold and/or held for sale.
For the properties sold during 20042006 (excluding condominium conversion properties), the investment in real estate, net of accumulated depreciation, and the mortgage notes payable balances at December 31, 20032005 were $500.0 million$1.3 billion and $94.9$348.4 million, respectively.
On January 11, 2002,The net real estate basis of the Company disposed of its furniture rental businessCompany’s condominium conversion properties owned by the TRS and included in discontinued operations (excludes the Company’s five halted conversions as they are now held for $30.0use), which were included in investment in real estate, net in the consolidated balance sheets, was $95.4 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$121.3 million at the sale date approximated the sales price.December 31, 2006 and 2005, respectively.
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-33F-32
the first day of each calendar year. As of January 1, 2005,2007, this amount equaled 23,069,873,23,574,211, of which 17,683,62513,521,150 is available for future issuance. No awards may be granted under the 2002 Share Incentive Plan after February 20, 2012.
Pursuant to the 2002 Share Incentive Plan and the Fifth Amended and Restated 1993 Share Option and Share Award Plan (collectively the “Share Incentive Plans”), officers, trustees and key employees and consultants of the Company may be offered the opportunitygranted share options to acquire Common Shares through the grant of share options (“Options”) including non-qualified share options (“NQSOs”), incentive share options (“ISOs”) and share appreciation rights (“SARs”), or may be granted restricted or non-restricted shares. Additionally, officers and key employees of the Company may be awarded Common Shares,shares, subject to conditions and restrictions as described in the Share Incentive Plans. Finally, certain executive officers of the Company are subject toparticipate in the Company’s performance based restricted share plan. Options, SARs, restricted shares and performance shares are sometimes collectively referred to herein as “Awards”.
The Options are generally are granted at the fair market value of the Company’s Common Shares at the date of grant, vest in three equal installments 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 Share Incentive Plans shall not be less thanis equal to 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 all outstanding Awards have expired or have been exercised/vested. The Board of Trustees may at any time amend or terminate the 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, 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.holder.
As to the restricted shares that have been awarded through December 31, 2004,2006, these shares generally vest three years from the award date. During the three-year period of restriction, the employee receivesCompany’s unvested restricted shareholders receive quarterly dividend payments on their shares. The Company’s unvested restricted shareholders receive dividendsshares 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 excesscomponent of accumulatedretained earnings (deficit) 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 generally canceled.
In addition, each year the Company’sprior to 2007, selected executive officers receiveof the Company received performance-based awards. Effective January 1, 2007, the Company has elected to discontinue the award of new performance-based award grants. 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 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-34F-33
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 | % |
If the Company’s Average Annual Return exceeds the T-Note Rate by: |
| Less |
| 1-1.99% |
| 2% |
| 3% |
| 4% |
| 5% |
| 6% |
| Greater |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Then the executive officer will receive Common Shares equal to the target number of awards times the |
| 0% |
| 50% |
| 100% |
| 115% |
| 135% |
| 165% |
| 190% |
| 225% |
If the Company’s Average Annual Return exceeds the T-Note Rate by an amount which falls between any of the percentages in excess of the 2% threshold, the performance-based award will be determined by extrapolation between the two percentages. 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, on the third anniversary of the award (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 Company.
The following table summarizestables summarize compensation information regarding both the performance shares, restricted shares, share options and performance-based share plansESPP for the three years ended December 31, 2006, 2005 and 2004 2003 and 2002:(amounts in thousands):
|
| Restricted/ |
| Weighted |
| Compensation Expense |
|
|
| ||||||
Year |
| Granted, Net of |
| Grant |
| General and |
| Property |
| Dividends |
| ||||
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 |
|
|
| Year Ended December 31, 2006 |
| ||||||||||
|
| Compensation |
| Compensation |
| Compensation |
| Dividends |
| ||||
Performance shares |
| $ | 1,795 |
| $ | — |
| $ | 1,795 |
| $ | — |
|
Restricted shares |
| 13,923 |
| 1,021 |
| 14,944 |
| 2,437 |
| ||||
Share options |
| 4,868 |
| 330 |
| 5,198 |
| — |
| ||||
ESPP discount |
| 1,494 |
| 84 |
| 1,578 |
| — |
| ||||
Total |
| $ | 22,080 |
| $ | 1,435 |
| $ | 23,515 |
| $ | 2,437 |
|
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.
|
| Year Ended December 31, 2005 |
| Year Ended December 31, 2004 |
| ||||||||
|
| Compensation |
| Dividends |
| Compensation |
| Dividends |
| ||||
Performance shares |
| $ | 7,697 |
| $ | — |
| $ | 312 |
| $ | — |
|
Restricted shares |
| 20,055 |
| 2,743 |
| 12,242 |
| 2,508 |
| ||||
Share options |
| 6,562 |
| — |
| 2,982 |
| — |
| ||||
ESPP discount |
| 1,591 |
| — |
| 1,290 |
| — |
| ||||
Total |
| $ | 35,905 |
| $ | 2,743 |
| $ | 16,826 |
| $ | 2,508 |
|
Compensation expense is recognized for all Awards over the vesting period. The total compensation expense related to restricted and performance-based share grants was previouslyAwards not yet vested at December 31, 2006 is $23.7 million, which is expected to be recognized in accordance with APB No. 25. The adoptionover a weighted average term of SFAS No. 123 does not significantly change the amount of compensation expense recognized for these grants.1.6 years.
See Note 2 for additional information regarding the Company’s stock-basedshare-based compensation.
The table below summarizes the OptionAward activity of the Share Incentive Plans and options assumed in connection with mergers (the “Merger Options”) for the three years ended December 31, 2004, 20032006, 2005 and 2002:2004:
F-35F-34
|
| Common Shares |
| Weighted Average |
| |
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 |
|
|
|
|
|
|
|
|
| Common Shares |
| Weighted Average |
| Restricted |
| Weighted |
| ||
Balance at December 31, 2003 |
| 12,085,598 |
| $ | 24.27 |
| 1,362,733 |
| $ | 22.75 |
|
Awards granted (2002 plan) |
| 2,254,570 |
| $ | 29.33 |
| 572,688 |
| $ | 29.28 |
|
Awards exercised/vested (1993 plan) |
| (2,920,057 | ) | $ | 23.75 |
| (457,127 | ) | $ | 20.05 |
|
Awards exercised/vested (2002 plan) |
| (423,866 | ) | $ | 23.55 |
| (7,973 | ) | $ | 28.05 |
|
Merger Options exercised |
| (6,836 | ) | $ | 20.14 |
| — |
| — |
| |
Awards canceled (1993 plan) |
| (90,436 | ) | $ | 23.44 |
| (33,374 | ) | $ | 25.25 |
|
Awards canceled (2002 plan) |
| (79,751 | ) | $ | 28.02 |
| (23,692 | ) | $ | 28.19 |
|
Balance at December 31, 2004 |
| 10,819,222 |
| $ | 25.48 |
| 1,413,255 |
| $ | 26.06 |
|
Awards granted (2002 plan) |
| 2,235,268 |
| $ | 31.91 |
| 620,192 |
| $ | 31.89 |
|
Awards exercised/vested (1993 plan) |
| (1,630,321 | ) | $ | 23.44 |
| (373,310 | ) | $ | 24.68 |
|
Awards exercised/vested (2002 plan) |
| (611,943 | ) | $ | 26.31 |
| (190,938 | ) | $ | 29.36 |
|
Merger Options exercised |
| (6,480 | ) | $ | 18.10 |
| — |
| — |
| |
Awards canceled (1993 plan) |
| (27,677 | ) | $ | 24.53 |
| (12,363 | ) | $ | 23.64 |
|
Awards canceled (2002 plan) |
| (205,326 | ) | $ | 30.32 |
| (87,008 | ) | $ | 29.55 |
|
Balance at December 31, 2005 |
| 10,572,743 |
| $ | 27.02 |
| 1,369,828 |
| $ | 28.42 |
|
Awards granted (2002 plan) |
| 1,671,122 |
| $ | 42.32 |
| 684,998 |
| $ | 34.76 |
|
Awards exercised/vested (1993 plan) (1) |
| (1,754,288 | ) | $ | 25.24 |
| (151,104 | ) | $ | 23.55 |
|
Awards exercised/vested (2002 plan) (1) |
| (890,326 | ) | $ | 29.24 |
| (519,664 | ) | $ | 21.07 |
|
Merger Options exercised (1) |
| (3,162 | ) | $ | 19.49 |
| — |
| — |
| |
Awards canceled (1993 plan) |
| (8,866 | ) | $ | 22.46 |
| (275 | ) | $ | 23.55 |
|
Awards canceled (2002 plan) |
| (171,436 | ) | $ | 35.28 |
| (81,026 | ) | $ | 34.74 |
|
Balance at December 31, 2006 |
| 9,415,787 |
| $ | 29.71 |
| 1,302,757 |
| $ | 34.85 |
|
(1) The aggregate intrinsic value of options exercised during the year ended December 31, 2006 was $58.0 million.
The following table summarizes information regarding options outstanding at December 31, 2004:2006:
|
| Options Outstanding |
|
|
| ||||||||
Range of Exercise Prices |
| Options |
| Weighted |
| Weighted |
| Options Exercisable |
| ||||
Options |
| Weighted | |||||||||||
$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 |
|
|
| Options Outstanding (1) |
|
|
|
|
| ||||||
|
|
|
| Weighted |
|
|
| Options Exercisable (2) |
| ||||
|
|
|
| Average |
| Weighted |
|
|
| Weighted |
| ||
Range of Exercise Prices |
| Options |
| Remaining |
| Average |
| Options |
| Average |
| ||
$9.00 to $18.13 |
| 92 |
| 0.01 |
| $ | 9.55 |
| 92 |
| $ | 9.55 |
|
$18.14 to $22.67 |
| 837,986 |
| 2.52 |
| $ | 20.56 |
| 837,986 |
| $ | 20.56 |
|
$22.68 to $27.20 |
| 2,376,911 |
| 3.78 |
| $ | 24.63 |
| 2,376,911 |
| $ | 24.63 |
|
$27.21 to $31.73 |
| 2,784,929 |
| 5.98 |
| $ | 28.30 |
| 2,264,236 |
| $ | 28.06 |
|
$31.74 to $36.26 |
| 1,817,740 |
| 8.05 |
| $ | 31.77 |
| 773,233 |
| $ | 31.77 |
|
$36.27 to $40.80 |
| 329,167 |
| 8.96 |
| $ | 39.74 |
| 302,967 |
| $ | 39.90 |
|
$40.81 to $45.33 |
| 1,268,962 |
| 9.03 |
| $ | 42.81 |
| 76,624 |
| $ | 42.80 |
|
$9.00 to $45.33 |
| 9,415,787 |
| 6.03 |
| $ | 29.71 |
| 6,632,049 |
| $ | 27.03 |
|
(1) The aggregate intrinsic value of options outstanding as of December 31, 2006 is $198.1 million.
(2) The aggregate intrinsic value and weighted average remaining contractual life in years of options exercisable as of December 31, 2006 is $156.8 million and 5.1 years, respectively.
As of December 31, 20032005 and 2002, 8,274,9152004, 6,864,922 Options (with a weighted average exercise price of $23.86)$25.60) and 8,252,2036,851,442 Options (with a weighted average exercise price of $22.25)$24.47) were exercisable, respectively.
F-36F-35
15. Employee Plans
The Company established an Employee Share Purchase Plan (the “ESPP”) to provide employees and trustees the ability to annually acquire up to $100,000 of Common Shares of the Company. In 2003, the Company’s shareholders approved an increase in the aggregate number of Common Shares available under the ESPP to 7,000,000 (from 2,000,000). The Company has 4,770,9374,270,759 Common Shares available for purchase under the ESPP at December 31, 2004.2006. The Common Shares may be purchased quarterly at a price equal to 85% of the lesser of: (a) the closing price for a share on the last day of such quarter; and (b) the greater of: (i) the closing price for a share on the first day of such quarter, and (ii) the average closing price for a share for all the business days in the quarter. The following table summarizes information regarding the Common Shares issued under the ESPP:
|
| Year Ended December 31, |
|
| Year Ended December 31, |
| ||||||||
|
| 2004 |
| 2003 |
| 2002 |
|
| 2006 |
| 2005 |
| 2004 |
|
|
| (amounts in thousands except share and per share amounts) |
|
| (Amounts in thousands except share and per share amounts) |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued |
| 275,616 |
| 289,274 |
| 324,238 |
|
| 213,427 |
| 286,751 |
| 275,616 |
|
Issuance price ranges |
| $23.35 – $27.39 |
| $20.64 – $24.74 |
| $21.65 – $24.43 |
|
| $35.43 – $43.30 |
| $27.89 – $32.27 |
| $23.35 – $27.39 |
|
Issuance proceeds |
| $6,853 |
| $6,324 |
| $7,377 |
|
| $7,972 |
| $8,285 |
| $6,853 |
|
The Company established a defined contribution plan (the “401(k) Plan”) to provide retirement benefits for employees that meet minimum employment criteria. The Company matches dollar for dollar up to the first 2%3% of eligible compensation that a participant contributes to the 401(k) Plan (4%(2% for 2002 and prior years)2004). Participants are vested in the Company’s contributions over five years. The Company made contributions in the amount of $1.5$3.5 million and $3.5$1.7 million for the years ended December 31, 20032005 and 2002,2004, respectively, and expects to make contributions in the amount of approximately $2.0$3.0 million for the year ended December 31, 2004.2006.
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 expects to make contributions in the amount of approximately $3.4 million for the year ended December 31, 2006. The Company made contributions of approximately $2.6 million for the year ended December 31, 2005 and did not make a contribution for the yearsyear ended December 31, 2004, 2003 or 2002.2004.
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.
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”). The registration statement was declared effective on November 25, 1997. The Company has 11,571,44611,571,277 Common Shares available for issuance under the DRIP Plan at December 31, 2004.2006.
The DRIP Plan provides holders of record and beneficial owners of Common Shares and Preferred Shares with a simple and convenient method of investing cash distributions in additional Common Shares (which is referred to herein as the “Dividend Reinvestment – DRIP Plan”). Common Shares may also be purchased on a monthly basis with optional cash payments made by participants in the DRIP Plan and interested new investors, not currently shareholders of the Company, at the market price of the Common
F-36
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 – DRIP Plan”). Common Shares purchased under the DRIP Plan may, at the option of the Company, be directly issued by the Company or purchased by the Company’s transfer agent in the open market using participants’ funds.
17. Transactions with Related Parties
The Company provided asset and property management services to certain related entities for properties not owned by the Company. Fees received for providing such services were approximately $0.3 million, $0.2 million $0.3 million and $0.7$0.2 million for the years ended December 31, 2004, 20032006, 2005 and 2002,2004, respectively.
The Company leases its corporate headquarters from an entity controlled by EQR’s Chairman of the Board of Trustees. The lease terminates on July 31, 2011. Amounts incurred for such office space for the years ended December 31, 2006, 2005 and 2004, respectively, were approximately $2.8 million, $2.1 million and $1.9 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 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.business in 2005 and 2004. Amounts incurred were approximately $0.3 million, $0.2$0.4 million and $0.5$0.3 million for the years ended December 31, 2005 and 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 former 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). AmountsApproximately $0.2 million was 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, 2002.2004.
18. Commitments and Contingencies
The Company, as an owner of real estate, is subject to various Federal, state and local environmental laws. Compliance by the Company with existing laws has not had a material adverse effect on the Company. However, the Company cannot predict the impact of new or changed laws or regulations on its current properties or on properties that it may acquire in the future.
In August 2004,The Company is party to a housing discrimination lawsuit brought by a non-profit civil rights organization in April 2006 in the U.S. District Court for the District of Maryland. The suit alleges that the Company tried a class action lawsuitdesigned and built approximately 300 of its properties 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 recognitionviolation of the Findingsaccessibility requirements of Factthe Fair Housing Act and ConclusionsAmericans With Disabilities Act. The suit seeks actual and punitive damages, injunctive relief (including modification of Law, which awarded damagesnon-compliant properties), costs and interestattorneys’ fees. The Company believes it has a number of viable defenses, including that a majority of the named properties were completed before the operative dates of the statutes in question and/or were not designed or built by the Company. Accordingly, the Company is defending the suit vigorously. Due to the class inpendency of the amountCompany’s defenses and the uncertainty of approximately $1.6 million, the Company established a reserve of approximately $1.6 millionmany other critical factual and correspondingly recorded this as a general and administrative expense. Due to pending appeals, the award is neither final nor enforceable. Accordingly,legal issues, it is not possible to determine or predict the ultimate outcome of the case.suit and as a result, no amounts have been accrued at December 31, 2006. While no assurances can be given, the Company does not believe that this lawsuit,
F-38
the suit, if the ultimate outcome is unfavorable, willadversely determined, would have a material adverse effect on the Company.
The Company does not believe there is any other litigation pending or threatened against the Company which,it that, individually or in the aggregate, reasonably may be expected to have a material adverse effect on the Company.
During the yearyears ended December 31, 2005 and 2004, the Company established a reserve and recorded a corresponding expense, net of $15.2 million ininsurance receivables, for estimated uninsured property damage at
F-37
certain of its properties primarily located in Florida caused by Hurricanes Charley, Frances, Ivanvarious hurricanes in each respective year. During the year ended December 31, 2006, the Company received $12.1 million in insurance proceeds and Jeanne (includedrecorded an additional $6.2 million of receivables in anticipation of proceeds expected. As of December 31, 2006, a receivable of $5.1 million and a liability of $3.2 million are included in other assets and rents received in advance and other liabilities, and real estate taxes and insurance expenserespectively, on the consolidated balance sheets and statements of operations, respectively). Of this amount, approximately $9.4 million had been spent for hurricane related repairs through December 31, 2004.sheets.
As of December 31, 20042006, the Company has fiveeleven projects totaling 1,3063,448 units in various stages of development with estimated completion dates ranging through SeptemberJune 30, 2006.2009. The threeprimary 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 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 agreement, the 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’partner’s interest in that project at a mutually agreeable price. If the Company and the partner are unable to agree on a price, both parties will obtain appraisals. If the appraised values vary by more than 10%, both the Company and its partner will agree on a third appraiser to determine which original appraisal is closest to its determination of value. The Company may elect at that time not to purchase the property and instead, authorize its partner to sell the project at or above the agreed-upon value to an unrelated third party. Five years following the receipt of the final certificate of occupancy on the last developed property, 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.
In connection with one of its mergers,addition, the Company provided ahas various deal-specific development agreements with partners, the overall terms of which are similar in nature to those described above.
The Company’s 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 hasproject was terminated effective May 2, 2005 as the obligation to provide this guaranty for a period of eight years fromtax-exempt bonds were redeemed in full and 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 theassociated 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, 2004, this guaranty was still in effect at a commitment amount of $12.7 million (reduced to $10.4 million effective in January 2005) and no current outstanding liability.cancelled.
During the years ended December 31, 2004, 20032006, 2005 and 2002,2004, total operating lease payments incurred for office space, including a portion of real estate taxes, insurance, repairs and utilities, aggregated $5.8$6.7 million, $5.7$6.1 million and $5.8 million, respectively.
The Company has entered into a retirement benefits agreement with its Chairman of the Board of Trustees and deferred compensation agreements with two of its executive officerschief operating officer and itstwo former chief executive officer.officers. During the years ended December 31, 2004, 20032006, 2005 and 2002,2004, the Company recognized compensation expense of $39,000, $3.0$1.1 million, $2.2 million and $5.1 million,$39,000, respectively, related to these agreements.
The following table summarizes the Company’s contractual obligations for minimum rent payments
F-38
under operating leases and deferred compensation for the next five years and thereafter as of December 31, 2004:2006:
|
| Payments Due by Year (in thousands) |
|
| Payments Due by Year (in thousands) |
| ||||||||||||||||||||||||||||||||||||||
|
| 2005 |
| 2006 |
| 2007 |
| 2008 |
| 2009 |
| Thereafter |
| Total |
|
| 2007 |
| 2008 |
| 2009 |
| 2010 |
| 2011 |
| Thereafter |
| Total |
| ||||||||||||||
Operating Leases: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Minimum Rent Payments (a) |
| $ | 4,816 |
| $ | 4,205 |
| $ | 3,464 |
| $ | 3,335 |
| $ | 3,233 |
| $ | 7,369 |
| $ | 26,422 |
|
| $ | 5,443 |
| $ | 5,302 |
| $ | 4,709 |
| $ | 4,119 |
| $ | 2,416 |
| $ | 2,963 |
| $ | 24,952 |
|
Other Long-Term Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Deferred Compensation (b) |
| 813 |
| 1,807 |
| 2,211 |
| 2,211 |
| 2,211 |
| 11,230 |
| 20,483 |
|
| 813 |
| 813 |
| 1,450 |
| 1,450 |
| 2,049 |
| 14,736 |
| 21,311 |
|
(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, two former CEOCEO’s and two other executive officersits chief operating officer based on planned retirement dates.
19. Asset Impairment
The Company recorded approximately $1.2$30.0 million of asset impairment charges related to its technology investments in eachwrite-down of the years ending December 31, 2003 and 2002. These charges were the result of a reviewentire carrying value of the existing investments reflectedgoodwill on the consolidated balance sheet. These impairment losses are reflected on the consolidated statements of operations in total expenses and include the write-down of assets classified as other assets.
Forits corporate housing business during the year ended December 31, 2002, the Company recorded approximately $17.1 million of asset impairment charges related to its corporate housing business.2006. Following the guidance in SFAS No. 142, these charges werethis charge was the result of the Company’s decision to reducecontinued poor operating performance of the carrying value of its corporate housing business to $30.0 million, given the weakness in the economy and management’s expectations for near-termfuture performance. This impairment losscharge is reflected on the consolidated statements of operations as impairment.
The Company also took an impairment on corporate housing businesscharge of $2.0 million related to the write-off of various deferred sales costs following the decision to halt the condominium conversion and onsale process at five assets. The remaining $2.0 million of impairment losses in 2006 along with the consolidated balance sheets as a reduction$0.6 million and $1.5 million of losses in goodwill, net.2005 and 2004, respectively, represent the write-off of various pursuit and out-of-pocket costs for terminated acquisition, disposition and development transactions.
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’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 and includes Equity Corporate Housing (“ECH”).residents. Senior management evaluates the performance of each of our apartment communities individually and geographically, and both on an individuala same store and non-same store basis; however, each of our apartment communities generally has similar economic characteristics, residents, and products and services so theyservices. The Company’s operating segments have been aggregated into one reportable segment. by geography in a manner identical to that which is provided to its chief operating decision maker.
The Company’s rental real estatefee and asset management, development (including FIN No. 46 partially owned properties), condominium conversion and corporate housing (Equity Corporate Housing or “ECH”) activities are immaterial and do not individually meet the threshold requirements of a reportable segment comprises approximately 99.4%, 99.2%as provided for in SFAS No. 131 and 99.4%as such, have been aggregated in the tables presented below.
All revenues are from external customers and there is no customer who contributed 10% or more of the Company’s total revenues forduring the three years ended December 31, 2004, 2003 and 2002, respectively. The Company’s rental real estate segment comprises approximately 99.8% and 99.7% of total assets at December 31, 2004 and 2003, respectively.2006, 2005, or 2004.
The primary financial measure for the Company’s rental real estate segmentproperties is net operating income (“NOI”), which represents rental income less: 1) property and maintenance expense; 2) real estate taxes and insurance expense; and 3) property management expense (all as reflected in the accompanying statements of operations). 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 NOI for each segment from our rental real estate specific to continuing operations as well as total assets for the years ended December 31, 2006, and 2005, respectively (amounts in thousands):
F-39
|
| Year Ended December 31, 2006 |
| |||||||||||||
|
| Northeast |
| South |
| West |
| Other (3) |
| Total |
| |||||
Rental income: |
|
|
|
|
|
|
|
|
|
|
| |||||
Same store (1) |
| $ | 424,292 |
| $ | 611,636 |
| $ | 576,601 |
| $ | — |
| $ | 1,612,529 |
|
Non-same store/other (2) (3) |
| 126,535 |
| 79,383 |
| 76,524 |
| 86,364 |
| 368,806 |
| |||||
Total rental income |
| 550,827 |
| 691,019 |
| 653,125 |
| 86,364 |
| 1,981,335 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
| |||||
Same store (1) |
| 164,050 |
| 259,789 |
| 204,371 |
| — |
| 628,210 |
| |||||
Non-same store/other (2) (3) |
| 49,781 |
| 32,528 |
| 28,869 |
| 83,765 |
| 194,943 |
| |||||
Total operating expenses |
| 213,831 |
| 292,317 |
| 233,240 |
| 83,765 |
| 823,153 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
NOI: |
|
|
|
|
|
|
|
|
|
|
| |||||
Same store (1) |
| 260,242 |
| 351,847 |
| 372,230 |
| — |
| 984,319 |
| |||||
Non-same store/other (2) (3) |
| 76,754 |
| 46,855 |
| 47,655 |
| 2,599 |
| 173,863 |
| |||||
Total NOI |
| $ | 336,996 |
| $ | 398,702 |
| $ | 419,885 |
| $ | 2,599 |
| $ | 1,158,182 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total assets |
| $ | 4,465,461 |
| $ | 4,316,252 |
| $ | 4,507,019 |
| $ | 1,773,487 |
| $ | 15,062,219 |
|
(1) Same store includes properties owned for all of both 2006 and 2005 which represented 128,133 units.
(2) Non-same store includes properties acquired after January 1, 2005.
(3) Other includes ECH, development, condominium conversion overhead of $5.9 million and other corporate operations. Also reflects $15.8 million elimination of rental income recorded in Northeast, South and West operating segments related to ECH.
|
| Year Ended December 31, 2005 |
| |||||||||||||
|
| Northeast |
| South |
| West |
| Other (3) |
| Total |
| |||||
Rental income: |
|
|
|
|
|
|
|
|
|
|
| |||||
Same store (1) |
| $ | 405,983 |
| $ | 571,485 |
| $ | 546,390 |
| $ | — |
| $ | 1,523,858 |
|
Non-same store/other (2) (3) |
| 32,478 |
| 21,006 |
| 22,677 |
| 72,399 |
| 148,560 |
| |||||
Total rental income |
| 438,461 |
| 592,491 |
| 569,067 |
| 72,399 |
| 1,672,418 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
| |||||
Same store (1) |
| 157,065 |
| 250,989 |
| 196,264 |
| — |
| 604,318 |
| |||||
Non-same store/other (2) (3) |
| 13,737 |
| 7,784 |
| 8,868 |
| 95,320 |
| 125,709 |
| |||||
Total operating expenses |
| 170,802 |
| 258,773 |
| 205,132 |
| 95,320 |
| 730,027 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
NOI: |
|
|
|
|
|
|
|
|
|
|
| |||||
Same store (1) |
| 248,918 |
| 320,496 |
| 350,126 |
| — |
| 919,540 |
| |||||
Non-same store/other (2) (3) |
| 18,741 |
| 13,222 |
| 13,809 |
| (22,921 | ) | 22,851 |
| |||||
Total NOI |
| $ | 267,659 |
| $ | 333,718 |
| $ | 363,935 |
| $ | (22,921 | ) | $ | 942,391 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total assets |
| $ | 4,056,535 |
| $ | 3,829,466 |
| $ | 3,977,377 |
| $ | 2,245,373 |
| $ | 14,108,751 |
|
(1) Same store includes properties owned for all of both 2006 and 2005 which represented 128,133 units.
(2) Non-same store includes properties acquired after January 1, 2005.
(3) Other includes ECH, development, condominium conversion overhead of $3.1 million and other corporate operations. Also reflects $13.4 million elimination of rental income recorded in Northeast, South and West operating segments related to ECH and $11.1 million of hurricane insurance losses.
Note: Markets included in the above geographic segments are as follows:
(a) Northeast – New England (excl Boston), Boston, New York Metro, DC Northern Virginia, Suburban Maryland, Chicago, Milwaukee and Minneapolis/St. Paul.
(b) South – Charlotte, Raleigh/Durham, Atlanta, Jacksonville, Orlando, Tampa/Ft. Myers, South Florida, Nashville, Tulsa, Austin, Houston, Dallas/Ft. Worth, Albuquerque and Phoenix.
(c) West – Seattle/Tacoma, Portland, Central Valley, San Francisco Bay Area, Inland Empire, Los Angeles, Orange County, San Diego and Denver.
The following table presents a reconciliation of NOI from our rental real estate specific to continuing operations for the years ended December 31, 2004, 20032006, 2005 and 2002,2004, respectively:
|
| Year Ended December 31, |
| |||||||
|
| 2006 |
| 2005 |
| 2004 |
| |||
|
| (Amounts in thousands) |
| |||||||
|
|
|
|
|
|
|
| |||
Rental income |
| $ | 1,981,335 |
| $ | 1,672,418 |
| $ | 1,483,184 |
|
Property and maintenance expense |
| (527,154 | ) | (451,245 | ) | (392,295 | ) | |||
Real estate taxes and insurance expense |
| (199,582 | ) | (191,679 | ) | (175,605 | ) | |||
Property management expense |
| (96,417 | ) | (87,103 | ) | (76,898 | ) | |||
Total operating expenses |
| (823,153 | ) | (730,027 | ) | (644,798 | ) | |||
Net operating income |
| $ | 1,158,182 |
| $ | 942,391 |
| $ | 838,386 |
|
|
| 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’s fee and asset management activity is immaterial and does not meet the threshold requirements of a reportable segment as provided for in SFAS No. 131.
All revenues are from external customers and there is no customer who contributed 10% or more of the Company’s total revenues during the three years ended December 31, 2004, 2003 or 2002.
21. Subsequent Events/Other
Subsequent to December 31, 20042006 and through February 7, 2005,2007, the Company:
• Acquired four$536.5 million of apartment properties consisting of 734 unitsnine properties and one parcel of vacant land for approximately $144.1 million;2,905 units;
• Disposed ofSold one residential property consisting of 450280 units for $14.4 million (excluding condominium units); and a vacant land parcel for approximately $340.9 million;
• Assumed $47.6Repaid $115.3 million of mortgage debt on two 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 conditions for two more years through 2006 and providing him with a $3.25 million per year long-term compensation grant of 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.loans.
On February 24,During the years ended December 31, 2006 and 2005, the Company received $57.1proceeds from technology and other investments of $4.0 million and $82.1 million, respectively, from the following:
• $25.0 million in cashfull redemption of 1,000,000 shares of Wellsford 8.25% Convertible Trust Preferred Securities during 2005;
• $3.7 million and $57.1 million for its ownership interest in Rent.com in connection with the acquisition of Rent.com by eBay, Inc.Inc in 2006 and 2005, respectively. Both amounts were recorded as interest and other income in the accompanying consolidated statements of operations; and
• $0.3 million as a partial distribution for its ownership interest in Constellation Real Technologies, LLC in 2006. The amount was recorded as interest and other income.
F-41During 2006, the Company recognized $14.7 million of forfeited deposits for various terminated transactions, included in interest and other income.
During the fourth quarter of 2006, the Company established a reserve of $6.2 million related to potential liabilities associated with certain asset sales. While no assurances can be given, the Company does not believe that the potential issue, if adversely determined or settled, will have a material adverse effect on the Company.
On March 28, 2005, the Company and Bruce W. Duncan, the Company’s former Chief Executive Officer (“CEO”), entered into an Amended and Restated Employment Agreement (as further amended effective June 30, 2005, the “Amendment”) to reflect changes required in view of Mr. Duncan’s retirement as CEO and trustee effective December 31, 2005. The Amendment also amended Mr. Duncan’s Deferred Compensation Agreement entered into in January 2003. The Company recorded approximately $11.2 million of additional general and administrative expense during the year ended
F-40
December 31, 2005, primarily related to accelerated vesting of share options and restricted/performance shares.
Effective February 28, 2005, the Company and Edward Geraghty, the President of the Company’s Eastern Division, entered into a Separation Agreement and General Release reflecting Mr. Geraghty’s resignation effective February 28, 2005. The Company recorded approximately $3.3 million of severance as additional general and administrative expense during the quarter ended March 31, 2005.
22. Quarterly Financial Data (Unaudited)
The following unaudited quarterly data has been prepared on the basis of a December 31 year-end. All amounts have also been restated in accordance with the discontinued operations provisions of SFAS No 144.144 and reflect dispositions and/or properties held for sale through December 31, 2006. Amounts are in thousands, except for per share amounts.
2004 |
| Fourth |
| Third |
| Second |
| First |
| |||||||||||||||||
2006 |
| Fourth |
| Third |
| Second |
| First |
| |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Total revenues (1) |
| $ | 487,366 |
| $ | 483,481 |
| $ | 474,727 |
| $ | 443,927 |
|
| $ | 517,880 |
| $ | 511,464 |
| $ | 490,614 |
| $ | 470,478 |
|
Operating income (1) |
| 135,952 |
| 121,612 |
| 136,148 |
| 132,973 |
|
| 104,731 |
| 139,726 |
| 140,463 |
| 128,223 |
| ||||||||
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 |
| |||||||||||||||||
Income from continuing operations, net of minority interests (1) |
| 11,961 |
| 35,440 |
| 34,016 |
| 19,115 |
| |||||||||||||||||
Discontinued operations, net of minority interests (1) |
| 453,100 |
| 34,371 |
| 126,141 |
| 358,700 |
| |||||||||||||||||
Net income * |
| 465,061 |
| 69,811 |
| 160,157 |
| 377,815 |
| |||||||||||||||||
Net income available to Common Shares |
| 137,558 |
| 74,163 |
| 108,553 |
| 98,309 |
|
| 457,606 |
| 56,356 |
| 150,084 |
| 367,720 |
| ||||||||
Earnings per share – basic: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Net income available to Common Shares |
| $ | 0.49 |
| $ | 0.26 |
| $ | 0.39 |
| $ | 0.35 |
|
| $ | 1.57 |
| $ | 0.19 |
| $ | 0.52 |
| $ | 1.27 |
|
Weighted average Common Shares outstanding |
| 282,329 |
| 280,167 |
| 278,949 |
| 277,498 |
|
| 291,669 |
| 290,036 |
| 289,460 |
| 288,880 |
| ||||||||
Earnings per share – diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Net income available to Common Shares |
| $ | 0.48 |
| $ | 0.26 |
| $ | 0.39 |
| $ | 0.35 |
|
| $ | 1.54 |
| $ | 0.19 |
| $ | 0.51 |
| $ | 1.25 |
|
Weighted average Common Shares outstanding |
| 306,841 |
| 304,028 |
| 302,201 |
| 301,781 |
|
| 317,076 |
| 315,886 |
| 314,698 |
| 314,049 |
|
(1) The amounts presented for the first three quarters of 20042006 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.2006. Below is a reconciliation to the amounts previously reported in the respective Form 10-Q’s:
F-42F-41
2004 |
| Third |
| Second |
| First |
| |||
|
|
|
|
|
|
|
| |||
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 |
|
2006 |
| Third |
| Second |
| First |
| |||
|
|
|
|
|
|
|
| |||
Total revenues previously reported in Form 10-Q |
| $ | 513,865 |
| $ | 491,939 |
| $ | 520,979 |
|
Total revenues subsequently reclassified to discontinued operations |
| (2,401 | ) | (1,325 | ) | (50,501 | ) | |||
Total revenues disclosed in Form 10-K |
| $ | 511,464 |
| $ | 490,614 |
| $ | 470,478 |
|
|
|
|
|
|
|
|
| |||
Operating income previously reported in Form 10-Q |
| $ | 140,784 |
| $ | 140,321 |
| $ | 142,019 |
|
Operating income subsequently reclassified to discontinued operations |
| (1,058 | ) | 142 |
| (13,796 | ) | |||
Operating income disclosed in Form 10-K |
| $ | 139,726 |
| $ | 140,463 |
| $ | 128,223 |
|
|
|
|
|
|
|
|
| |||
Income from continuing operations, net of minority interests previously reported in Form 10-Q |
| $ | 36,426 |
| $ | 33,883 |
| $ | 26,869 |
|
Income from continuing operations, net of minority interests subsequently reclassified to discontinued operations |
| (986 | ) | 133 |
| (7,754 | ) | |||
Income from continuing operations, net of minority interests disclosed in Form 10-K |
| $ | 35,440 |
| $ | 34,016 |
| $ | 19,115 |
|
|
|
|
|
|
|
|
| |||
Discontinued operations, net of minority interests previously reported in Form 10-Q |
| $ | 33,385 |
| $ | 126,274 |
| $ | 350,946 |
|
Discontinued operations, net of minority interests from properties sold subsequent to the respective reporting period |
| 986 |
| (133 | ) | 7,754 |
| |||
Discontinued operations, net of minority interests disclosed in Form 10-K |
| $ | 34,371 |
| $ | 126,141 |
| $ | 358,700 |
|
2003 |
| Fourth |
| Third |
| Second |
| First |
| |||||||||||||||||
2005 |
| Fourth |
| Third |
| Second |
| First |
| |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Total revenues (2) |
| $ | 430,692 |
| $ | 430,248 |
| $ | 426,229 |
| $ | 418,851 |
|
| $ | 449,541 |
| $ | 426,771 |
| $ | 411,278 |
| $ | 395,068 |
|
Operating income (2) |
| 126,992 |
| 134,351 |
| 138,414 |
| 130,507 |
|
| 106,461 |
| 108,196 |
| 115,151 |
| 103,656 |
| ||||||||
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 |
| |||||||||||||||||
Income from continuing operations, net of minority interests (2) |
| 30,554 |
| 14,343 |
| 23,678 |
| 78,748 |
| |||||||||||||||||
Discontinued operations, net of minority interests (2) |
| 195,332 |
| 253,181 |
| 117,666 |
| 148,291 |
| |||||||||||||||||
Net income * |
| 225,886 |
| 267,524 |
| 141,344 |
| 227,039 |
| |||||||||||||||||
Net income available to Common Shares |
| 90,743 |
| 112,575 |
| 112,154 |
| 111,167 |
|
| 215,205 |
| 250,247 |
| 128,326 |
| 214,014 |
| ||||||||
Earnings per share – basic: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Net income available to Common Shares |
| $ | 0.33 |
| $ | 0.41 |
| $ | 0.41 |
| $ | 0.41 |
|
| $ | 0.75 |
| $ | 0.87 |
| $ | 0.45 |
| $ | 0.75 |
|
Weighted average Common Shares outstanding |
| 274,457 |
| 272,787 |
| 271,380 |
| 270,678 |
|
| 287,033 |
| 286,182 |
| 285,283 |
| 284,511 |
| ||||||||
Earnings per share – diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Net income available to Common Shares |
| $ | 0.33 |
| $ | 0.41 |
| $ | 0.41 |
| $ | 0.41 |
|
| $ | 0.74 |
| $ | 0.87 |
| $ | 0.44 |
| $ | 0.74 |
|
Weighted average Common Shares outstanding |
| 299,516 |
| 297,941 |
| 296,084 |
| 294,508 |
|
| 312,048 |
| 286,182 |
| 309,979 |
| 308,576 |
|
(2) The amounts presented for the four quarters of 20032005 are not equal to the same amounts previously reported in the respective Form 10-Q’s/10-K8-K filed with the SEC on August 15, 2006 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.2006. Below is a reconciliation to the amounts previously reported in the respective Form 10-Q’s/10-K:reported:
F-42
2003 |
| Fourth |
| Third |
| Second |
| First |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
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 |
|
2005 |
| Fourth |
| Third |
| Second |
| First |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total revenues previously reported in August 2006 Form 8-K |
| $ | 452,858 |
| $ | 430,758 |
| $ | 415,230 |
| $ | 399,054 |
|
Total revenues subsequently reclassified to discontinued operations |
| (3,317 | ) | (3,987 | ) | (3,952 | ) | (3,986 | ) | ||||
Total revenues disclosed in Form 10-K |
| $ | 449,541 |
| $ | 426,771 |
| $ | 411,278 |
| $ | 395,068 |
|
|
|
|
|
|
|
|
|
|
| ||||
Operating income previously reported in August 2006 Form 8-K |
| $ | 107,051 |
| $ | 109,077 |
| $ | 116,263 |
| $ | 104,818 |
|
Operating income subsequently reclassified to discontinued operations |
| (590 | ) | (881 | ) | (1,112 | ) | (1,162 | ) | ||||
Operating income disclosed in Form 10-K |
| $ | 106,461 |
| $ | 108,196 |
| $ | 115,151 |
| $ | 103,656 |
|
|
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations, net of minority interests previously reported in August 2006 Form 8-K |
| $ | 30,777 |
| $ | 14,833 |
| $ | 24,379 |
| $ | 79,502 |
|
Income from continuing operations, net of minority interests subsequently reclassified to discontinued operations |
| (223 | ) | (490 | ) | (701 | ) | (754 | ) | ||||
Income from continuing operations, net of minority interests disclosed in Form 10-K |
| $ | 30,554 |
| $ | 14,343 |
| $ | 23,678 |
| $ | 78,748 |
|
|
|
|
|
|
|
|
|
|
| ||||
Discontinued operations, net of minority interests previously reported in August 2006 Form 8-K |
| $ | 195,109 |
| $ | 252,691 |
| $ | 116,965 |
| $ | 147,537 |
|
Discontinued operations, net of minority interests from properties sold subsequent to the respective reporting period |
| 223 |
| 490 |
| 701 |
| 754 |
| ||||
Discontinued operations, net of minority interests disclosed in Form 10-K |
| $ | 195,332 |
| $ | 253,181 |
| $ | 117,666 |
| $ | 148,291 |
|
*The Company did not have any extraordinary items or cumulative effect of change in accounting principle during the years ended December 31, 20042006 and 2003.2005. Therefore, income before extraordinary items and cumulative effect of change in accounting principle is not shown as it was equal to the net income amounts disclosed above.
F-44
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) |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
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-1F-43
EQUITY RESIDENTIAL
Schedule III - Real Estate and Accumulated Depreciation
Overall Summary
December 31, 20042006
|
|
|
|
|
|
|
|
|
|
|
| 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
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) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
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) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
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) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
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) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
| Properties |
| Units (I) |
| Investment in Real |
| Accumulated |
| Investment in Real |
| Encumbrances |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Wholly Owned Unencumbered |
| 438 |
| 97,902 |
| $ | 11,453,690,644 |
| $ | (2,006,699,313 | ) | $ | 9,446,991,331 |
| $ | — |
|
Wholly Owned Encumbered |
| 108 |
| 48,540 |
| 5,221,601,153 |
| (936,392,757 | ) | 4,285,208,396 |
| 1,923,428,819 |
| ||||
Portfolio/Entity Encumbrances (1) |
| — |
| — |
| — |
| — |
| — |
| 893,451,149 |
| ||||
Wholly Owned Properties |
| 546 |
| 146,442 |
| 16,675,291,797 |
| (2,943,092,070 | ) | 13,732,199,727 |
| 2,816,879,968 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Partially Owned Unencumbered |
| 2 |
| 483 |
| 99,157,051 |
| (7,660,504 | ) | 91,496,547 |
| — |
| ||||
Partially Owned Encumbered |
| 23 |
| 4,390 |
| 460,726,265 |
| (71,727,221 | ) | 388,999,044 |
| 361,343,204 |
| ||||
Partially Owned Properties |
| 25 |
| 4,873 |
| 559,883,316 |
| (79,387,725 | ) | 480,495,591 |
| 361,343,204 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total Unencumbered Properties |
| 440 |
| 98,385 |
| 11,552,847,695 |
| (2,014,359,817 | ) | 9,538,487,878 |
| — |
| ||||
Total Encumbered Properties |
| 131 |
| 52,930 |
| 5,682,327,418 |
| (1,008,119,978 | ) | 4,674,207,440 |
| 3,178,223,172 |
| ||||
Total Consolidated Investment in Real Estate |
| 571 |
| 151,315 |
| $ | 17,235,175,113 |
| $ | (3,022,479,795 | ) | $ | 14,212,695,318 |
| $ | 3,178,223,172 |
|
NOTES:
(A) The balance of furniture & fixtures included in the total investment in real estate amount was $683,112,290 as of December 31, 2004.
(B) The aggregate cost for Federal Income Tax purposes as of December 31, 2004 was approximately $9.3 billion.
(C) The life to compute depreciation for furniture & fixtures is 5 years.
(D) This asset consists of various acquisition dates and largely represents furniture, fixtures and equipment owned by the Management Business.
(E) Improvements are net of write-off of fully depreciated assets which are no longer in service.
(F) 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 four properties are pledged as additional collateral in connection with various tax-exempt bond financings.
(J) Total units exclude 16,218 unconsolidated units. See attached Encumbrances Reconciliation.
S-14S-1
EQUITY RESIDENTIAL
Schedule III - Real Estate and Accumulated Depreciation
Encumbrances Reconciliation
December 31, 20042006
Entity Encumbrances |
| Number of |
| See Properties |
| Amount |
| |||||||||
Portfolio/Entity Encumbrances |
| Number of |
| See Properties |
| Amount |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
EQR Arbors Financing LP |
| 1 |
| (K) |
| $ | 13,265,000 |
|
| 1 |
| (K) |
| $ | 13,265,000 |
|
EQR Breton Hammocks Financing LP |
| 1 |
| (L) |
| 15,310,708 |
| |||||||||
EQR-Bond Partnership |
| 12 |
| (M) |
| 181,994,000 |
|
| 10 |
| (L) |
| 144,514,000 |
| ||
EQR Flatlands LLC |
| 5 |
| (N) |
| 50,000,000 |
| |||||||||
EWR, LP |
| 5 |
| (O) |
| 44,239,899 |
| |||||||||
GPT-Windsor, LLC |
| 16* |
| (P) |
| 63,000,000 |
|
| 16* |
| (M) |
| 63,000,000 |
| ||
EQR-Codelle, LP |
| 10 |
| (Q) |
| 118,422,038 |
|
| 10 |
| (N) |
| 114,553,427 |
| ||
EQR-Conner, LP |
| 14 |
| (R) | �� | 206,516,196 |
|
| 14 |
| (O) |
| 198,301,191 |
| ||
EQR-FANCAP 2000A LP |
| 11 |
| (S) |
| 148,333,000 |
|
| 11 |
| (P) |
| 148,333,000 |
| ||
GC Southeast Partners (SEP) |
| 5 |
| (T) |
| 700,000 |
| |||||||||
EQR-Fankey 2004 Ltd. Pship |
| 8 |
| (U) |
| 213,541,577 |
|
| 8 |
| (Q) |
| 211,484,531 |
| ||
Entity Encumbrances |
|
|
|
|
| 1,055,322,418 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Portfolio/Entity Encumbrances |
|
|
|
|
| 893,451,149 |
| |||||||||
Individual Property Encumbrances |
|
|
|
|
| 2,111,416,752 |
|
|
|
|
|
| 2,284,772,023 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Total Encumbrances per Financial Statements |
|
|
|
|
| $ | 3,166,739,170 |
|
|
|
|
|
| $ | 3,178,223,172 |
|
* Collateral also includes $3.0$2.7 million invested in U.S. Treasury Securities which is included in Deposits - - Restricted in the accompanying consolidated balance sheets at December 31, 2004.2006.
S-15S-2
EQUITY RESIDENTIALERP OPERATING LIMITED PARTNERSHIP
Schedule III - Real Estate and Accumulated Depreciation
(Amounts in thousands)
The changes in total real estate for the years ended December 31, 2004, 20032006, 2005 and 20022004 are as follows:
|
| 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 |
|
|
| 2006 |
| 2005 |
| 2004 |
| |||
|
|
|
|
|
|
|
| |||
Balance, beginning of year |
| $ | 16,590,370 |
| $ | 14,852,621 |
| $ | 12,874,379 |
|
Acquisitions and development |
| 2,252,039 |
| 2,906,414 |
| 2,563,612 |
| |||
Improvements |
| 265,832 |
| 250,110 |
| 218,724 |
| |||
Dispositions and other |
| (1,873,066 | ) | (1,418,775 | ) | (804,094 | ) | |||
Balance, end of year |
| $ | 17,235,175 |
| $ | 16,590,370 |
| $ | 14,852,621 |
|
The changes in accumulated depreciation for the years ended December 31, 2004, 2003,2006, 2005, and 20022004 are as follows:
|
| 2004 |
| 2003 |
| 2002 |
|
| 2006 |
| 2005 |
| 2004 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance, beginning of year |
| $ | 2,296,013 |
| $ | 2,112,017 |
| $ | 1,719,131 |
|
| $ | 2,888,140 |
| $ | 2,599,827 |
| $ | 2,296,013 |
|
Depreciation |
| 496,422 |
| 470,908 |
| 471,295 |
|
| 592,637 |
| 528,152 |
| 496,422 |
| ||||||
Write-off of fully depreciated assets which are no longer in service |
| — |
| (31,590 | ) | — |
| |||||||||||||
Dispositions and other |
| (192,608 | ) | (255,322 | ) | (78,409 | ) |
| (458,297 | ) | (239,839 | ) | (192,608 | ) | ||||||
Balance, end of year |
| $ | 2,599,827 |
| $ | 2,296,013 |
| $ | 2,112,017 |
|
| $ | 3,022,480 |
| $ | 2,888,140 |
| $ | 2,599,827 |
|
S-16S-3
EQUITY RESIDENTIAL
Schedule III - Real Estate and Accumulated Depreciation
December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
| Cost Capitalized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
| Subsequent to |
|
|
| Gross Amount Carried |
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
|
|
|
|
|
|
| Initial Cost to |
|
|
| Acquisition |
|
|
| at Close of |
|
|
|
|
|
|
|
|
|
|
| |||||||||
Description |
|
|
|
|
| Company |
|
|
| (Improvements, net) (E) |
|
|
| Period 12/31/06 |
|
|
|
|
|
|
|
|
|
|
| |||||||||||
|
|
|
| Date of |
|
|
|
|
| Building & |
|
|
| Building & |
|
|
| Building & |
|
|
| Accumulated |
| Investment in Real |
|
|
| |||||||||
Apartment Name |
| Location |
| Construction |
| Units (I) |
| Land |
| Fixtures |
| Land |
| Fixtures |
| Land |
| Fixtures (A) |
| Total (B) |
| Depreciation (C) |
| Estate, Net at 12/31/06 |
| Encumbrances |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
EQR Wholly Owned Unencumbered: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
107 Lawrence |
| Brooklyn, NY |
| (F) |
| — |
| 27,605,161 |
| $ | 210,067 |
| $ | — |
| $ | — |
| $ | 27,605,161 |
| $ | 210,067 |
| $ | 27,815,228 |
| $ | — |
| $ | 27,815,228 |
| $ | — |
|
2300 Elliott |
| Seattle, WA |
| 1992 |
| 92 |
| 796,800 |
| 7,173,725 |
| — |
| 4,498,851 |
| 796,800 |
| 11,672,576 |
| 12,469,376 |
| (5,768,648 | ) | 6,700,728 |
| — |
| |||||||||
303 Third Street - Residential |
| Cambridge, MA |
| (F) |
| — |
| 27,812,384 |
| 28,065,881 |
| — |
| — |
| 27,812,384 |
| 28,065,881 |
| 55,878,265 |
| — |
| 55,878,265 |
| — |
| |||||||||
500 Elliott, LLC |
| Seattle, WA (G) |
| 2001 |
| 8 |
| 966,158 |
| 1,625,708 |
| — |
| (298,337 | ) | 966,158 |
| 1,327,370 |
| 2,293,528 |
| — |
| 2,293,528 |
| — |
| |||||||||
71 Broadway |
| New York, NY (G) |
| 1997 |
| 238 |
| 22,611,600 |
| 77,491,686 |
| — |
| 324,536 |
| 22,611,600 |
| 77,816,223 |
| 100,427,823 |
| (6,728,503 | ) | 93,699,319 |
| — |
| |||||||||
77 Hudson |
| Jersey City, NJ |
| (F) |
| — |
| 28,170,659 |
| 15,650,251 |
| — |
| — |
| 28,170,659 |
| 15,650,251 |
| 43,820,910 |
| — |
| 43,820,910 |
| — |
| |||||||||
420 East 80th Street |
| New York, NY |
| 1961 |
| 155 |
| 39,277,000 |
| 22,976,681 |
| — |
| (678 | ) | 39,277,000 |
| 22,976,003 |
| 62,253,003 |
| (322,377 | ) | 61,930,626 |
| — |
| |||||||||
600 Washington |
| New York, NY (G) |
| 2004 |
| 135 |
| 32,852,000 |
| 43,140,551 |
| — |
| 2,030 |
| 32,852,000 |
| 43,142,581 |
| 75,994,581 |
| (2,633,563 | ) | 73,361,019 |
| — |
| |||||||||
Abington Glen |
| Abington, MA |
| 1968 |
| 90 |
| 553,105 |
| 3,697,396 |
| — |
| 1,939,825 |
| 553,105 |
| 5,637,221 |
| 6,190,327 |
| (1,323,816 | ) | 4,866,511 |
| — |
| |||||||||
Acacia Creek |
| Scottsdale, AZ |
| 1988-1994 |
| 304 |
| 3,663,473 |
| 21,172,386 |
| — |
| 1,910,460 |
| 3,663,473 |
| 23,082,847 |
| 26,746,320 |
| (7,582,253 | ) | 19,164,067 |
| — |
| |||||||||
Alborada |
| Fremont, CA |
| 1999 |
| 442 |
| 24,310,000 |
| 59,214,129 |
| — |
| 1,539,697 |
| 24,310,000 |
| 60,753,826 |
| 85,063,826 |
| (14,438,092 | ) | 70,625,734 |
| — |
| |||||||||
Alexander on Ponce |
| Atlanta, GA |
| 2003 |
| 330 |
| 9,900,000 |
| 35,819,022 |
| — |
| 401,189 |
| 9,900,000 |
| 36,220,211 |
| 46,120,211 |
| (2,282,467 | ) | 43,837,744 |
| — |
| |||||||||
Alexandria at Lake Buena Vista |
| Orlando, FL |
| 2000 |
| 336 |
| 11,760,000 |
| 40,542,177 |
| — |
| 1,045,771 |
| 11,760,000 |
| 41,587,948 |
| 53,347,948 |
| (2,390,411 | ) | 50,957,537 |
| — |
| |||||||||
Arbors of Brentwood |
| Nashville, TN |
| 1986 |
| 346 |
| 404,670 |
| 13,535,919 |
| — |
| 4,185,885 |
| 404,670 |
| 17,721,804 |
| 18,126,474 |
| (8,395,734 | ) | 9,730,740 |
| — |
| |||||||||
Ashley Park at Brier Creek |
| Raleigh, NC |
| 2002 |
| 374 |
| 5,610,000 |
| 31,467,489 |
| — |
| 1,635,301 |
| 5,610,000 |
| 33,102,790 |
| 38,712,790 |
| (2,789,282 | ) | 35,923,509 |
| — |
| |||||||||
Ashton, The |
| Corona Hills, CA |
| 1986 |
| 492 |
| 2,594,264 |
| 33,042,398 |
| — |
| 3,935,511 |
| 2,594,264 |
| 36,977,909 |
| 39,572,173 |
| (12,206,098 | ) | 27,366,075 |
| — |
| |||||||||
Aspen Crossing |
| Silver Spring, MD |
| 1979 |
| 192 |
| 2,880,000 |
| 8,551,377 |
| — |
| 2,586,168 |
| 2,880,000 |
| 11,137,546 |
| 14,017,546 |
| (3,534,475 | ) | 10,483,071 |
| — |
| |||||||||
Audubon Village |
| Tampa, FL |
| 1990 |
| 447 |
| 3,576,000 |
| 26,121,909 |
| — |
| 2,029,250 |
| 3,576,000 |
| 28,151,159 |
| 31,727,159 |
| (8,490,754 | ) | 23,236,405 |
| — |
| |||||||||
Auvers Village |
| Orlando, FL |
| 1991 |
| 480 |
| 3,840,000 |
| 29,322,243 |
| — |
| 2,602,927 |
| 3,840,000 |
| 31,925,170 |
| 35,765,170 |
| (9,903,937 | ) | 25,861,234 |
| — |
| |||||||||
Avenue Royale |
| Jacksonville, FL |
| 2001 |
| 200 |
| 5,000,000 |
| 17,785,388 |
| — |
| 391,054 |
| 5,000,000 |
| 18,176,442 |
| 23,176,442 |
| (1,476,970 | ) | 21,699,472 |
| — |
| |||||||||
Azure Creek at Tatum Ranch |
| Phoenix, AZ |
| 2001 |
| 160 |
| 8,778,000 |
| 17,840,790 |
| — |
| 409,690 |
| 8,778,000 |
| 18,250,480 |
| 27,028,480 |
| (714,342 | ) | 26,314,139 |
| — |
| |||||||||
Balcones Club |
| Austin, TX |
| 1984 |
| 312 |
| 2,185,500 |
| 10,119,232 |
| — |
| 2,799,645 |
| 2,185,500 |
| 12,918,877 |
| 15,104,377 |
| (4,782,660 | ) | 10,321,717 |
| — |
| |||||||||
Barrington Place |
| Oviedo, FL |
| 1998 |
| 233 |
| 6,990,000 |
| 15,740,374 |
| — |
| 126,688 |
| 6,990,000 |
| 15,867,062 |
| 22,857,062 |
| (700,171 | ) | 22,156,890 |
| — |
| |||||||||
Bay Ridge |
| San Pedro, CA |
| 1987 |
| 60 |
| 2,401,300 |
| 2,176,963 |
| — |
| 583,314 |
| 2,401,300 |
| 2,760,277 |
| 5,161,577 |
| (1,053,383 | ) | 4,108,194 |
| — |
| |||||||||
Bayside at the Islands |
| Gilbert, AZ |
| 1989 |
| 272 |
| 3,306,484 |
| 15,573,006 |
| — |
| 2,050,029 |
| 3,306,484 |
| 17,623,035 |
| 20,929,519 |
| (6,016,204 | ) | 14,913,315 |
| — |
| |||||||||
Bell Road I & II |
| Nashville, TN |
| (F) |
| — |
| 3,100,000 |
| 1,120,214 |
| — |
| — |
| 3,100,000 |
| 1,120,214 |
| 4,220,214 |
| — |
| 4,220,214 |
| — |
| |||||||||
Bella Vista I & II |
| Los Angeles, CA |
| 2003 |
| 315 |
| 16,883,410 |
| 61,671,977 |
| — |
| 529,479 |
| 16,883,410 |
| 62,201,456 |
| 79,084,866 |
| (6,719,808 | ) | 72,365,058 |
| — |
| |||||||||
Bella Vista III |
| Los Angeles, CA |
| (F) |
| — |
| 14,799,344 |
| 44,882,173 |
| — |
| — |
| 14,799,344 |
| 44,882,173 |
| 59,681,518 |
| — |
| 59,681,518 |
| — |
| |||||||||
Bella Vista |
| Phoenix, AZ |
| 1995 |
| 248 |
| 2,978,879 |
| 20,641,333 |
| — |
| 2,769,148 |
| 2,978,879 |
| 23,410,482 |
| 26,389,361 |
| (7,013,886 | ) | 19,375,474 |
| — |
| |||||||||
Bellagio Apartment Homes |
| Scottsdale, AZ |
| 1995 |
| 202 |
| 2,626,000 |
| 16,025,041 |
| — |
| 552,328 |
| 2,626,000 |
| 16,577,369 |
| 19,203,369 |
| (1,690,463 | ) | 17,512,906 |
| — |
| |||||||||
Belle Arts Condominium Homes, LLC |
| Bellevue, WA |
| 2000 |
| 128 |
| 5,678,370 |
| 24,655,908 |
| — |
| 46,857 |
| 5,678,370 |
| 24,702,764 |
| 30,381,134 |
| — |
| 30,381,134 |
| — |
| |||||||||
Bellevue Meadows |
| Bellevue, WA |
| 1983 |
| 180 |
| 4,507,100 |
| 12,574,814 |
| — |
| 2,338,278 |
| 4,507,100 |
| 14,913,093 |
| 19,420,193 |
| (4,212,491 | ) | 15,207,702 |
| — |
| |||||||||
Beneva Place |
| Sarasota, FL |
| 1986 |
| 192 |
| 1,344,000 |
| 9,665,447 |
| — |
| 1,211,761 |
| 1,344,000 |
| 10,877,208 |
| 12,221,208 |
| (3,313,743 | ) | 8,907,465 |
| — |
| |||||||||
Bermuda Cove |
| Jacksonville, FL |
| 1989 |
| 350 |
| 1,503,000 |
| 19,561,896 |
| — |
| 3,594,399 |
| 1,503,000 |
| 23,156,295 |
| 24,659,295 |
| (6,975,137 | ) | 17,684,158 |
| — |
| |||||||||
Bishop Park |
| Winter Park, FL |
| 1991 |
| 324 |
| 2,592,000 |
| 17,990,436 |
| — |
| 2,759,444 |
| 2,592,000 |
| 20,749,880 |
| 23,341,880 |
| (6,771,015 | ) | 16,570,865 |
| — |
| |||||||||
Braewood, LLC |
| Bothell, WA |
| 1999/2000 |
| 2 |
| 57,582 |
| 239,610 |
| — |
| 29,813 |
| 57,582 |
| 269,423 |
| 327,005 |
| — |
| 327,005 |
| — |
| |||||||||
Bramblewood |
| San Jose, CA |
| 1986 |
| 108 |
| 5,190,700 |
| 9,659,184 |
| — |
| 653,840 |
| 5,190,700 |
| 10,313,025 |
| 15,503,725 |
| (3,180,360 | ) | 12,323,364 |
| — |
| |||||||||
Brentwood |
| Vancouver, WA |
| 1990 |
| 296 |
| 1,357,221 |
| 12,202,521 |
| — |
| 2,062,577 |
| 1,357,221 |
| 14,265,098 |
| 15,622,320 |
| (6,293,490 | ) | 9,328,830 |
| — |
| |||||||||
Breton Mill |
| Houston, TX |
| 1986 |
| 392 |
| 212,820 |
| 8,547,263 |
| — |
| 1,990,798 |
| 212,820 |
| 10,538,061 |
| 10,750,881 |
| (5,241,611 | ) | 5,509,270 |
| — |
| |||||||||
Bridford Lakes II |
| Greensboro, NC |
| (F) |
| — |
| 1,100,564 |
| 792,509 |
| — |
| — |
| 1,100,564 |
| 792,509 |
| 1,893,073 |
| — |
| 1,893,073 |
| — |
| |||||||||
Bridgeport |
| Raleigh, NC |
| 1990 |
| 276 |
| 1,296,700 |
| 11,666,278 |
| — |
| 1,541,285 |
| 1,296,700 |
| 13,207,564 |
| 14,504,264 |
| (6,427,922 | ) | 8,076,341 |
| — |
| |||||||||
Bridgewater at Wells Crossing |
| Orange Park, FL |
| 1986 |
| 288 |
| 2,160,000 |
| 13,347,549 |
| — |
| 1,221,537 |
| 2,160,000 |
| 14,569,086 |
| 16,729,086 |
| (4,041,899 | ) | 12,687,186 |
| — |
| |||||||||
Broadway |
| Garland, TX |
| 1983 |
| 288 |
| 1,443,700 |
| 7,790,989 |
| — |
| 2,100,689 |
| 1,443,700 |
| 9,891,678 |
| 11,335,378 |
| (3,722,784 | ) | 7,612,594 |
| — |
| |||||||||
Brookside (CO) |
| Boulder, CO |
| 1993 |
| 144 |
| 3,600,400 |
| 10,211,159 |
| — |
| 619,154 |
| 3,600,400 |
| 10,830,313 |
| 14,430,713 |
| (3,356,877 | ) | 11,073,836 |
| — |
| |||||||||
Brookside II (MD) |
| Frederick, MD |
| 1979 |
| 204 |
| 2,450,800 |
| 6,913,202 |
| — |
| 1,955,989 |
| 2,450,800 |
| 8,869,191 |
| 11,319,991 |
| (3,086,573 | ) | 8,233,419 |
| — |
| |||||||||
Cambridge at Hickory Hollow |
| Antioch, TN |
| 1997 |
| 360 |
| 3,240,800 |
| 17,900,033 |
| — |
| 1,342,665 |
| 3,240,800 |
| 19,242,698 |
| 22,483,498 |
| (6,648,883 | ) | 15,834,615 |
| — |
| |||||||||
Cambridge Estates |
| Norwich, CT |
| 1977 |
| 92 |
| 590,185 |
| 3,945,265 |
| — |
| 404,392 |
| 590,185 |
| 4,349,657 |
| 4,939,842 |
| (1,046,975 | ) | 3,892,867 |
| — |
| |||||||||
Camellero |
| Scottsdale, AZ |
| 1979 |
| 348 |
| 1,924,900 |
| 17,324,593 |
| — |
| 4,779,600 |
| 1,924,900 |
| 22,104,193 |
| 24,029,093 |
| (10,449,088 | ) | 13,580,005 |
| — |
| |||||||||
Canyon Crest |
| Santa Clarita, CA |
| 1993 |
| 158 |
| 2,370,000 |
| 10,141,878 |
| — |
| 1,606,610 |
| 2,370,000 |
| 11,748,489 |
| 14,118,489 |
| (3,332,190 | ) | 10,786,298 |
| — |
| |||||||||
Canyon Ridge |
| San Diego, CA |
| 1989 |
| 162 |
| 4,869,448 |
| 11,955,064 |
| — |
| 1,172,039 |
| 4,869,448 |
| 13,127,103 |
| 17,996,551 |
| (4,336,837 | ) | 13,659,713 |
| — |
| |||||||||
Carlyle Mill |
| Alexandria, VA |
| 2002 |
| 317 |
| 10,000,000 |
| 51,368,058 |
| — |
| 2,810,598 |
| 10,000,000 |
| 54,178,657 |
| 64,178,657 |
| (6,908,594 | ) | 57,270,062 |
| — |
| |||||||||
Carmel Terrace |
| San Diego, CA |
| 1988-89 |
| 384 |
| 2,288,300 |
| 20,596,281 |
| — |
| 5,595,116 |
| 2,288,300 |
| 26,191,397 |
| 28,479,697 |
| (10,034,342 | ) | 18,445,355 |
| — |
| |||||||||
Casa Capricorn |
| San Diego, CA |
| 1981 |
| 192 |
| 1,262,700 |
| 11,365,093 |
| — |
| 2,471,705 |
| 1,262,700 |
| 13,836,799 |
| 15,099,499 |
| (5,213,614 | ) | 9,885,885 |
| — |
| |||||||||
Casa Ruiz |
| San Diego, CA |
| 1976-1986 |
| 196 |
| 3,922,400 |
| 9,389,153 |
| — |
| 2,384,821 |
| 3,922,400 |
| 11,773,975 |
| 15,696,375 |
| (4,165,558 | ) | 11,530,817 |
| — |
| |||||||||
Cascade at Landmark |
| Alexandria, VA |
| 1990 |
| 277 |
| 3,603,400 |
| 19,657,554 |
| — |
| 3,143,091 |
| 3,603,400 |
| 22,800,644 |
| 26,404,044 |
| (8,144,168 | ) | 18,259,876 |
| — |
| |||||||||
CenterPointe |
| Beaverton, OR |
| 1996 |
| 264 |
| 3,421,535 |
| 15,708,853 |
| — |
| 2,223,580 |
| 3,421,535 |
| 17,932,433 |
| 21,353,968 |
| (3,907,448 | ) | 17,446,520 |
| — |
| |||||||||
Centre Club |
| Ontario, CA |
| 1994 |
| 312 |
| 5,616,000 |
| 23,485,891 |
| — |
| 1,510,601 |
| 5,616,000 |
| 24,996,492 |
| 30,612,492 |
| (5,869,598 | ) | 24,742,894 |
| — |
| |||||||||
Centre Club II |
| Ontario, CA |
| 2002 |
| 100 |
| 1,820,000 |
| 9,528,898 |
| — |
| 204,951 |
| 1,820,000 |
| 9,733,849 |
| 11,553,849 |
| (1,690,078 | ) | 9,863,771 |
| — |
| |||||||||
Champion Oaks |
| Houston, TX |
| 1984 |
| 252 |
| 931,900 |
| 8,389,394 |
| — |
| 1,843,161 |
| 931,900 |
| 10,232,555 |
| 11,164,455 |
| (4,716,988 | ) | 6,447,467 |
| — |
| |||||||||
Chandler Court |
| Chandler, AZ |
| 1987 |
| 312 |
| 1,353,100 |
| 12,175,173 |
| — |
| 3,052,915 |
| 1,353,100 |
| 15,228,087 |
| 16,581,187 |
| (6,692,817 | ) | 9,888,370 |
| — |
| |||||||||
Chantecleer Lakes Condominium Homes |
| Naperville, IL |
| 1986 |
| 98 |
| 2,198,362 |
| 5,409,097 |
| — |
| 1,576,810 |
| 2,198,362 |
| 6,985,907 |
| 9,184,269 |
| (1,835,502 | ) | 7,348,767 |
| — |
| |||||||||
Chatelaine Park |
| Duluth, GA |
| 1995 |
| 303 |
| 1,818,000 |
| 24,489,671 |
| — |
| 1,037,802 |
| 1,818,000 |
| 25,527,473 |
| 27,345,473 |
| (7,511,459 | ) | 19,834,014 |
| — |
| |||||||||
Chelsea Square |
| Redmond, WA |
| 1991 |
| 113 |
| 3,397,100 |
| 9,289,074 |
| — |
| 503,639 |
| 3,397,100 |
| 9,792,713 |
| 13,189,813 |
| (3,037,454 | ) | 10,152,360 |
| — |
| |||||||||
Chestnut Hills |
| Puyallup, WA |
| 1991 |
| 157 |
| 756,300 |
| 6,806,635 |
| — |
| 995,919 |
| 756,300 |
| 7,802,554 |
| 8,558,854 |
| (2,913,367 | ) | 5,645,486 |
| — |
| |||||||||
Chinatown Gateway (Land) |
| Los Angeles, CA |
| (F) |
| — |
| 13,191,831 |
| 3,991,333 |
| — |
| — |
| 13,191,831 |
| 3,991,333 |
| 17,183,164 |
| — |
| 17,183,164 |
| — |
| |||||||||
Cimarron Ridge |
| Aurora, CO |
| 1984 |
| 296 |
| 1,591,100 |
| 14,320,031 |
| — |
| 2,545,944 |
| 1,591,100 |
| 16,865,975 |
| 18,457,075 |
| (6,598,783 | ) | 11,858,292 |
| — |
| |||||||||
City View (GA) |
| Atlanta, GA (G) |
| 2003 |
| 202 |
| 6,440,800 |
| 19,992,518 |
| — |
| 632,851 |
| 6,440,800 |
| 20,625,369 |
| 27,066,169 |
| (1,708,955 | ) | 25,357,214 |
| — |
| |||||||||
Clarion |
| Decatur, GA |
| 1990 |
| 217 |
| 1,504,300 |
| 13,537,919 |
| — |
| 1,508,419 |
| 1,504,300 |
| 15,046,339 |
| 16,550,639 |
| (4,999,128 | ) | 11,551,511 |
| — |
| |||||||||
Clarys Crossing |
| Columbia, MD |
| 1984 |
| 198 |
| 891,000 |
| 15,489,721 |
| — |
| 1,543,279 |
| 891,000 |
| 17,033,000 |
| 17,924,000 |
| (5,209,534 | ) | 12,714,465 |
| — |
| |||||||||
Club at the Green |
| Beaverton, OR |
| 1991 |
| 254 |
| 2,030,950 |
| 12,616,747 |
| — |
| 1,967,019 |
| 2,030,950 |
| 14,583,766 |
| 16,614,716 |
| (5,483,038 | ) | 11,131,679 |
| — |
| |||||||||
Coach Lantern |
| Scarborough, ME |
| 1971/1981 |
| 90 |
| 452,900 |
| 4,405,723 |
| — |
| 794,424 |
| 452,900 |
| 5,200,147 |
| 5,653,047 |
| (1,766,626 | ) | 3,886,421 |
| — |
| |||||||||
Coachman Trails |
| Plymouth, MN |
| 1987 |
| 154 |
| 1,227,000 |
| 9,517,381 |
| — |
| 1,029,605 |
| 1,227,000 |
| 10,546,986 |
| 11,773,986 |
| (3,457,671 | ) | 8,316,315 |
| — |
| |||||||||
Coconut Palm Club |
| Coconut Creek, GA |
| 1992 |
| 300 |
| 3,001,700 |
| 17,678,928 |
| — |
| 1,476,372 |
| 3,001,700 |
| 19,155,300 |
| 22,157,000 |
| (6,129,308 | ) | 16,027,692 |
| — |
| |||||||||
Colinas Pointe |
| Denver, CO |
| 1986 |
| 272 |
| 1,587,400 |
| 14,285,902 |
| — |
| 1,463,344 |
| 1,587,400 |
| 15,749,246 |
| 17,336,646 |
| (5,605,917 | ) | 11,730,729 |
| — |
| |||||||||
Collier Ridge |
| Atlanta, GA |
| 1980 |
| 300 |
| 5,100,000 |
| 20,425,822 |
| — |
| 4,033,049 |
| 5,100,000 |
| 24,458,871 |
| 29,558,871 |
| (7,419,956 | ) | 22,138,915 |
| — |
| |||||||||
Colorado Pointe |
| Denver, CO |
| 2006 |
| 193 |
| 5,790,000 |
| 28,815,766 |
| — |
| 58,843 |
| 5,790,000 |
| 28,874,609 |
| 34,664,609 |
| (716,602 | ) | 33,948,007 |
| — |
| |||||||||
Copper Canyon |
| Highlands Ranch, CO |
| 1999 |
| 222 |
| 1,443,000 |
| 16,251,114 |
| — |
| 793,560 |
| 1,443,000 |
| 17,044,673 |
| 18,487,673 |
| (4,703,098 | ) | 13,784,575 |
| — |
| |||||||||
Copper Creek |
| Tempe, AZ |
| 1984 |
| 144 |
| 1,017,400 |
| 9,148,068 |
| — |
| 1,255,555 |
| 1,017,400 |
| 10,403,623 |
| 11,421,023 |
| (3,772,096 | ) | 7,648,926 |
| — |
| |||||||||
Copper Terrace |
| Orlando, FL |
| 1989 |
| 300 |
| 1,200,000 |
| 17,887,868 |
| — |
| 2,648,075 |
| 1,200,000 |
| 20,535,943 |
| 21,735,943 |
| (6,269,942 | ) | 15,466,001 |
| — |
| |||||||||
Cortona at Dana Park |
| Mesa, AZ |
| 1986 |
| 222 |
| 2,028,939 |
| 12,466,128 |
| — |
| 1,671,892 |
| 2,028,939 |
| 14,138,020 |
| 16,166,959 |
| (4,898,170 | ) | 11,268,789 |
| — |
| |||||||||
Country Brook |
| Chandler, AZ |
| 1986-1996 |
| 396 |
| 1,505,219 |
| 29,542,535 |
| — |
| 2,370,420 |
| 1,505,219 |
| 31,912,955 |
| 33,418,174 |
| (10,347,720 | ) | 23,070,454 |
| — |
| |||||||||
Country Gables |
| Beaverton, OR |
| 1991 |
| 288 |
| 1,580,500 |
| 14,215,444 |
| — |
| 2,819,737 |
| 1,580,500 |
| 17,035,181 |
| 18,615,681 |
| (6,510,077 | ) | 12,105,603 |
| — |
| |||||||||
Cove at Boynton Beach I |
| Boynton Beach, FL |
| 1996 |
| 252 |
| 12,600,000 |
| 31,590,391 |
| — |
| 332,720 |
| 12,600,000 |
| 31,923,111 |
| 44,523,111 |
| (2,251,184 | ) | 42,271,927 |
| — |
| |||||||||
Cove at Boynton Beach II |
| Boynton Beach, FL |
| 1998 |
| 296 |
| 14,800,000 |
| 37,874,719 |
| — |
| — |
| 14,800,000 |
| 37,874,719 |
| 52,674,719 |
| (2,646,714 | ) | 50,028,005 |
| — |
| |||||||||
Cove at Fishers Landing |
| Vancouver, WA |
| 1993 |
| 253 |
| 2,277,000 |
| 15,656,887 |
| — |
| 700,518 |
| 2,277,000 |
| 16,357,405 |
| 18,634,405 |
| (3,138,452 | ) | 15,495,953 |
| — |
| |||||||||
Creekside Village |
| Mountlake Terrace, WA |
| 1987 |
| 512 |
| 2,807,600 |
| 25,270,594 |
| — |
| 3,299,425 |
| 2,807,600 |
| 28,570,019 |
| 31,377,619 |
| (12,817,564 | ) | 18,560,055 |
| — |
| |||||||||
Creekwood |
| Charlotte, NC |
| 1987-1990 |
| 384 |
| 1,861,700 |
| 16,740,569 |
| — |
| 2,145,322 |
| 1,861,700 |
| 18,885,890 |
| 20,747,590 |
| (6,669,019 | ) | 14,078,571 |
| — |
| |||||||||
Crescent at Cherry Creek |
| Denver, CO |
| 1994 |
| 216 |
| 2,594,000 |
| 15,149,470 |
| — |
| 1,076,462 |
| 2,594,000 |
| 16,225,932 |
| 18,819,932 |
| (5,424,098 | ) | 13,395,834 |
| — |
| |||||||||
Crosswinds |
| St. Petersburg, FL |
| 1986 |
| 208 |
| 1,561,200 |
| 5,756,822 |
| — |
| 1,552,636 |
| 1,561,200 |
| 7,309,457 |
| 8,870,657 |
| (2,850,054 | ) | 6,020,603 |
| — |
| |||||||||
Crowntree Lakes |
| Orlando, FL |
| (F) |
| — |
| 12,009,630 |
| 206,669 |
| — |
| — |
| 12,009,630 |
| 206,669 |
| 12,216,299 |
| — |
| 12,216,299 |
| — |
| |||||||||
Crystal Village |
| Attleboro, MA |
| 1974 |
| 91 |
| 1,369,000 |
| 4,989,028 |
| — |
| 2,177,092 |
| 1,369,000 |
| 7,166,120 |
| 8,535,120 |
| (2,507,884 | ) | 6,027,236 |
| — |
| |||||||||
Cypress Lake at Waterford |
| Orlando, Fl |
| 2001 |
| 316 |
| 7,000,000 |
| 27,654,816 |
| — |
| 773,349 |
| 7,000,000 |
| 28,428,165 |
| 35,428,165 |
| (3,229,623 | ) | 32,198,542 |
| — |
| |||||||||
S-4
EQUITY RESIDENTIAL
Schedule III - Real Estate and Accumulated Depreciation
December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
| Cost Capitalized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Subsequent to |
|
|
| Gross Amount Carried |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Initial Cost to |
|
|
| Acquisition |
|
|
| at Close of |
|
|
|
|
|
|
|
|
|
|
|
Description |
|
|
|
|
| Company |
|
|
| (Improvements, net) (E) |
|
|
| Period 12/31/06 |
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
| Date of |
|
|
|
|
| Building & |
|
|
| Building & |
|
|
| Building & |
|
|
| Accumulated |
| Investment in Real |
|
|
|
Apartment Name |
| Location |
| Construction |
| Units (I) |
| Land |
| Fixtures |
| Land |
| Fixtures |
| Land |
| Fixtures (A) |
| Total (B) |
| Depreciation (C) |
| Estate, Net at 12/31/06 |
| Encumbrances |
|
Dartmouth Woods |
| Lakewood, CO |
| 1990 |
| 201 |
| 1,609,800 |
| 10,832,754 |
| — |
| 1,379,477 |
| 1,609,800 |
| 12,212,231 |
| 13,822,031 |
| (4,419,618 | ) | 9,402,414 |
| — |
|
Dean Estates |
| Taunton, MA |
| 1984 |
| 58 |
| 498,080 |
| 3,329,560 |
| — |
| 475,797 |
| 498,080 |
| 3,805,357 |
| 4,303,437 |
| (918,462 | ) | 3,384,975 |
| — |
|
Deerwood (SD) |
| San Diego, CA |
| 1990 |
| 316 |
| 2,082,095 |
| 18,739,815 |
| — |
| 5,532,754 |
| 2,082,095 |
| 24,272,569 |
| 26,354,664 |
| (12,324,380 | ) | 14,030,284 |
| — |
|
Defoor Village |
| Atlanta, GA |
| 1997 |
| 156 |
| 2,966,400 |
| 10,570,210 |
| — |
| 1,785,266 |
| 2,966,400 |
| 12,355,477 |
| 15,321,877 |
| (3,697,813 | ) | 11,624,064 |
| — |
|
Desert Homes |
| Phoenix, AZ |
| 1982 |
| 412 |
| 1,481,050 |
| 13,390,249 |
| — |
| 3,541,588 |
| 1,481,050 |
| 16,931,837 |
| 18,412,887 |
| (7,202,820 | ) | 11,210,066 |
| — |
|
Duraleigh Woods |
| Raleigh, NC |
| 1987 |
| 362 |
| 1,629,000 |
| 19,917,750 |
| — |
| 3,061,396 |
| 1,629,000 |
| 22,979,145 |
| 24,608,145 |
| (7,470,099 | ) | 17,138,047 |
| — |
|
Eagle Canyon |
| Chino Hills, CA |
| 1985 |
| 252 |
| 1,808,900 |
| 16,426,168 |
| — |
| 2,671,769 |
| 1,808,900 |
| 19,097,937 |
| 20,906,837 |
| (6,842,353 | ) | 14,064,484 |
| — |
|
Emerson Place |
| Boston, MA (G) |
| 1962 |
| 444 |
| 14,855,000 |
| 57,566,636 |
| — |
| 12,924,634 |
| 14,855,000 |
| 70,491,269 |
| 85,346,269 |
| (24,626,242 | ) | 60,720,027 |
| — |
|
Emerson Place/CRP II |
| Boston, MA |
| (F) |
| — |
| — |
| 42,597,465 |
| — |
| — |
| — |
| 42,597,465 |
| 42,597,465 |
| — |
| 42,597,465 |
| — |
|
Enclave at Winston Park |
| Coconut Creek, FL |
| 1995 |
| 278 |
| 5,560,000 |
| 19,939,324 |
| — |
| 834,324 |
| 5,560,000 |
| 20,773,648 |
| 26,333,648 |
| (4,021,894 | ) | 22,311,754 |
| — |
|
Enclave, The |
| Tempe, AZ |
| 1994 |
| 204 |
| 1,500,192 |
| 19,281,399 |
| — |
| 928,687 |
| 1,500,192 |
| 20,210,085 |
| 21,710,277 |
| (6,445,362 | ) | 15,264,915 |
| — |
|
Estates at Wellington Green |
| Wellington, FL |
| 2003 |
| 400 |
| 20,000,000 |
| 64,790,850 |
| — |
| 349,308 |
| 20,000,000 |
| 65,140,158 |
| 85,140,158 |
| (2,901,329 | ) | 82,238,829 |
| — |
|
Estates at Maitland Summit |
| Orlando, FL |
| 1998 |
| 272 |
| 9,520,000 |
| 28,301,909 |
| — |
| 6,246 |
| 9,520,000 |
| 28,308,155 |
| 37,828,155 |
| (491,690 | ) | 37,336,465 |
| — |
|
Estates at Phipps |
| Atlanta, GA |
| 1996 |
| 234 |
| 9,360,000 |
| 29,705,236 |
| — |
| 1,651,994 |
| 9,360,000 |
| 31,357,230 |
| 40,717,230 |
| (2,260,013 | ) | 38,457,217 |
| — |
|
Estates at Tanglewood |
| Westminster, CO |
| 2003 |
| 504 |
| 7,560,000 |
| 51,256,538 |
| — |
| 680,745 |
| 7,560,000 |
| 51,937,283 |
| 59,497,283 |
| (3,931,705 | ) | 55,565,578 |
| — |
|
Fairfield |
| Stamford, CT (G) |
| 1996 |
| 263 |
| 6,510,200 |
| 39,690,120 |
| — |
| 3,844,536 |
| 6,510,200 |
| 43,534,656 |
| 50,044,856 |
| (12,747,627 | ) | 37,297,229 |
| — |
|
Fairland Gardens |
| Silver Spring, MD |
| 1981 |
| 400 |
| 6,000,000 |
| 19,972,183 |
| — |
| 4,285,270 |
| 6,000,000 |
| 24,257,453 |
| 30,257,453 |
| (7,346,146 | ) | 22,911,307 |
| — |
|
Fairway Greens, LLC |
| Pembroke Pines, FL |
| 1987 |
| 2 |
| 12,622 |
| 140,229 |
| — |
| (3,961 | ) | 12,622 |
| 136,268 |
| 148,890 |
| (37,812 | ) | 111,078 |
| — |
|
Farnham Park |
| Houston, TX |
| 1996 |
| 216 |
| 1,512,600 |
| 14,233,760 |
| — |
| 899,939 |
| 1,512,600 |
| 15,133,699 |
| 16,646,299 |
| (4,940,281 | ) | 11,706,017 |
| — |
|
Fifth Avenue North Combined |
| Seattle, WA (G) |
| 2002 |
| 6 |
| 489,188 |
| 826,405 |
| — |
| (400,162 | ) | 489,188 |
| 426,242 |
| 915,430 |
| — |
| 915,430 |
| — |
|
Four Lakes Athletic Club |
| Lisle, IL (G) |
| N/A |
| — |
| 50,000 |
| 153,489 |
| — |
| 227,651 |
| 50,000 |
| 381,140 |
| 431,140 |
| (88,962 | ) | 342,178 |
| — |
|
Fox Run (WA) |
| Federal Way, WA |
| 1988 |
| 144 |
| 639,700 |
| 5,765,018 |
| — |
| 1,212,156 |
| 639,700 |
| 6,977,174 |
| 7,616,874 |
| (3,276,285 | ) | 4,340,590 |
| — |
|
Fox Run II (WA) |
| Federal Way, WA |
| 1988 |
| 18 |
| 80,000 |
| 1,286,139 |
| — |
| 53,086 |
| 80,000 |
| 1,339,225 |
| 1,419,225 |
| (184,368 | ) | 1,234,857 |
| — |
|
Foxcroft |
| Scarborough, ME |
| 1977/1979 |
| 104 |
| 523,400 |
| 4,527,409 |
| — |
| 832,452 |
| 523,400 |
| 5,359,861 |
| 5,883,261 |
| (1,828,747 | ) | 4,054,514 |
| — |
|
Gables Grand Plaza |
| Coral Gables, FL (G) |
| 1998 |
| 195 |
| — |
| 44,601,000 |
| — |
| 1,015,213 |
| — |
| 45,616,213 |
| 45,616,213 |
| (5,208,168 | ) | 40,408,045 |
| — |
|
Gatehouse at Pine Lake |
| Pembroke Pines, FL |
| 1990 |
| 296 |
| 1,896,600 |
| 17,070,795 |
| — |
| 1,812,803 |
| 1,896,600 |
| 18,883,598 |
| 20,780,198 |
| (7,094,803 | ) | 13,685,395 |
| — |
|
Gatehouse on the Green |
| Plantation, FL |
| 1990 |
| 312 |
| 2,228,200 |
| 20,056,270 |
| — |
| 2,444,883 |
| 2,228,200 |
| 22,501,153 |
| 24,729,353 |
| (8,394,116 | ) | 16,335,237 |
| — |
|
Gates of Redmond |
| Redmond, WA |
| 1979 |
| 180 |
| 2,306,100 |
| 12,064,015 |
| — |
| 1,292,538 |
| 2,306,100 |
| 13,356,553 |
| 15,662,653 |
| (4,602,577 | ) | 11,060,075 |
| — |
|
Gateway at Malden Center |
| Malden, MA (G) |
| 1988 |
| 203 |
| 9,209,780 |
| 25,722,666 |
| — |
| 3,349,436 |
| 9,209,780 |
| 29,072,102 |
| 38,281,882 |
| (4,225,495 | ) | 34,056,387 |
| — |
|
Gatewood |
| Pleasanton, CA |
| 1985 |
| 200 |
| 6,796,511 |
| 20,249,392 |
| — |
| 1,465,733 |
| 6,796,511 |
| 21,715,125 |
| 28,511,636 |
| (3,050,358 | ) | 25,461,278 |
| — |
|
Glastonbury Center |
| Glastonbury, CT |
| 1962 |
| 105 |
| 852,606 |
| 5,699,497 |
| — |
| 550,273 |
| 852,606 |
| 6,249,770 |
| 7,102,376 |
| (1,532,652 | ) | 5,569,724 |
| — |
|
Gramercy Park |
| Houston, TX |
| 1998 |
| 384 |
| 3,957,000 |
| 22,075,243 |
| — |
| 1,763,341 |
| 3,957,000 |
| 23,838,584 |
| 27,795,584 |
| (4,956,657 | ) | 22,838,927 |
| — |
|
Granada Highlands |
| Malden, MA (G) |
| 1972 |
| 919 |
| 28,210,000 |
| 99,944,576 |
| — |
| 21,184,728 |
| 28,210,000 |
| 121,129,305 |
| 149,339,305 |
| (31,588,191 | ) | 117,751,113 |
| — |
|
Grandeville at River Place |
| Oviedo, FL |
| 2002 |
| 280 |
| 6,000,000 |
| 23,114,693 |
| — |
| 1,117,815 |
| 6,000,000 |
| 24,232,508 |
| 30,232,508 |
| (2,933,052 | ) | 27,299,456 |
| — |
|
Greenfield Village |
| Rocky Hill , CT |
| 1965 |
| 151 |
| 911,534 |
| 6,093,418 |
| — |
| 494,673 |
| 911,534 |
| 6,588,092 |
| 7,499,626 |
| (1,561,181 | ) | 5,938,445 |
| — |
|
Greentree 1 |
| Glen Burnie, MD |
| 1973 |
| 350 |
| 3,912,968 |
| 11,784,021 |
| — |
| 5,618,784 |
| 3,912,968 |
| 17,402,805 |
| 21,315,773 |
| (4,926,427 | ) | 16,389,346 |
| — |
|
Greentree 2 |
| Glen Burnie, MD |
| 1973 |
| 239 |
| 2,700,000 |
| 8,246,737 |
| — |
| 3,743,353 |
| 2,700,000 |
| 11,990,090 |
| 14,690,090 |
| (3,119,348 | ) | 11,570,741 |
| — |
|
Greentree 3 |
| Glen Burnie, MD |
| 1973 |
| 207 |
| 2,380,443 |
| 7,270,294 |
| — |
| 3,263,587 |
| 2,380,443 |
| 10,533,881 |
| 12,914,324 |
| (2,712,856 | ) | 10,201,468 |
| — |
|
Hammocks Place |
| Miami, FL |
| 1986 |
| 296 |
| 319,180 |
| 12,513,467 |
| — |
| 2,144,153 |
| 319,180 |
| 14,657,620 |
| 14,976,800 |
| (7,053,999 | ) | 7,922,801 |
| — |
|
Hamptons |
| Puyallup, WA |
| 1991 |
| 230 |
| 1,119,200 |
| 10,075,844 |
| — |
| 1,220,603 |
| 1,119,200 |
| 11,296,447 |
| 12,415,647 |
| (4,116,061 | ) | 8,299,586 |
| — |
|
Harborview |
| San Pedro, CA |
| 1985 |
| 160 |
| 6,402,500 |
| 12,627,347 |
| — |
| 1,516,656 |
| 6,402,500 |
| 14,144,003 |
| 20,546,503 |
| (5,153,082 | ) | 15,393,421 |
| — |
|
Harbour Town |
| Boca Raton, FL |
| 1985 |
| 392 |
| 11,760,000 |
| 20,190,252 |
| — |
| 4,862,069 |
| 11,760,000 |
| 25,052,321 |
| 36,812,321 |
| (7,104,611 | ) | 29,707,710 |
| — |
|
Hathaway |
| Long Beach, CA |
| 1987 |
| 385 |
| 2,512,500 |
| 22,611,912 |
| — |
| 4,084,554 |
| 2,512,500 |
| 26,696,465 |
| 29,208,965 |
| (10,830,627 | ) | 18,378,338 |
| — |
|
Heights on Capitol Hill |
| Seattle, WA (G) |
| 2006 |
| 104 |
| 5,425,000 |
| 21,102,842 |
| — |
| 3,400 |
| 5,425,000 |
| 21,106,242 |
| 26,531,242 |
| (77,367 | ) | 26,453,874 |
| — |
|
Heritage Ridge |
| Lynwood, WA |
| 1999 |
| 197 |
| 6,895,000 |
| 18,983,597 |
| — |
| 32,613 |
| 6,895,000 |
| 19,016,210 |
| 25,911,210 |
| (444,572 | ) | 25,466,638 |
| — |
|
Heritage, The |
| Phoenix, AZ |
| 1995 |
| 204 |
| 1,211,205 |
| 13,136,903 |
| — |
| 876,356 |
| 1,211,205 |
| 14,013,259 |
| 15,224,464 |
| (4,599,536 | ) | 10,624,929 |
| — |
|
Heron Pointe |
| Boynton Beach, FL |
| 1989 |
| 192 |
| 1,546,700 |
| 7,774,676 |
| — |
| 1,285,073 |
| 1,546,700 |
| 9,059,749 |
| 10,606,449 |
| (3,449,996 | ) | 7,156,453 |
| — |
|
Hidden Lakes |
| Haltom City, TX |
| 1996 |
| 312 |
| 1,872,000 |
| 20,242,109 |
| — |
| 1,382,580 |
| 1,872,000 |
| 21,624,689 |
| 23,496,689 |
| (6,530,976 | ) | 16,965,712 |
| — |
|
Hidden Oaks |
| Cary, NC |
| 1988 |
| 216 |
| 1,178,600 |
| 10,614,135 |
| — |
| 2,045,175 |
| 1,178,600 |
| 12,659,310 |
| 13,837,910 |
| (4,667,272 | ) | 9,170,638 |
| — |
|
Hidden Palms |
| Tampa, FL |
| 1986 |
| 256 |
| 2,049,600 |
| 6,345,885 |
| — |
| 1,917,063 |
| 2,049,600 |
| 8,262,948 |
| 10,312,548 |
| (3,281,502 | ) | 7,031,046 |
| — |
|
Highland Glen |
| Westwood, MA |
| 1979 |
| 180 |
| 2,229,095 |
| 16,828,153 |
| — |
| 875,906 |
| 2,229,095 |
| 17,704,060 |
| 19,933,155 |
| (3,799,499 | ) | 16,133,656 |
| — |
|
Highlands, The |
| Scottsdale, AZ |
| 1990 |
| 272 |
| 11,823,840 |
| 31,990,970 |
| — |
| 1,988,178 |
| 11,823,840 |
| 33,979,148 |
| 45,802,988 |
| (1,292,483 | ) | 44,510,505 |
| — |
|
Hudson Crossing |
| New York, NY (G) |
| 2003 |
| 259 |
| 23,420,000 |
| 70,086,385 |
| — |
| 221,972 |
| 23,420,000 |
| 70,308,357 |
| 93,728,357 |
| (6,183,117 | ) | 87,545,240 |
| — |
|
Hudson Crossing II |
| New York, NY |
| (F) |
| — |
| 13,177,769 |
| 3,517,127 |
| — |
| — |
| 13,177,769 |
| 3,517,127 |
| 16,694,895 |
| — |
| 16,694,895 |
| — |
|
Hudson Pointe |
| Jersey City, NJ |
| 2003 |
| 182 |
| 5,148,500 |
| 41,013,460 |
| — |
| 299,906 |
| 5,148,500 |
| 41,313,365 |
| 46,461,865 |
| (4,267,517 | ) | 42,194,348 |
| — |
|
Hunt Club |
| Charlotte, NC |
| 1990 |
| 300 |
| 990,000 |
| 17,992,887 |
| — |
| 1,154,961 |
| 990,000 |
| 19,147,849 |
| 20,137,849 |
| (5,850,067 | ) | 14,287,781 |
| — |
|
Hunt Club II |
| Charlotte, NC |
| (F) |
| — |
| 100,000 |
| — |
| — |
| — |
| 100,000 |
| — |
| 100,000 |
| — |
| 100,000 |
| — |
|
Huntington Park |
| Everett, WA |
| 1991 |
| 381 |
| 1,597,500 |
| 14,367,864 |
| — |
| 2,518,625 |
| 1,597,500 |
| 16,886,489 |
| 18,483,989 |
| (7,804,784 | ) | 10,679,205 |
| — |
|
Indian Bend |
| Scottsdale, AZ |
| 1973 |
| 277 |
| 1,075,700 |
| 9,800,330 |
| — |
| 2,673,652 |
| 1,075,700 |
| 12,473,982 |
| 13,549,682 |
| (6,042,389 | ) | 7,507,293 |
| — |
|
Indian Tree |
| Arvada, CO |
| 1983 |
| 168 |
| 881,225 |
| 4,552,815 |
| — |
| 1,766,348 |
| 881,225 |
| 6,319,163 |
| 7,200,388 |
| (3,386,758 | ) | 3,813,630 |
| — |
|
Indigo Springs |
| Kent, WA |
| 1991 |
| 278 |
| 1,270,500 |
| 11,446,902 |
| — |
| 2,215,795 |
| 1,270,500 |
| 13,662,697 |
| 14,933,197 |
| (5,404,642 | ) | 9,528,555 |
| — |
|
Ivy Place |
| Atlanta, GA |
| 1978 |
| 122 |
| 802,950 |
| 7,228,257 |
| — |
| 1,738,715 |
| 802,950 |
| 8,966,972 |
| 9,769,922 |
| (3,535,461 | ) | 6,234,461 |
| — |
|
Junipers at Yarmouth |
| Yarmouth, ME |
| 1970 |
| 225 |
| 1,355,700 |
| 7,860,135 |
| — |
| 1,996,205 |
| 1,355,700 |
| 9,856,340 |
| 11,212,040 |
| (3,794,278 | ) | 7,417,761 |
| — |
|
Kempton Downs |
| Gresham, OR |
| 1990 |
| 278 |
| 1,217,349 |
| 10,943,372 |
| — |
| 2,235,902 |
| 1,217,349 |
| 13,179,273 |
| 14,396,622 |
| (5,916,913 | ) | 8,479,709 |
| — |
|
Kenwood Mews |
| Burbank, CA |
| 1991 |
| 141 |
| 14,100,000 |
| 24,622,612 |
| — |
| 1,848 |
| 14,100,000 |
| 24,624,460 |
| 38,724,460 |
| (383,877 | ) | 38,340,583 |
| — |
|
Keystone |
| Austin, TX |
| 1981 |
| 166 |
| 498,500 |
| 4,487,295 |
| — |
| 1,547,837 |
| 498,500 |
| 6,035,133 |
| 6,533,633 |
| (2,961,334 | ) | 3,572,298 |
| — |
|
Kings Colony |
| Miami, FL |
| 1986 |
| 480 |
| 19,200,000 |
| 48,378,023 |
| — |
| 257,964 |
| 19,200,000 |
| 48,635,987 |
| 67,835,987 |
| (2,458,570 | ) | 65,377,418 |
| — |
|
Kingsport |
| Alexandria, VA |
| 1986 |
| 416 |
| 1,262,250 |
| 12,198,188 |
| — |
| 4,334,005 |
| 1,262,250 |
| 16,532,194 |
| 17,794,444 |
| (7,426,728 | ) | 10,367,716 |
| — |
|
Kirby Place |
| Houston, TX |
| 1994 |
| 362 |
| 3,621,600 |
| 25,896,774 |
| — |
| 1,899,748 |
| 3,621,600 |
| 27,796,522 |
| 31,418,122 |
| (9,307,656 | ) | 22,110,466 |
| — |
|
La Mirage |
| San Diego, CA |
| 1988/1992 |
| 1,070 |
| 28,895,200 |
| 95,567,943 |
| — |
| 7,199,796 |
| 28,895,200 |
| 102,767,738 |
| 131,662,938 |
| (34,836,363 | ) | 96,826,576 |
| — |
|
La Mirage IV |
| San Diego, CA |
| 2001 |
| 340 |
| 6,000,000 |
| 47,449,353 |
| — |
| 848,077 |
| 6,000,000 |
| 48,297,430 |
| 54,297,430 |
| (8,904,407 | ) | 45,393,023 |
| — |
|
La Tour Fontaine |
| Houston, TX |
| 1994 |
| 162 |
| 2,916,000 |
| 15,917,178 |
| — |
| 1,180,868 |
| 2,916,000 |
| 17,098,046 |
| 20,014,046 |
| (5,182,559 | ) | 14,831,487 |
| — |
|
Lakes at Vinings |
| Atlanta, GA |
| 1972/1975 |
| 464 |
| 6,498,000 |
| 21,832,252 |
| — |
| 2,882,527 |
| 6,498,000 |
| 24,714,779 |
| 31,212,779 |
| (8,123,649 | ) | 23,089,129 |
| — |
|
Lakeshore at Preston |
| Plano, TX |
| 1992 |
| 302 |
| 3,325,800 |
| 15,208,348 |
| — |
| 2,028,442 |
| 3,325,800 |
| 17,236,789 |
| 20,562,589 |
| (5,350,594 | ) | 15,211,996 |
| — |
|
Lakeville Resort |
| Petaluma, CA |
| 1984 |
| 492 |
| 2,736,500 |
| 24,610,651 |
| — |
| 4,067,520 |
| 2,736,500 |
| 28,678,171 |
| 31,414,671 |
| (11,115,508 | ) | 20,299,163 |
| — |
|
Lakewood Oaks |
| Dallas, TX |
| 1987 |
| 352 |
| 1,631,600 |
| 14,686,192 |
| — |
| 3,279,166 |
| 1,631,600 |
| 17,965,357 |
| 19,596,957 |
| (8,029,747 | ) | 11,567,210 |
| — |
|
Landings at Port Imperial |
| W. New York, NJ |
| 1999 |
| 276 |
| 27,246,045 |
| 37,741,050 |
| — |
| 882,249 |
| 27,246,045 |
| 38,623,298 |
| 65,869,343 |
| (8,230,557 | ) | 57,638,786 |
| — |
|
Larkspur Shores |
| Hilliard, OH |
| 1983 |
| 342 |
| 17,107,300 |
| 31,399,237 |
| — |
| 4,308,968 |
| 17,107,300 |
| 35,708,205 |
| 52,815,505 |
| (11,956,101 | ) | 40,859,404 |
| — |
|
Larkspur Woods |
| Sacramento, CA |
| 1989/1993 |
| 232 |
| 5,802,900 |
| 14,576,106 |
| — |
| 1,542,005 |
| 5,802,900 |
| 16,118,112 |
| 21,921,012 |
| (5,554,100 | ) | 16,366,912 |
| — |
|
Laurel Ridge |
| Chapel Hill, NC |
| 1975 |
| 160 |
| 160,000 |
| 3,206,076 |
| — |
| 3,911,569 |
| 160,000 |
| 7,117,645 |
| 7,277,645 |
| (4,932,549 | ) | 2,345,096 |
| — |
|
Laurel Ridge II |
| Chapel Hill, NC |
| (F) |
| — |
| 22,551 |
| — |
| — |
| — |
| 22,551 |
| — |
| 22,551 |
| — |
| 22,551 |
| — |
|
Lexington Farm |
| Alpharetta, GA |
| 1995 |
| 352 |
| 3,521,900 |
| 22,888,305 |
| — |
| 1,764,602 |
| 3,521,900 |
| 24,652,907 |
| 28,174,807 |
| (7,201,543 | ) | 20,973,264 |
| — |
|
Lexington Park |
| Orlando, FL |
| 1988 |
| 252 |
| 2,016,000 |
| 12,346,726 |
| — |
| 1,999,917 |
| 2,016,000 |
| 14,346,642 |
| 16,362,642 |
| (4,568,150 | ) | 11,794,493 |
| — |
|
Lincoln Green |
| Pleasant Hill, CA |
| 1973 |
| 252 |
| 15,000,000 |
| 24,335,499 |
| — |
| 34,297 |
| 15,000,000 |
| 24,369,795 |
| 39,369,795 |
| (1,099,329 | ) | 38,270,466 |
| — |
|
Little Cottonwoods |
| Tempe, AZ |
| 1984 |
| 379 |
| 3,050,133 |
| 26,991,689 |
| — |
| 2,504,455 |
| 3,050,133 |
| 29,496,145 |
| 32,546,278 |
| (9,768,618 | ) | 22,777,659 |
| — |
|
Lofton Place |
| Tampa, FL |
| 1988 |
| 280 |
| 2,240,000 |
| 16,679,214 |
| — |
| 2,077,089 |
| 2,240,000 |
| 18,756,303 |
| 20,996,303 |
| (5,843,509 | ) | 15,152,794 |
| — |
|
Longfellow Place |
| Boston, MA (G) |
| 1975 |
| 710 |
| 53,164,160 |
| 183,940,619 |
| — |
| 30,254,795 |
| 53,164,160 |
| 214,195,414 |
| 267,359,574 |
| (60,712,369 | ) | 206,647,205 |
| — |
|
Longview Place |
| Waltham, MA |
| 2004 |
| 348 |
| 20,880,000 |
| 90,255,509 |
| — |
| 79,293 |
| 20,880,000 |
| 90,334,802 |
| 111,214,802 |
| (5,458,557 | ) | 105,756,245 |
| — |
|
Madison at Stone Creek |
| Austin, TX |
| 1995 |
| 390 |
| 2,535,000 |
| 22,611,700 |
| — |
| 1,848,920 |
| 2,535,000 |
| 24,460,620 |
| 26,995,620 |
| (7,436,946 | ) | 19,558,674 |
| — |
|
Madison at the Arboretum |
| Austin, TX |
| 1995 |
| 161 |
| 1,046,500 |
| 9,638,269 |
| — |
| 1,952,393 |
| 1,046,500 |
| 11,590,662 |
| 12,637,162 |
| (3,471,984 | ) | 9,165,178 |
| — |
|
Madison at Walnut Creek |
| Austin, TX |
| 1994 |
| 342 |
| 2,737,600 |
| 14,623,574 |
| — |
| 1,835,038 |
| 2,737,600 |
| 16,458,612 |
| 19,196,212 |
| (5,852,372 | ) | 13,343,840 |
| — |
|
Madison at Wells Branch |
| Austin, TX |
| 1995 |
| 300 |
| 2,377,344 |
| 16,370,879 |
| — |
| 2,158,072 |
| 2,377,344 |
| 18,528,951 |
| 20,906,295 |
| (4,671,141 | ) | 16,235,154 |
| — |
|
Madison on Melrose |
| Richardson, TX |
| 1995 |
| 200 |
| 1,300,000 |
| 15,096,551 |
| — |
| 829,103 |
| 1,300,000 |
| 15,925,654 |
| 17,225,654 |
| (4,675,241 | ) | 12,550,413 |
| — |
|
Madison on the Parkway |
| Dallas, TX |
| 1995 |
| 376 |
| 2,444,000 |
| 22,505,043 |
| — |
| 2,081,282 |
| 2,444,000 |
| 24,586,325 |
| 27,030,325 |
| (7,384,461 | ) | 19,645,864 |
| — |
|
S-5
EQUITY RESIDENTIAL
Schedule III - Real Estate and Accumulated Depreciation
December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
| Cost Capitalized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Subsequent to |
|
|
| Gross Amount Carried |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Initial Cost to |
|
|
| Acquisition |
|
|
| at Close of |
|
|
|
|
|
|
|
|
|
|
|
Description |
|
|
|
|
| Company |
|
|
| (Improvements, net) (E) |
|
|
| Period 12/31/06 |
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
| Date of |
|
|
|
|
| Building & |
|
|
| Building & |
|
|
| Building & |
|
|
| Accumulated |
| Investment in Real |
|
|
|
Apartment Name |
| Location |
| Construction |
| Units (I) |
| Land |
| Fixtures |
| Land |
| Fixtures |
| Land |
| Fixtures (A) |
| Total (B) |
| Depreciation (C) |
| Estate, Net at 12/31/06 |
| Encumbrances |
|
Magnolia at Whitlock |
| Marietta, GA |
| 1971 |
| 152 |
| 132,979 |
| 1,526,005 |
| — |
| 3,782,685 |
| 132,979 |
| 5,308,690 |
| 5,441,668 |
| (3,581,897 | ) | 1,859,771 |
| — |
|
Mariners Wharf |
| Orange Park, FL |
| 1989 |
| 272 |
| 1,861,200 |
| 16,744,951 |
| — |
| 2,127,022 |
| 1,861,200 |
| 18,871,973 |
| 20,733,173 |
| (6,234,520 | ) | 14,498,652 |
| — |
|
Marquessa |
| Corona Hills, CA |
| 1992 |
| 336 |
| 6,888,500 |
| 21,604,584 |
| — |
| 2,176,400 |
| 6,888,500 |
| 23,780,983 |
| 30,669,483 |
| (8,110,280 | ) | 22,559,203 |
| — |
|
Martha Lake |
| Lynnwood, WA |
| 1991 |
| 155 |
| 821,200 |
| 7,405,070 |
| — |
| 1,531,105 |
| 821,200 |
| 8,936,176 |
| 9,757,376 |
| (3,324,988 | ) | 6,432,388 |
| — |
|
Merrill Creek |
| Lakewood, WA |
| 1994 |
| 149 |
| 814,200 |
| 7,330,606 |
| — |
| 664,425 |
| 814,200 |
| 7,995,031 |
| 8,809,231 |
| (2,833,005 | ) | 5,976,226 |
| — |
|
Metro on First |
| Seattle, WA (G) |
| 2002 |
| 102 |
| 8,540,000 |
| 12,209,981 |
| — |
| 69,697 |
| 8,540,000 |
| 12,279,678 |
| 20,819,678 |
| (870,026 | ) | 19,949,652 |
| — |
|
Milano Terrace Private Residences |
| Scottsdale, AZ |
| 1984 |
| 71 |
| 1,061,993 |
| 6,356,901 |
| — |
| 1,748,516 |
| 1,061,993 |
| 8,105,417 |
| 9,167,410 |
| (1,897,428 | ) | 7,269,982 |
| — |
|
Mill Creek |
| Milpitas, CA |
| 1991 |
| 516 |
| 12,858,693 |
| 57,168,503 |
| — |
| 1,334,067 |
| 12,858,693 |
| 58,502,570 |
| 71,361,263 |
| (8,255,094 | ) | 63,106,169 |
| — |
|
Millbrook I |
| Alexandria, VA |
| 1996 |
| 406 |
| 24,360,000 |
| 86,177,543 |
| — |
| 42,227 |
| 24,360,000 |
| 86,219,770 |
| 110,579,770 |
| (3,923,864 | ) | 106,655,905 |
| — |
|
Mira Flores |
| Palm Beach Gardens, FL |
| 1996 |
| 352 |
| 7,040,000 |
| 22,515,299 |
| — |
| 852,627 |
| 7,040,000 |
| 23,367,926 |
| 30,407,926 |
| (4,658,817 | ) | 25,749,108 |
| — |
|
Mission Bay |
| Orlando, FL |
| 1991 |
| 304 |
| 2,432,000 |
| 21,623,560 |
| — |
| 1,617,988 |
| 2,432,000 |
| 23,241,549 |
| 25,673,549 |
| (7,036,480 | ) | 18,637,069 |
| — |
|
Missions at Sunbow |
| Chula Vista, CA |
| 2003 |
| 336 |
| 28,560,000 |
| 59,287,427 |
| — |
| 164,982 |
| 28,560,000 |
| 59,452,409 |
| 88,012,409 |
| (3,692,391 | ) | 84,320,018 |
| — |
|
Misty Woods |
| Cary, NC |
| 1984 |
| 360 |
| 720,790 |
| 18,063,934 |
| — |
| 2,650,973 |
| 720,790 |
| 20,714,907 |
| 21,435,697 |
| (7,094,334 | ) | 14,341,363 |
| — |
|
Montecito |
| Valencia, CA |
| 1999 |
| 210 |
| 8,400,000 |
| 24,709,146 |
| — |
| 1,010,303 |
| 8,400,000 |
| 25,719,449 |
| 34,119,449 |
| (5,509,670 | ) | 28,609,779 |
| — |
|
Monterra in Mill Creek |
| Mill Creek, WA |
| 2003 |
| 139 |
| 2,800,000 |
| 13,255,123 |
| — |
| 112,437 |
| 2,800,000 |
| 13,367,560 |
| 16,167,560 |
| (1,159,046 | ) | 15,008,514 |
| — |
|
Montevista |
| Dallas, TX |
| 2000 |
| 350 |
| 3,931,550 |
| 19,788,568 |
| — |
| 1,073,778 |
| 3,931,550 |
| 20,862,346 |
| 24,793,896 |
| (4,151,265 | ) | 20,642,631 |
| — |
|
Montclair Metro |
| Montclair, NJ |
| (F) |
| — |
| 2,208,343 |
| 1,876,675 |
| — |
| — |
| 2,208,343 |
| 1,876,675 |
| 4,085,018 |
| — |
| 4,085,018 |
| — |
|
Morningside |
| Scottsdale, AZ |
| 1989 |
| 160 |
| 670,470 |
| 12,607,976 |
| — |
| 1,018,022 |
| 670,470 |
| 13,625,998 |
| 14,296,468 |
| (4,539,150 | ) | 9,757,318 |
| — |
|
Mountain Park Ranch |
| Phoenix, AZ |
| 1994 |
| 240 |
| 1,662,332 |
| 18,260,276 |
| — |
| 1,282,342 |
| 1,662,332 |
| 19,542,618 |
| 21,204,950 |
| (6,461,637 | ) | 14,743,312 |
| — |
|
Mountain Terrace |
| Stevenson Ranch, CA |
| 1992 |
| 510 |
| 3,966,500 |
| 35,814,995 |
| — |
| 2,582,625 |
| 3,966,500 |
| 38,397,620 |
| 42,364,120 |
| (13,712,782 | ) | 28,651,338 |
| — |
|
Newport Heights |
| Tukwila, WA |
| 1985 |
| 80 |
| 391,200 |
| 3,522,780 |
| — |
| 754,129 |
| 391,200 |
| 4,276,909 |
| 4,668,109 |
| (2,030,416 | ) | 2,637,693 |
| — |
|
North Pier at Harborside |
| Jersey City, NJ |
| 2003 |
| 297 |
| 4,000,159 |
| 94,681,052 |
| — |
| 377,442 |
| 4,000,159 |
| 95,058,494 |
| 99,058,653 |
| (9,178,311 | ) | 89,880,343 |
| — |
|
Northampton 2 |
| Largo, MD |
| 1988 |
| 276 |
| 1,513,500 |
| 14,246,990 |
| — |
| 2,574,425 |
| 1,513,500 |
| 16,821,415 |
| 18,334,915 |
| (7,489,500 | ) | 10,845,415 |
| — |
|
Northlake (MD) |
| Germantown, MD |
| 1985 |
| 304 |
| 15,000,000 |
| 23,142,302 |
| — |
| 6,499,373 |
| 15,000,000 |
| 29,641,675 |
| 44,641,675 |
| (1,908,165 | ) | 42,733,510 |
| — |
|
Northridge |
| Pleasant Hill, CA |
| 1974 |
| 221 |
| 5,527,800 |
| 14,691,705 |
| — |
| 2,171,747 |
| 5,527,800 |
| 16,863,452 |
| 22,391,252 |
| (5,749,674 | ) | 16,641,577 |
| — |
|
Northwoods Village |
| Cary, NC |
| 1986 |
| 228 |
| 1,369,700 |
| 11,460,337 |
| — |
| 2,155,446 |
| 1,369,700 |
| 13,615,783 |
| 14,985,483 |
| (4,997,276 | ) | 9,988,207 |
| — |
|
Oaks (NC) |
| Charlotte, NC |
| 1996 |
| 318 |
| 2,196,744 |
| 23,601,540 |
| — |
| 792,240 |
| 2,196,744 |
| 24,393,780 |
| 26,590,524 |
| (7,155,627 | ) | 19,434,897 |
| — |
|
Oaks at Falls Church |
| Falls Church, VA |
| 1966 |
| 176 |
| 20,240,000 |
| 20,152,616 |
| — |
| 1,262,957 |
| 20,240,000 |
| 21,415,573 |
| 41,655,573 |
| (926,752 | ) | 40,728,821 |
| — |
|
Ocean Crest |
| Solana Beach, CA |
| 1986 |
| 146 |
| 5,111,200 |
| 11,910,438 |
| — |
| 1,221,892 |
| 5,111,200 |
| 13,132,330 |
| 18,243,530 |
| (4,082,916 | ) | 14,160,614 |
| — |
|
Olympus Towers |
| Seattle, WA (G) |
| 2000 |
| 328 |
| 14,752,034 |
| 73,376,841 |
| — |
| 393,564 |
| 14,752,034 |
| 73,770,405 |
| 88,522,439 |
| (8,316,047 | ) | 80,206,392 |
| — |
|
Orchard Ridge |
| Lynnwood, WA |
| 1988 |
| 104 |
| 480,600 |
| 4,372,033 |
| — |
| 811,590 |
| 480,600 |
| 5,183,622 |
| 5,664,222 |
| (2,419,734 | ) | 3,244,488 |
| — |
|
Overlook Manor |
| Frederick, MD |
| 1980/1985 |
| 108 |
| 1,299,100 |
| 3,930,931 |
| — |
| 1,578,052 |
| 1,299,100 |
| 5,508,983 |
| 6,808,083 |
| (1,937,726 | ) | 4,870,357 |
| — |
|
Overlook Manor II |
| Frederick, MD |
| 1980/1985 |
| 182 |
| 2,186,300 |
| 6,262,597 |
| — |
| 634,872 |
| 2,186,300 |
| 6,897,469 |
| 9,083,769 |
| (2,193,575 | ) | 6,890,194 |
| — |
|
Overlook Manor III |
| Frederick, MD |
| 1980/1985 |
| 64 |
| 1,026,300 |
| 3,027,390 |
| — |
| 328,263 |
| 1,026,300 |
| 3,355,652 |
| 4,381,952 |
| (1,039,663 | ) | 3,342,289 |
| — |
|
Paces Station |
| Atlanta, GA |
| 1984-1988/1989 |
| 610 |
| 4,801,500 |
| 32,548,053 |
| — |
| 6,244,275 |
| 4,801,500 |
| 38,792,327 |
| 43,593,827 |
| (14,162,416 | ) | 29,431,412 |
| — |
|
Pacific Cove at Playa Del Rey, LLC |
| Playa Del Ray, CA |
| 1984 |
| 80 |
| 7,550,220 |
| 20,008,783 |
| — |
| 156,059 |
| 7,550,220 |
| 20,164,842 |
| 27,715,062 |
| — |
| 27,715,062 |
| — |
|
Palladia |
| Hillsboro, OR |
| 2000 |
| 497 |
| 6,461,000 |
| 44,888,156 |
| — |
| 821,855 |
| 6,461,000 |
| 45,710,011 |
| 52,171,011 |
| (9,358,197 | ) | 42,812,813 |
| — |
|
Panther Ridge |
| Federal Way, WA |
| 1980 |
| 260 |
| 1,055,800 |
| 9,506,117 |
| — |
| 1,308,645 |
| 1,055,800 |
| 10,814,762 |
| 11,870,562 |
| (4,163,363 | ) | 7,707,199 |
| — |
|
Paradise Pointe |
| Dania, FL |
| 1987-90 |
| 320 |
| 1,913,414 |
| 17,417,956 |
| — |
| 4,119,571 |
| 1,913,414 |
| 21,537,527 |
| 23,450,941 |
| (9,471,257 | ) | 13,979,684 |
| — |
|
Parc Royale |
| Houston, TX |
| 1994 |
| 171 |
| 2,223,000 |
| 11,936,833 |
| — |
| 1,558,738 |
| 2,223,000 |
| 13,495,570 |
| 15,718,570 |
| (4,240,368 | ) | 11,478,202 |
| — |
|
Parc Vue at Lake Buena Vista |
| Orlando, FL |
| 2000/2002 |
| 336 |
| 11,760,000 |
| 34,526,029 |
| — |
| 855,283 |
| 11,760,000 |
| 35,381,312 |
| 47,141,312 |
| (2,214,447 | ) | 44,926,865 |
| — |
|
Park at Turtle Run |
| Coral Springs, FL |
| 2001 |
| 257 |
| 15,420,000 |
| 36,064,629 |
| — |
| 115,286 |
| 15,420,000 |
| 36,179,915 |
| 51,599,915 |
| (2,113,355 | ) | 49,486,559 |
| — |
|
Park Bloomingdale |
| Bloomingdale, IL |
| 1989 |
| 172 |
| 2,282,317 |
| 11,550,120 |
| — |
| 2,195,517 |
| 2,282,317 |
| 13,745,637 |
| 16,027,954 |
| (4,107,908 | ) | 11,920,046 |
| — |
|
Park Meadow |
| Gilbert, AZ |
| 1986 |
| 224 |
| 835,217 |
| 15,120,769 |
| — |
| 1,670,556 |
| 835,217 |
| 16,791,324 |
| 17,626,541 |
| (5,550,735 | ) | 12,075,806 |
| — |
|
Park Place (TX) |
| Houston, TX |
| 1996 |
| 229 |
| 1,603,000 |
| 12,054,926 |
| — |
| 914,966 |
| 1,603,000 |
| 12,969,891 |
| 14,572,891 |
| (4,275,260 | ) | 10,297,631 |
| — |
|
Park West (CA) |
| Los Angeles, CA |
| 1987/90 |
| 444 |
| 3,033,500 |
| 27,302,383 |
| — |
| 3,444,937 |
| 3,033,500 |
| 30,747,320 |
| 33,780,820 |
| (12,802,928 | ) | 20,977,892 |
| — |
|
Parkside |
| Union City, CA |
| 1979 |
| 208 |
| 6,246,700 |
| 11,827,453 |
| — |
| 2,803,628 |
| 6,246,700 |
| 14,631,081 |
| 20,877,781 |
| (5,202,705 | ) | 15,675,076 |
| — |
|
Parkview Terrace |
| Redlands, CA |
| 1986 |
| 558 |
| 4,969,200 |
| 35,653,777 |
| — |
| 8,070,060 |
| 4,969,200 |
| 43,723,837 |
| 48,693,037 |
| (13,325,566 | ) | 35,367,472 |
| — |
|
Parkwood (CT) |
| East Haven, CT |
| 1975 |
| 102 |
| 531,365 |
| 3,552,064 |
| — |
| 464,999 |
| 531,365 |
| 4,017,063 |
| 4,548,427 |
| (966,800 | ) | 3,581,627 |
| — |
|
Phillips Park |
| Wellesley, MA |
| 1988 |
| 49 |
| 816,922 |
| 5,460,955 |
| — |
| 551,882 |
| 816,922 |
| 6,012,837 |
| 6,829,759 |
| (1,335,175 | ) | 5,494,584 |
| — |
|
Pine Harbour |
| Orlando, FL |
| 1991 |
| 366 |
| 1,664,300 |
| 14,970,915 |
| — |
| 2,631,472 |
| 1,664,300 |
| 17,602,387 |
| 19,266,687 |
| (8,332,502 | ) | 10,934,185 |
| — |
|
Playa Pacifica |
| Hermosa Beach, CA |
| 1972 |
| 285 |
| 35,100,000 |
| 33,473,822 |
| — |
| 410,291 |
| 35,100,000 |
| 33,884,113 |
| 68,984,113 |
| (1,887,355 | ) | 67,096,758 |
| — |
|
Plum Tree |
| Hales Corners, WI |
| 1989 |
| 332 |
| 1,996,700 |
| 20,247,195 |
| — |
| 1,435,400 |
| 1,996,700 |
| 21,682,595 |
| 23,679,295 |
| (7,131,242 | ) | 16,548,053 |
| — |
|
Pointe at South Mountain |
| Phoenix, AZ |
| 1988 |
| 364 |
| 2,228,800 |
| 20,059,311 |
| — |
| 2,536,265 |
| 2,228,800 |
| 22,595,576 |
| 24,824,376 |
| (8,111,203 | ) | 16,713,174 |
| — |
|
Polos East |
| Orlando, FL |
| 1991 |
| 308 |
| 1,386,000 |
| 19,058,620 |
| — |
| 1,438,211 |
| 1,386,000 |
| 20,496,831 |
| 21,882,831 |
| (6,265,330 | ) | 15,617,500 |
| — |
|
Port Royale |
| Ft. Lauderdale, FL (G) |
| 1988 |
| 252 |
| 1,754,200 |
| 15,789,873 |
| — |
| 4,293,894 |
| 1,754,200 |
| 20,083,767 |
| 21,837,967 |
| (8,314,371 | ) | 13,523,596 |
| — |
|
Port Royale II |
| Ft. Lauderdale, FL (G) |
| 1988 |
| 161 |
| 1,022,200 |
| 9,203,166 |
| — |
| 2,712,635 |
| 1,022,200 |
| 11,915,801 |
| 12,938,001 |
| (4,532,826 | ) | 8,405,175 |
| — |
|
Port Royale III |
| Ft. Lauderdale, FL (G) |
| 1988 |
| 324 |
| 7,454,900 |
| 14,725,802 |
| — |
| 4,931,699 |
| 7,454,900 |
| 19,657,501 |
| 27,112,401 |
| (6,749,472 | ) | 20,362,929 |
| — |
|
Port Royale IV |
| Ft. Lauderdale, FL |
| (F) |
| — |
| — |
| 26,997 |
| — |
| — |
| — |
| 26,997 |
| 26,997 |
| — |
| 26,997 |
| — |
|
Portofino |
| Chino Hills, CA |
| 1989 |
| 176 |
| 3,572,400 |
| 14,660,994 |
| — |
| 1,314,151 |
| 3,572,400 |
| 15,975,145 |
| 19,547,545 |
| (5,206,302 | ) | 14,341,242 |
| — |
|
Preakness |
| Antioch, TN |
| 1986 |
| 260 |
| 1,561,900 |
| 7,668,521 |
| — |
| 2,224,100 |
| 1,561,900 |
| 9,892,621 |
| 11,454,521 |
| (3,998,297 | ) | 7,456,225 |
| — |
|
Preserve at Deer Creek |
| Deerfield Beach, FL |
| 1997 |
| 540 |
| 13,500,000 |
| 60,011,208 |
| — |
| 691,204 |
| 13,500,000 |
| 60,702,413 |
| 74,202,413 |
| (7,071,995 | ) | 67,130,418 |
| — |
|
Prime, The |
| Arlington, VA |
| 2002 |
| 256 |
| 32,000,000 |
| 64,449,841 |
| — |
| (5) |
| 32,000,000 |
| 64,449,836 |
| 96,449,836 |
| (1,003,651 | ) | 95,446,185 |
| — |
|
Promenade (FL) |
| St. Petersburg, FL |
| 1994 |
| 334 |
| 2,124,193 |
| 25,804,037 |
| — |
| 3,107,691 |
| 2,124,193 |
| 28,911,728 |
| 31,035,921 |
| (8,760,171 | ) | 22,275,750 |
| — |
|
Promenade at Aventura |
| Aventura, FL |
| 1995 |
| 296 |
| 13,320,000 |
| 30,353,748 |
| — |
| 1,529,461 |
| 13,320,000 |
| 31,883,209 |
| 45,203,209 |
| (6,985,380 | ) | 38,217,829 |
| — |
|
Promenade at Peachtree |
| Chamblee, GA | �� | 2001 |
| 406 |
| 10,150,000 |
| 31,219,739 |
| — |
| 1,040,108 |
| 10,150,000 |
| 32,259,847 |
| 42,409,847 |
| (3,372,922 | ) | 39,036,925 |
| — |
|
Promenade at Town Center I |
| Valencia, CA |
| 2001 |
| 294 |
| 14,700,000 |
| 35,390,279 |
| — |
| 841,778 |
| 14,700,000 |
| 36,232,057 |
| 50,932,057 |
| (4,382,847 | ) | 46,549,209 |
| — |
|
Promenade at Wyndham Lakes |
| Coral Springs, FL |
| 1998 |
| 332 |
| 6,640,000 |
| 26,743,760 |
| — |
| 1,038,403 |
| 6,640,000 |
| 27,782,163 |
| 34,422,163 |
| (6,559,185 | ) | 27,862,978 |
| — |
|
Promenade Terrace |
| Corona, CA |
| 1990 |
| 330 |
| 2,272,800 |
| 20,546,289 |
| — |
| 3,110,625 |
| 2,272,800 |
| 23,656,915 |
| 25,929,715 |
| (9,058,086 | ) | 16,871,628 |
| — |
|
Promontory Pointe I & II |
| Phoenix, AZ |
| 1984/1996 |
| 424 |
| 2,355,509 |
| 30,421,840 |
| — |
| 2,899,735 |
| 2,355,509 |
| 33,321,575 |
| 35,677,084 |
| (10,974,605 | ) | 24,702,479 |
| — |
|
Prospect Towers |
| Hackensack, NJ |
| 1995 |
| 157 |
| 3,926,600 |
| 27,966,416 |
| — |
| 2,831,346 |
| 3,926,600 |
| 30,797,763 |
| 34,724,363 |
| (9,993,091 | ) | 24,731,271 |
| — |
|
Prospect Towers II |
| Hackensack, NJ |
| 2002 |
| 203 |
| 4,500,000 |
| 33,104,733 |
| — |
| 889,424 |
| 4,500,000 |
| 33,994,157 |
| 38,494,157 |
| (5,663,287 | ) | 32,830,870 |
| — |
|
Providence |
| Bothell, WA |
| 2000 |
| 200 |
| 3,573,621 |
| 19,055,505 |
| — |
| 266,848 |
| 3,573,621 |
| 19,322,354 |
| 22,895,975 |
| (2,345,897 | ) | 20,550,078 |
| — |
|
Ranch at Fossil Creek |
| Haltom City, TX |
| 2003 |
| 274 |
| 1,715,435 |
| 16,829,282 |
| — |
| 436,756 |
| 1,715,435 |
| 17,266,038 |
| 18,981,473 |
| (2,300,557 | ) | 16,680,916 |
| — |
|
Ravinia |
| Greenfield, WI |
| 1991 |
| 206 |
| 1,240,100 |
| 12,055,713 |
| — |
| 832,049 |
| 1,240,100 |
| 12,887,762 |
| 14,127,862 |
| (4,265,270 | ) | 9,862,593 |
| — |
|
Redlands Lawn and Tennis |
| Redlands, CA |
| 1986 |
| 496 |
| 4,822,320 |
| 26,359,328 |
| — |
| 3,241,300 |
| 4,822,320 |
| 29,600,629 |
| 34,422,949 |
| (9,888,427 | ) | 24,534,522 |
| — |
|
Redmond Ridge (Land) |
| Redmond, WA |
| (F) |
| — |
| 6,975,705 |
| 6,671,830 |
| — |
| — |
| 6,975,705 |
| 6,671,830 |
| 13,647,535 |
| — |
| 13,647,535 |
| — |
|
Regency |
| Charlotte, NC |
| 1986 |
| 178 |
| 890,000 |
| 11,783,920 |
| — |
| 1,315,147 |
| 890,000 |
| 13,099,067 |
| 13,989,067 |
| (3,982,637 | ) | 10,006,429 |
| — |
|
Regency Palms |
| Huntington Beach, CA |
| 1969 |
| 310 |
| 1,857,400 |
| 16,713,254 |
| — |
| 3,079,768 |
| 1,857,400 |
| 19,793,021 |
| 21,650,421 |
| (8,064,331 | ) | 13,586,090 |
| — |
|
Regency Park |
| Centreville, VA |
| 1989 |
| 252 |
| 2,521,500 |
| 16,200,666 |
| — |
| 4,662,656 |
| 2,521,500 |
| 20,863,322 |
| 23,384,822 |
| (6,371,370 | ) | 17,013,452 |
| — |
|
Remington Place |
| Phoenix, AZ |
| 1983 |
| 412 |
| 1,492,750 |
| 13,377,478 |
| — |
| 3,470,919 |
| 1,492,750 |
| 16,848,397 |
| 18,341,147 |
| (7,278,079 | ) | 11,063,068 |
| — |
|
Reserve at Clarendon Centre, The |
| Arlington, VA (G) |
| 2003 |
| 252 |
| 10,500,000 |
| 52,812,935 |
| — |
| 776,698 |
| 10,500,000 |
| 53,589,633 |
| 64,089,633 |
| (6,382,075 | ) | 57,707,558 |
| — |
|
Reserve at Eisenhower, The |
| Alexandria, VA |
| 2002 |
| 226 |
| 6,500,000 |
| 34,585,060 |
| — |
| 174,392 |
| 6,500,000 |
| 34,759,452 |
| 41,259,452 |
| (5,085,596 | ) | 36,173,855 |
| — |
|
Reserve at Empire Lakes |
| Rancho Cucamonga, CA |
| 2005 |
| 467 |
| 16,345,000 |
| 73,081,671 |
| — |
| 112,194 |
| 16,345,000 |
| 73,193,864 |
| 89,538,864 |
| (4,504,542 | ) | 85,034,322 |
| — |
|
Reserve at Moreno Valley Ranch |
| Moreno Valley, CA |
| 2005 |
| 176 |
| 8,800,000 |
| 26,151,088 |
| — |
| 31,882 |
| 8,800,000 |
| 26,182,970 |
| 34,982,970 |
| (1,196,124 | ) | 33,786,846 |
| — |
|
Residences at Little River |
| Haverhill, MA |
| 2003 |
| 174 |
| 6,905,138 |
| 19,172,797 |
| — |
| 190,531 |
| 6,905,138 |
| 19,363,328 |
| 26,268,466 |
| (2,409,000 | ) | 23,859,467 |
| — |
|
Richmond Townhomes |
| Houston, TX |
| 1995 |
| 188 |
| 940,000 |
| 13,906,905 |
| — |
| 2,171,398 |
| 940,000 |
| 16,078,303 |
| 17,018,303 |
| (4,589,497 | ) | 12,428,806 |
| — |
|
Ridgewood Village |
| San Diego, CA |
| 1997 |
| 192 |
| 5,761,500 |
| 14,032,511 |
| — |
| 775,745 |
| 5,761,500 |
| 14,808,256 |
| 20,569,756 |
| (4,598,153 | ) | 15,971,602 |
| — |
|
Ridgewood Village II |
| San Diego, CA |
| 1997 |
| 216 |
| 6,048,000 |
| 19,971,537 |
| — |
| 136,416 |
| 6,048,000 |
| 20,107,953 |
| 26,155,953 |
| (4,312,547 | ) | 21,843,406 |
| — |
|
Rincon |
| Houston, TX |
| 1996 |
| 288 |
| 4,401,900 |
| 16,734,746 |
| — |
| 1,664,598 |
| 4,401,900 |
| 18,399,344 |
| 22,801,244 |
| (6,572,590 | ) | 16,228,654 |
| — |
|
River Hill |
| Grand Prairie, TX |
| 1996 |
| 334 |
| 2,004,000 |
| 19,272,944 |
| — |
| 1,428,146 |
| 2,004,000 |
| 20,701,090 |
| 22,705,090 |
| (6,277,321 | ) | 16,427,769 |
| — |
|
River Park |
| Fort Worth, TX |
| 1984 |
| 280 |
| 2,245,400 |
| 8,811,727 |
| — |
| 2,891,050 |
| 2,245,400 |
| 11,702,777 |
| 13,948,177 |
| (4,414,847 | ) | 9,533,329 |
| — |
|
River Stone Ranch |
| Austin, TX |
| 1998 |
| 448 |
| 5,376,000 |
| 27,004,185 |
| — |
| 1,391,746 |
| 5,376,000 |
| 28,395,931 |
| 33,771,931 |
| (3,966,450 | ) | 29,805,481 |
| — |
|
Riviera at West Village |
| Dallas, TX |
| 1995 |
| 150 |
| 6,534,000 |
| 14,749,422 |
| — |
| 822,128 |
| 6,534,000 |
| 15,571,550 |
| 22,105,550 |
| (1,111,667 | ) | 20,993,883 |
| — |
|
S-6
EQUITY RESIDENTIAL
Schedule III - Real Estate and Accumulated Depreciation
December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
| Cost Capitalized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Subsequent to |
|
|
| Gross Amount Carried |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Initial Cost to |
|
|
| Acquisition |
|
|
| at Close of |
|
|
|
|
|
|
|
|
|
|
|
Description |
|
|
|
|
| Company |
|
|
| (Improvements, net) (E) |
|
|
| Period 12/31/06 |
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
| Date of |
|
|
|
|
| Building & |
|
|
| Building & |
|
|
| Building & |
|
|
| Accumulated |
| Investment in Real |
|
|
|
Apartment Name |
| Location |
| Construction |
| Units (I) |
| Land |
| Fixtures |
| Land |
| Fixtures |
| Land |
| Fixtures (A) |
| Total (B) |
| Depreciation (C) |
| Estate, Net at 12/31/06 |
| Encumbrances |
|
Rivers Edge |
| Waterbury, CT |
| 1974 |
| 156 |
| 781,900 |
| 6,561,167 |
| — |
| 908,573 |
| 781,900 |
| 7,469,740 |
| 8,251,640 |
| (2,379,281 | ) | 5,872,359 |
| — |
|
Rock Creek |
| Carrboro, NC |
| 1986 |
| 188 |
| 895,700 |
| 8,062,543 |
| — |
| 1,888,798 |
| 895,700 |
| 9,951,341 |
| 10,847,041 |
| (3,850,036 | ) | 6,997,004 |
| — |
|
Rosecliff |
| Quincy, MA |
| 1990 |
| 156 |
| 5,460,000 |
| 15,721,570 |
| — |
| 385,476 |
| 5,460,000 |
| 16,107,046 |
| 21,567,046 |
| (4,164,987 | ) | 17,402,058 |
| — |
|
Royal Oaks (FL) |
| Jacksonville, FL |
| 1991 |
| 284 |
| 1,988,000 |
| 13,645,117 |
| — |
| 2,018,719 |
| 1,988,000 |
| 15,663,836 |
| 17,651,836 |
| (4,763,881 | ) | 12,887,955 |
| — |
|
Sabal Palm at Boot Ranch |
| Palm Harbor, FL |
| 1996 |
| 432 |
| 3,888,000 |
| 28,923,692 |
| — |
| 2,086,359 |
| 3,888,000 |
| 31,010,050 |
| 34,898,050 |
| (9,325,573 | ) | 25,572,477 |
| — |
|
Sabal Palm at Carrollwood Place |
| Tampa, FL |
| 1995 |
| 432 |
| 3,888,000 |
| 26,911,542 |
| — |
| 1,475,872 |
| 3,888,000 |
| 28,387,415 |
| 32,275,415 |
| (8,426,151 | ) | 23,849,264 |
| — |
|
Sabal Palm at Lake Buena Vista |
| Orlando, FL |
| 1988 |
| 400 |
| 2,800,000 |
| 23,687,893 |
| — |
| 2,182,202 |
| 2,800,000 |
| 25,870,095 |
| 28,670,095 |
| (7,872,138 | ) | 20,797,956 |
| — |
|
Sabal Palm at Metrowest |
| Orlando, FL |
| 1998 |
| 411 |
| 4,110,000 |
| 38,394,865 |
| — |
| 2,197,274 |
| 4,110,000 |
| 40,592,138 |
| 44,702,138 |
| (12,045,661 | ) | 32,656,477 |
| — |
|
Sabal Palm at Metrowest II |
| Orlando, FL |
| 1997 |
| 456 |
| 4,560,000 |
| 33,907,283 |
| — |
| 1,628,540 |
| 4,560,000 |
| 35,535,823 |
| 40,095,823 |
| (10,349,274 | ) | 29,746,549 |
| — |
|
Sabal Pointe |
| Coral Springs, FL |
| 1995 |
| 275 |
| 1,951,600 |
| 17,570,508 |
| — |
| 2,421,872 |
| 1,951,600 |
| 19,992,380 |
| 21,943,980 |
| (7,902,438 | ) | 14,041,542 |
| — |
|
Saddle Ridge |
| Ashburn, VA |
| 1989 |
| 216 |
| 1,364,800 |
| 12,283,616 |
| — |
| 1,578,493 |
| 1,364,800 |
| 13,862,110 |
| 15,226,910 |
| (5,622,464 | ) | 9,604,445 |
| — |
|
Sailboat Bay |
| Raleigh, NC |
| 1986 |
| 192 |
| 960,000 |
| 8,797,580 |
| — |
| 1,146,582 |
| 960,000 |
| 9,944,161 |
| 10,904,161 |
| (3,111,950 | ) | 7,792,211 |
| — |
|
San Marcos |
| Scottsdale, AZ |
| 1995 |
| 320 |
| 20,000,000 |
| 31,236,223 |
| — |
| 11,258 |
| 20,000,000 |
| 31,247,481 |
| 51,247,481 |
| (519,582 | ) | 50,727,899 |
| — |
|
Savannah at Park Place |
| Atlanta, GA |
| 2001 |
| 416 |
| 7,696,095 |
| 34,114,542 |
| — |
| 1,919,334 |
| 7,696,095 |
| 36,033,876 |
| 43,729,971 |
| (4,071,207 | ) | 39,658,764 |
| — |
|
Savannah Lakes |
| Boynton Beach, FL |
| 1991 |
| 466 |
| 7,000,000 |
| 30,422,607 |
| — |
| 1,443,363 |
| 7,000,000 |
| 31,865,970 |
| 38,865,970 |
| (6,147,882 | ) | 32,718,087 |
| — |
|
Scottsdale Meadows |
| Scottsdale, AZ |
| 1984 |
| 168 |
| 1,512,000 |
| 11,407,699 |
| — |
| 1,138,943 |
| 1,512,000 |
| 12,546,642 |
| 14,058,642 |
| (4,204,408 | ) | 9,854,234 |
| — |
|
Seeley Lake |
| Lakewood, WA |
| 1990 |
| 522 |
| 2,760,400 |
| 24,845,286 |
| — |
| 2,716,246 |
| 2,760,400 |
| 27,561,533 |
| 30,321,933 |
| (9,781,751 | ) | 20,540,182 |
| — |
|
Seventh & James |
| Seattle, WA |
| 1992 |
| 96 |
| 663,800 |
| 5,974,803 |
| — |
| 1,980,783 |
| 663,800 |
| 7,955,586 |
| 8,619,386 |
| (3,242,280 | ) | 5,377,107 |
| — |
|
Shadow Creek |
| Winter Springs, FL |
| 2000 |
| 280 |
| 6,000,000 |
| 21,719,768 |
| — |
| 686,031 |
| 6,000,000 |
| 22,405,800 |
| 28,405,800 |
| (2,528,671 | ) | 25,877,129 |
| — |
|
Shadow Lake |
| Doraville, GA |
| 1989 |
| 228 |
| 1,140,000 |
| 13,117,277 |
| — |
| 904,999 |
| 1,140,000 |
| 14,022,276 |
| 15,162,276 |
| (4,256,796 | ) | 10,905,480 |
| — |
|
Sheffield Court |
| Arlington, VA |
| 1986 |
| 597 |
| 3,349,350 |
| 31,337,332 |
| — |
| 3,706,251 |
| 3,349,350 |
| 35,043,584 |
| 38,392,934 |
| (15,153,000 | ) | 23,239,934 |
| — |
|
Silver Spring |
| Silver Spring, MD |
| (F) |
| — |
| 18,539,817 |
| 22,144,191 |
| — |
| — |
| 18,539,817 |
| 22,144,191 |
| 40,684,008 |
| — |
| 40,684,008 |
| — |
|
Silver Springs (FL) |
| Jacksonville, FL |
| 1985 |
| 432 |
| 1,831,100 |
| 16,474,735 |
| — |
| 4,521,158 |
| 1,831,100 |
| 20,995,893 |
| 22,826,993 |
| (8,295,022 | ) | 14,531,971 |
| — |
|
Skylark |
| Union City, CA |
| 1986 |
| 174 |
| 1,781,600 |
| 16,731,916 |
| — |
| 1,143,820 |
| 1,781,600 |
| 17,875,736 |
| 19,657,336 |
| (5,425,454 | ) | 14,231,882 |
| — |
|
Sommerset Place |
| Raleigh, NC |
| 1983 |
| 144 |
| 360,000 |
| 7,800,206 |
| — |
| 1,045,295 |
| 360,000 |
| 8,845,500 |
| 9,205,500 |
| (2,803,374 | ) | 6,402,126 |
| — |
|
Sonata at Cherry Creek |
| Denver, CO |
| 1999 |
| 183 |
| 5,490,000 |
| 18,130,479 |
| — |
| 693,378 |
| 5,490,000 |
| 18,823,857 |
| 24,313,857 |
| (4,107,443 | ) | 20,206,414 |
| — |
|
Sonoran |
| Phoenix, AZ |
| 1995 |
| 429 |
| 2,361,922 |
| 31,841,724 |
| — |
| 1,787,444 |
| 2,361,922 |
| 33,629,167 |
| 35,991,089 |
| (10,913,107 | ) | 25,077,982 |
| — |
|
South Palm Place Condominium Homes |
| Tamarac, FL |
| 1991 |
| 99 |
| 771,120 |
| 7,019,483 |
| — |
| 1,364,382 |
| 771,120 |
| 8,383,864 |
| 9,154,984 |
| (2,119,831 | ) | 7,035,152 |
| — |
|
Southwood |
| Palo Alto, CA |
| 1985 |
| 99 |
| 6,936,600 |
| 14,324,069 |
| — |
| 1,485,834 |
| 6,936,600 |
| 15,809,903 |
| 22,746,503 |
| (5,048,516 | ) | 17,697,988 |
| — |
|
Spring Hill Commons |
| Acton, MA |
| 1973 |
| 105 |
| 1,107,436 |
| 7,402,980 |
| — |
| 961,530 |
| 1,107,436 |
| 8,364,510 |
| 9,471,945 |
| (1,887,933 | ) | 7,584,013 |
| — |
|
Springbrook Estates |
| Riverside, CA |
| (F) |
| — |
| 70,532,700 |
| 158,297 |
| — |
| — |
| 70,532,700 |
| 158,297 |
| 70,690,997 |
| — |
| 70,690,997 |
| — |
|
St. Andrews at Winston Park |
| Coconut Creek, FL |
| 1997 |
| 284 |
| 5,680,000 |
| 19,812,090 |
| — |
| 862,771 |
| 5,680,000 |
| 20,674,861 |
| 26,354,861 |
| (4,047,253 | ) | 22,307,608 |
| — |
|
Steeplechase |
| Charlotte, NC |
| 1986 |
| 247 |
| 1,111,500 |
| 10,180,750 |
| — |
| 1,367,405 |
| 1,111,500 |
| 11,548,155 |
| 12,659,655 |
| (3,630,538 | ) | 9,029,117 |
| — |
|
Stone Oak |
| Houston, TX |
| 1998 |
| 318 |
| 2,502,876 |
| 17,513,496 |
| — |
| 947,832 |
| 2,502,876 |
| 18,461,328 |
| 20,964,204 |
| (3,364,858 | ) | 17,599,346 |
| — |
|
Stonegate (CO) |
| Broomfield, CO |
| 2003 |
| 350 |
| 8,750,000 |
| 32,998,775 |
| — |
| 1,615,116 |
| 8,750,000 |
| 34,613,891 |
| 43,363,891 |
| (2,333,918 | ) | 41,029,973 |
| — |
|
Stoneleigh at Deerfield |
| Alpharetta, GA |
| 2003 |
| 370 |
| 4,810,000 |
| 29,999,596 |
| — |
| 331,831 |
| 4,810,000 |
| 30,331,427 |
| 35,141,427 |
| (2,836,991 | ) | 32,304,435 |
| — |
|
Stoney Creek |
| Lakewood, WA |
| 1990 |
| 231 |
| 1,215,200 |
| 10,938,134 |
| — |
| 1,594,714 |
| 1,215,200 |
| 12,532,847 |
| 13,748,047 |
| (4,449,457 | ) | 9,298,590 |
| — |
|
Sturbridge Meadows |
| Sturbridge, MA |
| 1985 |
| 104 |
| 702,447 |
| 4,695,714 |
| — |
| 643,591 |
| 702,447 |
| 5,339,305 |
| 6,041,752 |
| (1,222,760 | ) | 4,818,992 |
| — |
|
Summer Creek |
| Plymouth, MN |
| 1985 |
| 72 |
| 579,600 |
| 3,815,800 |
| — |
| 563,958 |
| 579,600 |
| 4,379,758 |
| 4,959,358 |
| (1,528,244 | ) | 3,431,114 |
| — |
|
Summer Ridge |
| Riverside, CA |
| 1985 |
| 136 |
| 602,400 |
| 5,422,807 |
| — |
| 1,785,972 |
| 602,400 |
| 7,208,779 |
| 7,811,179 |
| (2,745,010 | ) | 5,066,169 |
| — |
|
Summerset Village II |
| Chatsworth, CA |
| (F) |
| — |
| 260,646 |
| 31,577 |
| — |
| — |
| 260,646 |
| 31,577 |
| 292,223 |
| — |
| 292,223 |
| — |
|
Summerwood |
| Hayward, CA |
| 1982 |
| 162 |
| 4,866,600 |
| 6,942,743 |
| — |
| 1,042,052 |
| 4,866,600 |
| 7,984,796 |
| 12,851,396 |
| (2,695,431 | ) | 10,155,965 |
| — |
|
Summit at Lake Union |
| Seattle, WA |
| 1995 - 1997 |
| 150 |
| 1,424,700 |
| 12,852,461 |
| — |
| 1,428,589 |
| 1,424,700 |
| 14,281,050 |
| 15,705,750 |
| (5,124,417 | ) | 10,581,333 |
| — |
|
Sunforest |
| Davie, FL |
| 1989 |
| 494 |
| 10,000,000 |
| 32,124,850 |
| — |
| 1,747,157 |
| 10,000,000 |
| 33,872,006 |
| 43,872,006 |
| (4,706,870 | ) | 39,165,137 |
| — |
|
Surrey Downs |
| Bellevue, WA |
| 1986 |
| 122 |
| 3,057,100 |
| 7,848,618 |
| — |
| 793,762 |
| 3,057,100 |
| 8,642,380 |
| 11,699,480 |
| (2,799,920 | ) | 8,899,560 |
| — |
|
Sycamore Creek |
| Scottsdale, AZ |
| 1984 |
| 350 |
| 3,152,000 |
| 19,083,727 |
| — |
| 2,197,744 |
| 3,152,000 |
| 21,281,471 |
| 24,433,471 |
| (7,389,141 | ) | 17,044,330 |
| — |
|
Tamarlane |
| Portland, ME |
| 1986 |
| 115 |
| 690,900 |
| 5,153,633 |
| — |
| 603,641 |
| 690,900 |
| 5,757,274 |
| 6,448,174 |
| (2,078,515 | ) | 4,369,659 |
| — |
|
Timber Hollow |
| Chapel Hill, NC |
| 1986 |
| 198 |
| 800,000 |
| 11,219,537 |
| — |
| 1,475,045 |
| 800,000 |
| 12,694,581 |
| 13,494,581 |
| (3,902,869 | ) | 9,591,712 |
| — |
|
Timber Ridge, LLC |
| Woodinville, WA |
| 1986 |
| 4 |
| 28,629 |
| 265,181 |
| — |
| (64,057 | ) | 28,629 |
| 201,125 |
| 229,754 |
| (115,062 | ) | 114,691 |
| — |
|
Timberwalk |
| Jacksonville, FL |
| 1987 |
| 284 |
| 1,988,000 |
| 13,204,219 |
| — |
| 1,415,041 |
| 1,988,000 |
| 14,619,259 |
| 16,607,259 |
| (4,641,908 | ) | 11,965,351 |
| — |
|
Tortuga Bay |
| Orlando, FL |
| 2004 |
| 314 |
| 6,280,000 |
| 32,121,779 |
| — |
| 416,449 |
| 6,280,000 |
| 32,538,228 |
| 38,818,228 |
| (2,723,427 | ) | 36,094,801 |
| — |
|
Toscana |
| Irvine, CA |
| 1991/1993 |
| 563 |
| 39,410,000 |
| 50,806,072 |
| — |
| 3,776,758 |
| 39,410,000 |
| 54,582,831 |
| 93,992,831 |
| (12,480,800 | ) | 81,512,030 |
| — |
|
Town Center (TX) |
| Kingwood, TX |
| 1994 |
| 258 |
| 1,291,300 |
| 11,530,216 |
| — |
| 1,992,505 |
| 1,291,300 |
| 13,522,721 |
| 14,814,021 |
| (4,873,105 | ) | 9,940,917 |
| — |
|
Town Center II (TX) |
| Kingwood, TX |
| 1994 |
| 260 |
| 1,375,000 |
| 14,169,656 |
| — |
| 92,683 |
| 1,375,000 |
| 14,262,339 |
| 15,637,339 |
| (3,604,908 | ) | 12,032,431 |
| — |
|
Townes at Herndon |
| Herndon, VA |
| 2002 |
| 218 |
| 10,900,000 |
| 49,216,125 |
| — |
| 22,214 |
| 10,900,000 |
| 49,238,339 |
| 60,138,339 |
| (1,574,437 | ) | 58,563,902 |
| — |
|
Tradition at Alafaya |
| Oviedo, FL |
| 2006 |
| 253 |
| 7,590,000 |
| 32,014,299 |
| — |
| (117 | ) | 7,590,000 |
| 32,014,182 |
| 39,604,182 |
| (1,010,541 | ) | 38,593,642 |
| — |
|
Trails at Dominion Park |
| Houston, TX |
| 1992 |
| 843 |
| 2,531,800 |
| 35,699,589 |
| — |
| 5,248,612 |
| 2,531,800 |
| 40,948,201 |
| 43,480,001 |
| (15,291,501 | ) | 28,188,500 |
| — |
|
Trump Place, 140 Riverside |
| New York, NY (G) |
| 2003 |
| 354 |
| 103,539,100 |
| 94,082,057 |
| — |
| 122,980 |
| 103,539,100 |
| 94,205,037 |
| 197,744,137 |
| (5,953,348 | ) | 191,790,789 |
| — |
|
Trump Place, 160 Riverside |
| New York, NY (G) |
| 2001 |
| 455 |
| 139,933,500 |
| 190,963,887 |
| — |
| 469,688 |
| 139,933,500 |
| 191,433,575 |
| 331,367,075 |
| (10,922,967 | ) | 320,444,108 |
| — |
|
Trump Place, 180 Riverside |
| New York, NY (G) |
| 1998 |
| 516 |
| 144,968,250 |
| 138,345,708 |
| — |
| 1,546,310 |
| 144,968,250 |
| 139,892,018 |
| 284,860,268 |
| (8,557,076 | ) | 276,303,193 |
| — |
|
Turnberry Isle |
| Dallas, TX |
| 1994 |
| 187 |
| 2,992,000 |
| 15,287,285 |
| — |
| 584,990 |
| 2,992,000 |
| 15,872,275 |
| 18,864,275 |
| (1,582,010 | ) | 17,282,266 |
| — |
|
Tuscany at Lindbergh |
| Atlanta, GA |
| 2001 |
| 324 |
| 9,720,000 |
| 40,874,023 |
| — |
| 641,135 |
| 9,720,000 |
| 41,515,158 |
| 51,235,158 |
| (2,500,579 | ) | 48,734,580 |
| — |
|
Tyrone Gardens |
| Randolph, MA |
| 1961/1965 |
| 165 |
| 4,953,000 |
| 5,799,572 |
| — |
| 1,414,338 |
| 4,953,000 |
| 7,213,910 |
| 12,166,910 |
| (2,456,900 | ) | 9,710,010 |
| — |
|
Uptown Square |
| Denver, CO (G) |
| 1999/2001 |
| 696 |
| 17,492,000 |
| 100,697,530 |
| — |
| 321,993 |
| 17,492,000 |
| 101,019,523 |
| 118,511,523 |
| (3,250,099 | ) | 115,261,423 |
| — |
|
Valencia Plantation |
| Orlando, FL |
| 1990 |
| 194 |
| 873,000 |
| 12,819,377 |
| — |
| 935,834 |
| 873,000 |
| 13,755,211 |
| 14,628,211 |
| (4,008,336 | ) | 10,619,875 |
| — |
|
Versailles |
| Woodland Hills, CA |
| 1991 |
| 253 |
| 12,650,000 |
| 33,656,292 |
| — |
| 2,335,009 |
| 12,650,000 |
| 35,991,301 |
| 48,641,301 |
| (4,672,266 | ) | 43,969,035 |
| — |
|
Via Ventura |
| Scottsdale, AZ |
| 1980 |
| 328 |
| 1,486,600 |
| 13,382,006 |
| — |
| 6,976,055 |
| 1,486,600 |
| 20,358,061 |
| 21,844,661 |
| (11,540,954 | ) | 10,303,707 |
| — |
|
View Pointe |
| Riverside, CA |
| 1998 |
| 208 |
| 10,400,000 |
| 26,315,150 |
| — |
| 630,958 |
| 10,400,000 |
| 26,946,108 |
| 37,346,108 |
| (1,569,338 | ) | 35,776,770 |
| — |
|
Villa Solana |
| Laguna Hills, CA |
| 1984 |
| 272 |
| 1,665,100 |
| 14,985,678 |
| — |
| 3,690,234 |
| 1,665,100 |
| 18,675,911 |
| 20,341,011 |
| (8,999,716 | ) | 11,341,295 |
| — |
|
Village at Lakewood |
| Phoenix, AZ |
| 1988 |
| 240 |
| 3,166,411 |
| 13,859,090 |
| — |
| 1,476,850 |
| 3,166,411 |
| 15,335,940 |
| 18,502,351 |
| (5,322,569 | ) | 13,179,782 |
| — |
|
Village Oaks |
| Austin, TX |
| 1984 |
| 280 |
| 1,186,000 |
| 10,663,736 |
| — |
| 2,882,522 |
| 1,186,000 |
| 13,546,258 |
| 14,732,258 |
| (4,953,970 | ) | 9,778,287 |
| — |
|
Village of Newport |
| Kent, WA |
| 1987 |
| 100 |
| 416,300 |
| 3,756,582 |
| — |
| 621,623 |
| 416,300 |
| 4,378,205 |
| 4,794,505 |
| (2,054,658 | ) | 2,739,847 |
| — |
|
Virgil Square |
| Los Angeles, CA |
| 1979 |
| 142 |
| 5,500,000 |
| 15,216,210 |
| — |
| 381,952 |
| 5,500,000 |
| 15,598,162 |
| 21,098,162 |
| (1,165,569 | ) | 19,932,594 |
| — |
|
Vista Del Lago |
| Mission Viejo, CA |
| 1986-88 |
| 608 |
| 4,525,800 |
| 40,736,293 |
| — |
| 7,454,025 |
| 4,525,800 |
| 48,190,319 |
| 52,716,119 |
| (21,970,822 | ) | 30,745,296 |
| — |
|
Vista Grove |
| Mesa, AZ |
| 1997 - 1998 |
| 224 |
| 1,341,796 |
| 12,157,045 |
| — |
| 925,655 |
| 1,341,796 |
| 13,082,700 |
| 14,424,496 |
| (4,168,626 | ) | 10,255,871 |
| — |
|
Vista Montana - Residential |
| San Jose, CA |
| (F) |
| — |
| — |
| 1,225,533 |
| — |
| — |
| — |
| 1,225,533 |
| 1,225,533 |
| — |
| 1,225,533 |
| — |
|
Vista Montana - Condo |
| San Jose, CA |
| (F) |
| — |
| — |
| 439,553 |
| — |
| — |
| — |
| 439,553 |
| 439,553 |
| — |
| 439,553 |
| — |
|
Waterford (Jax) II |
| Jacksonville, FL |
| (F) |
| — |
| 566,923 |
| 62,373 |
| — |
| — |
| 566,923 |
| 62,373 |
| 629,296 |
| — |
| 629,296 |
| — |
|
Waterford at Deerwood |
| Jacksonville, FL |
| 1985 |
| 248 |
| 1,696,000 |
| 10,659,702 |
| — |
| 2,068,695 |
| 1,696,000 |
| 12,728,397 |
| 14,424,397 |
| (4,193,484 | ) | 10,230,913 |
| — |
|
Waterford Place (CO) |
| Thornton, CO |
| 1998 |
| 336 |
| 5,040,000 |
| 29,733,022 |
| — |
| 662,702 |
| 5,040,000 |
| 30,395,724 |
| 35,435,724 |
| (2,289,513 | ) | 33,146,212 |
| — |
|
Waterside |
| Reston, VA |
| 1984 |
| 276 |
| 20,700,000 |
| 27,474,388 |
| — |
| 796,855 |
| 20,700,000 |
| 28,271,242 |
| 48,971,242 |
| (1,938,567 | ) | 47,032,675 |
| — |
|
Webster Green |
| Needham, MA |
| 1985 |
| 77 |
| 1,418,893 |
| 9,485,006 |
| — |
| 457,298 |
| 1,418,893 |
| 9,942,304 |
| 11,361,197 |
| (2,226,316 | ) | 9,134,881 |
| — |
|
Welleby Lake Club |
| Sunrise, FL |
| 1991 |
| 304 |
| 3,648,000 |
| 17,620,879 |
| — |
| 1,583,390 |
| 3,648,000 |
| 19,204,270 |
| 22,852,270 |
| (5,886,183 | ) | 16,966,086 |
| — |
|
Westfield Village |
| Centerville, VA |
| 1988 |
| 228 |
| 7,000,000 |
| 23,245,834 |
| — |
| 3,765,784 |
| 7,000,000 |
| 27,011,618 |
| 34,011,618 |
| (2,873,291 | ) | 31,138,327 |
| — |
|
Westridge |
| Tacoma, WA |
| 1987/1991 |
| 714 |
| 3,501,900 |
| 31,506,082 |
| — |
| 3,983,305 |
| 3,501,900 |
| 35,489,387 |
| 38,991,287 |
| (12,958,546 | ) | 26,032,741 |
| — |
|
Westside Villas I |
| Los Angeles, CA |
| 1999 |
| 21 |
| 1,785,000 |
| 3,233,254 |
| — |
| 193,400 |
| 1,785,000 |
| 3,426,654 |
| 5,211,654 |
| (822,173 | ) | 4,389,482 |
| — |
|
Westside Villas II |
| Los Angeles, CA |
| 1999 |
| 23 |
| 1,955,000 |
| 3,541,435 |
| — |
| 50,148 |
| 1,955,000 |
| 3,591,583 |
| 5,546,583 |
| (781,098 | ) | 4,765,486 |
| — |
|
Westside Villas III |
| Los Angeles, CA |
| 1999 |
| 36 |
| 3,060,000 |
| 5,538,871 |
| — |
| 98,852 |
| 3,060,000 |
| 5,637,723 |
| 8,697,723 |
| (1,233,642 | ) | 7,464,081 |
| — |
|
Westside Villas IV |
| Los Angeles, CA |
| 1999 |
| 36 |
| 3,060,000 |
| 5,539,390 |
| — |
| 84,742 |
| 3,060,000 |
| 5,624,133 |
| 8,684,133 |
| (1,220,045 | ) | 7,464,088 |
| — |
|
Westside Villas V |
| Los Angeles, CA |
| 1999 |
| 60 |
| 5,100,000 |
| 9,224,485 |
| — |
| 143,070 |
| 5,100,000 |
| 9,367,556 |
| 14,467,556 |
| (2,038,121 | ) | 12,429,434 |
| — |
|
Westside Villas VI |
| Los Angeles, CA |
| 1989 |
| 18 |
| 1,530,000 |
| 3,023,523 |
| — |
| 146,993 |
| 1,530,000 |
| 3,170,515 |
| 4,700,515 |
| (694,718 | ) | 4,005,797 |
| — |
|
Westside Villas VII |
| Los Angeles, CA |
| 2001 |
| 53 |
| 4,505,000 |
| 10,758,900 |
| — |
| 141,444 |
| 4,505,000 |
| 10,900,343 |
| 15,405,343 |
| (1,786,865 | ) | 13,618,479 |
| — |
|
Whispering Oaks |
| Walnut Creek, CA |
| 1974 |
| 316 |
| 2,170,800 |
| 19,539,586 |
| — |
| 3,246,477 |
| 2,170,800 |
| 22,786,063 |
| 24,956,863 |
| (8,857,885 | ) | 16,098,977 |
| — |
|
Willow Trail |
| Norcross, GA |
| 1985 |
| 224 |
| 1,120,000 |
| 11,412,982 |
| — |
| 1,027,009 |
| 1,120,000 |
| 12,439,990 |
| 13,559,990 |
| (3,850,958 | ) | 9,709,033 |
| — |
|
S-7
EQUITY RESIDENTIAL
Schedule III - Real Estate and Accumulated Depreciation
December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
| Cost Capitalized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Subsequent to |
|
|
| Gross Amount Carried |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Initial Cost to |
|
|
| Acquisition |
|
|
| at Close of |
|
|
|
|
|
|
|
|
|
|
|
Description |
|
|
|
|
| Company |
|
|
| (Improvements, net) (E) |
|
|
| Period 12/31/06 |
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
| Date of |
|
|
|
|
| Building & |
|
|
| Building & |
|
|
| Building & |
|
|
| Accumulated |
| Investment in Real |
|
|
|
Apartment Name |
| Location |
| Construction |
| Units (I) |
| Land |
| Fixtures |
| Land |
| Fixtures |
| Land |
| Fixtures (A) |
| Total (B) |
| Depreciation (C) |
| Estate, Net at 12/31/06 |
| Encumbrances |
|
Wimberly |
| Dallas, TX |
| 1996 |
| 372 |
| 2,232,000 |
| 27,685,923 |
| — |
| 1,445,913 |
| 2,232,000 |
| 29,131,836 |
| 31,363,836 |
| (8,636,474 | ) | 22,727,362 |
| — |
|
Wimberly at Deerwood |
| Jacksonville, FL |
| 2000 |
| 322 |
| 8,000,000 |
| 30,057,214 |
| — |
| 807,195 |
| 8,000,000 |
| 30,864,410 |
| 38,864,410 |
| (1,878,829 | ) | 36,985,581 |
| — |
|
Wimbledon Oaks |
| Arlington, TX |
| 1985 |
| 248 |
| 1,491,700 |
| 8,843,716 |
| — |
| 2,200,545 |
| 1,491,700 |
| 11,044,261 |
| 12,535,961 |
| (3,615,907 | ) | 8,920,054 |
| — |
|
Winchester Park |
| Riverside, RI |
| 1972 |
| 416 |
| 2,822,618 |
| 18,868,626 |
| — |
| 3,031,769 |
| 2,822,618 |
| 21,900,395 |
| 24,723,013 |
| (5,883,598 | ) | 18,839,415 |
| — |
|
Winchester Wood |
| Riverside, RI |
| 1989 |
| 62 |
| 683,215 |
| 4,567,154 |
| — |
| 436,297 |
| 683,215 |
| 5,003,451 |
| 5,686,666 |
| (1,098,276 | ) | 4,588,391 |
| — |
|
Windemere |
| Mesa, AZ |
| 1986 |
| 224 |
| 940,450 |
| 8,659,280 |
| — |
| 1,948,232 |
| 940,450 |
| 10,607,512 |
| 11,547,962 |
| (4,190,260 | ) | 7,357,702 |
| — |
|
Windmont |
| Atlanta, GA |
| 1988 |
| 178 |
| 3,204,000 |
| 7,128,448 |
| — |
| 783,453 |
| 3,204,000 |
| 7,911,901 |
| 11,115,901 |
| (2,139,825 | ) | 8,976,076 |
| — |
|
Windsor at Fair Lakes |
| Fairfax, VA |
| 1988 |
| 250 |
| 10,000,000 |
| 28,587,109 |
| — |
| 3,820,070 |
| 10,000,000 |
| 32,407,178 |
| 42,407,178 |
| (3,280,409 | ) | 39,126,769 |
| — |
|
Winterwood |
| Charlotte, NC |
| 1986 |
| 384 |
| 1,722,000 |
| 15,501,142 |
| — |
| 3,767,520 |
| 1,722,000 |
| 19,268,662 |
| 20,990,662 |
| (9,406,175 | ) | 11,584,487 |
| — |
|
Wood Creek (CA) |
| Pleasant Hill, CA |
| 1987 |
| 256 |
| 9,729,900 |
| 23,009,768 |
| — |
| 1,711,007 |
| 9,729,900 |
| 24,720,775 |
| 34,450,675 |
| (8,542,210 | ) | 25,908,465 |
| — |
|
Woodbridge II |
| Cary, GA |
| 1993-95 |
| 216 |
| 1,244,600 |
| 11,243,364 |
| — |
| 1,546,563 |
| 1,244,600 |
| 12,789,927 |
| 14,034,527 |
| (4,862,665 | ) | 9,171,862 |
| — |
|
Woodland Hills |
| Decatur, GA |
| 1985 |
| 228 |
| 1,224,600 |
| 11,010,681 |
| — |
| 2,314,167 |
| 1,224,600 |
| 13,324,848 |
| 14,549,448 |
| (5,522,032 | ) | 9,027,416 |
| — |
|
Woodlands of Brookfield |
| Brookfield, WI |
| 1990 |
| 148 |
| 1,484,600 |
| 13,961,081 |
| — |
| 1,157,041 |
| 1,484,600 |
| 15,118,122 |
| 16,602,722 |
| (4,884,796 | ) | 11,717,926 |
| — |
|
Woodmoor |
| Austin, TX |
| 1981 |
| 208 |
| 653,800 |
| 5,875,968 |
| — |
| 2,398,443 |
| 653,800 |
| 8,274,412 |
| 8,928,212 |
| (4,290,687 | ) | 4,637,525 |
| — |
|
Woodside |
| Lorton, VA |
| 1987 |
| 252 |
| 1,326,000 |
| 12,510,903 |
| — |
| 4,816,061 |
| 1,326,000 |
| 17,326,963 |
| 18,652,963 |
| (6,745,922 | ) | 11,907,041 |
| — |
|
Yarmouth Woods |
| Yarmouth, ME |
| 1971/1978 |
| 138 |
| 692,800 |
| 6,096,155 |
| — |
| 1,290,437 |
| 692,800 |
| 7,386,592 |
| 8,079,392 |
| (2,497,078 | ) | 5,582,314 |
| — |
|
Management Business |
| Chicago, IL |
| (D) |
| — |
| — |
| — |
| — |
| 69,475,276 |
| — |
| 69,475,276 |
| 69,475,276 |
| (31,833,061 | ) | 37,642,215 |
| — |
|
Operating Partnership |
| Chicago, IL |
| (F) |
| — |
| — |
| 491,595 |
| — |
| — |
| — |
| 491,595 |
| 491,595 |
| — |
| 491,595 |
| — |
|
EQR Wholly Owned Unencumbered |
|
|
|
|
| 97,902 |
| 2,480,114,318 |
| 8,218,412,694 |
| — |
| 755,163,632 |
| 2,480,114,318 |
| 8,973,576,325 |
| 11,453,690,644 |
| (2,006,699,313 | ) | 9,446,991,331 |
| — |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQR Wholly Owned Encumbered: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1660 Peachtree |
| Atlanta, GA |
| 1999 |
| 355 |
| 7,987,511 |
| 23,602,563 |
| — |
| 2,052,728 |
| 7,987,511 |
| 25,655,291 |
| 33,642,802 |
| (2,969,665 | ) | 30,673,137 |
| 23,000,000 |
|
2400 M St |
| Washington, D.C. (G) |
| 2006 |
| 359 |
| 30,006,593 |
| 114,138,624 |
| — |
| 85,766 |
| 30,006,593 |
| 114,224,390 |
| 144,230,983 |
| (3,205,390 | ) | 141,025,593 |
| 75,936,000 |
|
2nd & 85th St |
| New York, NY |
| (F) |
| — |
| 15,601,092 |
| 9,944,601 |
| — |
| — |
| 15,601,092 |
| 9,944,601 |
| 25,545,693 |
| — |
| 25,545,693 |
| 15,566,275 |
|
740 River Drive |
| St. Paul, MN |
| 1962 |
| 163 |
| 1,626,700 |
| 11,234,943 |
| — |
| 3,347,310 |
| 1,626,700 |
| 14,582,252 |
| 16,208,952 |
| (5,642,838 | ) | 10,566,114 |
| 5,077,662 |
|
929 House |
| Cambridge, MA (G) |
| 1975 |
| 127 |
| 3,252,993 |
| 21,745,595 |
| — |
| 1,673,535 |
| 3,252,993 |
| 23,419,130 |
| 26,672,123 |
| (5,226,889 | ) | 21,445,234 |
| 4,035,104 |
|
Academy Village |
| North Hollywood, CA |
| 1989 |
| 248 |
| 25,000,000 |
| 23,593,194 |
| — |
| 1,184,661 |
| 25,000,000 |
| 24,777,855 |
| 49,777,855 |
| (1,952,440 | ) | 47,825,415 |
| 20,000,000 |
|
Agliano |
| Tampa, FL |
| (F) |
| — |
| 8,424,662 |
| 4,797,568 |
| — |
| — |
| 8,424,662 |
| 4,797,568 |
| 13,222,229 |
| — |
| 13,222,229 |
| 6,099,616 |
|
Alta Pacific |
| Irvine, CA |
| (F) |
| — |
| 10,752,145 |
| 11,037,426 |
| — |
| — |
| 10,752,145 |
| 11,037,426 |
| 21,789,570 |
| — |
| 21,789,570 |
| 28,260,000 |
|
Amberton |
| Manassas, VA |
| 1986 |
| 190 |
| 900,600 |
| 11,921,815 |
| — |
| 1,959,704 |
| 900,600 |
| 13,881,519 |
| 14,782,119 |
| (4,963,171 | ) | 9,818,948 |
| 10,705,000 |
|
Arbor Terrace |
| Sunnyvale, CA |
| 1979 |
| 174 |
| 9,057,300 |
| 18,483,642 |
| — |
| 1,590,781 |
| 9,057,300 |
| 20,074,423 |
| 29,131,723 |
| (6,001,316 | ) | 23,130,407 |
| (O | ) |
Arboretum (MA) |
| Canton, MA |
| 1989 |
| 156 |
| 4,685,900 |
| 10,992,751 |
| — |
| 1,178,505 |
| 4,685,900 |
| 12,171,256 |
| 16,857,156 |
| (3,896,064 | ) | 12,961,092 |
| (L | ) |
Arboretum at Stonelake |
| Austin, TX |
| 1996 |
| 408 |
| 6,120,000 |
| 24,069,023 |
| — |
| 1,657,170 |
| 6,120,000 |
| 25,726,193 |
| 31,846,193 |
| (3,600,313 | ) | 28,245,880 |
| 14,970,000 |
|
Arbors of Hickory Hollow |
| Antioch, TN |
| 1986 |
| 336 |
| 202,985 |
| 6,936,761 |
| — |
| 3,529,757 |
| 202,985 |
| 10,466,517 |
| 10,669,502 |
| (5,870,130 | ) | 4,799,372 |
| (K | ) |
Arden Villas |
| Orlando, FL |
| 1999 |
| 336 |
| 5,500,000 |
| 28,600,796 |
| — |
| 2,089,931 |
| 5,500,000 |
| 30,690,727 |
| 36,190,727 |
| (2,094,908 | ) | 34,095,819 |
| 23,247,561 |
|
Artisan Square |
| Northridge, CA |
| 2002 |
| 140 |
| 7,000,000 |
| 20,537,359 |
| — |
| 292,700 |
| 7,000,000 |
| 20,830,060 |
| 27,830,060 |
| (3,133,707 | ) | 24,696,353 |
| (Q | ) |
Autumn River |
| Raleigh, NC |
| 2002 |
| 284 |
| 3,408,000 |
| 20,890,457 |
| — |
| 513,753 |
| 3,408,000 |
| 21,404,210 |
| 24,812,210 |
| (2,650,683 | ) | 22,161,527 |
| (Q | ) |
Avon Place |
| Avon, CT |
| 1973 |
| 163 |
| 1,788,943 |
| 12,440,003 |
| — |
| 811,291 |
| 1,788,943 |
| 13,251,294 |
| 15,040,237 |
| (2,988,280 | ) | 12,051,958 |
| (M | ) |
Bay Hill |
| Long Beach, CA |
| 2002 |
| 160 |
| 7,600,000 |
| 27,437,239 |
| — |
| 153,455 |
| 7,600,000 |
| 27,590,694 |
| 35,190,694 |
| (2,912,115 | ) | 32,278,579 |
| 13,996,000 |
|
Bradford Apartments |
| Newington, CT |
| 1964 |
| 64 |
| 401,091 |
| 2,681,210 |
| — |
| 334,347 |
| 401,091 |
| 3,015,557 |
| 3,416,648 |
| (734,598 | ) | 2,682,049 |
| (M | ) |
Bradley Park |
| Puyallup, WA |
| 1999 |
| 155 |
| 3,813,000 |
| 18,313,645 |
| — |
| 81,765 |
| 3,813,000 |
| 18,395,410 |
| 22,208,410 |
| (1,103,632 | ) | 21,104,778 |
| 12,443,749 |
|
Briar Knoll Apts |
| Vernon, CT |
| 1986 |
| 150 |
| 928,972 |
| 6,209,988 |
| — |
| 815,944 |
| 928,972 |
| 7,025,932 |
| 7,954,904 |
| (1,704,439 | ) | 6,250,465 |
| 5,587,997 |
|
Briarwood (CA) |
| Sunnyvale, CA |
| 1985 |
| 192 |
| 9,991,500 |
| 22,247,278 |
| — |
| 934,943 |
| 9,991,500 |
| 23,182,221 |
| 33,173,721 |
| (6,824,575 | ) | 26,349,146 |
| 12,800,000 |
|
Brookdale Village |
| Naperville, IL |
| 1986 |
| 252 |
| 3,276,000 |
| 16,293,023 |
| — |
| 1,890,027 |
| 3,276,000 |
| 18,183,050 |
| 21,459,050 |
| (5,259,890 | ) | 16,199,160 |
| 10,820,000 |
|
Brookside (MD) |
| Frederick, MD |
| 1993 |
| 228 |
| 2,736,000 |
| 7,934,069 |
| — |
| 1,505,337 |
| 2,736,000 |
| 9,439,406 |
| 12,175,406 |
| (2,949,476 | ) | 9,225,930 |
| 8,170,000 |
|
Brooksyde Apts |
| West Hartford, CT |
| 1945 |
| 80 |
| 594,711 |
| 3,975,523 |
| — |
| 462,828 |
| 594,711 |
| 4,438,351 |
| 5,033,062 |
| (1,078,479 | ) | 3,954,583 |
| (M | ) |
Burgundy Studios |
| Middletown, CT |
| 1973 |
| 102 |
| 395,238 |
| 2,642,087 |
| — |
| 305,181 |
| 395,238 |
| 2,947,268 |
| 3,342,506 |
| (766,460 | ) | 2,576,046 |
| (M | ) |
Canterbury |
| Germantown, MD |
| 1986 |
| 544 |
| 2,781,300 |
| 32,942,531 |
| — |
| 9,622,847 |
| 2,781,300 |
| 42,565,377 |
| 45,346,677 |
| (14,717,022 | ) | 30,629,655 |
| 31,680,000 |
|
Carlyle |
| Dallas, TX |
| 1993 |
| 180 |
| 1,890,000 |
| 14,155,000 |
| — |
| 757,963 |
| 1,890,000 |
| 14,912,963 |
| 16,802,963 |
| (2,121,562 | ) | 14,681,401 |
| 7,985,386 |
|
Cedar Glen |
| Reading, MA |
| 1980 |
| 114 |
| 1,248,505 |
| 8,346,003 |
| — |
| 870,999 |
| 1,248,505 |
| 9,217,002 |
| 10,465,507 |
| (2,093,019 | ) | 8,372,489 |
| 1,330,414 |
|
Centennial Court |
| Seattle, WA (G) |
| 2001 |
| 187 |
| 3,800,000 |
| 21,280,039 |
| — |
| 147,078 |
| 3,800,000 |
| 21,427,117 |
| 25,227,117 |
| (1,768,802 | ) | 23,458,314 |
| 17,671,302 |
|
Centennial Tower |
| Seattle, WA (G) |
| 1991 |
| 221 |
| 5,900,000 |
| 48,800,339 |
| — |
| 727,028 |
| 5,900,000 |
| 49,527,368 |
| 55,427,368 |
| (3,858,363 | ) | 51,569,004 |
| 27,893,694 |
|
Cherry Creek I,II,&III (TN) |
| Hermitage, TN |
| 1986/96 |
| 627 |
| 2,942,345 |
| 45,725,245 |
| — |
| 2,595,966 |
| 2,942,345 |
| 48,321,211 |
| 51,263,556 |
| (13,377,168 | ) | 37,886,388 |
| 16,892,453 |
|
Chestnut Glen |
| Abington, MA |
| 1983 |
| 130 |
| 1,178,965 |
| 7,881,139 |
| — |
| 616,872 |
| 1,178,965 |
| 8,498,011 |
| 9,676,976 |
| (1,988,090 | ) | 7,688,887 |
| 3,607,045 |
|
Chickasaw Crossing |
| Orlando, FL |
| 1986 |
| 292 |
| 2,044,000 |
| 12,366,832 |
| — |
| 1,201,286 |
| 2,044,000 |
| 13,568,119 |
| 15,612,119 |
| (4,232,373 | ) | 11,379,746 |
| 11,648,914 |
|
Church Corner |
| Cambridge, MA (G) |
| 1987 |
| 85 |
| 5,220,000 |
| 16,744,643 |
| — |
| 106,905 |
| 5,220,000 |
| 16,851,548 |
| 22,071,548 |
| (1,554,793 | ) | 20,516,755 |
| 12,000,000 |
|
Cierra Crest |
| Denver, CO |
| 1996 |
| 480 |
| 4,803,100 |
| 34,894,898 |
| — |
| 2,171,147 |
| 4,803,100 |
| 37,066,044 |
| 41,869,144 |
| (12,039,922 | ) | 29,829,222 |
| (O | ) |
City Lofts |
| Chicago, IL |
| (F) |
| — |
| 5,946,369 |
| 7,902,033 |
| — |
| — |
| 5,946,369 |
| 7,902,033 |
| 13,848,402 |
| — |
| 13,848,402 |
| (J | ) |
Club at Tanasbourne |
| Hillsboro, OR |
| 1990 |
| 352 |
| 3,521,300 |
| 16,257,934 |
| — |
| 2,560,552 |
| 3,521,300 |
| 18,818,487 |
| 22,339,787 |
| (6,914,209 | ) | 15,425,578 |
| (N | ) |
Coachlight Village |
| Agawam, MA |
| 1967 |
| 88 |
| 501,726 |
| 3,353,933 |
| — |
| 286,900 |
| 501,726 |
| 3,640,833 |
| 4,142,558 |
| (878,731 | ) | 3,263,827 |
| (M | ) |
Colonial Village |
| Plainville, CT |
| 1968 |
| 104 |
| 693,575 |
| 4,636,410 |
| — |
| 697,434 |
| 693,575 |
| 5,333,844 |
| 6,027,419 |
| (1,303,637 | ) | 4,723,782 |
| (M | ) |
Conway Court |
| Roslindale, MA |
| 1920 |
| 28 |
| 101,451 |
| 710,524 |
| — |
| 148,476 |
| 101,451 |
| 858,999 |
| 960,450 |
| (211,156 | ) | 749,295 |
| 372,378 |
|
Country Club Lakes |
| Jacksonville, FL |
| 1997 |
| 555 |
| 15,000,000 |
| 41,055,786 |
| — |
| 1,458,520 |
| 15,000,000 |
| 42,514,306 |
| 57,514,306 |
| (3,201,835 | ) | 54,312,471 |
| 34,106,923 |
|
Coventry at Cityview |
| Fort Worth, TX |
| 1996 |
| 360 |
| 2,160,000 |
| 23,072,847 |
| — |
| 1,805,282 |
| 2,160,000 |
| 24,878,129 |
| 27,038,129 |
| (7,412,420 | ) | 19,625,709 |
| (Q | ) |
Creekside (San Mateo) |
| San Mateo, CA |
| 1985 |
| 192 |
| 9,606,600 |
| 21,193,232 |
| — |
| 1,090,183 |
| 9,606,600 |
| 22,283,415 |
| 31,890,015 |
| (6,693,710 | ) | 25,196,305 |
| (O | ) |
Creekside Homes at Legacy |
| Plano. TX |
| 1998 |
| 380 |
| 4,560,000 |
| 32,275,748 |
| — |
| 1,925,740 |
| 4,560,000 |
| 34,201,488 |
| 38,761,488 |
| (9,950,809 | ) | 28,810,679 |
| 16,800,000 |
|
Cross Creek |
| Matthews, NC |
| 1989 |
| 420 |
| 3,151,600 |
| 20,295,925 |
| — |
| 1,926,578 |
| 3,151,600 |
| 22,222,503 |
| 25,374,103 |
| (7,077,104 | ) | 18,296,999 |
| (O | ) |
Crown Court |
| Scottsdale, AZ |
| 1987 |
| 416 |
| 3,156,600 |
| 28,414,599 |
| — |
| 4,338,515 |
| 3,156,600 |
| 32,753,114 |
| 35,909,714 |
| (11,534,011 | ) | 24,375,703 |
| (P | ) |
Dean Estates II |
| Cranston, RI |
| 1970 |
| 48 |
| 308,457 |
| 2,061,971 |
| — |
| 404,267 |
| 308,457 |
| 2,466,238 |
| 2,774,695 |
| (613,800 | ) | 2,160,895 |
| (M | ) |
Deerwood (Corona) |
| Corona, CA |
| 1992 |
| 316 |
| 4,742,200 |
| 20,272,892 |
| — |
| 2,538,163 |
| 4,742,200 |
| 22,811,055 |
| 27,553,255 |
| (7,870,791 | ) | 19,682,464 |
| (Q | ) |
Eastbridge |
| Dallas, TX |
| 1998 |
| 169 |
| 3,380,000 |
| 11,860,382 |
| — |
| 661,554 |
| 3,380,000 |
| 12,521,935 |
| 15,901,935 |
| (2,733,407 | ) | 13,168,528 |
| 8,026,896 |
|
Fernbrook Townhomes |
| Plymouth, MN |
| 1993 |
| 72 |
| 580,100 |
| 6,683,693 |
| — |
| 459,059 |
| 580,100 |
| 7,142,752 |
| 7,722,852 |
| (2,206,216 | ) | 5,516,636 |
| 4,855,548 |
|
Fireside Park |
| Rockville, MD |
| 1961 |
| 236 |
| 4,248,000 |
| 9,977,101 |
| — |
| 2,323,800 |
| 4,248,000 |
| 12,300,901 |
| 16,548,901 |
| (3,788,931 | ) | 12,759,970 |
| 8,095,000 |
|
Forest Ridge I & II |
| Arlington, TX |
| 1984/85 |
| 660 |
| 2,362,700 |
| 21,263,295 |
| — |
| 5,245,440 |
| 2,362,700 |
| 26,508,735 |
| 28,871,435 |
| (10,897,465 | ) | 17,973,969 |
| (P | ) |
Four Lakes 5 |
| Lisle, IL (G) |
| 1968/1988 |
| 478 |
| 600,000 |
| 19,186,686 |
| — |
| 3,171,557 |
| 600,000 |
| 22,358,243 |
| 22,958,243 |
| (13,891,138 | ) | 9,067,105 |
| (L | ) |
Four Winds |
| Fall River, MA |
| 1987 |
| 168 |
| 1,370,843 |
| 9,163,804 |
| — |
| 1,067,946 |
| 1,370,843 |
| 10,231,751 |
| 11,602,593 |
| (2,345,502 | ) | 9,257,092 |
| (M | ) |
Fox Hill Apartments |
| Enfield, CT |
| 1974 |
| 168 |
| 1,129,018 |
| 7,547,256 |
| — |
| 731,052 |
| 1,129,018 |
| 8,278,308 |
| 9,407,326 |
| (1,959,318 | ) | 7,448,008 |
| (M | ) |
Gallery, The |
| Hermosa Beach,CA |
| 1971 |
| 168 |
| 18,144,000 |
| 46,565,645 |
| — |
| 3,190 |
| 18,144,000 |
| 46,568,835 |
| 64,712,835 |
| (543,302 | ) | 64,169,533 |
| 34,460,000 |
|
Geary Court Yard |
| San Francisco, CA |
| 1990 |
| 164 |
| 1,722,400 |
| 15,471,429 |
| — |
| 1,155,470 |
| 1,722,400 |
| 16,626,899 |
| 18,349,299 |
| (5,446,542 | ) | 12,902,757 |
| 17,693,865 |
|
Glen Grove |
| Wellesley, MA |
| 1979 |
| 125 |
| 1,344,601 |
| 8,988,383 |
| — |
| 661,016 |
| 1,344,601 |
| 9,649,399 |
| 10,994,000 |
| (2,225,895 | ) | 8,768,105 |
| 2,157,190 |
|
Glen Meadow |
| Franklin, MA |
| 1971 |
| 288 |
| 2,339,330 |
| 17,796,431 |
| — |
| 2,018,461 |
| 2,339,330 |
| 19,814,892 |
| 22,154,222 |
| (4,542,534 | ) | 17,611,689 |
| 1,546,912 |
|
Glenlake |
| Glendale Heights. IL |
| 1988 |
| 336 |
| 5,041,700 |
| 16,671,970 |
| — |
| 4,635,767 |
| 5,041,700 |
| 21,307,737 |
| 26,349,437 |
| (7,990,753 | ) | 18,358,684 |
| 14,845,000 |
|
Gosnold Grove |
| East Falmouth, MA |
| 1978 |
| 33 |
| 124,296 |
| 830,891 |
| — |
| 171,810 |
| 124,296 |
| 1,002,701 |
| 1,126,996 |
| (282,786 | ) | 844,210 |
| 529,015 |
|
Greenhaven |
| Union City, CA |
| 1983 |
| 250 |
| 7,507,000 |
| 15,210,399 |
| — |
| 1,664,822 |
| 7,507,000 |
| 16,875,221 |
| 24,382,221 |
| (5,413,716 | ) | 18,968,505 |
| 10,975,000 |
|
Greenhouse - Frey Road |
| Kennesaw, GA |
| 1985 |
| 489 |
| 2,467,200 |
| 22,187,443 |
| — |
| 3,643,631 |
| 2,467,200 |
| 25,831,074 |
| 28,298,274 |
| (11,927,896 | ) | 16,370,378 |
| (L | ) |
Greenhouse - Holcomb Bridge |
| Alpharetta, GA |
| 1985 |
| 437 |
| 2,143,300 |
| 19,291,427 |
| — |
| 3,431,367 |
| 2,143,300 |
| 22,722,795 |
| 24,866,095 |
| (10,729,479 | ) | 14,136,616 |
| (L | ) |
Greenhouse - Roswell |
| Roswell, GA |
| 1985 |
| 236 |
| 1,220,000 |
| 10,974,727 |
| — |
| 2,091,987 |
| 1,220,000 |
| 13,066,714 |
| 14,286,714 |
| (6,262,485 | ) | 8,024,229 |
| (L | ) |
Hampshire Place |
| Los Angeles, CA |
| 1989 |
| 259 |
| 10,806,000 |
| 30,335,330 |
| — |
| 954,609 |
| 10,806,000 |
| 31,289,939 |
| 42,095,939 |
| (2,947,784 | ) | 39,148,155 |
| 18,681,951 |
|
Harbor Steps |
| Seattle, WA (G) |
| 2000 |
| 730 |
| 59,900,000 |
| 158,829,662 |
| — |
| 812,941 |
| 59,900,000 |
| 159,642,603 |
| 219,542,603 |
| (9,618,544 | ) | 209,924,059 |
| 142,998,760 |
|
Heritage at Stone Ridge |
| Burlington, MA |
| 2005 |
| 180 |
| 10,800,000 |
| 31,808,335 |
| — |
| 13,390 |
| 10,800,000 |
| 31,821,725 |
| 42,621,725 |
| (1,032,478 | ) | 41,589,248 |
| 29,186,892 |
|
Heritage Green |
| Sturbridge, MA |
| 1974 |
| 130 |
| 835,313 |
| 5,583,898 |
| — |
| 822,502 |
| 835,313 |
| 6,406,400 |
| 7,241,713 |
| (1,583,527 | ) | 5,658,186 |
| 1,722,829 |
|
High Meadow |
| Ellington, CT |
| 1975 |
| 100 |
| 583,679 |
| 3,901,774 |
| — |
| 296,872 |
| 583,679 |
| 4,198,647 |
| 4,782,326 |
| (1,016,090 | ) | 3,766,236 |
| 3,994,044 |
|
Highland Glen II |
| Westwood, MA |
| (F) |
| — |
| — |
| 7,069,447 |
| — |
| — |
| — |
| 7,069,447 |
| 7,069,447 |
| — |
| 7,069,447 |
| 1,384,362 |
|
Highland Point |
| Aurora, CO |
| 1984 |
| 319 |
| 1,631,900 |
| 14,684,439 |
| — |
| 1,900,859 |
| 1,631,900 |
| 16,585,298 |
| 18,217,198 |
| (6,060,369 | ) | 12,156,829 |
| (N | ) |
S-8
EQUITY RESIDENTIAL
Schedule III - Real Estate and Accumulated Depreciation
December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
| Cost Capitalized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Subsequent to |
|
|
| Gross Amount Carried |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Initial Cost to |
|
|
| Acquisition |
|
|
| at Close of |
|
|
|
|
|
|
|
|
|
|
|
Description |
|
|
|
|
| Company |
|
|
| (Improvements, net) (E) |
|
|
| Period 12/31/06 |
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
| Date of |
|
|
|
|
| Building & |
|
|
| Building & |
|
|
| Building & |
|
|
| Accumulated |
| Investment in Real |
|
|
|
Apartment Name |
| Location |
| Construction |
| Units (I) |
| Land |
| Fixtures |
| Land |
| Fixtures |
| Land |
| Fixtures (A) |
| Total (B) |
| Depreciation (C) |
| Estate, Net at 12/31/06 |
| Encumbrances |
|
Highlands at Cherry Hill |
| Cherry Hills, NJ |
| 2002 |
| 170 |
| 6,800,000 |
| 21,459,108 |
| — |
| 63,469 |
| 6,800,000 |
| 21,522,577 |
| 28,322,577 |
| (1,537,068 | ) | 26,785,509 |
| 16,983,599 |
|
Highlands at South Plainfield |
| South Plainfield, NJ |
| 2000 |
| 252 |
| 10,080,000 |
| 37,526,912 |
| — |
| 143,289 |
| 10,080,000 |
| 37,670,201 |
| 47,750,201 |
| (2,182,182 | ) | 45,568,019 |
| 21,978,565 |
|
Highline Oaks |
| Denver, CO |
| 1986 |
| 220 |
| 1,057,400 |
| 9,340,249 |
| — |
| 1,633,630 |
| 1,057,400 |
| 10,973,879 |
| 12,031,279 |
| (4,268,727 | ) | 7,762,552 |
| (L | ) |
Isle at Arrowhead Ranch |
| Glendale, AZ |
| 1996 |
| 256 |
| 1,650,237 |
| 19,593,123 |
| — |
| 1,076,108 |
| 1,650,237 |
| 20,669,232 |
| 22,319,469 |
| (6,635,237 | ) | 15,684,231 |
| (N | ) |
Ivory Wood |
| Bothell, WA |
| 2000 |
| 144 |
| 2,732,800 |
| 13,888,282 |
| — |
| 260,308 |
| 2,732,800 |
| 14,148,590 |
| 16,881,390 |
| (1,536,323 | ) | 15,345,067 |
| 8,020,000 |
|
Jaclen Towers |
| Beverly, NJ |
| 1976 |
| 100 |
| 437,072 |
| 2,921,735 |
| — |
| 757,876 |
| 437,072 |
| 3,679,611 |
| 4,116,683 |
| (1,021,556 | ) | 3,095,127 |
| 1,662,193 |
|
James Street Crossing |
| Kent, WA |
| 1989 |
| 300 |
| 2,081,254 |
| 18,748,337 |
| — |
| 1,591,291 |
| 2,081,254 |
| 20,339,629 |
| 22,420,882 |
| (6,793,182 | ) | 15,627,700 |
| 16,379,123 |
|
Laguna Clara |
| Santa Clara, CA |
| 1972 |
| 264 |
| 13,642,420 |
| 29,707,475 |
| — |
| 1,589,501 |
| 13,642,420 |
| 31,296,976 |
| 44,939,395 |
| (3,593,540 | ) | 41,345,855 |
| 16,395,237 |
|
LaSalle |
| Beaverton, OR (G) |
| 1998 |
| 554 |
| 7,202,000 |
| 35,877,612 |
| — |
| 1,421,673 |
| 7,202,000 |
| 37,299,285 |
| 44,501,285 |
| (6,286,439 | ) | 38,214,845 |
| 32,281,178 |
|
Legacy at Highlands Ranch |
| Highlands Ranch, CO |
| 1999 |
| 422 |
| 6,330,000 |
| 37,557,013 |
| — |
| 715,465 |
| 6,330,000 |
| 38,272,478 |
| 44,602,478 |
| (3,683,899 | ) | 40,918,579 |
| 23,364,115 |
|
Legends at Preston |
| Morrisville, NC |
| 2000 |
| 382 |
| 3,056,000 |
| 27,150,092 |
| — |
| 825,344 |
| 3,056,000 |
| 27,975,437 |
| 31,031,437 |
| (6,437,195 | ) | 24,594,241 |
| (Q | ) |
Lenox at Patterson Place |
| Durham, NC |
| 1999 |
| 292 |
| 4,380,000 |
| 18,969,172 |
| — |
| 252,146 |
| 4,380,000 |
| 19,221,319 |
| 23,601,319 |
| (1,733,779 | ) | 21,867,540 |
| 13,311,200 |
|
Liberty Park |
| Brain Tree, MA |
| 2000 |
| 202 |
| 5,977,504 |
| 26,748,835 |
| — |
| 1,144,941 |
| 5,977,504 |
| 27,893,775 |
| 33,871,279 |
| (3,915,415 | ) | 29,955,864 |
| 26,500,000 |
|
Lincoln Heights |
| Quincy, MA |
| 1991 |
| 336 |
| 5,928,400 |
| 33,595,262 |
| — |
| 3,407,908 |
| 5,928,400 |
| 37,003,170 |
| 42,931,570 |
| (11,388,352 | ) | 31,543,219 |
| (O | ) |
Longfellow Glen |
| Sudbury, MA |
| 1984 |
| 120 |
| 1,094,273 |
| 7,314,994 |
| — |
| 1,962,404 |
| 1,094,273 |
| 9,277,398 |
| 10,371,671 |
| (2,350,664 | ) | 8,021,007 |
| 3,646,298 |
|
Longwood |
| Decatur, GA |
| 1992 |
| 268 |
| 1,454,048 |
| 13,087,393 |
| — |
| 1,294,958 |
| 1,454,048 |
| 14,382,351 |
| 15,836,399 |
| (6,580,613 | ) | 9,255,787 |
| (P | ) |
Loomis Manor |
| West Hartford, CT |
| 1948 |
| 43 |
| 422,350 |
| 2,823,326 |
| — |
| 340,486 |
| 422,350 |
| 3,163,812 |
| 3,586,162 |
| (777,046 | ) | 2,809,116 |
| (M | ) |
Madison at Cedar Springs |
| Dallas, TX |
| 1995 |
| 380 |
| 2,470,000 |
| 33,194,620 |
| — |
| 1,812,787 |
| 2,470,000 |
| 35,007,407 |
| 37,477,407 |
| (10,033,392 | ) | 27,444,015 |
| (O | ) |
Madison at Chase Oaks |
| Plano, TX |
| 1995 |
| 470 |
| 3,055,000 |
| 28,932,885 |
| — |
| 1,660,074 |
| 3,055,000 |
| 30,592,959 |
| 33,647,959 |
| (9,194,874 | ) | 24,453,085 |
| (O | ) |
Madison at River Sound |
| Lawrenceville, GA |
| 1996 |
| 586 |
| 3,666,999 |
| 47,387,106 |
| — |
| 1,639,481 |
| 3,666,999 |
| 49,026,588 |
| 52,693,587 |
| (14,219,468 | ) | 38,474,120 |
| (Q | ) |
Madison at Round Grove |
| Lewisville, TX |
| 1995 |
| 404 |
| 2,626,000 |
| 25,682,373 |
| — |
| 2,025,283 |
| 2,626,000 |
| 27,707,656 |
| 30,333,656 |
| (8,253,692 | ) | 22,079,964 |
| (N | ) |
Madison at Scofield Farms |
| Austin, TX |
| 1996 |
| 260 |
| 2,080,000 |
| 14,597,971 |
| — |
| 1,761,739 |
| 2,080,000 |
| 16,359,710 |
| 18,439,710 |
| (4,050,986 | ) | 14,388,723 |
| 11,809,427 |
|
Marks |
| Englewood, CO (G) |
| 1987 |
| 616 |
| 4,928,500 |
| 44,622,314 |
| — |
| 3,818,828 |
| 4,928,500 |
| 48,441,143 |
| 53,369,643 |
| (17,079,936 | ) | 36,289,707 |
| 19,195,000 |
|
Meadow Ridge |
| Norwich, CT |
| 1987 |
| 120 |
| 747,957 |
| 4,999,937 |
| — |
| 435,724 |
| 747,957 |
| 5,435,661 |
| 6,183,617 |
| (1,283,296 | ) | 4,900,321 |
| 4,186,418 |
|
Merritt at Satellite Place |
| Duluth, GA |
| 1999 |
| 424 |
| 3,400,000 |
| 30,115,674 |
| — |
| 846,006 |
| 3,400,000 |
| 30,961,680 |
| 34,361,680 |
| (8,002,830 | ) | 26,358,850 |
| (P | ) |
Mill Pond |
| Millersville, MD |
| 1984 |
| 240 |
| 2,880,000 |
| 8,468,014 |
| — |
| 1,606,331 |
| 2,880,000 |
| 10,074,345 |
| 12,954,345 |
| (3,366,047 | ) | 9,588,298 |
| 7,300,000 |
|
Montierra |
| Scottsdale, AZ |
| 1999 |
| 249 |
| 3,455,000 |
| 17,266,787 |
| — |
| 902,348 |
| 3,455,000 |
| 18,169,134 |
| 21,624,134 |
| (5,019,201 | ) | 16,604,934 |
| (N | ) |
Montierra (CA) |
| San Diego, CA |
| 1990 |
| 272 |
| 8,160,000 |
| 29,360,938 |
| — |
| 5,248,802 |
| 8,160,000 |
| 34,609,740 |
| 42,769,740 |
| (7,632,314 | ) | 35,137,427 |
| 17,065,682 |
|
Nehoiden Glen |
| Needham, MA |
| 1978 |
| 61 |
| 634,538 |
| 4,241,755 |
| — |
| 396,597 |
| 634,538 |
| 4,638,352 |
| 5,272,890 |
| (1,085,007 | ) | 4,187,883 |
| 853,972 |
|
Noonan Glen |
| Winchester, MA |
| 1983 |
| 18 |
| 151,344 |
| 1,011,700 |
| — |
| 253,182 |
| 151,344 |
| 1,264,882 |
| 1,416,226 |
| (315,708 | ) | 1,100,518 |
| 367,925 |
|
North Hill |
| Atlanta, GA |
| 1984 |
| 420 |
| 2,525,300 |
| 18,550,989 |
| — |
| 5,869,398 |
| 2,525,300 |
| 24,420,387 |
| 26,945,687 |
| (10,470,941 | ) | 16,474,747 |
| 15,005,000 |
|
Northampton 1 |
| Largo, MD |
| 1977 |
| 344 |
| 1,843,200 |
| 17,528,381 |
| — |
| 4,450,047 |
| 1,843,200 |
| 21,978,428 |
| 23,821,628 |
| (10,415,820 | ) | 13,405,808 |
| 18,518,465 |
|
Northglen |
| Valencia, CA |
| 1988 |
| 234 |
| 9,360,000 |
| 20,778,553 |
| — |
| 970,063 |
| 9,360,000 |
| 21,748,615 |
| 31,108,615 |
| (4,827,171 | ) | 26,281,445 |
| 14,002,893 |
|
Norton Glen |
| Norton, MA |
| 1983 |
| 150 |
| 1,012,556 |
| 6,768,727 |
| — |
| 2,319,858 |
| 1,012,556 |
| 9,088,585 |
| 10,101,141 |
| (2,410,159 | ) | 7,690,982 |
| 3,455,734 |
|
Oak Mill I |
| Germantown, MD |
| 1984 |
| 208 |
| 10,000,000 |
| 13,155,522 |
| — |
| 2,964,729 |
| 10,000,000 |
| 16,120,251 |
| 26,120,251 |
| (1,030,729 | ) | 25,089,521 |
| 14,020,434 |
|
Oak Mill II |
| Germantown, MD |
| 1985 |
| 192 |
| 854,133 |
| 10,233,947 |
| — |
| 4,076,264 |
| 854,133 |
| 14,310,211 |
| 15,164,344 |
| (4,691,037 | ) | 10,473,306 |
| 9,600,000 |
|
Oak Park North |
| Agoura Hills, CA |
| 1990 |
| 220 |
| 1,706,900 |
| 15,362,666 |
| — |
| 1,364,400 |
| 1,706,900 |
| 16,727,066 |
| 18,433,966 |
| (6,610,491 | ) | 11,823,475 |
| (H | ) |
Oak Park South |
| Agoura Hills, CA |
| 1989 |
| 224 |
| 1,683,800 |
| 15,154,608 |
| — |
| 1,458,829 |
| 1,683,800 |
| 16,613,437 |
| 18,297,237 |
| (6,612,935 | ) | 11,684,302 |
| (H | ) |
Oaks |
| Santa Clarita, CA |
| 2000 |
| 520 |
| 23,400,000 |
| 61,020,438 |
| — |
| 1,526,455 |
| 23,400,000 |
| 62,546,893 |
| 85,946,893 |
| (8,311,764 | ) | 77,635,129 |
| 44,145,593 |
|
Ocean Walk |
| Key West, FL |
| 1990 |
| 297 |
| 2,838,749 |
| 25,545,009 |
| — |
| 1,962,607 |
| 2,838,749 |
| 27,507,616 |
| 30,346,365 |
| (9,010,029 | ) | 21,336,335 |
| 21,079,921 |
|
Old Mill Glen |
| Maynard, MA |
| 1983 |
| 50 |
| 396,756 |
| 2,652,233 |
| — |
| 349,674 |
| 396,756 |
| 3,001,907 |
| 3,398,663 |
| (727,222 | ) | 2,671,441 |
| 1,470,615 |
|
Olde Redmond Place |
| Redmond, WA |
| 1986 |
| 192 |
| 4,807,100 |
| 14,126,038 |
| — |
| 3,560,002 |
| 4,807,100 |
| 17,686,040 |
| 22,493,140 |
| (5,219,902 | ) | 17,273,238 |
| (O | ) |
Parkfield |
| Denver, CO |
| 2000 |
| 476 |
| 8,330,000 |
| 28,667,618 |
| — |
| 1,269,982 |
| 8,330,000 |
| 29,937,600 |
| 38,267,600 |
| (6,557,488 | ) | 31,710,112 |
| 23,275,000 |
|
Point (NC) |
| Charlotte, NC |
| 1996 |
| 340 |
| 1,700,000 |
| 25,417,267 |
| — |
| 808,668 |
| 1,700,000 |
| 26,225,935 |
| 27,925,935 |
| (7,691,364 | ) | 20,234,571 |
| (P | ) |
Portofino (Val) |
| Valencia, CA |
| 1989 |
| 216 |
| 8,640,000 |
| 21,487,126 |
| — |
| 1,185,661 |
| 8,640,000 |
| 22,672,788 |
| 31,312,788 |
| (4,905,494 | ) | 26,407,294 |
| 13,612,927 |
|
Portside Towers |
| Jersey City, NJ (G) |
| 1992/1997 |
| 527 |
| 22,455,700 |
| 96,842,913 |
| — |
| 5,787,065 |
| 22,455,700 |
| 102,629,978 |
| 125,085,678 |
| (30,931,907 | ) | 94,153,771 |
| 51,660,809 |
|
Prairie Creek I |
| Richardson, TX |
| 1998/99 |
| 464 |
| 4,067,292 |
| 38,986,022 |
| — |
| 1,770,999 |
| 4,067,292 |
| 40,757,021 |
| 44,824,312 |
| (11,297,225 | ) | 33,527,088 |
| (N | ) |
Preston Bend |
| Dallas, TX |
| 1986 |
| 255 |
| 1,075,200 |
| 9,532,056 |
| — |
| 1,452,729 |
| 1,075,200 |
| 10,984,786 |
| 12,059,986 |
| (4,065,152 | ) | 7,994,833 |
| (L | ) |
Promenade at Town Center II |
| Valencia, CA |
| 2001 |
| 270 |
| 13,500,000 |
| 34,405,636 |
| — |
| 1,099,138 |
| 13,500,000 |
| 35,504,774 |
| 49,004,774 |
| (4,091,670 | ) | 44,913,104 |
| 35,381,430 |
|
Providence at Kirby |
| Houston, TX |
| 1999 |
| 263 |
| 3,945,000 |
| 20,587,782 |
| — |
| 2,082,938 |
| 3,945,000 |
| 22,670,720 |
| 26,615,720 |
| (3,981,248 | ) | 22,634,472 |
| 17,497,407 |
|
Ranchstone |
| Houston, TX |
| 1996 |
| 220 |
| 770,000 |
| 15,371,431 |
| — |
| 698,002 |
| 770,000 |
| 16,069,433 |
| 16,839,433 |
| (4,760,662 | ) | 12,078,771 |
| (P | ) |
Ravens Crest |
| Plainsboro, NJ |
| 1984 |
| 704 |
| 4,670,850 |
| 42,080,642 |
| — |
| 9,158,080 |
| 4,670,850 |
| 51,238,722 |
| 55,909,572 |
| (22,212,136 | ) | 33,697,436 |
| (O | ) |
Reserve at Ashley Lake |
| Boynton Beach, FL |
| 1990 |
| 440 |
| 3,520,400 |
| 23,332,494 |
| — |
| 2,829,478 |
| 3,520,400 |
| 26,161,972 |
| 29,682,372 |
| (8,704,513 | ) | 20,977,859 |
| 24,150,000 |
|
Reserve at Fairfax Corners |
| Fairfax, VA |
| 2001 |
| 652 |
| 15,804,057 |
| 63,129,051 |
| — |
| 822,238 |
| 15,804,057 |
| 63,951,288 |
| 79,755,345 |
| (10,417,153 | ) | 69,338,192 |
| (Q | ) |
Reserve at Potomac Yard |
| Alexandria, VA |
| 2002 |
| 588 |
| 11,918,917 |
| 68,976,484 |
| — |
| 976,677 |
| 11,918,917 |
| 69,953,161 |
| 81,872,077 |
| (7,383,279 | ) | 74,488,799 |
| 66,470,000 |
|
Reserve at Town Center |
| Loudon, VA |
| 2002 |
| 290 |
| 3,144,056 |
| 27,669,121 |
| — |
| 447,296 |
| 3,144,056 |
| 28,116,417 |
| 31,260,473 |
| (3,156,973 | ) | 28,103,500 |
| 26,500,000 |
|
Reserve at Town Center (WA) |
| Mill Creek, WA |
| 2001 |
| 389 |
| 10,369,400 |
| 41,172,081 |
| — |
| 551,112 |
| 10,369,400 |
| 41,723,193 |
| 52,092,593 |
| (4,326,324 | ) | 47,766,269 |
| 29,160,000 |
|
Retreat, The |
| Phoenix, AZ |
| 1999 |
| 480 |
| 3,475,114 |
| 27,265,252 |
| — |
| 1,384,123 |
| 3,475,114 |
| 28,649,375 |
| 32,124,489 |
| (7,798,799 | ) | 24,325,691 |
| (P | ) |
Ribbon Mill |
| Manchester, CT |
| 1908 |
| 104 |
| 787,929 |
| 5,267,144 |
| — |
| 450,152 |
| 787,929 |
| 5,717,296 |
| 6,505,225 |
| (1,372,176 | ) | 5,133,049 |
| 4,177,257 |
|
River Pointe at Den Rock Park |
| Lawrence, MA |
| 2000 |
| 174 |
| 4,615,702 |
| 18,440,147 |
| — |
| 731,030 |
| 4,615,702 |
| 19,171,177 |
| 23,786,879 |
| (3,019,924 | ) | 20,766,956 |
| 18,100,000 |
|
Rivers Bend (CT) |
| Windsor, CT |
| 1973 |
| 373 |
| 3,325,517 |
| 22,573,826 |
| — |
| 1,470,299 |
| 3,325,517 |
| 24,044,125 |
| 27,369,642 |
| (5,577,831 | ) | 21,791,811 |
| (M | ) |
Riverview Condominiums |
| Norwalk, CT |
| 1991 |
| 92 |
| 2,300,000 |
| 7,406,730 |
| — |
| 1,451,122 |
| 2,300,000 |
| 8,857,852 |
| 11,157,852 |
| (2,576,581 | ) | 8,581,271 |
| 5,762,246 |
|
Rockingham Glen |
| West Roxbury, MA |
| 1974 |
| 143 |
| 1,124,217 |
| 7,515,160 |
| — |
| 1,030,086 |
| 1,124,217 |
| 8,545,246 |
| 9,669,463 |
| (2,046,224 | ) | 7,623,239 |
| 1,982,265 |
|
Rolling Green (Amherst) |
| Amherst, MA |
| 1970 |
| 204 |
| 1,340,702 |
| 8,962,317 |
| — |
| 2,483,372 |
| 1,340,702 |
| 11,445,689 |
| 12,786,391 |
| (2,933,371 | ) | 9,853,020 |
| 3,176,795 |
|
Rolling Green (Milford) |
| Milford, MA |
| 1970 |
| 304 |
| 2,012,350 |
| 13,452,150 |
| — |
| 2,233,452 |
| 2,012,350 |
| 15,685,602 |
| 17,697,952 |
| (4,166,739 | ) | 13,531,213 |
| 6,411,164 |
|
Royale |
| Cranston, RI |
| 1976 |
| 76 |
| 512,785 |
| 3,427,866 |
| — |
| 511,169 |
| 512,785 |
| 3,939,035 |
| 4,451,820 |
| (970,344 | ) | 3,481,476 |
| (M | ) |
Savannah Midtown |
| Atlanta, GA |
| 2000 |
| 322 |
| 7,209,873 |
| 29,433,507 |
| — |
| 701,727 |
| 7,209,873 |
| 30,135,234 |
| 37,345,107 |
| (3,435,943 | ) | 33,909,164 |
| 17,800,000 |
|
Savoy I |
| Aurora, CO |
| 2001 |
| 444 |
| 6,109,460 |
| 38,765,670 |
| — |
| 863,806 |
| 6,109,460 |
| 39,629,476 |
| 45,738,936 |
| (4,610,717 | ) | 41,128,219 |
| (O | ) |
Scarborough Square |
| Rockville, MD |
| 1967 |
| 121 |
| 1,815,000 |
| 7,608,126 |
| — |
| 1,609,081 |
| 1,815,000 |
| 9,217,207 |
| 11,032,207 |
| (2,977,714 | ) | 8,054,493 |
| 4,652,200 |
|
Security Manor |
| Westfield, MA |
| 1971 |
| 63 |
| 355,456 |
| 2,376,152 |
| — |
| 156,428 |
| 355,456 |
| 2,532,580 |
| 2,888,036 |
| (590,736 | ) | 2,297,301 |
| (M | ) |
Sedona Springs |
| Austin, TX |
| 1995 |
| 396 |
| 2,574,000 |
| 23,477,043 |
| — |
| 2,690,214 |
| 2,574,000 |
| 26,167,257 |
| 28,741,257 |
| (7,987,754 | ) | 20,753,502 |
| (P | ) |
Siena Terrace |
| Lake Forest, CA |
| 1988 |
| 356 |
| 8,900,000 |
| 24,083,024 |
| — |
| 1,856,227 |
| 8,900,000 |
| 25,939,250 |
| 34,839,250 |
| (7,445,906 | ) | 27,393,345 |
| 16,743,402 |
|
Skycrest |
| Valencia, CA |
| 1999 |
| 264 |
| 10,560,000 |
| 25,574,457 |
| — |
| 1,143,673 |
| 10,560,000 |
| 26,718,131 |
| 37,278,131 |
| (5,823,540 | ) | 31,454,591 |
| 16,946,177 |
|
Skyline Towers |
| Falls Church, VA (G) |
| 1971 |
| 939 |
| 78,278,200 |
| 91,484,764 |
| — |
| 1,268,870 |
| 78,278,200 |
| 92,753,635 |
| 171,031,835 |
| (7,102,912 | ) | 163,928,923 |
| 92,594,283 |
|
Skyview |
| Rancho Santa Margarita, CA |
| 1999 |
| 260 |
| 3,380,000 |
| 21,952,863 |
| — |
| 866,189 |
| 3,380,000 |
| 22,819,052 |
| 26,199,052 |
| (6,091,615 | ) | 20,107,437 |
| (P | ) |
Sonterra at Foothill Ranch |
| Foothill Ranch, CA |
| 1997 |
| 300 |
| 7,503,400 |
| 24,048,507 |
| — |
| 1,073,835 |
| 7,503,400 |
| 25,122,342 |
| 32,625,742 |
| (7,798,632 | ) | 24,827,110 |
| (O | ) |
South Winds |
| Fall River, MA |
| 1971 |
| 404 |
| 2,481,821 |
| 16,780,359 |
| — |
| 2,450,689 |
| 2,481,821 |
| 19,231,048 |
| 21,712,869 |
| (4,988,894 | ) | 16,723,975 |
| 6,329,013 |
|
Springs Colony |
| Altamonte Springs, FL |
| 1986 |
| 188 |
| 630,411 |
| 5,852,157 |
| — |
| 1,859,211 |
| 630,411 |
| 7,711,368 |
| 8,341,779 |
| (3,732,774 | ) | 4,609,005 |
| (L | ) |
Stoney Ridge |
| Dale City, VA |
| 1985 |
| 264 |
| 8,000,000 |
| 24,147,091 |
| — |
| 3,203,633 |
| 8,000,000 |
| 27,350,724 |
| 35,350,724 |
| (1,580,144 | ) | 33,770,580 |
| 16,487,748 |
|
Stonybrook |
| Boynton Beach, FL |
| 2001 |
| 264 |
| 10,500,000 |
| 24,967,638 |
| — |
| 300,654 |
| 10,500,000 |
| 25,268,292 |
| 35,768,292 |
| (2,025,736 | ) | 33,742,556 |
| 22,698,602 |
|
Summer Chase |
| Denver, CO |
| 1983 |
| 384 |
| 1,709,200 |
| 15,375,008 |
| — |
| 2,928,364 |
| 1,709,200 |
| 18,303,372 |
| 20,012,572 |
| (7,717,479 | ) | 12,295,094 |
| (N | ) |
Summerhill Glen |
| Maynard, MA |
| 1980 |
| 120 |
| 415,812 |
| 3,000,816 |
| — |
| 518,109 |
| 415,812 |
| 3,518,925 |
| 3,934,737 |
| (958,487 | ) | 2,976,250 |
| 1,615,411 |
|
Summerset Village |
| Chatsworth, CA |
| 1985 |
| 280 |
| 2,630,700 |
| 23,670,889 |
| — |
| 2,156,850 |
| 2,630,700 |
| 25,827,740 |
| 28,458,440 |
| (9,276,969 | ) | 19,181,471 |
| (N | ) |
Summit & Birch Hill |
| Farmington, CT |
| 1967 |
| 186 |
| 1,757,438 |
| 11,748,112 |
| — |
| 1,295,341 |
| 1,757,438 |
| 13,043,453 |
| 14,800,891 |
| (3,051,136 | ) | 11,749,755 |
| (M | ) |
Talleyrand |
| Tarrytown, NY (L) |
| 1997-98 |
| 300 |
| 12,000,000 |
| 49,838,160 |
| — |
| 3,009,985 |
| 12,000,000 |
| 52,848,145 |
| 64,848,145 |
| (9,749,010 | ) | 55,099,135 |
| 35,000,000 |
|
Tanasbourne Terrace |
| Hillsboro, OR |
| 1986-89 |
| 373 |
| 1,876,700 |
| 16,891,205 |
| — |
| 3,176,067 |
| 1,876,700 |
| 20,067,272 |
| 21,943,972 |
| (9,226,767 | ) | 12,717,204 |
| (N | ) |
Tanglewood (RI) |
| West Warwick, RI |
| 1973 |
| 176 |
| 1,141,415 |
| 7,630,129 |
| — |
| 542,318 |
| 1,141,415 |
| 8,172,446 |
| 9,313,862 |
| (1,928,816 | ) | 7,385,046 |
| 6,119,315 |
|
Tanglewood (VA) |
| Manassas, VA |
| 1987 |
| 432 |
| 2,108,295 |
| 24,619,495 |
| — |
| 6,755,046 |
| 2,108,295 |
| 31,374,541 |
| 33,482,836 |
| (11,409,349 | ) | 22,073,486 |
| 25,110,000 |
|
Turf Club |
| Littleton, CO |
| 1986 |
| 324 |
| 2,107,300 |
| 15,478,040 |
| — |
| 2,437,516 |
| 2,107,300 |
| 17,915,556 |
| 20,022,856 |
| (6,336,194 | ) | 13,686,662 |
| (P | ) |
Union Station |
| Los Angeles, CA |
| (F) |
| — |
| 8,500,000 |
| 56,351,848 |
| — |
| 20,708 |
| 8,500,000 |
| 56,372,555 |
| 64,872,555 |
| — |
| 64,872,555 |
| 39,786,999 |
|
Uwajimaya Village |
| Seattle, WA |
| 2002 |
| 176 |
| 8,800,000 |
| 22,188,275 |
| — |
| 13,008 |
| 8,800,000 |
| 22,201,283 |
| 31,001,283 |
| (1,362,172 | ) | 29,639,111 |
| 17,110,471 |
|
Van Deene Manor |
| West Springfield, MA |
| 1970 |
| 111 |
| 744,491 |
| 4,976,771 |
| — |
| 413,979 |
| 744,491 |
| 5,390,750 |
| 6,135,241 |
| (1,289,474 | ) | 4,845,767 |
| (M | ) |
Villa Encanto |
| Phoenix, AZ |
| 1983 |
| 383 |
| 2,884,447 |
| 22,197,363 |
| — |
| 2,637,833 |
| 2,884,447 |
| 24,835,196 |
| 27,719,643 |
| (8,701,565 | ) | 19,018,078 |
| (P | ) |
Village at Bear Creek |
| Lakewood, CO |
| 1987 |
| 472 |
| 4,519,700 |
| 40,676,390 |
| — |
| 2,605,666 |
| 4,519,700 |
| 43,282,056 |
| 47,801,756 |
| (14,573,650 | ) | 33,228,106 |
| (O | ) |
S-9
EQUITY RESIDENTIAL
Schedule III - Real Estate and Accumulated Depreciation
December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
| Cost Capitalized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
| Subsequent to |
|
|
| Gross Amount Carried |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
|
|
|
|
|
|
|
| Initial Cost to |
|
|
| Acquisition |
|
|
| at Close of |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Description |
|
|
|
|
| Company |
|
|
| (Improvements, net) (E) |
|
|
| Period 12/31/06 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
|
|
|
| Date of |
|
|
|
|
| Building & |
|
|
| Building & |
|
|
| Building & |
|
|
| Accumulated |
| Investment in Real |
|
|
| ||||||||||
Apartment Name |
| Location |
| Construction |
| Units (I) |
| Land |
| Fixtures |
| Land |
| Fixtures |
| Land |
| Fixtures (A) |
| Total (B) |
| Depreciation (C) |
| Estate, Net at 12/31/06 |
| Encumbrances |
| ||||||||||
Villas at Josey Ranch |
| Carrollton, TX |
| 1986 |
| 198 |
| 1,587,700 |
| 7,254,727 |
| — |
| 1,730,751 |
| 1,587,700 |
| 8,985,479 |
| 10,573,179 |
| (3,057,535 | ) | 7,515,643 |
| 6,092,776 |
| ||||||||||
Vintage |
| Ontario, CA |
| (F) |
| — |
| 7,059,230 |
| 38,083,277 |
| — |
| — |
| 7,059,230 |
| 38,083,277 |
| 45,142,508 |
| — |
| 45,142,508 |
| 40,775,042 |
| ||||||||||
Vista Del Lago (TX) |
| Dallas, TX |
| 1992 |
| 296 |
| 3,552,000 |
| 20,066,912 |
| — |
| 1,202,082 |
| 3,552,000 |
| 21,268,994 |
| 24,820,994 |
| (4,704,851 | ) | 20,116,143 |
| (N | ) | ||||||||||
Warwick Station |
| Westminster, CO |
| 1986 |
| 332 |
| 2,282,000 |
| 21,113,974 |
| — |
| 1,633,183 |
| 2,282,000 |
| 22,747,157 |
| 25,029,157 |
| (7,684,285 | ) | 17,344,872 |
| 8,355,000 |
| ||||||||||
Waterford at Orange Park |
| Orange Park, FL |
| 1986 |
| 280 |
| 1,960,000 |
| 12,098,784 |
| — |
| 2,313,997 |
| 1,960,000 |
| 14,412,782 |
| 16,372,782 |
| (4,971,051 | ) | 11,401,731 |
| 9,540,000 |
| ||||||||||
Waterford at the Lakes |
| Kent, WA |
| 1990 |
| 344 |
| 3,100,200 |
| 16,140,924 |
| — |
| 1,843,767 |
| 3,100,200 |
| 17,984,691 |
| 21,084,891 |
| (6,698,259 | ) | 14,386,632 |
| (Q | ) | ||||||||||
Wellington Hill |
| Manchester, NH |
| 1987 |
| 390 |
| 1,890,200 |
| 17,120,662 |
| — |
| 4,805,649 |
| 1,890,200 |
| 21,926,311 |
| 23,816,511 |
| (10,361,742 | ) | 13,454,769 |
| (L | ) | ||||||||||
Westgate |
| Pasadena, CA |
| (F) |
| — |
| 46,802,616 |
| 10,480,376 |
| — |
| — |
| 46,802,616 |
| 10,480,376 |
| 57,282,992 |
| — |
| 57,282,992 |
| 28,666,040 |
| ||||||||||
Westwood Glen |
| Westwood, MA |
| 1972 |
| 156 |
| 1,616,505 |
| 10,806,004 |
| — |
| 390,684 |
| 1,616,505 |
| 11,196,688 |
| 12,813,193 |
| (2,541,517 | ) | 10,271,676 |
| 981,284 |
| ||||||||||
Whisper Creek |
| Denver, CO |
| 2002 |
| 272 |
| 5,310,000 |
| 22,998,558 |
| — |
| 365,119 |
| 5,310,000 |
| 23,363,677 |
| 28,673,677 |
| (2,259,697 | ) | 26,413,980 |
| 13,580,000 |
| ||||||||||
Wilkins Glen |
| Medfield, MA |
| 1975 |
| 103 |
| 538,483 |
| 3,629,943 |
| — |
| 661,999 |
| 538,483 |
| 4,291,942 |
| 4,830,425 |
| (1,119,190 | ) | 3,711,235 |
| 1,436,791 |
| ||||||||||
Windridge (CA) |
| Laguna Niguel, CA |
| 1989 |
| 344 |
| 2,662,900 |
| 23,985,497 |
| — |
| 3,097,251 |
| 2,662,900 |
| 27,082,747 |
| 29,745,647 |
| (11,907,606 | ) | 17,838,042 |
| (H | ) | ||||||||||
Woodbridge |
| Cary, GA |
| 1993-95 |
| 128 |
| 737,400 |
| 6,636,870 |
| — |
| 1,121,244 |
| 737,400 |
| 7,758,114 |
| 8,495,514 |
| (3,070,630 | ) | 5,424,884 |
| 4,175,389 |
| ||||||||||
Woodbridge (CT) |
| Newington, CT |
| 1968 |
| 73 |
| 498,377 |
| 3,331,548 |
| — |
| 476,311 |
| 498,377 |
| 3,807,859 |
| 4,306,236 |
| (872,673 | ) | 3,433,563 |
| (M | ) | ||||||||||
Woodlake (WA) |
| Kirkland, WA |
| 1984 |
| 288 |
| 6,631,400 |
| 16,735,484 |
| — |
| 1,886,511 |
| 6,631,400 |
| 18,621,995 |
| 25,253,395 |
| (5,965,512 | ) | 19,287,883 |
| (O | ) | ||||||||||
Woodleaf |
| Campbell, CA |
| 1984 |
| 178 |
| 8,550,600 |
| 16,988,183 |
| — |
| 865,954 |
| 8,550,600 |
| 17,854,137 |
| 26,404,737 |
| (5,440,933 | ) | 20,963,803 |
| (O | ) | ||||||||||
Woodridge (MN) |
| Eagan, MN |
| 1986 |
| 200 |
| 1,602,300 |
| 10,449,579 |
| — |
| 1,558,895 |
| 1,602,300 |
| 12,008,474 |
| 13,610,774 |
| (4,033,502 | ) | 9,577,272 |
| 7,060,251 |
| ||||||||||
EQR Wholly Owned Encumbered |
|
|
|
|
| 48,540 |
| 998,881,216 |
| 3,931,377,111 |
| — |
| 291,342,825 |
| 998,881,216 |
| 4,222,719,936 |
| 5,221,601,153 |
| (936,392,757 | ) | 4,285,208,396 |
| 1,923,428,819 |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
EQR Partially Owned Unencumbered: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
1210 Mass |
| Washington, D.C. |
| 2004 |
| 144 |
| 9,213,512 |
| 30,728,957 |
| — |
| 110,955 |
| 9,213,512 |
| 30,839,912 |
| 40,053,425 |
| (2,545,296 | ) | 37,508,129 |
| — |
| ||||||||||
Ball Park Lofts |
| Denver, CO |
| 2003 |
| 339 |
| 5,481,556 |
| 53,226,470 |
| — |
| 395,599 |
| 5,481,556 |
| 53,622,070 |
| 59,103,626 |
| (5,115,208 | ) | 53,988,418 |
| — |
| ||||||||||
EQR Partially Owned Unencumbered |
|
|
|
|
| 483 |
| 14,695,068 |
| 83,955,427 |
| — |
| 506,554 |
| 14,695,068 |
| 84,461,982 |
| 99,157,051 |
| (7,660,504 | ) | 91,496,547 |
| — |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
EQR Partially Owned Encumbered: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Bella Terra I |
| Mukilteo, WA |
| 2002 |
| 235 |
| 5,686,861 |
| 26,070,540 |
| — |
| 312,115 |
| 5,686,861 |
| 26,382,655 |
| 32,069,517 |
| (3,115,530 | ) | 28,953,986 |
| 23,350,000 |
| ||||||||||
Brookside Crossing I |
| Stockton, CA |
| 1981 |
| 90 |
| 625,000 |
| 4,663,298 |
| — |
| 1,365,294 |
| 625,000 |
| 6,028,592 |
| 6,653,592 |
| (1,566,398 | ) | 5,087,194 |
| 4,658,000 |
| ||||||||||
Brookside Crossing II |
| Stockton, CA |
| 1981 |
| 128 |
| 770,000 |
| 5,967,676 |
| — |
| 1,374,519 |
| 770,000 |
| 7,342,194 |
| 8,112,194 |
| (1,728,481 | ) | 6,383,713 |
| 4,867,000 |
| ||||||||||
Canyon Creek (CA) |
| San Ramon, CA |
| 1984 |
| 268 |
| 5,425,000 |
| 18,812,121 |
| — |
| 1,593,132 |
| 5,425,000 |
| 20,405,252 |
| 25,830,252 |
| (4,384,869 | ) | 21,445,384 |
| 28,000,000 |
| ||||||||||
Cobblestone Village |
| Fresno, CA |
| 1983 |
| 162 |
| 315,000 |
| 7,587,004 |
| — |
| 1,551,020 |
| 315,000 |
| 9,138,024 |
| 9,453,024 |
| (1,894,336 | ) | 7,558,688 |
| 6,000,000 |
| ||||||||||
Country Oaks |
| Agoura Hills, CA |
| 1985 |
| 256 |
| 6,105,000 |
| 29,561,865 |
| — |
| 1,897,266 |
| 6,105,000 |
| 31,459,131 |
| 37,564,131 |
| (5,447,312 | ) | 32,116,819 |
| 29,412,000 |
| ||||||||||
Deerfield |
| Denver, CO |
| 1983 |
| 158 |
| 1,260,000 |
| 8,502,224 |
| — |
| 1,345,675 |
| 1,260,000 |
| 9,847,899 |
| 11,107,899 |
| (2,357,475 | ) | 8,750,424 |
| 9,100,000 |
| ||||||||||
Edgewater |
| Bakersfield, CA |
| 1984 |
| 258 |
| 580,000 |
| 17,710,063 |
| — |
| 1,845,232 |
| 580,000 |
| 19,555,294 |
| 20,135,294 |
| (3,684,647 | ) | 16,450,647 |
| 11,988,000 |
| ||||||||||
Fox Ridge |
| Englewood, CO |
| 1984 |
| 300 |
| 2,490,000 |
| 17,522,114 |
| — |
| 1,649,489 |
| 2,490,000 |
| 19,171,603 |
| 21,661,603 |
| (4,673,060 | ) | 16,988,543 |
| 20,300,000 |
| ||||||||||
Hidden Lake |
| Sacramento, CA |
| 1985 |
| 272 |
| 1,715,000 |
| 16,413,154 |
| — |
| 1,750,680 |
| 1,715,000 |
| 18,163,833 |
| 19,878,833 |
| (3,784,138 | ) | 16,094,696 |
| 15,165,000 |
| ||||||||||
Lakeview |
| Lodi, CA |
| 1983 |
| 138 |
| 950,000 |
| 7,383,862 |
| — |
| 1,207,936 |
| 950,000 |
| 8,591,798 |
| 9,541,798 |
| (1,890,044 | ) | 7,651,754 |
| 7,286,000 |
| ||||||||||
Lakewood |
| Tulsa, OK |
| 1985 |
| 152 |
| 855,000 |
| 6,480,774 |
| — |
| 900,713 |
| 855,000 |
| 7,381,487 |
| 8,236,487 |
| (1,958,047 | ) | 6,278,440 |
| 5,600,000 |
| ||||||||||
Lantern Cove |
| Foster City, CA |
| 1985 |
| 232 |
| 6,945,000 |
| 23,332,206 |
| — |
| 1,388,082 |
| 6,945,000 |
| 24,720,288 |
| 31,665,288 |
| (5,084,132 | ) | 26,581,155 |
| 36,403,000 |
| ||||||||||
Legacy Park Central |
| Concord, CA |
| 2003 |
| 259 |
| 6,469,230 |
| 46,745,854 |
| — |
| 51,275 |
| 6,469,230 |
| 46,797,129 |
| 53,266,359 |
| (4,349,725 | ) | 48,916,634 |
| 37,650,000 |
| ||||||||||
Mesa Del Oso |
| Albuquerque, NM |
| 1983 |
| 221 |
| 4,305,000 |
| 12,160,419 |
| — |
| 956,672 |
| 4,305,000 |
| 13,117,091 |
| 17,422,091 |
| (3,112,304 | ) | 14,309,787 |
| 10,271,614 |
| ||||||||||
Schooner Bay I |
| Foster City, CA |
| 1985 |
| 168 |
| 5,345,000 |
| 20,509,239 |
| — |
| 1,544,185 |
| 5,345,000 |
| 22,053,424 |
| 27,398,424 |
| (4,176,012 | ) | 23,222,412 |
| 27,000,000 |
| ||||||||||
Schooner Bay II |
| Foster City, CA |
| 1985 |
| 144 |
| 4,550,000 |
| 18,142,163 |
| — |
| 1,466,173 |
| 4,550,000 |
| 19,608,337 |
| 24,158,337 |
| (3,668,252 | ) | 20,490,085 |
| 23,760,000 |
| ||||||||||
South Shore |
| Stockton, CA |
| 1979 |
| 129 |
| 840,000 |
| 9,380,786 |
| — |
| 1,287,382 |
| 840,000 |
| 10,668,168 |
| 11,508,168 |
| (2,137,899 | ) | 9,370,269 |
| 6,833,000 |
| ||||||||||
Tierra Antigua |
| Albuquerque, NM |
| 1985 |
| 148 |
| 1,825,000 |
| 7,841,358 |
| — |
| 486,388 |
| 1,825,000 |
| 8,327,746 |
| 10,152,746 |
| (2,016,718 | ) | 8,136,028 |
| 6,069,590 |
| ||||||||||
Waterfield Square I |
| Stockton, CA |
| 1984 |
| 170 |
| 950,000 |
| 9,300,249 |
| — |
| 1,789,096 |
| 950,000 |
| 11,089,345 |
| 12,039,345 |
| (2,434,588 | ) | 9,604,757 |
| 6,923,000 |
| ||||||||||
Waterfield Square II |
| Stockton, CA |
| 1984 |
| 158 |
| 845,000 |
| 8,657,988 |
| — |
| 1,385,043 |
| 845,000 |
| 10,043,031 |
| 10,888,031 |
| (2,075,145 | ) | 8,812,887 |
| 6,595,000 |
| ||||||||||
Willow Brook (CA) |
| Pleasant Hill, CA |
| 1985 |
| 228 |
| 5,055,000 |
| 38,387,297 |
| — |
| 826,020 |
| 5,055,000 |
| 39,213,317 |
| 44,268,317 |
| (4,582,228 | ) | 39,686,090 |
| 29,000,000 |
| ||||||||||
Willow Creek |
| Fresno, CA |
| 1984 |
| 116 |
| 275,000 |
| 6,639,018 |
| — |
| 800,517 |
| 275,000 |
| 7,439,535 |
| 7,714,535 |
| (1,605,882 | ) | 6,108,654 |
| 5,112,000 |
| ||||||||||
EQR Partially Owned Encumbered |
|
|
|
|
| 4,390 |
| 64,181,091 |
| 367,771,269 |
| — |
| 28,773,904 |
| 64,181,091 |
| 396,545,174 |
| 460,726,265 |
| (71,727,221 | ) | 388,999,044 |
| 361,343,204 |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Portfolio/Entity Encumberances (1) |
|
|
|
|
| — |
| — |
| — |
| — |
| — |
| — |
| — |
| — |
| — |
| — |
| 893,451,149 |
| ||||||||||
Total Consolidated Investment in Real Estate |
|
|
|
|
| 151,315 |
| $ | 3,557,871,695 |
| $ | 12,601,516,504 |
| $ | — |
| $ | 1,075,786,914 |
| $ | 3,557,871,695 |
| $ | 13,677,303,418 |
| $ | 17,235,175,113 |
| $ | (3,022,479,795 | ) | $ | 14,212,695,318 |
| $ | 3,178,223,172 |
|
(1) See attached Encumberances Reconciliation
S-10
EQUITY RESIDENTIAL
Schedule III - Real Estate and Accumulated Depreciation
December 31, 2006
NOTES:
(A) | The balance of furniture & fixtures included in the total investment in real estate amount was $812,552,035 as of December 31, 2006. |
(B) | The aggregate cost for Federal Income Tax purposes as of December 31, 2006 was approximately $10.2 billion. |
(C) | The life to compute depreciation for building is 30 years, for building improvements ranges from 5 to 10 years, for furniture & fixtures and replacements is 5 years, and for in-place leases is the average remaining term of each respective lease. |
(D) | This asset consists of various acquisition dates and largely represents furniture, fixtures and equipment, leasehold improvements and capitalized software costs owned by the Management Business, which are generally depreciated over periods ranging from 3 to 7 years. |
(E) | Primarily represents capital expenditures for major maintenance and replacements incurred subsequent to each property’s acquisition date. |
(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) | These three properties are pledged as additional collateral in connection with various tax-exempt bond financings. |
(I) | Total properties and units exclude both the Partially Owned Properties - Unconsolidated consisting of 45 properties and 10,846 units, and the Military Housing (Fee Managed) consisting of one property and 3,555 units. |
(J) | This asset has a new construction loan outstanding but no amounts had yet been drawn as of December 31, 2006. |
S-11
EXHIBIT INDEX
The exhibits listed below are filed as part of this report. References to exhibits or other filings under the caption “Location” indicate that the exhibit or other filing has been filed, that the indexed exhibit and the exhibit referred to are the same and that the exhibit referred to is incorporated by reference. The Commission file number for our Exchange Act filings referenced below is 1-12252.
Exhibit |
|
| ||
Location | ||||
3.1 |
| Articles of Restatement of Declaration of Trust of Equity Residential dated December 9, | Included as an exhibit to the Company’s Form 10-K for the year ended December 31, 2004. | |
|
|
| ||
| Fifth Amended and Restated Bylaws of Equity Residential dated December 9, 2004. | Included as an exhibit to the Company’s Form 8-K dated December 9, 2004, filed on December 10, 2004. | ||
4.1 | Indenture, dated October 1, 1994, between the Operating Partnership, as obligor and The First National Bank of Chicago, as trustee (“Indenture”). | Included as an exhibit to the Operating Partnership’s Form 10/A, dated December 12, 1994, File No. 0-24920. | ||
4.2 | First Supplemental Indenture to Indenture, dated as of September 9, 2004. | Included as an exhibit to the Operating Partnership’s Form 8-K, filed on September 10, 2004. | ||
4.3 | Description of 7 5/8% Notes due April 15, 2007. | Contained in 424B2 Prospectus Filing of Evans Withycombe Residential, Inc. dated March 28, 1997. | ||
4.4 | Form of 6.9% Note due August 1, 2007. | Included as an exhibit to Form 8-K of Merry Land & Investment Company, Inc., filed on July 29, 1997. | ||
4.5 | Form of 4.861% Note due November 30, 2007. | Included as an exhibit to the Operating Partnership’s Form 8-K, filed on November 20, 2002. | ||
4.6 | Form of 4.75% Note due June 15, 2009. | Included as an exhibit to the Operating Partnership’s Form 8-K, filed on June 4, 2004. | ||
4.7 | Terms Agreement regarding 6.95% Notes due March 2, 2011. | Included as an exhibit to the Operating Partnership’s Form 8-K, filed on March 2, 2001. | ||
4.8 | Terms Agreement regarding 6.625% Notes due March 15, 2012. | Included as an exhibit to the Operating Partnership’s Form 8-K, filed on March 14, 2002. | ||
4.9 | Form of 5.2% Note due April 1, 2013. | Included as an exhibit to the Operating Partnership’s Form 8-K, filed on March 19, 2003. |
Exhibit | Description | Location | ||
4.10 | Form of 5.25% Note due September 15, 2014. | Included as an exhibit to the Operating Partnership’s Form 8-K, filed on September 10, 2004. | ||
4.11 | Terms Agreement regarding 6.63% (subsequently remarketed to a 6.584% fixed rate) Notes due April 13, 2015. | Included as an exhibit to the Operating Partnership’s Form 8-K, filed on April 13, 1998. | ||
4.12 | Terms Agreement regarding 7 1/8% Notes due October 15, 2017. | Included as an exhibit to the Operating Partnership’s Form 8-K, filed on October 9, 1997. | ||
4.13 | Terms Agreement regarding 7.57% Notes due August 15, 2026. | Included as an exhibit to the Operating Partnership’s Form 8-K, filed on August 13, 1996. | ||
4.14 | Terms Agreement regarding 5.125% Notes due March 15, 2016. | Included as an exhibit to the Operating Partnership’s Form 8-K, filed on September 13, 2005. | ||
4.15 | Form of 5.375% Note due August 1, 2016. | Included as an exhibit to the Operating Partnership’s Form 8-K, dated January 11, 2006, filed on January 18, 2006. | ||
4.16 | Form of 3.85% Exchangeable Senior Note due August 15, 2026. | Included as an exhibit to the Operating Partnership’s Form 8-K, dated August 16, 2006, filed August 23, 2006. | ||
10.1 | Fifth Amended and Restated Agreement of Limited Partnership of ERP Operating Limited Partnership. | Included as an exhibit to the Operating Partnership’s Form 8-K/A dated July 23, 1998, filed on August 18, 1998. | ||
10.2 | Master Amendment to Other Securities Term Sheets and Joinders to Operating Partnership Agreement of ERP Operating Limited Partnership dated December 19, 2003. | Included as an exhibit to the Company’s Form 10-K for the year ended December 31, 2003. | ||
10.3 | Assignment and Assumption Agreement between the Company and ERP Operating Limited Partnership dated December 19, 2003. | Included as an exhibit to the Company’s Form 10-K for the year ended December 31, 2003. | ||
10.4* | Noncompetition Agreement (Zell). | Included as an exhibit to the Company’s Form S-11 Registration Statement, File No. 33-63158. | ||
10.5* | Noncompetition Agreement (Spector). | Included as an exhibit to the Company’s Form S-11 Registration Statement, File No. 33-63158. | ||
10.6* | Form of Noncompetition Agreement (other officers). | Included as an exhibit to the Company’s Form S-11 Registration Statement, File No. 33-63158. |
Exhibit | Description | Location | ||
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. | Included as an exhibit to the Company’s Form S-11 Registration Statement, File No. 33-63158. | ||
10.8 | Revolving Credit Agreement dated as of April 1, 2005 among ERP Operating Limited Partnership, Bank of America, N.A., as administrative agent, JP Morgan Chase Bank, N.A., as syndication agent, J.P. Morgan Securities Inc. and Banc of America Securities LLC, as joint lead arrangers and joint book runners, Commerzbank AG, New York and Grand Cayman Branches, Wachovia Bank, National Association, Wells Fargo Bank, N.A., Suntrust Bank, and US Bank National Association, as co-documentation agents, and a syndicate of other banks (the “Credit Agreement”). | Included as an exhibit to the Company’s Form 8-K dated April 1, 2005, filed on April 4, 2005. | ||
10.9 | Guaranty of Payment, made as of April 1, 2005, between Equity Residential and Bank of America, N.A., as administrative agent for the banks party to the Credit Agreement. | Included as an exhibit to the Company’s Form 8-K dated April 1, 2005, filed on April 4, 2005. | ||
10.10 | Amended and Restated Limited Partnership Agreement of Lexford Properties, L.P. | Included as an exhibit to the Company’s Form 10-K for the year ended December 31, 1999. | ||
10.11* | The Equity Residential Advantage Retirement Savings Plan, restated effective January 1, 2004. | Attached herein. | ||
10.12* | First Amendment to The Equity Residential Properties Advantage Retirement Savings Plan, dated April 25, 2005. | Attached herein. | ||
10.13* | Second Amendment to Equity Residential Advantage Retirement Savings Plan, dated April 30, 2005. | Attached herein. | ||
10.14* | Equity Residential 2002 Share Incentive Plan. | Included as an exhibit to the Company’s Form S-8 filed on January 21, 2003. | ||
10.15* |
| First Amendment to Equity Residential 2002 Share Incentive Plan. | Included as an exhibit to the Company’s Form 10-K for the year ended December 31, 2004. | |
| ||||
10.16* |
| Second Amendment to Equity Residential 2002 Share Incentive Plan. | Included as an exhibit to the Company’s Form 10-K for the year ended December 31, 2004. | |
| ||||
10.17* | Third Amendment to Equity Residential 2002 Share Incentive Plan. | Included as an exhibit to the Company’s Form 10-Q for the quarterly period ended March 31, 2005. | ||
10.18* | Fourth Amendment to Equity Residential 2002 Share Incentive Plan. | Included as an exhibit to the Company’s Form 10-K for the year ended December 31, 2005. |
Exhibit | Description | Location | ||
10.19* | Fifth Amendment to Equity Residential 2002 Share Incentive Plan. | Attached herein. | ||
10.20* | Second Amendment to Equity Residential 1993 Share Option and Share Award Plan. | Attached herein. | ||
10.21* |
| Form of | Included as an exhibit to the Company’s Form 10-K for the year ended December 31, 2004. | |
| ||||
10.22* | Form of Change in Control Agreement between the Company and other executive officers. | Included as an exhibit to the Company’s Form 10-K for the year ended December 31, 2001. | ||
10.23* | Form of Indemnification Agreement between the Company and each trustee and executive officer. | Included as an exhibit to the Company’s Form 10-K for the year ended December 31, 2003. | ||
10.24* | Form of Executive Retirement Benefits Agreement. | Attached herein. | ||
10.25* | Amended and Restated Executive Compensation Agreement between the Company and Samuel Zell dated March 5, 2003, but effective as of January 1, 2003. | Included as an exhibit to the Company’s Form 10-K for the year ended December 31, 2002. | ||
10.26* |
| First Amendment to Amended and Restated Executive Compensation Agreement between the Company and Samuel Zell dated February 3, 2005. | Included as an exhibit to the Company’s Form 10-K for the year ended December 31, 2004. | |
|
|
| ||
10.27* | Second Amendment to Amended and Restated Compensation Agreement between the Company and Samuel Zell dated April 25, 2005. | Included as an exhibit to the Company’s Form 10-Q for the quarterly period ended March 31, 2005. | ||
10.28* | Amended and Restated Deferred Compensation Agreement between the Company and Gerald A. Spector dated January 1, 2002. | Included as an exhibit to the Company’s Form 10-K for the year ended December 31, 2001. | ||
10.29* | Retirement Benefits Agreement between Samuel Zell and the Company dated October 18, 2001. | Included as an exhibit to the Company’s Form 10-K for the year ended December 31, 2001. | ||
10.30* | Severance Agreement (Change in Control) between the Company and Donna Brandin dated September 10, 2004. | Attached herein. | ||
10.31* | Summary of Changes to Trustee Compensation. | Included as an exhibit to the Company’s Form 8-K dated September 21, 2005, filed on September 27, 2005. | ||
10.32* | Equity Residential Supplemental Executive Retirement Savings Plan as Amended and Restated effective January 1, 2003. | Included as an exhibit to the Company’s Form 10-K for the year ended December 31, 2005. | ||
10.33* | Amendment No. 1 to the Equity Residential Supplemental Executive Retirement Savings Plan. | Included as an exhibit to the Company’s Form 10-K for the year ended December 31, 2005. | ||
10.34 | Form of Lexford Housing Division Sale Agreement. | Included as an exhibit to the Company’s Form 10-Q for the quarterly period ended June 30, 2006. |
Exhibit | Description | Location | ||
12 |
| Computation of Ratio of Earnings to Combined Fixed Charges. | Attached herein. | |
|
|
| ||
21 |
| List of Subsidiaries of Equity Residential. | Attached herein. | |
|
|
| ||
23.1 |
| Consent of Ernst & Young LLP. | Attached herein. | |
|
|
| ||
|
| Power of | ||
|
|
| ||
|
|
| ||
|
| |||
|
| |||
|
| |||
|
| |||
|
| |||
|
| |||
|
| |||
|
|
| ||
31.1 |
| Certification of | Attached herein. | |
31.2 |
| Certification of Donna Brandin, Chief Financial Officer. | Attached herein. | |
32.1 |
| Certification Pursuant to 18 U.S.C. Section 1350, as adopted, pursuant to Section 906 of the | Attached herein. | |
32.2 |
| Certification Pursuant to 18 U.S.C. Section 1350, as adopted, pursuant to Section 906 of the | Attached herein. | |
* Management contracts and compensatory plans or arrangements filed as exhibits to this report are identified by an asterisk.