| Maryland | 1-12252 | 13-3675988 | ||
| (State or other jurisdiction | (Commission | (I.R.S. Employer | ||
| of incorporation) | File Number) | Identification No.) | ||
| Two North Riverside Plaza | ||||
| Chicago, Illinois | 60606 | |||
| (Address of principal executive offices) | (Zip Code) |
| o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
2
Exhibit
Number
Exhibit
12
23.1
99.1
101
3
EQUITY RESIDENTIAL
By:
/s/ Mark J. Parrell
Name:
Its:
Executive Vice President and
Chief Financial Officer
By:
/s/ Ian S. Kaufman
Name:
Its:
Senior Vice President and
Chief Accounting Officer
4
Exhibit
Number
Exhibit
12
23.1
99.1
101
| Quarter Ended March 31, | Year Ended December 31, | |||||||||||||||||||||||||||
| 2011 | 2010 | 2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||||||||
|
Income (loss) from continuing operations
|
$ | 7,727 | $ | (9,407 | ) | $ | (29,035 | ) | $ | (5,959 | ) | $ | (49,581 | ) | $ | (12,873 | ) | $ | (38,127 | ) | ||||||||
|
Interest expense incurred, net
|
121,376 | 114,111 | 470,551 | 496,146 | 481,770 | 481,117 | 409,583 | |||||||||||||||||||||
|
Amortization of deferred financing costs
|
3,023 | 2,996 | 10,172 | 12,545 | 9,626 | 9,973 | 7,976 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Earnings before combined fixed charges
and preferred distributions
|
132,126 | 107,700 | 451,688 | 502,732 | 441,815 | 478,217 | 379,432 | |||||||||||||||||||||
|
Preferred Share distributions
|
(3,466 | ) | (3,620 | ) | (14,368 | ) | (14,479 | ) | (14,507 | ) | (22,792 | ) | (37,113 | ) | ||||||||||||||
|
Premium on redemption of Preferred Shares
|
| | | | | (6,154 | ) | (3,965 | ) | |||||||||||||||||||
|
Preference Interest and Junior Preference Unit distributions
|
| | | (9 | ) | (15 | ) | (441 | ) | (2,002 | ) | |||||||||||||||||
|
Premium on redemption of Preference Interests
|
| | | | | | (684 | ) | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Earnings before combined fixed charges
|
$ | 128,660 | $ | 104,080 | $ | 437,320 | $ | 488,244 | $ | 427,293 | $ | 448,830 | $ | 335,668 | ||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Interest expense incurred, net
|
$ | 121,376 | $ | 114,111 | $ | 470,551 | $ | 496,146 | $ | 481,770 | $ | 481,117 | $ | 409,583 | ||||||||||||||
|
Amortization of deferred financing costs
|
3,023 | 2,996 | 10,172 | 12,545 | 9,626 | 9,973 | 7,976 | |||||||||||||||||||||
|
Interest capitalized for real estate and
unconsolidated entities under development
|
1,700 | 4,365 | 13,008 | 34,859 | 60,072 | 45,107 | 20,734 | |||||||||||||||||||||
|
Amortization of deferred financing costs for
real estate under development
|
| 600 | 2,768 | 3,585 | 1,986 | 1,521 | 46 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total combined fixed charges
|
126,099 | 122,072 | 496,499 | 547,135 | 553,454 | 537,718 | 438,339 | |||||||||||||||||||||
|
Preferred Share distributions
|
3,466 | 3,620 | 14,368 | 14,479 | 14,507 | 22,792 | 37,113 | |||||||||||||||||||||
|
Premium on redemption of Preferred Shares
|
| | | | | 6,154 | 3,965 | |||||||||||||||||||||
|
Preference Interest and Junior Preference Unit distributions
|
| | | 9 | 15 | 441 | 2,002 | |||||||||||||||||||||
|
Premium on redemption of Preference Interests
|
| | | | | | 684 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total combined fixed charges
and preferred distributions
|
$ | 129,565 | $ | 125,692 | $ | 510,867 | $ | 561,623 | $ | 567,976 | $ | 567,105 | $ | 482,103 | ||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Ratio of earnings before combined fixed charges
to total combined fixed charges (1)
|
1.02 | | | | | | | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Ratio of earnings before combined fixed charges
and preferred distributions to total combined
fixed charges and preferred distributions (1)
|
1.02 | | | | | | | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
| (1) | For the quarter ended March 31, 2010 and the years ended December 31, 2010, 2009, 2008, 2007 and 2006, the coverage deficiencies approximated $18.0 million, $59.2 million, $58.9 million, $126.2 million, $88.9 million and $102.7 million, respectively. All ratios have been reduced due to the disposition of properties which resulted in the inclusion of those properties in discontinued operations. The ratios have been further reduced due to non-cash depreciation expense and impairment charges and premiums on the redemption of Preferred Shares and/or Preference Interests. The Company was in compliance with its unsecured public debt covenants for all periods presented. |
5
| /s/ Ernst & Young LLP | ||||
| Ernst & Young LLP | ||||
6
7
| Year Ended December 31, | ||||||||||||||||||||
| 2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
|
OPERATING DATA:
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Total revenues from continuing operations
|
$ | 1,966,849 | $ | 1,828,199 | $ | 1,858,118 | $ | 1,711,929 | $ | 1,477,054 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Interest and other income
|
$ | 5,313 | $ | 16,585 | $ | 33,260 | $ | 19,414 | $ | 30,346 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
(Loss) from continuing operations
|
$ | (29,035 | ) | $ | (5,959 | ) | $ | (49,581 | ) | $ | (12,873 | ) | $ | (38,127 | ) | |||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Discontinued operations, net
|
$ | 325,018 | $ | 387,988 | $ | 485,994 | $ | 1,060,229 | $ | 1,185,744 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Net income
|
$ | 295,983 | $ | 382,029 | $ | 436,413 | $ | 1,047,356 | $ | 1,147,617 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Net income available to Common Shares
|
$ | 269,242 | $ | 347,794 | $ | 393,115 | $ | 951,242 | $ | 1,028,381 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Earnings per share basic:
|
||||||||||||||||||||
|
(Loss) from continuing operations available
to Common Shares
|
$ | (0.14 | ) | $ | (0.07 | ) | $ | (0.23 | ) | $ | (0.15 | ) | $ | (0.27 | ) | |||||
|
|
||||||||||||||||||||
|
Net income available to Common Shares
|
$ | 0.95 | $ | 1.27 | $ | 1.46 | $ | 3.40 | $ | 3.55 | ||||||||||
|
|
||||||||||||||||||||
|
Weighted average Common Shares outstanding
|
282,888 | 273,609 | 270,012 | 279,406 | 290,019 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Earnings per share diluted:
|
||||||||||||||||||||
|
(Loss) from continuing operations available
to Common Shares
|
$ | (0.14 | ) | $ | (0.07 | ) | $ | (0.23 | ) | $ | (0.15 | ) | $ | (0.27 | ) | |||||
|
|
||||||||||||||||||||
|
Net income available to Common Shares
|
$ | 0.95 | $ | 1.27 | $ | 1.46 | $ | 3.40 | $ | 3.55 | ||||||||||
|
|
||||||||||||||||||||
|
Weighted average Common Shares outstanding
|
282,888 | 273,609 | 270,012 | 279,406 | 290,019 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Distributions declared per Common Share outstanding
|
$ | 1.47 | $ | 1.64 | $ | 1.93 | $ | 1.87 | $ | 1.79 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
BALANCE SHEET DATA
(at end of period):
|
||||||||||||||||||||
|
Real estate, before accumulated depreciation
|
$ | 19,702,371 | $ | 18,465,144 | $ | 18,690,239 | $ | 18,333,350 | $ | 17,235,175 | ||||||||||
|
Real estate, after accumulated depreciation
|
$ | 15,365,014 | $ | 14,587,580 | $ | 15,128,939 | $ | 15,163,225 | $ | 14,212,695 | ||||||||||
|
Total assets
|
$ | 16,184,194 | $ | 15,417,515 | $ | 16,535,110 | $ | 15,689,777 | $ | 15,062,219 | ||||||||||
|
Total debt
|
$ | 9,948,076 | $ | 9,392,570 | $ | 10,483,942 | $ | 9,478,157 | $ | 8,017,008 | ||||||||||
|
Redeemable Noncontrolling Interests
Operating Partnership
|
$ | 383,540 | $ | 258,280 | $ | 264,394 | $ | 345,165 | $ | 509,310 | ||||||||||
|
Total Noncontrolling Interests
|
$ | 118,390 | $ | 127,174 | $ | 163,349 | $ | 188,605 | $ | 224,783 | ||||||||||
|
Total Shareholders equity
|
$ | 5,090,186 | $ | 5,047,339 | $ | 4,905,356 | $ | 4,917,370 | $ | 5,602,236 | ||||||||||
|
|
||||||||||||||||||||
|
OTHER DATA:
|
||||||||||||||||||||
|
Total properties (at end of period)
|
451 | 495 | 548 | 579 | 617 | |||||||||||||||
|
Total apartment units (at end of period)
|
129,604 | 137,007 | 147,244 | 152,821 | 165,716 | |||||||||||||||
|
|
||||||||||||||||||||
|
Funds from operations available to Common Shares
and Units basic (1) (3) (4)
|
$ | 622,786 | $ | 615,505 | $ | 618,372 | $ | 713,412 | $ | 712,524 | ||||||||||
|
Normalized funds from operations available to
Common Shares and Units basic (2) (3) (4)
|
$ | 682,422 | $ | 661,542 | $ | 735,062 | $ | 699,029 | $ | 699,276 | ||||||||||
|
|
||||||||||||||||||||
|
Cash flow provided by (used for):
|
||||||||||||||||||||
|
Operating activities
|
$ | 726,037 | $ | 670,812 | $ | 755,027 | $ | 793,128 | $ | 755,774 | ||||||||||
|
Investing activities
|
$ | (639,458 | ) | $ | 105,229 | $ | (343,803 | ) | $ | (200,645 | ) | $ | (259,780 | ) | ||||||
|
Financing activities
|
$ | 151,541 | $ | (1,473,547 | ) | $ | 428,739 | $ | (801,929 | ) | $ | (324,545 | ) | |||||||
| (1) | The National Association of Real Estate Investment Trusts (NAREIT) defines funds from operations (FFO) (April 2002 White Paper) as net income (computed in accordance with accounting principles generally accepted in the United States (GAAP)), excluding gains (or losses) from sales of depreciable property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect funds from operations on the same basis. The April 2002 White Paper states that gain or loss on sales of |
8
| property is excluded from FFO for previously depreciated operating properties only. Once the Company commences the conversion of apartment units to condominiums, it simultaneously discontinues depreciation of such property. | ||
| (2) | Normalized funds from operations (Normalized FFO) begins with FFO and excludes: |
| | the impact of any expenses relating to asset impairment and valuation allowances; | ||
| | property acquisition and other transaction costs related to mergers and acquisitions and pursuit cost write-offs (other expenses); | ||
| | gains and losses from early debt extinguishment, including prepayment penalties, preferred share redemptions and the cost related to the implied option value of non-cash convertible debt discounts; | ||
| | gains and losses on the sales of non-operating assets, including gains and losses from land parcel and condominium sales, net of the effect of income tax benefits or expenses; and | ||
| | other miscellaneous non-comparable items. |
| (3) | The Company believes that FFO and FFO available to Common Shares and Units are helpful to investors as supplemental measures of the operating performance of a real estate company, because they are recognized measures of performance by the real estate industry and by excluding gains or losses related to dispositions of depreciable property and excluding real estate depreciation (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO and FFO available to Common Shares and Units can help compare the operating performance of a companys real estate between periods or as compared to different companies. The company also believes that Normalized FFO and Normalized FFO available to Common Shares and Units are helpful to investors as supplemental measures of the operating performance of a real estate company because they allow investors to compare the companys operating performance to its performance in prior reporting periods and to the operating performance of other real estate companies without the effect of items that by their nature are not comparable from period to period and tend to obscure the Companys actual operating results. FFO, FFO available to Common Shares and Units, Normalized FFO and Normalized FFO available to Common Shares and Units do not represent net income, net income available to Common Shares or net cash flows from operating activities in accordance with GAAP. Therefore, FFO, FFO available to Common Shares and Units, Normalized FFO and Normalized FFO available to Common Shares and Units should not be exclusively considered as alternatives to net income, net income available to Common Shares or net cash flows from operating activities as determined by GAAP or as a measure of liquidity. The Companys calculation of FFO, FFO available to Common Shares and Units, Normalized FFO and Normalized FFO available to Common Shares and Units may differ from other real estate companies due to, among other items, variations in cost capitalization policies for capital expenditures and, accordingly, may not be comparable to such other real estate companies. | |
| (4) | FFO available to Common Shares and Units and Normalized FFO available to Common Shares and Units are calculated on a basis consistent with net income available to Common Shares and reflects adjustments to net income for preferred distributions and premiums on redemption of preferred shares in accordance with accounting principles generally accepted in the United States. The equity positions of various individuals and entities that contributed their properties to the Operating Partnership in exchange for OP Units are collectively referred to as the Noncontrolling Interests Operating Partnership. Subject to certain restrictions, the Noncontrolling Interests Operating Partnership may exchange their OP Units for EQR Common Shares on a one-for-one basis. |
9
| § | We intend to actively acquire and/or develop multifamily properties for rental operations as market conditions dictate. We may also acquire multifamily properties that are unoccupied or in the early stages of lease up. We may be unable to lease up these apartment properties on schedule, resulting in decreases in expected rental revenues and/or lower yields due to lower occupancy and rates as well as higher than expected concessions. We may underestimate the costs necessary to bring an acquired property up to standards established for its intended market position or to complete a development property. Additionally, we expect that other major real estate investors with significant capital will compete with us for attractive investment opportunities or may also develop properties in markets where we focus our development efforts. This competition (or lack thereof) may increase (or depress) prices for multifamily properties. We may not be in a position or have the opportunity in the future to make suitable property acquisitions on favorable terms. The total number of development units, costs of development and estimated completion dates are subject to uncertainties arising from changing economic conditions (such as the cost of labor and construction materials), competition and local government regulation; | ||
| § | Debt financing and other capital required by the Company may not be available or may only be available on adverse terms; | ||
| § | Labor and materials required for maintenance, repair, capital expenditure or development may be more expensive than anticipated; | ||
| § | Occupancy levels and market rents may be adversely affected by national and local economic and market conditions including, without limitation, new construction and excess inventory of multifamily housing and single family housing, slow or negative employment growth, availability of low interest mortgages for single family home buyers and the potential for geopolitical instability, all of which are beyond the Companys control; and | ||
| § | Additional factors as discussed in Part I of the Annual Report on Form 10-K, particularly those under Item 1A. Risk Factors . |
10
| | High barriers to entry where, because of land scarcity or government regulation, it is difficult or costly to build new apartment properties leading to low supply; | ||
| | High single family home prices making our apartments a more economical housing choice; | ||
| | Strong economic growth leading to household formation and job growth, which in turn leads to high demand for our apartments; and | ||
| | An attractive quality of life leading to high demand and retention and allowing us to more readily increase rents. |
11
12
| § | Acquired $1.1 billion of apartment properties consisting of 14 consolidated properties and 3,207 apartment units at a weighted average cap rate (see definition below) of 5.4% and six land parcels for $68.9 million, all of which we deem to be in our strategic targeted markets; | ||
| § | Acquired one unoccupied property in the second quarter of 2010 (425 Mass in Washington, D.C.) for $166.8 million consisting of 559 apartment units that is expected to stabilize in its third year of ownership at an 8.5% yield on cost and one property in the third quarter of 2010 (Vantage Pointe in San Diego, CA) for $200.0 million consisting of 679 apartment units that was in the early stages of lease up and is expected to stabilize in its third year of ownership at a 7.0% yield on cost; | ||
| § | Acquired the 75% equity interest it did not own in seven previously unconsolidated properties consisting of 1,811 apartment units at an implied cap rate of 8.4% in exchange for an approximate $30.0 million payment to its joint venture partner; | ||
| § | Sold $718.4 million of consolidated apartment properties consisting of 35 properties and 7,171 apartment units at a weighted average cap rate of 6.7%, 2 condominium units for $0.4 million and one land parcel for $4.0 million, the majority of which was in exit or less desirable markets; and | ||
| § | Sold the last of its 25% equity interests in an institutional joint venture consisting of 27 unconsolidated properties containing 6,275 apartment units. These properties were valued in their entirety at $417.8 million which results in an implied weighted average cap rate of 7.5% (generating cash to the Company, net of debt repayments, of $26.9 million). |
| § | Acquired $145.0 million of apartment properties consisting of two properties and 566 apartment units (excluding the Companys buyout of its partners interest in one previously unconsolidated property) and a long-term leasehold interest in a land parcel for $11.5 million, all of which we deem to be in our strategic targeted markets; and | ||
| § | Sold $1.0 billion of apartment properties consisting of 60 properties and 12,489 apartment units (excluding the Companys buyout of its partners interest in one previously unconsolidated property), as well as 62 condominium units for $12.0 million, the majority of which was in exit or less desirable markets. |
13
| Results | Statistics | |||||||||||||||||||||||
| Average | ||||||||||||||||||||||||
| Rental | ||||||||||||||||||||||||
| Description | Revenues | Expenses | NOI | Rate (1) | Occupancy | Turnover | ||||||||||||||||||
|
2010
|
$ | 1,728,268 | $ | 654,663 | $ | 1,073,605 | $ | 1,358 | 94.8 | % | 56.7 | % | ||||||||||||
|
2009
|
$ | 1,730,335 | $ | 648,508 | $ | 1,081,827 | $ | 1,375 | 93.7 | % | 61.5 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Change
|
$ | (2,067 | ) | $ | 6,155 | $ | (8,222 | ) | $ | (17 | ) | 1.1 | % | (4.8 | %) | |||||||||
|
|
||||||||||||||||||||||||
|
Change
|
(0.1 | %) | 0.9 | % | (0.8 | %) | (1.2 | %) | ||||||||||||||||
| (1) | Average rental rate is defined as total rental revenues divided by the weighted average occupied units for the period. |
14
| % of Actual | ||||||||||||||||||||
| 2010 | ||||||||||||||||||||
| Actual | Actual | $ | % | Operating | ||||||||||||||||
| 2010 | 2009 | Change | Change | Expenses | ||||||||||||||||
|
Real estate taxes
|
$ | 174,131 | $ | 177,180 | $ | (3,049 | ) | (1.7 | %) | 26.6 | % | |||||||||
|
On-site payroll (1)
|
156,668 | 156,446 | 222 | 0.1 | % | 23.9 | % | |||||||||||||
|
Utilities (2)
|
102,553 | 100,441 | 2,112 | 2.1 | % | 15.7 | % | |||||||||||||
|
Repairs and maintenance (3)
|
97,166 | 94,223 | 2,943 | 3.1 | % | 14.8 | % | |||||||||||||
|
Property management costs (4)
|
69,995 | 64,022 | 5,973 | 9.3 | % | 10.7 | % | |||||||||||||
|
Insurance
|
21,545 | 21,525 | 20 | 0.1 | % | 3.3 | % | |||||||||||||
|
Leasing and advertising
|
14,892 | 16,029 | (1,137 | ) | (7.1 | %) | 2.3 | % | ||||||||||||
|
Other on-site operating expenses (5)
|
17,713 | 18,642 | (929 | ) | (5.0 | %) | 2.7 | % | ||||||||||||
|
|
||||||||||||||||||||
|
Same store operating expenses
|
$ | 654,663 | $ | 648,508 | $ | 6,155 | 0.9 | % | 100.0 | % | ||||||||||
|
|
||||||||||||||||||||
| (1) | On-site payroll Includes payroll and related expenses for on-site personnel including property managers, leasing consultants and maintenance staff. | |
| (2) | Utilities Represents gross expenses prior to any recoveries under the Resident Utility Billing System (RUBS). Recoveries are reflected in rental income. | |
| (3) | Repairs and maintenance Includes general maintenance costs, unit turnover costs including interior painting, routine landscaping, security, exterminating, fire protection, snow removal, elevator, roof and parking lot repairs and other miscellaneous building repair costs. | |
| (4) | Property management costs Includes payroll and related expenses for departments, or portions of departments, that directly support on-site management. These include such departments as regional and corporate property management, property accounting, human resources, training, marketing and revenue management, procurement, real estate tax, property legal services and information technology. | |
| (5) | Other on-site operating expenses Includes administrative costs such as office supplies, telephone and data charges and association and business licensing fees. |
| Year Ended December 31, | ||||||||
| 2010 | 2009 | |||||||
| (Amounts in thousands) | ||||||||
|
Operating income
|
$ | 442,001 | $ | 496,601 | ||||
|
Adjustments:
|
||||||||
|
Non-same store operating results
|
(105,960 | ) | (21,336 | ) | ||||
|
Fee and asset management revenue
|
(9,476 | ) | (10,346 | ) | ||||
|
Fee and asset management expense
|
5,140 | 7,519 | ||||||
|
Depreciation
|
656,633 | 559,271 | ||||||
|
General and administrative
|
39,887 | 38,994 | ||||||
|
Impairment
|
45,380 | 11,124 | ||||||
|
|
||||||||
|
Same store NOI
|
$ | 1,073,605 | $ | 1,081,827 | ||||
|
|
||||||||
15
| 2011 Same Store Assumptions | ||||
|
Physical occupancy
|
95.0 | % | ||
|
Revenue change
|
4.0% to 5.0% | |||
|
Expense change
|
1.0% to 2.0% | |||
|
NOI change
|
5.0% to 7.5% | |||
| § | Development and other miscellaneous properties in lease-up of $32.4 million; | ||
| § | Newly stabilized development and other miscellaneous properties of $0.2 million; | ||
| § | Properties acquired in 2009 and 2010 of $56.2 million; and | ||
| § | Partially offset by an allocation of property management costs not included in same store results and operating activities from other miscellaneous operations, such as the Companys corporate housing business. |
16
| § | $57.6 million in lower net gains on sales of discontinued operations in 2009 vs. 2008; | ||
| § | $84.0 million in lower property NOI in 2009 vs. 2008, primarily driven by $51.6 million in lower same store NOI and dilution from transaction activities, partially offset by higher NOI contributions from lease-up properties; and | ||
| § | Partially offset by $105.3 million in lower impairment losses in 2009 vs. 2008. |
17
| Results | Statistics | |||||||||||||||||||||||
| Average | ||||||||||||||||||||||||
| Rental | ||||||||||||||||||||||||
| Description | Revenues | Expenses | NOI | Rate (1) | Occupancy | Turnover | ||||||||||||||||||
|
2009
|
$ | 1,725,774 | $ | 644,294 | $ | 1,081,480 | $ | 1,352 | 93.8 | % | 61.0 | % | ||||||||||||
|
2008
|
$ | 1,778,183 | $ | 645,123 | $ | 1,133,060 | $ | 1,383 | 94.5 | % | 63.7 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Change
|
$ | (52,409 | ) | $ | (829 | ) | $ | (51,580 | ) | $ | (31 | ) | (0.7 | %) | (2.7 | %) | ||||||||
|
|
||||||||||||||||||||||||
|
Change
|
(2.9 | %) | (0.1 | %) | (4.6 | %) | (2.2 | %) | ||||||||||||||||
| (1) | Average rental rate is defined as total rental revenues divided by the weighted average occupied units for the period. |
| % of Actual | ||||||||||||||||||||
| 2009 | ||||||||||||||||||||
| Actual | Actual | $ | % | Operating | ||||||||||||||||
| 2009 | 2008 | Change | Change | Expenses | ||||||||||||||||
|
Real estate taxes
|
$ | 173,113 | $ | 171,234 | $ | 1,879 | 1.1 | % | 26.9 | % | ||||||||||
|
On-site payroll (1)
|
155,912 | 156,601 | (689 | ) | (0.4 | %) | 24.2 | % | ||||||||||||
|
Utilities (2)
|
100,184 | 99,045 | 1,139 | 1.1 | % | 15.5 | % | |||||||||||||
|
Repairs and maintenance (3)
|
94,556 | 95,142 | (586 | ) | (0.6 | %) | 14.7 | % | ||||||||||||
|
Property management costs (4)
|
63,854 | 67,126 | (3,272 | ) | (4.9 | %) | 9.9 | % | ||||||||||||
|
Insurance
|
21,689 | 20,890 | 799 | 3.8 | % | 3.4 | % | |||||||||||||
|
Leasing and advertising
|
15,664 | 15,043 | 621 | 4.1 | % | 2.4 | % | |||||||||||||
|
Other on-site operating expenses (5)
|
19,322 | 20,042 | (720 | ) | (3.6 | %) | 3.0 | % | ||||||||||||
|
|
||||||||||||||||||||
|
Same store operating expenses
|
$ | 644,294 | $ | 645,123 | $ | (829 | ) | (0.1 | %) | 100.0 | % | |||||||||
|
|
||||||||||||||||||||
| (1) | On-site payroll Includes payroll and related expenses for on-site personnel including property managers, leasing consultants and maintenance staff. | |
| (2) | Utilities Represents gross expenses prior to any recoveries under the Resident Utility Billing System (RUBS). Recoveries are reflected in rental income. | |
| (3) | Repairs and maintenance Includes general maintenance costs, unit turnover costs including interior painting, routine landscaping, security, exterminating, fire protection, snow removal, elevator, roof and parking lot repairs and other miscellaneous building repair costs. | |
| (4) | Property management costs Includes payroll and related expenses for departments, or portions of departments, that directly support on-site management. These include such departments as regional and corporate property management, property accounting, human resources, training, marketing and revenue management, procurement, real estate tax, property legal services and information technology. | |
| (5) | Other on-site operating expenses Includes administrative costs such as office supplies, telephone and data charges and association and business licensing fees. |
18
| § | Development and other miscellaneous properties in lease-up of $22.4 million; | ||
| § | Newly stabilized development and other miscellaneous properties of $1.6 million; | ||
| § | Properties acquired in 2008 and 2009 of $11.9 million; and | ||
| § | Partially offset by operating activities from other miscellaneous operations. |
19
| § | Disposed of 35 consolidated properties, 27 unconsolidated properties, 2 condominium units and one land parcel, receiving net proceeds of approximately $699.6 million; | ||
| § | Obtained $173.6 million in new mortgage financing; | ||
| § | Issued $600.0 million of unsecured notes receiving net proceeds of $595.4 million before underwriting fees and other expenses; and | ||
| § | Issued approximately 8.8 million Common Shares (including shares issued under the ATM program see further discussion below) and received net proceeds of $406.2 million. |
| During the year ended December 31, 2010, the above proceeds were primarily utilized to: |
| § | Acquire 16 rental properties and six land parcels for approximately $1.2 billion; | ||
| § | Acquire the 75% equity interest it did not own in seven previously unconsolidated properties consisting of 1,811 apartment units in exchange for an approximate $26.9 million payment to its joint venture partner (net of $3.1 million in cash acquired); | ||
| § | Invest $131.3 million primarily in development projects; | ||
| § | Repurchase 58,130 Common Shares, utilizing cash of $1.9 million (see Note 3); | ||
| § | Repay $652.1 million of mortgage loans; and | ||
| § | Settle a forward starting swap, utilizing cash of $10.0 million. |
20
| Weighted | ||||||||||||||||
| Weighted | Average | |||||||||||||||
| Average | Maturities | |||||||||||||||
| Amounts (1) | % of Total | Rates (1) | (years) | |||||||||||||
|
Secured
|
$ | 4,762,896 | 47.9 | % | 4.79 | % | 8.1 | |||||||||
|
Unsecured
|
5,185,180 | 52.1 | % | 4.96 | % | 4.5 | ||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 9,948,076 | 100.0 | % | 4.88 | % | 6.2 | |||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Fixed Rate Debt:
|
||||||||||||||||
|
Secured Conventional
|
$ | 3,831,393 | 38.5 | % | 5.68 | % | 6.9 | |||||||||
|
Unsecured Public/Private
|
4,375,860 | 44.0 | % | 5.78 | % | 5.1 | ||||||||||
|
|
||||||||||||||||
|
Fixed Rate Debt
|
8,207,253 | 82.5 | % | 5.73 | % | 5.9 | ||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Floating Rate Debt:
|
||||||||||||||||
|
Secured Conventional
|
326,009 | 3.3 | % | 2.56 | % | 0.7 | ||||||||||
|
Secured Tax Exempt
|
605,494 | 6.1 | % | 0.48 | % | 20.4 | ||||||||||
|
Unsecured Public/Private
|
809,320 | 8.1 | % | 1.72 | % | 1.3 | ||||||||||
|
Unsecured Revolving Credit Facility
|
| | 0.66 | % | 1.2 | |||||||||||
|
|
||||||||||||||||
|
Floating Rate Debt
|
1,740,823 | 17.5 | % | 1.39 | % | 7.5 | ||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 9,948,076 | 100.0 | % | 4.88 | % | 6.2 | |||||||||
|
|
||||||||||||||||
| (1) | Net of the effect of any derivative instruments. Weighted average rates are for the year ended December 31, 2010. |
21
| Weighted Average | Weighted Average | |||||||||||||||||||||||
| Fixed | Floating | Rates on Fixed | Rates on | |||||||||||||||||||||
| Year | Rate (1) | Rate (1) | Total | % of Total | Rate Debt (1) | Total Debt (1) | ||||||||||||||||||
|
2011
|
$ | 906,266 | (2) | $ | 759,725 | (3) | $ | 1,665,991 | 16.8 | % | 5.28 | % | 3.49 | % | ||||||||||
|
2012
|
778,181 | 38,128 | 816,309 | 8.2 | % | 5.65 | % | 5.57 | % | |||||||||||||||
|
2013
|
269,159 | 309,828 | 578,987 | 5.8 | % | 6.72 | % | 4.89 | % | |||||||||||||||
|
2014
|
562,583 | 22,034 | 584,617 | 5.9 | % | 5.31 | % | 5.24 | % | |||||||||||||||
|
2015
|
357,713 | | 357,713 | 3.6 | % | 6.40 | % | 6.40 | % | |||||||||||||||
|
2016
|
1,167,662 | | 1,167,662 | 11.7 | % | 5.33 | % | 5.33 | % | |||||||||||||||
|
2017
|
1,355,830 | 456 | 1,356,286 | 13.6 | % | 5.87 | % | 5.87 | % | |||||||||||||||
|
2018
|
80,763 | 44,677 | 125,440 | 1.3 | % | 5.72 | % | 4.28 | % | |||||||||||||||
|
2019
|
801,754 | 20,766 | 822,520 | 8.3 | % | 5.49 | % | 5.36 | % | |||||||||||||||
|
2020
|
1,671,836 | 809 | 1,672,645 | 16.8 | % | 5.50 | % | 5.50 | % | |||||||||||||||
|
2021+
|
255,506 | 544,400 | 799,906 | 8.0 | % | 6.62 | % | 2.67 | % | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
$ | 8,207,253 | $ | 1,740,823 | $ | 9,948,076 | 100.0 | % | 5.63 | % | 4.93 | % | ||||||||||||
|
|
||||||||||||||||||||||||
| (1) | Net of the effect of any derivative instruments. Weighted average rates are as of December 31, 2010. | |
| (2) | Includes $482.5 million face value of 3.85% convertible unsecured debt with a final maturity of 2026. The notes are callable by the Company on or after August 18, 2011. The notes are putable by the holders on August 18, 2011, August 15, 2016 and August 15, 2021. | |
| (3) | Includes the Companys $500.0 million term loan facility, which originally matured on October 5, 2010. Effective April 12, 2010, the Company exercised the first of its two one-year extension options. As a result, the maturity date is now October 5, 2011 and there is one remaining one-year extension option exercisable by the Company. |
22
| Unamortized | ||||||||||||||||||||
| Coupon | Due | Face | Premium/ | Net | ||||||||||||||||
| Rate | Date | Amount | (Discount) | Balance | ||||||||||||||||
|
Fixed Rate Notes:
|
||||||||||||||||||||
|
|
6.950 | % | 03/02/11 | $ | 93,096 | $ | 205 | $ | 93,301 | |||||||||||
|
|
6.625 | % | 03/15/12 | 253,858 | (229 | ) | 253,629 | |||||||||||||
|
|
5.500 | % | 10/01/12 | 222,133 | (383 | ) | 221,750 | |||||||||||||
|
|
5.200 | % | 04/01/13 | (1) | 400,000 | (266 | ) | 399,734 | ||||||||||||
|
Fair Value Derivative Adjustments
|
(1) | (300,000 | ) | | (300,000 | ) | ||||||||||||||
|
|
5.250 | % | 09/15/14 | 500,000 | (228 | ) | 499,772 | |||||||||||||
|
|
6.584 | % | 04/13/15 | 300,000 | (469 | ) | 299,531 | |||||||||||||
|
|
5.125 | % | 03/15/16 | 500,000 | (278 | ) | 499,722 | |||||||||||||
|
|
5.375 | % | 08/01/16 | 400,000 | (1,036 | ) | 398,964 | |||||||||||||
|
|
5.750 | % | 06/15/17 | 650,000 | (3,306 | ) | 646,694 | |||||||||||||
|
|
7.125 | % | 10/15/17 | 150,000 | (441 | ) | 149,559 | |||||||||||||
|
|
4.750 | % | 07/15/20 | 600,000 | (4,349 | ) | 595,651 | |||||||||||||
|
|
7.570 | % | 08/15/26 | 140,000 | | 140,000 | ||||||||||||||
|
|
3.850 | % | 08/15/26 | (2) | 482,545 | (4,992 | ) | 477,553 | ||||||||||||
|
|
||||||||||||||||||||
|
|
4,391,632 | (15,772 | ) | 4,375,860 | ||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Floating Rate Notes:
|
||||||||||||||||||||
|
|
04/01/13 | (1) | 300,000 | | 300,000 | |||||||||||||||
|
Fair Value Derivative Adjustments
|
(1) | 9,320 | | 9,320 | ||||||||||||||||
|
Term Loan Facility
|
LIBOR+0.50% | 10/05/11 | (3) (4) | 500,000 | | 500,000 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
809,320 | | 809,320 | |||||||||||||||||
|
|
||||||||||||||||||||
|
Revolving Credit Facility:
|
LIBOR+0.50% | 02/28/12 | (3) (5) | | | | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Total Unsecured Debt
|
$ | 5,200,952 | $ | (15,772 | ) | $ | 5,185,180 | |||||||||||||
|
|
||||||||||||||||||||
| (1) | $300.0 million in fair value interest rate swaps converts a portion of the 5.200% notes due April 1, 2013 to a floating interest rate. | |
| (2) | Convertible notes mature on August 15, 2026. The notes are callable by the Company on or after August 18, 2011. The notes are putable by the holders on August 18, 2011, August 15, 2016 and August 15, 2021. | |
| (3) | Facilities are private. All other unsecured debt is public. | |
| (4) | Represents the Companys $500.0 million term loan facility, which originally matured on October 5, 2010. Effective April 12, 2010, the Company exercised the first of its two one-year extension options. As a result, the maturity date is now October 5, 2011 and there is one remaining one-year extension option exercisable by the Company. | |
| (5) | As of December 31, 2010, there was approximately $1.28 billion available on the Companys unsecured revolving credit facility. |
23
|
Secured Debt
|
$ | 4,762,896 | 47.9 | % | ||||||||||||||||
|
Unsecured Debt
|
5,185,180 | 52.1 | % | |||||||||||||||||
|
|
||||||||||||||||||||
|
Total Debt
|
9,948,076 | 100.0 | % | 38.4 | % | |||||||||||||||
|
|
||||||||||||||||||||
|
Common Shares (includes Restricted Shares)
|
290,197,242 | 95.5 | % | |||||||||||||||||
|
Units (includes OP Units and LTIP Units)
|
13,612,037 | 4.5 | % | |||||||||||||||||
|
|
||||||||||||||||||||
|
Total Shares and Units
|
303,809,279 | 100.0 | % | |||||||||||||||||
|
Common Share Price at December 31, 2010
|
$ | 51.95 | ||||||||||||||||||
|
|
||||||||||||||||||||
|
|
15,782,892 | 98.7 | % | |||||||||||||||||
|
Perpetual Preferred Equity (see below)
|
200,000 | 1.3 | % | |||||||||||||||||
|
|
||||||||||||||||||||
|
Total Equity
|
15,982,892 | 100.0 | % | 61.6 | % | |||||||||||||||
|
|
||||||||||||||||||||
|
Total Market Capitalization
|
$ | 25,930,968 | 100.0 | % | ||||||||||||||||
| Annual | Annual | Weighted | ||||||||||||||||||||||
| Redemption | Outstanding | Liquidation | Dividend | Dividend | Average | |||||||||||||||||||
| Series | Date | Shares | Value | Per Share | Amount | Rate | ||||||||||||||||||
|
Preferred Shares:
|
||||||||||||||||||||||||
|
8.29% Series K
|
12/10/26 | 1,000,000 | $ | 50,000 | $ | 4.145 | $ | 4,145 | ||||||||||||||||
|
6.48% Series N
|
6/19/08 | 600,000 | 150,000 | 16.20 | 9,720 | |||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total Perpetual Preferred Equity
|
1,600,000 | $ | 200,000 | $ | 13,865 | 6.93 | % | |||||||||||||||||
24
| § | Replacements (inside the unit) . These include: |
| § | flooring such as carpets, hardwood, vinyl, linoleum or tile; | ||
| § | appliances; | ||
| § | mechanical equipment such as individual furnace/air units, hot water heaters, etc; | ||
| § | furniture and fixtures such as kitchen/bath cabinets, light fixtures, ceiling fans, sinks, tubs, toilets, mirrors, countertops, etc; and | ||
| § | blinds/shades. |
| § | Building improvements (outside the unit) . These include: |
| § | roof replacement and major repairs; |
25
| § | paving or major resurfacing of parking lots, curbs and sidewalks; | ||
| § | amenities and common areas such as pools, exterior sports and playground equipment, lobbies, clubhouses, laundry rooms, alarm and security systems and offices; | ||
| § | major building mechanical equipment systems; | ||
| § | interior and exterior structural repair and exterior painting and siding; | ||
| § | major landscaping and grounds improvement; and | ||
| § | vehicles and office and maintenance equipment. |
| Total | Avg. Per | Avg. Per | Avg. Per | |||||||||||||||||||||||||
| Apartment | Apartment | Building | Apartment | Apartment | ||||||||||||||||||||||||
| Units (1) | Replacements (2) | Unit | Improvements | Unit | Total | Unit | ||||||||||||||||||||||
|
Same Store Properties (3)
|
112,042 | $ | 70,620 | $ | 630 | $ | 54,118 | $ | 483 | $ | 124,738 | $ | 1,113 | |||||||||||||||
|
Non-Same Store Properties (4)
|
12,824 | 4,180 | 457 | 5,547 | 607 | 9,727 | 1,064 | |||||||||||||||||||||
|
Other (5)
|
| 1,509 | 2,234 | 3,743 | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total
|
124,866 | $ | 76,309 | $ | 61,899 | $ | 138,208 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
| (1) | Total Apartment Units Excludes 4,738 military housing apartment units for which repairs and maintenance expenses and capital expenditures to real estate are self-funded and do not consolidate into the Companys results. | |
| (2) | Replacements Includes new expenditures inside the apartment units such as appliances, mechanical equipment, fixtures and flooring, including carpeting. Replacements for same store properties also include $31.7 million spent in 2010 on apartment unit renovations/rehabs (primarily kitchens and baths) on 4,331 apartment units (equating to about $7,300 per apartment unit rehabbed) designed to reposition these assets for higher rental levels in their respective markets. | |
| (3) | Same Store Properties Primarily includes all properties acquired or completed and stabilized prior to January 1, 2009, less properties subsequently sold. | |
| (4) | Non-Same Store Properties Primarily includes all properties acquired during 2009 and 2010, plus any properties in lease-up and not stabilized as of January 1, 2009. Per unit amounts are based on a weighted average of 9,141 apartment units. | |
| (5) | Other Primarily includes expenditures for properties sold during the period. |
| Total | Avg. Per | Avg. Per | Avg. Per | |||||||||||||||||||||||||
| Apartment | Apartment | Building | Apartment | Apartment | ||||||||||||||||||||||||
| Units (1) | Replacements (2) | Unit | Improvements | Unit | Total | Unit | ||||||||||||||||||||||
|
Same Store Properties (3)
|
113,598 | $ | 69,808 | $ | 614 | $ | 44,611 | $ | 393 | $ | 114,419 | $ | 1,007 | |||||||||||||||
|
Non-Same Store Properties (4)
|
10,728 | 2,361 | 240 | 3,675 | 374 | 6,036 | 614 | |||||||||||||||||||||
|
Other (5)
|
| 2,130 | 1,352 | 3,482 | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total
|
124,326 | $ | 74,299 | $ | 49,638 | $ | 123,937 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
| (1) | Total Apartment Units Excludes 8,086 unconsolidated apartment units and 4,595 military housing apartment units, for which capital expenditures to real estate are self-funded and do not consolidate into the Companys results. |
26
| (2) | Replacements For same store properties includes $28.0 million spent on various assets related to unit renovations/rehabs (primarily kitchens and baths) designed to reposition these assets for higher rental levels in their respective markets. | |
| (3) | Same Store Properties Primarily includes all properties acquired or completed and stabilized prior to January 1, 2008, less properties subsequently sold. | |
| (4) | Non-Same Store Properties Primarily includes all properties acquired during 2008 and 2009, plus any properties in lease-up and not stabilized as of January 1, 2008. Per unit amounts are based on a weighted average of 9,823 apartment units. | |
| (5) | Other Primarily includes expenditures for properties sold during the period. |
27
| Payments Due by Year (in thousands) | ||||||||||||||||||||||||||||
| Contractual Obligations | 2011 | 2012 | 2013 | 2014 | 2015 | Thereafter | Total | |||||||||||||||||||||
|
Debt:
|
||||||||||||||||||||||||||||
|
Principal (a)
|
$ | 1,665,991 | $ | 816,309 | $ | 578,987 | $ | 584,617 | $ | 357,713 | $ | 5,944,459 | $ | 9,948,076 | ||||||||||||||
|
Interest (b)
|
460,045 | 407,793 | 367,642 | 344,599 | 309,043 | 1,016,041 | 2,905,163 | |||||||||||||||||||||
|
Operating Leases:
|
||||||||||||||||||||||||||||
|
Minimum Rent Payments (c)
|
5,478 | 4,285 | 4,431 | 4,736 | 4,729 | 320,928 | 344,587 | |||||||||||||||||||||
|
Other Long-Term Liabilities:
|
||||||||||||||||||||||||||||
|
Deferred Compensation (d)
|
1,457 | 1,770 | 1,485 | 1,677 | 1,677 | 9,182 | 17,248 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total
|
$ | 2,132,971 | $ | 1,230,157 | $ | 952,545 | $ | 935,629 | $ | 673,162 | $ | 7,290,610 | $ | 13,215,074 | ||||||||||||||
|
|
||||||||||||||||||||||||||||
| (a) | Amounts include aggregate principal payments only and includes in 2011 a $500.0 million term loan that the Company has the right to extend to 2012. | |
| (b) | Amounts include interest expected to be incurred on the Companys secured and unsecured debt based on obligations outstanding at December 31, 2010 and inclusive of capitalized interest. For floating rate debt, the current rate in effect for the most recent payment through December 31, 2010 is assumed to be in effect through the respective maturity date of each instrument. | |
| (c) | Minimum basic rent due for various office space the Company leases and fixed base rent due on ground leases for four properties/parcels. | |
| (d) | Estimated payments to the Companys Chairman, Vice Chairman and two former CEOs based on planned retirement dates. |
28
29
| Year Ended December 31, | ||||||||||||||||||||
| 2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
|
Net income
|
$ | 295,983 | $ | 382,029 | $ | 436,413 | $ | 1,047,356 | $ | 1,147,617 | ||||||||||
|
Adjustments:
|
||||||||||||||||||||
|
Net (income) loss attributable to Noncontrolling Interests:
|
||||||||||||||||||||
|
Preference Interests and Units
|
| (9 | ) | (15 | ) | (441 | ) | (2,002 | ) | |||||||||||
|
Partially Owned Properties
|
726 | 558 | (2,650 | ) | (2,200 | ) | (3,132 | ) | ||||||||||||
|
Premium on redemption of Preference Interests
|
| | | | (684 | ) | ||||||||||||||
|
Depreciation
|
648,691 | 551,512 | 528,641 | 501,910 | 422,143 | |||||||||||||||
|
Depreciation Non-real estate additions
|
(6,788 | ) | (7,355 | ) | (8,269 | ) | (8,279 | ) | (7,840 | ) | ||||||||||
|
Depreciation Partially Owned and Unconsolidated Properties
|
(1,619 | ) | 759 | 4,157 | 4,379 | 4,338 | ||||||||||||||
|
Net (gain) on sales of unconsolidated entities
|
(28,101 | ) | (10,689 | ) | (2,876 | ) | (2,629 | ) | (370 | ) | ||||||||||
|
Discontinued operations:
|
||||||||||||||||||||
|
Depreciation
|
24,712 | 48,863 | 74,267 | 114,504 | 170,374 | |||||||||||||||
|
Net (gain) on sales of discontinued operations
|
(297,956 | ) | (335,299 | ) | (392,857 | ) | (933,013 | ) | (1,025,803 | ) | ||||||||||
|
Net incremental gain (loss) on sales of condominium units
|
1,506 | (385 | ) | (3,932 | ) | 20,771 | 48,961 | |||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
FFO (1) (3)
|
637,154 | 629,984 | 632,879 | 742,358 | 753,602 | |||||||||||||||
|
|
||||||||||||||||||||
|
Adjustments:
|
||||||||||||||||||||
|
Asset impairment and valuation allowances
|
45,380 | 11,124 | 116,418 | | 30,000 | |||||||||||||||
|
Property acquisition costs and write-off of pursuit costs (other expenses)
|
11,928 | 6,488 | 5,760 | 1,830 | 4,661 | |||||||||||||||
|
Debt extinguishment (gains) losses, including prepayment penalties,
preferred share redemptions and non-cash convertible debt discounts
|
8,594 | 34,333 | (2,784 | ) | 24,004 | 21,563 | ||||||||||||||
|
(Gains) losses on sales of non-operating assets, net of income and other
tax expense (benefit)
|
(80 | ) | (5,737 | ) | (979 | ) | (34,450 | ) | (48,592 | ) | ||||||||||
|
Other miscellaneous non-comparable items
|
(6,186 | ) | (171 | ) | (1,725 | ) | (5,767 | ) | (20,880 | ) | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Normalized FFO (2) (3)
|
$ | 696,790 | $ | 676,021 | $ | 749,569 | $ | 727,975 | $ | 740,354 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
FFO (1) (3)
|
$ | 637,154 | $ | 629,984 | $ | 632,879 | $ | 742,358 | $ | 753,602 | ||||||||||
|
Preferred distributions
|
(14,368 | ) | (14,479 | ) | (14,507 | ) | (22,792 | ) | (37,113 | ) | ||||||||||
|
Premium on redemption of Preferred Shares
|
| | | (6,154 | ) | (3,965 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
FFO available to Common Shares and Units (1) (3) (4)
|
$ | 622,786 | $ | 615,505 | $ | 618,372 | $ | 713,412 | $ | 712,524 | ||||||||||
|
|
||||||||||||||||||||
|
Normalized FFO (2) (3)
|
$ | 696,790 | $ | 676,021 | $ | 749,569 | $ | 727,975 | $ | 740,354 | ||||||||||
|
Preferred distributions
|
(14,368 | ) | (14,479 | ) | (14,507 | ) | (22,792 | ) | (37,113 | ) | ||||||||||
|
Premium on redemption of Preferred Shares
|
| | | (6,154 | ) | (3,965 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Normalized FFO available to Common Shares and
Units (2) (3) (4) |
$ | 682,422 | $ | 661,542 | $ | 735,062 | $ | 699,029 | $ | 699,276 | ||||||||||
|
|
||||||||||||||||||||
| (1) | The National Association of Real Estate Investment Trusts (NAREIT) defines funds from operations (FFO) (April 2002 White Paper) as net income (computed in accordance with accounting principles generally accepted in the United States (GAAP)), excluding gains (or losses) from sales of depreciable property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect funds from operations on the same basis. The April 2002 White Paper states that gain or loss on sales of property is excluded from FFO for previously depreciated operating properties only. Once the Company commences the conversion of apartment units to condominiums, it simultaneously discontinues depreciation of such property. | |
| (2) | Normalized funds from operations (Normalized FFO) begins with FFO and excludes: |
| | the impact of any expenses relating to asset impairment and valuation allowances; | ||
| | property acquisition and other transaction costs related to mergers and acquisitions and pursuit cost write-offs (other expenses); | ||
| | gains and losses from early debt extinguishment, including prepayment penalties, preferred share redemptions and the cost related to the implied option value of non-cash convertible debt discounts; |
30
| | gains and losses on the sales of non-operating assets, including gains and losses from land parcel and condominium sales, net of the effect of income tax benefits or expenses; and | ||
| | other miscellaneous non-comparable items. |
| (3) | The Company believes that FFO and FFO available to Common Shares and Units are helpful to investors as supplemental measures of the operating performance of a real estate company, because they are recognized measures of performance by the real estate industry and by excluding gains or losses related to dispositions of depreciable property and excluding real estate depreciation (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO and FFO available to Common Shares and Units can help compare the operating performance of a companys real estate between periods or as compared to different companies. The company also believes that Normalized FFO and Normalized FFO available to Common Shares and Units are helpful to investors as supplemental measures of the operating performance of a real estate company because they allow investors to compare the companys operating performance to its performance in prior reporting periods and to the operating performance of other real estate companies without the effect of items that by their nature are not comparable from period to period and tend to obscure the Companys actual operating results. FFO, FFO available to Common Shares and Units, Normalized FFO and Normalized FFO available to Common Shares and Units do not represent net income, net income available to Common Shares or net cash flows from operating activities in accordance with GAAP. Therefore, FFO, FFO available to Common Shares and Units, Normalized FFO and Normalized FFO available to Common Shares and Units should not be exclusively considered as alternatives to net income, net income available to Common Shares or net cash flows from operating activities as determined by GAAP or as a measure of liquidity. The Companys calculation of FFO, FFO available to Common Shares and Units, Normalized FFO and Normalized FFO available to Common Shares and Units may differ from other real estate companies due to, among other items, variations in cost capitalization policies for capital expenditures and, accordingly, may not be comparable to such other real estate companies. | |
| (4) | FFO available to Common Shares and Units and Normalized FFO available to Common Shares and Units are calculated on a basis consistent with net income available to Common Shares and reflects adjustments to net income for preferred distributions and premiums on redemption of preferred shares in accordance with accounting principles generally accepted in the United States. The equity positions of various individuals and entities that contributed their properties to the Operating Partnership in exchange for OP Units are collectively referred to as the Noncontrolling Interests Operating Partnership. Subject to certain restrictions, the Noncontrolling Interests Operating Partnership may exchange their OP Units for EQR Common Shares on a one-for-one basis. |
31
| PAGE | ||
|
FINANCIAL STATEMENTS FILED AS PART OF THIS REPORT
|
||
|
|
||
|
Report of Independent Registered Public Accounting Firm
|
F-2 | |
|
|
||
|
Consolidated Balance Sheets as of December 31, 2010 and 2009
|
F-3 | |
|
|
||
|
Consolidated Statements of Operations for the years ended
December 31, 2010, 2009 and 2008
|
F-4 to F-5 | |
|
|
||
|
Consolidated Statements of Cash Flows for the years ended
December 31, 2010, 2009 and 2008
|
F-6 to F-8 | |
|
|
||
|
Consolidated Statements of Changes in Equity for the years ended
December 31, 2010, 2009 and 2008
|
F-9 to F-10 | |
|
|
||
|
Notes to Consolidated Financial Statements
|
F-11 to F-46 | |
|
|
||
|
SCHEDULE FILED AS PART OF THIS REPORT
|
||
|
|
||
|
Schedule III Real Estate and Accumulated Depreciation
|
S-1 to S-11 |
| /s/ ERNST & YOUNG LLP | ||||
| ERNST & YOUNG LLP | ||||
F-2
F-3
F-4
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
Comprehensive income:
|
||||||||||||
|
|
||||||||||||
|
Net income
|
$ | 295,983 | $ | 382,029 | $ | 436,413 | ||||||
|
Other comprehensive (loss) income derivative instruments:
|
||||||||||||
|
Unrealized holding (losses) gains arising during the year
|
(65,894 | ) | 37,676 | (23,815 | ) | |||||||
|
Losses reclassified into earnings from other comprehensive
income
|
3,338 | 3,724 | 2,696 | |||||||||
|
Other
|
| 449 | | |||||||||
|
Other comprehensive income (loss) other instruments:
|
||||||||||||
|
Unrealized holding gains arising during the year
|
57 | 3,574 | 1,202 | |||||||||
|
(Gains) realized during the year
|
| (4,943 | ) | | ||||||||
|
|
||||||||||||
|
Comprehensive income
|
233,484 | 422,509 | 416,496 | |||||||||
|
Comprehensive (income) attributable to Noncontrolling Interests
|
(12,373 | ) | (19,756 | ) | (28,791 | ) | ||||||
|
|
||||||||||||
|
Comprehensive income attributable to controlling interests
|
$ | 221,111 | $ | 402,753 | $ | 387,705 | ||||||
|
|
||||||||||||
F-5
F-6
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
|
Loan and bond acquisition costs
|
$ | (8,811 | ) | $ | (9,291 | ) | $ | (9,233 | ) | |||
|
Mortgage notes payable:
|
||||||||||||
|
Proceeds
|
173,561 | 738,798 | 1,841,453 | |||||||||
|
Restricted cash
|
73,232 | 46,664 | 37,262 | |||||||||
|
Lump sum payoffs
|
(635,285 | ) | (939,022 | ) | (411,391 | ) | ||||||
|
Scheduled principal repayments
|
(16,769 | ) | (17,763 | ) | (24,034 | ) | ||||||
|
(Loss) gain on debt extinguishments
|
(2,457 | ) | 2,400 | (81 | ) | |||||||
|
Notes, net:
|
||||||||||||
|
Proceeds
|
595,422 | | | |||||||||
|
Lump sum payoffs
|
| (850,115 | ) | (304,043 | ) | |||||||
|
(Loss) gain on debt extinguishments
|
| (19,925 | ) | 18,737 | ||||||||
|
Lines of credit:
|
||||||||||||
|
Proceeds
|
5,513,125 | | 841,000 | |||||||||
|
Repayments
|
(5,513,125 | ) | | (980,000 | ) | |||||||
|
(Payments on) proceeds from settlement of derivative instruments
|
(10,040 | ) | 11,253 | (26,781 | ) | |||||||
|
Proceeds from sale of Common Shares
|
329,452 | 86,184 | | |||||||||
|
Proceeds from Employee Share Purchase Plan (ESPP)
|
5,112 | 5,292 | 6,170 | |||||||||
|
Proceeds from exercise of options
|
71,596 | 9,136 | 24,634 | |||||||||
|
Common Shares repurchased and retired
|
(1,887 | ) | (1,124 | ) | (12,548 | ) | ||||||
|
Redemption of Preferred Shares
|
(877 | ) | | | ||||||||
|
Payment of offering costs
|
(4,657 | ) | (2,536 | ) | (102 | ) | ||||||
|
Other financing activities, net
|
(48 | ) | (16 | ) | (16 | ) | ||||||
|
Contributions Noncontrolling Interests Partially Owned Properties
|
222 | 893 | 2,083 | |||||||||
|
Contributions Noncontrolling Interests Operating Partnership
|
| 78 | | |||||||||
|
Distributions:
|
||||||||||||
|
Common Shares
|
(379,969 | ) | (488,604 | ) | (522,195 | ) | ||||||
|
Preferred Shares
|
(14,471 | ) | (14,479 | ) | (14,521 | ) | ||||||
|
Preference Interests and Units
|
| (12 | ) | (15 | ) | |||||||
|
Noncontrolling Interests Operating Partnership
|
(18,867 | ) | (28,935 | ) | (34,584 | ) | ||||||
|
Noncontrolling Interests Partially Owned Properties
|
(2,918 | ) | (2,423 | ) | (3,056 | ) | ||||||
|
|
||||||||||||
|
Net cash provided by (used for) financing activities
|
151,541 | (1,473,547 | ) | 428,739 | ||||||||
|
|
||||||||||||
|
Net increase (decrease) in cash and cash equivalents
|
238,120 | (697,506 | ) | 839,963 | ||||||||
|
Cash and cash equivalents, beginning of year
|
193,288 | 890,794 | 50,831 | |||||||||
|
|
||||||||||||
|
Cash and cash equivalents, end of year
|
$ | 431,408 | $ | 193,288 | $ | 890,794 | ||||||
|
|
||||||||||||
F-7
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
SUPPLEMENTAL INFORMATION:
|
||||||||||||
|
Cash paid for interest, net of amounts capitalized
|
$ | 475,374 | $ | 508,847 | $ | 491,803 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net cash (received) paid for income and other taxes
|
$ | (2,740 | ) | $ | 3,968 | $ | (1,252 | ) | ||||
|
|
||||||||||||
|
|
||||||||||||
|
Real estate acquisitions/dispositions/other:
|
||||||||||||
|
Mortgage loans assumed
|
$ | 359,082 | $ | | $ | 24,946 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Valuation of OP Units issued
|
$ | 8,245 | $ | 1,034 | $ | 849 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Mortgage loans (assumed) by purchaser
|
$ | (39,999 | ) | $ | (17,313 | ) | $ | | ||||
|
|
||||||||||||
|
|
||||||||||||
|
Amortization of deferred financing costs:
|
||||||||||||
|
Investment in real estate, net
|
$ | (2,768 | ) | $ | (3,585 | ) | $ | (1,986 | ) | |||
|
|
||||||||||||
|
|
||||||||||||
|
Deferred financing costs, net
|
$ | 13,174 | $ | 16,712 | $ | 11,687 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Amortization of discounts and premiums on debt:
|
||||||||||||
|
Investment in real estate, net
|
$ | | $ | (3 | ) | $ | (6 | ) | ||||
|
|
||||||||||||
|
|
||||||||||||
|
Mortgage notes payable
|
$ | (9,208 | ) | $ | (6,097 | ) | $ | (6,287 | ) | |||
|
|
||||||||||||
|
|
||||||||||||
|
Notes, net
|
$ | 8,737 | $ | 11,957 | $ | 16,023 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Amortization of deferred settlements on derivative instruments:
|
||||||||||||
|
Other liabilities
|
$ | (534 | ) | $ | (1,496 | ) | $ | (1,379 | ) | |||
|
|
||||||||||||
|
|
||||||||||||
|
Accumulated other comprehensive income
|
$ | 3,338 | $ | 3,724 | $ | 2,696 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Unrealized loss (gain) on derivative instruments:
|
||||||||||||
|
Other assets
|
$ | 13,019 | $ | (33,261 | ) | $ | (6,680 | ) | ||||
|
|
||||||||||||
|
|
||||||||||||
|
Mortgage notes payable
|
$ | (163 | ) | $ | (1,887 | ) | $ | 6,272 | ||||
|
|
||||||||||||
|
|
||||||||||||
|
Notes, net
|
$ | 7,497 | $ | 719 | $ | 1,846 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Other liabilities
|
$ | 45,542 | $ | (3,250 | ) | $ | 22,877 | |||||
|
|
||||||||||||
|
|
||||||||||||
|
Accumulated other comprehensive (loss) income
|
$ | (65,894 | ) | $ | 37,676 | $ | (23,815 | ) | ||||
|
|
||||||||||||
|
|
||||||||||||
|
(Payments on) proceeds from settlement of derivative instruments:
|
||||||||||||
|
Other assets
|
$ | | $ | 11,253 | $ | (98 | ) | |||||
|
|
||||||||||||
|
|
||||||||||||
|
Other liabilities
|
$ | (10,040 | ) | $ | | $ | (26,683 | ) | ||||
|
|
||||||||||||
|
|
||||||||||||
|
Consolidation of previously unconsolidated properties:
|
||||||||||||
|
Investment in real estate, net
|
$ | (105,065 | ) | $ | | $ | | |||||
|
|
||||||||||||
|
|
||||||||||||
|
Investments in unconsolidated entities
|
$ | 7,376 | $ | | $ | | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Deposits restricted
|
$ | (42,633 | ) | $ | | $ | | |||||
|
|
||||||||||||
|
|
||||||||||||
|
Mortgage notes payable
|
$ | 112,631 | $ | | $ | | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net other assets recorded
|
$ | 837 | $ | | $ | | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Deconsolidation of previously consolidated properties:
|
||||||||||||
|
Investment in real estate, net
|
$ | 14,875 | $ | | $ | | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Investments in unconsolidated entities
|
$ | (3,167 | ) | $ | | $ | | |||||
|
|
||||||||||||
|
|
||||||||||||
|
Other
|
||||||||||||
|
Receivable on sale of Common Shares
|
$ | 37,550 | $ | | $ | | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Transfer from notes, net to mortgage notes payable
|
$ | 35,600 | $ | | $ | | ||||||
|
|
||||||||||||
F-8
F-9
F-10
| Properties | Apartment Units | |||||||
|
Wholly Owned Properties
|
425 | 119,634 | ||||||
|
Partially Owned Properties Consolidated
|
24 | 5,232 | ||||||
|
Military Housing
|
2 | 4,738 | ||||||
|
|
||||||||
|
|
451 | 129,604 | ||||||
F-11
| § | Land Based on actual purchase price if acquired separately or market research/comparables if acquired with an operating property. | ||
| § | Furniture, Fixtures and Equipment Ranges between $8,000 and $13,000 per apartment unit acquired as an estimate of the fair value of the appliances and fixtures inside an apartment unit. The per-apartment unit amount applied depends on the type of apartment building acquired. Depreciation is calculated on the straight-line method over an estimated useful life of five years. | ||
| § | In-Place Leases The Company considers the value of acquired in-place leases and the amortization period is the average remaining term of each respective in-place acquired lease. | ||
| § | Other Intangible Assets The Company considers whether it has acquired other intangible assets, including any customer relationship intangibles and the amortization period is the estimated useful life of the acquired intangible asset. | ||
| § | Building Based on the fair value determined on an as-if vacant basis. Depreciation is calculated on the straight-line method over an estimated useful life of thirty years. |
F-12
F-13
| 2010 | 2009 | 2008 | ||||||||||
|
Expected volatility (1)
|
32.4 | % | 26.8 | % | 20.3 | % | ||||||
|
Expected life (2)
|
5 years | 5 years | 5 years | |||||||||
|
Expected dividend yield (3)
|
4.85 | % | 4.68 | % | 4.95 | % | ||||||
|
Risk-free interest rate (4)
|
2.29 | % | 1.89 | % | 2.67 | % | ||||||
|
Option valuation per share
|
$ | 6.18 | $ | 3.38 | $ | 4.08 | ||||||
| (1) | Expected volatility Estimated based on the historical volatility of EQRs share price, on a monthly basis, for a period matching the expected life of each grant. | |
| (2) | Expected life Approximates the actual weighted average life of all share options granted since the Company went public in 1993. | |
| (3) | Expected dividend yield Calculated by averaging the historical annual yield on EQR shares for a period matching the expected life of each grant, with the annual yield calculated by dividing actual dividends by the average price of EQRs shares in a given year. | |
| (4) | Risk-free interest rate The most current U.S. Treasury rate available prior to the grant date for a period matching the expected life of each grant. |
F-14
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
Income and other tax expense (benefit) (1)
|
$ | 331 | $ | 2,804 | $ | 5,279 | ||||||
|
Discontinued operations, net (2)
|
47 | (1,161 | ) | (1,841 | ) | |||||||
|
|
||||||||||||
|
|
||||||||||||
|
Provision for income, franchise and excise taxes (3)
|
$ | 378 | $ | 1,643 | $ | 3,438 | ||||||
|
|
||||||||||||
| (1) | Primarily includes state and local income, excise and franchise taxes. | |
| (2) | Primarily represents federal income taxes (recovered) on the gains on sales of condominium units owned by a TRS and included in discontinued operations. Also represents state and local income, excise and franchise taxes on operating properties sold and included in discontinued operations. | |
| (3) | All provisions for income tax amounts are current and none are deferred. |
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
Tax treatment of dividends and distributions:
|
||||||||||||
|
Ordinary dividends
|
$ | 0.607 | $ | 0.807 | $ | 0.699 | ||||||
|
Long-term capital gain
|
0.622 | 0.558 | 0.755 | |||||||||
|
Unrecaptured section 1250 gain
|
0.241 | 0.275 | 0.476 | |||||||||
|
|
||||||||||||
|
Dividends and distributions declared per
Common Share outstanding
|
$ | 1.470 | $ | 1.640 | $ | 1.930 | ||||||
|
|
||||||||||||
F-15
F-16
F-17
| 2010 | 2009 | 2008 | ||||||||||
|
Common Shares
|
||||||||||||
|
Common Shares outstanding at January 1,
|
279,959,048 | 272,786,760 | 269,554,661 | |||||||||
|
|
||||||||||||
|
Common Shares Issued:
|
||||||||||||
|
Conversion of Series E Preferred Shares
|
328,363 | 612 | 36,830 | |||||||||
|
Conversion of Series H Preferred Shares
|
32,516 | | 2,750 | |||||||||
|
Conversion of OP Units
|
884,472 | 2,676,002 | 1,759,560 | |||||||||
|
Issuance of Common Shares
|
6,151,198 | 3,497,300 | | |||||||||
|
Exercise of share options
|
2,506,645 | 422,713 | 995,129 | |||||||||
|
Employee Share Purchase Plan (ESPP)
|
157,363 | 324,394 | 195,961 | |||||||||
|
Restricted share grants, net
|
235,767 | 298,717 | 461,954 | |||||||||
|
|
||||||||||||
|
Common Shares Other:
|
||||||||||||
|
Repurchased and retired
|
(58,130 | ) | (47,450 | ) | (220,085 | ) | ||||||
|
|
||||||||||||
|
Common Shares outstanding at December 31,
|
290,197,242 | 279,959,048 | 272,786,760 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Units
|
||||||||||||
|
Units outstanding at January 1,
|
14,197,969 | 16,679,777 | 18,420,320 | |||||||||
|
LTIP Units, net
|
92,892 | 154,616 | | |||||||||
|
OP Units issued through acquisitions/consolidations
|
205,648 | 32,061 | 19,017 | |||||||||
|
Conversion of Series B Junior Preference Units
|
| 7,517 | | |||||||||
|
Conversion of OP Units to Common Shares
|
(884,472 | ) | (2,676,002 | ) | (1,759,560 | ) | ||||||
|
|
||||||||||||
|
Units outstanding at December 31,
|
13,612,037 | 14,197,969 | 16,679,777 | |||||||||
|
|
||||||||||||
|
Total Common Shares and Units outstanding at December 31,
|
303,809,279 | 294,157,017 | 289,466,537 | |||||||||
|
|
||||||||||||
|
Units Ownership Interest in Operating Partnership
|
4.5 | % | 4.8 | % | 5.8 | % | ||||||
|
|
||||||||||||
|
LTIP Units Issued:
|
||||||||||||
|
Issuance per unit
|
| $ | 0.50 | | ||||||||
|
Issuance contribution valuation
|
| $ | 0.1 million | | ||||||||
|
|
||||||||||||
|
OP Units Issued:
|
||||||||||||
|
Acquisitions/consolidations per unit
|
$ | 40.09 | $ | 26.50 | $ | 44.64 | ||||||
|
Acquisitions/consolidations valuation
|
$ | 8.2 million | $ | 0.8 million | $ | 0.8 million | ||||||
|
|
||||||||||||
|
Conversion of Series B Junior Preference Units per unit
|
| $ | 24.50 | | ||||||||
|
Conversion of Series B Junior Preference Units valuation
|
| $ | 0.2 million | | ||||||||
F-18
F-19
| 2010 | 2009 | 2008 | ||||||||||
|
Balance at January 1,
|
$ | 258,280 | $ | 264,394 | $ | 345,165 | ||||||
|
Change in market value
|
129,918 | 14,544 | (65,524 | ) | ||||||||
|
Change in carrying value
|
(4,658 | ) | (20,658 | ) | (15,247 | ) | ||||||
|
|
||||||||||||
|
Balance at December 31,
|
$ | 383,540 | $ | 258,280 | $ | 264,394 | ||||||
|
|
||||||||||||
| Amounts in thousands | ||||||||||||||||||||
| Annual | ||||||||||||||||||||
| Redemption | Conversion | Dividend per | December 31, | December 31, | ||||||||||||||||
| Date (1) (2) | Rate (2) | Share (3) | 2010 | 2009 | ||||||||||||||||
|
Preferred Shares of beneficial interest, $0.01 par value;
100,000,000 shares authorized:
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
7.00% Series E Cumulative Convertible Preferred;
liquidation value $25 per
share; 0 and 328,466 shares
issued and outstanding at
December 31, 2010 and
December 31, 2009,
respectively
|
11/1/98 | 1.1128 | $ | 1.75 | $ | | $ | 8,212 | ||||||||||||
|
|
||||||||||||||||||||
|
7.00% Series H Cumulative Convertible Preferred;
liquidation value $25 per
share; 0 and 22,459 shares
issued and outstanding at
December 31, 2010 and
December 31, 2009,
respectively
|
6/30/98 | 1.4480 | $ | 1.75 | | 561 | ||||||||||||||
|
|
||||||||||||||||||||
|
8.29% Series K Cumulative Redeemable Preferred;
liquidation value $50 per
share; 1,000,000 shares
issued and outstanding at
December 31, 2010 and
December 31, 2009
|
12/10/26 | N/A | $ | 4.145 | 50,000 | 50,000 | ||||||||||||||
|
|
||||||||||||||||||||
|
6.48% Series N Cumulative Redeemable Preferred;
liquidation value $250 per
share; 600,000 shares issued
and outstanding at December
31, 2010 and December 31,
2009 (4)
|
6/19/08 | N/A | $ | 16.20 | 150,000 | 150,000 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
$ | 200,000 | $ | 208,773 | ||||||||||||||||
|
|
||||||||||||||||||||
| (1) | On or after the redemption date, redeemable preferred shares (Series K and N) may be redeemed for cash at the option of the Company, in whole or in part, at a redemption price equal to the liquidation price per share, plus accrued and unpaid distributions, if any. | |
| (2) | On or after the redemption date, convertible preferred shares (Series E and H) may be redeemed under certain circumstances at the option of the Company for cash (in the case of Series E) or Common Shares (in the case of Series H), in whole or in part, at various redemption prices per share based upon the contractual conversion rate, plus accrued and unpaid distributions, if any. On November 1, 2010, the Company redeemed its Series E and Series H Cumulative Convertible Preferred Shares for cash consideration of $0.8 million and 355,539 Common Shares. | |
| (3) | Dividends on all series of Preferred Shares are payable quarterly at various pay dates. The dividend listed for Series N is a Preferred Share rate and the equivalent Depositary Share annual dividend is $1.62 per share. |
F-20
| (4) | The Series N Preferred Shares have a corresponding depositary share that consists of ten times the number of shares and one-tenth the liquidation value and dividend per share. |
| 2010 | 2009 | |||||||
|
Land
|
$ | 4,110,275 | $ | 3,650,324 | ||||
|
Depreciable property:
|
||||||||
|
Buildings and improvements
|
13,995,121 | 12,781,543 | ||||||
|
Furniture, fixtures and equipment
|
1,231,391 | 1,111,978 | ||||||
|
Projects under development:
|
||||||||
|
Land
|
28,260 | 106,716 | ||||||
|
Construction-in-progress
|
102,077 | 562,263 | ||||||
|
Land held for development:
|
||||||||
|
Land
|
198,465 | 181,430 | ||||||
|
Construction-in-progress
|
36,782 | 70,890 | ||||||
|
|
||||||||
|
Investment in real estate
|
19,702,371 | 18,465,144 | ||||||
|
Accumulated depreciation
|
(4,337,357 | ) | (3,877,564 | ) | ||||
|
|
||||||||
|
Investment in real estate, net
|
$ | 15,365,014 | $ | 14,587,580 | ||||
|
|
||||||||
F-21
| Purchase | ||||||||||||
| Properties | Apartment Units | Price | ||||||||||
|
Rental Properties
|
16 | 4,445 | $ | 1,485,701 | ||||||||
|
Land Parcels (six)
|
| | 68,869 | |||||||||
|
|
||||||||||||
|
Total
|
16 | 4,445 | $ | 1,554,570 | ||||||||
|
|
||||||||||||
| Purchase | ||||||||||||
| Properties | Apartment Units | Price | ||||||||||
|
Rental Properties
|
2 | 566 | $ | 145,036 | ||||||||
|
Land Parcel (one)
|
| | 11,500 | |||||||||
|
|
||||||||||||
|
Total
|
2 | 566 | $ | 156,536 | ||||||||
|
|
||||||||||||
| Properties | Apartment Units | Sales Price | ||||||||||
|
Rental Properties:
|
||||||||||||
|
Consolidated
|
35 | 7,171 | $ | 718,352 | ||||||||
|
Unconsolidated (1)
|
27 | 6,275 | 417,779 | |||||||||
|
Land Parcel (one)
|
| | 4,000 | |||||||||
|
Condominium Conversion Properties
|
1 | 2 | 360 | |||||||||
|
|
||||||||||||
|
Total
|
63 | 13,448 | $ | 1,140,491 | ||||||||
|
|
||||||||||||
| (1) | The Company owned a 25% interest in these unconsolidated rental properties. Sales price listed is the gross sales price. |
| Properties | Apartment Units | Sales Price | ||||||||||
|
Rental Properties:
|
||||||||||||
|
Consolidated
|
54 | 11,055 | $ | 905,219 | ||||||||
|
Unconsolidated (1)
|
6 | 1,434 | 96,018 | |||||||||
|
Condominium Conversion Properties
|
1 | 62 | 12,021 | |||||||||
|
|
||||||||||||
|
Total
|
61 | 12,551 | $ | 1,013,258 | ||||||||
|
|
||||||||||||
| (1) | The Company owned a 25% interest in these unconsolidated rental properties. Sales price listed is the gross sales price. The Companys buyout of its partners interest in one previously unconsolidated property is not included in the above totals. |
F-22
| Properties | Apartment Units | Purchase Price | ||||||||||
|
Rental Properties
|
2 | 683 | $ | 125,250 | ||||||||
|
|
||||||||||||
|
Total
|
2 | 683 | $ | 125,250 | ||||||||
|
|
||||||||||||
| Properties | Apartment Units | Sales Price | ||||||||||
|
Rental Properties
|
15 | 4,152 | $ | 378,650 | ||||||||
|
|
||||||||||||
|
Total
|
15 | 4,152 | $ | 378,650 | ||||||||
|
|
||||||||||||
F-23
F-24
| Consolidated | ||||||||||||||||||||
| Development Projects (VIEs) | ||||||||||||||||||||
| Held for | ||||||||||||||||||||
| and/or Under | Completed, | Completed | ||||||||||||||||||
| Development | Not Stabilized (4) | and Stabilized | Other | Total | ||||||||||||||||
|
Operating information for the year
ended 12/31/10 (at 100%):
|
||||||||||||||||||||
|
Operating revenue
|
$ | 4 | $ | 6,344 | $ | 25,607 | $ | 55,928 | $ | 87,883 | ||||||||||
|
Operating expenses
|
758 | 3,458 | 9,370 | 19,906 | 33,492 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Net operating (loss) income
|
(754 | ) | 2,886 | 16,237 | 36,022 | 54,391 | ||||||||||||||
|
Depreciation
|
| | 12,239 | 14,882 | 27,121 | |||||||||||||||
|
General and administrative/other
|
51 | | 127 | 92 | 270 | |||||||||||||||
|
Impairment
|
8,959 | | | | 8,959 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Operating (loss) income
|
(9,764 | ) | 2,886 | 3,871 | 21,048 | 18,041 | ||||||||||||||
|
Interest and other income
|
23 | | 10 | 30 | 63 | |||||||||||||||
|
Other expenses
|
(493 | ) | | | (548 | ) | (1,041 | ) | ||||||||||||
|
Interest:
|
||||||||||||||||||||
|
Expense incurred, net
|
(925 | ) | (2,872 | ) | (6,596 | ) | (20,576 | ) | (30,969 | ) | ||||||||||
|
Amortization of deferred financing costs
|
| | (753 | ) | (238 | ) | (991 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
(Loss) income before income and other taxes
and discontinued operations
|
(11,159 | ) | 14 | (3,468 | ) | (284 | ) | (14,897 | ) | |||||||||||
|
Income and other tax (expense) benefit
|
(31 | ) | | | (5 | ) | (36 | ) | ||||||||||||
|
Net loss on sales of land parcels
|
(234 | ) | | | | (234 | ) | |||||||||||||
|
Net gain on sales of discontinued operations
|
711 | | | 34,842 | 35,553 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Net (loss) income
|
$ | (10,713 | ) | $ | 14 | $ | (3,468 | ) | $ | 34,553 | $ | 20,386 | ||||||||
|
|
||||||||||||||||||||
| (1) | Project and apartment unit counts exclude all uncompleted development projects until those projects are substantially completed. | |
| (2) | All debt is non-recourse to the Company with the exception of $14.0 million in mortgage debt on one development project. | |
| (3) | Represents the Companys current economic ownership interest. | |
| (4) | Projects included here are substantially complete. However, they may still require additional exterior and interior work for all apartment units to be available for leasing. |
F-25
| December 31, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Taxdeferred (1031) exchange proceeds
|
$ | 103,887 | $ | 244,257 | ||||
|
Earnest money on pending acquisitions
|
9,264 | 6,000 | ||||||
|
Restricted deposits on debt (1)
|
18,966 | 49,565 | ||||||
|
Resident security and utility deposits
|
40,745 | 39,361 | ||||||
|
Other
|
8,125 | 12,825 | ||||||
|
|
||||||||
|
|
||||||||
|
Totals
|
$ | 180,987 | $ | 352,008 | ||||
|
|
||||||||
| (1) | Primarily represents amounts held in escrow by the lender and released as draw requests are made on fully funded development mortgage loans. |
| ▪ | Repaid $652.1 million of mortgage loans; | ||
| ▪ | Obtained $173.6 million of new mortgage loan proceeds; | ||
| ▪ | Assumed $359.1 million of mortgage debt on seven acquired properties; | ||
| ▪ | Was released from $40.0 million of mortgage debt assumed by the purchaser on two disposed properties; and | ||
| ▪ | Assumed $112.6 million of mortgage debt on seven previously unconsolidated properties and repaid the net $70.0 million mortgage loan (net of $42.6 million of cash collateral held by the lender) concurrent with closing using proceeds drawn from the Companys line of credit. |
| Year | Total | ||
|
2011
|
$597,100 | ||
|
2012
|
342,088 | ||
|
2013
|
171,138 | ||
|
2014
|
86,041 | ||
|
2015
|
59,013 | ||
|
Thereafter
|
3,507,516 | ||
|
|
|||
|
Total
|
$4,762,896 | ||
|
|
| ▪ | Repaid $956.8 million of mortgage loans; | ||
| ▪ | Obtained $500.0 million of mortgage loan proceeds through the issuance of an 11-year cross-collateralized loan |
F-26
| with an all-in fixed interest rate for 10 years at approximately 5.6% secured by 13 properties; | |||
| ▪ | Obtained $40.0 million of new mortgage loans to accommodate the delayed sale of two properties that closed in January 2010; | ||
| ▪ | Obtained $198.8 million of new mortgage loans on development properties; | ||
| ▪ | Recognized a gain on early debt extinguishment of $2.4 million and wrote-off approximately $1.1 million of unamortized deferred financing costs; and | ||
| ▪ | Was released from $17.3 million of mortgage debt assumed by the purchaser on two disposed properties. |
| Net | Interest | Weighted | Maturity | |||||||
| December 31, 2010 | Principal | Rate | Average | Date | ||||||
| (Amounts are in thousands) | Balance | Ranges | Interest Rate | Ranges | ||||||
|
Fixed Rate Public/Private Notes (1)
|
$ | 4,375,860 | 3.85% - 7.57% | 5.78% | 2011 - 2026 | |||||
|
Floating Rate Public/Private Notes (1)
|
809,320 | (1) | 1.72% | 2011 - 2013 | ||||||
|
|
||||||||||
|
|
||||||||||
|
Totals
|
$ | 5,185,180 | ||||||||
|
|
||||||||||
| Net | Interest | Weighted | Maturity | |||||||||
| December 31, 2009 | Principal | Rate | Average | Date | ||||||||
| (Amounts are in thousands) | Balance | Ranges | Interest Rate | Ranges | ||||||||
|
Fixed Rate Public/Private Notes (1)
|
$ | 3,771,700 | 3.85% - 7.57% | 5.93 | % | 2011 - 2026 | ||||||
|
Floating Rate Public/Private Notes (1)
|
801,824 | (1) | 1.37 | % | 2010 - 2013 | |||||||
|
Floating Rate Tax-Exempt Bonds
|
35,600 | (2) | 0.37 | % | 2028 | |||||||
|
|
||||||||||||
|
|
||||||||||||
|
Totals
|
$ | 4,609,124 | ||||||||||
|
|
||||||||||||
| (1) | At December 31, 2010 and 2009, $300.0 million in fair value interest rate swaps converts a portion of the $400.0 million face value 5.200% notes due April 1, 2013 to a floating interest rate. | |
| (2) | The floating interest rate is based on the 7-Day Securities Industry and Financial Markets Association (SIFMA) rate, which is the tax-exempt index equivalent of LIBOR. The interest rate is 0.27% at December 31, 2009. |
| ▪ | Issued $600.0 million of ten-year 4.75% fixed rate public notes in a public offering at an all-in effective interest rate of 5.09%, receiving net proceeds of $595.4 million before underwriting fees and other expenses. |
| ▪ | Repurchased at par $105.2 million of its 4.75% fixed rate public notes due June 15, 2009 pursuant to a cash tender offer announced on January 16, 2009 and wrote-off approximately $79,000 of unamortized deferred financing costs and approximately $46,000 of unamortized discounts on notes payable; | ||
| ▪ | Repaid the remaining $122.2 million of its 4.75% fixed rate public notes at maturity; |
F-27
| ▪ | Repurchased at par $185.2 million of its 6.95% fixed rate public notes due March 2, 2011 pursuant to a cash tender offer announced on January 16, 2009 and wrote-off approximately $0.4 million of unamortized deferred financing costs and approximately $1.0 million of unamortized discounts on notes payable; | ||
| ▪ | Repurchased $21.7 million of its 6.95% fixed rate public notes due March 2, 2011 at a price of 106% of par pursuant to a cash tender offer announced on December 2, 2009, recognized a loss on early debt extinguishment of $1.3 million and wrote-off approximately $0.2 million of unamortized net premiums on notes payable; | ||
| ▪ | Repurchased $146.1 million of its 6.625% fixed rate public notes due March 15, 2012 at a price of 108% of par pursuant to a cash tender offer announced on December 2, 2009, recognized a loss on early debt extinguishment of $11.7 million and wrote-off approximately $0.3 million of unamortized deferred financing costs and approximately $0.2 million of unamortized net discounts on notes payable; | ||
| ▪ | Repurchased $127.9 million of its 5.50% fixed rate public notes due October 1, 2012 at a price of 107% of par pursuant to a cash tender offer announced on December 2, 2009, recognized a loss on early debt extinguishment of $9.0 million and wrote-off approximately $0.5 million of unamortized deferred financing costs and approximately $0.4 million of unamortized discounts on notes payable; | ||
| ▪ | Repurchased $75.8 million of its 5.20% fixed rate tax-exempt notes and wrote-off approximately $0.7 million of unamortized deferred financing costs; | ||
| ▪ | Repurchased $17.5 million of its 3.85% convertible fixed rate public notes due August 15, 2026 at a price of 88.4% of par and recognized a gain on early debt extinguishment of $2.0 million and wrote-off approximately $0.1 million of unamortized deferred financing costs and approximately $0.8 million of unamortized discounts on notes payable; and | ||
| ▪ | Repurchased at par $48.5 million of its 3.85% convertible fixed rate public notes due August 15, 2026 pursuant to a cash tender offer announced on December 2, 2009 and wrote-off approximately $0.3 million of unamortized deferred financing costs and approximately $1.5 million of unamortized discounts on notes payable. |
F-28
| Year | Total (1) | |||
|
2011 (2)(3)
|
$ | 1,068,891 | ||
|
2012
|
474,221 | |||
|
2013
|
407,849 | |||
|
2014
|
498,576 | |||
|
2015
|
298,700 | |||
|
Thereafter
|
2,436,943 | |||
|
|
||||
|
Total
|
$ | 5,185,180 | ||
|
|
||||
| (1) | Principal payments on unsecured notes include amortization of any discounts or premiums related to the notes. Premiums and discounts are amortized over the life of the unsecured notes. | |
| (2) | Includes the Companys $500.0 million term loan facility, which originally matured on October 5, 2010. Effective April 12, 2010, the Company exercised the first of its two one-year extension options. As a result, the maturity date is now October 5, 2011 and there is one remaining one-year extension option exercisable by the Company. | |
| (3) | Includes $482.5 million face value of 3.85% convertible unsecured debt with a final maturity of 2026. |
F-29
| Forward | Development | |||||||||||
| Fair Value | Starting | Cash Flow | ||||||||||
| Hedges (1) | Swaps (2) | Hedges (3) | ||||||||||
|
Current Notional Balance
|
$ | 315,693 | $ | 950,000 | $ | 87,422 | ||||||
|
Lowest Possible Notional
|
$ | 315,693 | $ | 950,000 | $ | 3,020 | ||||||
|
Highest Possible Notional
|
$ | 317,694 | $ | 950,000 | $ | 91,343 | ||||||
|
Lowest Interest Rate
|
2.009 | % | 3.478 | % | 4.059 | % | ||||||
|
Highest Interest Rate
|
4.800 | % | 4.695 | % | 4.059 | % | ||||||
|
Earliest Maturity Date
|
2012 | 2021 | 2011 | |||||||||
|
Latest Maturity Date
|
2013 | 2023 | 2011 | |||||||||
| (1) | Fair Value Hedges Converts outstanding fixed rate debt to a floating interest rate. | |
| (2) | Forward Starting Swaps Designed to partially fix the interest rate in advance of a planned future debt issuance. These swaps have mandatory counterparty terminations from 2012 through 2014, and $350.0 million, $400.0 million and $200.0 million are designated for 2011, 2012 and 2013 maturities, respectively. | |
| (3) | Development Cash Flow Hedges Converts outstanding floating rate debt to a fixed interest rate. |
| Asset Derivatives | Liability Derivatives | |||||||||||||||
| Balance Sheet | Balance Sheet | |||||||||||||||
| December 31, 2010 | Location | Fair Value | Location | Fair Value | ||||||||||||
|
Derivatives designated as hedging instruments:
|
||||||||||||||||
|
Interest Rate Contracts:
|
||||||||||||||||
|
Fair Value Hedges
|
Other assets | $ | 12,521 | Other liabilities | $ | | ||||||||||
|
Forward Starting Swaps
|
Other assets | 3,276 | Other liabilities | (37,756 | ) | |||||||||||
|
Development Cash Flow Hedges
|
Other assets | | Other liabilities | (1,322 | ) | |||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 15,797 | $ | (39,078 | ) | |||||||||||
|
|
||||||||||||||||
| Asset Derivatives | Liability Derivatives | |||||||||||||||
| Balance Sheet | Balance Sheet | |||||||||||||||
| December 31, 2009 | Location | Fair Value | Location | Fair Value | ||||||||||||
|
Derivatives designated as hedging instruments:
|
||||||||||||||||
|
Interest Rate Contracts:
|
||||||||||||||||
|
Fair Value Hedges
|
Other assets | $ | 5,186 | Other liabilities | $ | | ||||||||||
|
Forward Starting Swaps
|
Other assets | 23,630 | Other liabilities | | ||||||||||||
|
Development Cash Flow Hedges
|
Other assets | | Other liabilities | (3,577 | ) | |||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 28,816 | $ | (3,577 | ) | |||||||||||
|
|
||||||||||||||||
| Location of Gain/(Loss) | Amount of Gain/(Loss) | Income Statement | Amount of Gain/(Loss) | |||||||||||||||||
| December 31, 2010 | Recognized in Income | Recognized in Income | Location of Hedged | Recognized in Income | ||||||||||||||||
| Type of Fair Value Hedge | on Derivative | on Derivative | Hedged Item | Item Gain/(Loss) | on Hedged Item | |||||||||||||||
|
Derivatives designated as hedging
instruments:
|
||||||||||||||||||||
|
Interest Rate Contracts:
|
||||||||||||||||||||
|
Interest Rate Swaps
|
Interest expense | $ | 7,335 | Fixed rate debt | Interest expense | $ | (7,335 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | 7,335 | $ | (7,335 | ) | |||||||||||||||
|
|
||||||||||||||||||||
F-30
| Location of Gain/(Loss) | Amount of Gain/(Loss) | Income Statement | Amount of Gain/(Loss) | |||||||||||||||||
| December 31, 2009 | Recognized in Income | Recognized in Income | Location of Hedged | Recognized in Income | ||||||||||||||||
| Type of Fair Value Hedge | on Derivative | on Derivative | Hedged Item | Item Gain/(Loss) | on Hedged Item | |||||||||||||||
|
Derivatives designated as hedging
instruments:
|
||||||||||||||||||||
|
Interest Rate Contracts:
|
||||||||||||||||||||
|
Interest Rate Swaps
|
Interest expense | $ | (1,167 | ) | Fixed rate debt | Interest expense | $ | 1,167 | ||||||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | (1,167 | ) | $ | 1,167 | |||||||||||||||
|
|
||||||||||||||||||||
| Effective Portion | Ineffective Portion | |||||||||||||||||||
| Amount of | Location of Gain/(Loss) | Amount of Gain/(Loss) | Location of | Amount of Gain/(Loss) | ||||||||||||||||
| Gain/(Loss) | Reclassified from | Reclassified from | Gain/(Loss) | Reclassified from | ||||||||||||||||
| December 31, 2010 | Recognized in OCI | Accumulated OCI | Accumulated OCI | Recognized in Income | Accumulated OCI | |||||||||||||||
| Type of Cash Flow Hedge | on Derivative | into Income | into Income | on Derivative | into Income | |||||||||||||||
|
Derivatives designated as hedging instruments:
|
||||||||||||||||||||
|
Interest Rate Contracts:
|
||||||||||||||||||||
|
Forward Starting
Swaps/Treasury
Locks
|
$ | (68,149 | ) | Interest expense | $ | (3,338 | ) | N/A | $ | | ||||||||||
|
Development
Interest Rate
Swaps/Caps
|
2,255 | Interest expense | | N/A | | |||||||||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | (65,894 | ) | $ | (3,338 | ) | $ | | ||||||||||||
|
|
||||||||||||||||||||
| Effective Portion | Ineffective Portion | |||||||||||||||||||
| Amount of | Location of Gain/(Loss) | Amount of Gain/(Loss) | Location of | Amount of Gain/(Loss) | ||||||||||||||||
| Gain/(Loss) | Reclassified from | Reclassified from | Gain/(Loss) | Reclassified from | ||||||||||||||||
| December 31, 2009 | Recognized in OCI | Accumulated OCI | Accumulated OCI | Recognized in Income | Accumulated OCI | |||||||||||||||
| Type of Cash Flow Hedge | on Derivative | into Income | into Income | on Derivative | into Income | |||||||||||||||
|
Derivatives designated as hedging instruments:
|
||||||||||||||||||||
|
Interest Rate Contracts:
|
||||||||||||||||||||
|
Forward Starting
Swaps/Treasury
Locks
|
$ | 34,432 | Interest expense | $ | (3,724 | ) | N/A | $ | | |||||||||||
|
Development
Interest Rate
Swaps/Caps
|
3,244 | Interest expense | | N/A | | |||||||||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | 37,676 | $ | (3,724 | ) | $ | | |||||||||||||
|
|
||||||||||||||||||||
F-31
| Other Assets | ||||||||||||||||||||||
| December 31, 2009 | Amortized | Unrealized | Unrealized | Book/ | Interest and | |||||||||||||||||
| Security | Maturity | Cost | Gains | Losses | Fair Value | Other Income | ||||||||||||||||
|
Held-to-Maturity
|
||||||||||||||||||||||
|
FDIC-insured promissory notes
|
Less than one year | $ | | $ | | $ | | $ | | $ | 458 | |||||||||||
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
Total Held-to-Maturity
|
| | | | 458 | |||||||||||||||||
|
|
||||||||||||||||||||||
|
Available-for-Sale
|
||||||||||||||||||||||
|
FDIC-insured certificates of deposit
|
Less than one year | 25,000 | 93 | | 25,093 | 491 | ||||||||||||||||
|
Other
|
Between one and five years or N/A | 675 | 370 | | 1,045 | 7,754 | ||||||||||||||||
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
Total Available-for-Sale
|
25,675 | 463 | | 26,138 | 8,245 | |||||||||||||||||
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
Grand Total
|
$ | 25,675 | $ | 463 | $ | | $ | 26,138 | $ | 8,703 | ||||||||||||
|
|
||||||||||||||||||||||
| ▪ | Level 1 Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. | ||
| ▪ | Level 2 Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. | ||
| ▪ | Level 3 Inputs to the valuation methodology are unobservable and significant to the fair value measurement. |
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||
| Quoted Prices in | ||||||||||||||||
| Active Markets for | Significant Other | Significant | ||||||||||||||
| Identical Assets/Liabilities | Observable Inputs | Unobservable Inputs | ||||||||||||||
| Description | 12/31/2010 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
|
Assets
|
||||||||||||||||
|
Derivatives
|
$ | 15,797 | $ | | $ | 15,797 | $ | | ||||||||
|
Supplemental Executive Retirement Plan
|
58,132 | 58,132 | | | ||||||||||||
|
Available-for-Sale Investment Securities
|
1,194 | 1,194 | | | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 75,123 | $ | 59,326 | $ | 15,797 | $ | | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Liabilities
|
||||||||||||||||
|
Derivatives
|
$ | 39,078 | $ | | $ | 39,078 | $ | | ||||||||
|
Supplemental Executive Retirement Plan
|
58,132 | 58,132 | | | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 97,210 | $ | 58,132 | $ | 39,078 | $ | | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Redeemable Noncontrolling Interests
Operating
Partnership |
$ | 383,540 | $ | | $ | 383,540 | $ | | ||||||||
F-32
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||
| Quoted Prices in | ||||||||||||||||
| Active Markets for | Significant Other | Significant | ||||||||||||||
| Identical Assets/Liabilities | Observable Inputs | Unobservable Inputs | ||||||||||||||
| Description | 12/31/2009 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
|
Assets
|
||||||||||||||||
|
Derivatives
|
$ | 28,816 | $ | | $ | 28,816 | $ | | ||||||||
|
Supplemental Executive Retirement Plan
|
61,090 | 61,090 | | | ||||||||||||
|
Available-for-Sale Investment Securities
|
26,138 | 1,045 | 25,093 | | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 116,044 | $ | 62,135 | $ | 53,909 | $ | | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Liabilities
|
||||||||||||||||
|
Derivatives
|
$ | 3,577 | $ | | $ | 3,577 | $ | | ||||||||
|
Supplemental Executive Retirement Plan
|
61,090 | 61,090 | | | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 64,667 | $ | 61,090 | $ | 3,577 | $ | | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Redeemable Noncontrolling Interests
Operating
Partnership |
$ | 258,280 | $ | | $ | 258,280 | $ | | ||||||||
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||||||
| Quoted Prices in | ||||||||||||||||||||
| Active Markets for | Significant Other | Significant | ||||||||||||||||||
| Identical Assets/Liabilities | Observable Inputs | Unobservable Inputs | ||||||||||||||||||
| Description | 12/31/2010 | (Level 1) | (Level 2) | (Level 3) | Total Gains (Losses) | |||||||||||||||
|
Assets
|
||||||||||||||||||||
|
Long-lived assets
|
$ | 56,000 | $ | | $ | | $ | 56,000 | $ | (45,380 | ) | |||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | 56,000 | $ | | $ | | $ | 56,000 | $ | (45,380 | ) | |||||||||
|
|
||||||||||||||||||||
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||||||
| Quoted Prices in | ||||||||||||||||||||
| Active Markets for | Significant Other | Significant | ||||||||||||||||||
| Identical Assets/Liabilities | Observable Inputs | Unobservable Inputs | ||||||||||||||||||
| Description | 12/31/2009 | (Level 1) | (Level 2) | (Level 3) | Total Gains (Losses) | |||||||||||||||
|
Assets
|
||||||||||||||||||||
|
Long-lived assets
|
$ | 18,876 | $ | | $ | | $ | 18,876 | $ | (11,124 | ) | |||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | 18,876 | $ | | $ | | $ | 18,876 | $ | (11,124 | ) | |||||||||
|
|
||||||||||||||||||||
F-33
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
Numerator for net income per share basic and diluted (1):
|
||||||||||||
|
(Loss) from continuing operations
|
$ | (29,035 | ) | $ | (5,959 | ) | $ | (49,581 | ) | |||
|
Allocation to Noncontrolling Interests Operating Partnership, net
|
1,982 | 1,112 | 4,151 | |||||||||
|
Net loss (income) attributable to Noncontrolling Interests Partially Owned Properties
|
726 | 558 | (2,650 | ) | ||||||||
|
Net income attributable to Preference Interests and Units
|
| (9 | ) | (15 | ) | |||||||
|
Preferred distributions
|
(14,368 | ) | (14,479 | ) | (14,507 | ) | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
(Loss) from continuing operations available to Common Shares,
net of Noncontrolling Interests
|
(40,695 | ) | (18,777 | ) | (62,602 | ) | ||||||
|
Discontinued operations, net of Noncontrolling Interests
|
309,937 | 366,571 | 455,717 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Numerator for net income per share basic and diluted (1)
|
$ | 269,242 | $ | 347,794 | $ | 393,115 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Denominator for net income per share basic and diluted (1)
|
282,888 | 273,609 | 270,012 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net income per share basic
|
$ | 0.95 | $ | 1.27 | $ | 1.46 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net income per share diluted
|
$ | 0.95 | $ | 1.27 | $ | 1.46 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net income per share basic:
|
||||||||||||
|
(Loss) from continuing operations available to Common Shares,
net of Noncontrolling Interests
|
$ | (0.144 | ) | $ | (0.069 | ) | $ | (0.232 | ) | |||
|
Discontinued operations, net of Noncontrolling Interests
|
1.096 | 1.340 | 1.688 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net income per share basic
|
$ | 0.952 | $ | 1.271 | $ | 1.456 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net income per share diluted (1):
|
||||||||||||
|
(Loss) from continuing operations available to Common Shares
|
$ | (0.144 | ) | $ | (0.069 | ) | $ | (0.232 | ) | |||
|
Discontinued operations, net
|
1.096 | 1.340 | 1.688 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net income per share diluted
|
$ | 0.952 | $ | 1.271 | $ | 1.456 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Distributions declared per Common Share outstanding
|
$ | 1.47 | $ | 1.64 | $ | 1.93 | ||||||
|
|
||||||||||||
| (1) | Potential common shares issuable from the assumed conversion of OP Units and the exercise/vesting of long-term compensation award shares/units are automatically anti-dilutive and therefore excluded from the diluted earnings per share calculation as the Company had a loss from continuing operations for the years ended December 31, 2010, 2009 and 2008, respectively. |
F-34
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
REVENUES
|
||||||||||||
|
Rental income
|
$ | 96,340 | $ | 188,335 | $ | 290,794 | ||||||
|
|
||||||||||||
|
Total revenues
|
96,340 | 188,335 | 290,794 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
EXPENSES (1)
|
||||||||||||
|
Property and maintenance
|
26,992 | 57,269 | 83,019 | |||||||||
|
Real estate taxes and insurance
|
10,085 | 21,392 | 32,034 | |||||||||
|
Property management
|
| | (62 | ) | ||||||||
|
Depreciation
|
24,712 | 48,863 | 74,267 | |||||||||
|
General and administrative
|
36 | 34 | 29 | |||||||||
|
|
||||||||||||
|
Total expenses
|
61,825 | 127,558 | 189,287 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Discontinued operating income
|
34,515 | 60,777 | 101,507 | |||||||||
|
|
||||||||||||
|
Interest and other income
|
653 | 120 | 504 | |||||||||
|
Other expenses
|
| (1 | ) | | ||||||||
|
Interest (2):
|
||||||||||||
|
Expense incurred, net
|
(7,825 | ) | (8,786 | ) | (10,640 | ) | ||||||
|
Amortization of deferred financing costs
|
(234 | ) | (582 | ) | (75 | ) | ||||||
|
Income and other tax (expense) benefit
|
(47 | ) | 1,161 | 1,841 | ||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Discontinued operations
|
27,062 | 52,689 | 93,137 | |||||||||
|
Net gain on sales of discontinued operations
|
297,956 | 335,299 | 392,857 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Discontinued operations, net
|
$ | 325,018 | $ | 387,988 | $ | 485,994 | ||||||
|
|
||||||||||||
| (1) | Includes expenses paid in the current period for properties sold or held for sale in prior periods related to the Companys period of ownership. | |
| (2) | Includes only interest expense specific to secured mortgage notes payable for properties sold and/or held for sale. |
F-35
F-36
| Year Ended December 31, 2010 | ||||||||||||||||
| Compensation | Compensation | Compensation | Dividends | |||||||||||||
| Expense | Capitalized | Equity | Incurred | |||||||||||||
|
Restricted shares
|
$ | 8,603 | $ | 1,178 | $ | 9,781 | $ | 1,334 | ||||||||
|
LTIP Units
|
2,334 | 190 | 2,524 | 138 | ||||||||||||
|
Share options
|
6,707 | 714 | 7,421 | | ||||||||||||
|
ESPP discount
|
1,231 | 59 | 1,290 | | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 18,875 | $ | 2,141 | $ | 21,016 | $ | 1,472 | ||||||||
|
|
||||||||||||||||
| Year Ended December 31, 2009 | ||||||||||||||||
| Compensation | Compensation | Compensation | Dividends | |||||||||||||
| Expense | Capitalized | Equity | Incurred | |||||||||||||
|
Performance shares
|
$ | 103 | $ | 76 | $ | 179 | $ | | ||||||||
|
Restricted shares
|
10,065 | 1,067 | 11,132 | 1,627 | ||||||||||||
|
LTIP Units
|
1,036 | 158 | 1,194 | 254 | ||||||||||||
|
Share options
|
5,458 | 538 | 5,996 | | ||||||||||||
|
ESPP discount
|
1,181 | 122 | 1,303 | | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 17,843 | $ | 1,961 | $ | 19,804 | $ | 1,881 | ||||||||
|
|
||||||||||||||||
| Year Ended December 31, 2008 | ||||||||||||||||
| Compensation | Compensation | Compensation | Dividends | |||||||||||||
| Expense | Capitalized | Equity | Incurred | |||||||||||||
|
Performance shares
|
$ | (8 | ) | $ | | $ | (8 | ) | $ | | ||||||
|
Restricted shares
|
15,761 | 1,517 | 17,278 | 2,175 | ||||||||||||
|
Share options
|
5,361 | 485 | 5,846 | | ||||||||||||
|
ESPP discount
|
1,197 | 92 | 1,289 | | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 22,311 | $ | 2,094 | $ | 24,405 | $ | 2,175 | ||||||||
|
|
||||||||||||||||
| ▪ | Restricted shares, LTIP Units and share options Straight-line method over the vesting period of the options or shares regardless of cliff or ratable vesting distinctions. | ||
| ▪ | Performance shares Accelerated method with each vesting tranche valued as a separate award, with a separate vesting date, consistent with the estimated value of the award at each period end. | ||
| ▪ | ESPP discount Immediately upon the purchase of common shares each quarter. |
F-37
| Weighted | Weighted | Weighted | ||||||||||||||||||||||
| Common | Average | Average Fair | Average Fair | |||||||||||||||||||||
| Shares Subject | Exercise Price | Restricted | Value per | LTIP | Value per | |||||||||||||||||||
| to Options | per Option | Shares | Restricted Share | Units | LTIP Unit | |||||||||||||||||||
|
Balance at December 31, 2007
|
9,185,141 | $ | 32.37 | 1,178,188 | $ | 42.30 | ||||||||||||||||||
|
Awards granted (1)
|
1,436,574 | $ | 38.46 | 524,983 | $ | 38.29 | ||||||||||||||||||
|
Awards exercised/vested (2) (3)
|
(995,129 | ) | $ | 24.75 | (644,131 | ) | $ | 35.99 | ||||||||||||||||
|
Awards forfeited
|
(113,786 | ) | $ | 43.95 | (63,029 | ) | $ | 44.87 | ||||||||||||||||
|
Awards expired
|
(39,541 | ) | $ | 35.91 | | | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Balance at December 31, 2008
|
9,473,259 | $ | 33.94 | 996,011 | $ | 44.16 | | | ||||||||||||||||
|
Awards granted (1)
|
2,541,005 | $ | 23.08 | 362,997 | $ | 22.62 | 155,189 | $ | 21.11 | |||||||||||||||
|
Awards exercised/vested (2) (3)
|
(422,713 | ) | $ | 21.62 | (340,362 | ) | $ | 42.67 | | | ||||||||||||||
|
Awards forfeited
|
(146,151 | ) | $ | 30.07 | (64,280 | ) | $ | 35.28 | (573 | ) | $ | 21.11 | ||||||||||||
|
Awards expired
|
(95,650 | ) | $ | 32.21 | | | | | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Balance at December 31, 2009
|
11,349,750 | $ | 32.03 | 954,366 | $ | 37.10 | 154,616 | $ | 21.11 | |||||||||||||||
|
Awards granted (1)
|
1,436,115 | $ | 33.59 | 270,805 | $ | 34.85 | 94,096 | $ | 32.97 | |||||||||||||||
|
Awards exercised/vested (2) (3)
|
(2,506,645 | ) | $ | 28.68 | (278,183 | ) | $ | 52.25 | | | ||||||||||||||
|
Awards forfeited
|
(76,275 | ) | $ | 29.43 | (35,038 | ) | $ | 30.84 | (1,204 | ) | $ | 21.11 | ||||||||||||
|
Awards expired
|
(96,457 | ) | $ | 42.69 | | | | | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Balance at December 31, 2010
|
10,106,488 | $ | 33.00 | 911,950 | $ | 32.05 | 247,508 | $ | 25.62 | |||||||||||||||
|
|
||||||||||||||||||||||||
| (1) | The weighted average grant date fair value for Options granted during the years ended December 31, 2010, 2009 and 2008 was $6.18 per share, $3.38 per share and $4.08 per share, respectively. | |
| (2) | The aggregate intrinsic value of options exercised during the years ended December 31, 2010, 2009 and 2008 was $39.6 million, $2.8 million and $15.6 million, respectively. These values were calculated as the difference between the strike price of the underlying awards and the per share price at which each respective award was exercised. | |
| (3) | The fair value of restricted shares vested during the years ended December 31, 2010, 2009 and 2008 was $9.1 million, $8.0 million and $23.9 million, respectively. |
| Options Outstanding (1) | Options Exercisable (2) | |||||||||||||||||||
| Weighted | ||||||||||||||||||||
| Average | Weighted | Weighted | ||||||||||||||||||
| Remaining | Average | Average | ||||||||||||||||||
| Contractual | Exercise | Exercise | ||||||||||||||||||
| Range of Exercise Prices | Options | Life in Years | Price | Options | Price | |||||||||||||||
|
$21.40 to $26.75
|
2,974,937 | 6.18 | $ | 23.42 | 1,403,771 | $ | 23.82 | |||||||||||||
|
$26.76 to $32.10
|
2,478,594 | 3.09 | $ | 29.99 | 2,478,594 | $ | 29.99 | |||||||||||||
|
$32.11 to $37.45
|
1,374,888 | 9.01 | $ | 32.96 | 23,546 | $ | 32.23 | |||||||||||||
|
$37.46 to $42.80
|
2,363,450 | 5.87 | $ | 40.44 | 2,023,316 | $ | 40.75 | |||||||||||||
|
$42.81 to $48.15
|
4,202 | 5.32 | $ | 45.25 | 4,202 | $ | 45.25 | |||||||||||||
|
$48.16 to $53.50
|
910,417 | 6.09 | $ | 53.19 | 853,222 | $ | 53.50 | |||||||||||||
|
|
||||||||||||||||||||
|
$21.40 to $53.50
|
10,106,488 | 5.73 | $ | 33.00 | 6,786,651 | $ | 34.89 | |||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Vested and expected to vest
as of December 31, 2010
|
9,718,763 | 5.69 | $ | 33.12 | ||||||||||||||||
|
|
||||||||||||||||||||
| (1) | The aggregate intrinsic value of options outstanding that are vested and expected to vest as of December 31, 2010 is $184.3 million. | |
| (2) | The aggregate intrinsic value and weighted average remaining contractual life in years of options exercisable as of December 31, 2010 is $117.1 million and 4.4 years, respectively. |
F-38
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
| (Amounts in thousands except share and per share amounts) | ||||||||||||
|
Shares issued
|
157,363 | 324,394 | 195,961 | |||||||||
|
Issuance price ranges
|
$28.26 $41.16 | $14.21 $24.84 | $23.51 $37.61 | |||||||||
|
Issuance proceeds
|
$5,112 | $5,292 | $6,170 | |||||||||
F-39
F-40
| Payments Due by Year (in thousands) | ||||||||||||||||||||||||||||
| 2011 | 2012 | 2013 | 2014 | 2015 | Thereafter | Total | ||||||||||||||||||||||
|
Operating Leases:
|
||||||||||||||||||||||||||||
|
Minimum Rent Payments (a)
|
$ | 5,478 | $ | 4,285 | $ | 4,431 | $ | 4,736 | $ | 4,729 | $ | 320,928 | $ | 344,587 | ||||||||||||||
|
Other Long-Term Liabilities:
|
||||||||||||||||||||||||||||
|
Deferred Compensation (b)
|
1,457 | 1,770 | 1,485 | 1,677 | 1,677 | 9,182 | 17,248 | |||||||||||||||||||||
| (a) | Minimum basic rent due for various office space the Company leases and fixed base rent due on ground leases for four properties/parcels. | |
| (b) | Estimated payments to the Companys Chairman, Vice Chairman and two former CEOs based on planned retirement dates. |
F-41
| Year Ended December 31, 2010 | ||||||||||||||||||||||||
| Northeast | Northwest | Southeast | Southwest | Other (3) | Total | |||||||||||||||||||
|
Rental income:
|
||||||||||||||||||||||||
|
Same store (1)
|
$ | 574,147 | $ | 353,123 | $ | 383,475 | $ | 417,523 | $ | | $ | 1,728,268 | ||||||||||||
|
Non-same store/other (2) (3)
|
112,747 | 18,042 | 9,271 | 33,456 | 84,259 | 257,775 | ||||||||||||||||||
|
Properties sold March YTD 2011 (4)
|
| | | | (28,670 | ) | (28,670 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total rental income
|
686,894 | 371,165 | 392,746 | 450,979 | 55,589 | 1,957,373 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||||||
|
Same store (1)
|
215,365 | 132,331 | 157,518 | 149,449 | | 654,663 | ||||||||||||||||||
|
Non-same store/other (2) (3)
|
54,780 | 7,950 | 4,126 | 15,136 | 69,823 | 151,815 | ||||||||||||||||||
|
Properties sold March YTD 2011 (4)
|
| | | | (11,248 | ) | (11,248 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total operating expenses
|
270,145 | 140,281 | 161,644 | 164,585 | 58,575 | 795,230 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
NOI:
|
||||||||||||||||||||||||
|
Same store (1)
|
358,782 | 220,792 | 225,957 | 268,074 | | 1,073,605 | ||||||||||||||||||
|
Non-same store/other (2) (3)
|
57,967 | 10,092 | 5,145 | 18,320 | 14,436 | 105,960 | ||||||||||||||||||
|
Properties sold March YTD 2011 (4)
|
| | | | (17,422 | ) | (17,422 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total NOI
|
$ | 416,749 | $ | 230,884 | $ | 231,102 | $ | 286,394 | $ | (2,986 | ) | $ | 1,162,143 | |||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total assets
|
$ | 6,211,534 | $ | 2,665,707 | $ | 2,602,318 | $ | 3,240,170 | $ | 1,464,465 | $ | 16,184,194 | ||||||||||||
|
|
||||||||||||||||||||||||
| (1) | Same store primarily includes all properties acquired or completed and stabilized prior to January 1, 2009, less properties subsequently sold, which represented 112,042 apartment units. | |
| (2) | Non-same store primarily includes properties acquired after January 1, 2009, plus any properties in lease-up and not stabilized as of January 1, 2009. | |
| (3) | Other includes ECH, development, condominium conversion overhead of $0.6 million and other corporate operations. Also reflects a $10.5 million elimination of rental income recorded in Northeast, Northwest, Southeast and Southwest operating segments related to ECH. | |
| (4) | Properties sold March YTD 2011 reflects discontinued operations for properties sold during the first three months of 2011. |
| Year Ended December 31, 2009 | ||||||||||||||||||||||||
| Northeast | Northwest | Southeast | Southwest | Other (3) | Total | |||||||||||||||||||
|
Rental income:
|
||||||||||||||||||||||||
|
Same store (1)
|
$ | 566,518 | $ | 357,502 | $ | 383,239 | $ | 423,076 | $ | | $ | 1,730,335 | ||||||||||||
|
Non-same store/other (2) (3)
|
23,195 | 2,010 | 4,268 | 16,985 | 69,364 | 115,822 | ||||||||||||||||||
|
Properties sold March YTD 2011 (4)
|
| | | | (28,304 | ) | (28,304 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total rental income
|
589,713 | 359,512 | 387,507 | 440,061 | 41,060 | 1,817,853 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||||||
|
Same store (1)
|
211,352 | 129,696 | 158,977 | 148,483 | | 648,508 | ||||||||||||||||||
|
Non-same store/other (2) (3)
|
12,798 | 1,851 | 1,727 | 9,418 | 68,692 | 94,486 | ||||||||||||||||||
|
Properties sold March YTD 2011 (4)
|
| | | | (11,334 | ) | (11,334 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total operating expenses
|
224,150 | 131,547 | 160,704 | 157,901 | 57,358 | 731,660 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
NOI:
|
||||||||||||||||||||||||
|
Same store (1)
|
355,166 | 227,806 | 224,262 | 274,593 | | 1,081,827 | ||||||||||||||||||
|
Non-same store/other (2) (3)
|
10,397 | 159 | 2,541 | 7,567 | 672 | 21,336 | ||||||||||||||||||
|
Properties sold March YTD 2011 (4)
|
| | | | (16,970 | ) | (16,970 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total NOI
|
$ | 365,563 | $ | 227,965 | $ | 226,803 | $ | 282,160 | $ | (16,298 | ) | $ | 1,086,193 | |||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total assets
|
$ | 5,435,072 | $ | 2,474,775 | $ | 2,674,499 | $ | 2,971,396 | $ | 1,861,773 | $ | 15,417,515 | ||||||||||||
|
|
||||||||||||||||||||||||
| (1) | Same store primarily includes all properties acquired or completed and stabilized prior to January 1, 2009, less properties subsequently sold, which represented 112,042 apartment units. | |
| (2) | Non-same store primarily includes properties acquired after January 1, 2009, plus any properties in lease-up and not stabilized as of January 1, 2009. | |
| (3) | Other includes ECH, development, condominium conversion overhead of $1.4 million and other corporate operations. Also reflects a $9.6 million elimination of rental income recorded in Northeast, Northwest, Southeast and Southwest operating segments related to ECH. |
F-42
| (4) | Properties sold March YTD 2011 reflects discontinued operations for properties sold during the first three months of 2011. |
| Year Ended December 31, 2008 | ||||||||||||||||||||||||
| Northeast | Northwest | Southeast | Southwest | Other (3) | Total | |||||||||||||||||||
|
Rental income:
|
||||||||||||||||||||||||
|
Same store (1)
|
$ | 553,712 | $ | 372,197 | $ | 407,871 | $ | 444,403 | $ | | $ | 1,778,183 | ||||||||||||
|
Non-same store/other (2) (3)
|
37,000 | 18,347 | 6,090 | 23,400 | 101,934 | 186,771 | ||||||||||||||||||
|
Properties sold in 2010 (4)
|
| | | | (88,681 | ) | (88,681 | ) | ||||||||||||||||
|
Properties sold March YTD 2011 (5)
|
| | | | (28,870 | ) | (28,870 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total rental income
|
590,712 | 390,544 | 413,961 | 467,803 | (15,617 | ) | 1,847,403 | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||||||
|
Same store (1)
|
199,673 | 128,448 | 166,022 | 150,980 | | 645,123 | ||||||||||||||||||
|
Non-same store/other (2) (3)
|
16,806 | 7,664 | 2,995 | 14,363 | 101,742 | 143,570 | ||||||||||||||||||
|
Properties sold in 2010 (4)
|
| | | | (31,205 | ) | (31,205 | ) | ||||||||||||||||
|
Properties sold March YTD 2011 (5)
|
| | | | (11,069 | ) | (11,069 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total operating expenses
|
216,479 | 136,112 | 169,017 | 165,343 | 59,468 | 746,419 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
NOI:
|
||||||||||||||||||||||||
|
Same store (1)
|
354,039 | 243,749 | 241,849 | 293,423 | | 1,133,060 | ||||||||||||||||||
|
Non-same store/other (2) (3)
|
20,194 | 10,683 | 3,095 | 9,037 | 192 | 43,201 | ||||||||||||||||||
|
Properties sold in 2010 (4)
|
| | | | (57,476 | ) | (57,476 | ) | ||||||||||||||||
|
Properties sold March YTD 2011 (5)
|
| | | | (17,801 | ) | (17,801 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total NOI
|
$ | 374,233 | $ | 254,432 | $ | 244,944 | $ | 302,460 | $ | (75,085 | ) | $ | 1,100,984 | |||||||||||
|
|
||||||||||||||||||||||||
| (1) | Same store primarily includes all properties acquired or completed and stabilized prior to January 1, 2008, less properties subsequently sold, which represented 113,598 apartment units. | |
| (2) | Non-same store primarily includes properties acquired after January 1, 2008, plus any properties in lease-up and not stabilized as of January 1, 2008. | |
| (3) | Other includes ECH, development, condominium conversion overhead of $2.8 million and other corporate operations. Also reflects a $13.6 million elimination of rental income recorded in Northeast, Northwest, Southeast and Southwest operating segments related to ECH. | |
| (4) | Reflects discontinued operations for properties sold during 2010. | |
| (5) | Properties sold March YTD 2011 reflects discontinued operations for properties sold during the first three months of 2011. |
| (a) | Northeast New England (excluding Boston), Boston, New York Metro, DC Northern Virginia and Suburban Maryland. | |
| (b) | Northwest Denver, Portland, San Francisco Bay Area and Seattle/Tacoma. | |
| (c) | Southeast Atlanta, Jacksonville, Orlando, South Florida and Tampa. | |
| (d) | Southwest Albuquerque, Inland Empire, Los Angeles, Orange County, Phoenix and San Diego. |
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
Rental income
|
$ | 1,957,373 | $ | 1,817,853 | $ | 1,847,403 | ||||||
|
Property and maintenance expense
|
(490,301 | ) | (456,628 | ) | (477,814 | ) | ||||||
|
Real estate taxes and insurance expense
|
(224,842 | ) | (203,732 | ) | (191,781 | ) | ||||||
|
Property management expense
|
(80,087 | ) | (71,300 | ) | (76,824 | ) | ||||||
|
|
||||||||||||
|
Total operating expenses
|
(795,230 | ) | (731,660 | ) | (746,419 | ) | ||||||
|
|
||||||||||||
|
Net operating income
|
$ | 1,162,143 | $ | 1,086,193 | $ | 1,100,984 | ||||||
|
|
||||||||||||
F-43
| § | Acquired two apartment properties consisting of 521 apartment units for $137.1 million; | ||
| § | Sold two consolidated apartment properties consisting of 600 apartment units for $32.7 million; | ||
| § | Repaid $173.0 million in mortgage loans; | ||
| § | Issued 3.0 million Common Shares at an average price of $50.84 per share for total consideration of $154.5 million under the Companys ATM share offering program; and | ||
| § | Increased its availability for issuance under the Companys ATM share offering program to 10,000,000 Common Shares. |
F-44
| First | Second | Third | Fourth | |||||||||||||
| Quarter | Quarter | Quarter | Quarter | |||||||||||||
| 2010 | 3/31 | 6/30 | 9/30 | 12/31 | ||||||||||||
|
Total revenues (1)
|
$ | 464,999 | $ | 487,439 | $ | 504,556 | $ | 509,855 | ||||||||
|
Operating income (1)
|
110,008 | 112,938 | 118,721 | 90,996 | ||||||||||||
|
(Loss) income from continuing operations (1)
|
(9,407 | ) | 2,263 | 12,624 | (34,515 | ) | ||||||||||
|
Discontinued operations, net (1)
|
67,263 | 7,826 | 17,202 | 232,727 | ||||||||||||
|
Net income *
|
57,856 | 10,089 | 29,826 | 198,212 | ||||||||||||
|
Net income available to Common Shares
|
51,863 | 6,343 | 25,166 | 185,870 | ||||||||||||
|
Earnings per share basic:
|
||||||||||||||||
|
Net income available to Common Shares
|
$ | 0.18 | $ | 0.02 | $ | 0.09 | $ | 0.65 | ||||||||
|
Weighted average Common Shares outstanding
|
280,645 | 282,217 | 282,717 | 285,916 | ||||||||||||
|
Earnings per share diluted:
|
||||||||||||||||
|
Net income available to Common Shares
|
$ | 0.18 | $ | 0.02 | $ | 0.09 | $ | 0.65 | ||||||||
|
Weighted average Common Shares outstanding
|
280,645 | 282,217 | 300,379 | 285,916 | ||||||||||||
| (1) | The amounts presented for 2010 are not equal to the same amounts previously reported in the Form 10-K filed with the SEC on February 24, 2011 as a result of changes in discontinued operations due to additional property sales which occurred throughout the first three months of 2011. Below is a reconciliation to the amounts previously reported in the Form 10-K: |
| First | Second | Third | Fourth | |||||||||||||
| Quarter | Quarter | Quarter | Quarter | |||||||||||||
| 2010 | 3/31 | 6/30 | 9/30 | 12/31 | ||||||||||||
|
Total revenues previously reported in 2010 Form 10-K
|
$ | 472,082 | $ | 494,541 | $ | 511,772 | $ | 517,124 | ||||||||
|
Total revenues subsequently reclassified to discontinued operations
|
(7,083 | ) | (7,102 | ) | (7,216 | ) | (7,269 | ) | ||||||||
|
|
||||||||||||||||
|
Total revenues disclosed in Form 8-K
|
$ | 464,999 | $ | 487,439 | $ | 504,556 | $ | 509,855 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Operating income previously reported in 2010 Form 10-K
|
$ | 112,382 | $ | 115,247 | $ | 121,047 | $ | 93,325 | ||||||||
|
Operating income subsequently reclassified to discontinued operations
|
(2,374 | ) | (2,309 | ) | (2,326 | ) | (2,329 | ) | ||||||||
|
|
||||||||||||||||
|
Operating income disclosed in Form 8-K
|
$ | 110,008 | $ | 112,938 | $ | 118,721 | $ | 90,996 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
(Loss) income from continuing operations previously reported in 2010 Form 10-K
|
$ | (7,267 | ) | $ | 4,714 | $ | 14,930 | $ | (32,221 | ) | ||||||
|
Income from continuing operations subsequently reclassified to
discontinued operations
|
(2,140 | ) | (2,451 | ) | (2,306 | ) | (2,294 | ) | ||||||||
|
|
||||||||||||||||
|
(Loss) income from continuing operations disclosed in Form 8-K
|
$ | (9,407 | ) | $ | 2,263 | $ | 12,624 | $ | (34,515 | ) | ||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Discontinued operations, net previously reported in 2010 Form 10-K
|
$ | 65,123 | $ | 5,375 | $ | 14,896 | $ | 230,433 | ||||||||
|
Discontinued operations, net from properties sold subsequent
to the respective reporting period
|
2,140 | 2,451 | 2,306 | 2,294 | ||||||||||||
|
|
||||||||||||||||
|
Discontinued operations, net disclosed in Form 8-K
|
$ | 67,263 | $ | 7,826 | $ | 17,202 | $ | 232,727 | ||||||||
|
|
||||||||||||||||
F-45
| First | Second | Third | Fourth | |||||||||||||
| Quarter | Quarter | Quarter | Quarter | |||||||||||||
| 2009 | 3/31 | 6/30 | 9/30 | 12/31 | ||||||||||||
|
Total revenues (2)
|
$ | 459,083 | $ | 457,098 | $ | 457,777 | $ | 454,241 | ||||||||
|
Operating income (2)
|
124,057 | 118,354 | 120,470 | 124,683 | ||||||||||||
|
Income (loss) from continuing operations (2)
|
5,684 | 5,503 | 2,066 | (19,212 | ) | |||||||||||
|
Discontinued operations, net (2)
|
79,737 | 100,429 | 141,299 | 66,523 | ||||||||||||
|
Net income *
|
85,421 | 105,932 | 143,365 | 47,311 | ||||||||||||
|
Net income available to Common Shares
|
77,175 | 96,585 | 132,362 | 41,672 | ||||||||||||
|
Earnings per share basic:
|
||||||||||||||||
|
Net income available to Common Shares
|
$ | 0.28 | $ | 0.35 | $ | 0.48 | $ | 0.15 | ||||||||
|
Weighted average Common Shares outstanding
|
272,324 | 272,901 | 273,658 | 275,519 | ||||||||||||
|
Earnings per share diluted:
|
||||||||||||||||
|
Net income available to Common Shares
|
$ | 0.28 | $ | 0.35 | $ | 0.48 | $ | 0.15 | ||||||||
|
Weighted average Common Shares outstanding
|
288,853 | 289,338 | 273,658 | 275,519 | ||||||||||||
| (2) | The amounts presented for 2009 are not equal to the same amounts previously reported in the Form 10-K filed with the SEC on February 24, 2011 as a result of changes in discontinued operations due to additional property sales which occurred throughout the first three months of 2011. Below is a reconciliation to the amounts previously reported in the Form 10-K: |
| First | Second | Third | Fourth | |||||||||||||
| Quarter | Quarter | Quarter | Quarter | |||||||||||||
| 2009 | 3/31 | 6/30 | 9/30 | 12/31 | ||||||||||||
|
Total revenues previously reported in 2010 Form 10-K
|
$ | 466,177 | $ | 464,225 | $ | 464,827 | $ | 461,274 | ||||||||
|
Total revenues subsequently reclassified to discontinued operations
|
(7,094 | ) | (7,127 | ) | (7,050 | ) | (7,033 | ) | ||||||||
|
|
||||||||||||||||
|
Total revenues disclosed in Form 8-K
|
$ | 459,083 | $ | 457,098 | $ | 457,777 | $ | 454,241 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Operating income previously reported in 2010 Form 10-K
|
$ | 126,283 | $ | 120,661 | $ | 122,703 | $ | 126,954 | ||||||||
|
Operating income subsequently reclassified to discontinued operations
|
(2,226 | ) | (2,307 | ) | (2,233 | ) | (2,271 | ) | ||||||||
|
|
||||||||||||||||
|
Operating income disclosed in Form 8-K
|
$ | 124,057 | $ | 118,354 | $ | 120,470 | $ | 124,683 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Income (loss) from continuing operations previously reported in
2010 Form 10-K
|
$ | 7,858 | $ | 7,813 | $ | 4,256 | $ | (16,996 | ) | |||||||
|
Income from continuing operations subsequently reclassified to
discontinued operations
|
(2,174 | ) | (2,310 | ) | (2,190 | ) | (2,216 | ) | ||||||||
|
|
||||||||||||||||
|
Income (loss) from continuing operations disclosed in Form 8-K
|
$ | 5,684 | $ | 5,503 | $ | 2,066 | $ | (19,212 | ) | |||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Discontinued operations, net previously reported in 2010 Form 10-K
|
$ | 77,563 | $ | 98,119 | $ | 139,109 | $ | 64,307 | ||||||||
|
Discontinued operations, net from properties sold subsequent
to the respective reporting period
|
2,174 | 2,310 | 2,190 | 2,216 | ||||||||||||
|
|
||||||||||||||||
|
Discontinued operations, net disclosed in Form 8-K
|
$ | 79,737 | $ | 100,429 | $ | 141,299 | $ | 66,523 | ||||||||
|
|
||||||||||||||||
| * | The Company did not have any extraordinary items or cumulative effect of change in accounting principle during the years ended December 31, 2010 and 2009. Therefore, income before extraordinary items and cumulative effect of change in accounting principle is not shown as it was equal to the net income amounts disclosed above. |
F-46
| Properties | Investment in Real | Accumulated | Investment in Real | |||||||||||||||||||||
| (H) | Units (H) | Estate, Gross | Depreciation | Estate, Net | Encumbrances | |||||||||||||||||||
|
Wholly Owned Unencumbered
|
288 | 80,239 | $ | 12,555,402,637 | $ | (2,847,912,228 | ) | $ | 9,707,490,409 | $ | | |||||||||||||
|
Wholly Owned Encumbered
|
137 | 39,395 | 6,016,421,350 | (1,346,626,508 | ) | 4,669,794,842 | 2,595,245,052 | |||||||||||||||||
|
Portfolio/Entity Encumbrances (1)
|
| | | | | 1,417,683,780 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Wholly Owned Properties
|
425 | 119,634 | 18,571,823,987 | (4,194,538,736 | ) | 14,377,285,251 | 4,012,928,832 | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
Partially Owned Unencumbered
|
| | 25,130,204 | | 25,130,204 | | ||||||||||||||||||
|
Partially Owned Encumbered
|
24 | 5,232 | 1,105,416,801 | (142,817,905 | ) | 962,598,896 | 749,967,053 | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
Partially Owned Properties
|
24 | 5,232 | 1,130,547,005 | (142,817,905 | ) | 987,729,100 | 749,967,053 | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total Unencumbered Properties
|
288 | 80,239 | 12,580,532,841 | (2,847,912,228 | ) | 9,732,620,613 | | |||||||||||||||||
|
Total Encumbered Properties
|
161 | 44,627 | 7,121,838,151 | (1,489,444,413 | ) | 5,632,393,738 | 4,762,895,885 | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total Consolidated Investment in
Real Estate
|
449 | 124,866 | $ | 19,702,370,992 | $ | (4,337,356,641 | ) | $ | 15,365,014,351 | $ | 4,762,895,885 | |||||||||||||
|
|
||||||||||||||||||||||||
| (1) | See attached Encumbrances Reconciliation. |
S-1
| Number of | ||||||||
| Properties | See Properties | |||||||
| Portfolio/Entity Encumbrances | Encumbered by | With Note: | Amount | |||||
|
EQR-Bond Partnership
|
6 | I | $ | 51,670,000 | ||||
|
EQR-Fanwell 2007 LP
|
7 | J | 223,138,000 | |||||
|
EQR-Wellfan 2008 LP (R)
|
15 | K | 550,000,000 | |||||
|
EQR-SOMBRA 2008 LP
|
18 | L | 543,000,000 | (1) | ||||
|
Other
|
| | 49,875,780 | (1) | ||||
|
|
||||||||
|
|
||||||||
|
Portfolio/Entity Encumbrances
|
46 | 1,417,683,780 | ||||||
|
|
||||||||
|
Individual Property Encumbrances
|
3,345,212,105 | |||||||
|
|
||||||||
|
|
||||||||
|
Total Encumbrances per
Financial Statements
|
$ | 4,762,895,885 | ||||||
|
|
||||||||
| (1) | Temporary letters of credit supported by the Companys revolving credit facility and/or a temporary guaranty from the Operating Partnership were posted as collateral in place of sold properties. Property substitutions closed in January 2011 and the letters of credit and guaranty were terminated. |
S-2
| 2010 | 2009 | 2008 | ||||||||||
|
Balance, beginning of year
|
$ | 18,465,144 | $ | 18,690,239 | $ | 18,333,350 | ||||||
|
Acquisitions and development
|
1,789,948 | 512,977 | 995,026 | |||||||||
|
Improvements
|
141,199 | 125,965 | 172,165 | |||||||||
|
Dispositions and other
|
(693,920 | ) | (864,037 | ) | (810,302 | ) | ||||||
|
|
||||||||||||
|
Balance, end of year
|
$ | 19,702,371 | $ | 18,465,144 | $ | 18,690,239 | ||||||
|
|
||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
Balance, beginning of year
|
$ | 3,877,564 | $ | 3,561,300 | $ | 3,170,125 | ||||||
|
Depreciation
|
673,403 | 600,375 | 602,908 | |||||||||
|
Dispositions and other
|
(213,610 | ) | (284,111 | ) | (211,733 | ) | ||||||
|
|
||||||||||||
|
Balance, end of year
|
$ | 4,337,357 | $ | 3,877,564 | $ | 3,561,300 | ||||||
|
|
||||||||||||
S-3
| Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
| Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
| Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
| Description | Company | (Improvements, net) (E) | Period 12/31/10 | |||||||||||||||||||||||||||||||||||||||||||||
| Date of | Building & | Building & | Building & | Accumulated | Investment in Real | |||||||||||||||||||||||||||||||||||||||||||
| Apartment Name | Location | Construction | Units (H) | Land | Fixtures | Land | Fixtures | Land | Fixtures (A) | Total (B) | Depreciation (C) | Estate, Net at 12/31/10 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
|
EQR Wholly Owned Unencumbered:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
500 West 23rd Street (fka 10 Chelsea)
|
New York, NY | (F) | | $ | | $ | 27,382,360 | $ | | $ | | $ | | $ | 27,382,360 | $ | 27,382,360 | $ | | $ | 27,382,360 | $ | | |||||||||||||||||||||||||
|
1210 Mass
|
Washington, D.C. (G) | 2004 | 144 | 9,213,512 | 36,559,189 | | 285,543 | 9,213,512 | 36,844,732 | 46,058,244 | (7,702,999 | ) | 38,355,245 | | ||||||||||||||||||||||||||||||||||
|
1401 Joyce on Pentagon Row
|
Arlington, VA | 2004 | 326 | 9,780,000 | 89,680,000 | | 163,567 | 9,780,000 | 89,843,567 | 99,623,567 | (7,954,463 | ) | 91,669,104 | | ||||||||||||||||||||||||||||||||||
|
1660 Peachtree
|
Atlanta, GA | 1999 | 355 | 7,924,126 | 23,602,563 | | 2,032,029 | 7,924,126 | 25,634,592 | 33,558,718 | (7,213,204 | ) | 26,345,514 | | ||||||||||||||||||||||||||||||||||
|
2201 Pershing Drive
|
Arlington, VA | (F) | | 12,054,081 | 2,652,636 | | | 12,054,081 | 2,652,636 | 14,706,717 | | 14,706,717 | | |||||||||||||||||||||||||||||||||||
|
2400 M St
|
Washington, D.C. (G) | 2006 | 359 | 30,006,593 | 114,013,785 | | 732,059 | 30,006,593 | 114,745,844 | 144,752,437 | (21,822,792 | ) | 122,929,645 | | ||||||||||||||||||||||||||||||||||
|
420 East 80th Street
|
New York, NY | 1961 | 155 | 39,277,000 | 23,026,984 | | 2,501,381 | 39,277,000 | 25,528,365 | 64,805,365 | (5,980,711 | ) | 58,824,654 | | ||||||||||||||||||||||||||||||||||
|
425 Mass
|
Washington, D.C. (G) | 2009 | 559 | 28,150,000 | 138,600,000 | | 1,953,014 | 28,150,000 | 140,553,014 | 168,703,014 | (4,494,218 | ) | 164,208,796 | | ||||||||||||||||||||||||||||||||||
|
600 Washington
|
New York, NY (G) | 2004 | 135 | 32,852,000 | 43,140,551 | | 195,058 | 32,852,000 | 43,335,609 | 76,187,609 | (9,485,348 | ) | 66,702,261 | | ||||||||||||||||||||||||||||||||||
|
70 Greene
|
Jersey City, NJ (G) | 2010 | 480 | 28,170,659 | 239,232,094 | | 103,450 | 28,170,659 | 239,335,544 | 267,506,203 | (6,599,249 | ) | 260,906,954 | | ||||||||||||||||||||||||||||||||||
|
71 Broadway
|
New York, NY (G) | 1997 | 238 | 22,611,600 | 77,492,171 | | 2,960,860 | 22,611,600 | 80,453,031 | 103,064,631 | (17,989,358 | ) | 85,075,273 | | ||||||||||||||||||||||||||||||||||
|
777 Sixth
|
New York, NY (G) | 2002 | 294 | 65,352,706 | 65,747,294 | | 282,143 | 65,352,706 | 66,029,437 | 131,382,143 | (8,432,644 | ) | 122,949,499 | | ||||||||||||||||||||||||||||||||||
|
Abington Glen
|
Abington, MA | 1968 | 90 | 553,105 | 3,697,396 | | 2,359,072 | 553,105 | 6,056,468 | 6,609,573 | (2,794,784 | ) | 3,814,789 | | ||||||||||||||||||||||||||||||||||
|
Acacia Creek
|
Scottsdale, AZ | 1988-1994 | 304 | 3,663,473 | 21,172,386 | | 2,814,423 | 3,663,473 | 23,986,809 | 27,650,282 | (11,190,829 | ) | 16,459,453 | | ||||||||||||||||||||||||||||||||||
|
Arden Villas
|
Orlando, FL | 1999 | 336 | 5,500,000 | 28,600,796 | | 3,182,624 | 5,500,000 | 31,783,420 | 37,283,420 | (8,171,582 | ) | 29,111,838 | | ||||||||||||||||||||||||||||||||||
|
Arlington at Perimeter Center
|
Atlanta, GA | 1980 | 204 | 2,448,000 | 8,099,110 | | 114,675 | 2,448,000 | 8,213,785 | 10,661,785 | (1,300,791 | ) | 9,360,994 | | ||||||||||||||||||||||||||||||||||
|
Ashton, The
|
Corona Hills, CA | 1986 | 492 | 2,594,264 | 33,042,398 | | 5,966,954 | 2,594,264 | 39,009,352 | 41,603,616 | (18,806,334 | ) | 22,797,282 | | ||||||||||||||||||||||||||||||||||
|
Audubon Village
|
Tampa, FL | 1990 | 447 | 3,576,000 | 26,121,909 | | 4,114,611 | 3,576,000 | 30,236,520 | 33,812,520 | (13,268,213 | ) | 20,544,307 | | ||||||||||||||||||||||||||||||||||
|
Auvers Village
|
Orlando, FL | 1991 | 480 | 3,808,823 | 29,322,243 | | 6,216,049 | 3,808,823 | 35,538,292 | 39,347,115 | (15,974,356 | ) | 23,372,759 | | ||||||||||||||||||||||||||||||||||
|
Avenue Royale
|
Jacksonville, FL | 2001 | 200 | 5,000,000 | 17,785,388 | | 917,456 | 5,000,000 | 18,702,844 | 23,702,844 | (4,583,891 | ) | 19,118,953 | | ||||||||||||||||||||||||||||||||||
|
Avon Place, LLC
|
Avon, CT | 1973 | 163 | 1,788,943 | 12,440,003 | | 1,531,391 | 1,788,943 | 13,971,394 | 15,760,337 | (4,990,349 | ) | 10,769,988 | | ||||||||||||||||||||||||||||||||||
|
Ball Park Lofts
|
Denver, CO (G) | 2003 | 343 | 5,481,556 | 51,658,740 | | 2,708,015 | 5,481,556 | 54,366,755 | 59,848,311 | (12,931,360 | ) | 46,916,951 | | ||||||||||||||||||||||||||||||||||
|
Barrington Place
|
Oviedo, FL | 1998 | 233 | 6,990,000 | 15,740,825 | | 2,533,678 | 6,990,000 | 18,274,503 | 25,264,503 | (6,000,104 | ) | 19,264,399 | | ||||||||||||||||||||||||||||||||||
|
Bay Hill
|
Long Beach, CA | 2002 | 160 | 7,600,000 | 27,437,239 | | 740,325 | 7,600,000 | 28,177,564 | 35,777,564 | (7,029,980 | ) | 28,747,584 | | ||||||||||||||||||||||||||||||||||
|
Bella Terra I
|
Mukilteo, WA (G) | 2002 | 235 | 5,686,861 | 26,070,540 | | 667,419 | 5,686,861 | 26,737,959 | 32,424,820 | (7,277,028 | ) | 25,147,792 | | ||||||||||||||||||||||||||||||||||
|
Bella Vista
|
Phoenix, AZ | 1995 | 248 | 2,978,879 | 20,641,333 | | 3,393,449 | 2,978,879 | 24,034,782 | 27,013,661 | (11,641,771 | ) | 15,371,890 | | ||||||||||||||||||||||||||||||||||
|
Bella Vista I, II, III Combined
|
Woodland Hills, CA | 2003-2007 | 579 | 31,682,754 | 121,095,785 | | 1,390,256 | 31,682,754 | 122,486,041 | 154,168,795 | (23,933,139 | ) | 130,235,656 | | ||||||||||||||||||||||||||||||||||
|
Belle Arts Condominium Homes, LLC
|
Bellevue, WA | 2000 | 1 | 63,158 | 248,929 | | (5,320 | ) | 63,158 | 243,609 | 306,767 | | 306,767 | | ||||||||||||||||||||||||||||||||||
|
Beneva Place
|
Sarasota, FL | 1986 | 192 | 1,344,000 | 9,665,447 | | 1,728,604 | 1,344,000 | 11,394,051 | 12,738,051 | (5,284,608 | ) | 7,453,443 | | ||||||||||||||||||||||||||||||||||
|
Berkeley Land
|
Berkeley, CA | (F) | | 13,908,910 | 801,101 | | | 13,908,910 | 801,101 | 14,710,011 | | 14,710,011 | | |||||||||||||||||||||||||||||||||||
|
Bermuda Cove
|
Jacksonville, FL | 1989 | 350 | 1,503,000 | 19,561,896 | | 4,556,127 | 1,503,000 | 24,118,023 | 25,621,023 | (11,324,915 | ) | 14,296,108 | | ||||||||||||||||||||||||||||||||||
|
Bishop Park
|
Winter Park, FL | 1991 | 324 | 2,592,000 | 17,990,436 | | 3,646,274 | 2,592,000 | 21,636,710 | 24,228,710 | (10,340,427 | ) | 13,888,283 | | ||||||||||||||||||||||||||||||||||
|
Bradford Apartments
|
Newington, CT | 1964 | 64 | 401,091 | 2,681,210 | | 579,531 | 401,091 | 3,260,741 | 3,661,832 | (1,301,744 | ) | 2,360,088 | | ||||||||||||||||||||||||||||||||||
|
Briar Knoll Apts
|
Vernon, CT | 1986 | 150 | 928,972 | 6,209,988 | | 1,274,495 | 928,972 | 7,484,483 | 8,413,455 | (3,030,004 | ) | 5,383,451 | | ||||||||||||||||||||||||||||||||||
|
Bridford Lakes II
|
Greensboro, NC | (F) | | 1,100,564 | 792,509 | | | 1,100,564 | 792,509 | 1,893,073 | | 1,893,073 | | |||||||||||||||||||||||||||||||||||
|
Bridgewater at Wells Crossing
|
Orange Park, FL | 1986 | 288 | 2,160,000 | 13,347,549 | | 2,010,434 | 2,160,000 | 15,357,983 | 17,517,983 | (6,560,719 | ) | 10,957,264 | | ||||||||||||||||||||||||||||||||||
|
Brookside (MD)
|
Frederick, MD | 1993 | 228 | 2,736,000 | 7,934,069 | | 2,157,009 | 2,736,000 | 10,091,078 | 12,827,078 | (4,847,243 | ) | 7,979,835 | | ||||||||||||||||||||||||||||||||||
|
Brookside II (MD)
|
Frederick, MD | 1979 | 204 | 2,450,800 | 6,913,202 | | 2,622,214 | 2,450,800 | 9,535,416 | 11,986,216 | (4,965,160 | ) | 7,021,056 | | ||||||||||||||||||||||||||||||||||
|
Camellero
|
Scottsdale, AZ | 1979 | 348 | 1,924,900 | 17,324,593 | | 5,445,971 | 1,924,900 | 22,770,564 | 24,695,464 | (13,879,083 | ) | 10,816,381 | | ||||||||||||||||||||||||||||||||||
|
Carlyle Mill
|
Alexandria, VA | 2002 | 317 | 10,000,000 | 51,367,913 | | 3,585,927 | 10,000,000 | 54,953,840 | 64,953,840 | (15,384,028 | ) | 49,569,812 | | ||||||||||||||||||||||||||||||||||
|
Center Pointe
|
Beaverton, OR | 1996 | 264 | 3,421,535 | 15,708,853 | | 2,605,275 | 3,421,535 | 18,314,128 | 21,735,663 | (7,023,656 | ) | 14,712,007 | | ||||||||||||||||||||||||||||||||||
|
Centre Club
|
Ontario, CA | 1994 | 312 | 5,616,000 | 23,485,891 | | 2,576,818 | 5,616,000 | 26,062,709 | 31,678,709 | (9,857,007 | ) | 21,821,702 | | ||||||||||||||||||||||||||||||||||
|
Centre Club II
|
Ontario, CA | 2002 | 100 | 1,820,000 | 9,528,898 | | 539,590 | 1,820,000 | 10,068,488 | 11,888,488 | (3,186,170 | ) | 8,702,318 | | ||||||||||||||||||||||||||||||||||
|
Chandler Court
|
Chandler, AZ | 1987 | 316 | 1,353,100 | 12,175,173 | | 4,308,670 | 1,353,100 | 16,483,843 | 17,836,943 | (9,303,425 | ) | 8,533,518 | | ||||||||||||||||||||||||||||||||||
|
Chandlers Bay
|
Kent, WA | 1989 | 293 | 3,700,000 | 18,962,585 | | 69,473 | 3,700,000 | 19,032,058 | 22,732,058 | (2,175,442 | ) | 20,556,616 | | ||||||||||||||||||||||||||||||||||
|
Chatelaine Park
|
Duluth, GA | 1995 | 303 | 1,818,000 | 24,489,671 | | 1,974,089 | 1,818,000 | 26,463,760 | 28,281,760 | (11,447,801 | ) | 16,833,959 | | ||||||||||||||||||||||||||||||||||
|
Chesapeake Glen Apts (fka Greentree I, II & III)
|
Glen Burnie, MD | 1973 | 796 | 8,993,411 | 27,301,052 | | 20,936,090 | 8,993,411 | 48,237,142 | 57,230,553 | (22,479,872 | ) | 34,750,681 | | ||||||||||||||||||||||||||||||||||
|
Chestnut Hills
|
Puyallup, WA | 1991 | 157 | 756,300 | 6,806,635 | | 1,360,272 | 756,300 | 8,166,907 | 8,923,207 | (4,244,605 | ) | 4,678,602 | | ||||||||||||||||||||||||||||||||||
|
Chickasaw Crossing
|
Orlando, FL | 1986 | 292 | 2,044,000 | 12,366,832 | | 1,786,050 | 2,044,000 | 14,152,882 | 16,196,882 | (6,515,656 | ) | 9,681,226 | | ||||||||||||||||||||||||||||||||||
|
Chinatown Gateway
|
Los Angeles, CA | (F) | | 14,791,831 | 11,026,473 | | | 14,791,831 | 11,026,473 | 25,818,304 | | 25,818,304 | | |||||||||||||||||||||||||||||||||||
|
Citrus Falls
|
Tampa, FL | 2003 | 273 | 8,190,000 | 28,894,280 | | 381,158 | 8,190,000 | 29,275,438 | 37,465,438 | (5,939,746 | ) | 31,525,692 | | ||||||||||||||||||||||||||||||||||
|
City View (GA)
|
Atlanta, GA (G) | 2003 | 202 | 6,440,800 | 19,993,460 | | 1,256,448 | 6,440,800 | 21,249,908 | 27,690,708 | (5,161,465 | ) | 22,529,243 | | ||||||||||||||||||||||||||||||||||
|
Clarys Crossing
|
Columbia, MD | 1984 | 198 | 891,000 | 15,489,721 | | 1,986,718 | 891,000 | 17,476,439 | 18,367,439 | (8,016,743 | ) | 10,350,696 | | ||||||||||||||||||||||||||||||||||
|
Cleo, The
|
Los Angeles, CA | 1989 | 92 | 6,615,467 | 14,829,335 | | 3,663,066 | 6,615,467 | 18,492,401 | 25,107,868 | (3,530,065 | ) | 21,577,803 | | ||||||||||||||||||||||||||||||||||
|
Club at Tanasbourne
|
Hillsboro, OR | 1990 | 352 | 3,521,300 | 16,257,934 | | 3,046,161 | 3,521,300 | 19,304,095 | 22,825,395 | (9,895,369 | ) | 12,930,026 | | ||||||||||||||||||||||||||||||||||
|
Club at the Green
|
Beaverton, OR | 1991 | 254 | 2,030,950 | 12,616,747 | | 2,526,289 | 2,030,950 | 15,143,036 | 17,173,986 | (7,815,215 | ) | 9,358,771 | | ||||||||||||||||||||||||||||||||||
|
Coconut Palm Club
|
Coconut Creek, GA | 1992 | 300 | 3,001,700 | 17,678,928 | | 2,525,679 | 3,001,700 | 20,204,607 | 23,206,307 | (9,321,082 | ) | 13,885,225 | | ||||||||||||||||||||||||||||||||||
|
Cortona at Dana Park
|
Mesa, AZ | 1986 | 222 | 2,028,939 | 12,466,128 | | 2,413,182 | 2,028,939 | 14,879,310 | 16,908,249 | (7,286,220 | ) | 9,622,029 | | ||||||||||||||||||||||||||||||||||
|
Country Gables
|
Beaverton, OR | 1991 | 288 | 1,580,500 | 14,215,444 | | 3,412,313 | 1,580,500 | 17,627,757 | 19,208,257 | (9,537,809 | ) | 9,670,448 | | ||||||||||||||||||||||||||||||||||
|
Cove at Boynton Beach I
|
Boynton Beach, FL | 1996 | 252 | 12,600,000 | 31,469,651 | | 2,779,931 | 12,600,000 | 34,249,582 | 46,849,582 | (9,526,032 | ) | 37,323,550 | | ||||||||||||||||||||||||||||||||||
|
Cove at Boynton Beach II
|
Boynton Beach, FL | 1998 | 296 | 14,800,000 | 37,874,719 | | | 14,800,000 | 37,874,719 | 52,674,719 | (10,138,327 | ) | 42,536,392 | | ||||||||||||||||||||||||||||||||||
|
Cove at Fishers Landing
|
Vancouver, WA | 1993 | 253 | 2,277,000 | 15,656,887 | | 1,152,551 | 2,277,000 | 16,809,438 | 19,086,438 | (5,710,162 | ) | 13,376,276 | | ||||||||||||||||||||||||||||||||||
|
Creekside Village
|
Mountlake Terrace, WA | 1987 | 512 | 2,807,600 | 25,270,594 | | 4,629,268 | 2,807,600 | 29,899,862 | 32,707,462 | (17,364,294 | ) | 15,343,168 | | ||||||||||||||||||||||||||||||||||
|
Crosswinds
|
St. Petersburg, FL | 1986 | 208 | 1,561,200 | 5,756,822 | | 2,155,601 | 1,561,200 | 7,912,423 | 9,473,623 | (4,270,769 | ) | 5,202,854 | | ||||||||||||||||||||||||||||||||||
|
Crown Court
|
Scottsdale, AZ | 1987 | 416 | 3,156,600 | 28,414,599 | | 7,093,468 | 3,156,600 | 35,508,067 | 38,664,667 | (17,536,796 | ) | 21,127,871 | | ||||||||||||||||||||||||||||||||||
|
Crowntree Lakes
|
Orlando, FL | 2008 | 352 | 12,009,630 | 44,407,977 | | 128,840 | 12,009,630 | 44,536,817 | 56,546,447 | (5,032,304 | ) | 51,514,143 | | ||||||||||||||||||||||||||||||||||
|
Cypress Lake at Waterford
|
Orlando, FL | 2001 | 316 | 7,000,000 | 27,654,816 | | 1,474,998 | 7,000,000 | 29,129,814 | 36,129,814 | (7,889,517 | ) | 28,240,297 | | ||||||||||||||||||||||||||||||||||
|
Dartmouth Woods
|
Lakewood, CO | 1990 | 201 | 1,609,800 | 10,832,754 | | 1,964,282 | 1,609,800 | 12,797,036 | 14,406,836 | (6,455,552 | ) | 7,951,284 | | ||||||||||||||||||||||||||||||||||
|
Dean Estates
|
Taunton, MA | 1984 | 58 | 498,080 | 3,329,560 | | 622,827 | 498,080 | 3,952,387 | 4,450,467 | (1,678,930 | ) | 2,771,537 | | ||||||||||||||||||||||||||||||||||
|
Deerwood (Corona)
|
Corona, CA | 1992 | 316 | 4,742,200 | 20,272,892 | | 3,818,931 | 4,742,200 | 24,091,823 | 28,834,023 | (11,726,867 | ) | 17,107,156 | | ||||||||||||||||||||||||||||||||||
|
Defoor Village
|
Atlanta, GA | 1997 | 156 | 2,966,400 | 10,570,210 | | 1,990,444 | 2,966,400 | 12,560,654 | 15,527,054 | (5,858,484 | ) | 9,668,570 | | ||||||||||||||||||||||||||||||||||
S-4
| Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
| Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
| Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
| Description | Company | (Improvements, net) (E) | Period 12/31/10 | |||||||||||||||||||||||||||||||||||||||||||||
| Date of | Building & | Building & | Building & | Accumulated | Investment in Real | |||||||||||||||||||||||||||||||||||||||||||
| Apartment Name | Location | Construction | Units (H) | Land | Fixtures | Land | Fixtures | Land | Fixtures (A) | Total (B) | Depreciation (C) | Estate, Net at 12/31/10 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
|
Del Mar Ridge
|
San Diego, CA | 1998 | 181 | 7,801,824 | 36,948,176 | | 2,298,593 | 7,801,824 | 39,246,769 | 47,048,593 | (3,116,754 | ) | 43,931,839 | | ||||||||||||||||||||||||||||||||||
|
Desert Homes
|
Phoenix, AZ | 1982 | 412 | 1,481,050 | 13,390,249 | | 4,652,484 | 1,481,050 | 18,042,733 | 19,523,783 | (10,220,322 | ) | 9,303,461 | | ||||||||||||||||||||||||||||||||||
|
Eagle Canyon
|
Chino Hills, CA | 1985 | 252 | 1,808,900 | 16,274,361 | | 4,994,045 | 1,808,900 | 21,268,406 | 23,077,306 | (10,622,403 | ) | 12,454,903 | | ||||||||||||||||||||||||||||||||||
|
Ellipse at Government Center
|
Fairfax, VA | 1989 | 404 | 19,433,000 | 56,816,266 | | 2,245,450 | 19,433,000 | 59,061,716 | 78,494,716 | (7,973,317 | ) | 70,521,399 | | ||||||||||||||||||||||||||||||||||
|
Emerson Place
|
Boston, MA (G) | 1962 | 444 | 14,855,000 | 57,566,636 | | 15,120,573 | 14,855,000 | 72,687,209 | 87,542,209 | (36,608,983 | ) | 50,933,226 | | ||||||||||||||||||||||||||||||||||
|
Enclave at Lake Underhill
|
Orlando, FL | 1989 | 312 | 9,359,750 | 29,539,650 | | 1,690,403 | 9,359,750 | 31,230,053 | 40,589,803 | (7,327,341 | ) | 33,262,462 | | ||||||||||||||||||||||||||||||||||
|
Enclave at Waterways
|
Deerfield Beach, FL | 1998 | 300 | 15,000,000 | 33,194,576 | | 843,037 | 15,000,000 | 34,037,613 | 49,037,613 | (8,268,775 | ) | 40,768,838 | | ||||||||||||||||||||||||||||||||||
|
Enclave at Winston Park
|
Coconut Creek, FL | 1995 | 278 | 5,560,000 | 19,939,324 | | 2,101,199 | 5,560,000 | 22,040,523 | 27,600,523 | (7,511,989 | ) | 20,088,534 | | ||||||||||||||||||||||||||||||||||
|
Enclave, The
|
Tempe, AZ | 1994 | 204 | 1,500,192 | 19,281,399 | | 1,333,483 | 1,500,192 | 20,614,882 | 22,115,074 | (9,498,305 | ) | 12,616,769 | | ||||||||||||||||||||||||||||||||||
|
Estates at Phipps
|
Atlanta, GA | 1996 | 234 | 9,360,000 | 29,705,236 | | 3,780,696 | 9,360,000 | 33,485,932 | 42,845,932 | (9,625,684 | ) | 33,220,248 | | ||||||||||||||||||||||||||||||||||
|
Estates at Wellington Green
|
Wellington, FL | 2003 | 400 | 20,000,000 | 64,790,850 | | 1,719,926 | 20,000,000 | 66,510,776 | 86,510,776 | (15,486,015 | ) | 71,024,761 | | ||||||||||||||||||||||||||||||||||
|
Fairland Gardens
|
Silver Spring, MD | 1981 | 400 | 6,000,000 | 19,972,183 | | 5,994,235 | 6,000,000 | 25,966,418 | 31,966,418 | (12,839,143 | ) | 19,127,275 | | ||||||||||||||||||||||||||||||||||
|
Four Winds
|
Fall River, MA | 1987 | 168 | 1,370,843 | 9,163,804 | | 1,961,290 | 1,370,843 | 11,125,094 | 12,495,937 | (4,317,329 | ) | 8,178,608 | | ||||||||||||||||||||||||||||||||||
|
Fox Hill Apartments
|
Enfield, CT | 1974 | 168 | 1,129,018 | 7,547,256 | | 1,410,030 | 1,129,018 | 8,957,286 | 10,086,304 | (3,473,400 | ) | 6,612,904 | | ||||||||||||||||||||||||||||||||||
|
Fox Run (WA)
|
Federal Way, WA | 1988 | 144 | 626,637 | 5,765,018 | | 1,644,476 | 626,637 | 7,409,494 | 8,036,131 | (4,492,269 | ) | 3,543,862 | | ||||||||||||||||||||||||||||||||||
|
Fox Run II (WA)
|
Federal Way, WA | 1988 | 18 | 80,000 | 1,286,139 | | 53,086 | 80,000 | 1,339,225 | 1,419,225 | (389,957 | ) | 1,029,268 | | ||||||||||||||||||||||||||||||||||
|
Gables Grand Plaza
|
Coral Gables, FL (G) | 1998 | 195 | | 44,601,000 | | 3,174,122 | | 47,775,122 | 47,775,122 | (12,598,590 | ) | 35,176,532 | | ||||||||||||||||||||||||||||||||||
|
Gallery, The
|
Hermosa Beach, CA | 1971 | 168 | 18,144,000 | 46,567,941 | | 1,719,605 | 18,144,000 | 48,287,546 | 66,431,546 | (9,535,678 | ) | 56,895,868 | | ||||||||||||||||||||||||||||||||||
|
Gatehouse at Pine Lake
|
Pembroke Pines, FL | 1990 | 296 | 1,896,600 | 17,070,795 | | 3,174,037 | 1,896,600 | 20,244,832 | 22,141,432 | (10,411,240 | ) | 11,730,192 | | ||||||||||||||||||||||||||||||||||
|
Gatehouse on the Green
|
Plantation, FL | 1990 | 312 | 2,228,200 | 20,056,270 | | 6,485,962 | 2,228,200 | 26,542,232 | 28,770,432 | (12,580,475 | ) | 16,189,957 | | ||||||||||||||||||||||||||||||||||
|
Gates of Redmond
|
Redmond, WA | 1979 | 180 | 2,306,100 | 12,064,015 | | 4,624,741 | 2,306,100 | 16,688,756 | 18,994,856 | (7,467,775 | ) | 11,527,081 | | ||||||||||||||||||||||||||||||||||
|
Gatewood
|
Pleasanton, CA | 1985 | 200 | 6,796,511 | 20,249,392 | | 3,558,873 | 6,796,511 | 23,808,265 | 30,604,776 | (6,922,485 | ) | 23,682,291 | | ||||||||||||||||||||||||||||||||||
|
Governors Green
|
Bowie, MD | 1999 | 478 | 19,845,000 | 73,335,916 | | 513,833 | 19,845,000 | 73,849,749 | 93,694,749 | (10,600,450 | ) | 83,094,299 | | ||||||||||||||||||||||||||||||||||
|
Greenfield Village
|
Rocky Hill , CT | 1965 | 151 | 911,534 | 6,093,418 | | 623,523 | 911,534 | 6,716,941 | 7,628,475 | (2,669,219 | ) | 4,959,256 | | ||||||||||||||||||||||||||||||||||
|
Greenhouse Roswell
|
Roswell, GA | 1985 | 236 | 1,220,000 | 10,974,727 | | 2,862,866 | 1,220,000 | 13,837,593 | 15,057,593 | (8,334,268 | ) | 6,723,325 | | ||||||||||||||||||||||||||||||||||
|
Hamilton Villas
|
Beverly Hills, CA | 1990 | 35 | 7,772,000 | 16,864,269 | | 1,197,789 | 7,772,000 | 18,062,058 | 25,834,058 | (2,088,921 | ) | 23,745,137 | | ||||||||||||||||||||||||||||||||||
|
Hammocks Place
|
Miami, FL | 1986 | 296 | 319,180 | 12,513,467 | | 3,361,988 | 319,180 | 15,875,455 | 16,194,635 | (9,682,288 | ) | 6,512,347 | | ||||||||||||||||||||||||||||||||||
|
Hampshire Place
|
Los Angeles, CA | 1989 | 259 | 10,806,000 | 30,335,330 | | 1,855,750 | 10,806,000 | 32,191,080 | 42,997,080 | (8,142,603 | ) | 34,854,477 | | ||||||||||||||||||||||||||||||||||
|
Hamptons
|
Puyallup, WA | 1991 | 230 | 1,119,200 | 10,075,844 | | 1,812,434 | 1,119,200 | 11,888,278 | 13,007,478 | (6,014,780 | ) | 6,992,698 | | ||||||||||||||||||||||||||||||||||
|
Heritage Ridge
|
Lynwood, WA | 1999 | 197 | 6,895,000 | 18,983,597 | | 492,899 | 6,895,000 | 19,476,496 | 26,371,496 | (5,168,705 | ) | 21,202,791 | | ||||||||||||||||||||||||||||||||||
|
Heritage, The
|
Phoenix, AZ | 1995 | 204 | 1,209,705 | 13,136,903 | | 1,360,019 | 1,209,705 | 14,496,922 | 15,706,627 | (6,803,317 | ) | 8,903,310 | | ||||||||||||||||||||||||||||||||||
|
Heron Pointe
|
Boynton Beach, FL | 1989 | 192 | 1,546,700 | 7,774,676 | | 1,923,892 | 1,546,700 | 9,698,568 | 11,245,268 | (5,039,618 | ) | 6,205,650 | | ||||||||||||||||||||||||||||||||||
|
High Meadow
|
Ellington, CT | 1975 | 100 | 583,679 | 3,901,774 | | 756,263 | 583,679 | 4,658,037 | 5,241,716 | (1,793,920 | ) | 3,447,796 | | ||||||||||||||||||||||||||||||||||
|
Highland Glen
|
Westwood, MA | 1979 | 180 | 2,229,095 | 16,828,153 | | 2,239,543 | 2,229,095 | 19,067,696 | 21,296,791 | (7,067,157 | ) | 14,229,634 | | ||||||||||||||||||||||||||||||||||
|
Highland Glen II
|
Westwood, MA | 2007 | 102 | | 19,875,857 | | 80,545 | | 19,956,402 | 19,956,402 | (2,819,615 | ) | 17,136,787 | | ||||||||||||||||||||||||||||||||||
|
Highlands at South Plainfield
|
South Plainfield, NJ | 2000 | 252 | 10,080,000 | 37,526,912 | | 733,896 | 10,080,000 | 38,260,808 | 48,340,808 | (7,925,678 | ) | 40,415,130 | | ||||||||||||||||||||||||||||||||||
|
Highlands, The
|
Scottsdale, AZ | 1990 | 272 | 11,823,840 | 31,990,970 | | 2,805,757 | 11,823,840 | 34,796,727 | 46,620,567 | (7,688,227 | ) | 38,932,340 | | ||||||||||||||||||||||||||||||||||
|
Hudson Crossing
|
New York, NY (G) | 2003 | 259 | 23,420,000 | 70,086,976 | | 748,402 | 23,420,000 | 70,835,378 | 94,255,378 | (16,184,367 | ) | 78,071,011 | | ||||||||||||||||||||||||||||||||||
|
Hudson Pointe
|
Jersey City, NJ | 2003 | 182 | 5,148,500 | 41,149,117 | | 1,048,724 | 5,148,500 | 42,197,841 | 47,346,341 | (10,223,470 | ) | 37,122,871 | | ||||||||||||||||||||||||||||||||||
|
Hunt Club II
|
Charlotte, NC | (F) | | 100,000 | | | | 100,000 | | 100,000 | | 100,000 | | |||||||||||||||||||||||||||||||||||
|
Huntington Park
|
Everett, WA | 1991 | 381 | 1,597,500 | 14,367,864 | | 3,620,694 | 1,597,500 | 17,988,558 | 19,586,058 | (10,893,191 | ) | 8,692,867 | | ||||||||||||||||||||||||||||||||||
|
Indian Bend
|
Scottsdale, AZ | 1973 | 278 | 1,075,700 | 9,800,330 | | 3,042,609 | 1,075,700 | 12,842,939 | 13,918,639 | (8,082,539 | ) | 5,836,100 | | ||||||||||||||||||||||||||||||||||
|
Iron Horse Park
|
Pleasant Hill, CA | 1973 | 252 | 15,000,000 | 24,335,549 | | 7,755,418 | 15,000,000 | 32,090,967 | 47,090,967 | (8,103,335 | ) | 38,987,632 | | ||||||||||||||||||||||||||||||||||
|
Isle at Arrowhead Ranch
|
Glendale, AZ | 1996 | 256 | 1,650,237 | 19,593,123 | | 1,660,272 | 1,650,237 | 21,253,395 | 22,903,632 | (9,860,515 | ) | 13,043,117 | | ||||||||||||||||||||||||||||||||||
|
Kempton Downs
|
Gresham, OR | 1990 | 278 | 1,217,349 | 10,943,372 | | 2,838,147 | 1,217,349 | 13,781,519 | 14,998,868 | (7,994,662 | ) | 7,004,206 | | ||||||||||||||||||||||||||||||||||
|
Kenwood Mews
|
Burbank, CA | 1991 | 141 | 14,100,000 | 24,662,883 | | 1,627,860 | 14,100,000 | 26,290,743 | 40,390,743 | (5,165,397 | ) | 35,225,346 | | ||||||||||||||||||||||||||||||||||
|
Key Isle at Windermere
|
Ocoee, FL | 2000 | 282 | 8,460,000 | 31,761,470 | | 1,197,975 | 8,460,000 | 32,959,445 | 41,419,445 | (7,409,728 | ) | 34,009,717 | | ||||||||||||||||||||||||||||||||||
|
Key Isle at Windermere II
|
Ocoee, FL | 2008 | 165 | 3,306,286 | 24,519,643 | | 21,547 | 3,306,286 | 24,541,190 | 27,847,476 | (2,038,084 | ) | 25,809,392 | | ||||||||||||||||||||||||||||||||||
|
Kings Colony (FL)
|
Miami, FL | 1986 | 480 | 19,200,000 | 48,379,586 | | 2,692,770 | 19,200,000 | 51,072,356 | 70,272,356 | (12,387,179 | ) | 57,885,177 | | ||||||||||||||||||||||||||||||||||
|
La Mirage
|
San Diego, CA | 1988/1992 | 1,070 | 28,895,200 | 95,567,943 | | 13,968,700 | 28,895,200 | 109,536,643 | 138,431,843 | (51,916,782 | ) | 86,515,061 | | ||||||||||||||||||||||||||||||||||
|
La Mirage IV
|
San Diego, CA | 2001 | 340 | 6,000,000 | 47,449,353 | | 2,944,380 | 6,000,000 | 50,393,733 | 56,393,733 | (16,239,415 | ) | 40,154,318 | | ||||||||||||||||||||||||||||||||||
|
Laguna Clara
|
Santa Clara, CA | 1972 | 264 | 13,642,420 | 29,707,475 | | 3,329,323 | 13,642,420 | 33,036,798 | 46,679,218 | (9,100,501 | ) | 37,578,717 | | ||||||||||||||||||||||||||||||||||
|
Lake Buena Vista Combined
|
Orlando, FL | 2000/2002 | 672 | 23,520,000 | 75,068,206 | | 3,594,116 | 23,520,000 | 78,662,322 | 102,182,322 | (17,301,402 | ) | 84,880,920 | | ||||||||||||||||||||||||||||||||||
|
Landings at Pembroke Lakes
|
Pembroke Pines, FL | 1989 | 358 | 17,900,000 | 24,460,989 | | 4,881,752 | 17,900,000 | 29,342,741 | 47,242,741 | (7,519,945 | ) | 39,722,796 | | ||||||||||||||||||||||||||||||||||
|
Landings at Port Imperial
|
W. New York, NJ | 1999 | 276 | 27,246,045 | 37,741,050 | | 6,567,661 | 27,246,045 | 44,308,711 | 71,554,756 | (15,348,539 | ) | 56,206,217 | | ||||||||||||||||||||||||||||||||||
|
Las Colinas at Black Canyon
|
Phoenix, AZ | 2008 | 304 | 9,000,000 | 35,917,811 | | 115,519 | 9,000,000 | 36,033,330 | 45,033,330 | (4,435,319 | ) | 40,598,011 | | ||||||||||||||||||||||||||||||||||
|
Legacy at Highlands Ranch
|
Highlands Ranch, CO | 1999 | 422 | 6,330,000 | 37,557,013 | | 1,466,728 | 6,330,000 | 39,023,741 | 45,353,741 | (9,805,338 | ) | 35,548,403 | | ||||||||||||||||||||||||||||||||||
|
Legacy Park Central
|
Concord, CA | 2003 | 259 | 6,469,230 | 46,745,854 | | 295,479 | 6,469,230 | 47,041,333 | 53,510,563 | (10,789,289 | ) | 42,721,274 | | ||||||||||||||||||||||||||||||||||
|
Lexington Farm
|
Alpharetta, GA | 1995 | 352 | 3,521,900 | 22,888,305 | | 2,476,212 | 3,521,900 | 25,364,517 | 28,886,417 | (11,200,145 | ) | 17,686,272 | | ||||||||||||||||||||||||||||||||||
|
Lexington Park
|
Orlando, FL | 1988 | 252 | 2,016,000 | 12,346,726 | | 2,450,467 | 2,016,000 | 14,797,193 | 16,813,193 | (7,062,512 | ) | 9,750,681 | | ||||||||||||||||||||||||||||||||||
|
Little Cottonwoods
|
Tempe, AZ | 1984 | 379 | 3,050,133 | 26,991,689 | | 3,737,391 | 3,050,133 | 30,729,080 | 33,779,213 | (14,499,829 | ) | 19,279,384 | | ||||||||||||||||||||||||||||||||||
|
Longacre House
|
New York, NY (G) | 2000 | 293 | 73,170,045 | 53,962,510 | | 125,953 | 73,170,045 | 54,088,463 | 127,258,508 | (7,505,448 | ) | 119,753,060 | | ||||||||||||||||||||||||||||||||||
|
Longfellow Place
|
Boston, MA (G) | 1975 | 710 | 53,164,160 | 183,940,619 | | 47,318,604 | 53,164,160 | 231,259,223 | 284,423,383 | (97,449,615 | ) | 186,973,768 | | ||||||||||||||||||||||||||||||||||
|
Longwood
|
Decatur, GA | 1992 | 268 | 1,454,048 | 13,087,393 | | 2,002,602 | 1,454,048 | 15,089,995 | 16,544,043 | (8,825,354 | ) | 7,718,689 | | ||||||||||||||||||||||||||||||||||
|
Madison, The
|
Alexandria, VA | (F) | | 15,261,108 | 1,080,330 | | | 15,261,108 | 1,080,330 | 16,341,438 | | 16,341,438 | | |||||||||||||||||||||||||||||||||||
|
Marbrisa
|
Tampa, FL | 1984 | 224 | 2,240,000 | 7,183,561 | | 79,738 | 2,240,000 | 7,263,299 | 9,503,299 | (1,234,564 | ) | 8,268,735 | | ||||||||||||||||||||||||||||||||||
|
Mariners Wharf
|
Orange Park, FL | 1989 | 272 | 1,861,200 | 16,744,951 | | 3,244,046 | 1,861,200 | 19,988,997 | 21,850,197 | (9,702,938 | ) | 12,147,259 | | ||||||||||||||||||||||||||||||||||
|
Market Street Landing
|
Seattle, WA | (F) | | 12,542,418 | 297,637 | | | 12,542,418 | 297,637 | 12,840,055 | | 12,840,055 | | |||||||||||||||||||||||||||||||||||
|
Marquessa
|
Corona Hills, CA | 1992 | 336 | 6,888,500 | 21,604,584 | | 2,726,408 | 6,888,500 | 24,330,992 | 31,219,492 | (11,834,160 | ) | 19,385,332 | | ||||||||||||||||||||||||||||||||||
|
Martha Lake
|
Lynnwood, WA | 1991 | 155 | 821,200 | 7,405,070 | | 1,985,277 | 821,200 | 9,390,347 | 10,211,547 | (4,980,064 | ) | 5,231,483 | | ||||||||||||||||||||||||||||||||||
|
Martine, The
|
Bellevue, WA | 1984 | 67 | 3,200,000 | 9,616,264 | | 2,642,670 | 3,200,000 | 12,258,934 | 15,458,934 | (1,957,800 | ) | 13,501,134 | | ||||||||||||||||||||||||||||||||||
|
Merritt at Satellite Place
|
Duluth, GA | 1999 | 424 | 3,400,000 | 30,115,674 | | 2,440,228 | 3,400,000 | 32,555,902 | 35,955,902 | (13,072,220 | ) | 22,883,682 | | ||||||||||||||||||||||||||||||||||
|
Mill Pond
|
Millersville, MD | 1984 | 240 | 2,880,000 | 8,468,014 | | 2,718,776 | 2,880,000 | 11,186,790 | 14,066,790 | (5,505,405 | ) | 8,561,385 | | ||||||||||||||||||||||||||||||||||
|
Mira Flores
|
Palm Beach Gardens, FL | 1996 | 352 | 7,039,313 | 22,515,299 | | 2,298,916 | 7,039,313 | 24,814,215 | 31,853,528 | (8,485,263 | ) | 23,368,265 | | ||||||||||||||||||||||||||||||||||
S-5
| Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
| Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
| Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
| Description | Company | (Improvements, net) (E) | Period 12/31/10 | |||||||||||||||||||||||||||||||||||||||||||||
| Date of | Building & | Building & | Building & | Accumulated | Investment in Real | |||||||||||||||||||||||||||||||||||||||||||
| Apartment Name | Location | Construction | Units (H) | Land | Fixtures | Land | Fixtures | Land | Fixtures (A) | Total (B) | Depreciation (C) | Estate, Net at 12/31/10 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
|
Mission Bay
|
Orlando, FL | 1991 | 304 | 2,432,000 | 21,623,560 | | 2,717,235 | 2,432,000 | 24,340,795 | 26,772,795 | (10,820,242 | ) | 15,952,553 | | ||||||||||||||||||||||||||||||||||
|
Mission Verde, LLC
|
San Jose, CA | 1986 | 108 | 5,190,700 | 9,679,109 | | 3,151,242 | 5,190,700 | 12,830,351 | 18,021,051 | (5,623,277 | ) | 12,397,774 | | ||||||||||||||||||||||||||||||||||
|
Morningside
|
Scottsdale, AZ | 1989 | 160 | 670,470 | 12,607,976 | | 1,697,299 | 670,470 | 14,305,275 | 14,975,745 | (6,740,861 | ) | 8,234,884 | | ||||||||||||||||||||||||||||||||||
|
Mosaic at Largo Station
|
Hyattsville, MD | 2008 | 242 | 4,120,800 | 42,477,297 | | 237,451 | 4,120,800 | 42,714,748 | 46,835,548 | (4,141,764 | ) | 42,693,784 | | ||||||||||||||||||||||||||||||||||
|
Mozaic at Union Station
|
Los Angeles, CA | 2007 | 272 | 8,500,000 | 52,583,270 | | 668,419 | 8,500,000 | 53,251,689 | 61,751,689 | (8,972,618 | ) | 52,779,071 | | ||||||||||||||||||||||||||||||||||
|
New River Cove
|
Davie, FL | 1999 | 316 | 15,800,000 | 46,142,895 | | 1,049,654 | 15,800,000 | 47,192,549 | 62,992,549 | (10,341,684 | ) | 52,650,865 | | ||||||||||||||||||||||||||||||||||
|
Northampton 1
|
Largo, MD | 1977 | 344 | 1,843,200 | 17,528,381 | | 5,798,143 | 1,843,200 | 23,326,524 | 25,169,724 | (14,229,754 | ) | 10,939,970 | | ||||||||||||||||||||||||||||||||||
|
Northampton 2
|
Largo, MD | 1988 | 276 | 1,513,500 | 14,246,990 | | 3,654,124 | 1,513,500 | 17,901,114 | 19,414,614 | (10,571,731 | ) | 8,842,883 | | ||||||||||||||||||||||||||||||||||
|
Northglen
|
Valencia, CA | 1988 | 234 | 9,360,000 | 20,778,553 | | 1,728,818 | 9,360,000 | 22,507,371 | 31,867,371 | (8,256,285 | ) | 23,611,086 | | ||||||||||||||||||||||||||||||||||
|
Northlake (MD)
|
Germantown, MD | 1985 | 304 | 15,000,000 | 23,142,302 | | 9,754,730 | 15,000,000 | 32,897,032 | 47,897,032 | (9,909,101 | ) | 37,987,931 | | ||||||||||||||||||||||||||||||||||
|
Northridge
|
Pleasant Hill, CA | 1974 | 221 | 5,527,800 | 14,691,705 | | 8,471,887 | 5,527,800 | 23,163,592 | 28,691,392 | (9,697,063 | ) | 18,994,329 | | ||||||||||||||||||||||||||||||||||
|
Oak Park North
|
Agoura Hills, CA | 1990 | 220 | 1,706,900 | 15,362,666 | | 2,806,978 | 1,706,900 | 18,169,644 | 19,876,544 | (9,627,790 | ) | 10,248,754 | | ||||||||||||||||||||||||||||||||||
|
Oak Park South
|
Agoura Hills, CA | 1989 | 224 | 1,683,800 | 15,154,608 | | 2,923,629 | 1,683,800 | 18,078,237 | 19,762,037 | (9,624,230 | ) | 10,137,807 | | ||||||||||||||||||||||||||||||||||
|
Oaks at Falls Church
|
Falls Church, VA | 1966 | 176 | 20,240,000 | 20,152,616 | | 3,552,434 | 20,240,000 | 23,705,050 | 43,945,050 | (5,665,262 | ) | 38,279,788 | | ||||||||||||||||||||||||||||||||||
|
Ocean Crest
|
Solana Beach, CA | 1986 | 146 | 5,111,200 | 11,910,438 | | 2,058,043 | 5,111,200 | 13,968,481 | 19,079,681 | (6,514,987 | ) | 12,564,694 | | ||||||||||||||||||||||||||||||||||
|
Ocean Walk
|
Key West, FL | 1990 | 297 | 2,838,749 | 25,545,009 | | 3,233,758 | 2,838,749 | 28,778,767 | 31,617,516 | (13,599,381 | ) | 18,018,135 | | ||||||||||||||||||||||||||||||||||
|
Olympus Towers
|
Seattle, WA (G) | 2000 | 328 | 14,752,034 | 73,335,425 | | 2,226,097 | 14,752,034 | 75,561,522 | 90,313,556 | (19,377,834 | ) | 70,935,722 | | ||||||||||||||||||||||||||||||||||
|
Orchard Ridge
|
Lynnwood, WA | 1988 | 104 | 480,600 | 4,372,033 | | 1,127,901 | 480,600 | 5,499,934 | 5,980,534 | (3,295,398 | ) | 2,685,136 | | ||||||||||||||||||||||||||||||||||
|
Overlook Manor
|
Frederick, MD | 1980/1985 | 108 | 1,299,100 | 3,930,931 | | 2,142,057 | 1,299,100 | 6,072,988 | 7,372,088 | (3,277,788 | ) | 4,094,300 | | ||||||||||||||||||||||||||||||||||
|
Overlook Manor II
|
Frederick, MD | 1980/1985 | 182 | 2,186,300 | 6,262,597 | | 1,253,022 | 2,186,300 | 7,515,619 | 9,701,919 | (3,549,205 | ) | 6,152,714 | | ||||||||||||||||||||||||||||||||||
|
Paces Station
|
Atlanta, GA | 1984-1989 | 610 | 4,801,500 | 32,548,053 | | 8,202,985 | 4,801,500 | 40,751,038 | 45,552,538 | (20,808,476 | ) | 24,744,062 | | ||||||||||||||||||||||||||||||||||
|
Palm Trace Landings
|
Davie, FL | 1995 | 768 | 38,400,000 | 105,693,432 | | 2,605,905 | 38,400,000 | 108,299,337 | 146,699,337 | (23,469,327 | ) | 123,230,010 | | ||||||||||||||||||||||||||||||||||
|
Panther Ridge
|
Federal Way, WA | 1980 | 260 | 1,055,800 | 9,506,117 | | 1,846,801 | 1,055,800 | 11,352,918 | 12,408,718 | (5,866,485 | ) | 6,542,233 | | ||||||||||||||||||||||||||||||||||
|
Parc 77
|
New York, NY (G) | 1903 | 137 | 40,504,000 | 18,025,679 | | 4,115,467 | 40,504,000 | 22,141,146 | 62,645,146 | (4,773,963 | ) | 57,871,183 | | ||||||||||||||||||||||||||||||||||
|
Parc Cameron
|
New York, NY (G) | 1927 | 166 | 37,600,000 | 9,855,597 | | 5,120,583 | 37,600,000 | 14,976,180 | 52,576,180 | (3,867,865 | ) | 48,708,315 | | ||||||||||||||||||||||||||||||||||
|
Parc Coliseum
|
New York, NY (G) | 1910 | 177 | 52,654,000 | 23,045,751 | | 6,947,750 | 52,654,000 | 29,993,501 | 82,647,501 | (6,372,704 | ) | 76,274,797 | | ||||||||||||||||||||||||||||||||||
|
Park at Turtle Run, The
|
Coral Springs, FL | 2001 | 257 | 15,420,000 | 36,064,629 | | 898,823 | 15,420,000 | 36,963,452 | 52,383,452 | (9,407,101 | ) | 42,976,351 | | ||||||||||||||||||||||||||||||||||
|
Park West (CA)
|
Los Angeles, CA | 1987/1990 | 444 | 3,033,500 | 27,302,383 | | 5,418,219 | 3,033,500 | 32,720,602 | 35,754,102 | (17,933,416 | ) | 17,820,686 | | ||||||||||||||||||||||||||||||||||
|
Parkside
|
Union City, CA | 1979 | 208 | 6,246,700 | 11,827,453 | | 3,310,231 | 6,246,700 | 15,137,684 | 21,384,384 | (7,795,045 | ) | 13,589,339 | | ||||||||||||||||||||||||||||||||||
|
Parkview Terrace
|
Redlands, CA | 1986 | 558 | 4,969,200 | 35,653,777 | | 11,282,338 | 4,969,200 | 46,936,115 | 51,905,315 | (22,196,279 | ) | 29,709,036 | | ||||||||||||||||||||||||||||||||||
|
Phillips Park
|
Wellesley, MA | 1988 | 49 | 816,922 | 5,460,955 | | 936,091 | 816,922 | 6,397,046 | 7,213,968 | (2,475,515 | ) | 4,738,453 | | ||||||||||||||||||||||||||||||||||
|
Pine Harbour
|
Orlando, FL | 1991 | 366 | 1,664,300 | 14,970,915 | | 3,529,258 | 1,664,300 | 18,500,173 | 20,164,473 | (11,225,249 | ) | 8,939,224 | | ||||||||||||||||||||||||||||||||||
|
Playa Pacifica
|
Hermosa Beach,CA | 1972 | 285 | 35,100,000 | 33,473,822 | | 7,145,521 | 35,100,000 | 40,619,343 | 75,719,343 | (10,641,111 | ) | 65,078,232 | | ||||||||||||||||||||||||||||||||||
|
Pointe at South Mountain
|
Phoenix, AZ | 1988 | 364 | 2,228,800 | 20,059,311 | | 3,210,958 | 2,228,800 | 23,270,269 | 25,499,069 | (11,847,168 | ) | 13,651,901 | | ||||||||||||||||||||||||||||||||||
|
Polos East
|
Orlando, FL | 1991 | 308 | 1,386,000 | 19,058,620 | | 2,188,231 | 1,386,000 | 21,246,851 | 22,632,851 | (9,567,266 | ) | 13,065,585 | | ||||||||||||||||||||||||||||||||||
|
Port Royale
|
Ft. Lauderdale, FL (G) | 1988 | 252 | 1,754,200 | 15,789,873 | | 7,514,240 | 1,754,200 | 23,304,113 | 25,058,313 | (12,612,882 | ) | 12,445,431 | | ||||||||||||||||||||||||||||||||||
|
Port Royale II
|
Ft. Lauderdale, FL (G) | 1988 | 161 | 1,022,200 | 9,203,166 | | 4,702,265 | 1,022,200 | 13,905,431 | 14,927,631 | (7,140,443 | ) | 7,787,188 | | ||||||||||||||||||||||||||||||||||
|
Port Royale III
|
Ft. Lauderdale, FL (G) | 1988 | 324 | 7,454,900 | 14,725,802 | | 8,935,675 | 7,454,900 | 23,661,477 | 31,116,377 | (11,497,857 | ) | 19,618,520 | | ||||||||||||||||||||||||||||||||||
|
Port Royale IV
|
Ft. Lauderdale, FL | (F) | | | 387,471 | | | | 387,471 | 387,471 | | 387,471 | | |||||||||||||||||||||||||||||||||||
|
Portofino
|
Chino Hills, CA | 1989 | 176 | 3,572,400 | 14,660,994 | | 2,150,998 | 3,572,400 | 16,811,992 | 20,384,392 | (7,854,366 | ) | 12,530,026 | | ||||||||||||||||||||||||||||||||||
|
Portofino (Val)
|
Valencia, CA | 1989 | 216 | 8,640,000 | 21,487,126 | | 2,302,820 | 8,640,000 | 23,789,946 | 32,429,946 | (8,794,584 | ) | 23,635,362 | | ||||||||||||||||||||||||||||||||||
|
Portside Towers
|
Jersey City, NJ (G) | 1992-1997 | 527 | 22,487,006 | 96,842,913 | | 14,773,378 | 22,487,006 | 111,616,291 | 134,103,297 | (47,349,520 | ) | 86,753,777 | | ||||||||||||||||||||||||||||||||||
|
Preserve at Deer Creek
|
Deerfield Beach, FL | 1997 | 540 | 13,500,000 | 60,011,208 | | 3,069,187 | 13,500,000 | 63,080,395 | 76,580,395 | (16,723,806 | ) | 59,856,589 | | ||||||||||||||||||||||||||||||||||
|
Prime, The
|
Arlington, VA | 2002 | 256 | 32,000,000 | 64,436,539 | | 587,595 | 32,000,000 | 65,024,134 | 97,024,134 | (12,202,034 | ) | 84,822,100 | | ||||||||||||||||||||||||||||||||||
|
Promenade at Aventura
|
Aventura, FL | 1995 | 296 | 13,320,000 | 30,353,748 | | 4,740,072 | 13,320,000 | 35,093,820 | 48,413,820 | (12,325,089 | ) | 36,088,731 | | ||||||||||||||||||||||||||||||||||
|
Promenade at Town Center I
|
Valencia, CA | 2001 | 294 | 14,700,000 | 35,390,279 | | 2,762,304 | 14,700,000 | 38,152,583 | 52,852,583 | (10,327,370 | ) | 42,525,213 | | ||||||||||||||||||||||||||||||||||
|
Promenade at Wyndham Lakes
|
Coral Springs, FL | 1998 | 332 | 6,640,000 | 26,743,760 | | 3,364,705 | 6,640,000 | 30,108,465 | 36,748,465 | (10,964,932 | ) | 25,783,533 | | ||||||||||||||||||||||||||||||||||
|
Promenade Terrace
|
Corona, CA | 1990 | 330 | 2,272,800 | 20,546,289 | | 4,744,546 | 2,272,800 | 25,290,835 | 27,563,635 | (13,575,380 | ) | 13,988,255 | | ||||||||||||||||||||||||||||||||||
|
Promontory Pointe I & II
|
Phoenix, AZ | 1984/1996 | 424 | 2,355,509 | 30,421,840 | | 3,698,629 | 2,355,509 | 34,120,469 | 36,475,978 | (16,314,043 | ) | 20,161,935 | | ||||||||||||||||||||||||||||||||||
|
Prospect Towers
|
Hackensack, NJ | 1995 | 157 | 3,926,600 | 31,738,452 | | 2,938,287 | 3,926,600 | 34,676,739 | 38,603,339 | (13,635,911 | ) | 24,967,428 | | ||||||||||||||||||||||||||||||||||
|
Prospect Towers II
|
Hackensack, NJ | 2002 | 203 | 4,500,000 | 33,104,733 | | 2,070,180 | 4,500,000 | 35,174,913 | 39,674,913 | (10,813,863 | ) | 28,861,050 | | ||||||||||||||||||||||||||||||||||
|
Ravens Crest
|
Plainsboro, NJ | 1984 | 704 | 4,670,850 | 42,080,642 | | 11,945,748 | 4,670,850 | 54,026,390 | 58,697,240 | (31,532,339 | ) | 27,164,901 | | ||||||||||||||||||||||||||||||||||
|
Redmond Ridge
|
Redmond, WA | 2008 | 321 | 6,975,705 | 46,175,001 | | 73,615 | 6,975,705 | 46,248,616 | 53,224,321 | (4,628,114 | ) | 48,596,207 | | ||||||||||||||||||||||||||||||||||
|
Red 160 (fka Redmond Way)
|
Redmond, WA (G) | (F) | | 15,546,376 | 61,417,903 | | 9,488 | 15,546,376 | 61,427,391 | 76,973,767 | (339 | ) | 76,973,428 | | ||||||||||||||||||||||||||||||||||
|
Regency Palms
|
Huntington Beach, CA | 1969 | 310 | 1,857,400 | 16,713,254 | | 4,433,614 | 1,857,400 | 21,146,868 | 23,004,268 | (11,462,162 | ) | 11,542,106 | | ||||||||||||||||||||||||||||||||||
|
Regency Park
|
Centreville, VA | 1989 | 252 | 2,521,500 | 16,200,666 | | 7,802,524 | 2,521,500 | 24,003,190 | 26,524,690 | (11,693,111 | ) | 14,831,579 | | ||||||||||||||||||||||||||||||||||
|
Registry
|
Northglenn, CO | 1986 | 208 | 2,000,000 | 10,926,759 | | 48,337 | 2,000,000 | 10,975,096 | 12,975,096 | (1,278,875 | ) | 11,696,221 | | ||||||||||||||||||||||||||||||||||
|
Remington Place
|
Phoenix, AZ | 1983 | 412 | 1,492,750 | 13,377,478 | | 4,637,494 | 1,492,750 | 18,014,972 | 19,507,722 | (10,299,256 | ) | 9,208,466 | | ||||||||||||||||||||||||||||||||||
|
Renaissance Villas
|
Berkeley, CA (G) | 1998 | 34 | 2,458,000 | 4,542,000 | | 5,418 | 2,458,000 | 4,547,418 | 7,005,418 | (332,879 | ) | 6,672,539 | | ||||||||||||||||||||||||||||||||||
|
Reserve at Ashley Lake
|
Boynton Beach, FL | 1990 | 440 | 3,520,400 | 23,332,494 | | 4,721,183 | 3,520,400 | 28,053,677 | 31,574,077 | (13,452,026 | ) | 18,122,051 | | ||||||||||||||||||||||||||||||||||
|
Reserve at Town Center
|
Loudon, VA | 2002 | 290 | 3,144,056 | 27,669,121 | | 712,324 | 3,144,056 | 28,381,445 | 31,525,501 | (7,401,808 | ) | 24,123,693 | | ||||||||||||||||||||||||||||||||||
|
Reserve at Town Center II (WA)
|
Mill Creek, WA | 2009 | 100 | 4,310,417 | 17,172,642 | | 7,133 | 4,310,417 | 17,179,775 | 21,490,192 | (614,973 | ) | 20,875,219 | | ||||||||||||||||||||||||||||||||||
|
Reserve at Town Center III
|
Mill Creek, WA | (F) | | 2,089,388 | 220,235 | | | 2,089,388 | 220,235 | 2,309,623 | | 2,309,623 | | |||||||||||||||||||||||||||||||||||
|
Retreat, The
|
Phoenix, AZ | 1999 | 480 | 3,475,114 | 27,265,252 | | 2,380,882 | 3,475,114 | 29,646,134 | 33,121,248 | (12,339,194 | ) | 20,782,054 | | ||||||||||||||||||||||||||||||||||
|
Rianna I
|
Seattle, WA (G) | 2000 | 78 | 2,268,160 | 14,864,482 | | 84,986 | 2,268,160 | 14,949,468 | 17,217,628 | (1,125,268 | ) | 16,092,360 | | ||||||||||||||||||||||||||||||||||
|
Ridgewood Village I&II
|
San Diego, CA | 1997 | 408 | 11,809,500 | 34,004,048 | | 2,195,996 | 11,809,500 | 36,200,044 | 48,009,544 | (14,118,993 | ) | 33,890,551 | | ||||||||||||||||||||||||||||||||||
|
River Pointe at Den Rock Park
|
Lawrence, MA | 2000 | 174 | 4,615,702 | 18,440,147 | | 1,212,909 | 4,615,702 | 19,653,056 | 24,268,758 | (6,078,818 | ) | 18,189,940 | | ||||||||||||||||||||||||||||||||||
|
River Tower
|
New York, NY (G) | 1982 | 323 | 118,669,441 | 98,880,559 | | 401,052 | 118,669,441 | 99,281,611 | 217,951,052 | (12,970,964 | ) | 204,980,088 | | ||||||||||||||||||||||||||||||||||
|
Rivers Bend (CT)
|
Windsor, CT | 1973 | 373 | 3,325,517 | 22,573,826 | | 2,724,959 | 3,325,517 | 25,298,785 | 28,624,302 | (9,670,355 | ) | 18,953,947 | | ||||||||||||||||||||||||||||||||||
|
Riverview Condominiums
|
Norwalk, CT | 1991 | 92 | 2,300,000 | 7,406,730 | | 1,806,846 | 2,300,000 | 9,213,576 | 11,513,576 | (4,117,696 | ) | 7,395,880 | | ||||||||||||||||||||||||||||||||||
|
Royal Oaks (FL)
|
Jacksonville, FL | 1991 | 284 | 1,988,000 | 13,645,117 | | 3,882,711 | 1,988,000 | 17,527,828 | 19,515,828 | (7,780,869 | ) | 11,734,959 | | ||||||||||||||||||||||||||||||||||
|
Sabal Palm at Carrollwood Place
|
Tampa, FL | 1995 | 432 | 3,888,000 | 26,911,542 | | 2,533,589 | 3,888,000 | 29,445,131 | 33,333,131 | (12,979,307 | ) | 20,353,824 | | ||||||||||||||||||||||||||||||||||
|
Sabal Palm at Lake Buena Vista
|
Orlando, FL | 1988 | 400 | 2,800,000 | 23,687,893 | | 3,982,057 | 2,800,000 | 27,669,950 | 30,469,950 | (12,197,653 | ) | 18,272,297 | | ||||||||||||||||||||||||||||||||||
|
Sabal Palm at Metrowest
|
Orlando, FL | 1998 | 411 | 4,110,000 | 38,394,865 | | 3,876,633 | 4,110,000 | 42,271,498 | 46,381,498 | (18,443,292 | ) | 27,938,206 | | ||||||||||||||||||||||||||||||||||
S-6
| Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
| Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
| Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
| Description | Company | (Improvements, net) (E) | Period 12/31/10 | |||||||||||||||||||||||||||||||||||||||||||||
| Date of | Building & | Building & | Building & | Accumulated | Investment in Real | |||||||||||||||||||||||||||||||||||||||||||
| Apartment Name | Location | Construction | Units (H) | Land | Fixtures | Land | Fixtures | Land | Fixtures (A) | Total (B) | Depreciation (C) | Estate, Net at 12/31/10 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
|
Sabal Palm at Metrowest II
|
Orlando, FL | 1997 | 456 | 4,560,000 | 33,907,283 | | 2,691,106 | 4,560,000 | 36,598,389 | 41,158,389 | (15,830,427 | ) | 25,327,962 | | ||||||||||||||||||||||||||||||||||
|
Sabal Pointe
|
Coral Springs, FL | 1995 | 275 | 1,951,600 | 17,570,508 | | 3,961,145 | 1,951,600 | 21,531,653 | 23,483,253 | (11,635,146 | ) | 11,848,107 | | ||||||||||||||||||||||||||||||||||
|
Saddle Ridge
|
Ashburn, VA | 1989 | 216 | 1,364,800 | 12,283,616 | | 2,201,030 | 1,364,800 | 14,484,646 | 15,849,446 | (7,934,560 | ) | 7,914,886 | | ||||||||||||||||||||||||||||||||||
|
Sage
|
Everett, WA | 2002 | 123 | 2,500,000 | 12,021,256 | | 412,814 | 2,500,000 | 12,434,070 | 14,934,070 | (2,576,867 | ) | 12,357,203 | | ||||||||||||||||||||||||||||||||||
|
Savannah at Park Place
|
Atlanta, GA | 2001 | 416 | 7,696,095 | 34,114,542 | | 2,628,399 | 7,696,095 | 36,742,941 | 44,439,036 | (10,138,404 | ) | 34,300,632 | | ||||||||||||||||||||||||||||||||||
|
Savoy III
|
Aurora, CO | (F) | | 659,165 | 4,749,723 | | | 659,165 | 4,749,723 | 5,408,888 | | 5,408,888 | | |||||||||||||||||||||||||||||||||||
|
Sawgrass Cove
|
Bradenton, FL | 1991 | 336 | 3,360,000 | 12,587,189 | | 80,974 | 3,360,000 | 12,668,163 | 16,028,163 | (1,947,404 | ) | 14,080,759 | | ||||||||||||||||||||||||||||||||||
|
Scarborough Square
|
Rockville, MD | 1967 | 121 | 1,815,000 | 7,608,126 | | 2,394,761 | 1,815,000 | 10,002,887 | 11,817,887 | (4,923,278 | ) | 6,894,609 | | ||||||||||||||||||||||||||||||||||
|
Sedona Ridge
|
Phoenix, AZ | 1989 | 250 | 3,750,000 | 14,750,000 | | 254,926 | 3,750,000 | 15,004,926 | 18,754,926 | (2,039,282 | ) | 16,715,644 | | ||||||||||||||||||||||||||||||||||
|
Seeley Lake
|
Lakewood, WA | 1990 | 522 | 2,760,400 | 24,845,286 | | 4,006,480 | 2,760,400 | 28,851,766 | 31,612,166 | (14,437,537 | ) | 17,174,629 | | ||||||||||||||||||||||||||||||||||
|
Seventh & James
|
Seattle, WA | 1992 | 96 | 663,800 | 5,974,803 | | 2,878,988 | 663,800 | 8,853,791 | 9,517,591 | (4,849,519 | ) | 4,668,072 | | ||||||||||||||||||||||||||||||||||
|
Shadow Creek
|
Winter Springs, FL | 2000 | 280 | 6,000,000 | 21,719,768 | | 1,434,843 | 6,000,000 | 23,154,611 | 29,154,611 | (6,340,966 | ) | 22,813,645 | | ||||||||||||||||||||||||||||||||||
|
Sheridan Lake Club
|
Dania Beach, FL | 2001 | 240 | 12,000,000 | 23,170,580 | | 1,252,843 | 12,000,000 | 24,423,423 | 36,423,423 | (5,113,176 | ) | 31,310,247 | | ||||||||||||||||||||||||||||||||||
|
Sheridan Ocean Club combined
|
Dania Beach, FL | 1991 | 648 | 18,313,414 | 47,091,593 | | 14,017,392 | 18,313,414 | 61,108,985 | 79,422,399 | (21,027,176 | ) | 58,395,223 | | ||||||||||||||||||||||||||||||||||
|
Siena Terrace
|
Lake Forest, CA | 1988 | 356 | 8,900,000 | 24,083,024 | | 2,738,600 | 8,900,000 | 26,821,624 | 35,721,624 | (11,637,233 | ) | 24,084,391 | | ||||||||||||||||||||||||||||||||||
|
Silver Springs (FL)
|
Jacksonville, FL | 1985 | 432 | 1,831,100 | 16,474,735 | | 5,779,723 | 1,831,100 | 22,254,458 | 24,085,558 | (12,404,671 | ) | 11,680,887 | | ||||||||||||||||||||||||||||||||||
|
Skycrest
|
Valencia, CA | 1999 | 264 | 10,560,000 | 25,574,457 | | 1,870,144 | 10,560,000 | 27,444,601 | 38,004,601 | (10,001,263 | ) | 28,003,338 | | ||||||||||||||||||||||||||||||||||
|
Skylark
|
Union City, CA | 1986 | 174 | 1,781,600 | 16,731,916 | | 1,608,125 | 1,781,600 | 18,340,041 | 20,121,641 | (8,137,578 | ) | 11,984,063 | | ||||||||||||||||||||||||||||||||||
|
Skyline Terrace
|
Burlingame, CA | 1967/1987 | 138 | 16,836,000 | 35,414,000 | | 469 | 16,836,000 | 35,414,469 | 52,250,469 | (227,411 | ) | 52,023,058 | | ||||||||||||||||||||||||||||||||||
|
Skyline Towers
|
Falls Church, VA (G) | 1971 | 939 | 78,278,200 | 91,485,591 | | 27,969,652 | 78,278,200 | 119,455,243 | 197,733,443 | (30,881,457 | ) | 166,851,986 | | ||||||||||||||||||||||||||||||||||
|
Skyview
|
Rancho Santa Margarita, CA | 1999 | 260 | 3,380,000 | 21,952,863 | | 1,667,929 | 3,380,000 | 23,620,792 | 27,000,792 | (9,657,421 | ) | 17,343,371 | | ||||||||||||||||||||||||||||||||||
|
Sonoran
|
Phoenix, AZ | 1995 | 429 | 2,361,922 | 31,841,724 | | 2,900,306 | 2,361,922 | 34,742,030 | 37,103,952 | (16,082,432 | ) | 21,021,520 | | ||||||||||||||||||||||||||||||||||
|
Southwood
|
Palo Alto, CA | 1985 | 100 | 6,936,600 | 14,324,069 | | 2,065,301 | 6,936,600 | 16,389,370 | 23,325,970 | (7,489,798 | ) | 15,836,172 | | ||||||||||||||||||||||||||||||||||
|
Springbrook Estates
|
Riverside, CA | (F) | | 18,200,000 | | | | 18,200,000 | | 18,200,000 | | 18,200,000 | | |||||||||||||||||||||||||||||||||||
|
St. Andrews at Winston Park
|
Coconut Creek, FL | 1997 | 284 | 5,680,000 | 19,812,090 | | 2,144,175 | 5,680,000 | 21,956,265 | 27,636,265 | (7,512,645 | ) | 20,123,620 | | ||||||||||||||||||||||||||||||||||
|
Stoney Creek
|
Lakewood, WA | 1990 | 231 | 1,215,200 | 10,938,134 | | 2,267,480 | 1,215,200 | 13,205,614 | 14,420,814 | (6,703,659 | ) | 7,717,155 | | ||||||||||||||||||||||||||||||||||
|
Summerwood
|
Hayward, CA | 1982 | 162 | 4,810,644 | 6,942,743 | | 2,132,610 | 4,810,644 | 9,075,353 | 13,885,997 | (4,231,400 | ) | 9,654,597 | | ||||||||||||||||||||||||||||||||||
|
Summit & Birch Hill
|
Farmington, CT | 1967 | 186 | 1,757,438 | 11,748,112 | | 2,916,135 | 1,757,438 | 14,664,247 | 16,421,685 | (5,733,897 | ) | 10,687,788 | | ||||||||||||||||||||||||||||||||||
|
Summit at Lake Union
|
Seattle, WA | 1995 -1997 | 150 | 1,424,700 | 12,852,461 | | 3,097,192 | 1,424,700 | 15,949,653 | 17,374,353 | (7,701,759 | ) | 9,672,594 | | ||||||||||||||||||||||||||||||||||
|
Surprise Lake Village
|
Milton, WA | 1986 | 338 | 4,162,543 | 21,995,958 | | 167,483 | 4,162,543 | 22,163,441 | 26,325,984 | (2,484,576 | ) | 23,841,408 | | ||||||||||||||||||||||||||||||||||
|
Sycamore Creek
|
Scottsdale, AZ | 1984 | 350 | 3,152,000 | 19,083,727 | | 3,055,695 | 3,152,000 | 22,139,422 | 25,291,422 | (10,946,251 | ) | 14,345,171 | | ||||||||||||||||||||||||||||||||||
|
Tanasbourne Terrace
|
Hillsboro, OR | 1986-1989 | 373 | 1,876,700 | 16,891,205 | | 3,764,711 | 1,876,700 | 20,655,916 | 22,532,616 | (12,425,399 | ) | 10,107,217 | | ||||||||||||||||||||||||||||||||||
|
Third Square
|
Cambridge, MA (G) | 2008/2009 | 482 | 27,812,384 | 228,734,105 | | 567,932 | 27,812,384 | 229,302,037 | 257,114,421 | (15,770,134 | ) | 241,344,287 | | ||||||||||||||||||||||||||||||||||
|
Tortuga Bay
|
Orlando, FL | 2004 | 314 | 6,280,000 | 32,121,779 | | 985,669 | 6,280,000 | 33,107,448 | 39,387,448 | (7,923,623 | ) | 31,463,825 | | ||||||||||||||||||||||||||||||||||
|
Toscana
|
Irvine, CA | 1991/1993 | 563 | 39,410,000 | 50,806,072 | | 6,395,983 | 39,410,000 | 57,202,055 | 96,612,055 | (21,654,115 | ) | 74,957,940 | | ||||||||||||||||||||||||||||||||||
|
Townes at Herndon
|
Herndon, VA | 2002 | 218 | 10,900,000 | 49,216,125 | | 576,648 | 10,900,000 | 49,792,773 | 60,692,773 | (10,492,949 | ) | 50,199,824 | | ||||||||||||||||||||||||||||||||||
|
Trump Place, 140 Riverside
|
New York, NY (G) | 2003 | 354 | 103,539,100 | 94,082,725 | | 1,245,121 | 103,539,100 | 95,327,846 | 198,866,946 | (20,098,341 | ) | 178,768,605 | | ||||||||||||||||||||||||||||||||||
|
Trump Place, 160 Riverside
|
New York, NY (G) | 2001 | 455 | 139,933,500 | 190,964,745 | | 4,193,547 | 139,933,500 | 195,158,292 | 335,091,792 | (39,008,991 | ) | 296,082,801 | | ||||||||||||||||||||||||||||||||||
|
Trump Place, 180 Riverside
|
New York, NY (G) | 1998 | 516 | 144,968,250 | 138,346,681 | | 5,245,129 | 144,968,250 | 143,591,810 | 288,560,060 | (30,420,203 | ) | 258,139,857 | | ||||||||||||||||||||||||||||||||||
|
Uwajimaya Village
|
Seattle, WA | 2002 | 176 | 8,800,000 | 22,188,288 | | 231,285 | 8,800,000 | 22,419,573 | 31,219,573 | (5,828,856 | ) | 25,390,717 | | ||||||||||||||||||||||||||||||||||
|
Valencia Plantation
|
Orlando, FL | 1990 | 194 | 873,000 | 12,819,377 | | 2,124,405 | 873,000 | 14,943,782 | 15,816,782 | (6,429,174 | ) | 9,387,608 | | ||||||||||||||||||||||||||||||||||
|
Vantage Pointe
|
San Diego, CA (G) | 2009 | 679 | 9,403,960 | 190,596,040 | | 878,314 | 9,403,960 | 191,474,354 | 200,878,314 | (2,779,752 | ) | 198,098,562 | | ||||||||||||||||||||||||||||||||||
|
Versailles (K-Town)
|
Los Angeles, CA | 2008 | 225 | 10,590,975 | 44,409,025 | | 17,858 | 10,590,975 | 44,426,883 | 55,017,858 | (2,028,003 | ) | 52,989,855 | | ||||||||||||||||||||||||||||||||||
|
Victor on Venice
|
Los Angeles, CA (G) | 2006 | 115 | 10,350,000 | 35,433,437 | | 105,588 | 10,350,000 | 35,539,025 | 45,889,025 | (6,273,594 | ) | 39,615,431 | | ||||||||||||||||||||||||||||||||||
|
Villa Encanto
|
Phoenix, AZ | 1983 | 385 | 2,884,447 | 22,197,363 | | 3,530,421 | 2,884,447 | 25,727,784 | 28,612,231 | (12,649,439 | ) | 15,962,792 | | ||||||||||||||||||||||||||||||||||
|
Villa Solana
|
Laguna Hills, CA | 1984 | 272 | 1,665,100 | 14,985,678 | | 6,271,253 | 1,665,100 | 21,256,931 | 22,922,031 | (12,286,928 | ) | 10,635,103 | | ||||||||||||||||||||||||||||||||||
|
Village at Bear Creek
|
Lakewood, CO | 1987 | 472 | 4,519,700 | 40,676,390 | | 4,115,836 | 4,519,700 | 44,792,226 | 49,311,926 | (21,310,226 | ) | 28,001,700 | | ||||||||||||||||||||||||||||||||||
|
Vista Del Largo
|
Mission Viejo, CA | 1986-1988 | 608 | 4,525,800 | 40,736,293 | | 10,948,915 | 4,525,800 | 51,685,208 | 56,211,008 | (30,191,450 | ) | 26,019,558 | | ||||||||||||||||||||||||||||||||||
|
Vista Grove
|
Mesa, AZ | 1997/1998 | 224 | 1,341,796 | 12,157,045 | | 1,295,291 | 1,341,796 | 13,452,336 | 14,794,132 | (6,225,002 | ) | 8,569,130 | | ||||||||||||||||||||||||||||||||||
|
Vista Montana Residential & Townhomes
|
San Jose, CA | (F) | | 51,000,000 | | | | 51,000,000 | | 51,000,000 | | 51,000,000 | | |||||||||||||||||||||||||||||||||||
|
Vista on Courthouse
|
Arlington, VA | 2008 | 220 | 15,550,260 | 69,449,740 | | 86,777 | 15,550,260 | 69,536,517 | 85,086,777 | (5,267,387 | ) | 79,819,390 | | ||||||||||||||||||||||||||||||||||
|
Waterford at Deerwood
|
Jacksonville, FL | 1985 | 248 | 1,496,913 | 10,659,702 | | 3,584,784 | 1,496,913 | 14,244,486 | 15,741,399 | (6,711,046 | ) | 9,030,353 | | ||||||||||||||||||||||||||||||||||
|
Waterford at Orange Park
|
Orange Park, FL | 1986 | 280 | 1,960,000 | 12,098,784 | | 2,967,016 | 1,960,000 | 15,065,800 | 17,025,800 | (7,417,680 | ) | 9,608,120 | | ||||||||||||||||||||||||||||||||||
|
Waterford Place (CO)
|
Thornton, CO | 1998 | 336 | 5,040,000 | 29,946,419 | | 1,310,833 | 5,040,000 | 31,257,252 | 36,297,252 | (9,793,049 | ) | 26,504,203 | | ||||||||||||||||||||||||||||||||||
|
Waterside
|
Reston, VA | 1984 | 276 | 20,700,000 | 27,474,388 | | 7,638,031 | 20,700,000 | 35,112,419 | 55,812,419 | (9,030,796 | ) | 46,781,623 | | ||||||||||||||||||||||||||||||||||
|
Webster Green
|
Needham, MA | 1985 | 77 | 1,418,893 | 9,485,006 | | 1,000,811 | 1,418,893 | 10,485,817 | 11,904,710 | (3,879,487 | ) | 8,025,223 | | ||||||||||||||||||||||||||||||||||
|
Welleby Lake Club
|
Sunrise, FL | 1991 | 304 | 3,648,000 | 17,620,879 | | 3,744,103 | 3,648,000 | 21,364,982 | 25,012,982 | (9,435,056 | ) | 15,577,926 | | ||||||||||||||||||||||||||||||||||
|
West End Apartments (fka Emerson Place/CRP II)
|
Boston, MA (G) | 2008 | 310 | 469,546 | 163,123,022 | | 358,369 | 469,546 | 163,481,391 | 163,950,937 | (15,522,448 | ) | 148,428,489 | | ||||||||||||||||||||||||||||||||||
|
Westerly at Worldgate
|
Herndon, VA | 1995 | 320 | 14,568,000 | 43,620,057 | | 1,062,632 | 14,568,000 | 44,682,689 | 59,250,689 | (6,046,012 | ) | 53,204,677 | | ||||||||||||||||||||||||||||||||||
|
Westfield Village
|
Centerville, VA | 1988 | 228 | 7,000,000 | 23,245,834 | | 4,574,728 | 7,000,000 | 27,820,562 | 34,820,562 | (8,289,817 | ) | 26,530,745 | | ||||||||||||||||||||||||||||||||||
|
Westridge
|
Tacoma, WA | 1987 -1991 | 714 | 3,501,900 | 31,506,082 | | 6,551,697 | 3,501,900 | 38,057,779 | 41,559,679 | (19,228,990 | ) | 22,330,689 | | ||||||||||||||||||||||||||||||||||
|
Westgate Pasadena Condos
|
Pasadena, CA | (F) | | 29,977,725 | 16,130,079 | | | 29,977,725 | 16,130,079 | 46,107,804 | | 46,107,804 | | |||||||||||||||||||||||||||||||||||
|
Westgate Pasadena and Green
|
Pasadena, CA | (F) | | | 390,813 | | | | 390,813 | 390,813 | | 390,813 | | |||||||||||||||||||||||||||||||||||
|
Westside Villas I
|
Los Angeles, CA | 1999 | 21 | 1,785,000 | 3,233,254 | | 256,198 | 1,785,000 | 3,489,452 | 5,274,452 | (1,324,557 | ) | 3,949,895 | | ||||||||||||||||||||||||||||||||||
|
Westside Villas II
|
Los Angeles, CA | 1999 | 23 | 1,955,000 | 3,541,435 | | 139,793 | 1,955,000 | 3,681,228 | 5,636,228 | (1,307,577 | ) | 4,328,651 | | ||||||||||||||||||||||||||||||||||
|
Westside Villas III
|
Los Angeles, CA | 1999 | 36 | 3,060,000 | 5,538,871 | | 203,576 | 3,060,000 | 5,742,447 | 8,802,447 | (2,045,237 | ) | 6,757,210 | | ||||||||||||||||||||||||||||||||||
|
Westside Villas IV
|
Los Angeles, CA | 1999 | 36 | 3,060,000 | 5,539,390 | | 212,024 | 3,060,000 | 5,751,414 | 8,811,414 | (2,039,061 | ) | 6,772,353 | | ||||||||||||||||||||||||||||||||||
|
Westside Villas V
|
Los Angeles, CA | 1999 | 60 | 5,100,000 | 9,224,485 | | 368,292 | 5,100,000 | 9,592,777 | 14,692,777 | (3,414,998 | ) | 11,277,779 | | ||||||||||||||||||||||||||||||||||
|
Westside Villas VI
|
Los Angeles, CA | 1989 | 18 | 1,530,000 | 3,023,523 | | 231,964 | 1,530,000 | 3,255,487 | 4,785,487 | (1,182,625 | ) | 3,602,862 | | ||||||||||||||||||||||||||||||||||
|
Westside Villas VII
|
Los Angeles, CA | 2001 | 53 | 4,505,000 | 10,758,900 | | 361,135 | 4,505,000 | 11,120,035 | 15,625,035 | (3,377,984 | ) | 12,247,051 | | ||||||||||||||||||||||||||||||||||
|
Wimberly at Deerwood
|
Jacksonville, FL | 2000 | 322 | 8,000,000 | 30,057,214 | | 1,524,972 | 8,000,000 | 31,582,186 | 39,582,186 | (7,060,939 | ) | 32,521,247 | | ||||||||||||||||||||||||||||||||||
|
Winchester Park
|
Riverside, RI | 1972 | 416 | 2,822,618 | 18,868,626 | | 6,221,418 | 2,822,618 | 25,090,044 | 27,912,662 | (10,446,769 | ) | 17,465,893 | | ||||||||||||||||||||||||||||||||||
|
Winchester Wood
|
Riverside, RI | 1989 | 62 | 683,215 | 4,567,154 | | 798,960 | 683,215 | 5,366,114 | 6,049,329 | (2,013,478 | ) | 4,035,851 | | ||||||||||||||||||||||||||||||||||
|
Windsor at Fair Lakes
|
Fairfax, VA | 1988 | 250 | 10,000,000 | 28,587,109 | | 5,870,235 | 10,000,000 | 34,457,344 | 44,457,344 | (9,463,894 | ) | 34,993,450 | | ||||||||||||||||||||||||||||||||||
S-7
| Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
| Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
| Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
| Description | Company | (Improvements, net) (E) | Period 12/31/10 | |||||||||||||||||||||||||||||||||||||||||||||
| Date of | Building & | Building & | Building & | Accumulated | Investment in Real | |||||||||||||||||||||||||||||||||||||||||||
| Apartment Name | Location | Construction | Units (H) | Land | Fixtures | Land | Fixtures | Land | Fixtures (A) | Total (B) | Depreciation (C) | Estate, Net at 12/31/10 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
|
Winston, The (FL)
|
Pembroke Pines, FL | 2001/2003 | 464 | 18,561,000 | 49,527,569 | | 1,617,923 | 18,561,000 | 51,145,492 | 69,706,492 | (8,441,759 | ) | 61,264,733 | | ||||||||||||||||||||||||||||||||||
|
Wood Creek (CA)
|
Pleasant Hill, CA | 1987 | 256 | 9,729,900 | 23,009,768 | | 4,472,213 | 9,729,900 | 27,481,981 | 37,211,881 | (12,645,672 | ) | 24,566,209 | | ||||||||||||||||||||||||||||||||||
|
Woodbridge (CT)
|
Newington, CT | 1968 | 73 | 498,377 | 3,331,548 | | 862,784 | 498,377 | 4,194,332 | 4,692,709 | (1,635,504 | ) | 3,057,205 | | ||||||||||||||||||||||||||||||||||
|
Woodleaf
|
Campbell, CA | 1984 | 178 | 8,550,600 | 16,988,183 | | 1,418,889 | 8,550,600 | 18,407,072 | 26,957,672 | (8,148,131 | ) | 18,809,541 | | ||||||||||||||||||||||||||||||||||
|
Woodside
|
Lorton, VA | 1987 | 252 | 1,326,000 | 12,510,903 | | 5,846,332 | 1,326,000 | 18,357,235 | 19,683,235 | (10,821,201 | ) | 8,862,034 | | ||||||||||||||||||||||||||||||||||
|
Management Business
|
Chicago, IL | (D) | | | | | 79,865,530 | | 79,865,530 | 79,865,530 | (61,109,987 | ) | 18,755,543 | | ||||||||||||||||||||||||||||||||||
|
Operating Partnership
|
Chicago, IL | (F) | | | 804,852 | | | | 804,852 | 804,852 | | 804,852 | | |||||||||||||||||||||||||||||||||||
|
EQR Wholly Owned Unencumbered
|
80,239 | 2,929,343,369 | 8,675,464,206 | | 950,595,062 | 2,929,343,369 | 9,626,059,268 | 12,555,402,637 | (2,847,912,228 | ) | 9,707,490,409 | | ||||||||||||||||||||||||||||||||||||
|
EQR Wholly Owned Encumbered:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
929 House
|
Cambridge, MA (G) | 1975 | 127 | 3,252,993 | 21,745,595 | | 4,361,591 | 3,252,993 | 26,107,186 | 29,360,179 | (9,147,568 | ) | 20,212,611 | 3,059,026 | ||||||||||||||||||||||||||||||||||
|
Academy Village
|
North Hollywood, CA | 1989 | 248 | 25,000,000 | 23,593,194 | | 5,642,404 | 25,000,000 | 29,235,598 | 54,235,598 | (8,614,636 | ) | 45,620,962 | 20,000,000 | ||||||||||||||||||||||||||||||||||
|
Acappella
|
Pasadena, CA | 2002 | 143 | 5,839,548 | 29,360,452 | | | 5,839,548 | 29,360,452 | 35,200,000 | | 35,200,000 | 20,886,508 | |||||||||||||||||||||||||||||||||||
|
Acton Courtyard
|
Berkeley, CA (G) | 2003 | 71 | 5,550,000 | 15,785,509 | | 58,895 | 5,550,000 | 15,844,404 | 21,394,404 | (2,806,816 | ) | 18,587,588 | 9,920,000 | ||||||||||||||||||||||||||||||||||
|
Alborada
|
Fremont, CA | 1999 | 442 | 24,310,000 | 59,214,129 | | 2,251,542 | 24,310,000 | 61,465,671 | 85,775,671 | (23,124,504 | ) | 62,651,167 | (J | ) | |||||||||||||||||||||||||||||||||
|
Alexander on Ponce
|
Atlanta, GA | 2003 | 330 | 9,900,000 | 35,819,022 | | 1,541,765 | 9,900,000 | 37,360,787 | 47,260,787 | (8,232,441 | ) | 39,028,346 | 28,880,000 | ||||||||||||||||||||||||||||||||||
|
Amberton
|
Manassas, VA | 1986 | 190 | 900,600 | 11,921,815 | | 2,406,495 | 900,600 | 14,328,310 | 15,228,910 | (7,347,971 | ) | 7,880,939 | 10,705,000 | ||||||||||||||||||||||||||||||||||
|
Arbor Terrace
|
Sunnyvale, CA | 1979 | 175 | 9,057,300 | 18,483,642 | | 2,226,056 | 9,057,300 | 20,709,698 | 29,766,998 | (9,184,819 | ) | 20,582,179 | (L | ) | |||||||||||||||||||||||||||||||||
|
Arboretum (MA)
|
Canton, MA | 1989 | 156 | 4,685,900 | 10,992,751 | | 1,798,509 | 4,685,900 | 12,791,260 | 17,477,160 | (6,000,939 | ) | 11,476,221 | (I | ) | |||||||||||||||||||||||||||||||||
|
Artech Building
|
Berkeley, CA (G) | 2002 | 21 | 1,642,000 | 9,152,518 | | 85,975 | 1,642,000 | 9,238,493 | 10,880,493 | (1,437,190 | ) | 9,443,303 | 3,200,000 | ||||||||||||||||||||||||||||||||||
|
Artisan Square
|
Northridge, CA | 2002 | 140 | 7,000,000 | 20,537,359 | | 687,091 | 7,000,000 | 21,224,450 | 28,224,450 | (6,239,094 | ) | 21,985,356 | 22,779,715 | ||||||||||||||||||||||||||||||||||
|
Avanti
|
Anaheim, CA | 1987 | 162 | 12,960,000 | 18,497,683 | | 1,018,387 | 12,960,000 | 19,516,070 | 32,476,070 | (4,132,155 | ) | 28,343,915 | 19,850,000 | ||||||||||||||||||||||||||||||||||
|
Bachenheimer Building
|
Berkeley, CA (G) | 2004 | 44 | 3,439,000 | 13,866,379 | | 42,240 | 3,439,000 | 13,908,619 | 17,347,619 | (2,287,866 | ) | 15,059,753 | 8,585,000 | ||||||||||||||||||||||||||||||||||
|
Bella Vista Apartments at Boca Del Mar
|
Boca Raton, FL | 1985 | 392 | 11,760,000 | 20,190,252 | | 13,328,327 | 11,760,000 | 33,518,579 | 45,278,579 | (13,414,974 | ) | 31,863,605 | 26,134,010 | ||||||||||||||||||||||||||||||||||
|
Bellagio Apartment Homes
|
Scottsdale, AZ | 1995 | 202 | 2,626,000 | 16,025,041 | | 953,738 | 2,626,000 | 16,978,779 | 19,604,779 | (4,541,961 | ) | 15,062,818 | (L | ) | |||||||||||||||||||||||||||||||||
|
Berkeleyan
|
Berkeley, CA (G) | 1998 | 56 | 4,377,000 | 16,022,110 | | 264,145 | 4,377,000 | 16,286,255 | 20,663,255 | (2,735,637 | ) | 17,927,618 | 8,290,000 | ||||||||||||||||||||||||||||||||||
|
Bradley Park
|
Puyallup, WA | 1999 | 155 | 3,813,000 | 18,313,645 | | 388,646 | 3,813,000 | 18,702,291 | 22,515,291 | (4,995,318 | ) | 17,519,973 | 11,143,586 | ||||||||||||||||||||||||||||||||||
|
Briarwood (CA)
|
Sunnyvale, CA | 1985 | 192 | 9,991,500 | 22,247,278 | | 1,434,998 | 9,991,500 | 23,682,276 | 33,673,776 | (10,266,159 | ) | 23,407,617 | 12,800,000 | ||||||||||||||||||||||||||||||||||
|
Brookside (CO)
|
Boulder, CO | 1993 | 144 | 3,600,400 | 10,211,159 | | 1,520,927 | 3,600,400 | 11,732,086 | 15,332,486 | (5,075,082 | ) | 10,257,404 | (L | ) | |||||||||||||||||||||||||||||||||
|
Canterbury
|
Germantown, MD (I) | 1986 | 544 | 2,781,300 | 32,942,531 | | 13,914,331 | 2,781,300 | 46,856,862 | 49,638,162 | (24,687,359 | ) | 24,950,803 | 31,680,000 | ||||||||||||||||||||||||||||||||||
|
Cape House I
|
Jacksonville, FL | 1998 | 240 | 4,800,000 | 22,484,240 | | 426,982 | 4,800,000 | 22,911,222 | 27,711,222 | (4,507,742 | ) | 23,203,480 | 13,748,202 | ||||||||||||||||||||||||||||||||||
|
Cape House II
|
Jacksonville, FL | 1998 | 240 | 4,800,000 | 22,229,836 | | 1,689,141 | 4,800,000 | 23,918,977 | 28,718,977 | (4,773,188 | ) | 23,945,789 | 13,302,929 | ||||||||||||||||||||||||||||||||||
|
Carmel Terrace
|
San Diego, CA | 1988-1989 | 384 | 2,288,300 | 20,596,281 | | 9,979,210 | 2,288,300 | 30,575,491 | 32,863,791 | (16,480,043 | ) | 16,383,748 | (K | ) | |||||||||||||||||||||||||||||||||
|
Cascade at Landmark
|
Alexandria, VA | 1990 | 277 | 3,603,400 | 19,657,554 | | 6,814,326 | 3,603,400 | 26,471,880 | 30,075,280 | (12,856,433 | ) | 17,218,847 | 31,921,089 | ||||||||||||||||||||||||||||||||||
|
Centennial Court
|
Seattle, WA (G) | 2001 | 187 | 3,800,000 | 21,280,039 | | 362,829 | 3,800,000 | 21,642,868 | 25,442,868 | (5,029,405 | ) | 20,413,463 | 15,557,428 | ||||||||||||||||||||||||||||||||||
|
Centennial Tower
|
Seattle, WA (G) | 1991 | 221 | 5,900,000 | 48,800,339 | | 2,046,434 | 5,900,000 | 50,846,773 | 56,746,773 | (11,438,821 | ) | 45,307,952 | 25,300,790 | ||||||||||||||||||||||||||||||||||
|
Chelsea Square
|
Redmond, WA | 1991 | 113 | 3,397,100 | 9,289,074 | | 1,388,566 | 3,397,100 | 10,677,640 | 14,074,740 | (4,562,296 | ) | 9,512,444 | (L | ) | |||||||||||||||||||||||||||||||||
|
Church Corner
|
Cambridge, MA (G) | 1987 | 85 | 5,220,000 | 16,744,643 | | 1,179,544 | 5,220,000 | 17,924,187 | 23,144,187 | (4,248,578 | ) | 18,895,609 | 12,000,000 | ||||||||||||||||||||||||||||||||||
|
Cierra Crest
|
Denver, CO | 1996 | 480 | 4,803,100 | 34,894,898 | | 4,402,011 | 4,803,100 | 39,296,909 | 44,100,009 | (18,210,852 | ) | 25,889,157 | (L | ) | |||||||||||||||||||||||||||||||||
|
City Pointe
|
Fullerton, CA (G) | 2004 | 183 | 6,863,792 | 36,476,207 | | 83,706 | 6,863,792 | 36,559,913 | 43,423,705 | (2,707,002 | ) | 40,716,703 | 23,503,206 | ||||||||||||||||||||||||||||||||||
|
Colorado Pointe
|
Denver, CO | 2006 | 193 | 5,790,000 | 28,815,766 | | 408,628 | 5,790,000 | 29,224,394 | 35,014,394 | (6,452,888 | ) | 28,561,506 | (K | ) | |||||||||||||||||||||||||||||||||
|
Conway Court
|
Roslindale, MA | 1920 | 28 | 101,451 | 710,524 | | 229,420 | 101,451 | 939,944 | 1,041,395 | (395,244 | ) | 646,151 | 260,117 | ||||||||||||||||||||||||||||||||||
|
Copper Canyon
|
Highlands Ranch, CO | 1999 | 222 | 1,442,212 | 16,251,114 | | 1,150,650 | 1,442,212 | 17,401,764 | 18,843,976 | (7,322,122 | ) | 11,521,854 | (K | ) | |||||||||||||||||||||||||||||||||
|
Country Brook
|
Chandler, AZ | 1986-1996 | 396 | 1,505,219 | 29,542,535 | | 3,653,889 | 1,505,219 | 33,196,424 | 34,701,643 | (15,485,956 | ) | 19,215,687 | (K | ) | |||||||||||||||||||||||||||||||||
|
Country Club Lakes
|
Jacksonville, FL | 1997 | 555 | 15,000,000 | 41,055,786 | | 4,105,750 | 15,000,000 | 45,161,536 | 60,161,536 | (11,315,474 | ) | 48,846,062 | 32,097,598 | ||||||||||||||||||||||||||||||||||
|
Creekside (San Mateo)
|
San Mateo, CA | 1985 | 192 | 9,606,600 | 21,193,232 | | 2,040,890 | 9,606,600 | 23,234,122 | 32,840,722 | (9,971,049 | ) | 22,869,673 | (L | ) | |||||||||||||||||||||||||||||||||
|
Crescent at Cherry Creek
|
Denver, CO | 1994 | 216 | 2,594,000 | 15,149,470 | | 2,620,271 | 2,594,000 | 17,769,741 | 20,363,741 | (8,074,935 | ) | 12,288,806 | (K | ) | |||||||||||||||||||||||||||||||||
|
Deerwood (SD)
|
San Diego, CA | 1990 | 316 | 2,082,095 | 18,739,815 | | 13,007,845 | 2,082,095 | 31,747,660 | 33,829,755 | (17,756,307 | ) | 16,073,448 | (K | ) | |||||||||||||||||||||||||||||||||
|
Estates at Maitland Summit
|
Orlando, FL | 1998 | 272 | 9,520,000 | 28,352,160 | | 678,371 | 9,520,000 | 29,030,531 | 38,550,531 | (7,308,841 | ) | 31,241,690 | (L | ) | |||||||||||||||||||||||||||||||||
|
Estates at Tanglewood
|
Westminster, CO | 2003 | 504 | 7,560,000 | 51,256,538 | | 1,850,357 | 7,560,000 | 53,106,895 | 60,666,895 | (12,304,895 | ) | 48,362,000 | (J | ) | |||||||||||||||||||||||||||||||||
|
Fairfield
|
Stamford, CT (G) | 1996 | 263 | 6,510,200 | 39,690,120 | | 5,118,992 | 6,510,200 | 44,809,112 | 51,319,312 | (19,894,444 | ) | 31,424,868 | 34,595,000 | ||||||||||||||||||||||||||||||||||
|
Fine Arts Building
|
Berkeley, CA (G) | 2004 | 100 | 7,817,000 | 26,462,772 | | 58,091 | 7,817,000 | 26,520,863 | 34,337,863 | (4,506,280 | ) | 29,831,583 | 16,215,000 | ||||||||||||||||||||||||||||||||||
|
Gaia Building
|
Berkeley, CA (G) | 2000 | 91 | 7,113,000 | 25,623,826 | | 117,077 | 7,113,000 | 25,740,903 | 32,853,903 | (4,345,971 | ) | 28,507,932 | 14,630,000 | ||||||||||||||||||||||||||||||||||
|
Gateway at Malden Center
|
Malden, MA (G) | 1988 | 203 | 9,209,780 | 25,722,666 | | 7,947,656 | 9,209,780 | 33,670,322 | 42,880,102 | (10,662,848 | ) | 32,217,254 | 14,970,000 | ||||||||||||||||||||||||||||||||||
|
Geary Court Yard
|
San Francisco, CA | 1990 | 164 | 1,722,400 | 15,471,429 | | 2,040,242 | 1,722,400 | 17,511,671 | 19,234,071 | (8,300,938 | ) | 10,933,133 | 18,893,440 | ||||||||||||||||||||||||||||||||||
|
Glen Meadow
|
Franklin, MA | 1971 | 288 | 2,339,330 | 16,133,588 | | 3,534,410 | 2,339,330 | 19,667,998 | 22,007,328 | (8,107,522 | ) | 13,899,806 | 619,538 | ||||||||||||||||||||||||||||||||||
|
Grandeville at River Place
|
Oviedo, FL | 2002 | 280 | 6,000,000 | 23,114,693 | | 1,520,490 | 6,000,000 | 24,635,183 | 30,635,183 | (6,872,649 | ) | 23,762,534 | 28,890,000 | ||||||||||||||||||||||||||||||||||
|
Greenhaven
|
Union City, CA | 1983 | 250 | 7,507,000 | 15,210,399 | | 2,970,066 | 7,507,000 | 18,180,465 | 25,687,465 | (8,456,557 | ) | 17,230,908 | 10,975,000 | ||||||||||||||||||||||||||||||||||
|
Greenhouse Frey Road
|
Kennesaw, GA | 1985 | 489 | 2,467,200 | 22,187,443 | | 4,922,373 | 2,467,200 | 27,109,816 | 29,577,016 | (16,164,084 | ) | 13,412,932 | 19,700,000 | ||||||||||||||||||||||||||||||||||
|
Greenwood Park
|
Centennial, CO | 1994 | 291 | 4,365,000 | 38,372,440 | | 1,136,402 | 4,365,000 | 39,508,842 | 43,873,842 | (6,846,735 | ) | 37,027,107 | (L | ) | |||||||||||||||||||||||||||||||||
|
Greenwood Plaza
|
Centennial, CO | 1996 | 266 | 3,990,000 | 35,846,708 | | 1,658,135 | 3,990,000 | 37,504,843 | 41,494,843 | (6,529,493 | ) | 34,965,350 | (L | ) | |||||||||||||||||||||||||||||||||
|
Harbor Steps
|
Seattle, WA (G) | 2000 | 730 | 59,900,000 | 158,829,432 | | 5,787,753 | 59,900,000 | 164,617,185 | 224,517,185 | (34,944,472 | ) | 189,572,713 | 125,926,373 | ||||||||||||||||||||||||||||||||||
|
Hathaway
|
Long Beach, CA | 1987 | 385 | 2,512,500 | 22,611,912 | | 6,365,675 | 2,512,500 | 28,977,587 | 31,490,087 | (15,770,720 | ) | 15,719,367 | 46,517,800 | ||||||||||||||||||||||||||||||||||
|
Heights on Capitol Hill
|
Seattle, WA (G) | 2006 | 104 | 5,425,000 | 21,138,028 | | 55,704 | 5,425,000 | 21,193,732 | 26,618,732 | (3,965,879 | ) | 22,652,853 | 19,320,000 | ||||||||||||||||||||||||||||||||||
|
Heritage at Stone Ridge
|
Burlington, MA | 2005 | 180 | 10,800,000 | 31,808,335 | | 607,280 | 10,800,000 | 32,415,615 | 43,215,615 | (7,307,875 | ) | 35,907,740 | 28,150,164 | ||||||||||||||||||||||||||||||||||
|
Heronfield
|
Kirkland, WA | 1990 | 202 | 9,245,000 | 27,018,110 | | 1,212,853 | 9,245,000 | 28,230,963 | 37,475,963 | (5,306,819 | ) | 32,169,144 | (K | ) | |||||||||||||||||||||||||||||||||
|
Highlands at Cherry Hill
|
Cherry Hills, NJ | 2002 | 170 | 6,800,000 | 21,459,108 | | 582,660 | 6,800,000 | 22,041,768 | 28,841,768 | (4,883,071 | ) | 23,958,697 | 14,947,792 | ||||||||||||||||||||||||||||||||||
|
Ivory Wood
|
Bothell, WA | 2000 | 144 | 2,732,800 | 13,888,282 | | 543,271 | 2,732,800 | 14,431,553 | 17,164,353 | (3,798,957 | ) | 13,365,396 | 8,020,000 | ||||||||||||||||||||||||||||||||||
|
Jaclen Towers
|
Beverly, MA | 1976 | 100 | 437,072 | 2,921,735 | | 1,125,390 | 437,072 | 4,047,125 | 4,484,197 | (1,826,858 | ) | 2,657,339 | 1,208,416 | ||||||||||||||||||||||||||||||||||
|
Kelvin Court (fka Alta Pacific)
|
Irvine, CA | 2008 | 132 | 10,752,145 | 34,628,114 | | 11,381 | 10,752,145 | 34,639,495 | 45,391,640 | (3,455,525 | ) | 41,936,115 | 28,260,000 | ||||||||||||||||||||||||||||||||||
|
La Terrazza at Colma Station
|
Colma, CA (G) | 2005 | 153 | | 41,251,043 | | 458,671 | | 41,709,714 | 41,709,714 | (6,759,707 | ) | 34,950,007 | 25,940,000 | ||||||||||||||||||||||||||||||||||
|
LaSalle
|
Beaverton, OR (G) | 1998 | 554 | 7,202,000 | 35,877,612 | | 2,584,539 | 7,202,000 | 38,462,151 | 45,664,151 | (12,221,817 | ) | 33,442,334 | 28,342,496 | ||||||||||||||||||||||||||||||||||
|
Liberty Park
|
Brain Tree, MA | 2000 | 202 | 5,977,504 | 26,749,111 | | 1,935,923 | 5,977,504 | 28,685,034 | 34,662,538 | (8,587,844 | ) | 26,074,694 | 24,980,280 | ||||||||||||||||||||||||||||||||||
|
Liberty Tower
|
Arlington, VA (G) | 2008 | 235 | 16,382,822 | 83,817,078 | | 98,458 | 16,382,822 | 83,915,536 | 100,298,358 | (2,774,628 | ) | 97,523,730 | 49,160,870 | ||||||||||||||||||||||||||||||||||
S-8
| Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
| Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
| Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
| Description | Company | (Improvements, net) (E) | Period 12/31/10 | |||||||||||||||||||||||||||||||||||||||||||||
| Date of | Building & | Building & | Building & | Accumulated | Investment in Real | |||||||||||||||||||||||||||||||||||||||||||
| Apartment Name | Location | Construction | Units (H) | Land | Fixtures | Land | Fixtures | Land | Fixtures (A) | Total (B) | Depreciation (C) | Estate, Net at 12/31/10 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
|
Lincoln Heights
|
Quincy, MA | 1991 | 336 | 5,928,400 | 33,595,262 | | 10,549,292 | 5,928,400 | 44,144,554 | 50,072,954 | (19,375,802 | ) | 30,697,152 | (L | ) | |||||||||||||||||||||||||||||||||
|
Longview Place
|
Waltham, MA | 2004 | 348 | 20,880,000 | 90,255,509 | | 1,460,656 | 20,880,000 | 91,716,165 | 112,596,165 | (18,368,568 | ) | 94,227,597 | 57,029,000 | ||||||||||||||||||||||||||||||||||
|
Market Street Village
|
San Diego, CA | 2006 | 229 | 13,740,000 | 40,757,300 | | 345,628 | 13,740,000 | 41,102,928 | 54,842,928 | (7,630,442 | ) | 47,212,486 | (K | ) | |||||||||||||||||||||||||||||||||
|
Marks
|
Englewood, CO (G) | 1987 | 616 | 4,928,500 | 44,622,314 | | 8,060,048 | 4,928,500 | 52,682,362 | 57,610,862 | (24,944,534 | ) | 32,666,328 | 19,195,000 | ||||||||||||||||||||||||||||||||||
|
Metro on First
|
Seattle, WA (G) | 2002 | 102 | 8,540,000 | 12,209,981 | | 254,915 | 8,540,000 | 12,464,896 | 21,004,896 | (2,757,191 | ) | 18,247,705 | 16,650,000 | ||||||||||||||||||||||||||||||||||
|
Mill Creek
|
Milpitas, CA | 1991 | 516 | 12,858,693 | 57,168,503 | | 2,403,984 | 12,858,693 | 59,572,487 | 72,431,180 | (17,116,835 | ) | 55,314,345 | 69,312,259 | ||||||||||||||||||||||||||||||||||
|
Miramar Lakes
|
Miramar, FL | 2003 | 344 | 17,200,000 | 51,487,235 | | 1,343,639 | 17,200,000 | 52,830,874 | 70,030,874 | (11,391,642 | ) | 58,639,232 | (M | ) | |||||||||||||||||||||||||||||||||
|
Missions at Sunbow
|
Chula Vista, CA | 2003 | 336 | 28,560,000 | 59,287,595 | | 1,148,849 | 28,560,000 | 60,436,444 | 88,996,444 | (14,871,085 | ) | 74,125,359 | 55,091,000 | ||||||||||||||||||||||||||||||||||
|
Monte Viejo
|
Phoneix, AZ | 2004 | 480 | 12,700,000 | 45,926,784 | | 976,950 | 12,700,000 | 46,903,734 | 59,603,734 | (11,299,701 | ) | 48,304,033 | 40,960,036 | ||||||||||||||||||||||||||||||||||
|
Montecito
|
Valencia, CA | 1999 | 210 | 8,400,000 | 24,709,146 | | 1,732,020 | 8,400,000 | 26,441,166 | 34,841,166 | (9,562,693 | ) | 25,278,473 | (K | ) | |||||||||||||||||||||||||||||||||
|
Montierra
|
Scottsdale, AZ | 1999 | 249 | 3,455,000 | 17,266,787 | | 1,458,706 | 3,455,000 | 18,725,493 | 22,180,493 | (7,870,337 | ) | 14,310,156 | 17,858,854 | ||||||||||||||||||||||||||||||||||
|
Montierra (CA)
|
San Diego, CA | 1990 | 272 | 8,160,000 | 29,360,938 | | 6,457,847 | 8,160,000 | 35,818,785 | 43,978,785 | (13,974,022 | ) | 30,004,763 | (K | ) | |||||||||||||||||||||||||||||||||
|
Mosaic at Metro
|
Hyattsville, MD | 2008 | 260 | | 59,653,038 | | 49,368 | | 59,702,406 | 59,702,406 | (4,118,730 | ) | 55,583,676 | 45,046,469 | ||||||||||||||||||||||||||||||||||
|
Mountain Park Ranch
|
Phoenix, AZ | 1994 | 240 | 1,662,332 | 18,260,276 | | 1,748,558 | 1,662,332 | 20,008,834 | 21,671,166 | (9,432,301 | ) | 12,238,865 | (J | ) | |||||||||||||||||||||||||||||||||
|
Mountain Terrace
|
Stevenson Ranch, CA | 1992 | 510 | 3,966,500 | 35,814,995 | | 11,502,806 | 3,966,500 | 47,317,801 | 51,284,301 | (21,425,003 | ) | 29,859,298 | 57,428,472 | ||||||||||||||||||||||||||||||||||
|
Northpark
|
Burlingame, CA | 1972 | 510 | 38,607,000 | 77,493,000 | | 39,582 | 38,607,000 | 77,532,582 | 116,139,582 | (3,084,091 | ) | 113,055,491 | 70,668,409 | ||||||||||||||||||||||||||||||||||
|
North Pier at Harborside
|
Jersey City, NJ (J) | 2003 | 297 | 4,000,159 | 94,348,092 | | 1,739,535 | 4,000,159 | 96,087,627 | 100,087,786 | (22,321,947 | ) | 77,765,839 | 76,862,000 | ||||||||||||||||||||||||||||||||||
|
Oak Mill I
|
Germantown, MD | 1984 | 208 | 10,000,000 | 13,155,522 | | 7,235,088 | 10,000,000 | 20,390,610 | 30,390,610 | (6,289,524 | ) | 24,101,086 | 12,487,301 | ||||||||||||||||||||||||||||||||||
|
Oak Mill II
|
Germantown, MD | 1985 | 192 | 854,133 | 10,233,947 | | 5,864,959 | 854,133 | 16,098,906 | 16,953,039 | (8,498,045 | ) | 8,454,994 | 9,600,000 | ||||||||||||||||||||||||||||||||||
|
Oaks
|
Santa Clarita, CA | 2000 | 520 | 23,400,000 | 61,020,438 | | 2,652,544 | 23,400,000 | 63,672,982 | 87,072,982 | (17,959,221 | ) | 69,113,761 | 41,154,036 | ||||||||||||||||||||||||||||||||||
|
Olde Redmond Place
|
Redmond, WA | 1986 | 192 | 4,807,100 | 14,126,038 | | 4,122,122 | 4,807,100 | 18,248,160 | 23,055,260 | (8,527,802 | ) | 14,527,458 | (L | ) | |||||||||||||||||||||||||||||||||
|
Parc East Towers
|
New York, NY (G) | 1977 | 324 | 102,163,000 | 109,013,628 | | 5,654,774 | 102,163,000 | 114,668,402 | 216,831,402 | (18,284,019 | ) | 198,547,383 | 17,473,846 | ||||||||||||||||||||||||||||||||||
|
Park Meadow
|
Gilbert, AZ | 1986 | 225 | 835,217 | 15,120,769 | | 2,267,564 | 835,217 | 17,388,333 | 18,223,550 | (8,395,148 | ) | 9,828,402 | (L | ) | |||||||||||||||||||||||||||||||||
|
Parkfield
|
Denver, CO | 2000 | 476 | 8,330,000 | 28,667,618 | | 2,155,451 | 8,330,000 | 30,823,069 | 39,153,069 | (11,251,895 | ) | 27,901,174 | 23,275,000 | ||||||||||||||||||||||||||||||||||
|
Promenade at Peachtree
|
Chamblee, GA | 2001 | 406 | 10,150,000 | 31,219,739 | | 1,645,577 | 10,150,000 | 32,865,316 | 43,015,316 | (8,729,820 | ) | 34,285,496 | (K | ) | |||||||||||||||||||||||||||||||||
|
Promenade at Town Center II
|
Valencia, CA | 2001 | 270 | 13,500,000 | 34,405,636 | | 391,668 | 13,500,000 | 34,797,304 | 48,297,304 | (9,307,693 | ) | 38,989,611 | 32,785,701 | ||||||||||||||||||||||||||||||||||
|
Providence
|
Bothell, WA | 2000 | 200 | 3,573,621 | 19,055,505 | | 541,320 | 3,573,621 | 19,596,825 | 23,170,446 | (5,354,911 | ) | 17,815,535 | (J | ) | |||||||||||||||||||||||||||||||||
|
Reserve at Clarendon Centre, The
|
Arlington, VA (G) | 2003 | 252 | 10,500,000 | 52,812,935 | | 1,777,312 | 10,500,000 | 54,590,247 | 65,090,247 | (14,249,748 | ) | 50,840,499 | (K | ) | |||||||||||||||||||||||||||||||||
|
Reserve at Eisenhower, The
|
Alexandria, VA | 2002 | 226 | 6,500,000 | 34,585,060 | | 702,144 | 6,500,000 | 35,287,204 | 41,787,204 | (10,058,015 | ) | 31,729,189 | (K | ) | |||||||||||||||||||||||||||||||||
|
Reserve at Empire Lakes
|
Rancho Cucamonga, CA | 2005 | 467 | 16,345,000 | 73,080,670 | | 1,396,394 | 16,345,000 | 74,477,064 | 90,822,064 | (15,486,334 | ) | 75,335,730 | (J | ) | |||||||||||||||||||||||||||||||||
|
Reserve at Fairfax Corners
|
Fairfax, VA | 2001 | 652 | 15,804,057 | 63,129,051 | | 2,563,175 | 15,804,057 | 65,692,226 | 81,496,283 | (19,948,034 | ) | 61,548,249 | 84,778,876 | ||||||||||||||||||||||||||||||||||
|
Reserve at Potomac Yard
|
Alexandria, VA | 2002 | 588 | 11,918,917 | 68,976,484 | | 3,376,272 | 11,918,917 | 72,352,756 | 84,271,673 | (17,772,440 | ) | 66,499,233 | 66,470,000 | ||||||||||||||||||||||||||||||||||
|
Reserve at Town Center (WA)
|
Mill Creek, WA | 2001 | 389 | 10,369,400 | 41,172,081 | | 1,414,773 | 10,369,400 | 42,586,854 | 52,956,254 | (10,871,457 | ) | 42,084,797 | 29,160,000 | ||||||||||||||||||||||||||||||||||
|
Rianna II
|
Seattle, WA (G) | 2002 | 78 | 2,161,840 | 14,433,614 | | 16,614 | 2,161,840 | 14,450,228 | 16,612,068 | (1,072,947 | ) | 15,539,121 | 10,499,494 | ||||||||||||||||||||||||||||||||||
|
Rockingham Glen
|
West Roxbury, MA | 1974 | 143 | 1,124,217 | 7,515,160 | | 1,533,725 | 1,124,217 | 9,048,885 | 10,173,102 | (3,757,339 | ) | 6,415,763 | 1,440,865 | ||||||||||||||||||||||||||||||||||
|
Rolling Green (Amherst)
|
Amherst, MA | 1970 | 204 | 1,340,702 | 8,962,317 | | 3,313,332 | 1,340,702 | 12,275,649 | 13,616,351 | (5,297,121 | ) | 8,319,230 | 2,217,176 | ||||||||||||||||||||||||||||||||||
|
Rolling Green (Milford)
|
Milford, MA | 1970 | 304 | 2,012,350 | 13,452,150 | | 3,986,562 | 2,012,350 | 17,438,712 | 19,451,062 | (7,305,093 | ) | 12,145,969 | 4,645,763 | ||||||||||||||||||||||||||||||||||
|
San Marcos Apartments
|
Scottsdale, AZ | 1995 | 320 | 20,000,000 | 31,261,609 | | 1,384,451 | 20,000,000 | 32,646,060 | 52,646,060 | (7,272,584 | ) | 45,373,476 | 32,900,000 | ||||||||||||||||||||||||||||||||||
|
Savannah Lakes
|
Boynton Beach, FL | 1991 | 466 | 7,000,000 | 30,263,310 | | 4,429,051 | 7,000,000 | 34,692,361 | 41,692,361 | (11,606,796 | ) | 30,085,565 | 36,610,000 | ||||||||||||||||||||||||||||||||||
|
Savannah Midtown
|
Atlanta, GA | 2000 | 322 | 7,209,873 | 29,433,507 | | 2,603,453 | 7,209,873 | 32,036,960 | 39,246,833 | (8,514,514 | ) | 30,732,319 | 17,800,000 | ||||||||||||||||||||||||||||||||||
|
Savoy I
|
Aurora, CO | 2001 | 444 | 5,450,295 | 38,765,670 | | 1,964,604 | 5,450,295 | 40,730,274 | 46,180,569 | (11,009,808 | ) | 35,170,761 | (L | ) | |||||||||||||||||||||||||||||||||
|
Sheffield Court
|
Arlington, VA | 1986 | 597 | 3,342,381 | 31,337,332 | | 7,927,865 | 3,342,381 | 39,265,197 | 42,607,578 | (21,583,314 | ) | 21,024,264 | (L | ) | |||||||||||||||||||||||||||||||||
|
Sonata at Cherry Creek
|
Denver, CO | 1999 | 183 | 5,490,000 | 18,130,479 | | 1,162,983 | 5,490,000 | 19,293,462 | 24,783,462 | (6,957,885 | ) | 17,825,577 | 19,190,000 | ||||||||||||||||||||||||||||||||||
|
Sonterra at Foothill Ranch
|
Foothill Ranch, CA | 1997 | 300 | 7,503,400 | 24,048,507 | | 1,500,506 | 7,503,400 | 25,549,013 | 33,052,413 | (11,490,634 | ) | 21,561,779 | (L | ) | |||||||||||||||||||||||||||||||||
|
South Winds
|
Fall River, MA | 1971 | 404 | 2,481,821 | 16,780,359 | | 3,712,343 | 2,481,821 | 20,492,702 | 22,974,523 | (8,697,220 | ) | 14,277,303 | 4,437,567 | ||||||||||||||||||||||||||||||||||
|
Springs Colony
|
Altamonte Springs, FL | 1986 | 188 | 630,411 | 5,852,157 | | 2,363,300 | 630,411 | 8,215,457 | 8,845,868 | (5,129,095 | ) | 3,716,773 | (I | ) | |||||||||||||||||||||||||||||||||
|
Stonegate (CO)
|
Broomfield, CO | 2003 | 350 | 8,750,000 | 32,998,775 | | 2,700,719 | 8,750,000 | 35,699,494 | 44,449,494 | (8,900,049 | ) | 35,549,445 | (J | ) | |||||||||||||||||||||||||||||||||
|
Stoneleigh at Deerfield
|
Alpharetta, GA | 2003 | 370 | 4,810,000 | 29,999,596 | | 871,524 | 4,810,000 | 30,871,120 | 35,681,120 | (7,656,545 | ) | 28,024,575 | 16,800,000 | ||||||||||||||||||||||||||||||||||
|
Stoney Ridge
|
Dale City, VA | 1985 | 264 | 8,000,000 | 24,147,091 | | 5,287,141 | 8,000,000 | 29,434,232 | 37,434,232 | (7,934,618 | ) | 29,499,614 | 15,138,399 | ||||||||||||||||||||||||||||||||||
|
Stonybrook
|
Boynton Beach, FL | 2001 | 264 | 10,500,000 | 24,967,638 | | 951,679 | 10,500,000 | 25,919,317 | 36,419,317 | (6,210,078 | ) | 30,209,239 | 20,971,587 | ||||||||||||||||||||||||||||||||||
|
Summerhill Glen
|
Maynard, MA | 1980 | 120 | 415,812 | 3,000,816 | | 766,088 | 415,812 | 3,766,904 | 4,182,716 | (1,622,076 | ) | 2,560,640 | 1,174,207 | ||||||||||||||||||||||||||||||||||
|
Summerset Village
|
Chatsworth, CA | 1985 | 280 | 2,890,450 | 23,670,889 | | 3,797,264 | 2,890,450 | 27,468,153 | 30,358,603 | (13,674,820 | ) | 16,683,783 | 38,039,912 | ||||||||||||||||||||||||||||||||||
|
Sunforest
|
Davie, FL | 1989 | 494 | 10,000,000 | 32,124,850 | | 4,030,481 | 10,000,000 | 36,155,331 | 46,155,331 | (11,194,003 | ) | 34,961,328 | (L | ) | |||||||||||||||||||||||||||||||||
|
Sunforest II
|
Davie, FL | (F) | | | 337,751 | | | | 337,751 | 337,751 | | 337,751 | (L | ) | ||||||||||||||||||||||||||||||||||
|
Talleyrand
|
Tarrytown, NY (I) | 1997-1998 | 300 | 12,000,000 | 49,838,160 | | 3,696,522 | 12,000,000 | 53,534,682 | 65,534,682 | (17,861,336 | ) | 47,673,346 | 35,000,000 | ||||||||||||||||||||||||||||||||||
|
Tanglewood (VA)
|
Manassas, VA | 1987 | 432 | 2,108,295 | 24,619,495 | | 8,462,243 | 2,108,295 | 33,081,738 | 35,190,033 | (18,128,350 | ) | 17,061,683 | 25,110,000 | ||||||||||||||||||||||||||||||||||
|
Teresina
|
Chula Vista, CA | 2000 | 440 | 28,600,000 | 61,916,670 | | 1,767,940 | 28,600,000 | 63,684,610 | 92,284,610 | (13,155,998 | ) | 79,128,612 | 44,095,588 | ||||||||||||||||||||||||||||||||||
|
Touriel Building
|
Berkeley, CA (G) | 2004 | 35 | 2,736,000 | 7,810,027 | | 33,587 | 2,736,000 | 7,843,614 | 10,579,614 | (1,392,156 | ) | 9,187,458 | 5,050,000 | ||||||||||||||||||||||||||||||||||
|
Town Square at Mark Center I (fka Millbrook I)
|
Alexandria, VA | 1996 | 406 | 24,360,000 | 86,178,714 | | 2,422,299 | 24,360,000 | 88,601,013 | 112,961,013 | (19,521,198 | ) | 93,439,815 | 64,680,000 | ||||||||||||||||||||||||||||||||||
|
Town Square at Mark Center Phase II
|
Alexandria, VA | 2001 | 272 | 15,568,464 | 55,031,536 | | 34,830 | 15,568,464 | 55,066,366 | 70,634,830 | (1,956,133 | ) | 68,678,697 | 47,669,865 | ||||||||||||||||||||||||||||||||||
|
Tradition at Alafaya
|
Oviedo, FL | 2006 | 253 | 7,590,000 | 31,881,505 | | 238,496 | 7,590,000 | 32,120,001 | 39,710,001 | (7,731,307 | ) | 31,978,694 | (K | ) | |||||||||||||||||||||||||||||||||
|
Tuscany at Lindbergh
|
Atlanta, GA | 2001 | 324 | 9,720,000 | 40,874,023 | | 1,753,394 | 9,720,000 | 42,627,417 | 52,347,417 | (11,365,288 | ) | 40,982,129 | 32,360,000 | ||||||||||||||||||||||||||||||||||
|
Uptown Square
|
Denver, CO (G) | 1999/2001 | 696 | 17,492,000 | 100,696,541 | | 2,232,071 | 17,492,000 | 102,928,612 | 120,420,612 | (24,014,273 | ) | 96,406,339 | 88,550,000 | ||||||||||||||||||||||||||||||||||
|
Versailles
|
Woodland Hills, CA | 1991 | 253 | 12,650,000 | 33,656,292 | | 3,630,019 | 12,650,000 | 37,286,311 | 49,936,311 | (11,205,924 | ) | 38,730,387 | 30,372,953 | ||||||||||||||||||||||||||||||||||
|
Via Ventura
|
Scottsdale, AZ | 1980 | 328 | 1,351,785 | 13,382,006 | | 7,962,802 | 1,351,785 | 21,344,808 | 22,696,593 | (14,368,306 | ) | 8,328,287 | (K | ) | |||||||||||||||||||||||||||||||||
|
Village at Lakewood
|
Phoenix, AZ | 1988 | 240 | 3,166,411 | 13,859,090 | | 2,013,344 | 3,166,411 | 15,872,434 | 19,038,845 | (7,739,644 | ) | 11,299,201 | (L | ) | |||||||||||||||||||||||||||||||||
|
Vintage
|
Ontario, CA | 2005-2007 | 300 | 7,059,230 | 47,677,762 | | 176,250 | 7,059,230 | 47,854,012 | 54,913,242 | (8,609,805 | ) | 46,303,437 | 33,000,000 | ||||||||||||||||||||||||||||||||||
|
Warwick Station
|
Westminster, CO | 1986 | 332 | 2,274,121 | 21,113,974 | | 3,015,763 | 2,274,121 | 24,129,737 | 26,403,858 | (11,495,261 | ) | 14,908,597 | 8,355,000 | ||||||||||||||||||||||||||||||||||
|
Wellington Hill
|
Manchester, NH | 1987 | 390 | 1,890,200 | 17,120,662 | | 7,628,748 | 1,890,200 | 24,749,410 | 26,639,610 | (15,003,057 | ) | 11,636,553 | (I | ) | |||||||||||||||||||||||||||||||||
|
Westgate Pasadena Apartments
|
Pasadena, CA | 2010 | 480 | 22,898,848 | 131,986,739 | | (263 | ) | 22,898,848 | 131,986,476 | 154,885,324 | (185 | ) | 154,885,139 | 135,000,000 | |||||||||||||||||||||||||||||||||
|
Westwood Glen
|
Westwood, MA | 1972 | 156 | 1,616,505 | 10,806,004 | | 1,495,929 | 1,616,505 | 12,301,933 | 13,918,438 | (4,379,593 | ) | 9,538,845 | 392,294 | ||||||||||||||||||||||||||||||||||
|
Whisper Creek
|
Denver, CO | 2002 | 272 | 5,310,000 | 22,998,558 | | 843,388 | 5,310,000 | 23,841,946 | 29,151,946 | (6,016,094 | ) | 23,135,852 | 13,580,000 | ||||||||||||||||||||||||||||||||||
|
Wilkins Glen
|
Medfield, MA | 1975 | 103 | 538,483 | 3,629,943 | | 1,484,323 | 538,483 | 5,114,266 | 5,652,749 | (2,071,249 | ) | 3,581,500 | 1,011,750 | ||||||||||||||||||||||||||||||||||
|
Windridge (CA)
|
Laguna Niguel, CA | 1989 | 344 | 2,662,900 | 23,985,497 | | 5,111,877 | 2,662,900 | 29,097,374 | 31,760,274 | (16,423,796 | ) | 15,336,478 | (I | ) | |||||||||||||||||||||||||||||||||
S-9
| Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
| Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
| Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
| Description | Company | (Improvements, net) (E) | Period 12/31/10 | |||||||||||||||||||||||||||||||||||||||||||||
| Date of | Building & | Building & | Building & | Accumulated | Investment in Real | |||||||||||||||||||||||||||||||||||||||||||
| Apartment Name | Location | Construction | Units (H) | Land | Fixtures | Land | Fixtures | Land | Fixtures (A) | Total (B) | Depreciation (C) | Estate, Net at 12/31/10 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
|
Woodlake (WA)
|
Kirkland, WA | 1984 | 288 | 6,631,400 | 16,735,484 | | 2,745,189 | 6,631,400 | 19,480,673 | 26,112,073 | (9,005,733 | ) | 17,106,340 | (L | ) | |||||||||||||||||||||||||||||||||
|
EQR Wholly Owned Encumbered
|
39,395 | 1,192,346,786 | 4,453,550,234 | | 370,524,330 | 1,192,346,786 | 4,824,074,564 | 6,016,421,350 | (1,346,626,508 | ) | 4,669,794,842 | 2,595,245,052 | ||||||||||||||||||||||||||||||||||||
|
EQR Partially Owned Unencumbered:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Butterfield Ranch
|
Chino Hills, CA | (F) | | 15,617,709 | 4,512,495 | | | 15,617,709 | 4,512,495 | 20,130,204 | | 20,130,204 | | |||||||||||||||||||||||||||||||||||
|
Hudson Crossing II
|
New York, NY | (F) | | 5,000,000 | | | | 5,000,000 | | 5,000,000 | | 5,000,000 | | |||||||||||||||||||||||||||||||||||
|
EQR Partially Owned Unencumbered
|
| 20,617,709 | 4,512,495 | | 20,617,709 | 4,512,495 | 25,130,204 | | 25,130,204 | | ||||||||||||||||||||||||||||||||||||||
|
EQR Partially Owned Encumbered:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Brooklyner (fka 111 Lawrence)
|
Brooklyn, NY (G) | 2010 | 490 | 40,099,922 | 217,648,526 | | (1,947 | ) | 40,099,922 | 217,646,579 | 257,746,501 | | 257,746,501 | 141,741,076 | ||||||||||||||||||||||||||||||||||
|
1401 South State (fka City Lofts)
|
Chicago, IL | 2008 | 278 | 6,882,467 | 61,575,245 | | 53,017 | 6,882,467 | 61,628,262 | 68,510,729 | (5,846,831 | ) | 62,663,898 | 51,014,150 | ||||||||||||||||||||||||||||||||||
|
2300 Elliott
|
Seattle, WA | 1992 | 92 | 796,800 | 7,173,725 | | 5,462,325 | 796,800 | 12,636,050 | 13,432,850 | (7,894,112 | ) | 5,538,738 | 6,833,000 | ||||||||||||||||||||||||||||||||||
|
Bellevue Meadows
|
Bellevue, WA | 1983 | 180 | 4,507,100 | 12,574,814 | | 4,122,712 | 4,507,100 | 16,697,526 | 21,204,626 | (7,309,912 | ) | 13,894,714 | 16,538,000 | ||||||||||||||||||||||||||||||||||
|
Canyon Creek (CA)
|
San Ramon, CA | 1984 | 268 | 5,425,000 | 18,812,121 | | 4,809,646 | 5,425,000 | 23,621,767 | 29,046,767 | (8,225,808 | ) | 20,820,959 | 28,000,000 | ||||||||||||||||||||||||||||||||||
|
Canyon Ridge
|
San Diego, CA | 1989 | 162 | 4,869,448 | 11,955,064 | | 1,757,641 | 4,869,448 | 13,712,705 | 18,582,153 | (6,531,026 | ) | 12,051,127 | 15,165,000 | ||||||||||||||||||||||||||||||||||
|
Copper Creek
|
Tempe, AZ | 1984 | 144 | 1,017,400 | 9,158,260 | | 1,846,036 | 1,017,400 | 11,004,296 | 12,021,696 | (5,587,555 | ) | 6,434,141 | 5,112,000 | ||||||||||||||||||||||||||||||||||
|
Country Oaks
|
Agoura Hills, CA | 1985 | 256 | 6,105,000 | 29,561,865 | | 3,142,792 | 6,105,000 | 32,704,657 | 38,809,657 | (10,694,009 | ) | 28,115,648 | 29,412,000 | ||||||||||||||||||||||||||||||||||
|
EDS Dulles
|
Herndon, VA | (F) | | 18,875,631 | | | | 18,875,631 | | 18,875,631 | | 18,875,631 | 18,342,242 | |||||||||||||||||||||||||||||||||||
|
Fox Ridge
|
Englewood, CO | 1984 | 300 | 2,490,000 | 17,522,114 | | 3,394,463 | 2,490,000 | 20,916,577 | 23,406,577 | (8,158,317 | ) | 15,248,260 | 20,300,000 | ||||||||||||||||||||||||||||||||||
|
Lantern Cove
|
Foster City, CA | 1985 | 232 | 6,945,000 | 23,332,206 | | 2,722,185 | 6,945,000 | 26,054,391 | 32,999,391 | (8,961,365 | ) | 24,038,026 | 36,403,000 | ||||||||||||||||||||||||||||||||||
|
Mesa Del Oso
|
Albuquerque, NM | 1983 | 221 | 4,305,000 | 12,160,419 | | 1,556,306 | 4,305,000 | 13,716,725 | 18,021,725 | (5,210,415 | ) | 12,811,310 | 9,525,810 | ||||||||||||||||||||||||||||||||||
|
Montclair Metro
|
Montclair, NJ | 2009 | 163 | 2,400,887 | 43,570,641 | | 2,092 | 2,400,887 | 43,572,733 | 45,973,620 | (2,218,030 | ) | 43,755,590 | 34,439,480 | ||||||||||||||||||||||||||||||||||
|
Monterra in Mill Creek
|
Mill Creek, WA | 2003 | 139 | 2,800,000 | 13,255,123 | | 236,867 | 2,800,000 | 13,491,990 | 16,291,990 | (3,232,493 | ) | 13,059,497 | 7,286,000 | ||||||||||||||||||||||||||||||||||
|
Preserve at Briarcliff
|
Atlanta, GA | 1994 | 182 | 6,370,000 | 17,766,322 | | 646,793 | 6,370,000 | 18,413,115 | 24,783,115 | (3,777,603 | ) | 21,005,512 | 6,000,000 | ||||||||||||||||||||||||||||||||||
|
Red Road Commons
|
Miami, FL (G) | 2009 | 404 | 27,383,547 | 99,555,530 | | (2,216 | ) | 27,383,547 | 99,553,314 | 126,936,861 | (3,497,205 | ) | 123,439,656 | 74,150,144 | |||||||||||||||||||||||||||||||||
|
Rosecliff
|
Quincy, MA | 1990 | 156 | 5,460,000 | 15,721,570 | | 1,453,717 | 5,460,000 | 17,175,287 | 22,635,287 | (6,797,434 | ) | 15,837,853 | 17,400,000 | ||||||||||||||||||||||||||||||||||
|
Schooner Bay I
|
Foster City, CA | 1985 | 168 | 5,345,000 | 20,509,239 | | 3,191,061 | 5,345,000 | 23,700,300 | 29,045,300 | (7,741,356 | ) | 21,303,944 | 27,000,000 | ||||||||||||||||||||||||||||||||||
|
Schooner Bay II
|
Foster City, CA | 1985 | 144 | 4,550,000 | 18,142,163 | | 2,985,085 | 4,550,000 | 21,127,248 | 25,677,248 | (6,970,045 | ) | 18,707,203 | 23,760,000 | ||||||||||||||||||||||||||||||||||
|
Scottsdale Meadows
|
Scottsdale, AZ | 1984 | 168 | 1,512,000 | 11,423,349 | | 1,629,554 | 1,512,000 | 13,052,903 | 14,564,903 | (6,274,752 | ) | 8,290,151 | 9,100,000 | ||||||||||||||||||||||||||||||||||
|
Strayhorse at Arrowhead Ranch
|
Glendale, AZ | 1998 | 136 | 4,400,000 | 12,968,002 | | 186,009 | 4,400,000 | 13,154,011 | 17,554,011 | (2,422,470 | ) | 15,131,541 | 7,971,429 | ||||||||||||||||||||||||||||||||||
|
Surrey Downs
|
Bellevue, WA | 1986 | 122 | 3,057,100 | 7,848,618 | | 1,993,876 | 3,057,100 | 9,842,494 | 12,899,594 | (4,301,654 | ) | 8,597,940 | 9,829,000 | ||||||||||||||||||||||||||||||||||
|
Veridian (fka Silver Spring)
|
Silver Spring, MD (G) | 2009 | 457 | 18,539,817 | 130,485,284 | | 18,886 | 18,539,817 | 130,504,170 | 149,043,987 | (6,908,776 | ) | 142,135,211 | 115,744,722 | ||||||||||||||||||||||||||||||||||
|
Virgil Square
|
Los Angeles, CA | 1979 | 142 | 5,500,000 | 15,216,613 | | 1,334,954 | 5,500,000 | 16,551,567 | 22,051,567 | (3,992,519 | ) | 18,059,048 | 9,900,000 | ||||||||||||||||||||||||||||||||||
|
Willow Brook (CA)
|
Pleasant Hill, CA | 1985 | 228 | 5,055,000 | 38,388,672 | | 1,857,343 | 5,055,000 | 40,246,015 | 45,301,015 | (10,264,218 | ) | 35,036,797 | 29,000,000 | ||||||||||||||||||||||||||||||||||
|
EQR Partially Owned Encumbered
|
5,232 | 194,692,119 | 866,325,485 | | 44,399,197 | 194,692,119 | 910,724,682 | 1,105,416,801 | (142,817,905) | 962,598,896 | 749,967,053 | |||||||||||||||||||||||||||||||||||||
|
Portfolio/Entity Encumbrances (1)
|
| | | | | | | | | | 1,417,683,780 | |||||||||||||||||||||||||||||||||||||
|
Total Consolidated Investment in Real Estate
|
124,866 | $ | 4,336,999,983 | $ | 13,999,852,420 | $ | | $ | 1,365,518,589 | $ | 4,336,999,983 | $ | 15,365,371,009 | $ | 19,702,370,992 | $ | (4,337,356,641) | $ | 15,365,014,351 | $ | 4,762,895,885 | |||||||||||||||||||||||||||
S-10
| (A) | The balance of furniture & fixtures included in the total investment in real estate amount was $1,231,391,664 as of December 31, 2010. | |
| (B) | The cost, net of accumulated depreciation, for Federal Income Tax purposes as of December 31, 2010 was approximately $11.1 billion. | |
| (C) | The life to compute depreciation for building is 30 years, for building improvements ranges from 5 to 10 years, for furniture & fixtures and replacements is 5 years, and for in-place leases is the average remaining term of each respective lease. | |
| (D) | This asset consists of various acquisition dates and largely represents furniture, fixtures and equipment, leasehold improvements and capitalized software costs owned by the Management Business, which are generally depreciated over periods ranging from 3 to 7 years. | |
| (E) | Primarily represents capital expenditures for major maintenance and replacements incurred subsequent to each propertys acquisition date. | |
| (F) | Represents land and/or construction-in-progress on projects either held for future development or projects currently under development. | |
| (G) | A portion or all of these properties includes commercial space (retail, parking and/or office space). | |
| (H) | Total properties and units exclude the Military Housing consisting of two properties and 4,738 units. | |
| (I) | through (L) See Encumbrances Reconciliation schedule. | |
| (M) | Boot property for Freddie Mac tax-exempt bond pool. |
S-11