Erp Operating LTD Partnership 10-Q 2006 Q2 Quarterly report

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549

FORM 10-Q

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

For the quarterly period ended JUNE 30, 2006

OR

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

Commission File Number: 0-24920

ERP OPERATING LIMITED PARTNERSHIP
(Exact Name of Registrant as Specified in its Charter)

Illinois	36-3894853
(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)

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 x  No 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

ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands)
(Unaudited)

	June 30, 2006			December 31, 2005
ASSETS
Investment in real estate
Land	$	3,003,791		$	2,848,601
Depreciable property	12,763,817			13,336,636
Projects under development	242,617			240,980
Land held for development	208,437			164,153
Investment in real estate	16,218,662			16,590,370
Accumulated depreciation	(2,772,806		)	(2,888,140		)
Investment in real estate, net	13,445,856			13,702,230
Real estate held for sale	635,270			—
Cash and cash equivalents	72,172			88,828
Investments in unconsolidated entities	4,733			6,838
Rents receivable	879			789
Deposits – restricted	95,855			77,093
Escrow deposits – mortgage	28,831			35,225
Deferred financing costs, net	40,628			40,636
Goodwill, net	30,000			30,000
Other assets	103,649			117,306
Total assets	$	14,457,873		$	14,098,945
LIABILITIES AND PARTNERS’ CAPITAL
Liabilities:
Mortgage notes payable	$	3,096,427		$	3,379,289
Mortgage notes payable, held for sale	207,029			—
Notes, net	3,838,697			3,442,784
Lines of credit	547,000			769,000
Accounts payable and accrued expenses	113,855			108,855
Accrued interest payable	86,527			78,441
Rents received in advance and other liabilities	290,205			302,418
Security deposits	60,111			54,823
Distributions payable	145,226			145,812
Total liabilities	8,385,077			8,281,422
Commitments and contingencies
Minority Interests – Partially Owned Properties	20,163			16,965
Partners’ capital:
Preference Units	502,614			504,096
Preference Interests and Junior Preference Units	11,684			60,184
General Partner	5,182,181			4,905,716
Limited Partners	367,081			345,034
Accumulated other comprehensive loss	(10,927		)	(14,472		)
Total partners’ capital	6,052,633			5,800,558
Total liabilities and partners’ capital	$	14,457,873		$	14,098,945

See accompanying notes

2

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands except per OP Unit data)

(Unaudited)

	Six Months Ended June 30,						Quarter Ended June 30,
	2006			2005			2006			2005
REVENUES
Rental income	$	958,911		$	808,922		$	489,619		$	412,207
Fee and asset management	4,807			5,362			2,320			3,023
Total revenues	963,718			814,284			491,939			415,230
EXPENSES
Property and maintenance	252,447			217,248			127,549			111,134
Real estate taxes and insurance	97,079			86,632			49,354			43,371
Property management	46,664			41,407			23,067			20,796
Fee and asset management	4,326			4,176			2,158			2,076
Depreciation	271,924			212,238			139,906			107,832
General and administrative	23,190			31,502			9,584			13,758
Total expenses	695,630			593,203			351,618			298,967
Operating income	268,088			221,081			140,321			116,263
Interest and other income	4,365			62,270			2,011			2,790
Interest:
Expense incurred, net	(209,049		)	(173,728		)	(104,117		)	(89,167		)
Amortization of deferred financing costs	(4,513		)	(3,230		)	(1,770		)	(1,566		)
Income before allocation to Minority Interests, loss from investments in unconsolidated entities, net gain (loss) on sales of unconsolidated entities and land parcels and discontinued operations	58,891			106,393			36,445			28,320
Allocation to Minority Interests – Partially Owned Properties	(2,068		)	2,296			(547		)	819
Loss from investments in unconsolidated entities	(375		)	(215		)	(145		)	(157		)
Net gain on sales of unconsolidated entities	352			124			23			—
Net gain (loss) on sales of land parcels	246			10,366			246			(2		)
Income from continuing operations	57,046			118,964			36,022			28,980
Discontinued operations, net	519,664			283,792			135,140			125,496
Net income	$	576,710		$	402,756		$	171,162		$	154,476
ALLOCATION OF NET INCOME:
Preference Units	$	20,168		$	26,043		$	10,073		$	13,018
Preference Interests and Junior Preference Units	$	1,556		$	5,279		$	457		$	1,391
Premium on redemption of Preference Interests	$	683		$	4,112		$	9		$	2,384
General Partner	$	517,804		$	342,340		$	150,084		$	128,326
Limited Partners	36,499			24,982			10,539			9,357
Net income available to OP Units	$	554,303		$	367,322		$	160,623		$	137,683
Earnings per OP Unit – basic:
Income from continuing operations available to OP Units	$	0.11		$	0.27		$	0.08		$	0.04
Net income available to OP Units	$	1.79		$	1.20		$	0.52		$	0.45
Weighted average OP Units outstanding	309,678			305,793			310,017			306,190
Earnings per OP Unit – diluted:
Income from continuing operations available to OP Units	$	0.11		$	0.27		$	0.08		$	0.04
Net income available to OP Units	$	1.76		$	1.19		$	0.51		$	0.44
Weighted average OP Units outstanding	314,420			309,362			314,698			309,979
Distributions declared per OP Unit outstanding	$	0.8850		$	0.8650		$	0.4425		$	0.4325

See accompanying notes

3

	Six Months Ended June 30,					Quarter Ended June 30,
	2006		2005			2006		2005
Comprehensive income:
Net income	$	576,710	$	402,756		$	171,162	$	154,476
Other comprehensive income – derivative and other instruments:
Unrealized holding gains (losses) arising during the period	2,409		(11,674		)	886		(14,842		)
Losses reclassified into earnings from other comprehensive income	1,136		1,168			547		586
Comprehensive income	$	580,255	$	392,250		$	172,595	$	140,220

See accompanying notes

4

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

(Unaudited)

	Six Months Ended June 30,
	2006			2005
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	576,710		$	402,756
Adjustments to reconcile net income to net cash provided by operating activities:
Allocation to Minority Interests – Partially Owned Properties	2,068			(2,296		)
Depreciation	297,472			259,268
Amortization of deferred financing costs	5,146			3,503
Amortization of discounts and premiums on debt	(3,644		)	(813		)
Amortization of deferred settlements on derivative instruments	446			478
(Income) from technology investments	—			(57,054		)
Loss from investments in unconsolidated entities	375			215
Distributions from unconsolidated entities – return on capital	101			—
Net (gain) on sales of unconsolidated entities	(352		)	(124		)
Net (gain) on sales of land parcels	(246		)	(10,366		)
Net (gain) on sales of discontinued operations	(502,297		)	(248,875		)
Loss on debt extinguishments	2,892			5,307
Unrealized loss on derivative instruments	—			3
Compensation paid with Company Common Shares	10,858			18,069
Other operating activities, net	1,155			1
Changes in assets and liabilities:
(Increase) decrease in rents receivable	(83		)	760
Increase in deposits – restricted	(9,570		)	(1,094		)
Decrease (increase) in other assets	8,608			(3,923		)
Increase (decrease) in accounts payable and accrued expenses	9,272			(1,156		)
Increase in accrued interest payable	7,931			828
(Decrease) in rents received in advance and other liabilities	(48,065		)	(8,958		)
Increase in security deposits	4,954			469
Net cash provided by operating activities	363,731			356,998
CASH FLOWS FROM INVESTING ACTIVITIES:
Investment in real estate – acquisitions	(907,963		)	(642,332		)
Investment in real estate – development/other	(122,771		)	(82,375		)
Improvements to real estate	(106,441		)	(93,431		)
Additions to non-real estate property	(4,086		)	(4,109		)
Interest capitalized for real estate under development	(7,780		)	(5,761		)
Proceeds from disposition of real estate, net	1,002,714			835,703
Proceeds from disposition of unconsolidated entities	355			124
Proceeds from technology investments	—			82,054
Investments in unconsolidated entities	(1,030		)	(410		)
Distributions from unconsolidated entities – return of capital	92			330
Decrease (increase) in deposits on real estate acquisitions, net	10,178			(88,818		)
Decrease in mortgage deposits	6,794			1,238
Consolidation of previously Unconsolidated Properties:
Via acquisition (net of cash acquired)	—			(65		)
Via EITF 04-05 (cash consolidated)	1,436			—
Acquisition of Minority Interests – Partially Owned Properties	(13		)	(1,143		)
Other investing activities, net	2			—
Net cash (used for) provided by investing activities	(128,513		)	1,005

See accompanying notes

5

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Amounts in thousands)

(Unaudited)

	Six Months Ended June 30,
	2006			2005
CASH FLOWS FROM FINANCING ACTIVITIES:
Loan and bond acquisition costs	$	(4,880	)	$	(6,759	)
Mortgage notes payable:
Proceeds	208,937			149,129
Restricted cash	(19,196		)	—
Lump sum payoffs	(232,532		)	(197,886		)
Scheduled principal repayments	(13,644		)	(14,392		)
Prepayment premiums/fees	(2,892		)	(5,307		)
Notes, net:
Proceeds	398,052			—
Lump sum payoffs	—			(120,000		)
Lines of credit:
Proceeds	3,207,500			2,037,800
Repayments	(3,429,500		)	(1,759,800		)
Proceeds from settlement of derivative instruments	10,729			—
Proceeds from sale of OP Units	5,218			6,155
Proceeds from exercise of EQR options	24,159			20,781
OP Units repurchased and retired	(81,981		)	—
Redemption of Preference Interests	(25,500		)	(146,000		)
Premium on redemption of Preference Interests	(9		)	(300		)
Payment of offering costs	(23		)	(26		)
Contributions – Minority Interests – Partially Owned Properties	3,327			1,756
Distributions:
OP Units – General Partner	(256,591		)	(247,193		)
Preference Units	(21,243		)	(26,101		)
Preference Interests and Junior Preference Units	(1,609		)	(5,451		)
OP Units – Limited Partners	(18,012		)	(17,897		)
Minority Interests – Partially Owned Properties	(2,184		)	(7,265		)
Net cash (used for) financing activities	(251,874		)	(338,756		)
Net (decrease) increase in cash and cash equivalents	(16,656		)	19,247
Cash and cash equivalents, beginning of period	88,828			83,505
Cash and cash equivalents, end of period	$	72,172		$	102,752

See accompanying notes

6

	Six Months Ended June 30,
	2006			2005
SUPPLEMENTAL INFORMATION:
Cash paid during the period for interest	$	222,774		$	192,691
Cash paid during the period for income, franchise and excise taxes	$	7,509		$	3,789
Real estate acquisitions/dispositions/other:
Mortgage loans assumed	$	63,243		$	122,267
Valuation of OP Units issued	$	46,472		$	19,990
Mortgage loans (assumed) by purchaser	$	(117,949	)	$	(24,999	)
Consolidation of previously Unconsolidated Properties – Via acquisition:
Investment in real estate	$	—		$	(2,892	)
Mortgage loans assumed	$	—		$	2,012
Minority Interests – Partially Owned Properties	$	—		$	59
Investments in unconsolidated entities	$	—		$	668
Net other liabilities recorded	$	—		$	88
Consolidation of previously Unconsolidated Properties – Via EITF 04-05:
Investment in real estate, net	$	(24,637	)	$	—
Mortgage loans consolidated	$	22,545		$	—
Investments in unconsolidated entities	$	2,602		$	—
Net other liabilities recorded	$	926		$	—

See accompanying notes

7

ERP OPERATING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1.             Business

ERP Operating Limited Partnership (“ERPOP”), a limited partnership, was formed in May 1993 to conduct the multifamily residential property business of Equity Residential (“EQR”). EQR is a real estate investment trust (“REIT”) formed in March 1993 and is a fully integrated real estate company primarily engaged in the acquisition, development, ownership, management and operation of multifamily properties. In addition, ERPOP may acquire or develop multifamily properties specifically to convert directly into condominiums as well as upgrade and sell existing properties as individual condominiums. ERPOP may also acquire land parcels to hold and/or sell based on market opportunities. EQR has elected to be taxed as a REIT.

EQR is the general partner of, and as of June 30, 2006 owned an approximate 93.4% ownership interest in, ERPOP. EQR is structured as an umbrella partnership REIT (“UPREIT”), under which all property ownership and business operations are conducted through ERPOP and its subsidiaries. As used herein, the term “Operating Partnership” includes ERPOP and those entities owned or controlled by it. As used herein, the term “Company” means EQR and the Operating Partnership.

As of June 30, 2006, the Operating Partnership, directly or indirectly through investments in title holding entities, owned all or a portion of 898 properties in 31 states and the District of Columbia consisting of 191,582 units (table does not include various uncompleted development properties). The ownership breakdown includes:

	Properties	Units
Wholly Owned Properties	810	170,221
Partially Owned Properties:
Consolidated	42	6,872
Unconsolidated	45	10,846
Military Housing (Fee Managed)	1	3,643
	898	191,582

2.Summary of Significant Accounting Policies

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) and certain reclassifications considered necessary for a fair presentation have been included. Certain reclassifications have been made to the prior period financial statements in order to conform to the current year presentation. Operating results for the quarter ended June 30, 2006 are not necessarily indicative of the results that may be expected for the year ending December 31, 2006.

The balance sheet at December 31, 2005 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.

For further information, including definition of capitalized terms not defined herein, refer to the consolidated financial statements and footnotes thereto included in the Operating Partnership’s annual report on

8

Form 10-K for the year ended December 31, 2005.

Other

The Company adopted SFAS No. 123(R), Share-Based Payment, as required effective January 1, 2006. SFAS
No. 123(R) requires all companies to expense stock-based compensation (such as stock options), as well as making other revisions to SFAS No. 123. As the Company began expensing all stock-based compensation effective January 1, 2003, the adoption of SFAS No. 123(R) did not have a material effect on its consolidated statements of operations or financial position.

Any Common Shares issued pursuant to EQR’s incentive equity compensation and employee share purchase plans will result in the Operating Partnership issuing units of limited partnership interest (“OP Units”) to EQR on a one-for-one basis, with the Operating Partnership receiving the net cash proceeds of such issuances.

The Operating Partnership adopted the disclosure provisions of SFAS No. 150 and FSP No. FAS 150-3, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity, effective December 31, 2003. SFAS No. 150 and FSP No. FAS 150-3 require the Operating Partnership to make certain disclosures regarding noncontrolling interests that are classified as equity in the financial statements of a subsidiary but would be classified as a liability in the parent’s financial statements under SFAS No. 150 (e.g., minority interests in consolidated limited-life subsidiaries). The Operating Partnership is presently the controlling partner in various consolidated partnerships consisting of 42 properties and 6,872 units and various uncompleted development properties having a minority interest book value of $20.2 million at June 30, 2006. Some of these partnerships contain provisions that require the partnerships to be liquidated through the sale of its assets upon reaching a date specified in each respective partnership agreement. The Operating Partnership, as controlling partner, has an obligation to cause the property owning partnerships to distribute proceeds of liquidation to the Minority Interests in these Partially Owned Properties only to the extent that the net proceeds received by the partnerships from the sale of its assets warrant a distribution based on the partnership agreements. As of June 30, 2006, the Operating Partnership estimates the value of Minority Interest distributions would have been approximately $96.4 million (“Settlement Value”) had the partnerships been liquidated. This Settlement Value is based on estimated third party consideration realized by the partnerships upon disposition of the Partially Owned Properties and is net of all other assets and liabilities, including yield maintenance on the mortgages encumbering the properties, that would have been due on June 30, 2006 had those mortgages been prepaid. Due to, among other things, the inherent uncertainty in the sale of real estate assets, the amount of any potential distribution to the Minority Interests in the Operating Partnership’s Partially Owned Properties is subject to change. To the extent that the partnerships’ underlying assets are worth less than the underlying liabilities, the Operating Partnership has no obligation to remit any consideration to the Minority Interests in Partially Owned Properties.

The Operating Partnership adopted EITF Issue No. 04-05, Determining Whether a General Partner, or the General Partners as a Group, Controls a Limited Partnership or Similar Entity When the Limited Partners Have Certain Rights (“Issue 04-05”), effective January 1, 2006. Issue 04-05 provides guidance in determining whether a general partner controls a limited partnership. The Operating Partnership consolidated its Lexford syndicated portfolio consisting of 20 separate partnerships (10 properties) containing 1,272 units, all of which are included as held for sale at June 30, 2006. The adoption did not have a material effect on the results of operations or financial position. See Note 4 for further discussion of the adoption of EITF Issue No. 04-05.

3.Partners’ Capital

The following tables present the changes in the Operating Partnership’s issued and outstanding OP Units and the limited partners’ OP Units for the six months ended June 30, 2006:

9

	2006
OP Units outstanding at January 1,	309,960,589
Issued to General Partner:
Conversion of Series E Preference Units	61,510
Conversion of Series H Preference Units	5,791
Conversion of Series H and I Preference Interests	679,686
Employee Share Purchase Plan	145,758
Exercise of EQR options	911,767
Restricted EQR share grants, net	637,057
Issued to Limited Partners:
Issuance – Acquisitions	1,079,001
OP Units Other:
Repurchased and retired	(1,871,883	)
OP Units outstanding at June 30,	311,609,276

	2006
Limited Partner OP Units outstanding at January 1,	20,424,245
Limited Partner OP Units Issued:
Acquisitions	1,079,001
Conversion of Limited Partner OP Units to EQR Common Shares	(849,798		)
Limited Partner OP Units Outstanding at June 30,	20,653,448
Limited Partner OP Units Ownership Interest in Operating Partnership	6.6		%
Limited Partner OP Units Issued:
Acquisitions – per unit	$	43.07
Acquisitions – valuation	$	46.5 million

During the six months ended June 30, 2006, the Company repurchased 1,871,883 of its Common Shares on the open market at an average price of $43.80 per share. The Company paid approximately $82.0 million for these shares, which were retired subsequent to the repurchase. Concurrent with this transaction, the Operating Partnership repurchased and retired 1,871,883 OP Units previously issued to EQR.

The Limited Partners of the Operating Partnership as of June 30, 2006 include various individuals and entities that contributed their properties to the Operating Partnership in exchange for OP Units. Subject to certain restrictions, the Limited Partners may exchange their OP Units for EQR Common Shares on a one-for-one basis.

EQR contributes all net proceeds from its various equity offerings (including proceeds from exercise of options for EQR Common Shares) to the Operating Partnership. In return for those contributions, EQR receives a number of OP Units in ERPOP 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 ERPOP equal in number and having the same terms as the preferred shares issued in the equity offering).

The following table presents the Operating Partnership’s issued and outstanding “Preference Units” as of June 30, 2006 and December 31, 2005:

10

			Annual		Amounts in thousands
	Redemption Date (1) (2)	Conversion Rate (2)	Dividend per  Unit (3)		June 30, 2006		December 31, 2005
Preference Units:
9 1/8% Series C Cumulative Redeemable Preference Units; liquidation value $250 per unit; 460,000 units issued and outstanding at June 30, 2006 and December 31, 2005 (4)	9/9/06	N/A	$	22.8125	$	115,000	$	115,000
8.60% Series D Cumulative Redeemable Preference Units; liquidation value $250 per unit; 700,000 units issued and outstanding at June 30, 2006 and December 31, 2005 (4)	7/15/07	N/A	$	21.50	175,000		175,000
7.00% Series E Cumulative Convertible Preference Units; liquidation value $25 per unit; 473,816 and 529,096 units issued and outstanding at June 30, 2006 and December 31, 2005, respectively	11/1/98	1.1128	$	1.75	11,846		13,228
7.00% Series H Cumulative Convertible Preference Units; liquidation value $25 per unit; 30,734 and 34,734 units issued and outstanding at June 30, 2006 and December 31, 2005, respectively	6/30/98	1.4480	$	1.75	768		868
8.29% Series K Cumulative Redeemable Preference Units; liquidation value $50 per unit; 1,000,000 units issued and outstanding at June 30, 2006 and December 31, 2005	12/10/26	N/A	$	4.145	50,000		50,000
6.48% Series N Cumulative Redeemable Preference Units; liquidation value $250 per unit; 600,000 units issued and outstanding at June 30, 2006 and December 31, 2005 (4)	6/19/08	N/A	$	16.20	150,000		150,000
					$	502,614	$	504,096

(1)On or after the redemption date, redeemable preference units (Series C, D, K and N) may be redeemed for cash at the option of the Operating Partnership, in whole or in part, at a redemption price equal to the liquidation price per unit, plus accrued and unpaid distributions, if any, in conjunction with the concurrent redemption of the corresponding EQR Preferred Shares.

(2)On or after the redemption date, convertible preference units (Series E & H) may be redeemed under certain circumstances at the option of the Operating Partnership for cash (in the case of Series E) or OP Units (in the case of Series H), in whole or in part, at various redemption prices per unit based upon the contractual conversion rate, plus accrued and unpaid distributions, if any, in conjunction with the concurrent redemption/conversion of the corresponding EQR Preferred Shares.

(3)Dividends on all series of Preference Units are payable quarterly at various pay dates. Dividends listed for Series C, D and N are Preference Unit rates and the equivalent Depositary Unit annual dividends are $2.28125, $2.15 and $1.62 per unit, respectively.

(4)Series C, D and N Preference Units each have a corresponding depositary unit that consists of ten times the number of units and one-tenth the liquidation value and dividend per unit.

The following table presents the issued and outstanding Preference Interests as of June 30, 2006 and December 31, 2005:

11

						Amounts in thousands
	Redemption Date (1) (2)	Conversion Rate (2)	Annual Dividend per Unit (3)			June 30, 2006		December 31, 2005
Preference Interests:
7.875% Series G Cumulative Redeemable Preference Units; liquidation value $50 per unit; 0 and 510,000 units issued and outstanding at June 30, 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 June 30, 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 outstandingat June 30, 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 June 30, 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 Operating Partnership, in whole or in part, at any time or from time to time, at a redemption price equal to the liquidation preference of $50.00 per unit plus the cumulative amount of accrued and unpaid distributions, if any.

(2)On or after the tenth anniversary of the respective issuance (the “Conversion Date”), all of the Preference Interests are exchangeable at the option of the holder (in whole but not in part) on a one-for-one basis for a respective reserved series of EQR Preferred Shares. In addition, on or after the Conversion Date, the convertible Preference Interests may be converted under certain circumstances at the option of the holder (in whole but not in part) to EQR 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 EQR 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 February 10, 2006, the Operating Partnership issued an irrevocable notice to redeem for cash on March 21, 2006 all 510,000 units of its 7.875% Series G Preference Interests with a liquidation value of $25.5 million. The Operating Partnership recorded approximately $0.7 million as premiums on redemption of Preference Interests in the accompanying consolidated statements of operations.

(5)On February 10, 2006, the Operating Partnership issued an irrevocable notice to redeem for cash on March 23, 2006 all 190,000 units of its 7.625% Series H Preference Interests with a liquidation value of $9.5 million. This notice triggered the holders’ Accelerated Conversion Right, which they exercised. As a result, effective March 23, 2006, the 190,000 units were converted to 287,052 EQR Common Shares.

(6)On May 16, 2006, the Operating Partnership 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 EQR Common Shares.

The following table presents the Operating Partnership’s issued and outstanding Junior Convertible Preference Units (the “Junior Preference Units”) as of June 30, 2006 and December 31, 2005:

12

					Amounts in thousands
	Redemption  Date (2)	Conversion  Rate (2)	Annual Dividend per Unit (1)		June 30, 2006		December 31, 2005
Junior Preference Units:
Series B Junior Convertible Preference Units; liquidation value $25 per unit; 7,367 units issued and outstanding at June 30, 2006 and December 31, 2005	07/29/09	1.020408	$	2.00	$	184	$	184
					$	184	$	184

(1)Dividends on the Junior Preference Units 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 rate is based upon a ratio dependent upon the closing price of EQR’s Common Shares.

4.Real Estate

During the six months ended June 30, 2006, the Operating Partnership acquired the entire equity interest in eighteen properties containing 4,922 units and five land parcels from unaffiliated parties for a total purchase price of $1.0 billion. The Operating Partnership also acquired the majority of its partners’ interests in four partially owned properties containing 566 units for $32.2 million, partially funded through the issuance of 417,039 OP Units valued at $18.6 million.

The Operating Partnership adopted EITF Issue No. 04-05, 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 are included as held for sale at June 30, 2006. The Operating Partnership recorded $24.6 million in investment in real estate and the following:

·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 six months ended June 30, 2006, the Operating Partnership disposed of the following to unaffiliated parties (sales price in thousands):

	Properties	Units	Sales Price
Rental Properties	38	10,528	$1,029,459
Condominium Units	4	525	107,156
Land Parcels (one)	—	—	900
	42	11,053	$1,137,515

On June 28, 2006, the Operating Partnership announced that it agreed to sell its Lexford Housing Division for a cash purchase price of $1.086 billion. EQR’s Board of Trustees has approved the sale, which is expected to close in the fourth quarter of 2006. The Lexford Housing Division properties and related mortgage notes payable are classified as held for sale on the accompanying consolidated balance sheets as of June 30, 2006 and the operations have been reclassified to discontinued operations, net on the accompanying statements of operations for all periods presented. The Operating Partnership plans to payoff $207.0 million of mortgage notes payable secured by the properties and expects to incur approximately $6.4 million in prepayment penalties upon extinguishment. See Note 13 for additional information.

13

The Operating Partnership recognized a net gain on sales of discontinued operations of approximately $502.3 million (amount is net of $8.1 million of income taxes incurred on condominium sales – see additional discussion in Note 13), a net gain on sales of land parcels of $0.2 million and a net gain on sales of unconsolidated entities of $0.4 million on the above sales.

5.Commitments to Acquire/Dispose of Real Estate

As of August 2, 2006, in addition to the properties that were subsequently acquired as discussed in Note 16, the Operating Partnership had entered into separate agreements to acquire the following (purchase price in thousands):

	Properties/ Parcels	Units	Purchase Price
Operating Properties	6	1,178	$240,450
Land Parcels	2	—	70,065
Total	8	1,178	$310,515

As of August 2, 2006, the Operating Partnership had entered into separate agreements (including option rights) to dispose of the following (sales price in thousands):

	Properties/ Parcels	Units	Sales Price
Operating Properties	3	397	$20,100
Development Properties	1	278	116,000
Land Parcels	2	—	88,000
Total	6	675	$224,100

The closings of these pending transactions are subject to certain contingencies and conditions; therefore, there can be no assurance that these transactions will be consummated or that the final terms thereof will not differ in material respects from those summarized in the preceding paragraphs.

6.Investments in Partially Owned Entities

The Operating Partnership has co-invested in various properties with unrelated third parties which are either consolidated or accounted for under the equity method of accounting (unconsolidated). The following table summarizes the Operating Partnership’s investments in partially owned entities as of June 30, 2006 (amounts in thousands except for project and unit amounts):

14

		Consolidated										Unconsolidated
		Development Projects
		Held for and/or Under Development		Completed and Stabilized		Lexford		Other		Total		Institutional Joint Ventures
Total projects	(1)	—		4		17		21		42		45
Total units	(1)	—		977		1,999		3,896		6,872		10,846
Debt – Secured (2):
EQR Ownership (3)		$	127,444	$	61,000	$	27,730	$	287,149	$	503,323	$	121,200
Minority Ownership		—		—		4,531		13,321		17,852		363,600
Total (at 100%)		$	127,444	$	61,000	$	32,261	$	300,470	$	521,175	$	484,800

(1)Project and unit counts exclude all uncompleted development projects until those projects are completed.

(2)All debt is non-recourse to the Operating Partnership with the exception of $28.3 million in mortgage bonds on one development project.

(3)Represents the Operating Partnership’s economic ownership interest.

7.Deposits – Restricted

The following table presents the deposits – restricted as of June 30, 2006 and December 31, 2005 (amounts in thousands):

	June 30, 2006		December 31, 2005
Tax-deferred (1031) exchange proceeds	$	—	$	853
Earnest money on pending acquisitions	5,795		15,120
Resident security, utility and other	90,060		61,120
Totals	$	95,855	$	77,093

8.Mortgage Notes Payable

As of June 30, 2006, the Operating Partnership had outstanding mortgage indebtedness of approximately $3.3 billion of which $207.0 million is classified as held for sale.

During the six months ended June 30, 2006, the Operating Partnership:

·Repaid $246.2 million of mortgage loans;

·Assumed/consolidated $85.8 million of mortgage debt on certain properties in connection with their acquisitions and/or consolidations;

·Obtained $208.9 million of new mortgage loans on certain properties; and

·Was released from $117.9 million of mortgage debt assumed by the purchaser on disposed properties.

As of June 30, 2006, scheduled maturities for the Operating Partnership’s outstanding mortgage indebtedness were at various dates through February 1, 2041. At June 30, 2006, the interest rate range on the Operating Partnership’s mortgage debt was 3.85% to 12.465%. During the quarter ended June 30, 2006, the weighted average interest rate on the Operating Partnership’s mortgage debt was 5.80%.

15

9.Notes

As of June 30, 2006, the Operating Partnership had outstanding unsecured notes of approximately $3.8 billion.

During the six months ended June 30, 2006, the Operating Partnership:

·Issued $400.0 million of ten and one-half year 5.375% fixed rate public notes, receiving net proceeds of $395.5 million.

As of June 30, 2006, scheduled maturities for the Operating Partnership’s outstanding notes were at various dates through 2029. At June 30, 2006, the interest rate range on the Operating Partnership’s notes was 4.75% to 7.625%. During the six months ended June 30, 2006, the weighted average interest rate on the Operating Partnership’s notes was 6.05%.

10.Lines of Credit

The Operating Partnership has an unsecured revolving credit facility with potential borrowings of up to $1.0 billion maturing on May 29, 2008, with the ability to increase available borrowings up to $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 on bids received from the lending group. EQR has guaranteed the Operating Partnership’s credit facility up to the maximum amount and for the full term of the facility.

On August 30, 2005, the Operating Partnership obtained a new one-year $600.0 million unsecured 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 obtained a new one-year $500.0 million unsecured revolving credit facility maturing on July 6, 2007. Advances under this facility bear interest at variable rates based on LIBOR at various interest periods plus a spread dependent upon the Operating Partnership’s credit rating. EQR guarantees this credit facility up to the maximum amount and for its full term.

As of June 30, 2006, $547.0 million was outstanding and $95.7 million was restricted (dedicated to support letters of credit and not available for borrowing) on the $1.0 billion revolving credit facility. During the six months ended June 30, 2006, the weighted average interest rate under such credit facility was 5.02%.

11.Derivative Instruments

The following table summarizes the consolidated derivative instruments at June 30, 2006 (dollar amounts are in thousands):

16

	Fair Value Hedges (1)			Forward Starting Swaps (2)			Development Cash Flow Hedges (3)
Current Notional Balance	$	370,000		$	100,000		$	23,825
Lowest Possible Notional	$	370,000		$	100,000		$	13,925
Highest Possible Notional	$	370,000		$	100,000		$	46,296
Lowest Interest Rate	3.245		%	5.596		%	4.530		%
Highest Interest Rate	3.787		%	5.596		%	4.530		%
Earliest Maturity Date	2009			2017			2007
Latest Maturity Date	2009			2017			2007
Estimated Asset (Liability) Fair Value	$	(20,659	)	$	981		$	223

(1)Fair Value Hedges – Converts outstanding fixed rate debt to a floating interest rate.

(2)Forward Starting Swaps – Designed to partially fix the interest rate in advance of a future debt issuance.

(3)Development Cash Flow Hedges – Converts outstanding floating rate debt to a fixed interest rate.

On June 30, 2006, the net derivative instruments were reported at their fair value as other assets of approximately $1.2 million and as other liabilities of approximately $20.7 million. As of June 30, 2006, there were approximately $11.5 million in deferred losses, net, included in accumulated other comprehensive loss. Based on the estimated fair values of the net derivative instruments at June 30, 2006, the Operating Partnership may recognize an estimated $2.2 million of accumulated other comprehensive loss as additional interest expense during the twelve months ending June 30, 2007.

In January 2006, the Operating Partnership 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 OP Unit

The following tables set forth the computation of net income per OP Unit – basic and net income per OP Unit – diluted (amounts in thousands except per OP Unit amounts):

	Six Months Ended June 30,						Quarter Ended June 30,
	2006			2005			2006			2005
Numerator for net income per OP Unit – basic and diluted:
Income from continuing operations	$	57,046		$	118,964		$	36,022		$	28,980
Allocation to Preference Units	(20,168		)	(26,043		)	(10,073		)	(13,018		)
Allocation to Preference Interests and Junior Preference Units	(1,556		)	(5,279		)	(457		)	(1,391		)
Allocation to premium on redemption of Preference Interests	(683		)	(4,112		)	(9		)	(2,384		)
Income from continuing operations available to OP Units	34,639			83,530			25,483			12,187
Discontinued operations, net	519,664			283,792			135,140			125,496
Numerator for net income per OP Unit – basic and diluted	$	554,303		$	367,322		$	160,623		$	137,683

17

	Six Months Ended June 30,				Quarter Ended June 30,
	2006		2005		2006		2005
Denominator for net income per OP Unit – basic and diluted:
Denominator for net income per OP Unit – basic	309,678		305,793		310,017		306,190
Effect of dilutive securities:
Dilution for OP Units issuable upon assumed exercise/vesting of EQR’s share options/restricted shares	4,742		3,569		4,681		3,789
Denominator for net income per OP Unit – diluted	314,420		309,362		314,698		309,979
Net income per OP Unit – basic	$	1.79	$	1.20	$	0.52	$	0.45
Net income per OP Unit – diluted	$	1.76	$	1.19	$	0.51	$	0.44
Net income per OP Unit – basic:
Income from continuing operations available to OP Units	$	0.112	$	0.273	$	0.082	$	0.040
Discontinued operations, net	1.679		0.928		0.436		0.410
Net income per OP Unit – basic	$	1.791	$	1.201	$	0.518	$	0.450
Net income per OP Unit – diluted:
Income from continuing operations available to OP Units	$	0.110	$	0.270	$	0.081	$	0.039
Discontinued operations, net	1.653		0.917		0.429		0.405
Net income per OP Unit – diluted	$	1.763	$	1.187	$	0.510	$	0.444

Convertible preference units/interests that could be converted into 1,443,935 and 1,851,982 weighted average Common Shares (which would be contributed to the Operating Partnership in exchange for OP Units) for the six months ended June 30, 2006 and 2005, respectively, and 1,274,295 and 1,832,986 weighted average Common Shares for the quarters ended June 30, 2006 and 2005, respectively, were outstanding but were not included in the computation of diluted earnings per OP Unit because the effects would be anti-dilutive.

13.Discontinued Operations

The Operating Partnership 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 Operating Partnership owned such assets during the six months and quarters ended June 30, 2006 and 2005 (amounts in thousands).

18

	Six Months Ended June 30,						Quarter Ended June 30,
	2006			2005			2006			2005
REVENUES
Rental income	$	116,323		$	190,537		$	50,855		$	92,071
Fee and asset management	—			464			—			231
Total revenues	116,323			191,001			50,855			92,302
EXPENSES (1)
Property and maintenance	42,469			62,075			19,845			30,900
Real estate taxes and insurance	13,884			23,650			5,792			10,594
Property management	5,934			5,118			3,156			2,581
Depreciation	25,548			47,030			10,795			22,368
General and administrative	826			706			389			284
Total expenses	88,661			138,579			39,977			66,727
Discontinued operating income	27,662			52,422			10,878			25,575
Interest and other income	1,015			469			37			439
Interest (2):
Expense incurred, net	(10,677		)	(17,701		)	(4,985		)	(8,564		)
Amortization of deferred financing costs	(633		)	(273		)	(586		)	(125		)
Discontinued operations	17,367			34,917			5,344			17,325
Net gain on sales of discontinued operations	502,297			248,875			129,796			108,171
Discontinued operations, net	$	519,664		$	283,792		$	135,140		$	125,496

(1)Includes expenses paid in the current period for properties sold or held for sale in prior periods related to the Operating Partnership’s period of ownership.

(2)Includes only interest expense specific to secured mortgage notes payable for properties sold and/or held for sale.

For the properties sold during the six months ended June 30, 2006 (excluding condominium conversion properties), the investment in real estate, net of accumulated depreciation, and the mortgage notes payable balances at December 31, 2005 were $544.9 million and $137.0 million, respectively.

For the properties held for sale at June 30, 2006 (Lexford Housing Division), the investment in real estate, net of accumulated depreciation, and the mortgage notes payable balances at December 31, 2005 were $620.2 million and $205.2 million, respectively. These amounts exclude the Lexford syndicated portfolio as those properties were not consolidated until January 1, 2006.

The Operating Partnership generally is not liable for Federal income taxes as the partners recognize their proportionate share of the Operating Partnership’s income or loss in their tax returns; therefore no provision for Federal income taxes has been made at the ERPOP level. Due to the structure of the Company as a REIT and the nature of the operations of its operating properties, no provision for federal income taxes has been made at the EQR level. Historically, the Operating Partnership has generally only incurred certain state and local income, excise and franchise taxes.

The Operating Partnership has elected Taxable REIT Subsidiary (“TRS”) status for certain of its corporate subsidiaries, primarily those entities engaged in condominium conversion and sale activities. The Operating Partnership recognized provisions for income taxes of $8.1 million and $0.6 million for the six months ended June 30, 2006 and 2005, respectively, and $5.4 million and $0.4 million for the quarters ended June 30, 2006 and 2005, respectively. These amounts were classified as reductions of discontinued operations, net in the accompanying consolidated statements of operations. In addition, the aggregate results of operations (primarily net operating income) of the Operating Partnership’s condominium conversion properties are included in discontinued operations, net in the accompanying consolidated statements of

19

operations.

The net real estate basis of the Operating Partnership’s condominium conversion properties and land parcels owned by the TRS and included in discontinued operations, which were included in investment in real estate, net in the consolidated balance sheets, was $281.4 million and $292.4 million at June 30, 2006 and December 31, 2005, respectively.

14.Commitments and Contingencies

The Operating Partnership, as an owner of real estate, is subject to various Federal, state and local environmental laws. Compliance by the Operating Partnership with existing laws has not had a material adverse effect on the Operating Partnership. However, the Operating Partnership cannot predict the impact of new or changed laws or regulations on its current properties or on properties that it may acquire in the future.

The Operating Partnership is party to a housing discrimination lawsuit brought in April of 2006 in the United States District Court for the District of Maryland. The suit alleges that the Operating Partnership designed and built approximately 300 of the Operating Partnership’s properties in violation of the accessibility requirements of the Fair Housing Act and Americans With Disabilities Act. The suit seeks actual and punitive damages, injunctive relief (including modification of non-compliant properties), costs and attorneys’ fees. The Operating Partnership 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 Operating Partnership. Accordingly, the Operating Partnership is defending the suit vigorously. Due to the pendency of the Operating Partnership’s defenses and the uncertainty of many other critical factual and legal issues, it is not possible to determine or predict the outcome of the suit and as a result, no amounts have been accrued at June 30, 2006. While no assurances can be given, the Operating Partnership does not believe that the suit, if adversely determined, will have a material adverse effect on the Operating Partnership.

The Operating Partnership does not believe there is any other litigation pending or threatened against the Operating Partnership which, individually or in the aggregate, reasonably may be expected to have a material adverse effect on the Operating Partnership.

During the years ended December 31, 2005 and 2004, the Operating Partnership established a reserve and recorded a corresponding expense, net of insurance receivables, for estimated uninsured property damage at certain of its properties caused by various hurricanes in each respective year. During the six months ended June 30, 2006, the Operating Partnership received $9.1 million in insurance proceeds and recorded an additional $3.8 million of receivables in anticipation of proceeds expected. As of June 30, 2006, a receivable of $5.8 million and reserve of $8.5 million are included in other assets and rents received in advance and other liabilities, respectively, on the consolidated balance sheets.

As of June 30, 2006, the Operating Partnership has ten projects totaling 2,973 units in various stages of development with estimated completion dates ranging through September 30, 2008. The primary 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 Operating Partnership based on such value. If the Operating Partnership chooses not to purchase the interest, the Operating Partnership must agree to a sale of the project to an unrelated third party at such value. The Operating Partnership’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 Operating Partnership 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 August 2, 2006, the Operating Partnership did not have any amounts outstanding related to this credit enhancement. The Operating Partnership would be required to

20

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 Operating Partnership 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 Operating Partnership to purchase the partners’ interest in that project at a mutually agreeable price. If the Operating Partnership 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 Operating Partnership and its partner will agree on a third appraiser to determine which original appraisal is closest to its determination of value. The Operating Partnership 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 Operating Partnership 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 Operating Partnership or its development partner may market a subject project for sale. If the Operating Partnership’s development partner proposes the sale, the Operating Partnership 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 Operating Partnership may elect to purchase the property or authorize its development partner to sell the project at the agreed-upon value.

In addition, the Operating Partnership has various deal-specific development agreements with partners, the overall terms of which are similar in nature to those described above.

15.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 Operating Partnership’s primary business is owning, managing, and operating multifamily residential properties, which includes the generation of rental and other related income through the leasing of apartment units to residents and includes Equity Corporate Housing (“ECH”). Senior management evaluates the performance of each of our apartment communities on an individual basis; however, each of our apartment communities has similar economic characteristics, residents, and products and services so they have been aggregated into one reportable segment. The Operating Partnership’s rental real estate segment comprises approximately 99.5% and 99.3% of total revenues from continuing operations for the six months ended June 30, 2006 and 2005, respectively, and approximately 99.5% and 99.3% of total revenues for the quarters ended June 30, 2006 and 2005, respectively. The Operating Partnership’s rental real estate segment comprises approximately 99.8% of total assets at both June 30, 2006 and December 31, 2005.

The primary financial measure for the Operating Partnership’s rental real estate segment is net operating income (“NOI”), which represents rental income less: 1) property and maintenance expense; 2) real estate taxes and insurance expense; and 3) property management expense (as reflected in the accompanying consolidated statements of operations). The Operating Partnership 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 Operating Partnership’s apartment communities. Current year NOI is compared to prior year NOI and current year budgeted NOI as a measure of financial performance. The

21

following table presents the NOI from our rental real estate specific to continuing operations for the six months and quarters ended June 30, 2006 and 2005, respectively (amounts in thousands):

	Six Months Ended June 30,						Quarter Ended June 30,
	2006			2005			2006			2005
Rental income	$	958,911		$	808,922		$	489,619		$	412,207
Property and maintenance expense	(252,447		)	(217,248		)	(127,549		)	(111,134		)
Real estate taxes and insurance expense	(97,079		)	(86,632		)	(49,354		)	(43,371		)
Property management expense	(46,664		)	(41,407		)	(23,067		)	(20,796		)
Net operating income	$	562,721		$	463,635		$	289,649		$	236,906

The Operating Partnership’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 Operating Partnership’s total revenues during the six months ended June 30, 2006 or 2005.

16.Subsequent Events/Other

Subsequent to June 30, 2006 and through August 2, 2006, the Operating Partnership:

·Acquired $113.6 million of apartment properties consisting of three properties and 625 units, assumed $26.9 million of mortgage debt on one property and issued limited partner OP Units valued at $3.1 million on one property;

·Obtained a new one year $500.0 million revolving credit facility maturing on July 6, 2007;

·Had $10.0 million of a 7.57% $150.0 million unsecured note issuance put back to it effective August 15, 2006;

·Acquired the remaining ownership interest in eleven previously partially owned properties for $5.7 million; and

·Repaid $8.6 million of mortgage loans.

22

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Overview

For further information including definitions for capitalized terms not defined herein, refer to the consolidated financial statements and footnotes thereto included in the Operating Partnership’s annual report on Form 10-K for the year ended December 31, 2005.

Forward-looking statements in this report are intended to be made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements are based on current expectations, estimates, projections and assumptions made by management. While the Operating Partnership’s management believes the assumptions underlying its forward-looking statements are reasonable, such information is inherently subject to uncertainties and may involve certain risks, which could cause actual results, performance, or achievements of the Operating Partnership 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 Operating Partnership 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 condominium conversion property up to standards established for its intended market position or to otherwise develop a property. Additionally, we expect that other major real estate investors with significant capital will compete with us for attractive investment opportunities or may also develop properties in markets where we focus our development efforts. This competition may increase prices for multifamily properties or decrease the price at which we expect to sell individual condominiums. Upon conversion of properties to condominiums, we have increased our risk related to construction performed during the conversion. Condominium associations may assert that the construction performed was defective, resulting in litigation and/or settlement discussions. 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 are subject to uncertainties arising from changing economic conditions (such as the cost of labor and construction materials), competition and local government regulation.

·Sources of capital to the Operating Partnership 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 Operating Partnership’s control; and

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

Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. The Operating Partnership 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

23

uncertainties are also included in Notes 4, 5 and 11 to the Notes to Consolidated Financial Statements in this report.

Results of Operations

In conjunction with our business objectives and operating strategy, the Operating Partnership has continued to invest or recycle its capital investment in apartment communities located in strategically targeted markets during the six months ended June 30, 2006. In summary, we:

·Acquired $937.2 million of properties consisting of eighteen properties and 4,922 units and $76.5 million of land parcels, all of which we deem to be in our strategic targeted markets; and

·Sold $1.0 billion of apartment properties consisting of 38 properties and 10,528 units as well as 525 condominium units for $107.2 million and one land parcel for $0.9 million.

The Operating Partnership’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 Operating Partnership 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 Operating Partnership’s apartment communities.

Properties that the Operating Partnership owned for all of both of the six months ended June 30, 2006 and 2005 (the “Six-Month 2006 Same Store Properties”), which represented 129,965 units and properties that the Operating Partnership owned for all of both of the quarters ended June 30, 2006 and 2005 (the “Second Quarter 2006 Same Store Properties”), which represented 132,093 units, also impacted the Operating Partnership’s results of operations. Both the Six-Month 2006 Same Store Properties and Second Quarter 2006 Same Store Properties are discussed in the following paragraphs.

The Operating Partnership’s acquisition, disposition, completed development and consolidation of previously unconsolidated property activities also impacted overall results of operations for the six months and quarters ended June 30, 2006 and 2005. The impacts of these activities are also discussed in greater detail in the following paragraphs.

Comparison of the six months ended June 30, 2006 to the six months ended June 30, 2005

For the six months ended June 30, 2006, income from continuing operations decreased by approximately $61.9 million when compared to the six months ended June 30, 2005. This decrease is primarily attributable to approximately $57.1 million of other income recognized in 2005 related to eBay, Inc’s acquisition of the Operating Partnership’s interest in Rent.com.

Revenues from the Six-Month 2006 Same Store Properties increased $45.3 million primarily as a result of higher rental rates charged to residents. Expenses from the Six-Month 2006 Same Store Properties increased $13.5 million primarily due to higher utilities, insurance and real estate taxes. All same store results exclude the Lexford Housing Division. See Note 4 in the Notes to Consolidated Financial Statements for further discussion. The following tables provide comparative revenue, expense, NOI and occupancy/turnover statistics for the Six-Month 2006 Same Store Properties:

24

June YTD 2006 vs. June YTD 2005

YTD over YTD Same-Store Results

$ in Millions – 129,965 Same-Store Units (excludes Lexford)

Description	Revenues			Expenses			NOI
YTD 2006	$	802.5		$	314.3		$	488.2
YTD 2005	$	757.2		$	300.8		$	456.4
Change	$	45.3		$	13.5		$	31.8
Change	6.0		%	4.5		%	7.0		%

Same Store Statistics (excludes Lexford)

	Occupancy		Turnover
YTD 2006	94.6	%	30.5	%
YTD 2005	94.4	%	31.7	%
Change	0.2	%	(1.2	)%

The following table presents a reconciliation of operating income per the consolidated statements of operations to NOI for the Six-Month 2006 Same Store Properties:

	Six Months Ended June 30,
	2006			2005
	(Amounts in millions)
Operating income	$	268.1		$	221.1
Adjustments:
Insurance (1)	(4.9		)	—
Non-same store operating results	(69.6		)	(7.2		)
Fee and asset management revenue	(4.8		)	(5.4		)
Fee and asset management expense	4.3			4.2
Depreciation	271.9			212.2
General and administrative	23.2			31.5
Same store NOI	$	488.2		$	456.4

(1) Amount represents additional insurance reimbursements.

For properties that the Operating Partnership acquired prior to January 1, 2005 and expects to continue to own through December 31, 2006, the Operating Partnership anticipates the following same store results for the full year ending December 31, 2006:

2006 Same Store Assumptions

Physical Occupancy	94.5%
Revenue Change	5.25% to 5.75%
Expense Change	2.50% to 3.50%
NOI Change	6.50% to 8.00%

These 2006 assumptions are based on current expectations and are forward-looking.

Non-same store operating results increased $62.4million and consist primarily of properties acquired in calendar years 2006 and 2005 as well as our corporate housing business.

25

Fee and asset management revenues, net of fee and asset management expenses decreased $0.7 million primarily as a result of lower income earned from managing fewer properties for third parties and unconsolidated entities. As of June 30, 2006 and 2005, the Operating Partnership managed 14,784 units and 17,539 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 Operating Partnership’s properties as well as management fees paid to any third party management companies. These expenses increased by approximately $5.3 million or 12.7%. This increase is primarily attributable to higher overall payroll costs, temporary contracting costs and training costs specific to the Operating Partnership’s rollout of a new property management system.

Depreciation expense from continuing operations, which includes depreciation on non-real estate assets, increased $59.7 million primarily as a result of additional depreciation expense on newly acquired properties and capital expenditures for all properties owned.

General and administrative expenses, which include corporate operating expenses, decreased approximately $8.3 million 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 six months ended June 30, 2005 and a $2.8 million reimbursement of legal expenses during the quarter ended June 30, 2006. The Operating Partnership anticipates that general and administrative expenses will approximate $48.0 million for the year ending December 31, 2006. This above assumption is based on current expectations and is forward-looking.

Interest and other income from continuing operations decreased by approximately $57.9 million, primarily as a result of the $57.1 million in cash received during the six months ended June 30, 2005 for the Operating Partnership’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 $36.6 million primarily as a result of higher variable interest rates and overall debt levels outstanding. During the six months ended June 30, 2006, the Operating Partnership capitalized interest costs of approximately $7.8 million as compared to $5.8 million for the six months ended June 30, 2005. This capitalization of interest primarily relates to projects under development. The effective interest cost on all indebtedness for the six months ended June 30, 2006 was 6.19% as compared to 6.18% for the six months ended June 30, 2005.

Loss from investments in unconsolidated entities increased approximately $0.2 million between the periods under comparison. This increase is primarily the result of consolidating previously unconsolidated properties as of January 1, 2006 as the result of EITF Issue No. 04-05. See Note 4 in the Notes to Consolidated Financial Statements for further discussion.

Net gain on sales of land parcels decreased $10.1 million, due to a large gain recorded on the sale of one land parcel during the six months ended June 30, 2005.

Discontinued operations, net, increased approximately $235.9 million between the periods under comparison. This increase is primarily the result of higher per unit sales prices and lower real estate net book values for properties sold during the six months ended June 30, 2006 as compared to the same period in 2005. Discontinued operations, net includes our Lexford Housing Division, which is held for sale as of June 30, 2006. See Note 13 in the Notes to Consolidated Financial Statements for further discussion.

Comparison of the quarter ended June 30, 2006 to the quarter ended June 30, 2005

For the quarter ended June 30, 2006, income from continuing operations increased by approximately $7.0 million when compared to the quarter ended June 30, 2005.

26

Revenues from the Second Quarter 2006 Same Store Properties increased $23.1 million primarily as a result of higher rental rates charged to residents. Expenses from the Second Quarter 2006 Same Store Properties increased $5.3 million primarily due to higher utilities, insurance and real estate taxes. The following tables provide comparative revenue, expense, NOI and occupancy/turnover statistics for the Second Quarter 2006 Same Store Properties:

Second Quarter 2006 vs. Second Quarter 2005

Quarter over Quarter Same-Store Results

$ in Millions – 132,093 Same-Store Units (excludes Lexford)

Description	Revenues			Expenses			NOI
Q2 2006	$	411.6		$	158.8		$	252.8
Q2 2005	$	388.5		$	153.5		$	235.0
Change	$	23.1		$	5.3		$	17.8
Change	5.9		%	3.5		%	7.6		%

Same Store Statistics (excludes Lexford)

	Occupancy		Turnover
Q2 2006	94.6	%	16.6	%
Q2 2005	94.6	%	17.3	%
Change	0.0	%	(0.7	)%

The following table presents a reconciliation of operating income per the consolidated statements of operations to NOI for the Second Quarter 2006 Same Store Properties:

	Quarter Ended June 30,
	2006			2005
	(Amounts in millions)
Operating income	$	140.3		$	116.3
Adjustments:
Insurance (1)	(2.0		)	—
Non-same store operating results	(34.9		)	(2.0		)
Fee and asset management revenue	(2.3		)	(3.0		)
Fee and asset management expense	2.2			2.1
Depreciation	139.9			107.8
General and administrative	9.6			13.8
Same store NOI	$	252.8		$	235.0

(1) Amount represents additional insurance reimbursements.

Non-same store operating results increased $32.9million and consist primarily of properties acquired in calendar years 2006 and 2005 as well as our corporate housing business.

Fee and asset management revenues, net of fee and asset management expenses decreased $0.8 million primarily as a result of lower income earned from managing fewer properties for third parties and unconsolidated entities.

Property management expenses from continuing operations include off-site expenses associated with the self-management of the Operating Partnership’s properties as well as management fees paid to any third party management companies. These expenses increased by approximately $2.3 million or 10.9%. This increase is primarily attributable to higher overall payroll costs and training costs specific to the Operating

27

Partnership’s rollout of a new property management system.

Depreciation expense from continuing operations, which includes depreciation on non-real estate assets, increased $32.1 million primarily as a result of additional depreciation expense on newly acquired properties and capital expenditures for all properties owned.

General and administrative expenses, which include corporate operating expenses, decreased approximately $4.2 million 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 quarter ended June 30, 2005 and a $2.8 million reimbursement of legal expenses during the quarter ended June 30, 2006.

Interest and other income from continuing operations decreased by approximately $0.8million, primarily as a result of lower interest income on mortgages receivable and profit participation income from joint venture partners.

Interest expense from continuing operations, including amortization of deferred financing costs, increased approximately $15.2 million primarily as a result of higher variable interest rates and overall debt levels outstanding. During the quarter ended June 30, 2006, the Operating Partnership capitalized interest costs of approximately $3.8 million as compared to $2.9 million for the quarter ended June 30, 2005. This capitalization of interest primarily relates to projects under development. The effective interest cost on all indebtedness for the quarter ended June 30, 2006 was 6.14% as compared to 6.20% for the quarter ended June 30, 2005.

Loss from investments in unconsolidated entities was consistent between the periods under comparison. See Note 4 in the Notes to Consolidated Financial Statements for further discussion.

Net gain (loss) on sales of land parcels was consistent between the periods under comparison.

Discontinued operations, net, increased approximately $9.6 million between the periods under comparison. This increase is primarily the result of higher per unit sales prices and lower real estate net book values for properties sold during the quarter ended June 30, 2006 as compared to the same period in 2005.

Liquidity and Capital Resources

As of January 1, 2006, the Operating Partnership had approximately $88.8 million of cash and cash equivalents and $780.8 million available under its revolving credit facilities (net of $50.2 million which was restricted/dedicated to support letters of credit and not available for borrowing). After taking into effect the various transactions discussed in the following paragraphs and the net cash provided by operating activities, the Operating Partnership’s cash and cash equivalents balance at June 30, 2006 was approximately $72.2 million and the amount available on the Operating Partnership’s revolving credit facility was $357.3 million (net of $95.7 million which was restricted/dedicated to support letters of credit and not available for borrowing).

During the six months ended June 30, 2006, the Operating Partnership generated proceeds from various transactions, which included the following:

·Disposed of 42 properties and various individual condominium units, receiving net proceeds of approximately $1.0 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;

·Obtained $208.9 million in new mortgage financing; and

·Issued approximately 1.1 million OP Units and received net proceeds of $29.4 million.

28

During the six months ended June 30, 2006, the above proceeds were primarily utilized to:

·Invest $122.8 million primarily in development projects;

·      Acquire 18 properties and five land parcels, utilizing cash of $908.0 million;

·      Repurchase 1.9 million OP Units utilizing cash of $82.0 million;

·Repay $246.2 million of mortgage loans; and

·Redeem the Series G Preference Interests at a liquidation value of $25.5 million.

Depending on its analysis of market prices, economic conditions, and other opportunities for the investment of available capital, the Company may repurchase its Common Shares pursuant to its existing share buyback program authorized by the Board of Trustees. EQR repurchased $82.0 million (1,871,883 shares at an average price per share of $43.80) of its Common Shares during the six months ended June 30, 2006 to offset the issuance of 1,079,001 OP Units to limited partners in connection with two property acquisitions and to offset EQR restricted shares granted and ESPP shares purchased during the six months ended June 30, 2006. Concurrent with this transaction, the Operating Partnership repurchased and retired 1,871,883 OP Units previously issued to EQR. EQR is authorized to repurchase approximately $503.0 million of additional Common Shares. The Operating Partnership in turn would repurchase $503.0 million of its OP Units held by EQR.

The Operating Partnership’s total debt summary and debt maturity schedules as of June 30, 2006, are as follows:

Debt Summary as of June 30, 2006

(Amounts in thousands)

	Amounts (1)		% of Total		Weighted Average Rates (1)		Weighted Average Maturities (years)
Secured	$	3,303,456	43.0	%	5.80	%	6.4
Unsecured	4,385,697		57.0	%	5.96	%	7.2
Total	$	7,689,153	100.0	%	5.89	%	6.8
Fixed Rate Debt:
Secured – Conventional	$	2,455,981	32.0	%	6.34	%	4.3
Secured – Tax Exempt	18,317		0.2	%	6.49	%	18.8
Unsecured – Public/Private	3,577,307		46.5	%	6.09	%	7.7
Unsecured – Tax Exempt	111,390		1.5	%	5.10	%	22.8
Fixed Rate Debt	6,162,995		80.2	%	6.17	%	6.6
Floating Rate Debt:
Secured – Conventional	293,998		3.8	%	5.99	%	2.2
Secured – Tax Exempt	535,160		7.0	%	3.45	%	17.9
Unsecured – Public	150,000		1.9	%	5.85	%	2.9
Unsecured – Revolving Credit Facilities	547,000		7.1	%	5.02	%	1.9
Floating Rate Debt	1,526,158		19.8	%	4.65	%	7.6
Total	$	7,689,153	100.0	%	5.89	%	6.8

(1) Net of the effect of any derivative instruments. Weighted average rates are for the six months ended June 30, 2006.

29

Debt Maturity Schedule as of June 30, 2006

(Amounts in thousands)

Year		Fixed Rate (1)		Floating Rate (1)		Total		% of Total		Weighted Average Rates on Fixed Rate Debt (1)		Weighted Average Rates on Total Debt (1)
2006	(2)	$	258,177	$	53,838	$	312,015	4.1	%	7.12	%	7.12	%
2007		326,805		42,073		368,878		4.8	%	6.88	%	6.82	%
2008	(3)	548,086		576,334		1,124,420		14.6	%	6.71	%	6.05	%
2009		477,726		377,890		855,616		11.1	%	6.44	%	5.35	%
2010		279,986		—		279,986		3.6	%	7.05	%	7.05	%
2011		806,265		24,150		830,415		10.8	%	6.86	%	6.75	%
2012		535,042		—		535,042		7.0	%	6.51	%	6.51	%
2013		567,282		—		567,282		7.4	%	5.93	%	5.93	%
2014		504,085		—		504,085		6.6	%	5.27	%	5.27	%
2015		316,432		—		316,432		4.1	%	6.54	%	6.54	%
2016+	(2)	1,543,109		451,873		1,994,982		25.9	%	5.74	%	5.45	%
Total		$	6,162,995	$	1,526,158	$	7,689,153	100.0	%	6.29	%	6.00	%

(1)Net of the effect of any derivative instruments. Weighted average rates are as of June 30, 2006.

(2)2006 includes $10.0 million of 7.57% unsecured debt with a final maturity of 2026 that has been put back to the Operating Partnership effective August 15, 2006. 2016+ includes $140.0 million of 7.57% unsecured debt with a final maturity of 2026 that was not put back to the Operating Partnership.

(3)Includes $547.0 million outstanding on the Operating Partnership’s unsecured revolving credit facility, which matures on May 29, 2008.

The following table provides a summary of the Operating Partnership’s unsecured debt as of June 30, 2006:

30

Unsecured Debt Summary as of June 30, 2006

(Amounts in thousands)

								Unamortized
	Coupon		Due		Face			Premium/			Net
	Rate		Date		Amount			(Discount)			Balance
Fixed Rate Notes:
	6.690	%	11/01/06		$	50,000		$	(17	)	$	49,983
	7.625	%	04/15/07		50,000			137			50,137
	6.900	%	08/01/07		50,000			(27		)	49,973
	7.540	%	09/01/07	(1)	8,571			—			8,571
	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			(811		)	299,189
	6.950	%	03/02/11		300,000			3,999			303,999
	6.625	%	03/15/12		400,000			(1,676		)	398,324
	5.200	%	04/01/13		400,000			(799		)	399,201
	5.250	%	09/15/14		500,000			(505		)	499,495
	6.584	%	04/13/15		300,000			(974		)	299,026
	5.125	%	03/15/16		500,000			(520		)	499,480
	5.375	%	08/01/16		400,000			(1,871		)	398,129
	7.125	%	10/15/17		150,000			(732		)	149,268
	7.570	%	08/15/26	(3)	150,000			—			150,000
Floating Rate Adjustments				(2)	(150,000		)	—			(150,000		)
FAS 133 Adjustments - net				(2)	(7,468		)	—			(7,468		)
					3,581,103			(3,796		)	3,577,307
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 Facility:					547,000			—			547,000
Total Unsecured Debt			05/29/08		$	4,389,493		$	(3,796	)	$	4,385,697

(1)Notes are private.  All other unsecured debt is public.

(2)$150.0 million in fair value interest rate swaps converts 50% of the 4.750% Notes due June 15, 2009 to a floating interest rate.

(3)Put period expired July 15, 2006 with $10.0 million put back to the Operating Partnership effective August 15, 2006.

As of August 2, 2006, an unlimited amount of debt securities remains available for issuance by the Operating Partnership under a registration statement that became automatically effective upon filing with the SEC in June 2006 (under SEC regulations, 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 EQR under a registration statement the SEC declared effective in February 1998.  Per the terms of ERPOP’s partnership agreement, EQR contributes the net proceeds of all equity offerings to the capital of the Operating Partnership in exchange for additional OP Units (on a one-for-one Common Share per OP Unit basis) or preference units (on a one-for-one preferred share per preference unit basis).

31

The Operating Partnership’s “Consolidated Debt-to-Total Market Capitalization Ratio” as of June 30, 2006 is presented in the following table.  The Operating Partnership calculates the equity component of its market capitalization as the sum of (i) the total outstanding OP Units at the equivalent market value of the closing price of EQR’s Common Shares on the New York Stock Exchange; (ii) the “OP Unit Equivalent” of all convertible preference units/interests; and (iii) the liquidation value of all perpetual preference units outstanding.

Capital Structure as of June 30, 2006

(Amounts in thousands except for unit and per unit amounts)

Secured Debt			$	3,096,427	40	%
Secured Debt – Held for Sale			207,029		3	%
Unsecured Debt			3,838,697		50	%
Lines of Credit			547,000		7	%
Total Debt			7,689,153		100	%	35	%
OP Units	311,609,276
OP Unit Equivalents (see below)	903,766
Total outstanding at quarter-end	312,513,042
EQR Common Share Price at June 30, 2006	$	44.73
			13,978,708		97	%
Perpetual Preference Units (see below)			490,000		3	%
Total Equity			14,468,708		100	%	65	%
Total Market Capitalization			$	22,157,861			100	%

Convertible Preference Units/Interests as of June 30, 2006

(Amounts in thousands except for unit/interest and per unit/interest amounts)

Series	Redemption Date	Outstanding Units/Interests	Liquidation Value		Annual Dividend Per Unit/Interest		Annual Dividend Amount		Weighted Average Rate		Conversion Ratio	OP Unit Equivalents
Preference Units:
7.00% Series E	11/1/98	473,816	$	11,846	$	1.75	$	829			1.1128	527,262
7.00% Series H	6/30/98	30,734	768		1.75		54				1.4480	44,503
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 Preference Units/Interests		741,917	$	24,298			$	1,775	7.31	%		903,766

Perpetual Preference Units as of June 30, 2006

(Amounts in thousands except for unit and per unit amounts)

Series	Redemption Date	Outstanding Units	Liquidation Value		Annual Dividend Per Unit		Annual Dividend Amount		Weighted Average Rate
Preference Units:
9 1/8% Series C	9/9/06	460,000	$	115,000	$	22.8125	$	10,494
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 Preference Units		2,760,000	$	490,000			$	39,409	8.04	%

The Operating Partnership 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 revolving credit facilities.  The Operating Partnership considers its cash provided

32

by operating activities to be adequate to meet operating/capital requirements and payments of distributions.  The Operating Partnership also expects to meet its long-term liquidity requirements, such as scheduled unsecured note and mortgage debt maturities, property acquisitions and financing of construction and development activities 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 Operating Partnership 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 Operating Partnership must maintain in order to comply with covenants under its unsecured notes and line of credit.  Of the $17.1 billion in investment in real estate on the Operating Partnership’s balance sheet at June 30, 2006 (including gross Lexford real estate held for sale), $11.3 billion or 66.1%, was unencumbered.

The Operating Partnership has a long-term revolving credit facility with potential borrowings of up to $1.0 billion which matures in May 2008 and a short-term revolving credit facility with potential borrowings of up to $500.0 million which matures in July 2007.  These facilities may, among other potential uses, be used to fund property acquisitions, costs for certain properties under development and short term liquidity requirements.  As of August 2, 2006, $735.0 million was outstanding under these facilities.

See Note 16 in the Notes to Consolidated Financial Statements for discussion of the events which occurred subsequent to June 30, 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, hardwood, 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

·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 capitalize building improvements and upgrades only if the item: (i) exceeds $2,500 (selected projects must exceed $10,000); (ii) extends the useful life of the asset; and (iii) improves the value of the asset.

For the six months ended June 30, 2006, our actual improvements to real estate totaled approximately

33

$106.4 million.  This includes the following detail (amounts in thousands except for unit and per unit amounts):

Capitalized Improvements to Real Estate

For the Six Months Ended June 30, 2006

	Total Units (1)	Replacements		Avg. Per Unit		Building Improvements		Avg. Per Unit		Total		Avg. Per Unit
Established Properties (2)	116,680	$	21,180	$	181	$	36,854	$	316	$	58,034	$	497
New Acquisition Properties (3)	25,874	4,191		179		10,886		465		15,077		644
Properties Held for Sale (4)	27,248	5,495		202		3,457		127		8,952		329
Other (5)	7,291	10,006				14,372				24,378
Total	177,093	$	40,872			$	65,569			$	106,441

(1)Total units exclude 10,846 unconsolidated units and 3,643 military housing (fee managed) units.

(2)Wholly Owned Properties acquired prior to January 1, 2004.

(3)Wholly Owned Properties acquired during 2004, 2005 and 2006.  Per unit amounts are based on a weighted average of 23,422 units.

(4)Properties held for sale include the entire Lexford Portfolio; 27,115 units under contract as previously disclosed and 133 miscellaneous units to be sold separately.

(5)Includes properties either Partially Owned or sold during the period, commercial space, condominium conversions and $3.4 million included in building improvements spent on seven specific assets related to major renovations and repositioning of these assets.

The Operating Partnership expects to fund approximately $60.0 million for capital expenditures for replacements and building improvements for all consolidated properties, exclusive of condominium conversion properties, for the remainder of 2006.  This includes an average of approximately $1,000 per unit for capital improvements for established properties.

During the six months ended June 30, 2006, the Operating Partnership’s total non-real estate capital additions, such as computer software, computer equipment, and furniture and fixtures and leasehold improvements to the Operating Partnership’s property management offices and its corporate offices, were approximately $4.1 million.  The Operating Partnership expects to fund approximately $6.2 million in total additions to non-real estate property for the remainder of 2006.

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 Operating Partnership is exposed to the effect of interest rate changes.  The Operating Partnership 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 Operating Partnership 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 Operating Partnership 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 June 30, 2006.

34

Other

Total distributions paid in July 2006 amounted to $146.7 million (excluding distributions on Partially Owned Properties), which included certain distributions declared during the second quarter ended June 30, 2006.

On June 28, 2006, the Operating Partnership announced that it agreed to sell its Lexford Housing Division for a cash purchase price of $1.086 billion.  EQR’s Board of Trustees has approved the sale, which is expected to close in the fourth quarter of 2006.  Lexford results are classified as discontinued operations, net, in the consolidated statements of operations for all periods presented and Lexford investment in real estate and mortgage notes payable balances are classified as held for sale in the consolidated balance sheets as of June 30, 2006.

Off-Balance Sheet Arrangements and Contractual Obligations

The Operating Partnership 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 Operating Partnership’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 Operating Partnership entered into ventures with an unaffiliated partner.   At the respective closing dates, the Operating Partnership sold and/or contributed 45 properties containing 10,846 units to these ventures and retained a 25% ownership interest in the ventures.  The Operating Partnership’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 Operating Partnership.  The Operating Partnership’s strategy with respect to these ventures was to reduce its concentration of properties in a variety of markets.

As of June 30, 2006, the Operating Partnership has ten projects totaling 2,973 units in various stages of development with estimated completion dates ranging through September 30, 2008.  The development agreements currently in place are discussed in detail in Note 14 of the Operating Partnership’s Consolidated Financial Statements.

See also Notes 2 and 6 in the Notes to Consolidated Financial Statements for additional discussion regarding the Operating Partnership’s investments in partially owned entities.

The Operating Partnership’s contractual obligations for the next five years and thereafter have not changed materially from the amounts and disclosures included in its annual report on Form 10-K, other than as it relates to scheduled debt maturities.  See the updated debt maturity schedule included in Liquidity and Capital Resources for further discussion.

Critical Accounting Policies and Estimates

The Operating Partnership 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:

35

Impairment of Long-Lived Assets, Including Goodwill

The Operating Partnership 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 Operating Partnership to conclude that impairment indicators exist and an impairment loss is warranted.

Depreciation of Investment in Real Estate

The Operating Partnership 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 Operating Partnership 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 Operating Partnership 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 Operating Partnership capitalizes interest, real estate taxes and insurance and payroll and associated costs for those individuals directly responsible for and who spend all of their time on development activities, 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 Operating Partnership 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 renovation 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 Operating Partnership to make estimates and judgments that affect the fair value of the instruments.  The Operating Partnership, 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 Operating Partnership bases its estimates on current instruments with similar terms and maturities or on other factors relevant to the financial statements.

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.

36

Stock-Based Compensation

The Company accounts for its stock-based compensation in accordance with SFAS No. 123(R),   Share-Based Payment, effective January 1, 2006, which results in compensation expense being recorded based on the fair value of the stock compensation granted.

Any Common Shares issued pursuant to EQR’s incentive equity compensation and employee share purchase plans will result in the Operating Partnership issuing OP Units to EQR on a one-for-one basis, with the Operating Partnership receiving the net cash proceeds of such issuances.

Funds From Operations

For the six months ended June 30, 2006, Funds From Operations (“FFO”) available to OP Units decreased $36.9 million, or 9.1%, as compared to the six months ended June 30, 2005.  This decrease is primarily attributable to approximately $57.1 million of other income recognized in 2005 related to eBay, Inc’s acquisition of the Operating Partnership’s interest in Rent.com.

For the quarter ended June 30, 2006, FFO available to OP Units increased $18.5 million, or 10.7%, as compared to the quarter ended June 30, 2005.

The following is a reconciliation of net income to FFO available to OP Units for the six months and quarters ended June 30, 2006 and 2005:

Funds From Operations

(Amounts in thousands)

(Unaudited)

	Six Months Ended June 30,						Quarter Ended June 30,
	2006			2005			2006			2005
Net income	$	576,710		$	402,756		$	171,162		$	154,476
Adjustments:
Depreciation	271,924			212,238			139,906			107,832
Depreciation – Non-real estate additions	(3,682		)	(2,685		)	(1,886		)	(1,391		)
Depreciation – Partially Owned and Unconsolidated Properties	2,563			(638		)	1,013			(387		)
Net gain on sales of unconsolidated entities	(352		)	(124		)	(23		)	—
Discontinued operations:
Depreciation	25,429			47,030			10,724			22,368
Net gain on sales of discontinued operations	(502,297		)	(248,875		)	(129,796		)	(108,171		)
Net incremental gain on sales of condominium units	18,553			29,036			11,426			15,554
FFO (1)(2)	388,848			438,738			202,526			190,281
Preferred distributions	(21,724		)	(31,322		)	(10,530		)	(14,409		)
Premium on redemption of Preference Interests	(683		)	(4,112		)	(9		)	(2,384		)
FFO available to OP Units	$	366,441		$	403,304		$	191,987		$	173,488

(1The 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 Operating Partnership commences the conversion of units to condominiums, it simultaneously discontinues depreciation of such property.

(2)The Operating Partnership believes that FFO is helpful to investors as a supplemental measure of the operating performance

37

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 alternative to net income or to net cash flows from operating activities as determined by GAAP or as a measure of liquidity.  The Operating Partnership’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 3. Quantitative and Qualitative Disclosures About Market Risk

The Operating Partnership’s market risk has not changed materially from the amounts and information reported in Item 7A, Quantitative and Qualitative Disclosures About Market Risk, to the Operating Partnership’s Form 10-K for the year ended December 31, 2005.  See also Note 11 in the Notes to Consolidated Financial Statements for additional discussion of derivative instruments.

Item 4. Controls and Procedures

(a) Evaluation of Disclosure Controls and Procedures:

Effective as of June 30, 2006, the Operating Partnership carried out an evaluation, under the supervision and with the participation of the Operating Partnership’s management, including the Chief Executive Officer and Chief Financial Officer of EQR, of the effectiveness of the Operating Partnership’s disclosure controls and procedures pursuant to Exchange Act Rules 13a-15 and 15d-15.  Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures are effective to ensure that information required to be disclosed by the Operating Partnership in its Exchange Act filings is recorded, processed, summarized and reported within the periods specified in the SEC’s rules and forms.

(b)  Changes in Internal Control over Financial Reporting:

There were no changes to the internal control over financial reporting of the Operating Partnership identified in connection with the Operating Partnership’s evaluation referred to above that occurred during the second quarter of 2006 that have materially affected, or are reasonably likely to affect, the Operating Partnership’s internal control over financial reporting.

PART II.        OTHER INFORMATION

Item 1.  Legal Proceedings

The Operating Partnership is party to a housing discrimination lawsuit brought in April of 2006 in the United States District Court for the District of Maryland.  The suit alleges that the Operating Partnership designed and built approximately 300 of the Operating Partnership’s properties in violation of the accessibility requirements of the Fair Housing Act and Americans With Disabilities Act.  The suit seeks actual and punitive damages, injunctive relief (including modification of non-compliant properties), costs and attorneys’ fees.  The Operating Partnership 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 Operating Partnership.  Accordingly, the Operating Partnership is defending the suit vigorously.  Due to the pendency of the Operating Partnership’s defenses and the uncertainty of many other critical factual and legal issues, it is not possible to determine or predict the outcome of the suit and as a result, no amounts have been accrued at June 30, 2006.  While no assurances can be given, the Operating Partnership does not believe that the suit, if adversely determined, will have a material adverse effect on the Operating Partnership.

The Operating Partnership does not believe there is any other litigation pending or threatened against the Operating Partnership which, individually or in the aggregate, reasonably may be expected to have a material adverse effect on the Operating Partnership.

38

Item 1A.  Risk Factors

There have been no material changes related to the risk factors that were discussed in Part I, Item 1A of the Operating Partnership’s Form 10-K for the year ended December 31, 2005.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

(a)  OP Units Issued in the Quarter Ended June 30, 2006

The Operating Partnership issued 417,039 OP Units having a value of $18.6 million to its limited partners during the quarter ended June 30, 2006.

These OP Units were issued in exchange for direct or indirect interests in multifamily properties in private placement transactions under section 4(2) of the Securities Act of 1933, as amended (the “Securities Act”) and the rules and regulations promulgated thereunder.  In light of the manner of sale and information obtained by the Operating Partnership from persons receiving OP Units in connection with these transactions, the Operating Partnership believes it may rely on this exemption.  OP Units are generally exchangeable into Common Shares of EQR on a one-for-one basis or, at the option of EQR and the Operating Partnership, the cash equivalent thereof, at any time one year after the date of issuance.

(c)  OP Units Repurchased in the Quarter Ended June 30, 2006

The Operating Partnership repurchased the following OP Units during the quarter ended June 30, 2006:

Period	Total Number of OP Units Purchased (1)	Average Price Paid Per Unit (1)		Total Number of OP Units Purchased as Part of Publicly Announced Plans or Programs (1)	Dollar Value of OP Units that May Yet Be Purchased Under the Plans or Programs (1)
May 2006	852,083	$	43.68	852,083	$	503,019,002
Second Quarter 2006	852,083	$	43.68	852,083

(1)The OP Units repurchased during the quarter ended June 30, 2006 represent OP Units redeemed in response to repurchases of Common Shares in the open market under the Company’s publicly announced share repurchase program approved by its Board of Trustees.  Under this program, the Company may repurchase in open market or privately negotiated transactions up to $585.0 million of its Common Shares, with $503.0 million remaining following the above purchases.

39

Item 6.    Exhibits

10.1*Form of Lexford Housing Division Sale Agreement.

31.1Certification of David J. Neithercut, Chief Executive Officer of Registrant’s General Partner.

31.2Certification of Donna Brandin, Chief Financial Officer of Registrant’s General Partner.

32.1Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of David J. Neithercut, Chief Executive Officer of Registrant’s General Partner.

32.2Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of Donna Brandin, Chief Financial Officer of Registrant’s General Partner.

* Included as an exhibit to EQR’s Form 10-Q for the quarter ended June 30, 2006.

40

EXHIBIT INDEX

Exhibit	Document
31.1	Certification of David J. Neithercut, Chief Executive Officer of Registrant’s General Partner.
31.2	Certification of Donna Brandin, Chief Financial Officer of Registrant’s General Partner.
32.1	Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of David J. Neithercut, Chief Executive Officer of Registrant’s General Partner.
32.2	Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of Donna Brandin, Chief Financial Officer of Registrant’s General Partner.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on behalf by the undersigned thereunto duly authorized.

		ERP OPERATING LIMITED PARTNERSHIP
		BY: EQUITY RESIDENTIAL
		ITS GENERAL PARTNER
Date:	August 7, 2006	By: /s/	Donna Brandin
			Donna Brandin
			Executive Vice President and
			Chief Financial Officer
Date:	August 7, 2006	By: /s/	Mark L. Wetzel
			Mark L. Wetzel
			Senior Vice President and
			Chief Accounting Officer

41