U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K

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

FOR THE FISCAL YEAR ENDED DECEMBER 31, 2005       COMMISSION FILE NUMBER 1-07094

                           EASTGROUP PROPERTIES, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

MARYLAND                                                         13-2711135
(State or other jurisdiction                                  (I.R.S. Employer
of incorporation or organization)                            Identification No.)

300 ONE JACKSON PLACE
188 EAST CAPITOL STREET
JACKSON, MISSISSIPPI                                                    39201
(Address of principal executive offices)                              (Zip code)

Registrant's telephone number:  (601) 354-3555

           SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:
                    SHARES OF COMMON STOCK, $.0001 PAR VALUE,
SHARES OF SERIES D 7.95% CUMULATIVE REDEEMABLE PREFERRED STOCK, $.0001 PAR VALUE
                             NEW YORK STOCK EXCHANGE

           SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:
                                      NONE

     Indicate by check mark if the Registrant is a well-known  seasoned  issuer,
as defined in Rule 405 of the Securities Act. YES (x) NO ( )

     Indicate by check mark if the  Registrant  is not  required to file reports
pursuant to Section 13 or Section 15(d) of the Exchange Act. YES ( ) NO (x)

     Indicate  by check mark  whether the  Registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. YES (x) NO ( )

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. (x)

     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.  (Check
one)

   Large Accelerated Filer (x) Accelerated Filer ( ) Non-accelerated Filer ( )

     Indicate  by check mark  whether  the  Registrant  is a shell  company  (as
defined in Rule 12b-2 of the Exchange Act). YES ( ) NO (x)

     State the aggregate market value of the voting and non-voting common equity
held by  non-affiliates  computed by  reference to the price at which the common
equity was last sold, or the average bid and asked price of such common  equity,
as of the last business day of the Registrant's  most recently  completed second
fiscal quarter: $898,182,000.

     The number of shares of common stock,  $.0001 par value,  outstanding as of
March 7, 2006 was 22,037,832.

                       DOCUMENTS INCORPORATED BY REFERENCE

     Portions of the Registrant's Proxy Statement for the 2006 Annual Meeting of
Shareholders are incorporated by reference into Part III.

PART I

ITEM 1.  BUSINESS.

Organization
     EastGroup  Properties,  Inc.  (the Company or  EastGroup) is an equity real
estate  investment trust (REIT) organized in 1969. The Company has elected to be
taxed and intends to continue to qualify as a REIT under Sections 856-860 of the
Internal Revenue Code (the Code), as amended.

Available Information
     The Company maintains a website at www.eastgroup.net. The Company posts its
annual reports on Form 10-K,  quarterly reports on Form 10-Q, current reports on
Form 8-K and amendments to those reports filed or furnished  pursuant to Section
13(a) of the Securities  Exchange Act of 1934, as amended, as soon as reasonably
practicable  after it  electronically  files or furnishes  such materials to the
Securities and Exchange  Commission  (SEC). In addition,  the Company's  website
includes items related to corporate governance matters,  including,  among other
things,  the  Company's  corporate  governance  guidelines,  charters of various
committees of the Board of Directors, and the Company's code of business conduct
and ethics  applicable to all  employees,  officers and  directors.  The Company
intends to disclose on its website any amendment to, or waiver of, any provision
of this  code  of  business  conduct  and  ethics  applicable  to the  Company's
directors  and  executive  officers  that  would  otherwise  be  required  to be
disclosed under the rules of the SEC or the New York Stock  Exchange.  Copies of
these  reports and  corporate  governance  documents  may be  obtained,  free of
charge,  from the Company's  website.  Any shareholder also may obtain copies of
these  documents,  free of charge,  by sending a request in writing to: Investor
Relations,  EastGroup Properties,  Inc., 300 One Jackson Place, 188 East Capitol
Street, Jackson, MS 39201-2195.

Administration
     EastGroup  maintains its principal  executive  office and  headquarters  in
Jackson,  Mississippi.  The Company has regional offices in Phoenix, Orlando and
Houston  and  property  management  offices  in  Jacksonville,  Tampa  and  Fort
Lauderdale.  Offices at these locations allow the Company to directly manage all
of its  Mississippi,  Arizona,  Florida and Houston  properties,  which together
account for 55% of the  Company's  total  portfolio  on a square foot basis.  In
addition, the Company currently provides property administration  (accounting of
operations)  for  95% of its  total  portfolio.  The  Company  uses  third-party
management  groups for the remainder of its portfolio.  The regional  offices in
Arizona,  Florida and Texas also provide development capability and oversight in
those states. As of March 7, 2006,  EastGroup had 60 full-time employees and one
part-time employee.

Operations
     EastGroup  is 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 the leading provider of
functional,  flexible,  and quality  business  distribution  space for  location
sensitive   tenants  primarily  in  the  5,000  to  50,000  square  foot  range.
EastGroup's  strategy for growth is based on  ownership of premier  distribution
facilities  generally  clustered  near major  transportation  features in supply
constrained submarkets.  Substantially all of the Company's revenue is generated
from renting warehouse distribution space.
     During  2005,  EastGroup  expanded  its  holdings  principally  through the
acquisition of seven properties  comprised of 1,210,000 square feet of warehouse
space and 188 acres of land for future  development  and by the transfer of four
properties (301,000 square feet) from development to real estate properties.  In
addition,  the  Company  acquired  a  property  that  was  vacant  and is  being
redeveloped. The Company sold two properties (253,000 square feet) and one small
parcel of land during  2005.  The  Company's  current  portfolio  includes  21.9
million square feet of real estate properties with an additional  996,000 square
feet under development.
     EastGroup  may invest in other real  estate  investment  trusts that may be
potential candidates for a combination with EastGroup.  At December 31, 2005 and
2004, the Company had no investment in other REITs.
     EastGroup incurs short-term  floating rate bank debt in connection with the
acquisition of real estate and payment of costs of development  projects and, as
market conditions  permit,  replaces  floating rate debt with equity,  including
preferred  equity,  and/or  fixed-rate  term  loans  secured  by real  property.
EastGroup also may, in appropriate circumstances, acquire one or more properties
in exchange for EastGroup securities.
     EastGroup holds its properties as long-term investments,  but may determine
to sell certain  properties  that no longer meet its  investment  criteria.  The
Company  may  provide  financing  in  connection  with such sales of property if
market conditions require.  In addition,  the Company may provide financing to a
partner in connection with an acquisition of real estate in certain situations.
     The Company  intends to  continue  to qualify as a REIT under the Code.  To
maintain its status as a REIT,  the Company is required to distribute 90% of its
ordinary taxable income to its  shareholders.  The Company has the option of (i)
reinvesting the sales price of properties sold through  tax-deferred  exchanges,
allowing  for a deferral of capital  gains on the sale,  (ii) paying out capital
gains to the  stockholders  with no tax to the  Company,  or (iii)  treating the
capital gains as having been distributed to the stockholders,  paying the tax on
the gain  deemed  distributed  and  allocating  the tax paid as a credit  to the
stockholders.
     EastGroup has no present intention of acting as an underwriter of offerings
of securities of other issuers. The strategies and policies set forth above were
determined  and are subject to review by EastGroup's  Board of Directors,  which
may change such strategies or policies based upon its evaluation of the state of
the real estate  market,  the  performance of  EastGroup's  assets,  capital and
credit market conditions,  and other

relevant factors.  EastGroup provides annual reports to its stockholders,  which
contain financial  statements  audited by the Company's  independent  registered
public accounting firm.

Environmental Matters
     Under various federal, state and local laws, ordinances and regulations, an
owner of real  estate may be liable for the costs of removal or  remediation  of
certain  hazardous or toxic  substances on or in such  property.  Many such laws
impose  liability  without  regard  to  whether  the  owner  knows  of,  or  was
responsible  for,  the  presence  of such  hazardous  or toxic  substances.  The
presence  of  such  substances,  or  the  failure  to  properly  remediate  such
substances,  may  adversely  affect  the  owner's  ability  to sell or rent such
property or to use such property as collateral  in its  borrowings.  EastGroup's
properties   have  been  subjected  to   environmental   audits  by  independent
environmental  consultants.  These  reports  have  not  revealed  any  potential
significant environmental liability. Management of EastGroup is not aware of any
environmental liability that would have a material adverse effect on EastGroup's
business, assets, financial position or results of operations.

ITEM 1A.  RISK FACTORS.

     In addition to the other information contained or incorporated by reference
in this document,  readers should carefully consider the following risk factors.
Any of these  risks or the  occurrence  of any one or more of the  uncertainties
described below could have a material adverse effect on the Company's  financial
condition and the  performance of its business.  The Company refers to itself as
"we" or "our" in the following risk factors.

Real Estate Industry Risks
     We face risks  associated with local real estate  conditions in areas where
we own properties.  We may be affected adversely by general economic  conditions
and local real estate  conditions.  For example,  an  oversupply  of  industrial
properties in a local area or a decline in the  attractiveness of our properties
to tenants  would have a negative  effect on us.  Other  factors that may affect
general economic conditions or local real estate conditions include:

     o    population and demographic trends;
     o    employment and personal income trends;
     o    income tax laws;
     o    changes in interest rates and availability and costs of financing;
     o    increased operating costs, including insurance premiums, utilities and
          real estate  taxes,  due to inflation  and other factors which may not
          necessarily be offset by increased rents; and
     o    construction costs.

     We may  be  unable  to  compete  with  our  larger  competitors  and  other
alternatives  available to tenants or potential  tenants of our properties.  The
real  estate  business  is highly  competitive.  We  compete  for  interests  in
properties with other real estate  investors and  purchasers,  many of whom have
greater financial resources,  revenues, and geographical diversity than we have.
Furthermore,  we compete  for tenants  with other  property  owners.  All of our
industrial  properties are subject to  significant  local  competition.  We also
compete  with a wide variety of  institutions  and other  investors  for capital
funds  necessary  to support our  investment  activities  and asset  growth.  In
addition,  our portfolio of industrial  properties faces  competition from other
properties within each submarket where they are located.

     We are subject to  significant  regulation  that  inhibits our  activities.
Local  zoning  and use  laws,  environmental  statutes  and  other  governmental
requirements   restrict  our  expansion,   rehabilitation   and   reconstruction
activities.  These  regulations may prevent us from taking advantage of economic
opportunities.  Legislation  such as the  Americans  with  Disabilities  Act may
require  us to modify  our  properties  and  noncompliance  could  result in the
imposition  of fines  or an  award  of  damages  to  private  litigants.  Future
legislation  may  impose  additional   requirements.   We  cannot  predict  what
requirements  may be enacted or what  changes  may be  implemented  to  existing
legislation.

Risks Associated with Our Properties
     We may be unable to renew  leases or relet space as leases  expire.  When a
lease  expires,  a tenant may elect not to renew it. We may not be able to relet
the property on similar terms,  if we are able to relet the property at all. The
terms of renewal or re-lease (including the cost of required  renovations and/or
concessions to tenants) may be less favorable to us than the prior lease.  If we
are unable to relet all or a substantial  portion of our  properties,  or if the
rental rates upon such reletting are  significantly  lower than expected  rates,
our cash  generated  before debt  repayments and capital  expenditures,  and our
ability  to  make  expected  distributions  to  stockholders,  may be  adversely
affected.

     We  have  been  and  may  continue  to be  affected  negatively  by  tenant
bankruptcies and leasing delays. At any time, a tenant may experience a downturn
in its business that may weaken its financial  condition.  Similarly,  a general
decline  in the  economy  may result in a decline in the demand for space at our
industrial  properties.  As a result, our tenants may delay lease  commencement,
fail to make rental  payments  when due, or declare  bankruptcy.  Any such event
could result in the  termination  of that  tenant's  lease and losses to us, and
distributions to investors may decrease. We receive a substantial portion of our
income as rents under long-term leases. If tenants are unable to comply with the
terms of their leases because of rising costs or falling  sales,  we may deem it
advisable  to  modify  lease  terms to allow  tenants  to pay a lower  rent or a
smaller share of taxes, insurance and other operating costs. If a tenant becomes
insolvent or bankrupt, we cannot be sure

that we could recover the premises from the tenant promptly or from a trustee or
debtor-in-possession  in any bankruptcy  proceeding  relating to the tenant.  We
also cannot be sure that we would receive rent in the  proceeding  sufficient to
cover our expenses with respect to the premises.  If a tenant becomes  bankrupt,
the federal bankruptcy code will apply and, in some instances,  may restrict the
amount and  recoverability  of our claims against the tenant. A tenant's default
on its obligations to us could adversely affect our financial  condition and the
cash we have available for distribution.

     Our  investment  in  property  development  may  be  more  costly  than  we
anticipate.  We intend to continue to develop properties where market conditions
warrant such  investment.  Once made, our investments may not produce results in
accordance with our  expectations.  Risks associated with our current and future
development and construction activities include:

     o    the unavailabity of favorable financing alternatives;
     o    construction costs exceeding original estimates due to rising interest
          rates and increases in the costs of materials and labor;
     o    construction  and lease-up delays resulting in increased debt service,
          fixed expenses and construction costs;
     o    expenditure  of funds and  devotion of  management's  time to projects
          that we do not complete;
     o    occupancy rates and rents at newly completed  properties may fluctuate
          depending  on a number  of  factors,  including  market  and  economic
          conditions,  resulting  in lower  than  projected  rental  rates and a
          corresponding lower return on our investment; and
     o    complications   (including   building   moratoriums   and  anti-growth
          legislation)  in  obtaining  necessary  zoning,  occupancy  and  other
          governmental permits.

     We face risks associated with property acquisitions.  We acquire individual
properties and  portfolios of  properties,  and intend to continue to do so. Our
acquisition activities and their success are subject to the following risks:

     o    when we are able to locate a desired property,  competition from other
          real estate investors may significantly increase the purchase price;
     o    acquired properties may fail to perform as expected;
     o    the actual costs of repositioning or redeveloping  acquired properties
          may be higher than our estimates;
     o    acquired  properties may be located in new markets where we face risks
          associated with an incomplete  knowledge or understanding of the local
          market, a limited number of established business  relationships in the
          area  and  a  relative   unfamiliarity  with  local  governmental  and
          permitting procedures;
     o    we  may  be  unable  to  quickly   and   efficiently   integrate   new
          acquisitions,  particularly  acquisitions of portfolios of properties,
          into  our  existing  operations,  and  as a  result,  our  results  of
          operations and financial condition could be adversely affected; and
     o    we may  acquire  properties  subject to  liabilities  and  without any
          recourse,  or with only  limited  recourse,  with  respect  to unknown
          liabilities.  As a result,  if a claim were asserted  against us based
          upon ownership of those  properties,  we might have to pay substantial
          sums to settle it, which could adversely affect our cash flow.

     Coverage under our existing  insurance  policies may be inadequate to cover
losses.  We  generally  maintain  insurance  policies  related to our  business,
including casualty, general liability and other policies,  covering our business
operations,  employees  and  assets.  However,  we would be required to bear all
losses that are not  adequately  covered by  insurance.  In addition,  there are
certain  losses that are not generally  insured  because it is not  economically
feasible to insure against them,  including  losses due to riots or acts of war.
If an uninsured  loss or a loss in excess of insured  limits occurs with respect
to one or more of our properties,  then we could lose the capital we invested in
the properties,  as well as the  anticipated  future revenue from the properties
and,  in the  case of debt,  which  is with  recourse  to us,  we  would  remain
obligated for any mortgage debt or other  financial  obligations  related to the
properties.  Moreover,  as a number of our properties are located in California,
an area known for seismic  activity,  we may incur material losses in the future
in excess of  insurance  proceeds  from our  earthquake  insurance.  Although we
believe that our insurance  programs are adequate,  we cannot assure you that we
will not incur losses in excess of our  insurance  coverage,  or that we will be
able to obtain  insurance  in the future at  acceptable  levels  and  reasonable
costs.

     We face risks due to lack of geographic diversity. Substantially all of our
properties  are  located  in the  Sunbelt  region of the United  States  with an
emphasis in the states of California,  Florida, Texas and Arizona. A downturn in
general economic conditions and local real estate conditions in these geographic
regions,  as a  result  of  oversupply  of  or  reduced  demand  for  industrial
properties,  local business climate, business layoffs and changing demographics,
would have a particularly strong adverse effect on us.

     We face risks due to the  illiquidity  of real  estate  which may limit our
ability to vary our portfolio.  Real estate investments are relatively illiquid.
Our ability to vary our  portfolio  in response to changes in economic and other
conditions  will therefore be limited.  In addition,  the Internal  Revenue Code
limits our ability to sell our  properties.  If we must sell an  investment,  we
cannot  ensure  that  we will be able to  dispose  of the  investment  at  terms
favorable to the Company.

     We face possible environmental liabilities.  Current and former real estate
owners  and  operators  may be  required  by law to  investigate  and  clean  up
hazardous  substances  released at the properties they own or operate.  They may
also be liable to the government or to third parties for substantial property or
natural  resource  damage,  investigation  costs and cleanup costs. In addition,
some  environmental  laws create a lien on the contaminated site in favor of the
government  for damages and costs the government  incurs in connection  with the
contamination.  Contamination  may affect  adversely the owner's ability to use,
sell or lease real estate or to borrow using the real estate as

collateral.  We have no way of  determining  at this time the  magnitude  of any
potential  liability  to which we may be subject  arising  out of  environmental
conditions or violations with respect to the properties we currently or formerly
owned.  Environmental  laws today can impose  liability  on a previous  owner or
operator  of a  property  that owned or  operated  the  property  at a time when
hazardous or toxic  substances  were disposed of,  released from, or present at,
the  property.  A conveyance of the  property,  therefore,  does not relieve the
owner  or  operator  from  liability.   Although  Phase  I  environmental   site
assessments ("ESAs") have been conducted at our properties to identify potential
sources  of  contamination  at the  properties,  such  ESAs  do not  reveal  all
environmental  liabilities  or  compliance  concerns  that could  arise from the
properties.  Moreover, material environmental liabilities or compliance concerns
may  exist,  of which we are  currently  unaware,  that in the future may have a
material adverse effect on our business, assets or results of operations.

Financing Risks
     We face  risks  associated  with the use of debt to fund  acquisitions  and
developments,  including  refinancing risk. We are subject to the risks normally
associated  with debt  financing,  including the risk that our cash flow will be
insufficient to meet required payments of principal and interest.  We anticipate
that a  portion  of the  principal  of our  debt  will  not be  repaid  prior to
maturity.  Therefore, we will likely need to refinance at least a portion of our
outstanding  debt  as it  matures.  There  is a risk  that we may not be able to
refinance  existing  debt or that the  terms of any  refinancing  will not be as
favorable as the terms of the existing debt.

     We face risks related to "balloon  payments." Certain of our mortgages will
have  significant  outstanding  principal  balances  on  their  maturity  dates,
commonly known as "balloon  payments." There can be no assurance whether we will
be able to refinance such balloon  payments on the maturity of the loans,  which
may  force  disposition  of  properties  on  disadvantageous  terms  or  require
replacement with debt with higher interest rates,  either of which would have an
adverse  impact on our  financial  performance  and ability to pay  dividends to
investors.

     We face  risks  associated  with our  dependence  on  external  sources  of
capital.  In order to qualify as a REIT, we are required each year to distribute
to our stockholders at least 90% of our REIT taxable income,  and we are subject
to tax on our  income  to the  extent  it is not  distributed.  Because  of this
distribution  requirement,  we may not be able to fund all future  capital needs
from cash retained from operations.  As a result, to fund capital needs, we rely
on  third-party  sources  of  capital,  which  we may not be able to  obtain  on
favorable terms, if at all. Our access to third-party sources of capital depends
upon a number of factors,  including  (i) general  market  conditions;  (ii) the
market's  perception  of our growth  potential;  (iii) our current and potential
future earnings and cash distributions; and (iv) the market price of our capital
stock.  Additional debt financing may  substantially  increase our debt-to-total
capitalization ratio. Additional equity financing may dilute the holdings of our
current stockholders.

     Fluctuations  in interest  rates may adversely  affect our  operations  and
value of our stock. As of December 31, 2005, we had  approximately  $117 million
of variable  interest rate debt. As of December 31, 2005,  the weighted  average
interest  rate  on  our  variable  rate  debt  was  5.16%.  We  may  also  incur
indebtedness  in the future that bears  interest at a variable rate or we may be
required to refinance our existing debt at higher rates. Accordingly,  increases
in interest rates could adversely affect our financial condition, our ability to
pay expected distributions to stockholders and the value of our stock.

     A lack of any  limitation  on our debt could  result in our  becoming  more
highly  leveraged.   Our  governing   documents  do  not  limit  the  amount  of
indebtedness  we may  incur.  Accordingly,  our  board of  directors  may  incur
additional  debt and would do so, for example,  if it were necessary to maintain
our status as a REIT. We might become more highly leveraged as a result, and our
financial condition and cash available for distribution to stockholders might be
negatively affected and the risk of default on our indebtedness could increase.

Other Risks
     The  market  value  of  our  common  stock  could  decrease  based  on  our
performance and market perception and conditions. The market value of our common
stock  may be  based  primarily  upon  the  market's  perception  of our  growth
potential and current and future cash  dividends,  and may be secondarily  based
upon the real estate market value of our underlying  assets. The market price of
our common stock is influenced  by the dividend on our common stock  relative to
market  interest rates.  Rising interest rates may lead potential  buyers of our
common stock to expect a higher dividend rate,  which would adversely affect the
market price of our common  stock.  In  addition,  rising  interest  rates would
result in  increased  expense,  thereby  adversely  affecting  cash flow and our
ability to service our indebtedness and pay dividends.

     We may fail to qualify as a REIT.  If we fail to qualify as a REIT, we will
not be allowed to deduct  distributions to stockholders in computing our taxable
income and will be  subject to federal  income  tax,  including  any  applicable
alternative  minimum tax, at regular  corporate  rates.  In addition,  we may be
barred   from   qualification   as  a  REIT   for  the  four   years   following
disqualification.  The additional tax incurred at regular  corporate rates would
significantly  reduce the cash flow available for  distribution  to stockholders
and for debt  service.  Furthermore,  we  would no  longer  be  required  by the
Internal  Revenue  Code to  make  any  distributions  to our  stockholders  as a
condition of REIT  qualification.  Any  distributions  to stockholders  would be
taxable as ordinary income to the extent of our current and accumulated earnings
and profits,  although  such  dividend  distributions  would be subject to a top
federal tax rate of 15% through 2008.  Corporate  distributees,  however, may be
eligible for the dividends received  deduction on the distributions,  subject to
limitations  under the  Internal  Revenue  Code.  To qualify as a REIT,  we must
comply with certain  highly  technical  and complex  requirements.  We cannot be
certain we have complied with these requirements  because there are few judicial
and administrative  interpretations of these provisions.  In addition, facts and
circumstances  that may be beyond our

control may affect our ability to qualify as a REIT.  We cannot  assure you that
new legislation, regulations,  administrative interpretations or court decisions
will not change the tax laws  significantly with respect to our qualification as
a REIT or with respect to the federal income tax consequences of  qualification.
We cannot assure you that we will remain qualified as a REIT.

     There  is a risk  of  changes  in the  tax law  applicable  to real  estate
investment  trusts.  Since the  Internal  Revenue  Service,  the  United  States
Treasury   Department  and  Congress   frequently   review  federal  income  tax
legislation,  we cannot predict whether,  when or to what extent new federal tax
laws,  regulations,  interpretations  or rulings  will be  adopted.  Any of such
legislative  action may prospectively or retroactively  modify our tax treatment
and, therefore, may adversely affect taxation of us and/or our investors.

     Our Charter  contains  provisions  that may  adversely  affect the value of
shareholders' stock. Our charter generally limits any holder from acquiring more
than  9.8%  (in  value  or in  number,  whichever  is more  restrictive)  of our
outstanding equity stock (defined as all of our classes of capital stock, except
our  excess  stock).   The  ownership   limit  may  limit  the  opportunity  for
stockholders  to receive a premium for their  shares of common  stock that might
otherwise  exist if an investor were attempting to assemble a block of shares in
excess of 9.8% of the outstanding  shares of equity stock or otherwise  effect a
change in control. Also, the request of the holders of a majority or more of our
common stock is necessary for  stockholders to call a special  meeting.  We also
require  advance  notice by  stockholders  for the  nomination  of  directors or
proposal of business to be considered at a meeting of stockholders.

     We have adopted a stockholder rights plan that may make a change in control
difficult.  We have a stockholder  rights plan.  Under the terms of the plan, we
declared a dividend of rights on our common stock and Series B preferred  stock.
The rights issued under the plan will be triggered,  with certain exceptions, if
and when any person or group  acquires,  or commences a tender offer to acquire,
15% or more of our shares, our Board of Directors  determines that a substantial
stockholder's   ownership   may  be  adverse  to  the  interests  of  our  other
stockholders or our  qualification as a REIT, or other similar events.  The plan
could have the effect of  deterring or  preventing  our  acquisition,  even if a
majority of our stockholders were in favor of such  acquisition,  and could have
the effect of making it more  difficult for a person or group to gain control of
us or to change existing management.

     We have change of control  agreements with certain of our officers that may
deter changes of control of the Company.  We have entered into change of control
agreements  with certain of our officers  providing  for the payment of money to
these  officers upon the occurrence of our change of control as defined in these
agreements. If, within a certain time period (as set in the officer's agreement)
following a change of control, we terminate the officer's  employment other than
for cause,  or if the officer elects to terminate his or her employment  with us
for reasons  specified in the agreement,  we will make a severance payment equal
to the officer's  average annual  compensation  times an amount specified in the
officer's  agreement,  together with the officer's  base salary and vacation pay
that  have  accrued  but are  unpaid  through  the  date of  termination.  These
agreements  may deter our change of control  because of the increased cost for a
third party to acquire control of us.

     Our  Board  of  Directors  may  authorize  and  issue  securities   without
stockholder approval. Under our Charter, the board has the power to classify and
reclassify  any of our unissued  shares of capital  stock into shares of capital
stock with such  preferences,  rights,  powers and  restrictions as the board of
directors  may  determine.  The  authorization  and  issuance  of a new class of
capital  stock  could have the effect of  delaying or  preventing  someone  from
taking control of us, even if a change in control were in our stockholders' best
interests.

     Maryland  business  statutes  may limit  the  ability  of a third  party to
acquire   control  of  us.   Maryland  law  provides   protection  for  Maryland
corporations against unsolicited takeovers by limiting,  among other things, the
duties of the  directors  in  unsolicited  takeover  situations.  The  duties of
directors of Maryland corporations do not require them to (a) accept,  recommend
or  respond  to any  proposal  by a person  seeking  to  acquire  control of the
corporation, (b) authorize the corporation to redeem any rights under, or modify
or render  inapplicable,  any stockholders rights plan, (c) make a determination
under the  Maryland  Business  Combination  Act or the  Maryland  Control  Share
Acquisition  Act, or (d) act or fail to act solely  because of the effect of the
act or failure to act may have on an  acquisition  or potential  acquisition  of
control of the  corporation or the amount or type of  consideration  that may be
offered or paid to the stockholders in an acquisition.  Moreover, under Maryland
law the act of a director of a Maryland  corporation relating to or affecting an
acquisition  or  potential  acquisition  of control is not subject to any higher
duty or  greater  scrutiny  than is  applied  to any  other  act of a  director.
Maryland law also contains a statutory  presumption that an act of a director of
a Maryland  corporation  satisfies  the  applicable  standards  of  conduct  for
directors under Maryland law.
     The Maryland  Business  Combination  Act provides that unless  exempted,  a
Maryland corporation may not engage in business combinations, including mergers,
dispositions of 10 percent or more of its assets, certain issuances of shares of
stock and other specified transactions,  with an "interested  stockholder" or an
affiliate of an interested stockholder for five years after the most recent date
on which the  interested  stockholder  became  an  interested  stockholder,  and
thereafter  unless  specified  criteria are met. An  interested  stockholder  is
generally a person owning or controlling,  directly or indirectly, 10 percent or
more of the voting power of the outstanding stock of the Maryland corporation.
     The Maryland  Control Share  Acquisition Act provides that "control shares"
of a corporation  acquired in a "control share acquisition" shall have no voting
rights  except  to the  extent  approved  by a vote of  two-thirds  of the votes
eligible to cast on the matter.  "Control Shares" means shares of stock that, if
aggregated with all other shares of stock  previously  acquired by the acquirer,
would entitle the acquirer to exercise voting power in electing directors within
one of the following ranges of the voting power: one-tenth or more but less than
one-

third,  one-third  or more but less than a majority or a majority or more of all
voting power. A "control  share  acquisition"  means the  acquisition of control
shares, subject to certain exceptions.
     If voting rights of control shares acquired in a control share  acquisition
are not approved at a stockholders'  meeting, then subject to certain conditions
and limitations, the issuer may redeem any or all of the control shares for fair
value.  If voting rights of such control shares are approved at a  stockholders'
meeting and the  acquirer  becomes  entitled to vote a majority of the shares of
stock entitled to vote, all other stockholders may exercise appraisal rights.

ITEM 1B.  UNRESOLVED STAFF COMMENTS.

None.

ITEM 2.  PROPERTIES.

     EastGroup  owned 180  industrial  properties  and one  office  building  at
December 31, 2005. These properties are located  primarily in the Sunbelt states
of Arizona,  California,  Florida and Texas, the majority of which are clustered
around  major  transportation  features in supply  constrained  submarkets.  The
Company has developed over 24% of its total  portfolio.  The Company's  focus is
the  ownership  of  business  distribution  space  (currently  75% of the  total
portfolio)  with the  remainder  in bulk  distribution  space (20%) and business
service  space  (5%).  Business  distribution  space  properties  are  typically
multi-tenant  buildings with a building depth of 200 feet or less,  clear height
of 20-24 feet,  office finish of 10-25% and truck courts with a depth of 100-120
feet. See Consolidated Financial Statement Schedule III - Real Estate Properties
and Accumulated Depreciation for a detailed listing of the Company's properties.
At December 31, 2005,  EastGroup did not own any single property that was 10% or
more of total book value or 10% or more of total gross  revenues and thus is not
subject to the requirements of Items 14 and 15 of Form S-11.

ITEM 3.  LEGAL PROCEEDINGS.

     The Company is not presently  involved in any material  litigation  nor, to
its knowledge,  is any material litigation threatened against the Company or its
properties,  other than routine  litigation  arising in the  ordinary  course of
business  or  which  is  expected  to be  covered  by  the  Company's  liability
insurance.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

None.

PART II.  OTHER INFORMATION

ITEM 5. MARKET FOR REGISTRANT'S  COMMON EQUITY,  RELATED STOCKHOLDER MATTERS AND
ISSUER PURCHASES OF EQUITY SECURITIES.

     The Company's shares of Common Stock are listed for trading on the New York
Stock  Exchange  under the symbol "EGP." The following  table shows the high and
low share prices for each quarter reported by the New York Stock Exchange during
the past two years and per share distributions paid for each quarter.

Shares of Common Stock Market Prices and Dividends


                            Calendar 2005                                     Calendar 2004
       ----------------------------------------------------------------------------------------------------
           Quarter        High        Low        Distributions        High        Low        Distributions
       ----------------------------------------------------------------------------------------------------
                                                                                  
       First             $39.90      35.60              $ .485       $36.00      32.28              $ .480
       Second             43.50      36.21                .485        35.75      27.85                .480
       Third              45.74      39.83                .485        34.99      31.58                .480
       Fourth             46.95      40.00                .485        38.65      33.05                .480
                                                 --------------                              --------------
                                                        $1.940                                      $1.920
                                                 ==============                              ==============


     As of March 7, 2006,  there were  approximately  1,040 holders of record of
the  Company's  22,037,832  outstanding  shares of  common  stock.  The  Company
distributed  all of its  2005  and  2004  taxable  income  to its  stockholders.
Accordingly,  no provision for income taxes was necessary.  The following  table
summarizes the federal income tax treatment for all distributions by the Company
for the years 2005 and 2004.

Federal Income Tax Treatment of Share Distributions


                                                        Years Ended December 31,
                                                       -------------------------
                                                          2005           2004
                                                       -------------------------
                                                                   
        Common Share Distributions:
            Ordinary Income...........................  $1.4816         1.4860
            Return of capital.........................    .3724          .4060
            Long-term 15% capital gain................    .0032          .0140
            Long-term 25% capital gain................    .0828          .0140
                                                       -------------------------
        Total Common Distributions....................  $1.9400         1.9200
                                                       =========================


Securities Authorized For Issuance Under Equity Compensation Plans
     See Item 12 of this  Annual  Report on Form 10-K,  "Security  Ownership  of
Certain Beneficial Owners and Management and Related  Stockholder  Matters," for
certain information regarding the Company's equity compensation plans.

Purchases of Equity Securities by the Issuer and Affiliated Purchasers


                           Total Number                          Total Number of Shares Purchased     Maximum Number of Shares
                             of Shares        Average Price       as Part of Publicly Announced       That May Yet Be Purchased
           Period            Purchased       Paid Per Share              Plans or Programs           Under the Plans or Programs
   ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                    
   10/01/05 thru 10/31/05         -                  -                          -                             672,300
   11/01/05 thru 11/30/05         -                  -                          -                             672,300
   12/01/05 thru 12/31/05       649 (1)         $45.04                          -                             672,300 (2)
                           -----------------------------------------------------------------------
     Total                      649             $45.04                          -
                           =======================================================================


(1) As permitted under the Company's  equity  compensation  plans,  these shares
were  withheld  by the Company to satisfy the tax  withholding  obligations  for
those employees who elected this option in connection with the vesting of shares
of restricted  stock.  Shares  withheld for tax  withholding  obligations do not
affect the total number of remaining  shares  available for repurchase under the
Company's common stock repurchase plan.

(2)  EastGroup's  Board of Directors  has  authorized  the  repurchase  of up to
1,500,000  shares of its outstanding  common stock.  The shares may be purchased
from time to time in the open market or in  privately  negotiated  transactions.
Under the common stock  repurchase  plan,  the Company has  purchased a total of
827,700  shares for  $14,170,000  (an average of $17.12 per share) with  672,300
shares still  authorized for  repurchase.  The Company has not  repurchased  any
shares under this plan since 2000.

ITEM 6.   SELECTED FINANCIAL DATA.
     The following table sets forth selected consolidated financial data for the
Company  and  should  be read in  conjunction  with the  consolidated  financial
statements and notes thereto included elsewhere in this report.


                                                                                      Years Ended December 31,
                                                                    -------------------------------------------------------------
                                                                        2005        2004        2003        2002        2001
                                                                    -------------------------------------------------------------
                                                                                (In thousands, except per share data)
                                                                                                          
OPERATING DATA
Revenues
  Income from real estate operations...........................     $  125,548     113,688     106,571     101,973      99,087
  Equity in earnings of unconsolidated investment..............            450          69           -           -           -
  Gain on involuntary conversion...............................            243         154           -           -           -
  Other income.................................................            264         289         227         617         727
                                                                    -------------------------------------------------------------
                                                                       126,505     114,200     106,798     102,590      99,814
                                                                    -------------------------------------------------------------
Expenses
  Operating expenses from real estate operations...............         35,687      31,983      31,298      29,362      25,138
  Depreciation and amortization................................         39,234      33,135      31,626      29,944      26,567
  General and administrative...................................          6,874       6,711       4,966       4,179       4,573
  Minority interest in joint ventures..........................            484         490         416         375         350
                                                                    -------------------------------------------------------------
                                                                        82,279      72,319      68,306      63,860      56,628
                                                                    -------------------------------------------------------------

Income before gain on sale of real estate investments                   44,226      41,881      38,492      38,730      43,186
  Gain on sale of real estate investments......................              -           -           -          93       4,311
                                                                    -------------------------------------------------------------
Income after gain on sale of real estate investments...........         44,226      41,881      38,492      38,823      47,497

Other Income (Expense)
  Gain on securities...........................................              -           -         421       1,836       2,967
  Interest income..............................................            247         121          22         309       1,041
  Interest expense.............................................        (23,444)    (20,349)    (18,878)    (17,246)    (17,677)
                                                                    -------------------------------------------------------------
Income from Continuing Operations                                       21,029      21,653      20,057      23,722      33,828

Discontinued operations
  Income (loss) from real estate operations....................             (2)        224         276         (30)        354
  Gain (loss) on sale of real estate investments...............          1,164       1,450         112         (66)          -
                                                                    -------------------------------------------------------------
Income (loss) from discontinued operations.....................          1,162       1,674         388         (96)        354
                                                                    -------------------------------------------------------------

Net income ....................................................         22,191      23,327      20,445      23,626      34,182
  Preferred dividends-Series A.................................              -           -       2,016       3,880       3,880
  Preferred dividends-Series B.................................              -           -       2,598       6,128       6,128
  Preferred dividends-Series D.................................          2,624       2,624       1,305           -           -
  Costs on redemption of Series A preferred....................              -           -       1,778           -           -
                                                                    -------------------------------------------------------------
Net income available to common stockholders....................     $   19,567      20,703      12,748      13,618      24,174
                                                                    =============================================================

BASIC PER SHARE DATA
  Income from continuing operations............................     $      .86         .92         .70         .87        1.52
  Income (loss) from discontinued operations...................            .05         .08         .02        (.01)        .02
                                                                    -------------------------------------------------------------
  Net income available to common stockholders..................     $      .91        1.00         .72         .86        1.54
                                                                    =============================================================

  Weighted average shares outstanding..........................         21,567      20,771      17,819      15,868      15,697
                                                                    =============================================================

DILUTED PER SHARE DATA
  Income from continuing operations............................     $      .84         .90         .68         .85        1.49
  Income (loss) from discontinued operations...................            .05         .08         .02        (.01)        .02
                                                                    -------------------------------------------------------------
  Net income available to common stockholders..................     $      .89         .98         .70         .84        1.51
                                                                    =============================================================

  Weighted average shares outstanding..........................         21,892      21,088      18,194      16,237      16,046
                                                                    =============================================================
OTHER PER SHARE DATA
  Book value (at end of year)..................................     $    15.06       15.14       16.01       15.11       16.19
  Common distributions declared................................           1.94        1.92        1.90        1.88        1.80
  Common distributions paid....................................           1.94        1.92        1.90        1.88        1.80

BALANCE SHEET DATA (AT END OF YEAR)
  Real estate investments, at cost ............................     $1,024,459     904,312     842,577     791,684     741,755
  Real estate investments, net of accumulated depreciation.....        818,032     729,250     695,643     672,707     649,554
  Total assets.................................................        863,538     768,664     729,267     703,737     684,062
  Mortgage, bond and bank loans payable........................        463,725     390,105     338,272     322,300     291,072
  Total liabilities............................................        496,972     414,974     360,518     345,493     311,613
  Minority interest in joint venture...........................          1,702       1,884       1,804       1,759       1,739
  Total stockholders' equity...................................        364,864     351,806     366,945     356,485     370,710


ITEM 7. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.

OVERVIEW

     EastGroup's  goal is to  maximize  shareholder  value by being the  leading
provider in its  markets of  functional,  flexible,  and high  quality  business
distribution  space for  location  sensitive  tenants  primarily in the 5,000 to
50,000  square  foot  range.  The  Company   develops,   acquires  and  operates
distribution  facilities,  the  majority  of which are  clustered  around  major
transportation  features  in  supply  constrained  submarkets  in major  Sunbelt
regions.  The  Company's  core  markets  are in the  states of  Florida,  Texas,
California and Arizona.
     The Company primarily generates revenue by leasing space at its real estate
properties.  As  such,  EastGroup's  greatest  challenge  is  leasing  space  at
competitive  market rates. The Company's  primary risk is leasing space.  During
2005,  leases on  4,458,000  square feet  (20.5%) of  EastGroup's  total  square
footage of  21,742,000  expired,  and the Company was  successful in renewing or
re-leasing 68% of that total. In addition,  EastGroup  leased  1,699,000  square
feet of other vacant space during the year. During 2005, average rental rates on
new and renewal leases increased by 1.4%.
     EastGroup's total leased percentage increased to 95.3% at December 31, 2005
from 94.4% at December 31, 2004.  Leases  scheduled to expire in 2006 were 14.2%
of the  portfolio on a square foot basis at December 31, 2005.  Since the end of
2005, the Company has  experienced  positive  leasing  activity and reduced this
percentage to 9.8% as of March 7, 2006.  Property net operating income from same
properties  increased  1.2% for 2005 as compared to 2004.  The fourth quarter of
2005 was  EastGroup's  tenth  consecutive  quarter  of  positive  same  property
comparisons.
     The  Company   generates  new  sources  of  leasing   revenue  through  its
acquisition and development programs. During 2005, EastGroup purchased 188 acres
of land for  development  and  seven  properties  (1,210,000  square  feet)  for
approximately  $95.5 million.  The Company purchased an additional  property for
approximately  $4.1 million,  which is currently vacant and is being redeveloped
into a  state-of-the-art  incubator research and development  center.  EastGroup
plans to sell (at cost) a 20%  ownership  interest in this property 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.
     EastGroup  continues to see targeted  development as a major contributor to
the Company's  growth.  The Company  mitigates risks associated with development
through  a  Board-approved  maximum  level  of land  held  for  development  and
adjusting  development start dates according to leasing  activity.  During 2005,
the Company  transferred  four  properties  (301,000 square feet) with aggregate
costs of $15.4 million at the date of transfer from  development  to real estate
properties.  Three of these  properties  are 100%  leased  and the  other is 86%
leased.  The Company  transferred two additional  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.   Also,  the  Company  anticipates
approximately $70 million in new development starts during 2006.
     The Company  sold two  properties  and one small parcel of land during 2005
for net proceeds of $6.0  million,  generating  combined  gains of $1.2 million.
These   dispositions   represented  an  opportunity  to  recycle   capital  into
acquisitions  and  development  with greater  upside  potential.  For 2006,  the
Company has projected dispositions of approximately $35 million during the first
half of the year and new acquisitions of $35 million in mid-year.  The projected
dispositions  are all in Memphis  and reflect  the  Company's  plans of reducing
ownership in Memphis, a noncore market, as market conditions permit.
     The  Company  primarily  funds its  acquisition  and  development  programs
through a $175  million line of credit (as  discussed  in Liquidity  and Capital
Resources).  As market  conditions  permit,  EastGroup issues equity,  including
preferred equity, and/or employs fixed-rate,  nonrecourse first mortgage debt to
replace the short-term bank borrowings.
     On March 31,  2005,  EastGroup  closed  the sale of  800,000  shares of its
common  stock.  On May 2, 2005,  the  underwriter  closed on the  exercise  of a
portion of its  over-allotment  option and purchased 60,000  additional  shares.
Total net  proceeds  from the  offering of the shares were  approximately  $31.6
million after deducting the underwriting discount and other offering expenses.
     At December 31, 2005,  the Company's  investment  in Industry  Distribution
Center II in Los Angeles was $2,618,000,  a decrease of $6,638,000 from December
31, 2004. In May 2005,  EastGroup and the property co-owner closed a nonrecourse
first  mortgage  loan  secured by Industry  II. The Company has a 50%  undivided
tenant-in-common  interest  in the  309,000  square  foot  warehouse.  The $13.3
million  loan  has a fixed  interest  rate of  5.31%,  a  ten-year  term  and an
amortization  schedule  of 25  years.  As  part of this  transaction,  the  loan
proceeds payable to the property co-owner ($6.65 million) were paid to EastGroup
to reduce the $6.75  million  note that the  Company  advanced  to the  property
co-owner in November  2004 related to the  property's  acquisition.  Also at the
closing of the permanent financing, the co-owner repaid the remaining balance of
$100,000 on this note.  The total  proceeds of $13.3 million were used to reduce
EastGroup's outstanding variable rate bank debt. In addition to the repayment of
the $6.75 million note in 2005, the co-owner repaid the $800,000 additional note
that EastGroup had advanced to the co-owner in 2004.
     In late November 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.  In 2006,  the
Company plans to obtain approximately $100 million of fixed rate debt, using the
proceeds of the borrowings to reduce variable rate bank line balances.
     Tower  Automotive,  Inc.  (Tower)  filed for Chapter 11  reorganization  on
February 2, 2005. Tower, which leases 210,000 square feet from EastGroup under a
lease  expiring in  December  2010,  is current  with their  rental  payments to
EastGroup  through March 2006.  EastGroup is obligated under a recourse mortgage
loan on the property  for  $10,345,000  as of December  31,  2005.  Property net
operating  income for 2005 was  $1,374,000  for the property  occupied by Tower.
Rental income due for 2006 is $1,389,000  with estimated  property net operating
income for 2006 of $1,366,000.

     EastGroup  has  one  reportable   segment--industrial   properties.   These
properties are primarily  located in major Sunbelt regions of the United States,
have similar  economic  characteristics  and also meet the other  criteria  that
permit  the  properties  to be  aggregated  into  one  reportable  segment.  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),  defined as net income (loss) computed in accordance
with 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.  The Company
calculates  FFO based on the  National  Association  of Real  Estate  Investment
Trust's (NAREIT's) definition.
     PNOI is a supplemental  industry reporting measurement used to evaluate the
performance of the Company's real estate investments.  The Company believes that
the exclusion of depreciation and amortization in the industry's  calculation of
PNOI provides a supplemental  indicator of the property's performance since real
estate values have historically risen or fallen with market conditions.  PNOI as
calculated  by the  Company  may  not be  comparable  to  similarly  titled  but
differently  calculated  measures  for  other  REITs.  The  major  factors  that
influence  PNOI  are  occupancy  levels,  acquisitions  and  sales,  development
properties  that  achieve  stabilized  operations,   rental  rate  increases  or
decreases,  and the recoverability of operating expenses.  The Company's success
depends  largely upon its ability to lease space and to recover from tenants the
operating costs associated with those leases.
     Real estate income is comprised of rental income,  pass-through  income and
other real estate income including lease  termination fees.  Property  operating
expenses  are  comprised of property  taxes,  insurance,  utilities,  repair and
maintenance  expenses,  management  fees,  other  operating  costs  and bad debt
expense.  Generally,  the  Company's  most  significant  operating  expenses are
property taxes and insurance. Tenant leases may be net leases in which the total
operating  expenses are recoverable,  modified gross leases in which some of the
operating  expenses  are  recoverable,  or gross leases in which no expenses are
recoverable  (gross leases represent only a small portion of the Company's total
leases).  Increases in property  operating  expenses are fully recoverable under
net leases  and  recoverable  to a high  degree  under  modified  gross  leases.
Modified gross leases often include base year amounts and expense increases over
these  amounts are  recoverable.  The Company's  exposure to property  operating
expenses is primarily due to vacancies and leases for occupied  space that limit
the amount of expenses that can be recovered.
     The Company  believes  FFO is an  appropriate  measure of  performance  for
equity real  estate  investment  trusts.  The Company  believes  that  excluding
depreciation  and  amortization in the  calculation of FFO is appropriate  since
real estate  values have  historically  increased or  decreased  based on market
conditions. FFO is not considered as an alternative to net income (determined in
accordance with GAAP) as an indication of the Company's  financial  performance,
or to cash flows from operating activities  (determined in accordance with GAAP)
as a measure of the Company's liquidity, nor is it indicative of funds available
to  provide  for  the  Company's  cash  needs,  including  its  ability  to make
distributions.  The Company's key drivers  affecting FFO are changes in PNOI (as
discussed above), interest rates, the amount of

leverage  the  Company  employs  and general  and  administrative  expense.  The
following table presents the three fiscal years  reconciliations of PNOI and FFO
Available to Common Stockholders to Net Income.


                                                                                              Years Ended December 31,
                                                                                    --------------------------------------------
                                                                                         2005           2004           2003
                                                                                    --------------------------------------------
                                                                                                   (In thousands)
                                                                                                               
Income from real estate operations..............................................    $   125,548        113,688        106,571
Operating expenses from real estate operations..................................        (35,687)       (31,983)       (31,298)
                                                                                    --------------------------------------------
PROPERTY NET OPERATING INCOME...................................................         89,861         81,705         75,273

Equity in earnings of unconsolidated investment (before depreciation)...........            582             84              -
Income from discontinued operations (before depreciation and amortization)......             70            540            700
Interest income.................................................................            247            121             22
Gain on involuntary conversion..................................................            243            154              -
Gain on securities..............................................................              -              -            421
Other income....................................................................            264            289            227
Interest expense................................................................        (23,444)       (20,349)       (18,878)
General and administrative expense..............................................         (6,874)        (6,711)        (4,966)
Minority interest in earnings (before depreciation and amortization)............           (625)          (633)          (561)
Gain on sale of nondepreciable real estate investments..........................             33              -              6
Dividends on Series A preferred shares..........................................              -              -         (2,016)
Dividends on Series D preferred shares..........................................         (2,624)        (2,624)        (1,305)
Costs on redemption of Series A preferred.......................................              -              -         (1,778)
                                                                                    --------------------------------------------

FUNDS FROM OPERATIONS AVAILABLE TO COMMON STOCKHOLDERS..........................         57,733         52,576         47,145
Depreciation and amortization from continuing operations........................        (39,234)       (33,135)       (31,626)
Depreciation and amortization from discontinued operations......................            (72)          (316)          (424)
Depreciation from unconsolidated investment.....................................           (132)           (15)             -
Minority interest depreciation and amortization.................................            141            143            145
Gain on sale of depreciable real estate investments.............................          1,131          1,450            106
Dividends on Series B convertible preferred shares..............................              -              -         (2,598)
                                                                                    --------------------------------------------

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS.....................................         19,567         20,703         12,748
Dividends on preferred shares...................................................          2,624          2,624          5,919
Costs on redemption of Series A preferred.......................................              -              -          1,778
                                                                                    --------------------------------------------

NET INCOME......................................................................    $    22,191         23,327         20,445
                                                                                    ============================================

Net income available to common stockholders per diluted share...................    $       .89            .98            .70
Funds from operations available to common stockholders per diluted share (1)....           2.64           2.49           2.36

    Diluted shares for earnings per share.......................................         21,892         21,088         18,194
    Convertible preferred stock.................................................              -              -          1,814
                                                                                    --------------------------------------------
(1) Diluted shares for funds from operations....................................         21,892         21,088         20,008
                                                                                    ============================================


     The Company  analyzes the following  performance  trends in evaluating  the
progress of the Company:

     o    The FFO change per share  represents  the  increase or decrease in FFO
          per share from the same  quarter in the current  year  compared to the
          prior year.  FFO per share for the fourth quarter of 2005 was $.68 per
          share  compared  with $.64 per share for the same  period of 2004,  an
          increase  of 6.3%.  The  increase  in FFO for the fourth  quarter  was
          mainly due to a PNOI increase of $1,836,000, or 8.7%. This increase in
          PNOI was  primarily  attributable  to  $1,312,000  from  2004 and 2005
          acquisitions,  $510,000 from newly  developed  properties  and $85,000
          from same property  growth.  The fourth  quarter of 2005 was the sixth
          consecutive  quarter of  increased  FFO as  compared  to the  previous
          year's quarter.

          For the year  2005,  FFO was $2.64 per share  compared  with $2.49 for
          2004, an increase of 6.0%. The increase in FFO for 2005 was mainly due
          to a PNOI increase of $8,156,000,  or 10.0%.  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.

     o    Same property net operating income change represents the PNOI increase
          or decrease for operating  properties  owned during the entire current
          period  and prior year  reporting  period.  PNOI from same  properties
          increased .4% for the fourth  quarter.  The fourth quarter of 2005 was
          the tenth consecutive quarter of positive results.  For the year 2005,
          PNOI from same properties increased 1.2%.

     o    Occupancy is the percentage of total leasable square footage for which
          the lease term has commenced as of the close of the reporting  period.
          Occupancy at December 31, 2005 was 94.3%,  the highest level since the
          first  quarter of 2001,  and an increase  from  September  30, 2005 of
          93.6%,  June 30, 2005 of 91.8% and March 31, 2005 of 91.2%.  Occupancy
          has ranged from 91.0% to 94.6% for eleven consecutive quarters.

     o    Rental rate change  represents the rental rate increase or decrease on
          new leases compared to expiring leases on the same space.  Rental rate
          decreases  on new and  renewal  leases  averaged  1.0% for the  fourth
          quarter; for the year, rental rate increases averaged 1.4%.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

     The Company's  management  considers the following  accounting policies and
estimates to be critical to the reported operations of the Company.

Real Estate Properties
     The Company  allocates  the purchase  price of acquired  properties  to net
tangible and identified intangible assets based on their respective fair values.
The allocation to tangible  assets (land,  building and  improvements)  is based
upon  management's  determination  of the  value of the  property  as if it were
vacant using  discounted  cash flow models.  Factors  considered  by  management
include an estimate of  carrying  costs  during the  expected  lease-up  periods
considering  current market conditions and costs to execute similar leases.  The
remaining  purchase  price is allocated  among three  categories  of  intangible
assets consisting of the above or below market component of in-place leases, the
value of  in-place  leases and the value of  customer  relationships.  The value
allocable to the above or below market  component of an acquired  in-place lease
is determined based upon the present value (using a discount rate which reflects
the risks associated with the acquired leases) of the difference between (i) the
contractual  amounts to be paid pursuant to the lease over its  remaining  term,
and (ii)  management's  estimate  of the  amounts  that would be paid using fair
market  rates over the  remaining  term of the lease.  The amounts  allocated to
above  and  below  market   leases  are  included  in  Other  Assets  and  Other
Liabilities,  respectively, on the consolidated balance sheets and are amortized
to rental income over the remaining  terms of the respective  leases.  The total
amount of intangible assets is further allocated to in-place lease values and to
customer  relationship  values  based  upon  management's  assessment  of  their
respective  values.  These intangible assets are included in Other Assets on the
consolidated  balance  sheets and are amortized  over the remaining  term of the
existing  lease,  or the  anticipated  life  of the  customer  relationship,  as
applicable.
     During the industrial  development stage, costs associated with development
(i.e.,  land,  construction  costs,  interest  expense during  construction  and
lease-up,  property  taxes and other direct and indirect costs  associated  with
development)  are  aggregated  into the total  capitalization  of the  property.
Included in these costs are management's  estimates for the portions of internal
costs (primarily personnel costs) that are deemed directly or indirectly related
to such development activities.
     The Company  reviews its real estate  investments  for  impairment of value
whenever events or changes in circumstances indicate that the carrying amount of
an asset may not be  recoverable.  If any real estate  investment  is considered
permanently  impaired,  a loss is recorded to reduce the  carrying  value of the
property to its estimated fair value. Real estate assets to be sold are reported
at the lower of the  carrying  amount or fair  value  less  selling  costs.  The
evaluation  of real estate  investments  involves  many  subjective  assumptions
dependent  upon future  economic  events that affect the  ultimate  value of the
property.  Currently,  the Company's  management is not aware of any  impairment
issues nor has it experienced any significant impairment issues in recent years.
In the event of  impairment,  the  property's  basis  would be  reduced  and the
impairment  would  be  recognized  as a  current  period  charge  in the  income
statement.

Valuation of Receivables
     The  Company is  subject to tenant  defaults  and  bankruptcies  that could
affect the  collection of  outstanding  receivables.  In order to mitigate these
risks, the Company  performs credit reviews and analyses on prospective  tenants
before  significant  leases are  executed.  On a  quarterly  basis,  the Company
evaluates  outstanding  receivables  and  estimates  the  allowance for doubtful
accounts.   Management   specifically   analyzes  aged   receivables,   customer
credit-worthiness,  historical  bad  debts  and  current  economic  trends  when
evaluating  the adequacy of the  allowance  for doubtful  accounts.  The Company
believes  that  its  allowance  for  doubtful   accounts  is  adequate  for  its
outstanding  receivables  for the  periods  presented.  In the  event  that  the
allowance  for  doubtful  accounts  is  insufficient  for  an  account  that  is
subsequently  written off,  additional bad debt expense would be recognized as a
current period charge in the income statement.

Tax Status
     EastGroup,  a  Maryland  corporation,   has  qualified  as  a  real  estate
investment trust under Sections 856-860 of the Internal Revenue Code and intends
to continue to qualify as such. To maintain its status as a REIT, the Company is
required  to  distribute  at least  90% of its  ordinary  taxable  income to its
stockholders.  The Company has the option of (i)  reinvesting the sales price of
properties  sold  through  tax-deferred  exchanges,  allowing  for a deferral of
capital  gains on the sale,  (ii) paying out capital  gains to the  stockholders
with no tax to the Company,  or (iii)  treating the capital gains as having been
distributed to the stockholders,  paying the tax on the gain deemed  distributed
and  allocating  the tax  paid as a  credit  to the  stockholders.  The  Company
distributed all of its 2005,  2004 and 2003 taxable income to its  stockholders.
Accordingly, no provision for income taxes was necessary.

FINANCIAL CONDITION

     EastGroup's  assets were  $863,538,000 at December 31, 2005, an increase of
$94,874,000  from  December  31,  2004.  Liabilities  increased  $81,998,000  to
$496,972,000  and  stockholders'  equity  increased  $13,058,000 to $364,864,000
during the same period.  The  paragraphs  that follow  explain  these changes in
detail.

ASSETS

Real Estate Properties
     Real estate properties increased $98,446,000 during the year ended December
31, 2005.  This increase was  primarily due to the purchase of seven  properties
for  total  costs  of  $70,882,000  and the  transfer  of four  properties  from
development with total costs of $15,360,000, as detailed below.


        Real Estate Properties Acquired in 2005       Location              Size        Date Acquired         Cost (1)
        -----------------------------------------------------------------------------------------------------------------
                                                                       (Square feet)                      (In thousands)
                                                                                                     
        Arion Business Park ...................   San Antonio, TX          524,000        01-21-05          $   35,603
        Interstate Distribution Center.........   Jacksonville, FL         181,000        03-31-05               7,578
        Benan Distribution Center..............   Tucson, AZ                44,000        06-15-05               2,549
        Clay Campbell Distribution Center......   Houston, TX              118,000        10-19-05               3,741
        World Houston 18.......................   Houston, TX               33,000        10-21-05               1,835
        Wetmore Business Center................   San Antonio, TX          198,000        12-01-05              12,299
        Oak Creek Distribution Center IV.......   Tampa, FL                112,000        12-07-05               7,277
                                                                      --------------                      ---------------
              Total Acquisitions...............                          1,210,000                          $   70,882
                                                                      ==============                      ===============


(1)  Total cost of the properties acquired was $76,786,000, of which $70,882,000
     was  allocated to real estate  properties as indicated  above.  Intangibles
     associated  with the  purchases  of real estate were  allocated as follows:
     $5,882,000  to in-place  lease  intangibles  and  $337,000 to above  market
     leases (both  included in Other Assets on the  consolidated  balance sheet)
     and $315,000 to below market leases  (included in Other  Liabilities on the
     consolidated  balance  sheet).  All of these costs are  amortized  over the
     remaining  lives  of  the  associated  leases  in  place  at  the  time  of
     acquisition.  The Company paid cash of  $46,286,000  for the properties and
     intangibles  acquired,  assumed mortgages totaling $29,218,000 and recorded
     premiums  totaling  $1,282,000 to adjust the mortgage loans assumed to fair
     value.


        Real Estate Properties Transferred from
                  Development in 2005                 Location              Size        Date Transferred      Cost at Transfer
        -----------------------------------------------------------------------------------------------------------------------
                                                                       (Square feet)                           (In thousands)
                                                                                                          
        Santan 10..............................   Chandler, AZ              65,000          01-31-05            $     3,493
        Sunport Center V.......................   Orlando, FL               63,000          01-31-05                  3,259
        Palm River South I.....................   Tampa, FL                 79,000          05-31-05                  3,842
        World Houston 16.......................   Houston, TX               94,000          09-01-05                  4,766
                                                                      --------------                           ----------------
              Total Developments Transferred...                            301,000                              $    15,360
                                                                      ==============                           ================


     In addition to  acquisitions  and  developments  in 2005,  the Company made
capital  improvements of $11,262,000 on existing and acquired  properties (shown
by category in the Capital Expenditures table under Results of Operations).  The
Company also acquired one parcel of land for  additional  parking at an existing
property  for  $221,000  and  transferred  land  with  costs  of  $662,000  from
development  to an operating  property for a customer  storage yard.  Also,  the
Company  incurred  costs  of  $4,017,000  on  development  properties  that  had
transferred to real estate properties; the Company records these expenditures as
development costs during the 12-month period following transfer.
     Real  estate  properties   decreased   $3,770,000  for  one  property  that
transferred  to real estate held for sale during  2005,  which was  subsequently
sold.

Development
     The investment in development at December 31, 2005 was $77,483,000 compared
to $39,330,000 at December 31, 2004. Total  incremental  capital  investment for
development  for 2005 was  $58,192,000.  In addition to the costs of $54,175,000
incurred for the year as detailed in the development activity table, the Company
incurred  costs  of  $4,017,000  on  developments  during  the  12-month  period
following transfer to real estate properties.
     During  2005,  EastGroup  acquired  188.1  acres  of  development  land  as
indicated below.  Costs associated with these land acquisitions are all included
in the respective markets in the development activity table.


             Development Land Acquired in 2005             Location              Size         Date Acquired           Cost
        -----------------------------------------------------------------------------------------------------------------------
                                                                                                                (In thousands)
                                                                                                           
        Arion Business Park Land...................     San Antonio, TX        15.5 Acres        01-21-05        $     2,093
        Southridge Additional Land.................     Orlando, FL            32.2 Acres        01-24-05              1,920
        Oak Creek Land.............................     Tampa, FL              65.8 Acres        02-15-05              4,957
        Freeport Land..............................     Houston, TX            33.0 Acres        09-27-05              4,121
        SunCoast Commerce Park Land................     Fort Myers, FL          9.6 Acres        09-30-05              1,988
        World Houston Land.........................     Houston, TX            11.6 Acres        11-04-05              1,398
        World Houston Land.........................     Houston, TX            20.4 Acres        12-02-05              2,219
                                                                            ---------------                     ---------------
           Total Development Land Acquisitions.....                           188.1 Acres                        $    18,696
                                                                            ===============                     ===============


     In addition to the land purchases,  the Company acquired Castilian Research
Center in Goleta (Santa Barbara),  California for $4,129,000,  which is included
in the  development  table below.  Castilian  is  currently  vacant and is being
redeveloped into a state-of-the-art  incubator research and development  center.
EastGroup  plans to sell (at cost) a 20% ownership  interest in this property 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.

     The Company transferred four developments (two 100%, one 92% and one 86%
leased at the date of transfer) to real estate properties during 2005 with a
total investment of $15,360,000 as of the date of transfer. In addition, land
with costs of $662,000 was transferred from development to an operating property
for a customer storage yard.


                                                                                    Costs Incurred
                                                                 ----------------------------------------------------
                                                                         Costs        For the Year                        Estimated
                                                                      Transferred        Ended          Cumulative          Total
DEVELOPMENT                                               Size          in 2005         12/31/05      as of 12/31/05       Costs(1)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                      (Square feet)                       (In thousands)
                                                                                                               
LEASE-UP
  Executive Airport CC II, Fort Lauderdale, FL.....        55,000     $       -           1,513               4,484           4,600
  Southridge I, Orlando, FL........................        41,000             -           2,087               2,931           3,900
  Southridge V, Orlando, FL........................        70,000             -           3,390               4,672           4,900
  Palm River South II, Tampa, FL...................        82,000         1,457           2,578               4,035           4,500
  Sunport Center VI, Orlando, FL...................        63,000         1,044           2,290               3,334           3,800
  Techway SW III, Houston, TX......................       100,000         1,150           3,246               4,396           5,700
                                                     -------------------------------------------------------------------------------
Total Lease-up.....................................       411,000         3,651          15,104              23,852          27,400
                                                     -------------------------------------------------------------------------------

UNDER CONSTRUCTION
  World Houston 15, Houston, TX....................        63,000         1,007           1,420               2,427           5,800
  World Houston 21, Houston, TX....................        68,000           569           1,523               2,092           3,800
  Southridge IV, Orlando, FL.......................        70,000         1,905           1,525               3,430           4,700
  Santan 10 II, Chandller, AZ......................        85,000         1,383           1,490               2,873           4,900
  Arion 14, San Antonio, TX........................        66,000           517           1,134               1,651           3,700
  Arion 17, San Antonio, TX........................        40,000           710             618               1,328           3,500
  Oak Creek III,  Tampa, FL........................        61,000           942               -                 942           3,700
  Southridge II, Orlando, FL.......................        41,000         1,456               -               1,456           4,700
  Castilian Research Center, Santa Barbara, CA.....        35,000             -           4,191               4,191           5,800
                                                     -------------------------------------------------------------------------------
Total Under Construction...........................       529,000         8,489          11,901              20,390          40,600
                                                     -------------------------------------------------------------------------------

PROSPECTIVE DEVELOPMENT (PRIMARILY LAND)
  Phoenix, AZ......................................       129,000        (1,383)            348               1,161           6,500
  Tucson, AZ.......................................        70,000             -               -                 326           3,500
  Tampa, FL........................................       464,000        (2,399)          5,813               4,871          25,300
  Orlando, FL......................................       814,000        (4,405)          5,824               8,585          59,100
  West Palm Beach, FL..............................        20,000             -              76                 554           2,300
  Fort Myers, FL...................................       126,000             -           2,081               2,081           8,800
  El Paso, TX......................................       251,000             -               -               2,444           9,600
  Houston, TX......................................     1,317,000        (2,726)          8,336              11,514          69,300
  San Antonio, TX..................................        65,000        (1,227)          2,227               1,000           5,200
  Jackson, MS......................................        28,000             -             124                 705           2,000
                                                     -------------------------------------------------------------------------------
Total Prospective Development......................     3,284,000       (12,140)         24,829              33,241         191,600
                                                     -------------------------------------------------------------------------------
                                                        4,224,000     $       -          51,834              77,483         259,600
                                                     ===============================================================================

DEVELOPMENTS COMPLETED AND TRANSFERRED
TO REAL ESTATE PROPERTIES DURING THE
YEAR ENDED DECEMBER 31, 2005
  Santan 10, Chandler, AZ..........................        65,000     $       -             187               3,493
  Sunport Center V, Orlando, FL....................        63,000             -               5               3,259
  Palm River South I, Tampa, FL....................        79,000             -             650               3,842
  World Houston 16, Houston, TX....................        94,000             -           1,499               4,766
                                                     -------------------------------------------------------------------
Total Transferred to Real Estate Properties........       301,000     $       -           2,341              15,360 (2)
                                                     ===================================================================


(1) The  information  provided  above  includes  forward-looking  data  based on
current construction schedules,  the status of lease negotiations with potential
tenants and other relevant factors currently available to the Company. There can
be no  assurance  that any of these  factors  will not change or that any change
will not affect the  accuracy of such  forward-looking  data.  Among the factors
that could affect the accuracy of the forward-looking  statements are weather or
other  natural   occurrence,   default  or  other  failure  of   performance  by
contractors,   increases  in  the  price  of   construction   materials  or  the
unavailability  of such  materials,  failure  to  obtain  necessary  permits  or
approvals from government  entities,  changes in local and/or national  economic
conditions,  increased  competition for tenants or other  occurrences that could
depress  rental rates,  and other factors not within the control of the Company.
(2) Represents cumulative costs at the date of transfer.

     Accumulated  depreciation on real estate properties  increased  $31,765,000
primarily due to depreciation  expense of $32,693,000 on real estate properties,
offset by accumulated  depreciation  of $834,000 on one property  transferred to
real estate held for sale in 2005 as discussed below.
     Real estate held for sale was $773,000 at December 31, 2005 and  $2,637,000
at December 31, 2004. Delp  Distribution  Center II that was transferred to real
estate  held  for  sale in 2004  was  sold at the end of  February  2005.  Lamar
Distribution  Center II was transferred from the portfolio in the second quarter
of 2005 and was  subsequently  sold during the same period.  The sale of Delp II
and Lamar II reflects the  Company's  plan of reducing  ownership in Memphis,  a
noncore market, as market  conditions  permit.  Also, in the third quarter,  the
remaining  Sabal  land  in  Tampa  was  sold.  See  Note 2 in the  Notes  to the
Consolidated  Financial  Statements  for a  summary  of the gains on the sale of
these properties.
     The  Company  has a 50%  undivided  tenant-in-common  interest  in Industry
Distribution   Center  II  located  in  the  City  of  Industry  (Los  Angeles),
California. The building is 100% leased through December 2014 to a single tenant
who owns the other 50%  interest in the  property.  At December  31,  2005,  the
Company's  investment  in Industry II was  $2,618,000,  a decrease of $6,638,000
from December 31, 2004.
     In connection  with the closing of Industry II in November 2004,  EastGroup
advanced a total of $7,550,000 in two separate  notes to the property  co-owner,
one for $6,750,000 and one for $800,000.  At the end of May 2005,  EastGroup and
the  property  co-owner  closed a  nonrecourse  first  mortgage  loan secured by
Industry  II.  The $13.3  million  loan has a fixed  interest  rate of 5.31%,  a
ten-year term and an amortization schedule of 25 years. EastGroup's 50% share of
the loan proceeds ($6.65 million)  reduced the carrying value of the investment.
The loan proceeds payable to the property  co-owner ($6.65 million) were paid to
EastGroup to reduce the $6.75  million note that the Company had advanced to the
property  co-owner.  Also at the  closing,  the  co-owner  repaid the  remaining
balance of $100,000 on this note.  The total proceeds of $13.3 million were used
to reduce EastGroup's outstanding variable rate bank debt. The $800,000 note was
repaid to EastGroup during the last half of 2005. See Notes 1(a), 3 and 4 in the
Notes to the Consolidated  Financial  Statements for more information related to
the unconsolidated investment and mortgage loans receivable.
     A summary of the  changes  in Other  Assets is  presented  in Note 5 in the
Notes to the Consolidated Financial Statements.

LIABILITIES

     Mortgage notes payable increased $43,287,000 during the year ended December
31, 2005. The Company closed a new $39,000,000,  nonrecourse first mortgage loan
that has a fixed interest rate of 4.98%,  a ten-year  term, and an  amortization
schedule of 20 years and used the proceeds of this note to reduce  floating rate
bank borrowings.  During the period,  EastGroup assumed three mortgages totaling
$29,218,000 on the acquisitions of Arion,  Interstate Jacksonville and Oak Creek
IV and  recorded  premiums  totaling  $1,282,000  to adjust the  mortgage  loans
assumed to fair value.  These  premiums are being  amortized  over the remaining
lives of the  associated  mortgages.  Also,  the Company  repaid five  mortgages
totaling  $18,435,000  with a weighted  average  interest rate of 8.014%.  Other
decreases were regularly scheduled principal payments of $7,445,000 and mortgage
loan premium amortization of $333,000.
     Notes  payable to banks  increased  $30,333,000  as a result of advances of
$187,286,000   exceeding  repayments  of  $156,953,000.   The  Company's  credit
facilities  are  described  in  greater  detail  under   Liquidity  and  Capital
Resources.
     See Note 8 in the  Notes to the  Consolidated  Financial  Statements  for a
summary of changes in Accounts Payable and Accrued Expenses.

STOCKHOLDERS' EQUITY

     Distributions  in excess of earnings  increased  $22,723,000 as a result of
dividends on common and preferred stock of $44,914,000  exceeding net income for
financial reporting purposes of $22,191,000.
     On March 31,  2005,  EastGroup  closed  the sale of  800,000  shares of its
common  stock.  On May 2, 2005,  the  underwriter  closed on the  exercise  of a
portion of its  over-allotment  option and purchased 60,000  additional  shares.
Total net  proceeds  from the  offering  of the shares  were  $31,597,000  after
deducting the underwriting discount and other offering expenses.

RESULTS OF OPERATIONS

2005 Compared to 2004

     Net income available to common  stockholders for 2005 was $19,567,000 ($.91
per basic share and $.89 per diluted share)  compared to $20,703,000  ($1.00 per
basic share and $.98 per diluted  share) for 2004.  Diluted  earnings  per share
(EPS)  for 2005  included  a $.05  per  share  gain on the  sale of real  estate
properties  compared to a $.07 per share gain on the sale of properties in 2004.
PNOI  increased by $8,156,000 or 10.0% for 2005 compared to 2004,  primarily due
to  increased   average   occupancy,   which  includes  new   acquisitions   and
developments.  Expense to revenue ratios were 28.4% in 2005 compared to 28.1% in
2004. The Company's percentage leased was 95.3% at December 31, 2005 compared to
94.4% at December 31, 2004.  Occupancy at the end of 2005 was 94.3%  compared to
93.2% at the end of 2004. Occupancy at the end of 2005 was the highest since the
first quarter of 2001.
     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.  These  increases  in  PNOI  were  offset  by  increased
depreciation and amortization expense and other costs as discussed below.
     In November  2004,  the Company  acquired a 50% undivided  tenant-in-common
interest in Industry  Distribution  Center II and accounts  for this  investment
under the equity method of accounting. The Company recognized $450,000 of equity
in  earnings  from this  unconsolidated  investment  in 2005 and $69,000 in 2004
(PNOI of $798,000 for 2005 and $84,000 for 2004 not included  above).  EastGroup
also earned  $224,000 and $65,000 for 2005 and 2004,  respectively,  in mortgage
loan  interest  income on the advances  that the Company made to the co-owner in
connection  with the  closing of this  property.  These loans were repaid by the
co-owner  during 2005. See Notes 1(a), 3 and 4 in the Notes to the  Consolidated
Financial  Statements for more  information  related to this  investment and the
mortgage loans receivable.
     The following  table presents the  components of interest  expense for 2005
and 2004:


                                                                         Years Ended December 31,
                                                                         ------------------------     Increase
                                                                            2005          2004       (Decrease)
                                                                         ----------------------------------------
                                                                         (In thousands, except rates of interest)
                                                                                               
     Average bank borrowings.......................................      $  100,504       66,867        33,637
     Weighted average variable interest rates......................           4.53%        2.76%

     VARIABLE RATE INTEREST EXPENSE
     Variable rate interest (excluding loan cost amortization).....           4,555        1,845         2,710
     Amortization of bank loan costs...............................             357          404           (47)
                                                                         ----------------------------------------
     Total variable rate interest expense..........................           4,912        2,249         2,663
                                                                         ----------------------------------------

     FIXED RATE INTEREST EXPENSE (1)
     Fixed rate interest (excluding loan cost amortization)........          20,573       19,388         1,185
     Amortization of mortgage loan costs...........................             444          427            17
                                                                         ----------------------------------------
     Total fixed rate interest expense.............................          21,017       19,815         1,202
                                                                         ----------------------------------------

     Total interest................................................          25,929       22,064         3,865
     Less capitalized interest.....................................          (2,485)      (1,715)         (770)
                                                                         ----------------------------------------

     TOTAL INTEREST EXPENSE........................................      $   23,444       20,349         3,095
                                                                         ========================================


(1) Does not include interest expense for discontinued operations. See Note 2 in
the Notes to the Consolidated Financial Statements for this information.

     Interest costs incurred  during the period of  construction  of real estate
properties are  capitalized  and offset against  interest  expense.  Higher bank
borrowings were attributable to increased  acquisition and development  activity
during 2005. The Company's weighted average variable interest rates in 2005 were
significantly higher than in 2004. Anticipating that variable rates would indeed
rise over time, the Company has taken  advantage of the lower  available  longer
term  interest  rates in the market during the past several years and has closed
several new mortgages with ten-year terms at fixed rates deemed by management to
be attractive,  thereby lowering the weighted average interest rates on mortgage
debt.  This  strategy  has also  reduced  the  Company's  exposure to changes in
variable  floating bank rates as the proceeds  from the  mortgages  were used to
reduce short-term bank borrowings.  A summary of the Company's  weighted average
interest rates on mortgage debt for the past several years is presented below:


                                                        WEIGHTED AVERAGE
     MORTGAGE DEBT AS OF:                                 INTEREST RATE
     ----------------------------------------------------------------------
                                                            
     December 31, 2001.............................           7.61%
     December 31, 2002.............................           7.34%
     December 31, 2003.............................           6.92%
     December 31, 2004.............................           6.74%
     December 31, 2005.............................           6.31%


     The increase in mortgage  interest expense in 2005 was primarily due to the
new and assumed  mortgages on acquired  properties  detailed in the table below.
The Company recorded premiums  totaling  $1,282,000 to adjust the mortgage loans
assumed to fair market value.  These premiums are being amortized over the lives
of the assumed  mortgages and reduce the contractual  interest  expense on these
loans.  The interest rates shown below for the assumed  mortgages  represent the
fair  market  rates  at the  dates  of  assumption.  (The  Company  assumed  one
additional  mortgage loan in early January 2004, which had an immaterial  effect
on the increase in interest expense for 2005.)


     NEW AND ASSUMED MORTGAGES                                         INTEREST RATE         DATE           AMOUNT
     ----------------------------------------------------------------------------------------------------------------
                                                                                                     
     World Houston 17, Kirby, Americas Ten I, Shady Trail,
       Palm River North I, II & III and Westlake I & II...........         5.680%          09/29/04      $30,300,000
     Arion Business Park (assumed)................................         4.450%          01/21/05       20,500,000
     Interstate Distribution Center - Jacksonville (assumed)......         5.640%          03/31/05        4,642,000
     Chamberlain, Lake Pointe, Techway Southwest II and
        World Houston 19 & 20.....................................         4.980%          11/30/05       39,000,000
     Oak Creek Distribution Center IV (assumed)...................         5.680%          12/07/05        4,076,000
                                                                       -------------                   --------------
       Weighted Average/Total Amount..............................         5.145%                        $98,518,000
                                                                       =============                   ==============


     Mortgage  principal  payments were  $25,880,000 in 2005 and  $14,416,000 in
2004.  Included in these  principal  payments are  repayments of five  mortgages
totaling  $18,435,000 in 2005 and three mortgages  totaling  $6,801,000 in 2004.
The details of these mortgages are shown in the following table:


     MORTGAGE LOANS REPAID IN 2005                           INTEREST RATE    DATE REPAID     PAYOFF AMOUNT
     -------------------------------------------------------------------------------------------------------
                                                                                          
     Westport Commerce Center............................        8.000%        03/31/05       $   2,371,000
     Lamar Distribution Center II........................        6.900%        06/30/05           1,781,000
     Exchange Distribution Center I......................        8.375%        07/01/05           1,762,000
     Lake Pointe Business Park...........................        8.125%        07/01/05           9,738,000
     JetPort Commerce Park...............................        8.125%        09/30/05           2,783,000
                                                             -------------                   ---------------
       Weighted Average/Total Amount.....................        8.014%                       $  18,435,000
                                                             =============                   ===============

     MORTGAGE LOANS REPAID IN 2004
     ----------------------------------------------------
     Eastlake Distribution Center........................        8.500%        02/17/04       $   3,000,000
     Chamberlain Distribution Center.....................        8.750%        07/01/04           2,172,000
     56th Street Commerce Park...........................        8.875%        07/30/04           1,629,000
                                                             -------------                   ---------------
       Weighted Average/Total Amount.....................        8.670%                       $   6,801,000
                                                             =============                   ===============


     Depreciation  and  amortization  increased  $6,099,000 for 2005 compared to
2004.  This increase was primarily  due to properties  acquired and  transferred
from  development  during 2004 and 2005.  Property  acquisitions and transferred
developments were $92 million in 2005 and $49 million in 2004.
     NAREIT has recommended  supplemental  disclosures concerning  straight-line
rent, capital expenditures and leasing costs.  Straight-lining of rent increased
income by $1,950,000 in 2005 compared to $2,925,000 in 2004.

Capital Expenditures

     Capital expenditures for the years ended December 31, 2005 and 2004 were as
follows:


                                                                     Years Ended December 31,
                                                       Estimated    --------------------------
                                                      Useful Life        2005          2004
                                                    ------------------------------------------
                                                                          (In thousands)
                                                                              
        Upgrade on Acquisitions................         40 yrs       $    506           305
        Tenant Improvements:
           New Tenants.........................       Lease Life        5,892         4,498
           New Tenants (first generation) (1)..       Lease Life          615         1,105
           Renewal Tenants.....................       Lease Life        1,374         1,569
        Other:
           Building Improvements...............        5-40 yrs         1,312         1,445
           Roofs...............................        5-15 yrs           318         1,645
           Parking Lots........................         3-5 yrs           999           223
           Other...............................          5 yrs            246            76
                                                                     -------------------------
              Total capital expenditures.......                      $ 11,262        10,866
                                                                     =========================


(1)  First  generation  refers  to space  that has  never  been  occupied  under
EastGroup's ownership.

Capitalized Leasing Costs

     The Company's leasing costs  (principally  commissions) are capitalized and
included  in Other  Assets.  The  costs  are  amortized  over  the  terms of the
associated  leases and are included in depreciation  and  amortization  expense.
Capitalized leasing costs for the years ended December 31, 2005 and 2004 were as
follows:


                                                                     Years Ended December 31,
                                                       Estimated    --------------------------
                                                      Useful Life        2005          2004
                                                    ------------------------------------------
                                                                          (In thousands)
                                                                               
        Development............................       Lease Life     $  1,405           656
        New Tenants............................       Lease Life        2,497         1,840
        New Tenants (first generation) (1).....       Lease Life          187           257
        Renewal Tenants........................       Lease Life        1,448         1,429
                                                                     -------------------------
              Total capitalized leasing costs..                      $  5,537         4,182
                                                                     =========================

        Amortization of leasing costs (2)......                      $  3,863         3,392
                                                                     =========================


(1)  First  generation  refers  to space  that has  never  been  occupied  under
EastGroup's ownership.
(2) Includes discontinued operations.

Discontinued Operations

     The results of operations,  including interest expense (if applicable), for
the properties sold or held for sale during the periods reported are shown under
Discontinued Operations on the consolidated income statements.  During 2005, the
Company sold two properties and one parcel of land and recognized total gains of
$1,164,000.  In 2004,  the Company sold three  properties and one parcel of land
and recognized  total gains of $1,450,000.  See Notes 1(g) and 2 in the Notes to
the  Consolidated   Financial   Statements  for  more  information   related  to
discontinued operations and gains on the sale of these properties.

2004 Compared to 2003

     Net income available to common stockholders for 2004 was $20,703,000 ($1.00
per basic share and $.98 per diluted share)  compared to  $12,748,000  ($.72 per
basic share and $.70 per diluted  share).  Diluted EPS for 2004  included a $.07
per share gain on sale of real estate properties  (compared to $.01 in 2003) and
a $.01  per  share  gain on  involuntary  conversion  resulting  from  insurance
proceeds  exceeding  the net book  value of two roofs  replaced  due to  tornado
damage.  Diluted EPS for 2003 included a $.02 per share gain on securities and a
$.10 per share  reduction of EPS due to the  write-off of the original  issuance
costs on the Series A Preferred Stock redemption in July 2003.
     PNOI  increased by $6,432,000 or 8.5% for 2004 compared to 2003,  primarily
due  to  increased  average  occupancy,  which  includes  new  acquisitions  and
developments.  Expense to revenue ratios were 28.1% in 2004 compared to 29.4% in
2003. The Company's percentage leased was 94.4% at December 31, 2004 compared to
94.0% at December 31, 2003.  Occupancy at the end of 2004 was 93.2%  compared to
92.0% at the end of 2003.
     As  previously  mentioned,  in November  2004,  the Company  acquired a 50%
undivided  tenant-in-common  interest  in  Industry  Distribution  Center II and
accounts for this investment under the equity method of accounting.  The Company
recognized $69,000 of equity in

earnings from this  unconsolidated  investment in 2004 (PNOI of $84,000 included
above).  EastGroup also earned  $65,000 in mortgage loan interest  income on the
advances that the Company made to the co-owner in connection with the closing of
this  property.  See  Notes  1(a),  3 and 4 in the  Notes  to  the  Consolidated
Financial  Statements  for  more  information  related  to this  investment  and
mortgage loans receivable.
     The following  table presents the  components of interest  expense for 2004
and 2003:


                                                                        Years Ended December 31,
                                                                       --------------------------
                                                                                                      Increase
                                                                          2004           2003        (Decrease)
                                                                       ------------------------------------------
                                                                        (In thousands, except rates of interest)
                                                                                               
     Average bank borrowings.......................................    $  66,867         65,399          1,468
     Weighted average variable interest rates......................        2.76%          2.53%

     VARIABLE RATE INTEREST EXPENSE
     Variable rate interest (excluding loan cost amortization).....        1,845          1,651            194
     Amortization of bank loan costs...............................          404            409             (5)
                                                                       ------------------------------------------
     Total variable rate interest expense..........................        2,249          2,060            189
                                                                       ------------------------------------------

     FIXED RATE INTEREST EXPENSE (1)
     Fixed rate interest (excluding loan cost amortization)........       19,388         18,507            881
     Amortization of mortgage loan costs...........................          427            388             39
                                                                       ------------------------------------------
     Total fixed rate interest expense.............................       19,815         18,895            920
                                                                       ------------------------------------------

     Total interest................................................       22,064         20,955          1,109
     Less capitalized interest.....................................       (1,715)        (2,077)           362
                                                                       ------------------------------------------

     TOTAL INTEREST EXPENSE........................................    $  20,349         18,878          1,471
                                                                       ==========================================


(1) Does not include interest expense for discontinued operations. See Note 2 in
the Notes to the Consolidated Financial Statements for this information.

     Interest costs incurred  during the period of  construction  of real estate
properties are capitalized and offset against interest expense.  The Company has
taken advantage of the lower available  longer term interest rates in the market
during the past several years and has closed several new mortgages with ten-year
terms at fixed rates deemed by management to be attractive, thereby lowering the
weighted average interest rates on mortgage debt. This strategy has also reduced
the  Company's  exposure  to  changes  in  variable  floating  bank rates as the
proceeds from the mortgages were used to reduce  short-term bank  borrowings.  A
summary of the Company's  weighted  average  interest rates on mortgage debt for
the past several years is presented below:


                                                        WEIGHTED AVERAGE
     MORTGAGE DEBT AS OF:                                 INTEREST RATE
     ----------------------------------------------------------------------
                                                            
     December 31, 2000.............................           7.72%
     December 31, 2001.............................           7.61%
     December 31, 2002.............................           7.34%
     December 31, 2003.............................           6.92%
     December 31, 2004.............................           6.74%


     The increase in mortgage  interest expense in 2004 was primarily due to the
new and assumed  mortgages on acquired  properties  detailed in the table below.
The assumed  mortgage  below was not  adjusted  to fair value upon the  property
acquisition due to the Company's repayment of the mortgage within 12 months.


     NEW AND ASSUMED MORTGAGES                                 INTEREST RATE       DATE             AMOUNT
     ---------------------------------------------------------------------------------------------------------
                                                                                             
     Airport Commons Distribution Center (assumed).........        8.125%         05/28/03      $   1,478,000
     Broadway V, 35th Avenue, Sunbelt, Freeport,
        Lockwood, Northwest Point, Techway Southwest I
        and World Houston 10, 11 & 14......................        4.750%         08/13/03         45,500,000
     Blue Heron Distribution Center II.....................        5.390%         01/15/04          1,778,000
     World Houston 17, Kirby, Americas Ten I, Shady Trail,
        Palm River North I, II & III and Westlake I & II...        5.680%         09/29/04         30,300,000
                                                               -------------                   ---------------
       Weighted Average/Total Amount.......................        5.179%                       $  79,056,000
                                                               =============                   ===============


     Mortgage  principal  payments were  $14,416,000  in 2004 and  $9,599,000 in
2003.  Included in these  principals  payments are repayments of three mortgages
totaling  $6,801,000 in 2004 and two mortgages totaling  $2,814,000 in 2003. The
details of these mortgages are shown in the following table:


     MORTGAGE LOANS REPAID IN 2004                        INTEREST RATE    DATE REPAID       PAYOFF AMOUNT
     -------------------------------------------------------------------------------------------------------
                                                                                          
     Eastlake Distribution Center.......................      8.500%         02/17/04         $  3,000,000
     Chamberlain Distribution Center....................      8.750%         07/01/04            2,172,000
     56th Street Commerce Park..........................      8.875%         07/30/04            1,629,000
                                                          -------------                     ----------------
       Weighted Average/Total Amount....................      8.670%                          $  6,801,000
                                                          =============                     ================

     MORTGAGE LOANS REPAID IN 2003
     ---------------------------------------------------
     Deerwood Distribution Center.......................      8.375%         05/01/03         $  1,346,000
     Airport Commons Distribution Center (assumed)......      8.125%         09/30/03            1,467,000
                                                          -------------                     ----------------
       Weighted Average/Total Amount....................      8.245%                          $  2,813,000
                                                          =============                     ================


     Depreciation  and  amortization  increased  $1,509,000 for 2004 compared to
2003.  This increase was primarily  due to properties  acquired and  transferred
from development during 2004 and 2003.
     The increase in general and administrative expenses was $1,745,000 for 2004
compared to 2003.  Compensation  expense increased by $1,320,000,  approximately
half of which is due to the Company  achieving goals in its incentive plans. The
remaining amount is primarily due to increased  employee costs for new personnel
and salary increases.  Accounting and legal costs increased by $463,000,  mainly
due to costs associated with compliance of the Sarbanes-Oxley Act of 2002.
     NAREIT has recommended  supplemental  disclosures concerning  straight-line
rent, capital expenditures and leasing costs.  Straight-lining of rent increased
income by $2,925,000 in 2004 compared to $2,326,000 in 2003.

Capital Expenditures

     Capital expenditures for the years ended December 31, 2004 and 2003 were as
follows:


                                                                     Years Ended December 31,
                                                       Estimated    --------------------------
                                                      Useful Life       2004          2003
                                                    ------------------------------------------
                                                                           (In thousands)
                                                                              
        Upgrade on Acquisitions..................       40 yrs        $    305           173
        Tenant Improvements:
           New Tenants...........................     Lease Life         4,498         4,222
           New Tenants (first generation) (1)....     Lease Life         1,105           874
           Renewal Tenants.......................     Lease Life         1,569         2,095
        Other:
           Building Improvements.................      5-40 yrs          1,445           960
           Roofs.................................      5-15 yrs          1,645         2,383
           Parking Lots..........................       3-5 yrs            223           133
           Other.................................        5 yrs              76            89
                                                                    --------------------------
              Total capital expenditures.........                     $ 10,866        10,929
                                                                    ==========================


(1)  First  generation  refers  to space  that has  never  been  occupied  under
EastGroup's ownership.

Capitalized Leasing Costs

     The Company's leasing costs  (principally  commissions) are capitalized and
included  in Other  Assets.  The  costs  are  amortized  over  the  terms of the
associated  leases and are included in depreciation  and  amortization  expense.
Capitalized leasing costs for the years ended December 31, 2004 and 2003 were as
follows:


                                                                     Years Ended December 31,
                                                       Estimated    --------------------------
                                                      Useful Life       2004          2003
                                                    ------------------------------------------
                                                                           (In thousands)
                                                                                
        Development............................       Lease Life      $    656           919
        New Tenants............................       Lease Life         1,840         2,102
        New Tenants (first generation) (1).....       Lease Life           257           123
        Renewal Tenants........................       Lease Life         1,429         1,166
                                                                    --------------------------
              Total capitalized leasing costs..                       $  4,182         4,310
                                                                    ==========================

        Amortization of leasing costs (2)......                       $  3,392         3,562
                                                                    ==========================


(1)  First  generation  refers  to space  that has  never  been  occupied  under
EastGroup's ownership.
(2) Includes discontinued operations.

Discontinued Operations

     The results of operations,  including interest expense (if applicable), for
the properties sold or held for sale during the periods reported are shown under
Discontinued Operations on the consolidated income statements.  During 2004, the
Company sold three  properties and one parcel of land and recognized total gains
of $1,450,000. In 2003, the Company sold one property and one parcel of land and
recognized  total  gains  of  $112,000.  In  addition,  the  operations  of Delp
Distribution  Center II and Lamar  Distribution  Center II are  included in both
years.  Delp II was  transferred  to "held  for sale" in  December  2004 and was
subsequently  sold in February 2005.  Lamar II was both transferred to "held for
sale" and sold in 2005.  See Notes  1(g) and 2 in the Notes to the  Consolidated
Financial Statements for more information related to discontinued operations and
gains on the sale of these properties.

NEW ACCOUNTING PRONOUNCEMENTS

     In December 2004, the Financial  Accounting  Standards  Board (FASB) issued
Statement  of  Financial  Accounting  Standards  (SFAS) No.  153,  Exchanges  of
Nonmonetary  Assets - An  Amendment  of APB Opinion No. 29. This new standard is
the result of a broader  effort by the FASB to improve  financial  reporting  by
eliminating  differences between GAAP in the United States and GAAP developed by
the International Accounting Standards Board (IASB). As part of this effort, the
FASB and the IASB identified  opportunities  to improve  financial  reporting by
eliminating   certain  narrow  differences  between  their  existing  accounting
standards.  SFAS 153 amends APB  Opinion  No. 29 (Opinion  29),  Accounting  for
Nonmonetary Transactions,  which was issued in 1973. The amendments made by SFAS
153 are based on the principle that  exchanges of  nonmonetary  assets should be
measured  based  on  the  fair  value  of the  assets  exchanged.  Further,  the
amendments  eliminate the narrow exception for nonmonetary  exchanges of similar
productive  assets and  replaced it with a broader  exception  for  exchanges of
nonmonetary assets that do not have "commercial substance." Previously,  Opinion
29 required  that the  accounting  for an exchange of a  productive  asset for a
similar  productive  asset or an  equivalent  interest  in the  same or  similar
productive   asset  should  be  based  on  the  recorded  amount  of  the  asset
relinquished.  The  provisions in SFAS 153 are effective for  nonmonetary  asset
exchanges  occurring  in fiscal  periods  beginning  after  June 15,  2005.  The
Company's  adoption of this  Statement in June 2005 had no impact on its overall
financial  position or results of  operation  as the Company had no  nonmonetary
asset  exchanges  during  the  periods  presented  nor  does it  expect  to have
nonmonetary asset exchanges in the immediate future.
     In March  2005,  the FASB  issued  Interpretation  No. 47,  Accounting  for
Conditional Asset Retirement Obligations-an interpretation of FASB Statement No.
143. This  Interpretation  clarifies that the term conditional  asset retirement
obligation as used in SFAS 143,  Accounting  for Asset  Retirement  Obligations,
refers to a legal  obligation to perform an asset  retirement  activity in which
the timing and (or) method of settlement are  conditional on a future event that
may or may not be within the control of the entity.  The  obligation  to perform
the asset retirement  activity is unconditional  even though  uncertainty exists
about the timing and (or) method of settlement. Thus, the timing and (or) method
of settlement may be conditional  on a future event.  Accordingly,  an entity is
required  to  recognize a liability  for the fair value of a  conditional  asset
retirement  obligation  if the fair  value of the  liability  can be  reasonably
estimated.  The fair value of a liability for the conditional  asset  retirement
obligation  should be  recognized  when  incurred--generally  upon  acquisition,
construction, or development and (or) through the normal operation of the asset.
Uncertainty  about the timing and (or)  method of  settlement  of a  conditional
asset  retirement  obligation  should be factored  into the  measurement  of the
liability when sufficient information exists. Statement 143 acknowledges that in
some cases,  sufficient  information may not be available to reasonably estimate
the fair  value of an asset  retirement  obligation.  This  Interpretation  also
clarifies  when an  entity  would  have  sufficient  information  to  reasonably
estimate the fair value of an asset retirement  obligation.  The Company adopted
this Interpretation on December 31, 2005 with no impact to its overall financial
position or results of operations.
     The FASB has issued SFAS No. 123 (Revised 2004),  Share-Based  Payment. The
new FASB rule  requires  that the  compensation  cost  relating  to  share-based
payment transactions be recognized in the financial  statements.  That cost will
be  measured  based on the fair  value of the  equity

or liability  instruments  issued.  Public  entities (other than those filing as
small  business  issuers)  will be  required  to apply SFAS 123R as of the first
annual  reporting period that begins after June 15, 2005, or January 1, 2006 for
EastGroup.  Early adoption of the Statement is encouraged. The Company currently
accounts for  stock-based  compensation in accordance with SFAS 148. The Company
has  evaluated  the  potential  impact of the  adoption of SFAS 123R in 2006 and
expects  such  adoption to have an  immaterial  impact on its overall  financial
position or results of operation.

LIQUIDITY AND CAPITAL RESOURCES

     Net cash  provided by operating  activities  was  $66,973,000  for the year
ended  December  31,  2005.  The  primary  other  sources of cash were from bank
borrowings,  proceeds  from a new  mortgage  note and a common  stock  offering,
repayments on mortgage loans  receivable,  distributions  from an unconsolidated
investment  (primarily  EastGroup's  50% share of loan proceeds) and the sale of
real  estate  properties.  The  Company  distributed  $42,283,000  in common and
$2,624,000 in preferred stock dividends  during 2005. Other primary uses of cash
were for bank debt  repayments,  construction  and  development  of  properties,
purchases  of  real  estate  properties,  mortgage  note  payments  and  capital
improvements at various properties.
     Total debt at December 31, 2005 and 2004 is detailed  below.  The Company's
bank credit facilities have certain restrictive  covenants,  and the Company was
in compliance with all of its debt covenants at December 31, 2005 and 2004.


                                                                    December 31,
                                                          -------------------------------
                                                               2005             2004
                                                          -------------------------------
                                                                   (In thousands)
                                                                           
        Mortgage notes payable - fixed rate.........      $   346,961          303,674
        Bank notes payable - floating rate..........          116,764           86,431
                                                          -------------------------------
           Total debt...............................      $   463,725          390,105
                                                          ===============================


     The Company has a  three-year,  $175  million  unsecured  revolving  credit
facility  with a group of nine banks that matures in January  2008.  The Company
customarily  uses this line of credit for  acquisitions  and  developments.  The
interest  rate on the facility is based on the LIBOR index and varies  according
to  debt-to-total  asset value ratios,  with an annual  facility fee of 20 basis
points. EastGroup's interest rate under this facility is LIBOR plus .95%, except
that it may be lower  based  upon the  competitive  bid  option in the note (the
Company was first eligible under this facility to exercise its option to solicit
competitive bid offers in June 2005). The line of credit can be expanded by $100
million and has a one-year  extension  at  EastGroup's  option.  At December 31,
2005, the weighted average interest rate was 5.15% on a balance of $113,000,000.
The  interest  rate on each tranche is currently  reset on a monthly  basis.  At
March 8, 2006,  the balance on this line was comprised of a $78 million  tranche
at 5.56% and $43.7 million in competitive  bid loans at a weighted  average rate
of 5.08%.
     The Company has a one-year $20 million unsecured  revolving credit facility
with PNC Bank,  N.A.  that  matures in November  2006.  This credit  facility is
customarily  used for working cash needs.  The interest  rate on the facility is
based on LIBOR and varies according to debt-to-total  asset value ratios;  it is
currently LIBOR plus 1.10%. At December 31, 2005, the interest rate was 5.49% on
$3,764,000.
     As market conditions permit,  EastGroup issues equity,  including preferred
equity,  and/or employs  fixed-rate,  nonrecourse first mortgage debt to replace
the short-term bank borrowings.
     On March 31,  2005,  EastGroup  closed  the sale of  800,000  shares of its
common  stock.  On May 2, 2005,  the  underwriter  closed on the  exercise  of a
portion of its  over-allotment  option and purchased 60,000  additional  shares.
Total net  proceeds  from the  offering  of the shares  were  $31,597,000  after
deducting the  underwriting  discount and other offering  expenses.  The Company
used the net  proceeds  from  this  offering  for  general  corporate  purposes,
including  acquisition and development of industrial properties and repayment of
fixed rate debt maturing in 2005.
     The Company has taken advantage of the lower available longer term interest
rates in the market  during the past  several  years and has closed  several new
mortgages  with  ten-year  terms at  fixed  rates  deemed  by  management  to be
attractive,  thereby  lowering the weighted  average  interest rates on mortgage
debt.  This  strategy  has also  reduced  the  Company's  exposure to changes in
variable  floating bank rates as the proceeds  from the  mortgages  were used to
reduce  short-term bank borrowings.  In late November 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.
     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.
     Also  subsequent to December 31, 2005, the Company  entered into a contract
to sell three of its Memphis properties  (533,000 square feet) for a sales price
of  approximately  $15.2  million.  The sale of these  properties is expected to
close in March of 2006;  however,  there can be no assurance  that the sale will
actually occur.

Contractual Obligations
     EastGroup's fixed,  noncancelable  obligations as of December 31, 2005 were
as follows:


                                                                             Payments Due by Period
                                                   --------------------------------------------------------------------------
                                                                   Less Than                                       More Than
                                                       Total         1 Year       1-3 Years        3-5 Years        5 Years
                                                   --------------------------------------------------------------------------
                                                                                 (In thousands)
                                                                                                       
        Fixed Rate Debt Obligations (1).......     $  346,961        45,044         33,006           47,500         221,411
        Interest on Fixed Rate Debt...........        111,622        21,136         35,448           28,805          26,233
        Variable Rate Debt Obligations (2)....        116,764         3,764        113,000                -               -
        Operating Lease Obligations:
           Office Leases......................          1,156           298            600              258               -
           Ground Leases......................         20,633           688          1,374            1,374          17,197
        Development Obligations (3)...........          5,862         5,862              -                -               -
        Tenant Improvements (4)...............          7,066         7,066              -                -               -
        Purchase Obligations (5)..............          3,126         3,126              -                -               -
                                                   --------------------------------------------------------------------------
           Total..............................     $  613,190        86,984        183,428           77,937         264,841
                                                   ==========================================================================


(1) These amounts are included on the  Consolidated  Balance Sheet. A portion of
this debt is backed by a letter of credit  totaling  $10,464,000 at December 31,
2005.  This letter of credit is  renewable  annually  and expires on January 15,
2011.
(2) The  Company's  variable rate debt changes  depending on the Company's  cash
needs and,  as such,  both the  principal  amounts  and the  interest  rates are
subject to  variability.  At December 31, 2005,  the interest  rate was 5.49% on
$3,764,000 for the variable rate debt due in November 2006, and the rate for the
$113,000,000  debt due in January 2008 was 5.15%. See Note 6 in the Notes to the
Consolidated Financial Statements.
(3) Represents  commitments on properties under  development,  except for tenant
improvement obligations.
(4) Represents tenant improvement allowance obligations.
(5) At December 31, 2005, EastGroup was under contract to purchase one parcel of
land. This acquisition is expected to close in June 2006.

     The Company  anticipates  that its current  cash  balance,  operating  cash
flows,  and  borrowings  under  its  lines of credit  will be  adequate  for (i)
operating  and  administrative  expenses,  (ii)  normal  repair and  maintenance
expenses at its properties,  (iii) debt service obligations,  (iv) distributions
to stockholders,  (v) capital improvements,  (vi) purchases of properties, (vii)
development,  and (viii) any other normal  business  activities  of the Company,
both in the short- and long-term.

INFLATION

     In the last five years,  inflation has not had a significant  impact on the
Company because of the relatively low inflation rate in the Company's geographic
areas of operation. Most of the leases require the tenants to pay their pro rata
share of operating  expenses,  including  common area  maintenance,  real estate
taxes and  insurance,  thereby  reducing the Company's  exposure to increases in
operating expenses resulting from inflation.  In addition,  the Company's leases
typically have three to five year terms, which may enable the Company to replace
existing leases with new leases at a higher base if rents on the existing leases
are below the then-existing market rate.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

     The Company is exposed to interest  rate  changes  primarily as a result of
its lines of credit and long-term debt maturities. This debt is used to maintain
liquidity and fund capital  expenditures  and  expansion of the  Company's  real
estate investment portfolio and operations. The Company's objective for interest
rate risk management is to limit the impact of interest rate changes on earnings
and cash  flows  and to lower  its  overall  borrowing  costs.  To  achieve  its
objectives,  the Company  borrows at fixed  rates but also has several  variable
rate bank lines as discussed  under Liquidity and Capital  Resources.  The table
below presents the principal  payments due and weighted  average  interest rates
for both the fixed rate and variable rate debt.


                                           2006     2007      2008      2009     2010    Thereafter    Total    Fair Value
                                        ------------------------------------------------------------------------------------
                                                                                            
Fixed rate debt(1) (in thousands)....   $ 45,044   23,398     9,608    39,596    7,904     221,411    346,961     357,034(2)
Weighted average interest rate.......      6.07%    7.36%     6.40%     6.69%    6.11%       6.18%      6.31%
Variable rate debt (in thousands)....   $  3,764        -   113,000         -        -           -    116,764     116,764
Weighted average interest rate.......      5.49%        -     5.15%         -        -           -      5.16%


(1) The fixed rate debt shown  above  includes  the Tower  Automotive  mortgage,
which has a variable  interest rate based on the one-month LIBOR.  EastGroup has
an  interest  rate swap  agreement  that  fixes the rate at 4.03% for the 8-year
term.  Interest and related fees result in an annual effective  interest rate of
5.3%.
(2) The fair value of the  Company's  fixed rate debt is estimated  based on the
quoted market prices for similar issues or by discounting expected cash flows at
the  rates  currently  offered  to the  Company  for debt of the same  remaining
maturities, as advised by the Company's bankers.

     As the table above  incorporates  only those  exposures  that existed as of
December 31, 2005, it does not consider those  exposures or positions that could
arise after that date. The ultimate impact of interest rate  fluctuations on the
Company will depend on the  exposures  that arise during the period and interest
rates. If the weighted  average  interest rate on the variable rate bank debt as
shown above changes by 10% or  approximately  52 basis points,  interest expense
and cash flows would increase or decrease by approximately $603,000 annually.

     The Company has an interest  rate swap  agreement  to hedge its exposure to
the variable interest rate on the Company's  $10,345,000 Tower Automotive Center
recourse  mortgage,  which is  summarized  in the  table  below.  Under the swap
agreement,  the Company  effectively pays a fixed rate of interest over the term
of the agreement  without the exchange of the underlying  notional amount.  This
swap is designated as a cash flow hedge and is considered to be fully  effective
in hedging the  variable  rate risk  associated  with the Tower  mortgage  loan.
Changes  in the  fair  value of the swap are  recognized  in  accumulated  other
comprehensive  income  (loss).  The Company  does not hold or issue this type of
derivative contract for trading or speculative purposes.


                            Current        Maturity                                        Fair Value         Fair Value
        Type of Hedge   Notional Amount      Date       Reference Rate    Fixed Rate      at 12/31/05        at 12/31/04
       ------------------------------------------------------------------------------------------------------------------
                        (In thousands)                                                            (In thousands)
                                                                                                
            Swap            $10,345        12/31/10     1 month LIBOR        4.03%            $311               $14


FORWARD-LOOKING STATEMENTS

     In  addition to  historical  information,  certain  sections of this report
contain  forward-looking  statements  within the  meaning of Section  27A of the
Securities Act of 1933 and Section 21E of the  Securities  Exchange Act of 1934,
such as those  pertaining to the Company's hopes,  expectations,  anticipations,
intentions,  beliefs, budgets,  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 and  increases in real  property  tax rates.  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 Form.
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.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

     The  Registrant's  Consolidated  Balance Sheets as of December 31, 2005 and
2004, and its Consolidated Statements of Income, Changes in Stockholders' Equity
and Cash  Flows and Notes to  Consolidated  Financial  Statements  for the years
ended  December  31,  2005,  2004  and 2003 and the  Report  of the  Independent
Registered  Public  Accounting  Firm thereon are included  under Item 15 of this
report and are incorporated herein by reference.  Unaudited quarterly results of
operations  included in the notes to the consolidated  financial  statements are
also incorporated herein by reference.

ITEM  9.  CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
FINANCIAL DISCLOSURE.

None.

ITEM 9A.  CONTROLS AND PROCEDURES.

(i) Disclosure Controls and Procedures.

     The Company  carried out an evaluation,  under the supervision and with the
participation  of  the  Company's  management,  including  the  Company's  Chief
Executive  Officer and Chief  Financial  Officer,  of the  effectiveness  of the
design  and  operation  of the  Company's  disclosure  controls  and  procedures
pursuant to Exchange  Act Rule  13a-15.  Based upon that  evaluation,  the Chief
Executive Officer and Chief Financial Officer concluded that, as of December 31,
2005, the Company's  disclosure controls and procedures were effective in timely
alerting them to material  information  relating to the Company  (including  its
consolidated subsidiaries) required to be included in the Company's periodic SEC
filings.

(ii) Internal Control Over Financial Reporting.

(a) Management's annual report on internal control over financial reporting.

     Management  is  responsible  for  establishing  and  maintaining   adequate
internal control over financial  reporting,  as such term is defined in Exchange
Act Rule  13a-15(f).  EastGroup's  Management  Report on Internal  Control  Over
Financial Reporting is set forth in Part IV, Item 15 of the Form 10-K on page 32
and is incorporated herein by reference.

(b) Report of the independent registered public accounting firm.

     The  report  of KPMG  LLP,  the  Company's  independent  registered  public
accounting  firm,  on  management's  assessment  of  the  effectiveness  of  the
Company's internal control over financial reporting and the effectiveness of the
Company's  internal  control over  financial  reporting is set forth in Part IV,
Item 15 of this Form 10-K on page 32 and is incorporated herein by reference.

(c) Changes in internal control over financial reporting.

     There  was no change  in the  Company's  internal  control  over  financial
reporting  during the Company's  fourth fiscal  quarter ended  December 31, 2005
that has materially affected,  or is reasonably likely to materially affect, the
Company's internal control over financial reporting.

ITEM 9B.  OTHER INFORMATION.

Not applicable.

PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

     The  Registrant's  definitive  proxy statement which will be filed with the
Securities and Exchange  Commission (the Commission)  pursuant to Regulation 14A
within 120 days of the end of Registrant's  calendar year is incorporated herein
by reference.

ITEM 11.  EXECUTIVE COMPENSATION.

     The  Registrant's  definitive  proxy statement which will be filed with the
Commission pursuant to Regulation 14A within 120 days of the end of Registrant's
calendar year is incorporated herein by reference.

ITEM 12.  SECURITY  OWNERSHIP OF CERTAIN  BENEFICIAL  OWNERS AND  MANAGEMENT AND
RELATED STOCKHOLDER MATTERS.

     The  Registrant's  definitive  proxy statement which will be filed with the
Commission pursuant to Regulation 14A within 120 days of the end of Registrant's
calendar  year  is  incorporated  herein  by  reference.   The  following  table
summarizes our equity compensation plan information as of December 31, 2005.


                                               Equity Compensation Plan Information
                                                                                           
                                  (a)                            (b)                    (c)
        Plan category             Number of securities to        Weighted-average       Number of securities remaining
                                  be issued upon exercise        exercise price of      available for future issuance
                                  of outstanding options,        outstanding options,   under equity compensation plans
                                  warrants and rights            warrants and rights    (excluding securities reflected
                                                                                        in column (a))
        Equity compensation
          plans approved by
          security holders                 304,825                     $20.289                      1,913,891
        Equity compensation
          plans not approved
          by security holders                    -                           -                              -
                                  --------------------------------------------------------------------------------------
        Total                              304,825                     $20.289                      1,913,891
                                  ======================================================================================


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

     The  Registrant's  definitive  proxy statement which will be filed with the
Commission pursuant to Regulation 14A within 120 days of the end of Registrant's
calendar year is incorporated herein by reference.

ITEM 14.  PRINCIPAL ACCOUNTANT FEES AND SERVICES.

     The  Registrant's  definitive  proxy statement which will be filed with the
Commission  pursuant  to  Regulation  14A  within  120  days  of the  end of the
Registrant's calendar year is incorporated herein by reference.

PART IV

ITEM 15.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

Index to Financial Statements:


                                                                                                                            Page
                                                                                                                          
(a)  (1) Consolidated Financial Statements:
         Report of Independent Registered Public Accounting Firm                                                              31
         Management Report on Internal Control Over Financial Reporting                                                       32
         Report of Independent Registered Public Accounting Firm                                                              32
         Consolidated Balance Sheets - December 31, 2005 and 2004                                                             33
         Consolidated Statements of Income - Years ended December 31, 2005, 2004 and 2003                                     34
         Consolidated Statements of Changes in Stockholders' Equity - Years ended December 31, 2005, 2004 and 2003            35
         Consolidated Statements of Cash Flows - Years ended December 31, 2005, 2004 and 2003                                 36
         Notes to Consolidated Financial Statements                                                                           37
     (2) Consolidated Financial Statement Schedule:
         Schedule III - Real Estate Properties and Accumulated Depreciation                                                   54


     All  other  schedules  for  which  provision  is  made  in  the  applicable
accounting  regulations  of the  Securities  and  Exchange  Commission  are  not
required under the related instructions or are inapplicable,  and therefore have
been  omitted,  or the  required  information  is  included  in the notes to the
consolidated financial statements.

     (3) Exhibits required by Item 601 of Regulation S-K:

          (3) Articles of Incorporation and Bylaws

               (a)  Articles of  Incorporation  (incorporated  by  reference  to
                    Appendix B to the Company's  Proxy  Statement for its Annual
                    Meeting of Stockholders held on June 5, 1997).
               (b)  Bylaws of the Company (incorporated by reference to Appendix
                    C to the Company's Proxy Statement for its Annual Meeting of
                    Stockholders held on June 5, 1997).
               (c)  Articles Supplementary of the Company relating to the Series
                    C Preferred Stock (incorporated by reference to Exhibit A to
                    Exhibit 4 to the Company's Form 8-A filed December 9, 1998).
               (d)  Articles  Supplementary of the Company relating to the 7.95%
                    Series D Cumulative Redeemable Preferred Stock (incorporated
                    by  reference to Exhibit 3 to the  Company's  Form 8-A filed
                    June 6, 2003).

          (4) Instruments Defining the Rights of Security Holders

               (a)  Rights  Agreement  dated as of December 3, 1998  between the
                    Company and Harris Trust and Savings  Bank,  as Rights Agent
                    (incorporated  by  reference  to Exhibit 4 to the  Company's
                    Form 8-A filed December 9, 1998).
               (b)  First Amendment to Rights  Agreement dated December 20, 2004
                    between the Company and Equiserve Trust Company, N.A., which
                    replaced  Harris  Trust and Savings  Bank,  as Rights  Agent
                    (incorporated  by reference to Exhibit 99.1 to the Company's
                    Form 8-K filed December 22, 2004).

          (10)  Material  Contracts   (*Indicates   management  or  compensatory
          agreement):

               (a)  EastGroup  Properties,  Inc. 1994 Management Incentive Plan,
                    as Amended  (incorporated  by reference to Appendix A to the
                    Company's   Proxy   Statement  for  its  Annual  Meeting  of
                    Stockholders held on June 2, 1999).*
               (b)  EastGroup Properties, Inc. 1991 Directors Stock Option Plan,
                    as Amended  (incorporated  by  reference to Exhibit B to the
                    Company's   Proxy   Statement  for  its  Annual  Meeting  of
                    Stockholders held on December 8, 1994).*
               (c)  EastGroup Properties,  Inc. 2000 Directors Stock Option Plan
                    (incorporated  by reference  to Appendix A to the  Company's
                    Proxy Statement for its Annual Meeting of Stockholders  held
                    on June 1, 2000).*
               (d)  EastGroup  Properties,   Inc.  2004  Equity  Incentive  Plan
                    (incorporated  by reference  to Appendix D to the  Company's
                    Proxy Statement for its Annual Meeting of Stockholders  held
                    on May 27, 2004).*
               (e)  EastGroup  Properties,  Inc. 2005 Directors Equity Incentive
                    Plan  (incorporated  by  reference  to  Appendix  B  to  the
                    Company's   Proxy   Statement  for  its  Annual  Meeting  of
                    Stockholders held on June 2, 2005.)*
               (f)  Form of Change in Control  Agreement  that the  Company  has
                    entered into with Leland R. Speed, David H. Hoster II and N.
                    Keith McKey  (incorporated  by reference to Exhibit 10(e) to
                    the  Company's  Form 10-K for the year  ended  December  31,
                    1996).*
               (g)  Form of Change in Control  Agreement  that the  Company  has
                    entered into with John F.  Coleman,  William D.  Petsas,  C.
                    Bruce Corkern and Brent W. Wood  (incorporated  by reference
                    to  Exhibit  10(f) to the  Company's  Form 10-K for the year
                    ended December 31, 2004).*

               (h)  Form  of   Amendment   to   Change  in   Control   Agreement
                    (incorporated by reference to Exhibit 10(e) to the Company's
                    Form 10-K for the year ended December 31, 2002).*
               (i)  Compensation  Program for Non-Employee  Directors (a written
                    description  thereof  is  set  forth  in  Item  1.01  of the
                    Company's Form 8-K filed with the SEC on June 6, 2005).*
               (j)  Annual Cash Bonus and Annual Long-Term Incentive Performance
                    Goals (a  written  description  thereof is set forth in Item
                    1.01 of the Company's Form 8-K filed with the SEC on June 6,
                    2005).*
               (k)  Credit  Agreement  dated  December  6, 2004 among  EastGroup
                    Properties,  L.P.;  EastGroup  Properties,  Inc.;  PNC Bank,
                    National Association,  as Administrative Agent;  Commerzbank
                    Aktiengesellschaft,  New York  Branch and  SunTrust  Bank as
                    Co-Syndication  Agents;  AmSouth  Bank and Wells Fargo Bank,
                    National  Association,   as  Co-Documentation   Agents;  PNC
                    Capital  Markets,  Inc.,  as Sole  Lead  Arranger  and  Sole
                    Bookrunner;  and the Lenders  (incorporated  by reference to
                    Exhibit 10(h) to the Company's  Form 10-K for the year ended
                    December 31, 2004).
          (21) Subsidiaries of EastGroup Properties, Inc. (filed herewith).

          (23) Consent of KPMG LLP (filed herewith).

          (24) Powers of attorney (filed herewith).

          (31) Rule 13a-14(a)/15d-14(a)  Certifications (pursuant to Section 302
          of the Sarbanes-Oxley Act of 2002)

               (a)  David H. Hoster II, Chief Executive Officer
               (b)  N. Keith McKey, Chief Financial Officer

          (32)  Section  1350  Certifications  (pursuant  to Section  906 of the
          Sarbanes-Oxley Act of 2002)

               (a)  David H. Hoster II, Chief Executive Officer
               (b)  N. Keith McKey, Chief Financial Officer

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

THE DIRECTORS AND STOCKHOLDERS
EASTGROUP PROPERTIES, INC.:

     We have audited the accompanying  consolidated  balance sheets of EastGroup
Properties,  Inc.  and  subsidiaries  (the  Company) as of December 31, 2005 and
2004,   and  the  related   consolidated   statements  of  income,   changes  in
stockholders'  equity  and cash  flows for each of the  years in the  three-year
period ended December 31, 2005. These consolidated  financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.
     We  conducted  our audits in  accordance  with the  standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain  reasonable  assurance about whether the
financial  statements  are free of  material  misstatement.  An  audit  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the  financial  statements.  An audit also  includes  assessing  the  accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for our opinion.
     In our opinion,  the consolidated  financial  statements  referred to above
present fairly, in all material  respects,  the financial  position of EastGroup
Properties,  Inc. and  subsidiaries  as of December  31, 2005 and 2004,  and the
results  of their  operations  and their cash flows for each of the years in the
three-year  period ended  December 31, 2005, in conformity  with U.S.  generally
accepted accounting principles.
     We also have  audited,  in  accordance  with the  standards  of the  Public
Company  Accounting  Oversight Board (United States),  the  effectiveness of the
Company's  internal  control over  financial  reporting as of December 31, 2005,
based on the criteria  established  in Internal  Control - Integrated  Framework
issued by the Committee of Sponsoring  Organizations of the Treadway Commission,
and our  report  dated  March  8,  2006  expressed  an  unqualified  opinion  on
management's  assessment of, and the effective  operation of,  internal  control
over financial reporting.

Jackson, Mississippi                                   KPMG LLP
March  8, 2006

MANAGEMENT REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

     EastGroup's  management is responsible  for  establishing  and  maintaining
adequate internal control over financial  reporting,  as such term is defined in
Exchange Act Rule 13a-15(f). Under the supervision and with the participation of
management,  including the chief executive officer and chief financial  officer,
EastGroup  conducted an evaluation of the effectiveness of internal control over
financial  reporting  based  on the  framework  in  Internal  Control-Integrated
Framework  issued by the Committee of Sponsoring  Organizations  of the Treadway
Commission.  Based on  EastGroup's  evaluation  under the  framework in Internal
Control-Integrated  Framework,  management  concluded that our internal  control
over financial reporting was effective as of December 31, 2005.
     Management's  assessment of the  effectiveness of our internal control over
financial  reporting as of December  31, 2005,  has been audited by KPMG LLP, an
independent  registered  public accounting firm, as stated in their report which
is included herein.

Jackson, Mississippi                                EASTGROUP PROPERTIES, INC.
March 3, 2006




REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

THE DIRECTORS AND STOCKHOLDERS
EASTGROUP PROPERTIES, INC.:

     We have  audited  management's  assessment,  included  in the  accompanying
Management Report on Internal Control over Financial  Reporting,  that EastGroup
Properties,  Inc. and subsidiaries (the Company)  maintained  effective internal
control over  financial  reporting  as of December  31, 2005,  based on criteria
established in Internal  Control - Integrated  Framework issued by the Committee
of Sponsoring Organizations of the Treadway Commission. The Company's management
is  responsible  for  maintaining  effective  internal  control  over  financial
reporting and for its assessment of the  effectiveness  of internal control over
financial reporting. Our responsibility is to express an opinion on management's
assessment and an opinion on the effectiveness of the Company's internal control
over financial reporting based on our audit.
     We  conducted  our audit in  accordance  with the  standards  of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and  perform  the audit to obtain  reasonable  assurance  about  whether
effective  internal  control over  financial  reporting  was  maintained  in all
material  respects.  Our audit included  obtaining an  understanding of internal
control over financial reporting,  evaluating management's  assessment,  testing
and evaluating the design and operating  effectiveness of internal control,  and
performing   such  other   procedures   as  we   considered   necessary  in  the
circumstances.  We believe that our audit  provides a  reasonable  basis for our
opinion.
     A company's internal control over financial reporting is a process designed
to provide reasonable assurance regarding the reliability of financial reporting
and the preparation of financial  statements for external purposes in accordance
with generally accepted accounting principles. A company's internal control over
financial  reporting  includes those policies and procedures that (1) pertain to
the  maintenance  of records that, in reasonable  detail,  accurately and fairly
reflect the  transactions  and  dispositions  of the assets of the company;  (2)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and that receipts and  expenditures  of the company are
being made only in accordance with authorizations of management and directors of
the company; and (3) provide reasonable assurance regarding prevention or timely
detection of  unauthorized  acquisition,  use, or  disposition  of the company's
assets that could have a material effect on the financial statements.
     Because  of its  inherent  limitations,  internal  control  over  financial
reporting  may not prevent or detect  misstatements.  Also,  projections  of any
evaluation  of  effectiveness  to future  periods  are  subject to the risk that
controls may become  inadequate  because of changes in  conditions,  or that the
degree of compliance with the policies or procedures may deteriorate.
     In our opinion, management's assessment that EastGroup Properties, Inc. and
subsidiaries  maintained  effective internal control over financial reporting as
of December 31, 2005,  is fairly  stated,  in all  material  respects,  based on
criteria  established in Internal  Control - Integrated  Framework issued by the
Committee of Sponsoring  Organizations of the Treadway Commission.  Also, in our
opinion, EastGroup Properties, Inc. and subsidiaries maintained, in all material
respects, effective internal control over financial reporting as of December 31,
2005, based on criteria  established in Internal Control - Integrated  Framework
issued by the Committee of Sponsoring Organizations of the Treadway Commission.
     We also have  audited,  in  accordance  with the  standards  of the  Public
Company  Accounting  Oversight Board (United States),  the consolidated  balance
sheets of EastGroup  Properties,  Inc. and  subsidiaries as of December 31, 2005
and  2004,  and the  related  consolidated  statements  of  income,  changes  in
stockholders'  equity  and cash  flows for each of the  years in the  three-year
period ended December 31, 2005, and our report dated March 8, 2006, expressed an
unqualified opinion on those consolidated financial statements.

Jackson, Mississippi                                KPMG LLP
March 8, 2006

CONSOLIDATED BALANCE SHEETS


                                                                                                      December 31,
                                                                                 ---------------------------------------------------
                                                                                            2005                      2004
                                                                                 ---------------------------------------------------
                                                                                 (In thousands, except for share and per share data)
                                                                                                                 
ASSETS
  Real estate properties........................................................    $       943,585                  845,139
  Development...................................................................             77,483                   39,330
                                                                                 ---------------------------------------------------
                                                                                          1,021,068                  884,469
      Less accumulated depreciation.............................................           (206,427)                (174,662)
                                                                                 ---------------------------------------------------
                                                                                            814,641                  709,807
                                                                                 ---------------------------------------------------

  Real estate held for sale.....................................................                773                    2,637
  Unconsolidated investment.....................................................              2,618                    9,256
  Mortgage loans receivable.....................................................                  -                    7,550
  Cash..........................................................................              1,915                    1,208
  Other assets..................................................................             43,591                   38,206
                                                                                 ---------------------------------------------------
      TOTAL ASSETS..............................................................    $       863,538                  768,664
                                                                                 ===================================================

LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES
  Mortgage notes payable........................................................    $       346,961                  303,674
  Notes payable to banks........................................................            116,764                   86,431
  Accounts payable & accrued expenses...........................................             22,941                   16,181
  Other liabilities.............................................................             10,306                    8,688
                                                                                 ---------------------------------------------------
                                                                                            496,972                  414,974
                                                                                 ---------------------------------------------------

                                                                                 ---------------------------------------------------
Minority interest in joint venture..............................................              1,702                    1,884
                                                                                 ---------------------------------------------------

STOCKHOLDERS' EQUITY
  Series C Preferred Shares; $.0001 par value; 600,000 shares authorized;
    no shares issued............................................................                  -                        -
  Series D 7.95% Cumulative Redeemable Preferred Shares and additional
    paid-in capital; $.0001 par value; 1,320,000 shares authorized and issued;
    stated liquidation preference of $33,000....................................             32,326                   32,326
  Common shares; $.0001 par value; 68,080,000 shares authorized;
    22,030,682 shares issued and outstanding at December 31, 2005 and
    21,059,164 at December 31, 2004.............................................                  2                        2
  Excess shares; $.0001 par value; 30,000,000 shares authorized;
    no shares issued............................................................                  -                        -
  Additional paid-in capital on common shares...................................            392,126                  357,011
  Distributions in excess of earnings...........................................            (57,930)                 (35,207)
  Accumulated other comprehensive income........................................                311                       14
  Unearned compensation.........................................................             (1,971)                  (2,340)
                                                                                 ---------------------------------------------------
                                                                                            364,864                  351,806
                                                                                 ---------------------------------------------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY......................................    $       863,538                  768,664
                                                                                 ===================================================


See accompanying notes to consolidated financial statements.

CONSOLIDATED STATEMENTS OF INCOME


                                                                                                Years Ended December 31,
                                                                                ----------------------------------------------------
                                                                                    2005               2004               2003
                                                                                ----------------------------------------------------
                                                                                        (In thousands, except per share data)
                                                                                                                   
REVENUES
  Income from real estate operations.......................................     $   125,548            113,688            106,571
  Equity in earnings of unconsolidated investment..........................             450                 69                  -
  Gain on involuntary conversion...........................................             243                154                  -
  Other income.............................................................             264                289                227
                                                                                ----------------------------------------------------
                                                                                    126,505            114,200            106,798
                                                                                ----------------------------------------------------
EXPENSES
  Expenses from real estate operations.....................................          35,687             31,983             31,298
  Depreciation and amortization............................................          39,234             33,135             31,626
  General and administrative...............................................           6,874              6,711              4,966
  Minority interest in joint venture.......................................             484                490                416
                                                                                ----------------------------------------------------
                                                                                     82,279             72,319             68,306
                                                                                ----------------------------------------------------

OPERATING INCOME...........................................................          44,226             41,881             38,492

OTHER INCOME (EXPENSE)
  Gain on securities.......................................................               -                  -                421
  Interest income..........................................................             247                121                 22
  Interest expense.........................................................         (23,444)           (20,349)           (18,878)
                                                                                ----------------------------------------------------
INCOME FROM CONTINUING OPERATIONS..........................................          21,029             21,653             20,057
                                                                                ----------------------------------------------------

DISCONTINUED OPERATIONS
  Income (loss) from real estate operations................................              (2)               224                276
  Gain on sale of real estate investments..................................           1,164              1,450                112
                                                                                ----------------------------------------------------
INCOME FROM DISCONTINUED OPERATIONS .......................................           1,162              1,674                388
                                                                                ----------------------------------------------------

NET INCOME.................................................................          22,191             23,327             20,445

  Preferred dividends-Series A.............................................               -                  -              2,016
  Preferred dividends-Series B.............................................               -                  -              2,598
  Preferred dividends-Series D.............................................           2,624              2,624              1,305
  Costs on redemption of Series A preferred................................               -                  -              1,778
                                                                                ----------------------------------------------------

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS................................     $    19,567             20,703             12,748
                                                                                ====================================================

BASIC PER COMMON SHARE DATA
  Income from continuing operations........................................     $       .86                .92                .70
  Income from discontinued operations......................................             .05                .08                .02
                                                                                ----------------------------------------------------
  Net income available to common stockholders..............................     $       .91               1.00                .72
                                                                                ====================================================

  Weighted average shares outstanding......................................          21,567             20,771             17,819
                                                                                ====================================================

DILUTED PER COMMON SHARE DATA
  Income from continuing operations........................................     $       .84                .90                .68
  Income from discontinued operations......................................             .05                .08                .02
                                                                                ----------------------------------------------------
  Net income available to common stockholders..............................     $       .89                .98                .70
                                                                                ====================================================

  Weighted average shares outstanding......................................          21,892             21,088             18,194
                                                                                ====================================================

Dividends declared per common share........................................     $      1.94               1.92               1.90
                                                                                ====================================================


See accompanying notes to consolidated financial statements.

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY


                                                                                               Undistributed
                                                                                                 Earnings      Accumulated
                                                                    Additional                (Distributions      Other
                                                  Preferred Common   Paid-In      Unearned     in Excess of   Comprehensive
                                                    Stock    Stock   Capital    Compensation     Earnings)     Income (Loss)  Total
                                                  ----------------------------------------------------------------------------------
                                                                 (In thousands, except for share and per share data)
                                                                                                          
BALANCE, DECEMBER 31, 2002........................ $108,535     2    243,562       (2,781)           7,109            58    356,485
Comprehensive income
  Net income......................................        -     -          -            -           20,445             -     20,445
  Net unrealized change in investment securities..        -     -          -            -                -          (355)      (355)
  Net unrealized change in cash flow hedge........        -     -          -            -                -           267        267
                                                                                                                           ---------
    Total comprehensive income....................                                                                           20,357
                                                                                                                           ---------
Common dividends declared - $1.90 per share.......        -     -          -            -          (35,452)            -    (35,452)
Preferred stock dividends declared................        -     -          -            -           (5,919)            -     (5,919)
Redemption of 1,725,000 shares of Series A
  preferred stock.................................  (41,357)    -          -            -           (1,778)            -    (43,135)
Conversion of 2,800,000 shares of cumulative
  convertible preferred stock into 3,181,920
  shares of common stock..........................  (67,178)    -     67,178            -                -             -          -
Issuance of 1,320,000 shares of Series D
  preferred stock, net of expenses................   32,326     -          -            -                -             -     32,326
Issuance of 1,418,887 shares of common stock,
  common stock offerings, net of expenses.........        -     -     38,974            -                -             -     38,974
Stock-based compensation, net of forfeitures......        -     -      2,473          474                -             -      2,947
Issuance of 12,925 shares of common stock,
  dividend reinvestment plan......................        -     -        362            -                -             -        362
                                                  ----------------------------------------------------------------------------------
BALANCE, DECEMBER 31, 2003........................   32,326     2    352,549       (2,307)         (15,595)          (30)   366,945
Comprehensive income
  Net income......................................        -     -          -            -           23,327             -     23,327
  Net unrealized change in cash flow hedge........        -     -          -            -                -            44         44
                                                                                                                           ---------
    Total comprehensive income....................                                                                           23,371
                                                                                                                           ---------
Common dividends declared - $1.92 per share.......        -     -          -            -          (40,315)            -    (40,315)
Preferred stock dividends declared................        -     -          -            -           (2,624)            -     (2,624)
Stock-based compensation, net of forfeitures .....        -     -      4,114          (33)               -             -      4,081
Issuance of 10,247 shares of common stock,
  dividend reinvestment plan......................        -     -        357            -                -             -        357
Other.............................................        -     -         (9)           -                -             -         (9)
                                                  ----------------------------------------------------------------------------------
BALANCE, DECEMBER 31, 2004........................   32,326     2    357,011       (2,340)         (35,207)           14    351,806
Comprehensive income
  Net income......................................        -     -          -            -           22,191             -     22,191
  Net unrealized change in cash flow hedge........        -     -          -            -                -           297        297
                                                                                                                            --------
    Total comprehensive income....................                                                                           22,488
                                                                                                                            --------
Common dividends declared - $1.94 per share.......        -     -          -            -          (42,290)            -    (42,290)
Preferred stock dividends declared................        -     -          -            -           (2,624)            -     (2,624)
Issuance of 860,000 shares of common stock,
  common stock offering, net of expenses..........        -     -     31,597            -                -             -     31,597
Stock-based compensation, net of forfeitures .....        -     -      3,211          369                -             -      3,580
Issuance of 8,279 shares of common stock,
  dividend reinvestment plan......................        -     -        346            -                -             -        346
Other.............................................        -     -        (39)           -                -             -        (39)
                                                  ----------------------------------------------------------------------------------
BALANCE, DECEMBER 31, 2005........................ $ 32,326     2    392,126       (1,971)         (57,930)          311    364,864
                                                  ==================================================================================


See accompanying notes to consolidated financial statements.

CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                                 Years Ended December 31,
                                                                                      ----------------------------------------------
                                                                                            2005          2004          2003
                                                                                      ----------------------------------------------
                                                                                                     (In thousands)
                                                                                                                
OPERATING ACTIVITIES
  Net income.........................................................................  $    22,191       23,327         20,445
  Adjustments to reconcile net income to net cash provided by operating activities:
    Depreciation and amortization from continuing operations.........................       39,234       33,135         31,626
    Depreciation and amortization from discontinued operations.......................           72          316            424
    Minority interest depreciation and amortization..................................         (141)        (143)          (145)
    Amortization of mortgage loan premiums...........................................         (333)         (24)             -
    Gain on sale of real estate investments from discontinued operations.............       (1,164)      (1,450)          (112)
    Gain on involuntary conversion...................................................         (243)        (154)             -
    Gain on real estate investment trust (REIT) shares...............................            -            -           (421)
    Stock-based compensation expense.................................................        2,048        1,256            620
    Equity in earnings of unconsolidated investment net of distributions.............          (20)         (69)             -
    Changes in operating assets and liabilities:
      Accrued income and other assets................................................          579       (2,560)        (1,139)
      Accounts payable, accrued expenses and prepaid rent............................        4,750        3,890         (1,000)
                                                                                      ----------------------------------------------
NET CASH PROVIDED BY OPERATING ACTIVITIES............................................       66,973       57,524         50,298
                                                                                      ----------------------------------------------

INVESTING ACTIVITIES
  Real estate development............................................................      (58,192)     (19,196)       (22,238)
  Purchases of real estate...........................................................      (46,507)     (19,666)       (19,034)
  Real estate improvements...........................................................      (11,262)     (10,866)       (10,929)
  Purchase of unconsolidated investment..............................................            -       (9,187)             -
  Distributions from unconsolidated investment.......................................        6,658            -              -
  Advances on mortgage loans receivable..............................................            -       (7,550)             -
  Repayments on mortgage loans receivable............................................        7,550            -             13
  Proceeds from sale of real estate investments......................................        6,034        5,340            841
  Proceeds from sale and liquidation of REIT shares..................................            -            -          1,729
  Changes in other assets and other liabilities......................................       (3,249)      (4,235)        (4,907)
                                                                                      ----------------------------------------------
NET CASH USED IN INVESTING ACTIVITIES................................................      (98,968)     (65,360)       (54,525)
                                                                                      ----------------------------------------------

FINANCING ACTIVITIES
  Proceeds from bank borrowings......................................................      187,286      153,572        175,944
  Repayments on bank borrowings......................................................     (156,953)    (119,691)      (197,351)
  Proceeds from mortgage notes payable...............................................       39,000       30,300         45,500
  Principal payments on mortgage notes payable.......................................      (25,880)     (14,416)        (9,599)
  Debt issuance costs................................................................         (664)      (1,436)          (716)
  Distributions paid to stockholders.................................................      (44,907)     (42,550)       (42,749)
  Redemption of Series A preferred stock.............................................            -            -        (43,135)
  Proceeds from Series D preferred stock offering....................................            -            -         32,326
  Proceeds from common stock offerings...............................................       31,597            -         38,974
  Proceeds from exercise of stock options............................................        1,507        2,592          2,539
  Proceeds from dividend reinvestment plan...........................................          346          357            362
  Other..............................................................................        1,370       (1,470)         2,535
                                                                                      ----------------------------------------------
NET CASH PROVIDED BY FINANCING ACTIVITIES............................................       32,702        7,258          4,630
                                                                                      ----------------------------------------------

INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS.....................................          707         (578)           403
  CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR.....................................        1,208        1,786          1,383
                                                                                      ----------------------------------------------
  CASH AND CASH EQUIVALENTS AT END OF YEAR...........................................  $     1,915        1,208          1,786
                                                                                      ==============================================

SUPPLEMENTAL CASH FLOW INFORMATION
  Cash paid for interest, net of amount capitalized of $2,485, $1,715 and $2,077
    for 2005, 2004 and 2003, respectively............................................  $    22,842       19,638         18,068
  Conversion of cumulative preferred stock into common stock.........................            -            -         67,178
  Fair value of debt assumed by the Company in the purchase of real estate...........       30,500        2,091          1,478
  Common stock awards issued to employees and directors, net of forfeitures..........        1,000          879            (73)


See accompanying notes to consolidated financial statements.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

DECEMBER 31, 2005, 2004 AND 2003

(1) SIGNIFICANT ACCOUNTING POLICIES

(a)  Principles of Consolidation
     The  consolidated  financial  statements  include the accounts of EastGroup
Properties,  Inc. (the Company or EastGroup),  its wholly-owned subsidiaries and
its  investment  in any joint  ventures in which the  Company has a  controlling
interest.  At December 31, 2005,  2004 and 2003,  the Company had a  controlling
interest in one joint venture:  the 80% owned University  Business  Center.  The
Company records 100% of the joint venture's  assets,  liabilities,  revenues and
expenses  with  minority  interest  provided  for in  accordance  with the joint
venture agreement. The equity method of accounting is used for the Company's 50%
undivided tenant-in-common interest in Industry Distribution Center II (see Note
3). All significant intercompany  transactions and accounts have been eliminated
in consolidation.

(b)  Income Taxes
     EastGroup,  a  Maryland  corporation,   has  qualified  as  a  real  estate
investment  trust (REIT) under Sections 856-860 of the Internal Revenue Code and
intends to continue to qualify as such.  To maintain  its status as a REIT,  the
Company is required to  distribute  90% of its  ordinary  taxable  income to its
stockholders.  The Company has the option of (i)  reinvesting the sales price of
properties  sold  through  tax-deferred  exchanges,  allowing  for a deferral of
capital  gains on the sale,  (ii) paying out capital  gains to the  stockholders
with no tax to the Company,  or (iii)  treating the capital gains as having been
distributed to the stockholders,  paying the tax on the gain deemed  distributed
and  allocating  the tax  paid as a  credit  to the  stockholders.  The  Company
distributed all of its 2005,  2004 and 2003 taxable income to its  stockholders.
Accordingly,  no provision for income taxes was necessary.  The following  table
summarizes the federal income tax treatment for all distributions by the Company
for the years ended 2005, 2004 and 2003.

Federal Income Tax Treatment of Share Distributions


                                                                   Years Ended December 31,
                                                           ---------------------------------------
                                                               2005          2004         2003
                                                           ---------------------------------------
                                                                                  
        Common Share Distributions:
            Ordinary income...........................      $  1.4816        1.4860      1.68388
            Return of capital.........................          .3724         .4060       .21612
            Long-term 15% capital gain................          .0032         .0140            -
            Long-term 25% capital gain................          .0828         .0140            -
                                                           ---------------------------------------
        Total Common Distributions....................      $  1.9400        1.9200      1.90000
                                                           =======================================

        Series A Preferred Share Distributions:
            Ordinary income...........................      $       -             -      1.08125
                                                           ---------------------------------------
        Total Preferred A Distributions...............      $       -             -      1.08125
                                                           =======================================

        Series B Preferred Share Distributions:
            Ordinary income...........................      $       -             -      1.64100
                                                           ---------------------------------------
        Total Preferred B Distributions...............      $       -             -      1.64100
                                                           =======================================

        Series D Preferred Share Distributions:
            Ordinary income...........................      $  1.8788        1.9512       .98830
            Long-term 15% capital gain................          .0044         .0180            -
            Long-term 25% capital gain................          .1044         .0184            -
                                                           ---------------------------------------
        Total Preferred D Distributions...............      $  1.9876        1.9876       .98830
                                                           =======================================


     The  Company's  income  differs for tax and  financial  reporting  purposes
principally  because of (1) the timing of the  deduction  for the  provision for
possible losses and losses on investments,  (2) the timing of the recognition of
gains or losses from the sale of investments, (3) different depreciation methods
and lives, and (4) real estate  properties  having a different basis for tax and
financial reporting purposes.

(c)  Income Recognition
     Minimum  rental  income  from real estate  operations  is  recognized  on a
straight-line  basis. The straight-line  rent calculation on leases includes the
effects of rent  concessions  and scheduled rent  increases,  and the calculated
straight-line rent income is recognized over the lives of the individual leases.
The Company maintains  allowances for doubtful accounts  receivables,  including
deferred  rent  receivable,  based  upon  estimates  determined  by  management.
Management specifically analyzes aged receivables,  customer  credit-worthiness,
historical bad debts and current economic trends when evaluating the adequacy of
the allowance for doubtful accounts.
     Interest  income on mortgage  loans  receivable is recognized  based on the
accrual  method unless a significant  uncertainty  of  collection  exists.  If a
significant uncertainty exists, interest income is recognized as collected.
     The Company recognizes gains on sales of real estate in accordance with the
principles set forth in Statement of Financial  Accounting  Standards (SFAS) No.
66,  "Accounting  for  Sales  of Real  Estate."  Upon  closing  of  real  estate
transactions, the provisions of SFAS No. 66 require

consideration for the transfer of rights of ownership to the purchaser,  receipt
of an  adequate  cash  down  payment  from the  purchaser,  adequate  continuing
investment by the purchaser and no  substantial  continuing  involvement  by the
Company.  If the requirements for recognizing  gains have not been met, the sale
and related  costs are  recorded,  but the gain is deferred and  recognized by a
method other than the full accrual method.

(d)  Real Estate Properties
     Geographically, the Company's investments are concentrated in major Sunbelt
markets  of the  United  States,  primarily  in the  states of  Florida,  Texas,
California and Arizona.  The Company  reviews  long-lived  assets for impairment
whenever events or changes in circumstances indicate that the carrying amount of
an asset may not be recoverable. Recoverability of assets to be held and used is
measured  by a  comparison  of  the  carrying  amount  of  an  asset  to  future
undiscounted  net cash flows  expected  to be  generated  by the  asset.  If the
carrying  amount  of an asset  exceeds  its  estimated  future  cash  flows,  an
impairment  charge is recognized  by the amount by which the carrying  amount of
the asset exceeds the fair value of the asset.  Real estate  properties held for
investment  are  reported  at the lower of the  carrying  amount or fair  value.
Depreciation of buildings and other  improvements,  including personal property,
is computed  using the  straight-line  method  over  estimated  useful  lives of
generally 40 years for buildings and 3 to 15 years for improvements and personal
property.  Building  improvements are capitalized,  while maintenance and repair
expenses  are  charged to  expense  as  incurred.  Significant  renovations  and
improvements  that  extend  the  useful  life  of  or  improve  the  assets  are
capitalized. Depreciation expense for continuing and discontinued operations was
$32,693,000, $29,249,000 and $28,128,000 for 2005, 2004 and 2003, respectively.

(e)  Capitalized Development Costs
     During the industrial  development stage, costs associated with development
(i.e.,  land,  construction  costs,  interest  expense during  construction  and
lease-up,  property  taxes and other direct and indirect costs  associated  with
development)  are  aggregated  into the total  capitalization  of the  property.
Included in these costs are management's  estimates for the portions of internal
costs (primarily personnel costs) that are deemed directly or indirectly related
to such  development  activities.  As the property becomes  occupied,  interest,
depreciation,  property taxes and other costs for the  percentage  occupied only
are  expensed as incurred.  When the  property  becomes 80% occupied or one year
after completion of the shell construction,  whichever comes first, the property
is no longer  considered  a  development  property  and  becomes  an  industrial
property.  When the property becomes classified as an industrial  property,  the
entire property is depreciated accordingly,  and all interest and property taxes
are expensed.

(f)  Real Estate Held for Sale
     Real estate  properties that are held for sale are reported at the lower of
the  carrying  amount or fair  value  less  estimated  costs to sell and are not
depreciated  while they are held for sale.  In  accordance  with the  guidelines
established  under SFAS No. 144, the results of  operations  for the  properties
sold or held for sale during the reported  periods are shown under  Discontinued
Operations  on the  consolidated  income  statements.  Interest  expense  is not
generally allocated to the properties that are held for sale or whose operations
are included under Discontinued Operations unless the mortgage is required to be
paid in full upon the sale of the property.

(g)  Investment in Real Estate Investment Trusts
     Marketable  equity  securities  owned by the  Company  are  categorized  as
available-for-sale securities. Unrealized holding gains and losses are reflected
as a net amount in a separate component of stockholders'  equity until realized.
The costs of these  investments are adjusted to fair market value with an equity
adjustment  to account  for  unrealized  gains/losses  as  indicated  above.  At
December 31, 2005 and 2004, the Company had no investments in marketable  equity
securities.

(h)  Derivative Instruments and Hedging Activities
     The Company applies SFAS No. 133,  "Accounting  for Derivative  Instruments
and Hedging  Activities,"  which requires that all  derivatives be recognized as
either  assets or  liabilities  in the balance sheet and measured at fair value.
Changes in fair value are to be reported either in earnings or as a component of
stockholders'  equity  depending on the intended use of the  derivative  and the
resulting  designation.  Entities  applying  hedge  accounting  are  required to
establish  at the  inception  of  the  hedge  the  method  used  to  assess  the
effectiveness  of the  hedging  derivative  and  the  measurement  approach  for
determining  the  ineffective  aspect of the hedge.  The Company has an interest
rate swap agreement, which is summarized in Note 6.

(i)   Cash Equivalents
     The Company  considers  all highly  liquid  investments  with a maturity of
three months or less when purchased to be cash equivalents.

(j)  Amortization
     Debt origination  costs are deferred and amortized using the  straight-line
method  over the term of the loan.  Amortization  of loan  costs for  continuing
operations  was  $801,000,  $831,000  and  $797,000  for  2005,  2004 and  2003,
respectively.
     Leasing costs are deferred and  amortized  using the  straight-line  method
over the term of the lease.  Leasing costs  amortization  expense for continuing
and discontinued operations was $3,863,000,  $3,392,000 and $3,562,000 for 2005,
2004 and 2003, respectively. Amortization expense for in-place lease intangibles
is disclosed in Business Combinations and Acquired Intangibles.

(k)  Business Combinations and Acquired Intangibles
     Upon  acquisition  of real  estate  properties,  the  Company  applies  the
principles of SFAS No. 141, "Business Combinations," to determine the allocation
of the purchase price among the  individual  components of both the tangible and
intangible assets based on their respective fair values.  The Company determines
whether any financing  assumed is above or below market based upon comparison to
similar  financing  terms for  similar  properties.  The cost of the  properties
acquired may be adjusted based on  indebtedness  assumed from the seller that is
determined to be above or below market rates.  The allocation to tangible assets
(land,  building and improvements) is based upon  management's  determination of
the  value of the  property  as if it were  vacant  using  discounted  cash flow
models.
     Factors  considered  by  management  include an estimate of carrying  costs
during the expected lease-up periods  considering  current market conditions and
costs to execute similar leases. The remaining purchase price is allocated among
three  categories of intangible  assets  consisting of the above or below market
component  of in-place  leases,  the value of  in-place  leases and the value of
customer  relationships.  The  value  allocable  to the  above or  below  market
component of an acquired  in-place  lease is  determined  based upon the present
value  (using a  discount  rate which  reflects  the risks  associated  with the
acquired  leases) of the difference  between (i) the  contractual  amounts to be
paid  pursuant  to the lease  over its  remaining  term,  and (ii)  management's
estimate  of the  amounts  that would be paid using fair  market  rates over the
remaining  term of the lease.  The amounts  allocated  to above and below market
leases are included in Other Assets and Other Liabilities,  respectively, on the
consolidated  balance  sheets  and are  amortized  to  rental  income  over  the
remaining terms of the respective  leases. The total amount of intangible assets
is further  allocated  to in-place  lease  values and to  customer  relationship
values based upon  management's  assessment of their  respective  values.  These
intangible  assets are  included  in Other  Assets on the  consolidated  balance
sheets and are amortized over the remaining term of the existing  lease,  or the
anticipated  life of the  customer  relationship,  as  applicable.  Amortization
expense for in-place lease intangibles was $2,750,000, $810,000 and $360,000 for
2005, 2004 and 2003, respectively. Amortization of above and below market leases
was immaterial for all periods  presented.  Projected  amortization  of in-place
lease intangibles for the next five years as of December 31, 2005 is as follows:


           Year                   (In thousands)
      -------------------------------------------
                                    
      2006........................    $2,480
      2007........................     1,540
      2008........................       900
      2009........................       604
      2010........................       256


     Total cost of the properties  acquired for 2005 was  $76,786,000,  of which
$70,882,000 was allocated to real estate properties. In accordance with SFAS No.
141, intangibles  associated with the purchases of real estate were allocated as
follows:  $5,882,000 to in-place lease  intangibles and $337,000 to above market
leases  (both  included in Other  Assets on the balance  sheet) and  $315,000 to
below market leases (included in Other Liabilities on the balance sheet). All of
these costs are amortized over the remaining  lives of the associated  leases in
place at the time of  acquisition.  The Company paid cash of $46,286,000 for the
properties  and  intangibles  acquired,  assumed  mortgages of  $29,218,000  and
recorded  premiums  totaling  $1,282,000 to adjust the mortgage loans assumed to
fair value.
     The Company  periodically reviews (at least annually) the recoverability of
goodwill and (on a quarterly basis) the  recoverability of other intangibles for
possible impairment. In management's opinion, no material impairment of goodwill
and other intangibles existed at December 31, 2005 and 2004.

(l)  Stock-Based Compensation
     The Company has a management incentive plan, which was adopted in 2004 (the
"2004  Plan"),  under which  employees of the Company are issued common stock in
the form of  restricted  stock and may, in the future,  be issued other forms of
stock-based  compensation.  Vesting in the stock is dependent on the achievement
of goals and/or the passage of time. The purpose of the restricted stock plan is
to act as a  retention  device  since it allows  participants  to  benefit  from
dividends  as  well  as  potential  stock  appreciation,   while  also  aligning
participants'  interests with  shareholder  interests.  The 2004 Plan replaced a
previous  plan adopted in 1994 (the "1994 Plan"),  under which  employees of the
Company were also granted stock option awards,  restricted stock and other forms
of stock-based compensation.
     The Company  accounts for restricted stock in accordance with SFAS No. 148,
Accounting for Stock-Based  Compensation-Transition and Disclosure, an amendment
of SFAS No. 123,  Accounting  for  Stock-Based  Compensation,  and  accordingly,
compensation  expense is recognized  over the expected  vesting period using the
straight-line  method.  The  Company  records  the  fair  market  value  of  the
restricted  stock to additional  paid-in capital when the shares are granted and
offsets unearned  compensation by the same amount. The unearned  compensation is
amortized  over the  restricted  period into  compensation  expense.  Previously
expensed   stock-based   compensation   related  to  forfeited   shares  reduces
compensation expense during the period in which the shares are forfeited. During
the restricted  period, the Company accrues dividends and holds the certificates
for the shares;  however,  the employee can vote the shares.  Share certificates
and dividends are delivered to the employee as they vest.
     Expected option lives for options granted to directors were eight years for
2003.  The fair value of each stock  option grant is estimated on the grant date
using the Black-Scholes option pricing model with the following weighted-average
assumptions used for 2003:  risk-free interest rate of 3.41%,  dividend yield of
11.13%,  and volatility factor of 18.8%. The weighted average fair value of each
option  granted for 2003 was $.36. No stock options were granted during 2005 and
2004.  Stock-based  compensation expense for options was immaterial for 2004 and
2003,  with an  immaterial  effect to pro forma net income  available  to common
stockholders  and no  effect  to basic  or  diluted

earnings per share (EPS).  The  following  table  illustrates  the effect on net
income and earnings per share if the fair value based method had been applied to
all outstanding and unvested awards in each period.


                                                                                ---------------------------------------
                                                                                    2005          2004          2003
                                                                                ---------------------------------------
                                                                                 (In thousands, except per share data)
                                                                                                        
        Net income available to common stockholders as reported...........       $  19,567        20,703        12,748
        Add: Stock options compensation expense
                 included in reported net income..........................               -             1             8
        Deduct: Total stock options compensation
                 expense determined under fair value based
                 method for all awards....................................               -            (1)          (13)
                                                                                ---------------------------------------
        Net income available to common stockholders pro forma.............       $  19,567        20,703        12,743
                                                                                =======================================

        Earnings per share:
                 Basic - as reported......................................       $     .91          1.00           .72
                 Basic - pro forma........................................             .91          1.00           .72
                 Diluted - as reported....................................             .89           .98           .70
                 Diluted - pro forma......................................             .89           .98           .70


(m)  Earnings Per Share
     Basic EPS  represents  the amount of earnings  for the period  available to
each  share of  common  stock  outstanding  during  the  reporting  period.  The
Company's  basic EPS is  calculated  by dividing net income  available to common
stockholders by the weighted average number of common shares outstanding.
     Diluted EPS represents  the amount of earnings for the period  available to
each share of common stock  outstanding  during the reporting period and to each
share that would have been  outstanding  assuming the issuance of common  shares
for all  dilutive  potential  common  shares  outstanding  during the  reporting
period.  The Company  calculates diluted EPS by totaling net income available to
common stockholders plus dividends on dilutive convertible  preferred shares and
dividing  this  numerator  by the  weighted  average  number  of  common  shares
outstanding  plus the dilutive  effect of stock  options,  nonvested  restricted
stock and  convertible  preferred  stock,  had the options or  conversions  been
exercised.  The dilutive effect of stock options and their  equivalents (such as
nonvested restricted stock) was determined using the treasury stock method which
assumes  exercise  of the  options  as of the  beginning  of the  period or when
issued,  if later, and assumes proceeds from the exercise of options are used to
purchase  common  stock at the  average  market  price  during the  period.  The
dilutive effect of convertible  securities was determined using the if-converted
method.

(n)  Involuntary Conversion
     In 2005,  the Company  recognized a gain on an  involuntary  conversion  of
$243,000  resulting  from insurance  proceeds  exceeding the net book value of a
roof replaced due to hurricane damage. In 2004, the Company recognized a gain on
an  involuntary   conversion  of  $154,000  resulting  from  insurance  proceeds
exceeding the net book value of two roofs replaced due to tornado damage.

(o)  Use of Estimates
     The preparation of financial  statements in conformity with U.S.  generally
accepted accounting  principles (GAAP) requires management to make estimates and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
revenues and expenses  during the  reporting  period,  and to disclose  material
contingent  assets  and  liabilities  at the date of the  financial  statements.
Actual results could differ from those estimates.

(p)  New Accounting Pronouncements
     In December  2004,  the FASB issued SFAS No. 153,  Exchanges of Nonmonetary
Assets - An  Amendment of APB Opinion No. 29. This new standard is the result of
a broader  effort by the FASB to  improve  financial  reporting  by  eliminating
differences  between  GAAP  in the  United  States  and  GAAP  developed  by the
International  Accounting  Standards Board (IASB).  As part of this effort,  the
FASB and the IASB identified  opportunities  to improve  financial  reporting by
eliminating   certain  narrow  differences  between  their  existing  accounting
standards.  SFAS 153 amends APB  Opinion  No. 29 (Opinion  29),  Accounting  for
Nonmonetary Transactions,  which was issued in 1973. The amendments made by SFAS
153 are based on the principle that  exchanges of  nonmonetary  assets should be
measured  based  on  the  fair  value  of the  assets  exchanged.  Further,  the
amendments  eliminate the narrow exception for nonmonetary  exchanges of similar
productive  assets and  replaced it with a broader  exception  for  exchanges of
nonmonetary assets that do not have "commercial substance." Previously,  Opinion
29 required  that the  accounting  for an exchange of a  productive  asset for a
similar  productive  asset or an  equivalent  interest  in the  same or  similar
productive   asset  should  be  based  on  the  recorded  amount  of  the  asset
relinquished.  The  provisions in SFAS 153 are effective for  nonmonetary  asset
exchanges  occurring  in fiscal  periods  beginning  after  June 15,  2005.  The
Company's  adoption of this  Statement in June 2005 had no impact on its overall
financial  position or results of  operation  as the Company had no  nonmonetary
asset  exchanges  during  the  periods  presented  nor  does it  expect  to have
nonmonetary asset exchanges in the immediate future.
     In March  2005,  the FASB  issued  Interpretation  No. 47,  Accounting  for
Conditional Asset Retirement Obligations-an interpretation of FASB Statement No.
143. This  Interpretation  clarifies that the term conditional  asset retirement
obligation as used in SFAS 143,  Accounting  for Asset  Retirement  Obligations,
refers to a legal  obligation to perform an asset  retirement  activity in which
the timing and (or) method of settlement are

conditional  on a future  event that may or may not be within the control of the
entity. The obligation to perform the asset retirement activity is unconditional
even though  uncertainty  exists about the timing and (or) method of settlement.
Thus,  the timing and (or) method of settlement  may be  conditional on a future
event. Accordingly,  an entity is required to recognize a liability for the fair
value of a  conditional  asset  retirement  obligation  if the fair value of the
liability  can be  reasonably  estimated.  The fair value of a liability for the
conditional   asset   retirement    obligation   should   be   recognized   when
incurred-generally  upon  acquisition,  construction,  or  development  and (or)
through the normal operation of the asset. Uncertainty about the timing and (or)
method of settlement  of a conditional  asset  retirement  obligation  should be
factored into the  measurement  of the  liability  when  sufficient  information
exists.  Statement 143 acknowledges that in some cases,  sufficient  information
may  not be  available  to  reasonably  estimate  the  fair  value  of an  asset
retirement  obligation.  This Interpretation also clarifies when an entity would
have  sufficient  information to reasonably  estimate the fair value of an asset
retirement  obligation.  The Company adopted this Interpretation on December 31,
2005 with no impact to its financial positions or results of operations.

(q)  Reclassifications
     Certain  reclassifications have been made in the 2004 and 2003 consolidated
financial statements to conform to the 2005 presentation.

(2) REAL ESTATE OWNED

     EastGroup  has  one  reportable   segment--industrial   properties.   These
properties are primarily  located in major Sunbelt regions of the United States,
have similar  economic  characteristics  and also meet the other  criteria  that
permit  the  properties  to be  aggregated  into  one  reportable  segment.  The
Company's real estate properties at December 31, 2005 and 2004 were as follows:


                                                                            December 31,
                                                                    ----------------------------
                                                                         2005          2004
                                                                    ----------------------------
                                                                           (In thousands)
                                                                                   
        Real estate properties:
           Land................................................      $   152,954      139,857
           Buildings and building improvements.................          656,897      595,852
           Tenant and other improvements.......................          133,734      109,430
        Development............................................           77,483       39,330
                                                                    ----------------------------
                                                                       1,021,068      884,469
           Less accumulated depreciation.......................         (206,427)    (174,662)
                                                                    ----------------------------
                                                                     $   814,641      709,807
                                                                    ============================


     The Company is currently  developing the properties  detailed below.  Costs
incurred  include   capitalization  of  interest  costs  during  the  period  of
construction.  The interest costs capitalized on real estate properties for 2005
were $2,485,000 compared to $1,715,000 for 2004 and $2,077,000 for 2003.
     Total capital  investment for development  during 2005 was $58,192,000.  In
addition to the costs  incurred  for the year as  detailed  in the table  below,
development  costs included  $4,017,000 for improvements on developments  during
the 12-month period following transfer to Real Estate Properties.



                                                                                 Costs Incurred
                                                                 ----------------------------------------------
                                                                     Costs       For the Year
                                                                  Transferred       Ended         Cumulative       Estimated
                                                        Size        in 2005        12/31/05     as of 12/31/05    Total Costs
                                                    ---------------------------------------------------------------------------
DEVELOPMENT                                          (Unaudited)                                                  (Unaudited)
- -------------------------------------------------------------------------------------------------------------------------------
                                                    (Square feet)                      (In thousands)
                                                                                                        
LEASE-UP
  Executive Airport CC II, Fort Lauderdale, FL.....      55,000   $         -          1,513           4,484           4,600
  Southridge I, Orlando, FL........................      41,000             -          2,087           2,931           3,900
  Southridge V, Orlando, FL........................      70,000             -          3,390           4,672           4,900
  Palm River South II, Tampa, FL...................      82,000         1,457          2,578           4,035           4,500
  Sunport Center VI, Orlando, FL...................      63,000         1,044          2,290           3,334           3,800
  Techway SW III, Houston, TX......................     100,000         1,150          3,246           4,396           5,700
                                                    ---------------------------------------------------------------------------
Total Lease-up.....................................     411,000         3,651         15,104          23,852          27,400
                                                    ---------------------------------------------------------------------------

UNDER CONSTRUCTION
  World Houston 15, Houston, TX....................      63,000         1,007          1,420           2,427           5,800
  World Houston 21, Houston, TX....................      68,000           569          1,523           2,092           3,800
  Southridge IV, Orlando, FL.......................      70,000         1,905          1,525           3,430           4,700
  Santan 10 II, Chandler, AZ.......................      85,000         1,383          1,490           2,873           4,900
  Arion 14, San Antonio, TX........................      66,000           517          1,134           1,651           3,700
  Arion 17, San Antonio, TX........................      40,000           710            618           1,328           3,500
  Oak Creek III,  Tampa, FL........................      61,000           942              -             942           3,700
  Southridge II, Orlando, FL.......................      41,000         1,456              -           1,456           4,700
  Castilian Research Center, Santa Barbara, CA.....      35,000             -          4,191           4,191           5,800
                                                    ---------------------------------------------------------------------------
Total Under Construction...........................     529,000         8,489         11,901          20,390          40,600
                                                    ---------------------------------------------------------------------------

PROSPECTIVE DEVELOPMENT (PRIMARILY LAND)
  Phoenix, AZ......................................     129,000        (1,383)           348           1,161           6,500
  Tucson, AZ.......................................      70,000             -              -             326           3,500
  Tampa, FL........................................     464,000        (2,399)         5,813           4,871          25,300
  Orlando, FL......................................     814,000        (4,405)         5,824           8,585          59,100
  West Palm Beach, FL..............................      20,000             -             76             554           2,300
  Fort Myers, FL...................................     126,000             -          2,081           2,081           8,800
  El Paso, TX......................................     251,000             -              -           2,444           9,600
  Houston, TX......................................   1,317,000        (2,726)         8,336          11,514          69,300
  San Antonio, TX..................................      65,000        (1,227)         2,227           1,000           5,200
  Jackson, MS......................................      28,000             -            124             705           2,000
                                                    ---------------------------------------------------------------------------
Total Prospective Development......................   3,284,000       (12,140)        24,829          33,241         191,600
                                                    ---------------------------------------------------------------------------
                                                      4,224,000   $         -         51,834          77,483         259,600
                                                    ===========================================================================

DEVELOPMENTS COMPLETED AND TRANSFERRED
TO REAL ESTATE PROPERTIES DURING THE
YEAR ENDED DECEMBER 31, 2005
  Santan 10, Chandler, AZ..........................      65,000   $         -            187           3,493
  Sunport Center V, Orlando, FL....................      63,000             -              5           3,259
  Palm River South I, Tampa, FL....................      79,000             -            650           3,842
  World Houston 16, Houston, TX....................      94,000             -          1,499           4,766
                                                    --------------------------------------------------------------
Total Transferred to Real Estate Properties........     301,000   $         -          2,341          15,360  (1)
                                                    ==============================================================


(1) Represents cumulative costs at the date of transfer.

     At  December  31,  2004,  the  Company  was  offering  for  sale  the  Delp
Distribution Center II in Memphis, Tennessee with a carrying value of $1,662,000
and 8.26  acres of land in  Houston,  Texas and Tampa,  Florida  with a carrying
amount of $975,000.  During the first quarter of 2005, the Company sold Delp II.
During the second quarter of 2005, Lamar Distribution  Center II was transferred
to real  estate  held for sale and was  subsequently  sold  during the  quarter.
During the third quarter, the Company sold the Tampa land with a carrying amount
of $202,000.  At December 31, 2005, the Houston land with a total carrying value
of  $773,000  was  held  for  sale.  No loss is  anticipated  on the sale of the
properties that are held for sale.
     In  accordance  with the  guidelines  established  under SFAS No. 144,  the
results  of  operations  for the  properties  sold or held for sale  during  the
reported  periods are shown under  Discontinued  Operations on the  consolidated
income statements. No interest expense was allocated to

the  properties  that are held for sale or whose  operations  are included under
Discontinued Operations except for Lamar Distribution Center II, the mortgage of
which  was  required  to be  paid  in  full  upon  the  sale  of  the  property.
Accordingly,  Discontinued  Operations  includes  interest  expense of  $64,000,
$132,000 and $137,000 for 2005, 2004 and 2003, respectively.  A summary of gains
on sale of real estate  investments  for the years ended December 31, 2005, 2004
and 2003 follows:

Gains on Sale of Real Estate Investments


                                                                                     Date          Net                    Recognized
             Real Estate Properties             Location               Size          Sold      Sales Price       Basis       Gain
        ----------------------------------------------------------------------------------------------------------------------------
                                                                                                            (In thousands)
                                                                                                            
        2005
        Delp Distribution Center II.........   Memphis, TN          102,000 SF     02/23/05    $    2,085        1,708          377
        Lamar Distribution Center II........   Memphis, TN          151,000 SF     06/30/05         3,710        2,956          754
        Sabal Land..........................   Tampa, FL            1.9 Acres      09/30/05           239          206           33
                                                                                              --------------------------------------
                                                                                               $    6,034        4,870        1,164
                                                                                              ======================================
        2004
        Getwell Distribution Center.........   Memphis, TN          26,000 SF      06/30/04    $      746          685           61
        Sample 95 Business Park III.........   Pompano Beach, FL    18,000 SF      07/01/04         1,994          711        1,283
        Viscount Distribution Center........   Dallas, TX           104,000 SF     08/20/04         2,197        2,091          106
        Sabal Land..........................   Tampa, FL            4.4 Acres      10/04/04           403          403            -
                                                                                              --------------------------------------
                                                                                               $    5,340        3,890        1,450
                                                                                              ======================================
        2003
        Air Park Distribution Center II.....   Memphis, TN          17,000 SF      02/14/03    $      445          339          106
        Orlando Central Park Land...........   Orlando, FL          2.6 Acres      07/30/03           396          390            6
                                                                                              --------------------------------------
                                                                                               $      841          729          112
                                                                                              ======================================


     The following schedule indicates approximate future minimum rental receipts
under noncancelable leases for real estate properties by year as of December 31,
2005:

Future Minimum Rental Receipts Under Noncancelable Leases


                  Years Ended December 31,             (In thousands)
        --------------------------------------------------------------
                                                         
        2006......................................      $      97,601
        2007......................................             80,650
        2008......................................             61,609
        2009......................................             44,313
        2010......................................             28,754
        Thereafter................................             53,772
                                                       ---------------
           Total minimum receipts.................      $     366,699
                                                       ===============


Ground Leases
     As of December 31, 2005, the Company owned two  properties in Florida,  two
properties  in Texas,  one property in Arizona and one  property in  Mississippi
that are subject to ground  leases.  These  leases have terms of 40 to 75 years,
expiration  dates of August 2031 to November 2076, and renewal  options of 15 to
35 years,  except for the one lease in Arizona  which is  automatically  renewed
annually.  Total lease  expenditures for the years ended December 31, 2005, 2004
and 2003 were $686,000, $679,000 and $676,000, respectively. Payments on five of
the properties are subject to increases at 3 to 10 year intervals based upon the
agreed or appraised  fair market value of the leased  premises on the adjustment
date or the Consumer Price Index  percentage  increase since the base rent date.
The following schedule  indicates  approximate future minimum lease payments for
these properties by year as of December 31, 2005:

Future Minimum Ground Lease Payments


                  Years Ended December 31,              (In thousands)
        ----------------------------------------------------------------
                                                         
        2006......................................      $         688
        2007......................................                687
        2008......................................                687
        2009......................................                687
        2010......................................                687
        Thereafter................................             17,197
                                                       -----------------
           Total minimum payments.................      $      20,633
                                                       =================


(3) UNCONSOLIDATED INVESTMENT

     In November  2004,  the Company  acquired a 50% undivided  tenant-in-common
interest in Industry  Distribution  Center II, a 309,000  square foot  warehouse
distribution  building in the City of Industry (Los  Angeles),  California.  The
building was  constructed in 1998 and is 100% leased through  December 2014 to a
single tenant who owns the other 50% interest in the property.  This  investment
is accounted for under the equity method of accounting  and had a carrying value
of $2,618,000 at December 31, 2005, a decrease of $6,638,000  from $9,256,000 at
December 31, 2004. At the end of May 2005,  EastGroup and the property  co-owner
closed a nonrecourse first mortgage loan secured by Industry Distribution Center
II. The $13.3 million loan has a fixed  interest rate of 5.31%,  a ten-year term
and an amortization  schedule of 25 years.  The co-owner's 50% share of the loan
proceeds  ($6.65  million)  were paid to  EastGroup  and reduced  the  Company's
mortgage  loan  receivable  (see  Note  4).  EastGroup's  50%  share of the loan
proceeds  ($6.65  million)   reduced  the  carrying  value  of  the  investment.
EastGroup's share of this mortgage was $6,585,000 at December 31, 2005.

(4) MORTGAGE LOANS RECEIVABLE

     In connection  with the closing of the investment in Industry  Distribution
Center II, EastGroup advanced a total of $7,550,000 in two separate notes to the
property co-owner, one for $6,750,000 and one for $800,000. As discussed in Note
3, the Company and the property co-owner secured permanent  fixed-rate financing
on the  investment  in Industry  Distribution  Center II in May 2005. As part of
this  transaction,  the loan proceeds  payable to the property  co-owner  ($6.65
million) were paid to EastGroup to reduce the $6.75  million  note.  Also at the
closing of the permanent financing, the co-owner repaid the remaining balance of
$100,000 on this note. The $800,000 note was repaid in full to EastGroup  during
the last half of 2005. Mortgage interest income for these notes was $224,000 for
2005 and $65,000 for 2004.

(5) OTHER ASSETS

     A summary of the Company's Other Assets follows:


                                                                                                  December 31,
                                                                                           --------------------------
                                                                                               2005          2004
                                                                                           --------------------------
                                                                                                 (In thousands)
                                                                                                        
        Leasing costs (principally commissions), net of accumulated amortization.......     $  13,630        12,003
        Deferred rent receivable, net of allowance for doubtful accounts...............        12,773        10,832
        Accounts receivable, net of allowance for doubtful accounts....................         2,930         2,316
        Acquired in-place lease intangibles, net of accumulated amortization
          of $3,580 and $999 for 2005 and 2004, respectively...........................         6,062         2,931
        Goodwill.......................................................................           990           990
        Prepaid expenses and other assets..............................................         7,206         9,134
                                                                                           --------------------------
                                                                                            $  43,591        38,206
                                                                                           ==========================


(6) NOTES PAYABLE TO BANKS

     The Company has a  three-year,  $175  million  unsecured  revolving  credit
facility  with a group of nine banks that matures in January  2008.  The Company
customarily  uses this line of credit for  acquisitions  and  developments.  The
interest  rate on the facility is based on the LIBOR index and varies  according
to  debt-to-total  asset value ratios,  with an annual  facility fee of 20 basis
points. EastGroup's interest rate under this facility is LIBOR plus .95%, except
that it may be lower  based  upon the  competitive  bid  option in the note (the
Company was first eligible under this facility to exercise its option to solicit
competitive bid offers in June 2005). The line of credit can be expanded by $100
million and has a one-year  extension  at  EastGroup's  option.  At December 31,
2005, the weighted average interest rate was 5.15% on a balance of $113,000,000.
The  interest  rate on each tranche is  currently  reset on a monthly  basis.
     The Company has a one-year $20 million unsecured  revolving credit facility
with PNC Bank,  N.A.  that  matured  in  December  2005 and was  renewed  with a
maturity date of November 2006.  This credit  facility is  customarily  used for
working  cash needs.  The  interest  rate on the  facility is based on LIBOR and
varies according to debt-to-total asset value ratios; it is currently LIBOR plus
1.10%. At December 31, 2005, the interest rate was 5.49% on $3,764,000.
     Average bank borrowings  were  $100,504,000 in 2005 compared to $66,867,000
in 2004 with weighted  average interest rates of 4.53% in 2005 compared to 2.76%
in 2004.  Weighted average  interest rates including  amortization of loan costs
were  4.89% for 2005 and 3.36% for  2004.  Amortization  of bank loan  costs was
$357,000, $404,000 and $409,000 for 2005, 2004 and 2003, respectively.
     The Company's bank credit  facilities have certain  restrictive  covenants,
and the Company was in compliance with all of its debt covenants at December 31,
2005.
     The Company has an interest  rate swap  agreement  to hedge its exposure to
the variable interest rate on the Company's  $10,345,000 Tower Automotive Center
recourse  mortgage  (see  Note  7).  Under  the  swap  agreement,   the  Company
effectively pays a fixed rate of interest over the term of the agreement without
the exchange of the  underlying  notional  amount.  This swap is designated as a
cash flow hedge and is considered to be fully  effective in hedging the variable
rate risk associated with the Tower mortgage loan.  Changes in the fair value of
the swap are

recognized in accumulated other  comprehensive  income (loss).  The Company does
not hold or issue this type of  derivative  contract for trading or  speculative
purposes. The interest rate swap agreement is summarized as follows:



                          Current Notional                                                        Fair Value         Fair Value
        Type of Hedge          Amount         Maturity Date    Reference Rate    Fixed Rate      at 12/31/05         at 12/31/04
        ---------------------------------------------------------------------------------------------------------------------------
                           (In thousands)                                                                 (In thousands)
                                                                                                        
             Swap            $10,345(1)         12/31/10        1 month LIBOR       4.03%            $311                 $14


(1) This  mortgage  is  backed by a letter of  credit  totaling  $10,464,000  at
December  31, 2005.  The letter of credit is  renewable  annually and expires on
January 15, 2011.

(7) MORTGAGE NOTES PAYABLE

     A summary of mortgage notes payable follows:


                                                                                         Carrying Amount
                                                                 Monthly                  of Securing       Balance at December 31,
                                                                   P&I       Maturity    Real Estate at     ------------------------
Property                                                Rate     Payment       Date     December 31, 2005      2005         2004
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                         (In thousands)
                                                                                                           
Westport Commerce Center.............................  8.000%   $  28,021   Repaid 03/05    $          -           -        2,407
Lamar Distribution Center II.........................  6.900%      16,925   Repaid 06/05               -           -        1,820
Exchange Distribution Center I.......................  8.375%      21,498   Repaid 07/05               -           -        1,816
Lake Pointe Business Park............................  8.125%      81,675   Repaid 07/05               -           -        9,830
Jetport Commerce Park................................  8.125%      33,769   Repaid 09/05               -           -        2,913
Huntwood Distribution Center.........................  7.990%     100,250     08/22/06            15,292      10,761       11,089
Wiegman Distribution Center..........................  7.990%      46,269     08/22/06             7,893       4,967        5,118
Arion Business Park(1)...............................  4.450%     102,329     12/01/06            33,063      20,784            -
World Houston 1 & 2..................................  7.770%      33,019     04/15/07             5,053       4,122        4,195
E. University I & II, Broadway VI, 55th Avenue
  and Ethan Allen....................................  8.060%      96,974     06/26/07            20,711      10,653       10,945
Dominguez, Kingsview, Walnut, Washington,
  Industry and Shaw..................................  6.800%     358,770     03/01/09            54,530      37,532       39,222
Auburn Facility......................................  8.875%      52,109     09/01/09            12,992       1,988        2,416
Tower Automotive Center (recourse)(2)................  5.300%  Semiannual     01/15/11             9,879      10,345       10,620
Interstate I, II & III, Venture, Stemmons Circle,
  Glenmont I & II,  West Loop I & II, Butterfield
  Trail and Rojas....................................  7.250%     325,263     05/01/11            44,521      41,529       42,388
America Plaza, Central Green and World Houston 3-9...  7.920%     191,519     05/10/11            26,834      24,958       25,266
University Business Center (120 & 130 Cremona).......  6.430%      81,856     05/15/12             9,561       6,372        6,925
University Business Center (125 & 175 Cremona).......  7.980%      88,607     06/01/12            13,123      10,499       10,715
Oak Creek Distribution Center IV.....................  5.680%      31,253     06/01/12             7,253       4,439            -
Airport Distribution, Southpointe, Broadway I, III
  & IV, Southpark, 51st Avenue, Chestnut, Main
  Street, Interchange Business Park,
  North Stemmons I and World Houston 12 & 13.........  6.860%     279,149     09/01/12            43,146      37,801       38,531
Interstate Distribution Center - Jacksonville........  5.640%      31,645     01/01/13             7,372       4,934            -
Broadway V, 35th Avenue, Sunbelt, Freeport,
  Lockwood, Northwest Point, Techway Southwest I
  and World Houston 10, 11 & 14......................  4.750%     259,403     09/05/13            45,085      43,245       44,278
Kyrene Distribution Center I.........................  9.000%      11,246     07/01/14             2,406         805          865
World Houston 17, Kirby, Americas Ten I, Shady
  Trail, Palm River North I, II & III and
  Westlake I & II(3).................................  5.680%     143,420     10/10/14            30,799      30,300       30,300
Chamberlain, Lake Pointe, Techway Southwest II
  and World Houston 19 & 20..........................  4.980%     256,952     12/05/15            23,853      39,000            -
Blue Heron Distribution Center II....................  5.390%      16,176     02/29/20             5,832       1,927        2,015
                                                                                           -----------------------------------------
                                                                                            $    419,198     346,961      303,674
                                                                                           =========================================


(1) Interest only is paid on this note until December 2006.
(2) The Tower  Automotive  mortgage  has a variable  interest  rate based on the
one-month  LIBOR.  EastGroup has an interest rate swap  agreement that fixes the
rate at 4.03% for the 8-year term. Interest and related fees result in an annual
effective interest rate of 5.3%.  Semiannual principal payments are made on this
note;  interest is paid monthly.  (See Note 6.) The  principal  amounts of these
payments increase  incrementally as the loan approaches  maturity.
(3) Interest only is paid on this note until November 2006.

     The Company currently intends to repay its debt service  obligations,  both
in the short- and long-term,  through its operating cash flows, borrowings under
its lines of credit,  proceeds from new mortgage  debt and/or  proceeds from the
issuance  of equity  instruments.  Principal  payments  due during the next five
years as of December 31, 2005 are as follows:


               Year              (In thousands)
         ---------------------------------------
                                  
         2006...................    $  45,044
         2007...................       23,398
         2008...................        9,608
         2009...................       39,596
         2010...................        7,904


(8) ACCOUNTS PAYABLE AND ACCRUED EXPENSES

     A summary of the Company's Accounts Payable and Accrued Expenses follows:


                                                                      December 31,
                                                               --------------------------
                                                                   2005          2004
                                                               --------------------------
                                                                     (In thousands)
                                                                            
        Property taxes payable............................      $    8,224        6,689
        Development costs payable.........................           2,777          921
        Dividends payable.................................           2,363        2,355
        Other payables and accrued expenses...............           9,577        6,216
                                                               ---------------------------
                                                                $   22,941       16,181
                                                               ===========================


 (9) COMMON STOCK ACTIVITY

     The following  table presents the common stock activity for the three years
ended December 31, 2005:


                                                                           Years Ended December 31,
                                                               -------------------------------------------------
                                                                    2005              2004            2003
                                                               -------------------------------------------------
                                                                                Common Shares
                                                                                             
        Shares outstanding at beginning of year...........       21,059,164        20,853,780     16,104,356
        Conversion of preferred into common stock.........                -                 -      3,181,920
        Common stock offerings............................          860,000                 -      1,418,887
        Stock options exercised...........................           72,415           167,380        139,584
        Dividend reinvestment plan........................            8,279            10,247         12,925
        Management incentive stock awarded................                -                 -          2,108
        Incentive restricted stock granted................           33,446            36,767              -
        Incentive restricted stock forfeited..............           (3,396)           (9,010)        (6,000)
        Director incentive restricted stock granted.......              481                 -              -
        Director common stock awarded.....................            1,200                 -              -
        Restricted stock withheld for tax obligations.....             (907)                -              -
                                                               -------------------------------------------------
        Shares outstanding at end of year.................       22,030,682        21,059,164     20,853,780
                                                               =================================================


Common Stock Issuances
     On March 31,  2005,  EastGroup  closed  the sale of  800,000  shares of its
common  stock.  On May 2, 2005,  the  underwriter  closed on the  exercise  of a
portion of its  over-allotment  option and purchased 60,000  additional  shares.
Total net  proceeds  from the  offering  of the shares  were  $31,597,000  after
deducting the underwriting discount and other offering expenses.
     In May 2003, the Company  completed a direct placement  offering of 571,429
shares of its common  stock at $26.25 per share.  The  proceeds of the  offering
were approximately  $14,461,000,  net of all related expenses. In November 2003,
the Company  completed  a direct  placement  offering  of 847,458  shares of its
common  stock  at  $29.50  per  share.   The  proceeds  of  the  offering   were
approximately $24,513,000, net of all related expenses.

Dividend Reinvestment Plan
     The Company has a dividend  reinvestment  plan that allows  stockholders to
reinvest cash distributions in new shares of the Company.

Common Stock Repurchase Plan
     EastGroup's  Board of Directors  has  authorized  the  repurchase  of up to
1,500,000  shares of its outstanding  common stock.  The shares may be purchased
from time to time in the open market or in  privately  negotiated  transactions.
Under the common stock  repurchase  plan,  the Company has  purchased a total of
827,700  shares for  $14,170,000  (an average of $17.12 per share) with  672,300
shares still  authorized for  repurchase.  The Company has not  repurchased  any
shares under this plan since 2000.

Shareholder Rights Plan
     In December 1998,  EastGroup  adopted a Shareholder  Rights Plan (the Plan)
designed to enhance the ability of all of the Company's  stockholders to realize
the long-term  value of their  investment.  Under the Plan,  Shareholder  Rights
(Rights) were distributed as a dividend on each share of Common Stock (one Right
for each share of Common Stock) held as of the close of business on December 28,
1998.  A Right was also  delivered  with all shares of Common Stock issued after
December 28,  1998.  The Rights will expire at the close of business on December
3, 2008.
     Each whole Right will entitle the holder to buy one one-thousandth (1/1000)
of a newly issued share of EastGroup's  Series C Preferred  Stock at an exercise
price of $70.00. The Rights attach to and trade with the shares of the Company's
Common Stock.  No separate  Rights  Certificates  will be issued unless an event
triggering the Rights  occurs.  The Rights will detach from the Common Stock and
will initially  become  exercisable  for shares of Series C Preferred Stock if a
person or group  acquires  beneficial  ownership  of, or  commences  a tender or
exchange offer which would result in such person or group  beneficially  owning,
15% or more of  EastGroup's  Common Stock,  except  through a tender or exchange
offer for all shares which the Board  determines to be fair and otherwise in the
best  interests of EastGroup and its  shareholders.  The Rights will also detach
from the Common  Stock if the Board  determines  that a person  holding at least
9.8% of  EastGroup's  Common  Stock  intends to cause  EastGroup to take certain
actions adverse to it and its shareholders or that such holder's ownership would
have a material adverse effect on EastGroup.
     On December  20,  2004,  EastGroup  amended the Plan to require a committee
comprised  entirely of independent  directors to review and evaluate the Plan to
consider  whether the maintenance of the Plan continues to be in the interest of
the Company,  its stockholders and other relevant  constituencies of the Company
at least every three years.
     If any person  becomes the  beneficial  owner of 15% or more of EastGroup's
Common  Stock  and the Board of  Directors  does not  within 10 days  thereafter
redeem the Rights,  or a 9.8% holder is determined by the Board to be an adverse
person,  each Right not owned by such person or related parties will then enable
its holder to purchase,  at the Right's then-current  exercise price,  EastGroup
Common  Stock (or,  in  certain  circumstances  as  determined  by the Board,  a
combination of cash, property,  common stock or other securities) having a value
of twice the Right's exercise price.
     Under  certain  circumstances,  if  EastGroup  is  acquired  in a merger or
similar  transaction with another person,  or sells more than 50% of its assets,
earning power or cash flow to another entity, each Right that has not previously
been exercised will entitle its holder to purchase,  at the Right's then-current
exercise  price,  common stock of such other entity  having a value of twice the
Right's exercise price.
     EastGroup  will  generally  be entitled to redeem the Rights at $0.0001 per
Right at any time until the 10th day following  public  announcement  that a 15%
position has been  acquired,  or until the Board has determined a 9.8% holder to
be an adverse person.  Prior to such time, the Board of Directors may extend the
redemption period.

(10) STOCK-BASED COMPENSATION PLANS

     The Company has a management  incentive plan which was adopted in 2004 (the
2004 Plan),  which  authorizes the issuance of up to 1,900,000  shares of common
stock (not  including  shares granted in the 1994 Plan) to employees in the form
of options,  stock appreciation rights,  restricted stock, deferred stock units,
performance shares, stock bonuses, and stock in place of cash compensation.  The
2004 Plan has  replaced  the 1994 Plan.  Under the 1994 Plan,  employees  of the
Company were granted  stock options (50% vested after one year and the other 50%
after two years), an annual incentive award and restricted stock awards.  Shares
remaining for grant under the 1994 Plan were cancelled upon adoption of the 2004
Plan.  Outstanding grants under the 1994 Plan will be fulfilled under that Plan.
Total  shares  available  for grant were  1,865,572,  1,898,945  and  543,577 at
December 31, 2005, 2004 and 2003, respectively.
     The following discussions and tables illustrate the Company's various forms
of stock-based  compensation.  Stock-based  compensation expense for these plans
collectively  was  $2,048,000,  $1,256,000 and $620,000 for 2005, 2004 and 2003,
respectively.

Restricted Stock
     The purpose of the  restricted  stock plan is to act as a retention  device
since it allows  participants  to benefit  from  dividends  as well as potential
stock appreciation.  The Company records the fair market value of the restricted
stock to  additional  paid-in  capital  when the shares are  granted and offsets
unearned compensation by the same amount. The unearned compensation is amortized
over the  restricted  period  into  compensation  expense.  Previously  expensed
stock-based  compensation  related  to  forfeited  shares  reduces  compensation
expense  during  the  period in which  the  shares  are  forfeited.  During  the
restricted  period, the Company accrues dividends and holds the certificates for
the shares;  however,  the employee can vote the shares.  Share certificates and
dividends are delivered to the employee as they vest.  Vesting occurs from three
to ten years  from the date of the  grant.  Following  is a summary of the total
shares that will vest by year for the  remainder  of the  vesting  periods as of
December 31, 2005.


        Remaining Shares Vesting Schedule              Number of Shares
        ----------------------------------------------------------------
                                                          
        2006......................................            56,757
        2007......................................            50,247
        2008......................................            35,220
        2009......................................            35,220
                                                       -----------------
        Total Nonvested Shares....................           177,444
                                                       =================


     Following is a summary of the total  restricted  shares granted,  forfeited
and  delivered to officers and  employees  with related  weighted  average share
prices for 2005,  2004 and 2003.  Of the shares that vested in 2005,  907 shares
were withheld by the Company to satisfy the tax  obligations for those employees
who elected this option as permitted under the applicable equity plan.


Restricted Stock Activity:                                         Years Ended December 31,
- ------------------------------------------------------------------------------------------------------------------------
                                                  2005                       2004                        2003
                                        --------------------------------------------------------------------------------
                                                      Weighted                    Weighted                  Weighted
                                                       Average                    Average                    Average
                                          Shares     Share Price     Shares     Share Price     Shares     Share Price
                                        --------------------------------------------------------------------------------
                                                                                               
Nonvested at beginning of year......      204,348     $ 22.249       183,100      $ 21.006      189,100     $ 21.010
Granted.............................       33,446       30.150        36,767        30.593            -            -
Forfeited...........................       (3,396)      22.936        (9,010)       27.308       (6,000)      21.096
Vested..............................      (56,954)      24.495        (6,509)       27.300            -            -
                                        -----------                -----------                -----------
Nonvested at end of year............      177,444       23.005       204,348        22.249      183,100       21.006
                                        ===========                ===========                ===========


     Following is a summary of the total  officers and  employees  stock options
granted,  exercised and expired with related  weighted  average share prices for
2005, 2004 and 2003.



Officers and Employees Stock Options
Stock Option Activity:                                             Years Ended December 31,
- ----------------------------------------------------------------------------------------------------------------------------
                                                  2005                       2004                           2003
                                        ------------------------------------------------------------------------------------
                                                      Weighted                     Weighted                    Weighted
                                                       Average                     Average                      Average
                                          Shares    Exercise Price     Shares   Exercise Price    Shares    Exercise Price
                                        ------------------------------------------------------------------------------------
                                                                                                
Outstanding at beginning of year....      286,740     $ 19.853         432,370     $ 18.394       567,704      $ 18.503
Granted.............................            -            -               -            -             -             -
Exercised...........................      (34,665)      20.112        (145,630)      15.578      (134,334)       18.802
Expired.............................       (1,000)      24.400               -            -        (1,000)       25.095
                                        -----------                  -----------                -----------
Outstanding at end of year..........      251,075       19.800         286,740       19.853       432,370        18.394
                                        ===========                  ===========                ===========

Exercisable at end of year..........      251,075     $ 19.800         286,740     $ 19.853       427,695      $ 18.325



       Officer and employee outstanding stock options at December 31, 2005, all exercisable:
       ------------------------------------------------------------------------------------------
                                               Weighted Average Remaining       Weighted Average
       Exercise Price Range       Number           Contractual Life              Exercise Price
       ------------------------------------------------------------------------------------------
                                                                              
       $  14.580-19.000           75,319               0.823 years                  $ 16.226
          20.000-22.000          167,406               2.698 years                    21.227
          22.400-25.750            8,350               5.728 years                    23.413


(11) DIRECTORS EQUITY INCENTIVE PLAN

     The  Company has a director  incentive  plan which was adopted in 2000 (the
2000 Plan),  which  authorizes  the  issuance of up to 150,000  shares of common
stock (not including  shares granted in the 1994 Plan, as amended) upon exercise
of any options.  Options  granted to directors  vest 100% at the grant date. The
2000 Plan  replaced  the 1994  Plan.  Under  the 2000  Plan,  each  Non-Employee
Director  was granted an initial  7,500  options.  Through the year 2003,  2,250
additional  options were granted on the date of any Annual  Meeting at which the
Director was  reelected  to the Board.  In lieu of option  grants in 2004,  cash
awards totaling $34,000 were paid to the Non-Employee Directors.
     At the Company's  annual meeting in June 2005,  the Company's  shareholders
approved  the 2005  Directors  Equity  Incentive  Plan  (the 2005  Plan),  which
replaced  the 2000 Plan.  Shares  remaining  for grant  under the 2000 Plan were
cancelled upon adoption of the 2005 Plan.  Outstanding grants under the 1994 and
2000 Plans will be fulfilled  under those Plans.  The 2005 Plan  authorizes  the
issuance of up to 50,000  shares of common  stock  through  awards of shares and
restricted shares granted to Non-Employee Directors of the Company. In 2005, the
Company  granted 1,200 shares of common stock to directors  under the 2005 Plan.
In addition, 481 shares of restricted stock at $41.57 were

granted  during  2005,  none of which was vested as of December  31,  2005.  The
restricted  stock  vesting  period is 25% per year for four  years.  There  were
48,319 shares available for grant under the 2005 Plan at December 31, 2005.


        Stock Option Activity:                                               Years Ended December 31,
        ----------------------------------------------------------------------------------------------------------------------------
                                                          2005                        2004                        2003
                                                ------------------------------------------------------------------------------------
                                                              Weighted                    Weighted                    Weighted
                                                               Average                     Average                     Average
                                                  Shares    Exercise Price    Shares    Exercise Price    Shares    Exercise Price
                                                ------------------------------------------------------------------------------------
                                                                                                         
        Outstanding at beginning of year....       91,500     $   22.118      113,250     $ 20.726         107,250    $   19.354
        Granted.............................            -              -            -            -          13,500        26.600
        Exercised...........................      (37,750)        21.465      (21,750)      14.872          (7,500)       11.670
        Expired.............................            -              -            -            -               -             -
                                                -----------                  ----------                  -----------
        Outstanding at end of year..........       53,750         22.576       91,500       22.118         113,250        20.726
                                                ===========                  ==========                  ===========

        Exercisable at end of year..........       53,750     $   22.576       91,500     $ 22.118         113,250    $   20.726
        Available for grant at end of year..            -              -       88,500            -          88,500             -




        Director outstanding stock options at December 31, 2005, all exercisable:
        ---------------------------------------------------------------------------------------------
                                                  Weighted Average Remaining       Weighted Average
        Exercise Price Range         Number            Contractual Life             Exercise Price
        ---------------------------------------------------------------------------------------------
                                                                                
         $  14.580-14.580             2,250               0.463 years                  $ 14.580
            19.375-21.750            27,000               3.672 years                    20.829
            24.020-26.600            24,500               6.709 years                    25.234


(12) PREFERRED STOCK

Series A 9.00% Cumulative Redeemable Preferred Stock
     In June 1998,  EastGroup sold 1,725,000 shares of Series A 9.00% Cumulative
Redeemable  Preferred  Stock at  $25.00  per  share in a  public  offering.  The
preferred stock was redeemable by the Company at $25.00 per share,  plus accrued
and unpaid  dividends,  on or after June 19, 2003.  The  preferred  stock had no
stated  maturity,  sinking fund or mandatory  redemption and was not convertible
into any other securities of the Company.
     On July 7, 2003,  the  Company  redeemed  all of the  outstanding  Series A
Preferred  Stock.  The  redemption  price of  these  shares  (excluding  accrued
dividends) was $43,125,000. The original issuance costs of $1,768,000 related to
Series A in 1998 were  recorded  as a preferred  issuance  cost and treated in a
manner  similar  to a  preferred  dividend  in the third  quarter  of 2003.  The
redemption cost was funded with the proceeds from the Company's  common offering
in May 2003  and the  7.95%  Series  D  Cumulative  Redeemable  Preferred  Stock
offering in earlier July 2003.
     The Company declared  dividends of $1.08125 per share of Series A Preferred
for 2003.

Series B 8.75% Cumulative Convertible Preferred Stock
     In  December  1998 and  September  1999,  EastGroup  sold  $10,000,000  and
$60,000,000,  respectively,  of Series B 8.75% Cumulative  Convertible Preferred
Stock at a net price of $24.50 per share to Five Arrows  Realty  Securities  II,
L.L.C. (Five Arrows),  an investment fund managed by Rothschild Realty,  Inc., a
member  of the  Rothschild  Group.  The  Series B  Preferred  Stock,  which  was
convertible  into  common  stock at a  conversion  price  of  $22.00  per  share
(3,181,920 common shares),  was entitled to quarterly dividends in arrears equal
to the  greater of $.547 per share or the  dividend  on the number of shares of
common stock into which a share of Series B Preferred Stock was convertible.  In
connection with this offering, EastGroup entered into certain related agreements
with Five Arrows, providing, among other things, for certain registration rights
with respect to the Series B Preferred Stock.  Also, the preferred stock was not
redeemable  by the Company at its option prior to the fifth  anniversary  of the
original  date of issuance of the Series B Preferred  Stock,  after which it was
redeemable  at  various  redemption  prices at certain  dates and under  certain
circumstances.
     During 2003,  all of the 2,800,000  shares of the Series B Preferred  Stock
were converted into 3,181,920  common shares.  Five Arrows began  converting the
shares in April 2003 and completed the conversion in November 2003. Since it was
the policy of Five Arrows to not hold common stock,  the common shares were sold
in the market  throughout  the year with the final shares being sold on December
15, 2003.
     The Company  declared  dividends  of $1.641 per share of Series B Preferred
for 2003.

Series D 7.95% Cumulative Redeemable Preferred Stock
     In July 2003,  EastGroup sold 1,320,000 shares of 7.95% Series D Cumulative
Redeemable  Preferred  Stock at  $25.00  per  share in a direct  placement.  The
preferred  stock is redeemable by the Company at $25.00 per share,  plus accrued
and  unpaid  dividends,  on or after July 2, 2008.  The  preferred  stock has no
stated  maturity,  sinking fund or mandatory  redemption and is not  convertible
into any other securities of the Company.
     The Company declared  dividends of $1.9876 per share for Series D Preferred
for both 2005 and 2004 and $.9883 per share for 2003.

(13) COMPREHENSIVE INCOME

     Comprehensive  income is comprised of net income plus all other  changes in
equity from nonowner sources.  The components of accumulated other comprehensive
income  (loss)  for  2005,   2004  and  2003  are  presented  in  the  Company's
Consolidated  Statements of Changes in  Stockholders'  Equity and are summarized
below.


                                                                                  ---------------------------------------
                                                                                      2005           2004         2003
                                                                                  ---------------------------------------
                                                                                                (In thousands)
                                                                                                          
        ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS):
        Balance at beginning of year.........................................     $      14           (30)          58
            Unrealized holding gains on REIT securities during the year......             -             -           66
            Less reclassification adjustment for gains on REIT
                securities included in net income............................             -             -         (421)
            Change in fair value of interest rate swap.......................           297            44          267
                                                                                  ---------------------------------------
        Balance at end of year...............................................     $     311            14          (30)
                                                                                  =======================================


(14) EARNINGS PER SHARE

     The Company  applies SFAS No. 128,  "Earnings  Per Share,"  which  requires
companies to present basic EPS and diluted EPS. Reconciliation of the numerators
and denominators in the basic and diluted EPS computations is as follows:

Reconciliation of Numerators and Denominators


                                                                            --------------------------------------------
                                                                               2005            2004             2003
                                                                            --------------------------------------------
                                                                                          (In thousands)
                                                                                                         
        BASIC EPS COMPUTATION
          Numerator-net income available to common stockholders........      $  19,567          20,703          12,748
          Denominator-weighted average shares outstanding..............         21,567          20,771          17,819
        DILUTED EPS COMPUTATION
          Numerator-net income available to common stockholders........      $  19,567          20,703          12,748
          Denominator:
            Weighted average shares outstanding........................         21,567          20,771          17,819
            Common stock options.......................................            171             193             189
            Nonvested restricted stock.................................            154             124             186
                                                                            --------------------------------------------
               Total Shares............................................         21,892          21,088          18,194
                                                                            ============================================


     The Company's Series B Preferred  Stock,  which was convertible into common
stock at a  conversion  price of  $22.00  per  share,  was not  included  in the
computation  of  diluted  earnings  per share  for 2003 due to its  antidilutive
effect.  All of the Series B Preferred  Stock was  converted  into common  stock
during 2003.

(15) QUARTERLY RESULTS OF OPERATIONS - UNAUDITED


                                                              2005 Quarter Ended                    2004 Quarter Ended
                                                   ---------------------------------------------------------------------------------
                                                    Mar 31    Jun 30    Sep 30    Dec 31    Mar 31    Jun 30    Sep 30    Dec 31
                                                   ---------------------------------------------------------------------------------
                                                                        (In thousands, except per share data)
                                                                                                     
         Revenues...............................   $ 30,555    31,433     32,049    32,715    27,382    27,937    29,265    29,737
         Expenses...............................    (25,423)  (26,270)   (26,235)  (27,795)  (22,428)  (22,822)  (23,287)  (24,131)
                                                   ---------------------------------------------------------------------------------
         Income from continuing operations......      5,132     5,163      5,814     4,920     4,954     5,115     5,978     5,606
         Income from discontinued operations....        404       725         33         -        58       166     1,431        19
                                                   ---------------------------------------------------------------------------------
         Net income.............................      5,536     5,888      5,847     4,920     5,012     5,281     7,409     5,625
         Preferred dividends....................       (656)     (656)      (656)     (656)     (656)     (656)     (656)     (656)
                                                   ---------------------------------------------------------------------------------
         Net income available to common
            stockholders........................   $  4,880     5,232      5,191     4,264     4,356     4,625     6,753     4,969
                                                   =================================================================================
         BASIC PER SHARE DATA
         Net income available to common
            stockholders........................   $    .23       .24        .24       .20       .21       .22       .32       .24
                                                   =================================================================================
         Weighted average shares outstanding....     20,891    21,755     21,799    21,811    20,687    20,745    20,804    20,845
                                                   =================================================================================
         DILUTED PER SHARE DATA
         Net income available to common
            stockholders........................   $    .23       .24        .23       .19       .21       .22       .32       .23
                                                   =================================================================================
         Weighted average shares outstanding....     21,196    22,073     22,130    22,147    21,114    21,142    21,179    21,157
                                                   =================================================================================


The above quarterly  earnings per share  calculations  are based on the weighted
average  number of common  shares  outstanding  during  each  quarter  for basic
earnings per share and the weighted average number of outstanding  common shares
and common share equivalents during each quarter for diluted earnings per share.
The annual  earnings per share  calculations in the  Consolidated  Statements of
Income are based on the weighted  average  number of common  shares  outstanding
during each year for basic earnings per share and the weighted average number of
outstanding  common  shares and common  share  equivalents  during each year for
diluted earnings per share.

(16) DEFINED CONTRIBUTION PLAN

     EastGroup  maintains a 401(k)  plan for its  employees.  The Company  makes
matching contributions of 50% of the employee's  contribution (limited to 10% of
compensation  as  defined  by the plan) and may also make  annual  discretionary
contributions.  The Company's total expense for this plan was $387,000, $332,000
and $273,000 for 2005, 2004 and 2003, respectively.

(17) LEGAL MATTERS

     The Company is not presently  involved in any material  litigation  nor, to
its knowledge,  is any material litigation threatened against the Company or its
properties,  other than routine  litigation  arising in the  ordinary  course of
business  or  which  is  expected  to be  covered  by  the  Company's  liability
insurance.

(18) FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following table presents the carrying amounts and estimated fair values
of the Company's  financial  instruments at December 31, 2005 and 2004. SFAS No.
107,  Disclosures  About Fair Value of Financial  Instruments,  defines the fair
value of a financial  instrument as the amount at which the instrument  could be
exchanged in a current transaction between willing parties.


                                            --------------------------------------------------------
                                                      2005                           2004
                                            --------------------------------------------------------
                                               Carrying       Fair          Carrying        Fair
                                                Amount        Value          Amount         Value
                                            --------------------------------------------------------
                                                                  (In thousands)
                                                                                 
        Financial Assets
           Mortgage loans receivable......  $        -             -           7,550         7,550
           Cash and cash equivalents......       1,915         1,915           1,208         1,208
           Interest rate swap.............         311           311              14            14
        Financial Liabilities
           Mortgage notes payable.........     346,961       357,034         303,674       325,241
           Notes payable to banks.........     116,764       116,764          86,431        86,431


Carrying  amounts  shown in the table are included in the  consolidated  balance
sheets under the indicated captions, except as indicated in the notes below.

     The following  methods and assumptions  were used to estimate fair value of
each class of financial instruments:

Mortgage Loans Receivable: The carrying amount at December 31, 2004 approximates
fair value due to the issuance of the loans in November 2004.
Cash and Cash Equivalents:  The carrying amounts  approximate fair value because
of the short maturity of those instruments.
Interest  Rate Swap:  The fair value of the interest  rate swap is the amount at
which it could be settled,  based on estimates  obtained from the  counterparty.
The interest rate swap is shown under Other Assets on the  consolidated  balance
sheets.
Mortgage Notes Payable:  The fair value of the Company's  mortgage notes payable
is  estimated  based on the  quoted  market  prices  for  similar  issues  or by
discounting  expected cash flows at the rates  currently  offered to the Company
for debt of the same remaining maturities, as advised by the Company's bankers.
Notes Payable to Banks: The carrying  amounts  approximate fair value because of
the variable rates of interest on the debt.

(19) SUBSEQUENT EVENTS

     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.
     Also  subsequent to December 31, 2005, the Company  entered into a contract
to sell three of its Memphis properties  (533,000 square feet) for a sales price
of  approximately  $15.2  million.  The sale of these  properties is expected to
close in March of 2006;  however,  there can be no assurance  that the sale will
actually occur.

(20) RELATED PARTY TRANSACTIONS

     EastGroup  and Parkway  Properties,  Inc.  equally  share the  services and
expenses of the Company's Chairman of the Board of Directors. These services and
expenses  include  rent for  office and  storage  space,  administrative  costs,
insurance benefits, and entertainment and travel expenses. EastGroup and Parkway
each pay a separate salary to the Chairman.
     EastGroup also leases 12,000 square feet of space for its executive offices
in Jackson, Mississippi in a building owned by Parkway.

REPORT OF INDEPENDENT  REGISTERED PUBLIC ACCOUNTING FIRM ON FINANCIAL  STATEMENT
SCHEDULE

THE DIRECTORS AND STOCKHOLDERS
EASTGROUP PROPERTIES, INC.:

     Under date of March 8, 2006, we reported on the consolidated balance sheets
of  EastGroup  Properties,  Inc. and  subsidiaries,  as of December 31, 2005 and
2004,   and  the  related   consolidated   statements  of  income,   changes  in
stockholders'  equity  and cash  flows for each of the  years in the  three-year
period ended December 31, 2005,  which are included in the 2005 Annual Report on
Form 10-K.  In  connection  with our audits of the  aforementioned  consolidated
financial  statements,  we  also  audited  the  related  consolidated  financial
statement  schedule  as listed in Item  15(a)(2)  of Form  10-K.  The  financial
statement  schedule  is the  responsibility  of the  Company's  management.  Our
responsibility  is to express an opinion  on the  financial  statement  schedule
based on our audits.
     In our opinion,  such financial  statement  schedule,  when  considered in
relation  to the  basic  consolidated  financial  statements  taken  as a whole,
presents fairly, in all material respects, the information set forth therein.

Jackson, Mississippi                                          KPMG LLP
March 8, 2006

                                  SCHEDULE III
               REAL ESTATE PROPERTIES AND ACCUMULATED DEPRECIATION
                        DECEMBER 31, 2005 (In thousands)


                                                                          Gross Amount at
                                    Initial Cost                          which Carried at
                                   to the Company                         Close of Period
                                --------------------                ---------------------------
                                                          Costs
                                                       Capitalized                               Accumulated
                                       Buildings and  Subsequent to       Buildings and         Depreciation      Year      Year
Description       Encumbrances   Land  Improvements    Acquisition  Land  Improvements   Total  Dec. 31, 2005   Acquired Constructed
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                               
Real Estate
  Properties (c):
Industrial:
FLORIDA
 Jacksonville
  Deerwood         $      -      1,147      1,799        1,367      1,147      3,166     4,313     1,234          1989          1978
  Phillips                -      1,375      2,961        2,841      1,375      5,802     7,177     2,285          1994       1984/95
  Lake Pointe (l)    17,094      3,442      6,450        3,433      3,442      9,883    13,325     4,681          1993       1986/87
  Ellis                   -        540      7,513          509        540      8,022     8,562     2,025          1997          1977
  Westside                -      1,170     12,400        3,590      1,170     15,990    17,160     4,111          1997          1984
  Beach                   -        476      1,899          511        476      2,410     2,886       517          2000          2000
  Interstate D.C.     4,934      1,879      5,700          104      1,879      5,804     7,683       311          2005          1990
 Orlando
  Chancellor              -        291      1,711           60        291      1,771     2,062       600       1996/97       1996/97
  Exchange I              -        603      2,414        1,524        603      3,938     4,541     1,444          1994          1975
  Exchange II             -        300        945           28        300        973     1,273       233          2002          1976
  Exchange III            -        320        997            4        320      1,001     1,321       239          2002          1980
  Sunbelt
   Center (j)         7,817      1,474      5,745        3,288      1,475      9,032    10,507     3,861    1989/97/98 1974/87/97/98
  John Young I            -        497      2,444          441        497      2,885     3,382       774       1997/98       1997/98
  John Young II           -        512      3,613         (215)       512      3,398     3,910     1,099          1998          1999
  Altamonte I             -      1,518      2,661          741      1,518      3,402     4,920     1,505          1999       1980/82
  Altamonte II            -        745      2,618          277        745      2,895     3,640       399          2003          1975
  Sunport I               -        555      1,977          488        555      2,465     3,020       648          1999          1999
  Sunport II              -        597      3,271          811        597      4,082     4,679     1,589          1999          2001
  Sunport III             -        642      3,121          379        642      3,500     4,142       677          1999          2002
  Sunport IV              -        642      2,917          309        642      3,226     3,868       258          1999          2004
  Sunport V               -        750      2,509        1,845        750      4,354     5,104       230          2001          2005
 Tampa
  56th Street             -        843      3,567        2,133        843      5,700     6,543     2,766          1993    1981/86/97
  Jetport                 -      1,034      4,416        1,999      1,034      6,415     7,449     2,954    1993/94/95    1974/79/85
  Jetport
   517 & 518              -        541      2,175          444        541      2,619     3,160       980          1999       1981/82
  Westport                -        980      3,800        1,865        980      5,665     6,645     2,176          1994       1983/87
  Benjamin I & II         -        843      3,963          368        883      4,291     5,174     1,466          1997          1996
  Benjamin III            -        407      1,503          231        407      1,734     2,141       917          1999          1988
  Palm River
   Center                 -      1,190      4,625          983      1,190      5,608     6,798     2,082       1997/98    1990/97/98
  Palm River
   North I & III (k)  5,651      1,005      4,688        1,439      1,005      6,127     7,132     1,299          1998          2000
  Palm River
   North II (k)       5,186        724      4,418          (16)       634      4,492     5,126     1,063       1997/98          1999
  Palm River South        -        655      3,187          328        655      3,515     4,170       124          2000          2005
  Walden I                -        337      3,318          233        337      3,551     3,888       835       1997/98          2001
  Walden II               -        465      3,738          424        465      4,162     4,627     1,261          1998          1998
  Oak Creek I             -      1,110      6,126          186      1,110      6,312     7,422     1,492          1998          1998
  Airport                 -      1,257      4,012          621      1,257      4,633     5,890     1,140          1998          1998
  Westlake (k)        7,200      1,333      6,998          919      1,333      7,917     9,250     2,557          1998       1998/99
  Expressway II           -      1,013      3,247            -      1,013      3,247     4,260       401          2003          2001
  Oak Creek II            -        647      3,603          403        647      4,006     4,653       449          2003          2001
  Oak Creek IV        4,439        805      6,472            -        805      6,472     7,277        24          2005          2001
  Expressway I            -        915      5,346          293        915      5,639     6,554       505          2002          2004
 Fort Lauderdale/
  Pompano Beach area
  Linpro                  -        613      2,243        1,053        616      3,293     3,909     1,286          1996          1986
  Cypress Creek           -          -      2,465        1,039          -      3,504     3,504     1,132          1997          1986

  Lockhart                -          -      3,489        1,350          -      4,839     4,839     1,477          1997          1986
  Interstate              -        485      2,652          367        485      3,019     3,504     1,068          1998          1988
  Sample 95               -      2,202      8,785        1,025      2,202      9,810    12,012     3,026       1996/98       1990/99
  Blue Heron              -        975      3,626          987        975      4,613     5,588     1,200          1999          1986
  Blue Heron II       1,927      1,385      4,222          660      1,385      4,882     6,267       435          2004          1988
  Executive Airport
   I & III                -      1,210      4,857          380      1,210      5,237     6,447       510          2001          2004
CALIFORNIA
 San Francisco area
  Wiegman             4,967      2,197      8,788          871      2,308      9,548    11,856     2,539          1996       1986/87
  Huntwood           10,761      3,842     15,368          698      3,842     16,066    19,908     4,616          1996          1988
  San Clemente            -        893      2,004           92        893      2,096     2,989       423          1997          1978
  Yosemite                -        259      7,058          380        259      7,438     7,697     1,800          1999       1974/87
 Los Angeles area
  Kingsview (e)       1,771        643      2,573            -        643      2,573     3,216       668          1996          1980
  Dominguez (e)       6,142      2,006      8,025        1,124      2,006      9,149    11,155     2,766          1996          1977
  Main Street (i)     4,116      1,606      4,103          366      1,606      4,469     6,075     1,104          1999          1999
  Walnut (e)          4,629      2,885      5,274          249      2,885      5,523     8,408     1,620          1996       1966/90
  Washington (e)      3,783      1,636      4,900          334      1,636      5,234     6,870     1,356          1997       1996/97
  Ethan Allen (f)     5,221      2,544     10,175           95      2,544     10,270    12,814     2,592          1998          1980
  Industry (e)       12,887     10,230     12,373          801     10,230     13,174    23,404     3,492          1998          1959
  Chestnut (i)        3,523      1,674      3,465           61      1,674      3,526     5,200       773          1998          1999
  Los Angeles
   Corporate Center       -      1,363      5,453        1,140      1,363      6,593     7,956     1,753          1996          1986
 Santa Barbara
  University Bus.
   Center            16,871      5,517     22,067        2,011      5,520     24,075    29,595     6,911          1996       1987/88
 Fresno
  Shaw (e)            8,320      2,465     11,627        1,018      2,465     12,645    15,110     3,731          1998    1978/81/87
 San Diego
  Eastlake                -      3,046      6,888          748      3,046      7,636    10,682     2,048          1997          1989
TEXAS
 Dallas
  Interstate
   I & II (h)         5,056      1,757      4,941        1,422      1,757      6,363     8,120     3,516          1988          1978
  Interstate III (h)  1,977        520      2,008          647        520      2,655     3,175       627          2000          1979
  Interstate IV           -        416      2,481           10        416      2,491     2,907       191          2004          2002
  Venture (h)         3,918      1,452      3,762        1,078      1,452      4,840     6,292     2,590          1988          1979
  Stemmons
   Circle (h)         1,608        363      2,014          206        363      2,220     2,583       886          1998          1977
  Ambassador Row          -      1,156      4,625        1,459      1,156      6,084     7,240     2,338          1998       1958/65
  North
   Stemmons I (i)     2,804        619      3,264          255        619      3,519     4,138       821          2001          1979
  North
   Stemmons II            -        150        583          169        150        752       902       152          2002          1971
  Shady Trail (k)     3,210        635      3,621          117        635      3,738     4,373       351          2003          1998
 Houston
  Northwest
   Point (j)          6,579      1,243      5,640        1,961      1,243      7,601     8,844     2,687          1994       1984/85
  Lockwood (j)        5,579        749      5,444        1,306        749      6,750     7,499     1,613          1997       1968/69
  West Loop (h)       4,062        905      4,383        1,235        905      5,618     6,523     1,725     1997/2000          1980
  World Houston
   1 & 2              4,122        660      5,893          611        660      6,504     7,164     2,111          1998          1996
  World Houston
   3, 4 & 5 (g)       5,029      1,025      6,413          291      1,025      6,704     7,729     2,287          1998          1998
  World
   Houston 6 (g)      2,278        425      2,423           38        425      2,461     2,886       777          1998          1998
  World Houston
   7 & 8 (g)          5,788        680      4,584        3,231        680      7,815     8,495     2,540          1998          1998
  World
   Houston 9 (g)      5,030        800      4,355        1,422        800      5,777     6,577     1,052          1998          1998
  World
   Houston 10 (j)     4,255        933      4,779            7        933      4,786     5,719       926          2001          1999

  World
   Houston 11 (j)     3,681        638      3,764          546        638      4,310     4,948       831          1999          1999
  World
   Houston 12 (i)     1,992        340      2,419          181        340      2,600     2,940       451          2000          2002
  World
   Houston 13 (i)     1,947        282      2,569           23        282      2,592     2,874       898          2000          2002
  World
   Houston 14 (j)     2,785        722      2,629          392        722      3,021     3,743       607          2000          2003
  World
   Houston 16             -        519      4,248           52        519      4,300     4,819       119          2000          2005
  World
   Houston 17 (k)     2,805        373      1,945          758        373      2,703     3,076       151          2000          2004
  World
   Houston 18             -        323      1,512           16        323      1,528     1,851        17          2005          1995
  World
   Houston 19 (l)     4,159        373      2,256          613        373      2,869     3,242       352          2000          2004
  World
   Houston 20 (l)     4,708        346      1,948        1,376      1,009      2,661     3,670       162          2000          2004
  America Plaza (g)   3,606        662      4,660          396        662      5,056     5,718     1,387          1998          1996
  Central Green (g)   3,227        566      4,031           97        566      4,128     4,694     1,222          1999          1998
  Glenmont (h)        5,093        936      6,161        1,083        936      7,244     8,180     2,075          1998     1999/2000
  Techway S.W. I (j)  4,242        729      3,765        1,208        729      4,973     5,702       648          2000          2001
  Techway S.W. II (l) 5,833        550      3,689          308        550      3,997     4,547       417          2000          2004
  Freeport (j)        5,016        458      5,712          573        458      6,285     6,743     1,016          2002          2001
  Kirby (k)           3,150        530      3,153          218        530      3,371     3,901       187          2004          1980
  Clay Campbell           -        742      2,998            -        742      2,998     3,740        61          2005          1982
 El Paso
  Butterfield
   Trail (h)         15,945          -     22,144        3,464          -     25,608    25,608     8,362     1997/2000       1987/95
  Rojas (h)           3,870        900      3,659        1,656        900      5,315     6,215     2,394          1999          1986
  Americas Ten I (k)  3,098        526      2,778          846        526      3,624     4,150       601          2001          2003
 San Antonio
  Alamo Downs             -      1,342      6,338          290      1,342      6,628     7,970       770          2004     1986/2002
  Arion              20,784      4,170     31,432          273      4,170     31,705    35,875     2,812          2005     1988-2000
  Wetmore                 -      1,494     10,804            -      1,494     10,804    12,298        66          2005       1998/99
ARIZONA
 Phoenix area
  Broadway I (i)      3,119        837      3,349          417        837      3,766     4,603     1,371          1996          1971
  Broadway II             -        455        482          125        455        607     1,062       237          1999          1971
  Broadway III (i)    1,739        775      1,742           49        775      1,791     2,566       604          2000          1983
  Broadway IV (i)     1,520        380      1,652          212        380      1,864     2,244       527          2000          1986
  Broadway V (j)      1,080        353      1,090            9        353      1,099     1,452       250          2002          1980
  Broadway VI (f)     1,030        599      1,855           73        599      1,928     2,527       467          2002          1979
  Kyrene                805        850      2,044          349        850      2,393     3,243       837          1999          1981
  Kyrene II               -        640      2,409          265        640      2,674     3,314       748          1999          2001
  Metro                   -      1,927      7,708        1,759      1,927      9,467    11,394     2,754          1996       1977/79
  35th Avenue (j)     2,211        418      2,381          173        418      2,554     2,972       605          1997          1967
  Estrella                -        628      4,694          154        628      4,848     5,476     1,187          1998          1988
  51st Avenue (i)     1,778        300      2,029          296        300      2,325     2,625       668          1998          1987
  East University
   I and II (f)       2,379      1,120      4,482          237      1,120      4,719     5,839     1,273          1998       1987/89
  55th Avenue (f)     2,023        912      3,717          337        917      4,049     4,966     1,103          1998          1987
  Interstate
   Commons I              -        798      3,632          264        798      3,896     4,694     1,130          1999          1988
  Interstate
   Commons II             -        320      2,448          239        320      2,687     3,007       547          1999          2000
  Southpark (i)       2,863        918      2,738          570        918      3,308     4,226       614          2001          2000
  Airport Commons         -      1,000      1,510          117      1,000      1,627     2,627       227          2003          1971
  SanTan 10               -        846      2,647          239        846      2,886     3,732       210          2001          2005
 Tucson
  Chamberlain (l)     7,206        506      3,564        1,547        506      5,111     5,617       936     1997/2003     1994/2003
  Airport (i)         4,112      1,103      4,672          294      1,103      4,966     6,069     1,019          1998          1995

  Southpointe (i)     3,886          -      3,982        1,754          -      5,736     5,736     1,707          1999          1989
  Benan                   -        707      1,842           14        707      1,856     2,563        76          2005          2001
TENNESSEE
 Memphis
  Senator Street I        -        540      2,187          400        540      2,587     3,127       789          1997          1982
  Senator Street II       -        435      1,742          234        435      1,976     2,411       477          1998          1968
  Air Park I              -        250      1,916          238        250      2,154     2,404       562          1998          1975
  Lamar I                 -        655      2,651          353        655      3,004     3,659       795          1998       1978/80
  Delp I & III            -        649      2,583          895        649      3,478     4,127     1,004          1998          1977
  Crowfarn                -        486      1,946           49        486      1,995     2,481       495          1998          1972
  Southeast
   Crossing               -      1,802     10,267        1,663      1,802     11,930    13,732     4,121          1999       1987/97
LOUISIANA
 New Orleans
  Elmwood                 -      2,861      6,337        2,211      2,861      8,548    11,409     3,691          1997          1979
  Riverbend               -      2,592     17,623        1,729      2,592     19,352    21,944     6,106          1997          1984
COLORADO
 Denver
  Rampart I               -      1,023      3,861          543      1,023      4,404     5,427     2,151          1988          1987
  Rampart II              -        230      2,977          866        230      3,843     4,073     1,537       1996/97       1996/97
  Rampart III             -      1,098      3,884        1,252      1,098      5,136     6,234     1,422       1997/98          1999
OKLAHOMA
 Oklahoma City
  Northpointe             -        777      3,113          626        999      3,517     4,516       645          1998       1996/97
 Tulsa
  Braniff                 -      1,066      4,641        1,280      1,066      5,921     6,987     2,257          1996          1974
MISSISSIPPI
  Interchange (i)     4,402        343      5,007        1,147        343      6,154     6,497     2,090          1997          1981
  Tower              10,345          -      9,958        1,173          -     11,131    11,131     1,252          2001          2002
  Metro Airport I         -        303      1,479          498        303      1,977     2,280       253          2001          2003
MICHIGAN
  Auburn              1,988      3,230     12,922          131      3,230     13,053    16,283     3,291          1998          1986
                   --------------------------------------------------------------------------------------
                    346,961    151,996    684,937      106,652    152,954    790,631   943,585   206,368
                   --------------------------------------------------------------------------------------

Industrial Development:
FLORIDA
 Palm River
  South II                -        655          -        3,380        655      3,380     4,035         -          2000           n/a
 Oak Creek III            -        665          -          277        665        277       942         -          2005           n/a
 Oak Creek Land           -      4,292          -          578      4,292        578     4,870         -          2005           n/a
 Executive
  Airport II              -        781          -        3,704        781      3,704     4,485         -          2001           n/a
 Sunport VI               -        672          -        2,662        672      2,662     3,334         -          2001           n/a
 Southridge I             -        650          -        2,281        650      2,281     2,931         7          2003           n/a
 Southridge II            -        680          -          776        680        776     1,456         -          2003           n/a
 Southridge IV            -        893          -        2,537        893      2,537     3,430         -          2003           n/a
 Southridge V             -        875          -        3,797        875      3,797     4,672        52          2003           n/a
 SouthRidge Land          -      4,094          -        4,490      6,534      2,050     8,584         -       2003/05           n/a
 Blue Heron Land          -        450          -          104        450        104       554         -          2004           n/a
 SunCoast Land            -      1,988          -           93      2,034         47     2,081         -          2005           n/a
CALIFORNIA
 Castilian
  (Redevelopment)         -      2,718          -        1,473      2,718      1,473     4,191         -          2005           n/a

TEXAS
 Techway S.W. III         -        597          -        3,799        751      3,645     4,396         -          1999           n/a
 Techway S.W. IV          -        535          -          779        674        640     1,314         -          1999           n/a
 World
  Houston 15              -        731          -        1,696        731      1,696     2,427         -          2000           n/a
 World
  Houston 21              -        436          -        1,656        436      1,656     2,092         -       2000/03           n/a
 World
  Houston Land            -      5,292          -          669      5,292        669     5,961         -    2000/03/05           n/a
 Freeport Land            -      4,130          -          110      4,130        110     4,240         -          2005           n/a
 Americas Ten II          -        708          -          561        708        561     1,269         -          2001           n/a
 Americas Ten III         -        656          -          518        656        518     1,174         -          2001           n/a
 Arion 14                 -        500          -        1,151        500      1,151     1,651         -          2005           n/a
 Arion 17                 -        728          -          600        728        600     1,328         -          2005           n/a
 Arion Land               -        865          -          135        865        135     1,000         -          2005           n/a
ARIZONA
 SanTan 10
  Phase Two               -      1,088          -        1,785      1,088      1,785     2,873         -          2004           n/a
 40th Street              -        703          -           68        703         68       771         -          2004           n/a
 Interstate
  Commons III             -        242          -          148        242        148       390         -          2000           n/a
 Airport II               -        300          -           26        300         26       326         -          2000           n/a
MISSISSIPPI
 Metro Airport II         -        307          -          399        307        399       706         -          2001           n/a
                   --------------------------------------------------------------------------------------
                          -     37,231          -       40,252     40,010     37,473    77,483        59
                   --------------------------------------------------------------------------------------

Real Estate Properties
  Held For Sale:
TEXAS
 World Houston
  Land (d)                -        765          -            8        773          -       773         -          2000           n/a
                   --------------------------------------------------------------------------------------
                          -        765          -            8        773          -       773         -
                   --------------------------------------------------------------------------------------
Total real estate
 owned (a)(b)      $346,961    189,992    684,937      146,912    193,737    828,104 1,021,841   206,427
                   ======================================================================================


(a) Changes in Real Estate Properties follow:


                                                                    Years Ended December 31,
                                                             -------------------------------------
                                                                 2005        2004        2003
                                                             -------------------------------------
                                                                        (In thousands)
                                                                                
     Balance at beginning of year..........................  $   887,506     842,577     791,671
     Purchase of real estate properties....................       71,103      19,867      18,639
     Development of real estate properties.................       58,192      19,196      22,238
     Improvements to real estate properties................       11,262      10,866      10,929
     Carrying amount of investments sold...................       (6,034)     (4,659)       (784)
     Write-off of improvements.............................         (188)       (341)       (116)
                                                             -------------------------------------
     Balance at end of year (1) ...........................  $ 1,021,841     887,506     842,577
                                                             =====================================


     (1) Includes 20% minority  interest in University  Business Center totaling
     $5,919,000 at December 31, 2005 and $5,874,000 at December 31, 2004.

Changes in the accumulated depreciation on real estate properties follow:


                                                                    Years Ended December 31,
                                                             -------------------------------------
                                                                 2005        2004        2003
                                                             -------------------------------------
                                                                        (In thousands)
                                                                                 
     Balance at beginning of year..........................  $   175,062     146,934     118,977
     Depreciation expense..................................       32,693      29,249      28,128
     Accumulated depreciation on assets sold...............       (1,234)       (968)        (55)
     Other.................................................          (94)       (153)       (116)
                                                             -------------------------------------
     Balance at end of year ...............................  $   206,427     175,062     146,934
                                                             =====================================


(b) The estimated  aggregate cost of real estate properties at December 31, 2005
for federal income tax purposes was approximately  $957,924,000 before estimated
accumulated tax depreciation of $148,662,000.  The federal income tax return for
the year ended  December  31,  2005 has not been filed  and,  accordingly,  this
estimate is based on preliminary data.

(c) The Company computes  depreciation  using the straight-line  method over the
estimated  useful lives of the buildings  (generally 40 years) and  improvements
(generally 3 to 15 years).

(d) The  investment  was not producing  income to the Company as of December 31,
2005, 2004 and 2003.

(e)  EastGroup  has  a  $37,532,000   nonrecourse   first   mortgage  loan  with
Metropolitan Life secured by Dominguez,  Kingsview, Walnut, Washington, Industry
and Shaw.

(f) EastGroup has a $10,653,000  nonrecourse first mortgage loan with Prudential
Life  secured by East  University  I & II,  Broadway  VI,  55th Avenue and Ethan
Allen.

(g) EastGroup has a $24,958,000  nonrecourse  first  mortgage loan with New York
Life secured by America Plaza, Central Green and World Houston 3-9.

(h)  EastGroup  has  a  $41,529,000   nonrecourse   first   mortgage  loan  with
Metropolitan Life secured by Interstate I, II & III,  Venture,  Stemmons Circle,
Glenmont I & II, West Loop I & II, Butterfield Trail and Rojas.

(i)  EastGroup  has  a  $37,801,000   nonrecourse   first   mortgage  loan  with
Metropolitan Life secured by Airport Distribution,  Southpointe, Broadway I, III
& IV, Southpark, 51st Avenue, Chestnut, Main Street,  Interchange Business Park,
North Stemmons I and World Houston 12 & 13.

(j) EastGroup has a $43,245,000  nonrecourse first mortgage loan with Prudential
Life secured by Broadway V, 35th Avenue, Sunbelt, Freeport,  Lockwood, Northwest
Point, Techway Southwest I and World Houston 10, 11 & 14.

(k) EastGroup has a $30,300,000  nonrecourse  first  mortgage loan with New York
Life secured by World Houston 17, Kirby, Americas Ten I, Shady Trail, Palm River
North I, II & III and Westlake I & II.

(l) EastGroup has a $39,000,000  nonrecourse first mortgage loan with Prudential
Life secured by Chamberlain, Lake Pointe, Techway Southwest II and World Houston
19 & 20.

                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.


                                                EASTGROUP PROPERTIES, INC.


                                                By: /s/ DAVID H. HOSTER II
                                                   --------------------------
                                                   David  H.  Hoster  II,
                                                   Chief  Executive  Officer,
                                                   President & Director
                                                   March 9, 2006

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  Registrant and
in the capacities and on the dates indicated.

*                                          *
- --------------------------------------     -------------------------------------
D. Pike Aloian, Director                   H. C. Bailey, Jr., Director
March 6, 2006                              March 6, 2006

*                                          *
- --------------------------------------     -------------------------------------
Hayden C. Eaves III, Director              Fredric H. Gould, Director
March 6, 2006                              March 6, 2006

*                                          *
- --------------------------------------     -------------------------------------
Mary Elizabeth McCormick, Director         David M. Osnos, Director
March 6, 2006                              March 6, 2006

*                                           /s/ N. KEITH MCKEY
- --------------------------------------     -------------------------------------
Leland R. Speed, Chairman of the Board     * By N. Keith McKey, Attorney-in-fact
(Principal Executive Officer)              March 9, 2006
March 6, 2006

/s/ BRUCE CORKERN
- --------------------------------------------------
Bruce Corkern, Sr. Vice President, Controller
and Chief Accounting Officer
(Principal Accounting Officer)
March 9, 2006

/s/ N. KEITH MCKEY
- --------------------------------------------------
N. Keith McKey, Executive Vice-President,
Chief Financial Officer, Treasurer and Secretary
(Principal Financial Officer)
March 9, 2006

EXHIBIT INDEX

The  following  exhibits are included in this Form 10-K or are  incorporated  by
reference as noted in the following table:

     (3) Exhibits required by Item 601 of Regulation S-K:

          (3) Articles of Incorporation and Bylaws

               (a)  Articles of  Incorporation  (incorporated  by  reference  to
                    Appendix B to the Company's  Proxy  Statement for its Annual
                    Meeting of Stockholders held on June 5, 1997).
               (b)  Bylaws of the Company (incorporated by reference to Appendix
                    C to the Company's Proxy Statement for its Annual Meeting of
                    Stockholders held on June 5, 1997).
               (c)  Articles Supplementary of the Company relating to the Series
                    C Preferred Stock (incorporated by reference to Exhibit A to
                    Exhibit 4 to the Company's Form 8-A filed December 9, 1998).
               (d)  Articles  Supplementary of the Company relating to the 7.95%
                    Series D Cumulative Redeemable Preferred Stock (incorporated
                    by  reference to Exhibit 3 to the  Company's  Form 8-A filed
                    June 6, 2003).

          (4) Instruments Defining the Rights of Security Holders

               (a)  Rights  Agreement  dated as of December 3, 1998  between the
                    Company and Harris Trust and Savings  Bank,  as Rights Agent
                    (incorporated  by  reference  to Exhibit 4 to the  Company's
                    Form 8-A filed December 9, 1998).
               (b)  First Amendment to Rights  Agreement dated December 20, 2004
                    between the Company and Equiserve Trust Company, N.A., which
                    replaced  Harris  Trust and Savings  Bank,  as Rights  Agent
                    (incorporated  by reference to Exhibit 99.1 to the Company's
                    Form 8-K filed December 22, 2004).

          (10)  Material  Contracts   (*Indicates   management  or  compensatory
          agreement):

               (a)  EastGroup  Properties,  Inc. 1994 Management Incentive Plan,
                    as Amended  (incorporated  by reference to Appendix A to the
                    Company's   Proxy   Statement  for  its  Annual  Meeting  of
                    Stockholders held on June 2, 1999).*
               (b)  EastGroup Properties, Inc. 1991 Directors Stock Option Plan,
                    as Amended  (incorporated  by  reference to Exhibit B to the
                    Company's   Proxy   Statement  for  its  Annual  Meeting  of
                    Stockholders held on December 8, 1994).*
               (c)  EastGroup Properties,  Inc. 2000 Directors Stock Option Plan
                    (incorporated  by reference  to Appendix A to the  Company's
                    Proxy Statement for its Annual Meeting of Stockholders  held
                    on June 1, 2000).*
               (d)  EastGroup  Properties,   Inc.  2004  Equity  Incentive  Plan
                    (incorporated  by reference  to Appendix D to the  Company's
                    Proxy Statement for its Annual Meeting of Stockholders  held
                    on May 27, 2004).*
               (e)  EastGroup  Properties,  Inc. 2005 Directors Equity Incentive
                    Plan  (incorporated  by  reference  to  Appendix  B  to  the
                    Company's   Proxy   Statement  for  its  Annual  Meeting  of
                    Stockholders held on June 2, 2005.)*
               (f)  Form of Change in Control  Agreement  that the  Company  has
                    entered into with Leland R. Speed, David H. Hoster II and N.
                    Keith McKey  (incorporated  by reference to Exhibit 10(e) to
                    the  Company's  Form 10-K for the year  ended  December  31,
                    1996).*
               (g)  Form of Change in Control  Agreement  that the  Company  has
                    entered into with John F.  Coleman,  William D.  Petsas,  C.
                    Bruce Corkern and Brent W. Wood  (incorporated  by reference
                    to  Exhibit  10(f) to the  Company's  Form 10-K for the year
                    ended December 31, 2004).*
               (h)  Form  of   Amendment   to   Change  in   Control   Agreement
                    (incorporated by reference to Exhibit 10(e) to the Company's
                    Form 10-K for the year ended December 31, 2002).*
               (i)  Compensation  Program for Non-Employee  Directors (a written
                    description  thereof  is  set  forth  in  Item  1.01  of the
                    Company's Form 8-K filed with the SEC on June 6, 2005).*
               (j)  Annual Cash Bonus and Annual Long-Term Incentive Performance
                    Goals (a  written  description  thereof is set forth in Item
                    1.01 of the Company's Form 8-K filed with the SEC on June 6,
                    2005).*
               (k)  Credit  Agreement  dated  December  6, 2004 among  EastGroup
                    Properties,  L.P.;  EastGroup  Properties,  Inc.;  PNC Bank,
                    National Association,  as Administrative Agent;  Commerzbank
                    Aktiengesellschaft,  New York  Branch and  SunTrust  Bank as
                    Co-Syndication  Agents;  AmSouth  Bank and Wells Fargo Bank,
                    National  Association,   as  Co-Documentation   Agents;  PNC
                    Capital  Markets,  Inc.,  as Sole  Lead  Arranger  and  Sole
                    Bookrunner;  and the Lenders  (incorporated  by reference to
                    Exhibit 10(h) to the Company's  Form 10-K for the year ended
                    December 31, 2004).

          (21) Subsidiaries of EastGroup Properties, Inc. (filed herewith).

          (23) Consent of KPMG LLP (filed herewith).

          (24) Powers of attorney (filed herewith).

          (31) Rule 13a-14(a)/15d-14(a)  Certifications (pursuant to Section 302
          of the Sarbanes-Oxley Act of 2002)

               (a)  David H. Hoster II, Chief Executive Officer
               (b)  N. Keith McKey, Chief Financial Officer

          (32)  Section  1350  Certifications  (pursuant  to Section  906 of the
          Sarbanes-Oxley Act of 2002)

               (a)  David H. Hoster II, Chief Executive Officer
               (b)  N. Keith McKey, Chief Financial Officer