Earnings and profits, which determine the taxability of dividends to shareholders, differ from net income reported for financial reporting purposes primarily because of differences in depreciable lives, bases of certain assets and liabilities and in the timing of recognition of earnings upon disposition of properties. For federal income tax purposes, the following summarizes the taxability of cash distributions paid on the common shares in 2007 and 2006 and the estimated taxability for 2008:
Direct Stock Purchase and Distribution Reinvestment Plan
Mid-America has a Dividend and Distribution Reinvestment and Share Purchase Plan (“DRSPP”) pursuant to which Mid-America's shareholders have the ability to reinvest all or part of their distributions from Mid-America’s common stock, preferred stock or limited partnership interests in Mid-America Apartments, L.P. into Mid-America’s common stock. The plan also provides the opportunity to make optional cash investments in common shares of at least $250, but not more than $5,000 in any given month, free of brokerage commissions and charges. Mid-America, in its absolute discretion, may grant waivers to allow for optional cash payments in excess of $5,000. To fulfill its obligations under the DRSPP, Mid-America may either issue additional shares of common stock or repurchase common stock in the open market. Mid-America has registered with the Securities and Exchange Commission the offer and sale of up to 7,600,000 shares of common stock pursuant to the DRSPP. Mid-America may elect to sell shares under the DRSPP at up to a 5% discount.
Common stock shares totaling 421,794 in 2008, 136,483 in 2007, and 1,356,015 in 2006, were acquired by shareholders under the DRSPP. Mid-America offered an average of a 1.5% discount for optional cash purchases in 2008, 2007 and 2006.
Controlled Equity Offering
On November 3, 2006, Mid-America entered into a sales agreement with Cantor Fitzgerald & Co. to sell up to 2,000,000 shares of Mid-America’s common stock, from time to time in at-the-market offerings or negotiated transactions through a controlled equity offering program. On July 3, 2008, Mid-America entered into a second agreement with Cantor Fitzgerald & Co. with materially the same terms for an additional 1,350,000 shares.
During the years ended December 31, 2008, 2007 and 2006, Mid-America sold 1,955,300, 323,700, and 194,000 shares of common stock for net proceeds of $103.6 million, $18.8 million and $11.5 million, respectively.
Stock Repurchase Plan
In 1999, Mid-America’s Board of Directors approved a stock repurchase plan to acquire up to a total of 4.0 million shares of Mid-America’s common stock. Through December 31, 2007, Mid-America has repurchased and retired approximately 1.9 million shares of common stock for a cost of approximately $42 million at an average price per common share of $22.54. No shares were repurchased in 2002 through 2008 under the plan.
11. 8 5/8% Series G Cumulative Redeemable Preferred Stock
In 2002, Mid-America issued 8 5/8% Series G Cumulative Redeemable Preferred Stock (“Series G”) with a $25.00 per share liquidation preference and a preferential cumulative annual distribution of $2.15625 per share, payable monthly. Mid-America has outstanding 400,000 Series G shares issued in a direct placement with private investors (“Investors”) for which it received aggregate proceeds of $10 million. On or after November 15, 2004, Mid-America or the Investors may give the required one-year notice to redeem or put, respectively, all or part of the Series G shares beginning on or after November 15, 2005, in increments of $1 million. In the event the Investors elect to put all or a part of the Series G to Mid-America, Mid-America has the option to redeem all or a portion of the shares of the Series G in shares of common stock of Mid-America in lieu of cash.
F-30
On May 26, 2005, Mid-America gave the required one-year notice to redeem all of the issued and outstanding Series G shares. As a result, in accordance with Statement No. 150,Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity (“Statement 150”), Mid-America classified the Series G as a liability within notes payable as of May 26, 2005, on the accompanying consolidated financial statements. Statement 150 also requires that all subsequent dividend payments be classified as interest expense on the consolidated financial statements.
On May 26, 2006, Mid-America redeemed all of the issued and outstanding shares of Series G.
12. Employee Benefit Plans
Following are details of employee benefit plans not previously discussed in Item 8. Financial Statements and Supplementary Data - Notes to Consolidated Financial Statements, Note 2.
401(k) Savings Plan
The Mid-America Apartment Communities, Inc. 401(k) Savings Plan is a defined contribution plan that satisfies the requirements of Section 401(a) and 401(k) of the Code. Mid-America may, but is not obligated to, make a matching contribution of $0.50 for each $1.00 contributed, up to 6% of the participant’s compensation. Mid-America’s contribution to this plan was approximately $405,000, $483,000, and $383,000, in 2008, 2007, and 2006, respectively.
Non-Qualified Deferred Compensation Retirement Plan
Mid-America has adopted a non-qualified deferred compensation retirement plan for key employees who are not qualified for participation in Mid-America’s 401(k) Savings Plan. Under the terms of the plan, employees may elect to defer a percentage of their compensation and Mid-America may, but is not obligated to, match a portion of their salary deferral. The plan is designed so that the employees’ investment earnings under the non-qualified plan should be the same as the earning assets in Mid-America’s 401(k) Savings Plan. Mid-America’s match to this plan in 2008, 2007, and 2006 was approximately $63,000, $43,000, and $60,000, respectively.
Non-Qualified Deferred Compensation Plan for Outside Company Directors
In 1998, Mid-America established the Non-Qualified Deferred Compensation Plan for Outside Company Directors (the “Directors Deferred Compensation Plan”), which allows non-employee directors to defer their director fees by having the fees held by Mid-America as shares of Mid-America common stock. Directors can also choose to have their annual restricted stock grants issued into the Directors Deferred Compensation Plan. Amounts deferred through the Directors Deferred Compensation Plan are distributed to the directors in two annual installments beginning in the first 90 days of the year following the director’s departure from the board. Participating directors may choose to have the amount issued to them in shares of Mid-America common stock or paid to them as cash at the market value as of the end of the year the director ceases to serve on the board.
During 2008, 2007, and 2006, Mid-America issued 6,600, 5,572, and 4,146 shares of common stock, respectively, with weighted-average grant date fair values of $47.92, $51.29, and $57.05, respectively, to outside directors.
F-31
In accordance with ASR 268 and EITF D-98: “Classification and Measurement of RedeemableSecurities”, the shares of common stock held in the Directors Deferred Compensation Plan are classified outside of permanent equity in redeemable stock because the directors have redemption rights not solely within the control of Mid-America. Additionally, any shares that become mandatorily redeemable because a departed director has elected to receive a cash payout are recorded as a liability as required by FASB 150 “Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity.” Accordingly, $246,000, and $230,000 was recorded in accrued expenses and other liabilities at December 31, 2008, and 2007, respectively.
Employee Stock Ownership Plan
The Mid-America Apartment Communities, Inc. Employee Stock Ownership Plan (the “ESOP”) is a non-contributory stock bonus plan that satisfies the requirements of Section 401(a) of the Internal Revenue Code. Each employee of Mid-America is eligible to participate in the ESOP after completing one year of service with Mid-America. Participants' ESOP accounts will be 100% vested after three years of continuous service, with no vesting prior to that time. Mid-America contributed 22,500 shares of common stock to the ESOP upon conclusion of the initial offering. During 2008, 2007, and 2006, Mid-America contributed approximately $991,000, $876,000, and $774,000, respectively, to the ESOP which purchased an additional 21,822, 16,613, and 13,804, shares of common stock, with weighted-average grant date fair values of $45.41, $52.75, and $56.08, respectively.
Restricted Stock and Stock Option Plan
Mid-America adopted the 1994 Restricted Stock and Stock Option Plan (the “1994 Plan”) to provide incentives to attract and retain independent directors, executive officers and key employees. As of January 31, 2004, no further awards may be granted under this plan. The 1994 Restricted Stock and Stock Option Plan was replaced by the 2004 Stock Plan (collectively the “Plans”) by shareholder approval at the May 24, 2004, Annual Meeting of Shareholders. The Plans provide(d) for the granting of options to purchase a specified number of shares of common stock (“Options”) or grants of restricted shares of common stock (“Restricted Stock”). The Plan also allow(ed) Mid-America to grant options to purchase Operating Partnership Units at the price of the common stock on the New York Stock Exchange on the day prior to issuance of the units (the “LESOP Provision”). The 1994 Plan authorized the issuance of 2,400,000 common shares or options to acquire shares. The 2004 Stock Plan authorizes the issuance of 500,000 common shares or options to acquire shares. Under the terms of the 1994 Plan, Mid-America could advance directors, executive officers, and key employees a portion of the cost of the common stock or units. The employee advances mature five years from the date of issuance and accrue interest, payable in arrears, at a rate established at the date of issuance. Mid-America has also entered into supplemental bonus agreements with the employees which are intended to fund the payment of a portion of the advances over a five year period. Under the terms of the supplemental bonus agreements, Mid-America will pay bonuses to these employees equal to 3% of the original note balance on each anniversary date of the advance, limited to 15% of the aggregate purchase price of the shares and units. In March of 2002, Mid-America entered into duplicate supplemental bonus agreements on the then existing options to executive officers, effectively doubling their advances. The advances become due and payable and the bonus agreement will terminate if the employees voluntarily terminate their employment with Mid-America. Mid-America also agreed to pay a bonus to certain executive officers in an amount equal to the debt service on the advances for as long as they remain employed by Mid-America.
As of December 31, 2008, Mid-America had one advance outstanding relating to the Plan totaling approximately $69,000, which is recorded in other assets in the accompanying consolidated balance sheets. The $69,000 advance at December 31, 2008, is to one former executive officer, has an interest rate of 6.4% and matures in May 2010.
F-32
13. Earnings from Discontinued Operations
In accordance with Statement No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets,” the four communities that Mid-America sold in 2007, along with the three communities that Mid-America has identified as communities we are actively marketing for sale as of December 31, 2008, have been classified as discontinued operations in the Consolidated Statements of Operations. The following is a summary of earnings from discontinued operations for the three years ended December 31, 2008, (dollars in thousands):
| | 2008 | | 2007 | | 2006 |
Revenues: | | | | | | | | | | | | |
Rental revenues | | $ | 5,362 | | | $ | 7,424 | | | $ | 9,697 | |
Other revenues | | | 274 | | | | 390 | | | | 444 | |
Total revenues | | | 5,636 | | | | 7,814 | | | | 10,141 | |
Expenses: | | | | | | | | | | | | |
Property operating expenses | | | 3,130 | | | | 3,919 | | | | 5,113 | |
Depreciation and amortization | | | 706 | | | | 1,517 | | | | 2,003 | |
Other non-property income | | | — | | | | (1 | ) | | | (10 | ) |
Interest expense | | | 488 | | | | 1,133 | | | | 1,609 | |
Income on debt extinguishment | | | — | | | | — | | | | (27 | ) |
Total expenses | | | 4,324 | | | | 6,568 | | | | 8,688 | |
Earnings from discontinued operations | | | | | | | | | | | | |
before gain on sale and settlement proceeds | | | 1,312 | | | | 1,246 | | | | 1,453 | |
(Loss) gain on sale | | | (120 | ) | | | 9,164 | | | | — | |
Earnings from discontinued operations | | $ | 1,192 | | | $ | 10,410 | | | $ | 1,453 | |
On July 7, 2008, Mid-America entered into a listing agreement to market for sale Westbury Springs, a 150-unit community in Lilburn, GA, and Mid-America classified the community as held for sale at that time; however, during the fourth quarter of 2008, we made the determination to end the active marketing of Westbury Springs based on market feedback. As a result, Westbury Springs was classified as held for use and therefore is not included in the discontinued operation line in the Consolidated Statements of Operations as of December 31, 2008. Furthermore, as of December 31, 2008, Westbury Springs was valued at its carrying amount before it was classified as held for sale, adjusted for any depreciation expense that would have been recognized had the asset been continuously classified as held for use, on the Consolidated Balance Sheets.
14. Related Party Transactions
Pursuant to management contracts with Mid-America’s joint ventures, Mid-America manages the operations of the joint venture apartment communities for a fee of 4% of the revenues of the joint venture. Mid-America received approximately $206,000, $34,000, and $210,000, as management fees from the joint ventures in 2008, 2007, and 2006, respectively. Also in 2008, Mid-America received approximately $50,000 of acquisition fees, $185,000 in asset management fees and $22,000 in construction management fees from our joint venture. No such fees were received in 2007 and 2006.
Mid-America has an advance to one former executive officer through the 1994 Plan as discussed in Note 12.
F-33
15. Segment Information
At December 31, 2008, Mid-America owned or had an ownership interest in 145 multifamily apartment communities in 13 different states from which it derives all significant sources of earnings and operating cash flows. Mid-America’s operational structure is organized on a decentralized basis, with individual property managers having overall responsibility and authority regarding the operations of their respective properties. Each property manager individually monitors local and area trends in rental rates, occupancy percentages, and operating costs. Property managers are given the on-site responsibility and discretion to react to such trends in the best interest of Mid-America. Mid-America’s senior management evaluates the performance of each individual property based on its contribution to net operating income in order to ensure that the individual property continues to meet Mid-America’s return criteria and long term investment goals. Mid-America defines each of its multifamily communities as an individual operating segment. It has also determined that all of its communities have similar economic characteristics and meet the other criteria which permit the communities to be aggregated into one reportable segment, which is acquisition and operation of the multifamily communities owned.
16. Subsequent Events
Dispositions.On January 15, 2009, Mid-America sold the Woodstream apartments, a 304-unit community in Greensboro, North Carolina.
Acquisitions.On January 16, 2009, Mid-America acquired one of the 15 remaining units of the Village Oaks apartments located in Temple Terrace, Florida.
F-34
17. Selected Quarterly Financial Information (Unaudited)
Mid-America Apartment Communities, Inc.
Quarterly Financial Data (Unaudited)
(Dollars in thousands except per share data)
| | Year Ended December 31, 2008 |
| | First | | Second | | Third | | Fourth |
Total operating revenues | | $ | 90,749 | | | $ | 91,436 | | | $ | 93,792 | | | $ | 93,874 | |
Income from continuing operations before non-operating items | | $ | 24,753 | | | $ | 24,258 | | | $ | 23,046 | | | $ | 23,840 | |
Interest expense | | $ | (16,205 | ) | | $ | (15,035 | ) | | $ | (15,039 | ) | | $ | (15,731 | ) |
Minority interest in operating partnership income | | $ | (532 | ) | | $ | (513 | ) | | $ | (321 | ) | | $ | (456 | ) |
Incentive fee from real estate joint ventures | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Net casualty (loss) gains and other settlement proceeds | | $ | 128 | | | $ | 416 | | | $ | (1,131 | ) | | $ | 340 | |
(Loss) income from real estate joint ventures | | $ | (83 | ) | | $ | (199 | ) | | $ | (274 | ) | | $ | (288 | ) |
Discontinued operations: | | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations before | | | | | | | | | | | | | | | | |
gain (loss) on sale | | $ | 200 | | | $ | 148 | | | $ | 386 | | | $ | 578 | |
(Loss) gain on sale of discontinued operations | | $ | (59 | ) | | $ | (61 | ) | | $ | — | | | $ | — | |
Net income | | $ | 7,679 | | | $ | 8,644 | | | $ | 6,193 | | | $ | 7,733 | |
Premiums and original issuance costs associated with the | | | | | | | | | | | | | | | | |
redemption of preferred stock | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Net income available for common shareholders | | $ | 4,463 | | | $ | 5,427 | | | $ | 2,977 | | | $ | 4,517 | |
|
Per share: | | | | | | | | | | | | | | | | |
Net income available per common share - basic | | $ | 0.17 | | | $ | 0.20 | | | $ | 0.11 | | | $ | 0.16 | |
Net income available per common share - diluted | | $ | 0.17 | | | $ | 0.20 | | | $ | 0.11 | | | $ | 0.16 | |
Dividend paid | | $ | 0.615 | | | $ | 0.615 | | | $ | 0.615 | | | $ | 0.615 | |
|
|
| | Year Ended December 31, 2007 |
| | First | | Second | | Third | | Fourth |
Total operating revenues | | $ | 83,627 | | | $ | 85,340 | | | $ | 88,745 | | | $ | 89,634 | |
Income from continuing operations before non-operating items | | $ | 21,378 | | | $ | 21,842 | | | $ | 23,827 | | | $ | 24,501 | |
Interest expense | | $ | (15,814 | ) | | $ | (15,828 | ) | | $ | (15,939 | ) | | $ | (16,058 | ) |
Minority interest in operating partnership income | | $ | (1,038 | ) | | $ | (763 | ) | | $ | (1,034 | ) | | $ | (675 | ) |
Incentive fee from real estate joint ventures | | $ | 1,019 | | | $ | — | | | $ | — | | | $ | — | |
Net casualty (loss) gains and other settlement proceeds | | $ | 510 | | | $ | 332 | | | $ | (197 | ) | | $ | (56 | ) |
(Loss) income from real estate joint ventures | | $ | 5,380 | | | $ | (51 | ) | | $ | 1 | | | $ | — | |
Discontinued operations: | | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations before | | | | | | | | | | | | | | | | |
gain (loss) on sale | | $ | 357 | | | $ | 492 | | | $ | 180 | | | $ | 217 | |
Gains on sale of discontinued operations | | $ | — | | | $ | 3,443 | | | $ | 5,714 | | | $ | 7 | |
Net income | | $ | 11,324 | | | $ | 9,118 | | | $ | 11,900 | | | $ | 7,604 | |
Premiums and original issuance costs associated with the | | | | | | | | | | | | | | | | |
redemption of preferred stock | | $ | — | | | $ | — | | | $ | — | | | $ | (589 | ) |
Net income available for common shareholders | | $ | 7,833 | | | $ | 5,628 | | | $ | 8,409 | | | $ | 3,799 | |
|
Per share: | | | | | | | | | | | | | | | | |
Net income available per common share - basic | | $ | 0.31 | | | $ | 0.22 | | | $ | 0.33 | | | $ | 0.15 | |
Net income available per common share - diluted | | $ | 0.31 | | | $ | 0.22 | | | $ | 0.33 | | | $ | 0.15 | |
Dividend paid | | $ | 0.605 | | | $ | 0.605 | | | $ | 0.605 | | | $ | 0.605 | |
F-35
Some of the financial data in the tables above differ from the values as originally reported in their respective Form 10-Qs or Form 10-Ks due to the reclassification of certain property level bonuses from property management expenses to property operating expenses, as well as the reclassification of certain properties as discontinued operations.
A reconciliation of the affected financial data is below (in thousands):
| | Values as | | Property | | Held | | Values as |
| | Originally | | Bonus | | For | | Reported at |
| | Reported | | Reclass | | Sale | | December 31, 2008 |
First Quarter 2007 | | | | | | | | | | | | | | | | |
Total operating revenues | | $ | 84,991 | | | $ | — | | | $ | (1,364 | ) | | $ | 83,627 | |
Income from continuing operations before non-operating items | | | 21,669 | | | | 3 | | | | (294 | ) | | | 21,378 | |
Interest expense | | | (16,014 | ) | | | — | | | | 200 | | | | (15,814 | ) |
Discontinued operations: | | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations before gain (loss) on sale | | | 265 | | | | (3 | ) | | | 95 | | | | 357 | |
Second Quarter 2007 | | | | | | | | | | | | | | | | |
Total operating revenues | | | 86,779 | | | | — | | | | (1,439 | ) | | | 85,340 | |
Income from continuing operations before non-operating items | | | 22,262 | | | | 4 | | | | (424 | ) | | | 21,842 | |
Interest expense | | | (16,034 | ) | | | — | | | | 206 | | | | (15,828 | ) |
Discontinued operations: | | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations before gain (loss) on sale | | | 278 | | | | (4 | ) | | | 218 | | | | 492 | |
Third Quarter 2007 | | | | | | | | | | | | | | | | |
Total operating revenues | | | 90,164 | | | | — | | | | (1,419 | ) | | | 88,745 | |
Income from continuing operations before non-operating items | | | 24,220 | | | | — | | | | (393 | ) | | | 23,827 | |
Interest expense | | | (16,147 | ) | | | — | | | | 208 | | | | (15,939 | ) |
Discontinued operations: | | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations before gain (loss) on sale | | | (5 | ) | | | — | | | | 185 | | | | 180 | |
Fourth Quarter 2007 | | | | | | | | | | | | | | | | |
Total operating revenues | | | 91,023 | | | | — | | | | (1,389 | ) | | | 89,634 | |
Income from continuing operations before non-operating items | | | 24,894 | | | | — | | | | (393 | ) | | | 24,501 | |
Interest expense | | | (16,257 | ) | | | — | | | | 199 | | | | (16,058 | ) |
Discontinued operations: | | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations before gain (loss) on sale | | | 23 | | | | — | | | | 194 | | | | 217 | |
First Quarter 2008 | | | | | | | | | | | | | | | | |
Total operating revenues | | | 92,144 | | | | — | | | | (1,395 | ) | | | 90,749 | |
Income from continuing operations before non-operating items | | | 25,082 | | | | — | | | | (329 | ) | | | 24,753 | |
Interest expense | | | (16,334 | ) | | | — | | | | 129 | | | | (16,205 | ) |
Discontinued operations: | | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations before gain (loss) on sale | | | — | | | | — | | | | 200 | | | | 200 | |
Second Quarter 2008 | | | | | | | | | | | | | | | | |
Total operating revenues | | | 92,834 | | | | — | | | | (1,398 | ) | | | 91,436 | |
Income from continuing operations before non-operating items | | | 24,516 | | | | — | | | | (258 | ) | | | 24,258 | |
Interest expense | | | (15,145 | ) | | | — | | | | 110 | | | | (15,035 | ) |
Discontinued operations: | | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations before gain (loss) on sale | | | — | | | | — | | | | 148 | | | | 148 | |
Third Quarter 2008 | | | | | | | | | | | | | | | | |
Total operating revenues | | | 93,473 | | | | — | | | | 319 | | | | 93,792 | |
Income from continuing operations before non-operating items | | | 22,887 | | | | — | | | | 159 | | | | 23,046 | |
Interest expense | | | (15,004 | ) | | | — | | | | (35 | ) | | | (15,039 | ) |
Discontinued operations: | | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations before gain (loss) on sale | | | 510 | | | | — | | | | (124 | ) | | | 386 | |
Fourth Quarter 2008(1) | | | | | | | | | | | | | | | | |
Income from continuing operations before non-operating items | | | 23,697 | | | | — | | | | 143 | | | | 23,840 | |
Interest expense | | | (15,654 | ) | | | — | | | | (77 | ) | | | (15,731 | ) |
Discontinued operations: | | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations before gain (loss) on sale | | | 644 | | | | — | | | | (66 | ) | | | 578 | |
____________________
(1) | | As originally reported in the registrant's Form 8-K filed on February 5, 2009. In the fourth quarter of 2008, a property which had previously been classified as held for sale was removed from such classification. As a result of the adjustments to remove the property from discontinued operations, some line item values not affecting net income were misadjusted between the third and fourth quarters of 2008. The adjustment did not impact the full year 2008 values. |
F-36
Mid-AmericaApartmentCommunities, Inc.
Schedule III
Real Estate andAccumulatedDepreciation
December 31, 2008
(Dollars inthousands)
| | | | | | | | | | | | | | | | | | | | | Gross Amount | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Cost Capitalized | | carried at | | | | | | | | | | | | | | Life used |
| | | | | | | | | | | | | | subsequent to | | December 31, | | | | | | | | | | | | | | to compute |
| | | | | | | | Initial Cost | | Acquisition | | 2008 (21) | | | | | | | | | | | | | | depreciation |
| | | | | | | | | | | Buildings | | | | | | Buildings | | | | | Buildings | | | | | | | | | | | | | | in latest |
| | | | | | | | | | | and | | | | | | and | | | | | and | | | | | Accumulated | | | | | Date of | | income |
Property | | Location | | Encumbrances | | | | Land | | Fixtures | | Land | | Fixtures | | Land | | Fixtures | | Total | | Depreciation | | Net | | Construction | | statement (22) |
Eagle Ridge | | Birmingham, AL | | — | | (1) | | $ | 851 | | $ | 7,667 | | $ | — | | | $ | 2,400 | | $ | 851 | | $ | 10,067 | | $ | 10,918 | | $ | (3,793 | ) | | $ | 7,125 | | 1986 | | 1 - 40 |
Abbington Place | | Huntsville, AL | | — | | (1) | | | 524 | | | 4,724 | | | — | | | | 1,635 | | | 524 | | | 6,359 | | | 6,883 | | | (2,718 | ) | | | 4,165 | | 1987 | | 1 - 40 |
Paddock Club Huntsville | | Huntsville, AL | | — | | (1) | | | 909 | | | 10,152 | | | 830 | | | | 10,743 | | | 1,739 | | | 20,895 | | | 22,634 | | | (6,970 | ) | | | 15,664 | | 1989/98 | | 1 - 40 |
Paddock Club Montgomery | | Montgomery, AL | | — | | (1) | | | 965 | | | 13,190 | | | — | | | | 985 | | | 965 | | | 14,175 | | | 15,140 | | | (4,296 | ) | | | 10,844 | | 1999 | | 1 - 40 |
Calais Forest | | Little Rock, AR | | — | | (1) | | | 1,026 | | | 9,244 | | | — | | | | 4,681 | | | 1,026 | | | 13,925 | | | 14,951 | | | (6,182 | ) | | | 8,769 | | 1987 | | 1 - 40 |
Napa Valley | | Little Rock, AR | | — | | (1) | | | 960 | | | 8,642 | | | — | | | | 2,209 | | | 960 | | | 10,851 | | | 11,811 | | | (4,876 | ) | | | 6,935 | | 1984 | | 1 - 40 |
Westside Creek I & II | | Little Rock, AR | | — | | (1) | | | 1,270 | | | 11,463 | | | 1 | | | | 2,854 | | | 1,271 | | | 14,317 | | | 15,588 | | | (5,922 | ) | | | 9,666 | | 1984/86 | | 1 - 40 |
Edge at Lyon's Gate | | Phoenix, AZ | | — | | | | | 7,901 | | | 27,577 | | | — | | | | 62 | | | 7,901 | | | 27,639 | | | 35,540 | | | (548 | ) | | | 34,992 | | 2007 | | 1 - 40 |
Talus Ranch | | Phoenix, AZ | | — | | | | | 12,741 | | | 49,636 | | | — | | | | 367 | | | 12,741 | | | 50,003 | | | 62,744 | | | (5,605 | ) | | | 57,139 | | 2005 | | 1 - 40 |
Tiffany Oaks | | Altamonte Springs, FL | | — | | (1) | | | 1,024 | | | 9,219 | | | — | | | | 4,399 | | | 1,024 | | | 13,618 | | | 14,642 | | | (5,907 | ) | | | 8,735 | | 1985 | | 1 - 40 |
Marsh Oaks | | Atlantic Beach, FL | | — | | (1) | | | 244 | | | 2,829 | | | — | | | | 1,431 | | | 244 | | | 4,260 | | | 4,504 | | | (2,203 | ) | | | 2,301 | | 1986 | | 1 - 40 |
Indigo Point | | Brandon, FL | | — | | (4) | | | 1,167 | | | 10,500 | | | — | | | | 2,493 | | | 1,167 | | | 12,993 | | | 14,160 | | | (4,221 | ) | | | 9,939 | | 1989 | | 1 - 40 |
Paddock Club Brandon | | Brandon, FL | | — | | (2) | | | 2,896 | | | 26,111 | | | — | | | | 1,679 | | | 2,896 | | | 27,790 | | | 30,686 | | | (10,206 | ) | | | 20,480 | | 1997/99 | | 1 - 40 |
Preserve at Coral Square | | Coral Springs, FL | | — | | (7) | | | 9,600 | | | 41,206 | | | — | | | | 2,200 | | | 9,600 | | | 43,406 | | | 53,006 | | | (7,560 | ) | | | 45,446 | | 1996 | | 1 - 40 |
Anatole | | Daytona Beach, FL | | 7,000 | | (10) | | | 1,227 | | | 5,879 | | | — | | | | 2,338 | | | 1,227 | | | 8,217 | | | 9,444 | | | (3,837 | ) | | | 5,607 | | 1986 | | 1 - 40 |
Paddock Club Gainesville | | Gainesville, FL | | — | | (2) | | | 1,800 | | | 15,879 | | | — | | | | 739 | | | 1,800 | | | 16,618 | | | 18,418 | | | (4,855 | ) | | | 13,563 | | 1999 | | 1 - 40 |
Cooper's Hawk | | Jacksonville, FL | | — | | (2) | | | 854 | | | 7,500 | | | — | | | | 1,980 | | | 854 | | | 9,480 | | | 10,334 | | | (4,733 | ) | | | 5,601 | | 1987 | | 1 - 40 |
Hunter's Ridge at Deerwood | | Jacksonville, FL | | — | | (8) | | | 1,533 | | | 13,835 | | | — | | | | 4,130 | | | 1,533 | | | 17,965 | | | 19,498 | | | (6,916 | ) | | | 12,582 | | 1987 | | 1 - 40 |
Lakeside | | Jacksonville, FL | | — | | (1) | | | 1,431 | | | 12,883 | | | (1 | ) | | | 6,233 | | | 1,430 | | | 19,116 | | | 20,546 | | | (9,890 | ) | | | 10,656 | | 1985 | | 1 - 40 |
Lighthouse at Fleming Island | | Jacksonville, FL | | — | | (1) | | | 4,047 | | | 36,431 | | | — | | | | 1,523 | | | 4,047 | | | 37,954 | | | 42,001 | | | (7,995 | ) | | | 34,006 | | 2003 | | 1 - 40 |
Paddock Club Jacksonville | | Jacksonville, FL | | — | | (1) | | | 2,294 | | | 20,750 | | | (2 | ) | | | 1,869 | | | 2,292 | | | 22,619 | | | 24,911 | | | (8,590 | ) | | | 16,321 | | 1989/96 | | 1 - 40 |
Paddock Club Mandarin | | Jacksonville, FL | | — | | (2) | | | 1,410 | | | 14,967 | | | 1 | | | | 1,098 | | | 1,411 | | | 16,065 | | | 17,476 | | | (4,582 | ) | | | 12,894 | | 1998 | | 1 - 40 |
St. Augustine | | Jacksonville, FL | | 13,235 | | (20) | | | 2,858 | | | 6,475 | | | (1 | ) | | | 17,365 | | | 2,857 | | | 23,840 | | | 26,697 | | | (5,853 | ) | | | 20,844 | | 1987 | | 1 - 40 |
Woodbridge at the Lake | | Jacksonville, FL | | — | | (2) | | | 645 | | | 5,804 | | | — | | | | 3,666 | | | 645 | | | 9,470 | | | 10,115 | | | (4,657 | ) | | | 5,458 | | 1985 | | 1 - 40 |
Woodhollow | | Jacksonville, FL | | — | | (1) | | | 1,686 | | | 15,179 | | | (8 | ) | | | 5,282 | | | 1,678 | | | 20,461 | | | 22,139 | | | (9,279 | ) | | | 12,860 | | 1986 | | 1 - 40 |
Paddock Club Lakeland | | Lakeland, FL | | — | | (1) | | | 2,254 | | | 20,452 | | | (1,033 | ) | | | 5,235 | | | 1,221 | | | 25,687 | | | 26,908 | | | (9,843 | ) | | | 17,065 | | 1988/90 | | 1 - 40 |
Savannahs at James Landing | | Melbourne, FL | | — | | (2) | | | 582 | | | 7,868 | | | — | | | | 4,001 | | | 582 | | | 11,869 | | | 12,451 | | | (5,734 | ) | | | 6,717 | | 1990 | | 1 - 40 |
Paddock Park Ocala | | Ocala, FL | | 6,805 | | (2)(3) | | | 2,284 | | | 21,970 | | | — | | | | 2,795 | | | 2,284 | | | 24,765 | | | 27,049 | | | (10,022 | ) | | | 17,027 | | 1986/88 | | 1 - 40 |
Paddock Club Panama City | | Panama City, FL | | — | | (2) | | | 898 | | | 14,276 | | | (5 | ) | | | 1,463 | | | 893 | | | 15,739 | | | 16,632 | | | (5,216 | ) | | | 11,416 | | 2000 | | 1 - 40 |
Paddock Club Tallahassee | | Tallahassee, FL | | — | | (2) | | | 530 | | | 4,805 | | | 950 | | | | 10,840 | | | 1,480 | | | 15,645 | | | 17,125 | | | (6,127 | ) | | | 10,998 | | 1990/95 | | 1 - 40 |
Belmere | | Tampa, FL | | — | | (1) | | | 851 | | | 7,667 | | | 1 | | | | 3,708 | | | 852 | | | 11,375 | | | 12,227 | | | (5,934 | ) | | | 6,293 | | 1984 | | 1 - 40 |
Links at Carrollwood | | Tampa, FL | | — | | (1) | | | 817 | | | 7,355 | | | 110 | | | | 3,895 | | | 927 | | | 11,250 | | | 12,177 | | | (4,494 | ) | | | 7,683 | | 1980 | | 1 - 40 |
Village Oaks | | Tampa, FL | | — | | | | | 2,714 | | | 19,137 | | | — | | | | 17 | | | 2,714 | | | 19,154 | | | 21,868 | | | (332 | ) | | | 21,536 | | 2005 | | 1 - 40 |
High Ridge | | Athens, GA | | — | | (1) | | | 884 | | | 7,958 | | | — | | | | 1,698 | | | 884 | | | 9,656 | | | 10,540 | | | (3,676 | ) | | | 6,864 | | 1987 | | 1 - 40 |
Sanctuary at Oglethorpe | | Atlanta, GA | | 23,500 | | | | | 6,875 | | | 31,859 | | | — | | | | 240 | | | 6,875 | | | 32,099 | | | 38,974 | | | (617 | ) | | | 38,357 | | 1995 | | 1 - 40 |
Bradford Pointe | | Augusta, GA | | — | | (5) | | | 772 | | | 6,949 | | | — | | | | 1,610 | | | 772 | | | 8,559 | | | 9,331 | | | (3,500 | ) | | | 5,831 | | 1986 | | 1 - 40 |
Shenandoah Ridge | | Augusta, GA | | — | | (1) | | | 650 | | | 5,850 | | | 8 | | | | 3,691 | | | 658 | | | 9,541 | | | 10,199 | | | (5,074 | ) | | | 5,125 | | 1982 | | 1 - 40 |
Westbury Creek | | Augusta, GA | | 3,480 | | (15) | | | 400 | | | 3,626 | | | — | | | | 1,015 | | | 400 | | | 4,641 | | | 5,041 | | | (1,977 | ) | | | 3,064 | | 1984 | | 1 - 40 |
Fountain Lake | | Brunswick, GA | | — | | (5) | | | 502 | | | 4,551 | | | — | | | | 1,630 | | | 502 | | | 6,181 | | | 6,683 | | | (2,669 | ) | | | 4,014 | | 1983 | | 1 - 40 |
Park Walk | | College Park, GA | | — | | (1) | | | 536 | | | 4,859 | | | — | | | | 979 | | | 536 | | | 5,838 | | | 6,374 | | | (2,363 | ) | | | 4,011 | | 1985 | | 1 - 40 |
Whisperwood | | Columbus, GA | | — | | (1) | | | 4,290 | | | 42,722 | | | (4 | ) | | | 10,292 | | | 4,286 | | | 53,014 | | | 57,300 | | | (20,269 | ) | | | 37,031 | | 1980/82/84/86/98 | | 1 - 40 |
Willow Creek | | Columbus, GA | | — | | (1) | | | 614 | | | 5,523 | | | — | | | | 3,267 | | | 614 | | | 8,790 | | | 9,404 | | | (3,743 | ) | | | 5,661 | | 1971/77 | | 1 - 40 |
Terraces at Fieldstone | | Conyers, GA | | — | | (1) | | | 1,284 | | | 15,819 | | | — | | | | 886 | | | 1,284 | | | 16,705 | | | 17,989 | | | (4,632 | ) | | | 13,357 | | 1999 | | 1 - 40 |
Prescott | | Duluth, GA | | — | | (6) | | | 3,840 | | | 24,876 | | | — | | | | 767 | | | 3,840 | | | 25,643 | | | 29,483 | | | (4,831 | ) | | | 24,652 | | 2001 | | 1 - 40 |
Lanier | | Gainesville, GA | | 18,984 | | | | | 3,560 | | | 23,248 | | | — | | | | 924 | | | 3,560 | | | 24,172 | | | 27,732 | | | (3,963 | ) | | | 23,769 | | 1998 | | 1 - 40 |
Lake Club | | Gainesville, GA | | — | | (6) | | | 3,150 | | | 18,997 | | | — | | | | 362 | | | 3,150 | | | 19,359 | | | 22,509 | | | (3,194 | ) | | | 19,315 | | 2001 | | 1 - 40 |
Whispering Pines | | LaGrange, GA | | — | | (5) | | | 823 | | | 7,470 | | | (2 | ) | | | 1,901 | | | 821 | | | 9,371 | | | 10,192 | | | (3,894 | ) | | | 6,298 | | 1982/84 | | 1 - 40 |
Westbury Springs | | Lilburn, GA | | — | | (1) | | | 665 | | | 6,038 | | | — | | | | 1,568 | | | 665 | | | 7,606 | | | 8,271 | | | (3,141 | ) | | | 5,130 | | 1983 | | 1 - 40 |
Austin Chase | | Macon, GA | | — | | (8) | | | 1,409 | | | 12,687 | | | — | | | | 1,404 | | | 1,409 | | | 14,091 | | | 15,500 | | | (4,932 | ) | | | 10,568 | | 1996 | | 1 - 40 |
The Vistas | | Macon, GA | | — | | (1) | | | 595 | | | 5,403 | | | — | | | | 1,323 | | | 595 | | | 6,726 | | | 7,321 | | | (2,814 | ) | | | 4,507 | | 1985 | | 1 - 40 |
Walden Run | | McDonough, GA | | — | | (1) | | | 1,281 | | | 11,935 | | | — | | | | 721 | | | 1,281 | | | 12,656 | | | 13,937 | | | (2,769 | ) | | | 11,168 | | 1997 | | 1 - 40 |
Georgetown Grove | | Savannah, GA | | — | | | | | 1,288 | | | 11,579 | | | — | | | | 1,083 | | | 1,288 | | | 12,662 | | | 13,950 | | | (4,776 | ) | | | 9,174 | | 1997 | | 1 - 40 |
Oaks at Wilmington Island | | Savannah, GA | | — | | (7) | | | 2,910 | | | 26,337 | | | — | | | | 891 | | | 2,910 | | | 27,228 | | | 30,138 | | | (3,056 | ) | | | 27,082 | | 1999 | | 1 - 40 |
Wildwood | | Thomasville, GA | | — | | (1) | | | 438 | | | 3,971 | | | 371 | | | | 5,013 | | | 809 | | | 8,984 | | | 9,793 | | | (3,745 | ) | | | 6,048 | | 1980/84 | | 1 - 40 |
F-37
| | | | | | | | | | | | | | | | | Gross Amount | | | | | | | | | | | |
| | | | | | | | | | | | Cost Capitalized | | carried at | | | | | | | | | | | Life used |
| | | | | | | | | | | | subsequent to | | December 31, | | | | | | | | | | | to compute |
| | | | | | | | Initial Cost | | Acquisition | | 2008 (21) | | | | | | | | | | | depreciation |
| | | | | | | | | | Buildings | | | | | Buildings | | | | Buildings | | | | | | | | | | | in latest |
| | | | | | | | | | and | | | | | and | | | | and | | | | Accumulated | | | | Date of | | income |
Property | | Location | | Encumbrances | | | | Land | | Fixtures | | Land | | Fixtures | | Land | | Fixtures | | Total | | Depreciation | | Net | | Construction | | statement (22) |
Hidden Lake | | Union City, GA | | — | | (1) | | 1,296 | | 11,715 | | — | | | 3,029 | | 1,296 | | 14,744 | | 16,040 | | (5,880 | ) | | 10,160 | | 1985/87 | | 1 - 40 |
Three Oaks | | Valdosta, GA | | — | | (1) | | 462 | | 4,188 | | 459 | | | 6,127 | | 921 | | 10,315 | | 11,236 | | (4,332 | ) | | 6,904 | | 1983/84 | | 1 - 40 |
Huntington Chase | | Warner Robins, GA | | — | | | | 1,160 | | 10,437 | | — | | | 1,076 | | 1,160 | | 11,513 | | 12,673 | | (3,667 | ) | | 9,006 | | 1997 | | 1 - 40 |
Southland Station | | Warner Robins, GA | | — | | (1) | | 1,470 | | 13,284 | | — | | | 2,250 | | 1,470 | | 15,534 | | 17,004 | | (6,437 | ) | | 10,567 | | 1987/90 | | 1 - 40 |
Terraces at Townelake | | Woodstock, GA | | — | | (1) | | 1,331 | | 11,918 | | 1,688 | | | 18,701 | | 3,019 | | 30,619 | | 33,638 | | (10,196 | ) | | 23,442 | | 1999 | | 1 - 40 |
Fairways at Hartland | | Bowling Green, KY | | — | | (1) | | 1,038 | | 9,342 | | — | | | 2,252 | | 1,038 | | 11,594 | | 12,632 | | (4,682 | ) | | 7,950 | | 1996 | | 1 - 40 |
Paddock Club Florence | | Florence, KY | | 9,378 | | | | 1,209 | | 10,969 | | — | | | 2,058 | | 1,209 | | 13,027 | | 14,236 | | (5,045 | ) | | 9,191 | | 1994 | | 1 - 40 |
Grand Reserve Lexington | | Lexington, KY | | — | | (1) | | 2,024 | | 31,525 | | — | | | 289 | | 2,024 | | 31,814 | | 33,838 | | (8,169 | ) | | 25,669 | | 2000 | | 1 - 40 |
Lakepointe | | Lexington, KY | | — | | (1) | | 411 | | 3,699 | | — | | | 1,446 | | 411 | | 5,145 | | 5,556 | | (2,670 | ) | | 2,886 | | 1986 | | 1 - 40 |
Mansion, The | | Lexington, KY | | — | | (1) | | 694 | | 6,242 | | — | | | 2,115 | | 694 | | 8,357 | | 9,051 | | (4,207 | ) | | 4,844 | | 1989 | | 1 - 40 |
Village, The | | Lexington, KY | | — | | (1) | | 900 | | 8,097 | | — | | | 3,020 | | 900 | | 11,117 | | 12,017 | | (5,683 | ) | | 6,334 | | 1989 | | 1 - 40 |
Stonemill Village | | Louisville, KY | | — | | (1) | | 1,169 | | 10,518 | | — | | | 6,785 | | 1,169 | | 17,303 | | 18,472 | | (7,674 | ) | | 10,798 | | 1985 | | 1 - 40 |
Crosswinds | | Jackson, MS | | — | | (1) | | 1,535 | | 13,826 | | — | | | 3,146 | | 1,535 | | 16,972 | | 18,507 | | (7,688 | ) | | 10,819 | | 1988/90 | | 1 - 40 |
Pear Orchard | | Jackson, MS | | — | | (1) | | 1,352 | | 12,168 | | (1 | ) | | 4,474 | | 1,351 | | 16,642 | | 17,993 | | (8,281 | ) | | 9,712 | | 1985 | | 1 - 40 |
Reflection Pointe | | Jackson, MS | | 5,880 | | (11) | | 710 | | 8,770 | | 138 | | | 4,209 | | 848 | | 12,979 | | 13,827 | | (6,383 | ) | | 7,444 | | 1986 | | 1 - 40 |
Lakeshore Landing | | Ridgeland, MS | | — | | (1) | | 676 | | 6,470 | | — | | | 782 | | 676 | | 7,252 | | 7,928 | | (1,615 | ) | | 6,313 | | 1974 | | 1 - 40 |
Savannah Creek | | Southaven, MS | | — | | (1) | | 778 | | 7,013 | | — | | | 2,186 | | 778 | | 9,199 | | 9,977 | | (4,292 | ) | | 5,685 | | 1989 | | 1 - 40 |
Sutton Place | | Southaven, MS | | — | | (1) | | 894 | | 8,053 | | — | | | 2,465 | | 894 | | 10,518 | | 11,412 | | (4,906 | ) | | 6,506 | | 1991 | | 1 - 40 |
Hermitage at Beechtree | | Cary, NC | | — | | (1) | | 900 | | 8,099 | | — | | | 3,028 | | 900 | | 11,127 | | 12,027 | | (4,480 | ) | | 7,547 | | 1988 | | 1 - 40 |
Waterford Forest | | Cary, NC | | — | | (6) | | 4,000 | | 20,957 | | — | | | 802 | | 4,000 | | 21,759 | | 25,759 | | (3,437 | ) | | 22,322 | | 1996 | | 1 - 40 |
Preserve at Brier Creek | | Raleigh, NC | | — | | (1) | | 5,850 | | 22,695 | | (19 | ) | | 21,586 | | 5,831 | | 44,281 | | 50,112 | | (3,743 | ) | | 46,369 | | 2002/07 | | 1 - 40 |
Providence at Brier Creek | | Raleigh, NC | | — | | | | 4,695 | | 30,052 | | — | | | 95 | | 4,695 | | 30,147 | | 34,842 | | (1,183 | ) | | 33,659 | | 2007 | | 1 - 40 |
Corners, The | | Winston-Salem, NC | | — | | (2) | | 685 | | 6,165 | | — | | | 1,956 | | 685 | | 8,121 | | 8,806 | | (4,328 | ) | | 4,478 | | 1982 | | 1 - 40 |
Fairways at Royal Oak | | Cincinnati, OH | | — | | (1) | | 814 | | 7,335 | | (12 | ) | | 2,076 | | 802 | | 9,411 | | 10,213 | | (4,709 | ) | | 5,504 | | 1988 | | 1 - 40 |
Colony at South Park | | Aiken, SC | | — | | (1) | | 862 | | 8,005 | | — | | | 696 | | 862 | | 8,701 | | 9,563 | | (1,876 | ) | | 7,687 | | 1989/91 | | 1 - 40 |
Woodwinds | | Aiken, SC | | — | | (1) | | 503 | | 4,540 | | — | | | 1,356 | | 503 | | 5,896 | | 6,399 | | (2,493 | ) | | 3,906 | | 1988 | | 1 - 40 |
Tanglewood | | Anderson, SC | | — | | (1) | | 427 | | 3,853 | | — | | | 2,114 | | 427 | | 5,967 | | 6,394 | | (3,065 | ) | | 3,329 | | 1980 | | 1 - 40 |
Fairways, The | | Columbia, SC | | 7,735 | | (12) | | 910 | | 8,207 | | — | | | 1,659 | | 910 | | 9,866 | | 10,776 | | (4,845 | ) | | 5,931 | | 1992 | | 1 - 40 |
Paddock Club Columbia | | Columbia, SC | | — | | (1) | | 1,840 | | 16,560 | | — | | | 2,345 | | 1,840 | | 18,905 | | 20,745 | | (7,514 | ) | | 13,231 | | 1989/95 | | 1 - 40 |
Highland Ridge | | Greenville, SC | | — | | (1) | | 482 | | 4,337 | | — | | | 1,624 | | 482 | | 5,961 | | 6,443 | | (2,598 | ) | | 3,845 | | 1984 | | 1 - 40 |
Howell Commons | | Greenville, SC | | — | | (1) | | 1,304 | | 11,740 | | — | | | 2,959 | | 1,304 | | 14,699 | | 16,003 | | (6,122 | ) | | 9,881 | | 1986/88 | | 1 - 40 |
Paddock Club Greenville | | Greenville, SC | | — | | (1) | | 1,200 | | 10,800 | | — | | | 1,331 | | 1,200 | | 12,131 | | 13,331 | | (4,748 | ) | | 8,583 | | 1996 | | 1 - 40 |
Park Haywood | | Greenville, SC | | — | | (1) | | 325 | | 2,925 | | 35 | | | 3,879 | | 360 | | 6,804 | | 7,164 | | (3,558 | ) | | 3,606 | | 1983 | | 1 - 40 |
Spring Creek | | Greenville, SC | | — | | (1) | | 597 | | 5,374 | | (14 | ) | | 2,084 | | 583 | | 7,458 | | 8,041 | | (3,522 | ) | | 4,519 | | 1985 | | 1 - 40 |
Runaway Bay | | Mt. Pleasant, SC | | 8,365 | | (9) | | 1,085 | | 7,269 | | — | | | 4,263 | | 1,085 | | 11,532 | | 12,617 | | (5,271 | ) | | 7,346 | | 1988 | | 1 - 40 |
Park Place | | Spartanburg, SC | | — | | (1) | | 723 | | 6,504 | | — | | | 2,019 | | 723 | | 8,523 | | 9,246 | | (3,609 | ) | | 5,637 | | 1987 | | 1 - 40 |
Farmington Village | | Summerville, SC | | 15,200 | | | | 2,800 | | 26,947 | | — | | | 101 | | 2,800 | | 27,048 | | 29,848 | | (1,768 | ) | | 28,080 | | 2007 | | 1 - 40 |
Hamilton Pointe | | Chattanooga, TN | | — | | (1) | | 1,131 | | 10,861 | | — | | | 830 | | 1,131 | | 11,691 | | 12,822 | | (2,726 | ) | | 10,096 | | 1989 | | 1 - 40 |
Hidden Creek | | Chattanooga, TN | | — | | (1) | | 972 | | 9,201 | | — | | | 771 | | 972 | | 9,972 | | 10,944 | | (2,338 | ) | | 8,606 | | 1987 | | 1 - 40 |
Steeplechase | | Chattanooga, TN | | — | | (1) | | 217 | | 1,957 | | — | | | 2,357 | | 217 | | 4,314 | | 4,531 | | (2,296 | ) | | 2,235 | | 1986 | | 1 - 40 |
Windridge | | Chattanooga, TN | | 5,465 | | (16) | | 817 | | 7,416 | | — | | | 2,234 | | 817 | | 9,650 | | 10,467 | | (3,739 | ) | | 6,728 | | 1984 | | 1 - 40 |
Oaks, The | | Jackson, TN | | — | | (1) | | 177 | | 1,594 | | 12 | | | 1,550 | | 189 | | 3,144 | | 3,333 | | (1,683 | ) | | 1,650 | | 1978 | | 1 - 40 |
Post House Jackson | | Jackson, TN | | 5,095 | | | | 443 | | 5,078 | | — | | | 3,290 | | 443 | | 8,368 | | 8,811 | | (3,517 | ) | | 5,294 | | 1987 | | 1 - 40 |
Post House North | | Jackson, TN | | 3,375 | | (13) | | 381 | | 4,299 | | (57 | ) | | 1,940 | | 324 | | 6,239 | | 6,563 | | (3,142 | ) | | 3,421 | | 1987 | | 1 - 40 |
Bradford Chase | | Jackson, TN | | — | | (1) | | 523 | | 4,711 | | — | | | 1,398 | | 523 | | 6,109 | | 6,632 | | (3,067 | ) | | 3,565 | | 1987 | | 1 - 40 |
Woods at Post House | | Jackson, TN | | 4,801 | | | | 240 | | 6,839 | | — | | | 1,715 | | 240 | | 8,554 | | 8,794 | | (4,571 | ) | | 4,223 | | 1997 | | 1 - 40 |
Cedar Mill | | Memphis, TN | | — | | (1) | | 824 | | 8,023 | | — | | | 2,360 | | 824 | | 10,383 | | 11,207 | | (2,348 | ) | | 8,859 | | 1973/86 | | 1 - 40 |
Greenbrook | | Memphis, TN | | — | | (4) | | 2,100 | | 24,468 | | 25 | | | 19,631 | | 2,125 | | 44,099 | | 46,224 | | (23,130 | ) | | 23,094 | | 1974/78/83/86 | | 1 - 40 |
Kirby Station | | Memphis, TN | | — | | (1) | | 1,148 | | 10,337 | | — | | | 6,308 | | 1,148 | | 16,645 | | 17,793 | | (6,686 | ) | | 11,107 | | 1978 | | 1 - 40 |
Lincoln on the Green | | Memphis, TN | | — | | (1) | | 1,498 | | 20,483 | | — | | | 10,863 | | 1,498 | | 31,346 | | 32,844 | | (13,503 | ) | | 19,341 | | 1988/98 | | 1 - 40 |
Park Estate | | Memphis, TN | | — | | (4) | | 178 | | 1,141 | | — | | | 3,698 | | 178 | | 4,839 | | 5,017 | | (3,080 | ) | | 1,937 | | 1974 | | 1 - 40 |
Reserve at Dexter Lake | | Memphis, TN | | — | | (5) | | 1,260 | | 16,043 | | 2,147 | | | 33,441 | | 3,407 | | 49,484 | | 52,891 | | (11,618 | ) | | 41,273 | | 1999/01 | | 1 - 40 |
Paddock Club Murfreesboro | | Murfreesboro, TN | | — | | (1) | | 915 | | 14,774 | | — | | | 853 | | 915 | | 15,627 | | 16,542 | | (4,389 | ) | | 12,153 | | 1999 | | 1 - 40 |
Brentwood Downs | | Nashville, TN | | — | | (1) | | 1,193 | | 10,739 | | (2 | ) | | 3,335 | | 1,191 | | 14,074 | | 15,265 | | (6,647 | ) | | 8,618 | | 1986 | | 1 - 40 |
Grand View Nashville | | Nashville, TN | | — | | (1) | | 2,963 | | 33,673 | | — | | | 1,912 | | 2,963 | | 35,585 | | 38,548 | | (8,555 | ) | | 29,993 | | 2001 | | 1 - 40 |
Monthaven Park | | Nashville, TN | | — | | (7) | | 2,736 | | 29,556 | | — | | | 2,193 | | 2,736 | | 31,749 | | 34,485 | | (6,107 | ) | | 28,378 | | 1999/01 | | 1 - 40 |
Park at Hermitage | | Nashville, TN | | 6,645 | | (17) | | 1,524 | | 14,800 | | — | | | 4,534 | | 1,524 | | 19,334 | | 20,858 | | (9,475 | ) | | 11,383 | | 1987 | | 1 - 40 |
Northwood | | Arlington, TX | | — | | (2) | | 886 | | 8,278 | | — | | | 650 | | 886 | | 8,928 | | 9,814 | | (2,064 | ) | | 7,750 | | 1980 | | 1 - 40 |
Balcones Woods | | Austin, TX | | — | | (2) | | 1,598 | | 14,398 | | — | | | 7,898 | | 1,598 | | 22,296 | | 23,894 | | (8,636 | ) | | 15,258 | | 1983 | | 1 - 40 |
Grand Reserve at Sunset Valley | | Austin, TX | | — | | (7) | | 3,150 | | 11,868 | | — | | | 1,174 | | 3,150 | | 13,042 | | 16,192 | | (2,337 | ) | | 13,855 | | 1996 | | 1 - 40 |
F-38
| | | | | | | | | | | | | | | | | | | | | Gross Amount | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Cost Capitalized | | carried at | | | | | | | | | | | | | | Life used |
| | | | | | | | | | | | | | subsequent to | | December 31, | | | | | | | | | | | | | | to compute |
| | | | | | | | Initial Cost | | Acquisition | | 2008 (21) | | | | | | | | | | | | | | depreciation |
| | | | | | | | | | | Buildings | | | | | | Buildings | | | | | Buildings | | | | | | | | | | | | | | in latest |
| | | | | | | | | | | and | | | | | | and | | | | | and | | | | | Accumulated | | | | | Date of | | income |
Property | | Location | | Encumbrances | | | | Land | | Fixtures | | Land | | Fixtures | | Land | | Fixtures | | Total | | Depreciation | | Net | | Construction | | statement (22) |
Silverado | | Austin, TX | | — | | (7) | | | 2,900 | | | 24,810 | | | — | | | | 523 | | | 2,900 | | | 25,333 | | | 28,233 | | | (3,143 | ) | | | 25,090 | | 2003 | | 1 - 40 |
Stassney Woods | | Austin, TX | | 4,050 | | (18) | | | 1,621 | | | 7,501 | | | — | | | | 4,091 | | | 1,621 | | | 11,592 | | | 13,213 | | | (5,809 | ) | | | 7,404 | | 1985 | | 1 - 40 |
Travis Station | | Austin, TX | | 3,585 | | (19) | | | 2,282 | | | 6,169 | | | (1 | ) | | | 3,634 | | | 2,281 | | | 9,803 | | | 12,084 | | | (4,658 | ) | | | 7,426 | | 1987 | | 1 - 40 |
Woods, The | | Austin, TX | | — | | (2) | | | 1,405 | | | 13,083 | | | — | | | | 1,865 | | | 1,405 | | | 14,948 | | | 16,353 | | | (3,233 | ) | | | 13,120 | | 1977 | | 1 - 40 |
Celery Stalk | | Dallas, TX | | — | | (6) | | | 1,463 | | | 13,165 | | | (1 | ) | | | 5,121 | | | 1,462 | | | 18,286 | | | 19,748 | | | (9,654 | ) | | | 10,094 | | 1978 | | 1 - 40 |
Courtyards at Campbell | | Dallas, TX | | — | | (2) | | | 988 | | | 8,893 | | | — | | | | 2,310 | | | 988 | | | 11,203 | | | 12,191 | | | (4,244 | ) | | | 7,947 | | 1986 | | 1 - 40 |
Deer Run | | Dallas, TX | | — | | (2) | | | 1,252 | | | 11,271 | | | — | | | | 2,911 | | | 1,252 | | | 14,182 | | | 15,434 | | | (5,218 | ) | | | 10,216 | | 1985 | | 1 - 40 |
Grand Courtyard | | Dallas, TX | | — | | (7) | | | 2,730 | | | 23,219 | | | — | | | | 800 | | | 2,730 | | | 24,019 | | | 26,749 | | | (3,087 | ) | | | 23,662 | | 2000 | | 1 - 40 |
Lodge at Timberglen | | Dallas, TX | | — | | (6) | | | 825 | | | 7,422 | | | (1 | ) | | | 3,926 | | | 824 | | | 11,348 | | | 12,172 | | | (5,934 | ) | | | 6,238 | | 1983 | | 1 - 40 |
Watermark | | Dallas, TX | | — | | (6) | | | 960 | | | 14,839 | | | — | | | | 385 | | | 960 | | | 15,224 | | | 16,184 | | | (2,809 | ) | | | 13,375 | | 2002 | | 1 - 40 |
Legacy Pines | | Houston, TX | | — | | (2) | | | 2,157 | | | 19,491 | | | (15 | ) | | | 1,845 | | | 2,142 | | | 21,336 | | | 23,478 | | | (4,599 | ) | | | 18,879 | | 1999 | | 1 - 40 |
Reserve at Woodwind Lakes | | Houston, TX | | 14,820 | | | | | 1,968 | | | 20,718 | | | — | | | | 1,123 | | | 1,968 | | | 21,841 | | | 23,809 | | | (2,469 | ) | | | 21,340 | | 1999 | | 1 - 40 |
Park Place (Houston) | | Houston, TX | | — | | | | | 2,061 | | | 16,386 | | | — | | | | 1,263 | | | 2,061 | | | 17,649 | | | 19,710 | | | (1,453 | ) | | | 18,257 | | 1996 | | 1 - 40 |
Ranchstone | | Houston, TX | | — | | (7) | | | 1,480 | | | 15,352 | | | — | | | | 968 | | | 1,480 | | | 16,320 | | | 17,800 | | | (1,378 | ) | | | 16,422 | | 1996 | | 1 - 40 |
Cascade at Fall Creek | | Humble, TX | | — | | | | | 3,230 | | | 20,308 | | | — | | | | 84 | | | 3,230 | | | 20,392 | | | 23,622 | | | (1,078 | ) | | | 22,544 | | 2007 | | 1 - 40 |
Chalet at Fall Creek | | Humble, TX | | — | | (7) | | | 2,755 | | | 20,820 | | | — | | | | 209 | | | 2,755 | | | 21,029 | | | 23,784 | | | (1,800 | ) | | | 21,984 | | 2006 | | 1 - 40 |
Westborough Crossing | | Katy, TX | | — | | (6) | | | 677 | | | 6,091 | | | (1 | ) | | | 2,695 | | | 676 | | | 8,786 | | | 9,462 | | | (4,455 | ) | | | 5,007 | | 1984 | | 1 - 40 |
Kenwood Club | | Katy, TX | | — | | (2) | | | 1,002 | | | 17,288 | | | — | | | | 999 | | | 1,002 | | | 18,287 | | | 19,289 | | | (5,359 | ) | | | 13,930 | | 2000 | | 1 - 40 |
Lane at Towne Crossing | | Mesquite, TX | | — | | (2) | | | 1,311 | | | 12,254 | | | (8 | ) | | | 1,177 | | | 1,303 | | | 13,431 | | | 14,734 | | | (3,054 | ) | | | 11,680 | | 1983 | | 1 - 40 |
Highwood | | Plano, TX | | — | | (4) | | | 864 | | | 7,783 | | | — | | | | 2,562 | | | 864 | | | 10,345 | | | 11,209 | | | (3,873 | ) | | | 7,336 | | 1983 | | 1 - 40 |
Los Rios Park | | Plano, TX | | — | | (2) | | | 3,273 | | | 29,483 | | | — | | | | 1,369 | | | 3,273 | | | 30,852 | | | 34,125 | | | (6,539 | ) | | | 27,586 | | 2000 | | 1 - 40 |
Boulder Ridge | | Roanoke, TX | | — | | (2) | | | 3,382 | | | 27,930 | | | — | | | | 2,314 | | | 3,382 | | | 30,244 | | | 33,626 | | | (4,638 | ) | | | 28,988 | | 1999 | | 1 - 40 |
Copper Ridge | | Roanoke, TX | | — | | | | | 4,166 | | | — | | | — | | | | 16,632 | | | 4,166 | | | 16,632 | | | 20,798 | | | (79 | ) | | | 20,719 | | 2008 | | 1 - 40 |
Cypresswood Court | | Spring, TX | | — | | (6) | | | 577 | | | 5,190 | | | (1 | ) | | | 2,098 | | | 576 | | | 7,288 | | | 7,864 | | | (3,798 | ) | | | 4,066 | | 1984 | | 1 - 40 |
Villages at Kirkwood | | Stafford, TX | | — | | (7) | | | 1,918 | | | 16,358 | | | — | | | | 959 | | | 1,918 | | | 17,317 | | | 19,235 | | | (3,071 | ) | | | 16,164 | | 1996 | | 1 - 40 |
Green Tree Place | | Woodlands, TX | | — | | (6) | | | 539 | | | 4,850 | | | — | | | | 1,893 | | | 539 | | | 6,743 | | | 7,282 | | | (3,440 | ) | | | 3,842 | | 1984 | | 1 - 40 |
Township | | Hampton, VA | | 10,800 | | (14) | | | 1,509 | | | 8,189 | | | — | | | | 6,690 | | | 1,509 | | | 14,879 | | | 16,388 | | | (5,321 | ) | | | 11,067 | | 1987 | | 1 - 40 |
Total Properties | | | | | | | | $ | 234,839 | | $ | 1,823,527 | | $ | 5,587 | | | $ | 465,344 | | $ | 240,426 | | $ | 2,288,871 | | $ | 2,529,297 | | $ | (694,054 | ) | | $ | 1,835,243 | | | | |
Land Held for Future Developments | | Various | | | | | | $ | 1,306 | | $ | — | | $ | — | | | $ | — | | $ | 1,306 | | $ | — | | $ | 1,306 | | $ | — | | | $ | 1,306 | | N/A | | N/A |
Commercial Properties | | Various | | | | | | | — | | | 2,769 | | | — | | | | 12,612 | | | — | | | 15,381 | | | 15,381 | | | (7,423 | ) | | | 7,958 | | Various | | 1 - 40 |
Total Other | | | | | | | | $ | 1,306 | | $ | 2,769 | | $ | — | | | $ | 12,612 | | $ | 1,306 | | $ | 15,381 | | $ | 16,687 | | $ | (7,423 | ) | | $ | 9,264 | | | | |
Total Real Estate Assets, net of Joint Ventures | | | | | | $ | 236,145 | | $ | 1,826,296 | | $ | 5,587 | | | $ | 477,956 | | $ | 241,732 | | $ | 2,304,252 | | $ | 2,545,984 | | $ | (701,477 | ) | | $ | 1,844,507 | | | | |
____________________
(1) | | Encumbered by a $691.8 million FNMA facility, with $691.8 million available and $596.8 million outstanding with a variable interest rate of 2.85% on which there exists in combination with the FNMA facility mentioned in note (2) eighteen interest rate swap agreements totaling $640 million at an average rate of 5.37% at December 31, 2008. |
| | |
(2) | | Encumbered by a $243.2 million FNMA facility, with $243.2 million available and $198.6 million outstanding, $65 million with a fixed rate of 7.71% and $133.6 million of which had a variable interest rate of 3.60% on which there exists interest rate swaps as mentioned in note (1) at December 31, 2008. |
|
(3) | | Phase I of Paddock Park - Ocala is encumbered by $6.8 million in bonds on which there exists a $6.8 million interest rate cap of 6.00% which terminates on October 24, 2012. |
|
(4) | | Encumbered, along with one corporate property, by a term loan with a principal balance of $38.6 million at December 31, 2008, with a maturity of April 1, 2009 and an interest rate of 3.20% on which there is a $25 million interest rate swap agreement with a rate of 4.98%, maturing on March 1, 2009. |
|
(5) | | Encumbered by a credit line with AmSouth Bank, with an outstanding balance of $0.7 million at December 31, 2008. |
|
(6) | | Encumbered by a $100 million Freddie Mac facility, with $96.4 million available and an outstanding balance of $96.4 million and a variable interest rate of 1.50% on which there exists five interest rate swap agreements totaling $83 million at an average rate of 5.41% at December 31, 2008. |
|
(7) | | Encumbered by a $200 million Freddie Mac facility, with $179.5 million available and an outstanding balance of $179.5 million and a variable interest rate of 0.89% on which there exists eight interest rate swap agreements totaling $134 million at an average rate of 5.18% at December 31, 2008. |
|
(8) | | Encumbered by a mortgage securing a tax-exempt bond amortizing over 25 years with a principal balance of $11.6 million at December 31, 2008, and an average interest rate of 5.25%. |
|
(9) | | Encumbered by $8.4 million in bonds on which there exists a $8.4 million interest rate swap agreement fixed at 4.73% and maturing on September 15, 2010. |
|
(10) | | Encumbered by $7.0 million in bonds on which there exists a $7.0 million interest rate swap agreement fixed at 4.42% and maturing on October 15, 2012. |
|
(11) | | Encumbered by $5.9 million in bonds on which there exists a $5.9 million interest rate cap of 6.00% which terminates on October 31, 2012. |
|
(12) | | Encumbered by $7.7 million in bonds on which there exists a $7.7 million interest rate cap of 6.00% which terminates on October 31, 2012. |
|
(13) | | Encumbered by $3.4 million in bonds on which there exists a $3.4 million interest rate cap of 6.00% which terminates on October 31, 2012. |
|
(14) | | Encumbered by $10.8 million in bonds on which there exists a $10.8 million interest rate swap agreement fixed at 4.42% and maturing on October 15, 2012. |
|
(15) | | Encumbered by $3.5 million in bonds $0.5 million having a variable rate of 4.42% and $3.0 million with a variable rate of 1.785% on which there exists a $3.0 million interest rate cap of 6.00% which terminates on May 31, 2013. |
|
(16) | | Encumbered by $5.5 million in bonds $0.5 million having a variable rate of 4.42% and $5.0 million with a variable rate of 1.785% on which there exists a $5.0 million interest rate cap of 6.00% which terminates on May 31, 2013. |
|
(17) | | Encumbered by $6.6 million in bonds on which there exists a $6.6 million interest rate cap of 6.00% which terminates on November 15, 2011. Also encumbered by a $17.9 million FNMA facility maturing on March 1, 2014 with a variable interest rate of 2.83% which there exists a $11.7 million and a $6.2 million interest rate cap of 6.00% and 6.50% respectively which terminates on March 1, 2009 and March 15, 2011 respectively. |
|
(18) | | Encumbered by $4.0 million in bonds on which there exists a $4.0 million interest rate cap of 6.00% which terminates on November 15, 2011. Also encumbered by a $17.9 million FNMA facility maturing on March 1, 2014 with a variable interest rate of 2.83% which there exists a $11.7 million and a $6.2 million interest rate cap of 6.00% and 6.50% respectively which terminates on March 1, 2009 and March 15, 2011 respectively. |
|
(19) | | Encumbered by $3.6 million in bonds on which there exists a $3.6 million interest rate cap of 6.00% which terminates on November 15, 2011. Also encumbered by a $17.9 million FNMA facility maturing on March 1, 2014 with a variable interest rate of 2.83% which there exists a $11.7 million and a $6.2 million interest rate cap of 6.00% and 6.50% respectively which terminates on March 1, 2009 and March 15, 2011 respectively. |
| | |
(20) | | Phase I of St. Augustine is encumbered by $13.2 million in bonds on which there exists a $13.2 million interest rate cap of 6.00% which terminates on March 15, 2011. Also encumbered by a $17.9 million FNMA facility maturing on March 1, 2014 with a variable interest rate of 2.83% which there exists a $11.7 million and a $6.2 million interest rate cap of 6.00% and 6.50% respectively which terminates on March 1, 2009 and March 15, 2011 respectively. |
|
(21) | | The aggregate cost for Federal income tax purposes was approximately $2,448 million at December 31, 2008. The aggregate cost for book purposes exceeds the total gross amount of real estate assets for Federal income tax purposes, principally due to purchase accounting adjustments recorded under accounting principles generally accepted in the United States of America. |
|
(22) | | Depreciation is on a straight line basis over the estimated useful asset life which ranges from 8 to 40 years for land improvements and buildings, 5 years for furniture, fixtures and equipment, and 1 year or less for fair market value of leases. |
F-39
Mid-America Apartment Communities, Inc.
Schedule III
Real Estate Investments and Accumulated Depreciation
A summary of activity for real estate investments and accumulated depreciation is as follows:
| Year Ended December 31, |
Dollars in thousands | 2008 | | 2007 | | 2006 |
Real estate investments: | | | | | | | | | | | |
Balance at beginning of year | $ | 2,342,962 | | | $ | 2,214,814 | | | $ | 1,983,671 | |
Acquisitions | | 156,305 | | | | 88,601 | | | | 196,523 | |
Improvement and development | | 84,550 | | | | 61,004 | | | | 51,807 | |
Assets held for sale | | (34,772 | ) | | | — | | | | (14,597 | ) |
Disposition of real estate assets(1) | | (3,061 | ) | | | (21,457 | ) | | | (2,590 | ) |
Balance at end of year | $ | 2,545,984 | | | $ | 2,342,962 | | | $ | 2,214,814 | |
|
Accumulated depreciation: | | | | | | | | | | | |
Balance at beginning of year | $ | 616,364 | | | $ | 543,802 | | | $ | 473,421 | |
Depreciation | | 89,401 | | | | 92,200 | | | | 78,221 | |
Assets held for sale | | (10,768 | ) | | | — | | | | (7,180 | ) |
Disposition of real estate assets(1) | | (943 | ) | | | (19,638 | ) | | | (660 | ) |
Balance at end of year | $ | 694,054 | | | $ | 616,364 | | | $ | 543,802 | |
The Company's consolidated balance sheet at December 31, 2008, 2007, and 2006 includes accumulated depreciation of $7,423, $6,213, and $5,191 respectively, in the caption "Commercial properties, net".
(1) Includes assets sold, casualty losses, and removal of certain fully depreciated assets.
See accompanying reports of independent registered public accounting firms.
F-40