EXHIBIT 99.1


FOR MORE INFORMATION, CONTACT:
David H. Hoster II, President and Chief Executive Officer
N. Keith McKey, Chief Financial Officer
(601) 354-3555



                         EASTGROUP PROPERTIES ANNOUNCES
                      FOURTH QUARTER AND YEAR 2005 RESULTS

                           FOURTH QUARTER 2005 RESULTS
o    Funds from  Operations of $15.1  Million or $.68 Per Share,  an Increase of
     6.3%
o    Net Income  Available  to Common  Stockholders  of $4.3 Million or $.19 Per
     Share
o    Same  Property  Net   Operating   Income  Growth  of  .4%  and  .9%  Before
     Straight-Line Rent Adjustments
o    Percentage Leased 95.3%, Occupancy 94.3%
o    Paid 104th Consecutive Quarterly Dividend - $.485 Per Share
o    $47 Million Invested in Acquisitions and Development

                                YEAR 2005 RESULTS
o    Total  Shareholder  Return of 23% for 2005 and Average Annual Total Returns
     of 28% for 3 Years, 23% for 5 Years, 21% for 10 Years and 21% for 15 Years
o    Funds from  Operations of $57.7 Million or $2.64 Per Share,  an Increase of
     6.0%
o    Net Income  Available to Common  Stockholders  of $19.6 Million or $.89 Per
     Share
o    Same  Property  Net  Operating  Income  Growth  of  1.2%  and  3.4%  Before
     Straight-Line Rent Adjustments
o    Paid Annual  Dividends of $1.94 Per Share - Thirteenth  Consecutive Year of
     Dividend Growth With Average Annual Increase of 5.2%
o    $135 Million Invested in Acquisitions and Development During the Year
o    Fifteen  Development  Projects  with  Projected  Costs of $68 Million Under
     Construction or In Lease-Up at Year End
o    Debt-to-Total Market Capitalization of 31.1% at Year End
o    Interest Coverage of 3.6x and Fixed Charge Coverage of 3.2x

JACKSON, MISSISSIPPI,  February 14, 2006 - EastGroup Properties, Inc. (NYSE-EGP)
announced  today the  results of its  operations  for the three  months and year
ended December 31, 2005.

FUNDS FROM OPERATIONS

For the quarter ended December 31, 2005,  funds from operations  (FFO) available
to common stockholders was $.68 per share compared with $.64 for the same period
of 2004,  an  increase  of 6.3% per share.  The  increase  in FFO for the fourth
quarter  was  mainly  due to higher  property  net  operating  income  (PNOI) of
$1,836,000 (an 8.7% increase).  This increase in PNOI was primarily attributable
to $1,312,000 from 2005 acquisitions,  $510,000 from newly developed  properties
and $85,000 from same property growth.

                                     -MORE-
      P. O. Box 22728-JACKSON, MS 39225-TEL. 601-354-3555-FAX 601-352-1441



For the year ended  December 31,  2005,  FFO was $2.64 per share  compared  with
$2.49 per share for 2004, an increase of 6.0% per share. The increase in FFO for
2005 was  mainly  due to  higher  PNOI of  $8,156,000  (a 10.0%  increase).  The
increase in PNOI was primarily  attributable  to  $4,898,000  from 2004 and 2005
acquisitions,  $2,377,000 from newly developed properties and $935,000 from same
property growth.

FFO for the  current  quarter  and year 2005  included  a $.01 per share gain on
involuntary  conversion resulting from insurance proceeds exceeding the net book
value of a roof replaced due to hurricane  damage.  Hurricane  damage costs that
were not  covered by  insurance  amounted  to $.01 per share for the quarter and
year 2005 and are included in expenses from real estate operations.

PNOI from same  properties  increased .4% for the quarter and 1.2% for the year.
Before straight-line rent adjustments,  the increase was .9% for the quarter and
3.4% for the year. Rental rate decreases on new and renewal leases averaged 1.0%
for the quarter;  for the year,  rental rate  increases  averaged  1.4%.  Before
straight-line rent adjustments,  rental rate decreases on new and renewal leases
averaged 5.5% for the quarter and 3.9% for the year.

FFO  and  PNOI  are  non-GAAP  financial  measures,   which  are  defined  under
Definitions  later  in this  release.  Reconciliations  of FFO  and  PNOI to Net
Income, the most directly  comparable GAAP financial  measure,  are presented in
the  attached  schedule  "Reconciliations  of Other  Reporting  Measures  to Net
Income."

David  H.  Hoster  II,  President  and CEO,  stated,  "We are  pleased  with our
continuing  growth in FFO per share with the  fourth  quarter  representing  our
sixth  consecutive  quarter of increased FFO as compared to the previous  year's
quarter.  It was  the  tenth  consecutive  quarter  of  positive  same  property
operations for results both with and without the straight-lining of rents.

"In  addition,  we are  maintaining  our track record of creating  value for our
shareholders over both the short- and long-term.  Total shareholder  returns for
one, three, five, ten and fifteen year periods all average above 20% per year."

EARNINGS PER SHARE

On a diluted per share  basis,  earnings per common share (EPS) was $.19 for the
three months ended  December 31, 2005  compared with $.23 for the same period of
2004. Diluted EPS for 2005 was $.89 compared with $.98 for 2004. The decrease in
EPS  for  both  the  quarter  and  the  year  2005  was  primarily  from  higher
depreciation  and  amortization  expense largely due to properties  acquired and
properties transferred from development during 2004 and 2005.

DEVELOPMENT

EastGroup's current  development program and properties  transferred during 2004
and 2005 to the portfolio  increased  PNOI by $510,000 in the fourth  quarter of
2005 and $2,377,000 for the year.

During the quarter,  EastGroup, in two separate transactions,  acquired 32 acres
of land for development in the World Houston  International  Business Center for
$3.6 million. In addition to the land purchases,  the Company acquired Castilian
Research  Center  in  Goleta  (Santa  Barbara),  California  for  $4.1  million.
Castilian,  which contains 35,000 square feet and is currently  vacant, is being
redeveloped  into a  state-of-the-art  incubator R & D facility with a projected
additional  investment of  approximately  $3.1 million.  EastGroup will sell (at
cost) a 20%  ownership  interest  to an entity  controlled  by its  co-developer
partner who is also a 20% co-owner of the Company's  University  Business Center
complex in the same submarket.

Mr. Hoster  stated,  "The World Houston land  acquisitions  will allow us to add
approximately 380,000 square feet of new development, increasing our development
potential  there to 673,000  square  feet.  The purchase  and  redevelopment  of
Castilian  provides an  opportunity  to increase  EastGroup's  ownership  in the
supply-constrained Santa Barbara market and to again partner there with a proven
local developer/operator."

During  the  fourth   quarter,   in  addition  to  Castilian,   EastGroup  began
construction  on two more  properties  with combined  square feet of 102,000 and
total projected costs of $8.4 million.  These  developments are located in Tampa
and Orlando. The Tampa property, Oak Creek III, is 76% preleased.

                                     -MORE-
       P.O.BOX 22728-JACKSON, MS 39225-TEL. 601-354-3555-FAX 601-352-1441



During  the  year,  the  Company  acquired  a total  of 188  acres  of land  for
development  for  $18.3  million.  EastGroup's  development  pipeline  currently
contains  approximately 270 acres, which has the potential for approximately 3.3
million square feet of new development.  In addition, the Company has another 38
acres in two locations under separate contracts for purchase.

In 2005,  EastGroup  transferred  four  properties  (301,000 square feet) to the
portfolio  with a combined  investment of $15.4 million at the date of transfer.
Three of these  properties are 100% leased and the remaining is 86% leased.  The
Company has  transferred two properties to the portfolio in the first quarter of
2006 and expects to transfer  two more in the second  quarter,  all of which are
100% leased.

At December 31, 2005, EastGroup had 15 development properties containing 940,000
square feet with a projected total cost of  approximately  $68 million either in
lease-up or under construction. These properties were collectively 34% leased at
December 31, 2005.

Mr. Hoster stated, "We are continuing to expand EastGroup's  development program
to reflect both the strong leasing  activity at our  development  properties and
the overall firming of our development  submarkets.  Our development program has
been and, we believe,  will continue to be a creator of shareholder  value and a
major contributor to our future growth in FFO."

PROPERTY ACQUISITIONS AND SALES

During the fourth  quarter of 2005,  the  Company  acquired  two  properties  in
Houston,  one in San Antonio and one in Tampa for a combined  purchase  price of
$26.5 million.

Clay Campbell Distribution Center,  located in Houston,  contains 118,000 square
feet in two business  distribution  buildings and was purchased for  $4,025,000.
The Company also purchased a 33,000 square foot business  distribution  building
(renamed World Houston 18) in the World Houston  International  Business  Center
for $2,125,000.

Wetmore Business Center, located in San Antonio, contains 198,000 square feet in
four buildings and was purchased for $13,000,000.  Constructed in 1998 and 1999,
Wetmore is currently  85% leased to 13 customers and is projected to generate an
unleveraged cash yield of 8.2% at 95% occupancy.

Mr. Hoster stated,  "The  acquisition of Wetmore  Business Center is EastGroup's
third  investment in San Antonio and increases our ownership to 1,081,000 square
feet,  including our two properties under  development.  Wetmore is in the north
central  airport  submarket  of San Antonio  and  complements  our January  2005
purchase of Arion Business Park in the same submarket. The two Houston purchases
are  in  separate  submarkets  in  which  EastGroup  already  has  a  successful
presence."

The Company also purchased a 112,000 square foot business  distribution building
in Tampa,  renamed Oak Creek IV, for $7,350,000.  Oak Creek IV is currently 100%
leased to a single customer.  The purchase includes land to accommodate a 46,000
square foot expansion to the building.  Oak Creek IV is projected to generate an
unleveraged  cash yield of 8.4% at 100%  occupancy.  As part of the  acquisition
price, EastGroup assumed the outstanding first mortgage balance of $4.1 million.
This  nonrecourse  mortgage  has a fixed  interest  rate of 7.26% and matures in
2012. For GAAP purposes, the Company adjusted the interest rate to a fair market
rate of 5.68%.

Mr. Hoster stated,  "The  acquisition  of Oak Creek IV  complements  our growing
presence in the Oak Creek Commerce Park located in the East Tampa/I-75  corridor
submarket. It increases our ownership to three buildings with a total of 461,000
square feet,  in addition to a 61,000 square foot  building  under  construction
(Oak  Creek  III) and 61 acres of land for  future  development.  We now own 1.2
million  square  feet in the East  Tampa  submarket  and a total of 2.3  million
square feet in the Tampa metro area."

During 2005,  EastGroup  acquired seven properties  totaling 1.21 million square
feet  for a  combined  purchase  price  of $75  million.  The  Company  sold two
properties during 2005, both located in Memphis, a noncore market, and 1.9 acres
of land in Tampa that EastGroup decided not to develop.

                                     -MORE-
       P.O.BOX 22728-JACKSON, MS 39225-TEL. 601-354-3555-FAX 601-352-1441



In January 2006,  EastGroup sold its land investment in  Madisonville,  Kentucky
for  $825,000,  generating  a gain  of  $773,000,  of  which  $592,000  will  be
recognized  in the first quarter of 2006 and $181,000 will be deferred to future
periods.  As part of the  transaction,  the Company took back a $185,000 note at
7.00% from the buyer,  which is scheduled for repayment over the next six years,
beginning in February  2006.  The remaining  deferred gain will be recognized as
payments on this note are received from the buyer.

DIVIDENDS

EastGroup  paid  dividends  of $.485  per share of  common  stock in the  fourth
quarter  of 2005,  which was the 104th  consecutive  quarterly  distribution  to
EastGroup's common stockholders. The annualized dividend rate of $1.94 per share
yields 4.2% on the closing stock price of $46.00 on February 13, 2006.

EastGroup  also paid  quarterly  dividends  of $.4969  per share on its Series D
Preferred Stock on January 15, 2006 to stockholders of record as of December 30,
2005.

STRONG FINANCIAL POSITION

EastGroup's balance sheet continues to be strong and flexible with debt-to-total
market  capitalization  of 31.1% at December 31, 2005. For the year, the Company
had an interest  coverage  ratio of 3.6x and a fixed  charge  coverage  ratio of
3.2x.  Total debt at December 31, 2005,  was $463.7  million with  floating rate
bank debt comprising $116.8 million of that total.

On November  30,  2005,  the Company  closed a $39  million,  nonrecourse  first
mortgage loan secured by five properties.  The note has a fixed interest rate of
4.98%, a ten-year term and an amortization schedule of 20 years. The proceeds of
the note were used to reduce floating rate bank borrowings.

During 2005,  the Company  repaid five  mortgages  totaling  $18,435,000  with a
weighted average interest rate of 8.014%.

OUTLOOK FOR 2006

EastGroup  confirms its previously issued FFO guidance for the first quarter and
the year 2006.  FFO per share for 2006 is  estimated to be in the range of $2.77
to $2.87. Diluted EPS for 2006 is estimated to be in the range of $.96 to $1.06,
a decrease of $.07 per share from  previous  earnings  per share  guidance.  The
decrease is due to increased depreciation and amortization on acquisitions.  The
table below reconciles projected net income to projected FFO.


                                                                           Low Range                High Range
                                                                      Q1 2006     Y/E 2006     Q1 2006      Y/E 2006
                                                                    -------------------------------------------------
                                                                                                   
     Net income                                                      $  6,038       23,780       6,480        25,990
     Dividends on preferred shares                                       (656)      (2,624)       (656)       (2,624)
                                                                    -------------------------------------------------
     Net income available to common stockholders                        5,382       21,156       5,824        23,366
     Depreciation and amortization                                     10,183       40,241      10,183        40,241
                                                                    -------------------------------------------------
     Funds from operations available to common stockholders          $ 15,565       61,397      16,007        63,607
                                                                    =================================================

     Diluted shares                                                    22,140       22,146      22,140        22,146

     Per share data (diluted):
     Net income available to common stockholders                     $   0.24         0.96        0.26          1.06
     Funds from operations available to common stockholders          $   0.70         2.77        0.72          2.87


                                     -MORE-
       P.O.BOX 22728-JACKSON, MS 39225-TEL. 601-354-3555-FAX 601-352-1441



DEFINITIONS

The  Company's  chief  decision  makers use two primary  measures  of  operating
results in making  decisions:  property net operating income (PNOI),  defined as
income from real estate  operations  less property  operating  expenses  (before
interest expense and depreciation and  amortization),  and funds from operations
available to common  stockholders  (FFO).  EastGroup defines FFO consistent with
the National  Association of Real Estate Investment Trusts'  definition,  as net
income  (loss)  computed in  accordance  with  accounting  principles  generally
accepted in the United States of America (GAAP),  excluding gains or losses from
sales of depreciable real estate property, plus real estate related depreciation
and  amortization,  and after  adjustments for  unconsolidated  partnerships and
joint ventures.

PNOI and FFO are supplemental  industry reporting  measurements used to evaluate
the  performance  of the  Company's  investments  in real estate  assets and its
operating  results.  The Company believes that the exclusion of depreciation and
amortization   in  the  industry's   calculations   of  PNOI  and  FFO  provides
supplemental  indicators of the properties' performance since real estate values
have  historically  risen or  fallen  with  market  conditions.  PNOI and FFO as
calculated  by the  Company  may  not be  comparable  to  similarly  titled  but
differently  calculated measures for other REITs. Investors should be aware that
items  excluded  from  or  added  back  to FFO  are  significant  components  in
understanding and assessing the Company's financial performance.

CONFERENCE CALL

EastGroup will host a conference  call and webcast to discuss the results of its
fourth  quarter  and review  the  Company's  current  operations  on  Wednesday,
February 15,  2006,  at 11:00 A.M.  Eastern  Time (ET). A live  broadcast of the
conference call is available by dialing 1-800-362-0574 (conference ID EastGroup)
or by webcast through a link on the Company's website at  www.eastgroup.net.  If
you are unable to listen to the live  conference  call, a telephone  and webcast
replay will be available on Wednesday,  February 15, 2006. The telephone  replay
will be available  until  Wednesday,  February 22, 2006,  and can be accessed by
dialing 1-800-283-4593.  Also, the replay of the webcast can be accessed through
a link on the Company's website at www.eastgroup.net and will be available until
Wednesday, February 22, 2006.

SUPPLEMENTAL INFORMATION

Supplemental  financial  information  is  available  by request  by calling  the
Company at  601-354-3555,  or by accessing the report in the reports  section of
the Company's website at www.eastgroup.net.

COMPANY INFORMATION

EastGroup Properties,  Inc. is a self-administered equity real estate investment
trust  focused on the  development,  acquisition  and  operation  of  industrial
properties  in major  Sunbelt  markets  throughout  the  United  States  with an
emphasis in the states of Florida,  Texas, California and Arizona. The Company's
goal is to maximize shareholder value by being a leading provider of functional,
flexible,  and  quality  business  distribution  space  for  location  sensitive
customers  primarily  in the 5,000 to 50,000  square foot range.  The  Company's
strategy  for growth is based on ownership  of premier  distribution  facilities
generally  clustered near major  transportation  features in  supply-constrained
submarkets.  EastGroup's  portfolio  currently includes 21.9 million square feet
with  an  additional  815,000  square  feet  of  properties  under  development.
EastGroup  Properties,  Inc.  press releases are also available on the Company's
website.

                                     -MORE-
       P.O.BOX 22728-JACKSON, MS 39225-TEL. 601-354-3555-FAX 601-352-1441



FORWARD-LOOKING STATEMENTS

In addition to historical  information,  certain  statements in this release are
forward-looking,  such as those pertaining to the Company's hopes, expectations,
intentions,  plans,  beliefs,  strategies  regarding the future, the anticipated
performance  of  development  and  acquisition  properties,  capital  resources,
profitability  and portfolio  performance.  Forward-looking  statements  involve
numerous risks and uncertainties.  The following factors, among others discussed
herein,  could cause actual results and future events to differ  materially from
those set forth or contemplated in the forward-looking  statements:  defaults or
nonrenewal of leases,  increased interest rates and operating costs,  failure to
obtain necessary outside  financing,  difficulties in identifying  properties to
acquire  and in  effecting  acquisitions,  failure to  qualify as a real  estate
investment   trust  under  the  Internal  Revenue  Code  of  1986,  as  amended,
environmental  uncertainties,  risks  related  to  disasters  and the  costs  of
insurance to protect from such disasters, financial market fluctuations, changes
in real estate and zoning laws,  increases in real  property tax rates and risks
relating to the Company's  development  program,  including  weather,  delays in
construction schedules,  contractor's failure to perform, increases in the price
of construction materials or the unavailability of such materials, difficulty in
obtaining  necessary  governmental  approvals  and  other  matters  outside  the
Company's  control.  The success of the Company  also depends upon the trends of
the  economy,  including  interest  rates and the  effects to the  economy  from
possible  terrorism  and related  world  events,  income tax laws,  governmental
regulation,  legislation,  population  changes and those risk factors  discussed
elsewhere in this release.  Readers are cautioned not to place undue reliance on
forward-looking statements, which reflect management's analysis only as the date
hereof. The Company assumes no obligation to update forward-looking  statements.
See also the Company's reports to be filed from time to time with the Securities
and Exchange Commission pursuant to the Securities Exchange Act of 1934.

                                     -MORE-
       P.O.BOX 22728-JACKSON, MS 39225-TEL. 601-354-3555-FAX 601-352-1441



                           EASTGROUP PROPERTIES, INC.
                        CONSOLIDATED STATEMENTS OF INCOME
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                   (UNAUDITED)


                                                                                     Three Months Ended        Twelve Months Ended
                                                                                        December 31,               December 31,
                                                                                ----------------------------------------------------
                                                                                     2005          2004         2005          2004
                                                                                ----------------------------------------------------
                                                                                                                   
REVENUES
Income from real estate operations                                               $  32,339        29,489      125,548       113,688
Equity in earnings of unconsolidated investment                                         73            69          450            69
Mortgage interest income                                                                 8            65          224            65
Gain on involuntary conversion                                                         243             -          243           154
Other                                                                                   52           114          287           345
                                                                                ----------------------------------------------------
                                                                                    32,715        29,737      126,752       114,321
                                                                                ----------------------------------------------------
EXPENSES
Operating expenses from real estate operations                                       9,282         8,268       35,687        31,983
Interest                                                                             5,936         5,391       23,444        20,349
Depreciation and amortization                                                       10,843         8,567       39,234        33,135
General and administrative                                                           1,608         1,781        6,874         6,711
Minority interest in joint venture                                                     126           124          484           490
                                                                                ----------------------------------------------------
                                                                                    27,795        24,131      105,723        92,668
                                                                                ----------------------------------------------------

INCOME FROM CONTINUING OPERATIONS                                                    4,920         5,606       21,029        21,653

DISCONTINUED OPERATIONS
  Income (loss) from real estate operations                                              -            19           (2)          224
  Gain on sale of real estate investments                                                -             -        1,164         1,450
                                                                                ----------------------------------------------------
INCOME FROM DISCONTINUED OPERATIONS                                                      -            19        1,162         1,674
                                                                                ----------------------------------------------------

NET INCOME                                                                           4,920         5,625       22,191        23,327

Preferred dividends-Series D                                                           656           656        2,624         2,624
                                                                                ----------------------------------------------------

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS                                      $   4,264         4,969       19,567        20,703
                                                                                ====================================================

BASIC PER COMMON SHARE DATA
  Income from continuing operations                                              $    0.20          0.24         0.86          0.92
  Income from discontinued operations                                                 0.00          0.00         0.05          0.08
                                                                                ----------------------------------------------------
  Net income available to common stockholders                                    $    0.20          0.24         0.91          1.00
                                                                                ====================================================

  Weighted average shares outstanding                                               21,811        20,845       21,567        20,771
                                                                                ====================================================

DILUTED PER COMMON SHARE DATA
  Income from continuing operations                                              $    0.19          0.23         0.84          0.90
  Income from discontinued operations                                                 0.00          0.00         0.05          0.08
                                                                                ----------------------------------------------------
  Net income available to common stockholders                                    $    0.19          0.23         0.89          0.98
                                                                                ====================================================

  Weighted average shares outstanding                                               22,147        21,157       21,892        21,088
                                                                                ====================================================

Dividends declared per common share                                              $   0.485         0.480        1.940         1.920



                           EASTGROUP PROPERTIES, INC.
            RECONCILIATIONS OF OTHER REPORTING MEASURES TO NET INCOME
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                   (UNAUDITED)


                                                                                     Three Months Ended         Twelve Months Ended
                                                                                        December 31,               December 31,
                                                                                ----------------------------------------------------
                                                                                     2005          2004         2005          2004
                                                                                ----------------------------------------------------
                                                                                                                   
RECONCILIATIONS OF OTHER REPORTING MEASURES TO NET INCOME:

Income from real estate operations                                               $  32,339        29,489      125,548       113,688
Operating expenses from real estate operations                                      (9,282)       (8,268)     (35,687)      (31,983)
                                                                                ----------------------------------------------------

PROPERTY NET OPERATING INCOME (PNOI)                                                23,057        21,221       89,861        81,705

Equity in earnings of unconsolidated investment (before interest and depreciation)     196            84          798            84
Mortgage interest income                                                                 8            65          224            65
Gain on involuntary conversion                                                         243             -          243           154
Other income                                                                            52           114          287           345
General and administrative expense                                                  (1,608)       (1,781)      (6,874)       (6,711)
                                                                                ----------------------------------------------------

EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (EBITDA)             21,948        19,703       84,539        75,642

Income from discontinued operations (before depreciation and amortization) (A)           -            72           70           540
Interest expense (B)                                                                (5,936)       (5,391)     (23,444)      (20,349)
Interest expense from unconsolidated investment                                        (90)            -         (216)            -
Minority interest in earnings (before depreciation and amortization)                  (162)         (160)        (625)         (633)
Gain on sale of nondepreciable real estate                                               -             -           33             -
Dividends on Series D preferred shares                                                (656)         (656)      (2,624)       (2,624)
                                                                                ----------------------------------------------------

FUNDS FROM OPERATIONS (FFO) AVAILABLE TO COMMON STOCKHOLDERS                        15,104        13,568       57,733        52,576

Depreciation and amortization from continuing operations                           (10,843)       (8,567)     (39,234)      (33,135)
Depreciation and amortization from discontinued operations                               -           (53)         (72)         (316)
Depreciation from unconsolidated investment                                            (33)          (15)        (132)          (15)
Minority interest depreciation and amortization                                         36            36          141           143
Gain on sale of depreciable real estate investments                                      -             -        1,131         1,450
                                                                                ----------------------------------------------------

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS                                          4,264         4,969       19,567        20,703

Dividends on preferred shares                                                          656           656        2,624         2,624
                                                                                ----------------------------------------------------

NET INCOME                                                                       $   4,920         5,625       22,191        23,327
                                                                                ====================================================

DILUTED PER COMMON SHARE DATA: (C)
Income from continuing operations                                                $    0.19          0.23         0.84          0.90
Income from discontinued operations                                                   0.00          0.00         0.05          0.08
                                                                                ----------------------------------------------------
Net income available to common stockholders                                      $    0.19          0.23         0.89          0.98
                                                                                ====================================================

Funds from operations available to common stockholders                           $    0.68          0.64         2.64          2.49
                                                                                ====================================================

Weighted average shares outstanding for EPS and FFO purposes                        22,147        21,157       21,892        21,088
                                                                                ====================================================


(A)Includes  interest  expense of zero and  $33,000 for the three  months  ended
December  31, 2005 and 2004,  respectively;  and $64,000  and  $132,000  for the
twelve months ended December 31, 2005 and 2004, respectively.

(B) Net of  capitalized  interest of $806,000  and $440,000 for the three months
ended  December 31, 2005 and 2004,  respectively;  and $2,485,000 and $1,715,000
for the twelve months ended December 31, 2005 and 2004, respectively.

(C) Assumes dilutive effect of common stock equivalents.