Back to GetFilings.com



`

FORM 10-K

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

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

 

For the Fiscal Year Ended DECEMBER 31, 2002

 

OR

 

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

 

Commission File Number: 0-24920

 

ERP OPERATING LIMITED PARTNERSHIP

(Exact Name of Registrant as Specified in Its Charter)

 

Illinois

 

36-3894853

(State or Other Jurisdiction of Incorporation or Organization)

 

(I.R.S. Employer Identification No.)

 

 

 

Two North Riverside Plaza, Chicago, Illinois

 

60606

(Address of Principal Executive Offices)

 

(Zip Code)

 

 

 

(312) 474-1300

(Registrant’s Telephone Number, Including Area Code)

 

 

 

http://www.equityapartments.com

(Registrant’s web site)

 

 

 

Securities registered pursuant to Section 12(b) of the Act:

 

 

 

7.57% Notes due August 15, 2026

 

New York Stock Exchange

(Title of Class)

 

(Name of Each Exchange on Which Registered)

 

 

 

Securities registered pursuant to Section 12(g) of the Act:

 

 

 

Units of Limited Partnership Interest

(Title of Class)

 

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

 

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act).

Yes  ý   No  o

 

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

 

 



 

 

DOCUMENTS INCORPORATED BY REFERENCE

 

None.

 

 

2



 

ERP OPERATING LIMITED PARTNERSHIP

 

TABLE OF CONTENTS

 

PART I.

 

PAGE

 

 

 

 

 

Item 1.

Business

4

 

Item 2.

The Properties

18

 

Item 3.

Legal Proceedings

21

 

Item 4.

Submission of Matters to a Vote of Security Holders

21

 

 

 

 

PART II.

 

 

 

 

 

 

 

Item 5.

Market for Registrant’s Common Equity and Related Shareholder Matters

22

 

Item 6.

Selected Financial Data

23

 

Item 7.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

25

 

Item 7A.

Quantitative and Qualitative Disclosure about Market Risk

41

 

Item 8.

Financial Statements and Supplementary Data

42

 

Item 9.

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

42

 

 

 

 

PART III.

 

 

 

 

 

 

 

Item 10.

Trustees and Executive Officers of the Registrant

43

 

Item 11.

Executive Compensation

46

 

Item 12.

Security Ownership of Certain Beneficial Owners and Management

54

 

Item 13.

Certain Relationships and Related Transactions

56

 

Item 14.

Disclosure Controls and Procedures

59

 

 

 

 

PART IV.

 

 

 

 

 

 

 

Item 15.

Exhibits, Financial Statement Schedules and Reports on Form 8-K

60

 

 

3



 

PART I

 

Item 1.  Business

 

General

 

ERP Operating Limited Partnership (“ERPOP”), an Illinois limited partnership, was formed in May 1993 to conduct the multifamily residential property business of Equity Residential (“EQR”).  EQR is a Maryland real estate investment trust (“REIT”) formed in March 1993 and is a fully integrated real estate company engaged in the acquisition, ownership, management and operation of multifamily properties.

 

EQR is the general partner of, and as of December 31, 2002, owned an approximate 92.4% ownership interest in ERPOP.  ERPOP is, directly or indirectly, a partner, member or shareholder of numerous partnerships, limited liability companies and corporations which have been established primarily to own fee simple title to multifamily properties or to conduct property management activities and other businesses related to the ownership and operation of multifamily residential real estate.  As used herein, the term “Operating Partnership” includes ERPOP and those entities owned or controlled by it.  As used herein, the term “Company” means EQR and the Operating Partnership.

 

As of December 31, 2002, the Operating Partnership owned or had investments in 1,039 properties in 36 states consisting of 223,591 units.  An ownership breakdown includes:

 

 

 

Number of
Properties

 

Number of
Units

 

Wholly Owned Properties

 

919

 

194,886

 

Partially Owned Properties (Consolidated)

 

36

 

6,931

 

Unconsolidated Properties

 

84

 

21,774

 

Total Properties

 

1,039

 

223,591

 

 

The “Wholly Owned Properties” are accounted for under the consolidation method of accounting.  The Operating Partnership beneficially owns 100% fee simple title to 912 of the 919 Wholly Owned Properties.  The Operating Partnership owns the building and improvements and leases the land underlying the improvements under a long-term ground lease that expires in 2066 for one property.  This one property is consolidated and reflected as a real estate asset while the ground lease is accounted for as an operating lease in accordance with Statement of Financial Accounting Standards (“SFAS”) No. 13, Accounting for Leases.  The Operating Partnership owns the debt collateralized by two properties and owns an interest in the debt collateralized by the remaining four properties.  The Operating Partnership consolidates its interest in these six properties in accordance with the accounting standards outlined in the AcSEC guidance for real estate acquisition, development and construction arrangements issued in the CPA letter dated February 10, 1986, and as such, reflects these assets as real estate in the consolidated financial statements.

 

The “Partially Owned Properties” are controlled and partially owned by the Operating Partnership but have partners with minority interests and are accounted for under the consolidation method of accounting.  The “Unconsolidated Properties” are partially owned but not controlled by the Operating Partnership.  With the exception of one property, the Unconsolidated Properties consist of investments in partnership interests and/or subordinated mortgages that are accounted for under the equity method of accounting.   The remaining one property consists of an investment in a limited liability company that, as a result of the terms of the operating agreement, is accounted for as a management contract right with all fees recognized as fee and asset management revenue.  The above table does not include various uncompleted development properties (see Item 2, “Properties – Development Projects”).

 

EQR is, together with the Operating Partnership, one of the largest publicly traded REIT’s (based on the aggregate market value of EQR’s outstanding Common Shares) and is the largest publicly traded

 

4



 

REIT owner of multifamily properties (based on the number of apartment units wholly owned and total revenues earned).  The Operating Partnership’s corporate headquarters are located in Chicago, Illinois and the Operating Partnership also leases (under operating leases) over thirty-five divisional, regional and area property management offices throughout the United States.

 

Direct fee simple title for certain of the properties is owned by single-purpose nominee corporations, limited partnerships, limited liability companies or land trusts that engage in no business other than holding title to the property for the benefit of the Operating Partnership.  Holding title in such a manner is expected to make it less costly to transfer such property in the future in the event of a sale and should facilitate financing, since lenders often require title to a property to be held in a single purpose entity in order to isolate that property from potential liabilities of other properties.

 

The Company has approximately 6,400 employees as of March 1, 2003.  An on-site manager, who supervises the on-site employees and is responsible for the day-to-day operations of the property, directs each of the Operating Partnership’s properties.  An assistant manager and/or leasing staff generally assist the manager.  In addition, a maintenance director at each property supervises a maintenance staff whose responsibilities include a variety of tasks, including responding to service requests, preparing vacant apartments for the next resident and performing preventive maintenance procedures year-round.

 

Certain capitalized terms as used herein but not defined are defined in the Notes to Consolidated Financial Statements.

 

Business Objectives and Operating Strategies

 

The Operating Partnership seeks to maximize both current income and long-term growth in income, thereby increasing:

 

 

 

 

the value of the properties;

 

distributions on a per limited partnership interest (“OP Unit”) basis; and

 

partners’ value.

 

 

 

The Operating Partnership’s strategies for accomplishing these objectives are:

 

 

 

 

maintaining and increasing property occupancy while increasing rental rates;

 

controlling expenses, providing regular preventive maintenance, making periodic renovations and enhancing amenities;

 

maintaining a ratio of consolidated debt-to-total market capitalization of less than 50%;

 

strategically acquiring and disposing of properties, with an emphasis on acquiring attractive properties in high barrier to entry markets and on selling properties in low barrier to entry markets;

 

purchasing newly developed, as well as co-investing in the development of, multifamily communities;

 

entering into joint ventures related to the ownership of established properties; and

 

strategically investing in various businesses that will enhance services for the properties.

 

 

The Operating Partnership is committed to resident satisfaction by striving to anticipate industry trends and implementing strategies and policies consistent with providing quality resident services.  In addition, the Operating Partnership continuously surveys rental rates of competing properties and conducts resident satisfaction surveys to determine the factors they consider most important in choosing a particular apartment unit and/or property.

 

5



 

Acquisition and Development Strategies

 

The Operating Partnership anticipates that future property acquisitions and developments will occur within the United States.  Management will continue to use market information to evaluate opportunities.  The Operating Partnership’s market database allows it to review the primary economic indicators of the markets where the Operating Partnership currently owns properties and where it expects to expand its operations.  Acquisitions and developments may be financed from various sources of capital, which may include retained cash flow, issuance of additional equity securities by EQR and debt securities by the Operating Partnership, sales of properties, joint venture agreements and collateralized and uncollateralized borrowings.  In addition, the Operating Partnership may acquire additional properties in transactions that include the issuance of OP Units as consideration for the acquired properties.  Such transactions may, in certain circumstances, enable the sellers to defer, in part, the recognition of taxable income or gain, which might otherwise result from the sales.

 

When evaluating potential acquisitions and developments, the Operating Partnership will consider:

 

 

the geographic area and type of community;

 

the location, construction quality, condition and design of the property;

 

the current and projected cash flow of the property and the ability to increase cash flow;

 

the potential for capital appreciation of the property;

 

the terms of resident leases, including the potential for rent increases;

 

income levels and employment growth trends in the relevant market;

 

employment and household growth and net migration of the relevant market’s population;

 

the potential for economic growth and the tax and regulatory environment of the community in which the property is located;

 

the occupancy and demand by residents for properties of a similar type in the vicinity (the overall market and submarket);

 

the prospects for liquidity through sale, financing or refinancing of the property;

 

the benefits of integration into existing operations;

 

barriers to entry that would limit competition (zoning laws, building permit availability, supply of undeveloped or developable real estate, local building costs and construction labor costs among other factors);

 

purchase prices and yields of available existing stabilized communities, if any; and

 

competition from existing multifamily properties, residential properties under development and the potential for the construction of new multifamily properties in the area.

 

 

Disposition Strategies

 

Management uses market information to evaluate dispositions.  Factors the Operating Partnership considers in deciding whether to dispose of its properties include the following:

 

 

potential increases in new construction;

 

submarkets that will underperform the average performance of the portfolio in the mid and long-term;

 

markets where the Operating Partnership does not intend to establish long-term concentrations; and

 

age or location of a particular property.

 

 

The Operating Partnership will reinvest the proceeds received from property dispositions primarily to fund property acquisitions as well as fund development activities.  In addition, when feasible, the Operating Partnership may structure these transactions as tax deferred exchanges.

 

6



 

Financing Strategies

 

On October 11, 2001, the Operating Partnership effected a two-for-one split of its OP Units to unit holders of record as of September 21, 2001.  All OP Units presented have been retroactively adjusted to reflect the OP Unit split.

 

The Operating Partnership’s “Consolidated Debt-to-Total Market Capitalization Ratio” as of December 31, 2002 is presented in the following table.  The Operating Partnership calculates the equity component of its market capitalization as the sum of (i) the total outstanding OP Units at the equivalent market value of the closing price of EQR’s Common Shares on the New York Stock Exchange; (ii) the “OP Unit Equivalent” of all convertible preference interests/units; and (iii) the liquidation value of all perpetual preference interests/units outstanding.

 

Capitalization as of December 31, 2002

 

Total Debt

 

 

 

$

5,523,698,848

 

 

 

 

 

 

 

OP Units

 

293,396,124

 

 

 

OP Unit Equivalents (see below)

 

14,947,898

 

 

 

Total Outstanding at year-end

 

308,344,022

 

 

 

EQR Common Share Price at December 31, 2002

 

$

24.58

 

 

 

 

 

 

 

7,579,096,061

 

Perpetual Preference Units Liquidation Value

 

 

 

565,000,000

 

Perpetual Preference Interests Liquidation Value

 

 

 

211,500,000

 

Total Market Capitalization

 

 

 

$

13,879,294,909

 

 

 

 

 

 

 

Debt/Total Market Capitalization

 

 

 

39.8

%

 

Convertible Preference Units, Preference Interests and Junior Preference Units
as of December 31, 2002

 

 

 

Units

 

Conversion
Ratio

 

OP Unit
Equivalents

 

Preference Units:

 

 

 

 

 

 

 

Series E

 

2,548,114

 

1.1128

 

2,835,541

 

Series G

 

1,264,692

 

8.5360

 

10,795,408

 

Series H

 

51,228

 

1.4480

 

74,178

 

Preference Interests:

 

 

 

 

 

 

 

Series H

 

190,000

 

1.5108

 

287,052

 

Series I

 

270,000

 

1.4542

 

392,634

 

Series J

 

230,000

 

1.4108

 

324,484

 

Junior Preference Units:

 

 

 

 

 

 

 

Series A

 

56,616

 

4.081600

 

231,084

 

Series B

 

7,367

 

1.020408

 

7,517

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

14,947,898

 

 

The Operating Partnership’s policies are to maintain a ratio of consolidated debt-to-total market capitalization of less than 50% and that EQR shall not incur indebtedness other than short-term trade, employee compensation or similar indebtedness that will be paid in the ordinary course of business.

 

7



 

Equity Offerings For the Years Ended December 31, 2002, 2001 and 2000

 

During 2002, EQR contributed all of the net proceeds, as discussed below, to the Operating Partnership in exchange for OP Units:

 

                  EQR issued 1,435,115 Common Shares pursuant to its Fifth Amended Option and Award Plan and received net proceeds of approximately $29.6 million.

                  EQR issued 324,238 Common Shares pursuant to its Employee Share Purchase Plan and received net proceeds of approximately $7.4 million.

                  EQR issued 31,354 Common Shares pursuant to its Share Purchase - DRIP Plan and received net proceeds of approximately $0.9 million.

                  EQR issued 41,407 Common Shares pursuant to its Dividend Reinvestment – DRIP Plan and received net proceeds of approximately $1.2 million.

                  EQR repurchased 5,092,300 of its Common Shares on the open market at an average price of $22.58 per share.  The purchases were made between October 1 and October 22, 2002.  EQR paid approximately $115.0 million in connection therewith.  These shares were subsequently retired.  Concurrent with this transaction, the Operating Partnership repurchased and retired 5,092,300 OP Units previously issued to EQR.

 

During 2001, EQR contributed all of the net proceeds, as discussed below, to the Operating Partnership in exchange for OP Units:

 

                  EQR issued 3,187,217 Common Shares pursuant to its Fifth Amended Option and Award Plan and received net proceeds of approximately $65.4 million.

                  EQR issued 310,261 Common Shares pursuant to its Employee Share Purchase Plan and received net proceeds of approximately $6.9 million.

                  EQR issued 33,106 Common Shares pursuant to its Share Purchase - DRIP Plan and received net proceeds of approximately $0.9 million.

                  EQR issued 42,649 Common Shares pursuant to its Dividend Reinvestment – DRIP Plan and received net proceeds of approximately $1.2 million.

 

During 2000, EQR contributed all of the net proceeds, as discussed below, to the Operating Partnership in exchange for OP Units:

 

                  EQR issued 1,370,186 Common Shares pursuant to its Fifth Amended Option and Award Plan and received net proceeds of approximately $25.2 million.

                  EQR issued 299,580 Common Shares pursuant to its Employee Share Purchase Plan and received net proceeds of approximately $5.4 million.

                  EQR issued 26,374 Common Shares pursuant to its Share Purchase - DRIP Plan and received net proceeds of approximately $0.6 million.

                  EQR issued 69,504 Common Shares pursuant to its Dividend Reinvestment - DRIP Plan and received net proceeds of approximately $1.7 million.

 

EQR filed with the SEC on February 3, 1998 a Form S-3 Registration Statement to register $1.0 billion of equity securities.  The SEC declared this registration statement effective on February 27, 1998.  In addition, EQR carried over $272.4 million related to the registration statement that was declared effective on August 4, 1997.  As of December 31, 2002, $1.1 billion in equity securities remained available for issuance under this registration statement.  Per the terms of ERPOP’s partnership agreement, EQR contributes the net proceeds of equity offerings to the capital of the Operating Partnership in exchange for additional OP Units (on a one-for-one common share per OP Unit basis).

 

Cumulative through December 31, 2002, a subsidiary of the Operating Partnership issued various series of Preference Interests (the “Preference Interests”) with an equity value of $246.0 million receiving

 

8



 

net proceeds of $239.9 million.  The following table presents the issued and outstanding Preference Interests as of December 31, 2002 and December 31, 2001:

 

 

 

Redemption
Date (1)(2)

 

Conversion
Rate (2)

 

Annual Dividend Rate per Unit (3)

 

Amounts in thousands

 

December
31, 2002

 

December
31, 2001

Preference Interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8.00% Series A Cumulative Redeemable Preference Interests; liquidation value $50 per unit; 800,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

10/01/04

 

N/A

 

$

4.0000

 

$

40,000

 

$

40,000

 

 

 

 

 

 

 

 

 

 

 

 

 

8.50% Series B Cumulative Redeemable Preference Units; liquidation value $50 per unit; 1,100,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

03/03/05

 

N/A

 

$

4.2500

 

55,000

 

55,000

 

 

 

 

 

 

 

 

 

 

 

 

 

8.50% Series C Cumulative Redeemable Preference Units; liquidation value $50 per unit; 220,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

03/23/05

 

N/A

 

$

4.2500

 

11,000

 

11,000

 

 

 

 

 

 

 

 

 

 

 

 

 

8.375% Series D Cumulative Redeemable Preference Units; liquidation value $50 per unit; 420,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

05/01/05

 

N/A

 

$

4.1875

 

21,000

 

21,000

 

 

 

 

 

 

 

 

 

 

 

 

 

8.50% Series E Cumulative Redeemable Preference Units; liquidation value $50 per unit; 1,000,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

08/11/05

 

N/A

 

$

4.2500

 

50,000

 

50,000

 

 

 

 

 

 

 

 

 

 

 

 

 

8.375% Series F Cumulative Redeemable Preference Units; liquidation value $50 per unit; 180,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

05/01/05

 

N/A

 

$

4.1875

 

9,000

 

9,000

 

 

 

 

 

 

 

 

 

 

 

 

 

7.875% Series G Cumulative Redeemable Preference Units; liquidation value $50 per unit; 510,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

03/21/06

 

N/A

 

$

3.9375

 

25,500

 

25,500

 

 

 

 

 

 

 

 

 

 

 

 

 

7.625% Series H Cumulative Convertible Redeemable Preference Units; liquidation value $50 per unit; 190,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

03/23/06

 

1.5108

 

$

3.8125

 

9,500

 

9,500

 

 

 

 

 

 

 

 

 

 

 

 

 

7.625% Series I Cumulative Convertible Redeemable Preference Units; liquidation value $50 per unit; 270,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

06/22/06

 

1.4542

 

$

3.8125

 

13,500

 

13,500

 

 

 

 

 

 

 

 

 

 

 

 

 

7.625% Series J Cumulative Convertible Redeemable Preference Units; liquidation value $50 per unit; 230,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

12/14/06

 

1.4108

 

$

3.8125

 

11,500

 

11,500

 

 

 

 

 

 

 

 

 

$

246,000

 

$

246,000

 

 


(1)                                  On or after the fifth anniversary of the respective issuance (the “Redemption Date”), all of the Preference Interests may be redeemed for cash at the option of the Company, in whole or in part, at any time or from time to time, at a redemption price equal to the liquidation preference of $50.00 per unit plus the cumulative amount of accrued and unpaid distributions, if any.

 

(2)                                  On or after the tenth anniversary of the respective issuance (the “Conversion Date”), all of the Preference Interests are exchangeable at the option of the holder (in whole but not in part) on a one-for-one basis for a respective reserved series of EQR Preferred Shares.  In addition, on or after the Conversion Date, the convertible Preference Interests (Series H, I & J) may be converted under certain circumstances at the option of the holder (in whole but not in part) to EQR Common Shares based upon the contractual conversion rate, plus accrued and unpaid distributions, if any.

 

9



 

(3)                                  Dividends on all series of Preference Interests are payable quarterly on March 25th, June 25th, September 25th, and December 25th of each year.

 

Debt Offerings For the Years Ended December 31, 2002, 2001 and 2000

 

During 2002:

 

                  The Operating Partnership issued $400.0 million of redeemable unsecured fixed rate notes (the “March 2012 Notes”) in a public debt offering in March 2002.  The March 2012 Notes were issued at a discount, which is being amortized over the life of the notes on a straight-line basis.  The March 2012 Notes are due March 15, 2012.  The annual interest rate on the March 2012 Notes is 6.625%, which is payable semiannually in arrears on September 15 and March 15, commencing September 15, 2002.  The Operating Partnership received net proceeds of approximately $394.5 million in connection with this issuance.

                  The Operating Partnership issued $50.0 million of redeemable unsecured fixed rate notes (the “November 2007 Notes”) in a public debt offering in November 2002.  The November 2007 Notes are due November 30, 2007.  The annual interest rate on the November 2007 Notes is 4.861%, which is payable semiannually in arrears on May 30 and November 30, commencing May 30, 2003.  The Operating Partnership received net proceeds of approximately $49.9 million in connection with this issuance.

 

During 2001:

 

                  The Operating Partnership issued $300.0 million of redeemable unsecured fixed rate notes (the “March 2011 Notes”) in a public debt offering in March 2001.  The March 2011 Notes were issued at a discount, which is being amortized over the life of the notes on a straight-line basis.  The March 2011 Notes are due March 2, 2011.  The annual interest rate on the March 2011 Notes is 6.95%, which is payable semiannually in arrears on September 2 and March 2, commencing September 2, 2001.  The Operating Partnership received net proceeds of approximately $297.4 million in connection with this issuance.

 

During 2000:

 

                  The Operating Partnership did not issue new debt securities during the year ended December 31, 2000.

 

The Operating Partnership filed a Form S-3 Registration Statement on August 25, 2000 to register $1.0 billion of debt securities.  The SEC declared this registration statement effective on September 8, 2000. In addition, the Operating Partnership carried over $430.0 million related to the registration statement effective on February 27, 1998.  As of December 31, 2002, $680.0 million remained available for issuance under this registration statement.

 

Credit Facilities

 

On May 30, 2002, the Operating Partnership obtained a new three-year $700.0 million unsecured revolving credit facility maturing May 29, 2005.  The new line of credit replaced the $700.0 million unsecured revolving credit facility that was scheduled to expire in August 2002.  The prior existing revolving credit facility was terminated upon the closing of the new facility.  Advances under the new credit facility bear interest at variable rates based upon LIBOR at various interest periods, plus a spread dependent upon the Operating Partnership’s credit rating, or based upon bids received from the lending group.  As of December 31, 2002, $140.0 million was outstanding and $60.8 million was restricted (dedicated to support letters of credit and not available for borrowing) on the line of credit.  During the year ended December 31, 2002, the weighted average interest rate on borrowings under the former and new lines of credit was 2.30%.

 

10



 

In connection with its acquisition of Globe Business Resources, Inc. (“Globe”), the Company assumed a revolving credit facility with potential borrowings of up to $55.0 million.  On May 31, 2001, this credit facility was terminated.

 

Business Combinations

 

Multifamily Properties

 

On October 31, 2000, the Company acquired Grove Property Trust (“Grove”) for a total purchase price of $463.2 million and succeeded to the ownership of 60 properties containing 7,308 units.  The Company:

 

                  Paid $17.00 per share or $141.6 million in cash to purchase the 8.3 million outstanding common shares of Grove;

                  Paid $17.00 per unit or $12.4 million in cash to purchase 0.7 million Grove OP Units outstanding at the merger date;

                  Converted 2.1 million Grove OP Units to 1.6 million of the Operating Partnership’s OP Units using the conversion ratio of 0.7392 (after cash-out of fractional units).  The value of these converted OP Units totaled $37.2 million;

                  Assumed $241.3 million in Grove debt, which included first and second mortgages totaling $203.4 million and Grove’s line of credit totaling $38.0 million.  Grove’s line of credit and two mortgage loans totaling $7.8 million were paid off immediately after the closing;

                  Acquired $20.1 million in other Grove assets and assumed $11.2 million in other Grove liabilities, including a contingent earnout liability totaling $1.5 million.  This amount represented the estimated additional cash or OP Units required to be funded to the previous owners of Glen Meadow Apartments upon the transition of this property from subsidized to market rents; and

                  Recorded acquisition costs of $19.5 million.

 

Furniture Rental and Corporate Housing Businesses

 

On July 11, 2000, the Company acquired Globe in an all cash and debt transaction valued at approximately $163.2 million.  Globe provided fully furnished short-term housing through an inventory of leased housing units to transferring or temporarily assigned corporate personnel, new hires, trainees, consultants and individual customers throughout the United States.  Additionally, Globe leased and sold furniture to a diversified base of commercial and residential customers throughout the United States.  Shareholders of Globe received $13.00 per share, which approximated $58.7 million in cash based on the 4.5 million Globe shares outstanding.  In addition, the Company:

 

                  Acquired $94.8 million in other Globe assets and assumed $29.6 million in other Globe liabilities;

                  Allocated $68.4 million to goodwill;

                  Recorded acquisition costs of $4.5 million; and

                  Assumed $70.4 million in debt, which included $1.4 million in mortgage debt, $39.5 million in unsecured notes, and Globe’s line of credit of $29.5 million outstanding.

 

On July 21, 2000, the Company, through its Globe subsidiary, acquired Temporary Quarters, Inc., the leading corporate housing provider in Atlanta, Georgia, in a $3.3 million all cash transaction.

 

As of September 30, 2001, the Company recorded $60.0 million of asset impairment charges related to its furniture rental business.  These charges were the result of a review of the existing intangible and tangible assets reflected on the consolidated balance sheet as of September 30, 2001.  The impairment loss is reflected on the consolidated statements of operations for the year ended December 31, 2001, in discontinued operations, net, and includes the write-down of the following assets: a) goodwill of approximately $26.0 million; b) rental furniture, net of approximately $28.6 million; c) property and

 

11



 

equipment, net of approximately $4.5 million; and d) other assets of approximately $0.9 million.

 

On January 11, 2002, the Company sold the former Globe furniture rental business for approximately $30.0 million in cash, which approximated the net book value at the sale date.  The Company has retained ownership of the former Globe short-term furnished housing business, which is now known as Equity Corporate Housing (“ECH”).

 

For the year ended December 31, 2002, the Company recorded approximately $17.1 million of asset impairment charges related to ECH.  Following the guidance in SFAS No. 142, these charges were the result of the Company’s decision to reduce the carrying value of ECH to $30.0 million, given the continued weakness in the economy and management’s expectations for near-term performance, and were determined based upon a discounted cash flow analysis of the business.  This impairment loss is reflected on the consolidated statements of operations as impairment on corporate housing business and on the consolidated balance sheets as a reduction in goodwill, net.

 

The Company accounted for these business combinations as purchases in accordance with Accounting Principles Board (“APB”) Opinion No. 16.  The fair value of the consideration given by the Company was used as the valuation basis for each of the combinations.

 

Competition

 

All of the properties are located in developed areas that include other multifamily properties.  The number of competitive multifamily properties in a particular area could have a material effect on the Operating Partnership’s ability to lease units at the properties or at any newly acquired properties and on the rents charged.  The Operating Partnership may be competing with other entities that have greater resources than the Operating Partnership and whose managers have more experience than the Operating Partnership’s managers.  In addition, other forms of rental properties, including multifamily properties and manufactured housing, some of which may be controlled by Mr. Zell, and single-family housing provide housing alternatives to potential residents of multifamily properties.   Recently, historically low mortgage interest rates coupled with record residential construction and single-family home sales have had an adverse competitive effect on the Operating Partnership.

 

Risk Factors

 

The following Risk Factors may contain defined terms that are different from those used in the other sections of this report.  Unless otherwise indicated, when used in this section, the terms “we” and “us” refer to ERP Operating Limited Partnership, an Illinois limited partnership, and its subsidiaries.  ERP Operating Limited Partnership is controlled by its general partner Equity Residential, a Maryland real estate investment trust.

 

Set forth below are the risks that we believe are important to investors who purchase or own our preference interests (“Interests”) of a subsidiary of ERP Operating Limited Partnership; preference units (“Units”); or units of limited partnership interest (“OP Units”) of ERP Operating Limited Partnership, which are redeemable on a one-for-one basis for common shares or their cash equivalent.  In this section, we refer to the Interests, Units and the OP Units together as our “securities,” and the investors who own Interests, Units and/or OP Units as our “security holders.”

 

Our Performance and OP Unit Value are Subject to Risks Associated with the Real Estate Industry

 

General

 

Real property investments are subject to varying degrees of risk and are relatively illiquid. Several factors may adversely affect the economic performance and value of our properties.  These factors include changes in the national, regional and local economic climate, local conditions such as an

 

12



 

oversupply of multifamily properties or a reduction in demand for our multifamily properties, the attractiveness of our properties to residents, competition from other available multifamily property owners and changes in market rental rates.  Our performance also depends on our ability to collect rent from residents and to pay for adequate maintenance, insurance and other operating costs, including real estate taxes, which could increase over time.  Also, the expenses of owning and operating a property are not necessarily reduced when circumstances such as market factors and competition cause a reduction in income from the property.

 

We May be Unable to Renew Leases or Relet Units as Leases Expire

 

When our residents decide not to renew their leases upon expiration, we may not be able to relet their units.  Even if the residents do renew or we can relet the units, the terms of renewal or reletting may be less favorable than current lease terms.  Because virtually all of our leases are for apartments, they are generally for terms of no more than one year.  If we are unable to promptly renew the leases or relet the units, or if the rental rates upon renewal or reletting are significantly lower than expected rates, then our results of operations and financial condition will be adversely affected.  Consequently, our cash flow and ability to service debt and make distributions to security holders would be reduced.  As a result of general economic conditions and competitive factors discussed above, we have experienced a trend of declining rents and increased concessions when entering into new leases across our portfolio during 2002.

 

New Acquisitions or Developments May Fail to Perform as Expected and Competition for Acquisitions May Result in Increased Prices for Properties

 

We intend to continue to actively acquire and develop multifamily properties.  Newly acquired or developed properties may fail to perform as expected.  We may underestimate the costs necessary to bring an acquired property up to standards established for its intended market position or to develop a property.  Additionally, we expect that other major real estate investors with significant capital will compete with us for attractive investment opportunities or may also develop properties in markets where we focus our development efforts.  This competition may increase prices for multifamily properties.  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, cost of development and estimated completion dates are subject to uncertainties arising from changing economic conditions (such as the cost of labor and construction materials), competition and local government regulation.

 

Because Real Estate Investments Are Illiquid, We May Not Be Able To Sell Properties When Appropriate

 

Real estate investments generally cannot be sold quickly.  We may not be able to change our portfolio promptly in response to economic or other conditions.  This inability to respond promptly to changes in the performance of our investments could adversely affect our financial condition and ability to make distributions to our security holders.

 

Changes in Laws Could Affect Our Business

 

We are generally not able to pass through to our residents under existing leases real estate taxes, income taxes or other taxes.  Consequently, any such tax increases may adversely affect our financial condition and limit our ability to make distributions to our security holders.  Similarly, changes that increase our potential liability under environmental laws or our expenditures on environmental compliance would adversely affect our cash flow and ability to make distributions on our securities.

 

Environmental Problems are Possible and can be Costly

 

Federal, state and local laws and regulations relating to the protection of the environment may require a current or previous owner or operator of real estate to investigate and clean up hazardous or

 

13



 

toxic substances or petroleum product releases at such property.  The owner or operator may have to pay a governmental entity or third parties for property damage and for investigation and clean-up costs incurred by such parties in connection with the contamination. These laws typically impose clean-up responsibility and liability without regard to whether the owner or operator knew of or caused the presence of the contaminants. Even if more than one person may have been responsible for the contamination each person covered by the environmental laws may be held responsible for all of the clean-up costs incurred.  In addition, third parties may sue the owner or operator of a site for damages and costs resulting from environmental contamination emanating from that site.

 

Environmental laws also govern the presence, maintenance and removal of asbestos.  These laws require that owners or operators of buildings containing asbestos properly manage and maintain the asbestos, that they notify and train those who may come into contact with asbestos and that they undertake special precautions, including removal or other abatement, if asbestos would be disturbed during renovation or demolition of a building.  These laws may impose fines and penalties on building owners or operators who fail to comply with these requirements and may allow third parties to seek recovery from owners or operators for personal injury associated with exposure to asbestos fibers.

 

Substantially all of our properties have been the subject of environmental assessments completed by qualified independent environmental consultant companies.  These environmental assessments have not revealed, nor are we aware of, any environmental liability that our management believes would have a material adverse effect on our business, results of operations, financial condition or liquidity.

 

Over the past two years, there have been an increasing number of lawsuits against owners and managers of multifamily properties other than EQR alleging personal injury and property damage caused by the presence of mold in residential real estate.  Some of these lawsuits have resulted in substantial monetary judgments or settlements.  Insurance carriers have reacted to these liability awards by excluding mold related claims from standard policies and pricing mold endorsements at prohibitively high rates.  We have adopted programs designed to minimize the existence of mold in any of our properties as well as guidelines for promptly addressing and resolving reports of mold to minimize any impact mold might have on residents or the property.

 

We cannot be assured that existing environmental assessments of our properties reveal all environmental liabilities, that any prior owner of any of our properties did not create a material environmental condition not known to us, or that a material environmental condition does not otherwise exist as to any one or more of our properties.

 

Insurance Policy Deductibles and Exclusions

 

In order to partially mitigate the substantial increase in insurance costs in recent years, management has determined to gradually increase deductible and self-insured retention amounts.  As of December 31, 2002, the Operating Partnership property insurance policy (for Wholly Owned Properties) provides for a per occurrence deductible of $250,000 and self insured retention of $1 million per occurrence, subject to a maximum annual aggregate self-insured retention of $4 million.  The Operating Partnership’s liability and worker’s compensation policies at December 31, 2002, provide for a $1 million per occurrence deductible.  While higher deductible and self-insured retention amounts expose the Operating Partnership to greater potential uninsured losses, management believes that the savings in insurance premium expense justifies this increased exposure.  Management anticipates that deductibles and self-insured retention amounts will likely further increase for 2003 policy renewals.

 

As a result of the terrorist attacks of September 11, 2001, insurance carriers have created exclusions for losses from terrorism from our “all risk” insurance policies.  While separate terrorism insurance coverage is available in certain instances, premiums for such coverage is generally very expensive, with very high deductibles.  Moreover, the terrorism insurance coverage that is available typically excludes coverage for losses from acts of foreign governments as well as nuclear, biological and

 

14



 

chemical attacks.  The Operating Partnership has determined that it is not economically prudent to obtain terrorism insurance to the extent otherwise available, especially given the significant risks that are not covered by such insurance.  In the event of a terrorist attack impacting one or more of the properties, we could lose the revenues from the property, our capital investment in the property and possibly face liability claims from residents or others suffering injuries or losses. The Operating Partnership believes, however, that the number and geographic diversity of its portfolio helps to mitigate its exposure to the risks associated with potential terrorist attacks.

 

Debt Financing, Preferred Shares and Preference Interests and Units Could Adversely Affect Our Performance

 

General

 
The Operating Partnership’s total debt summary, as of December 31, 2002, included:

 

Debt Summary as of December 31, 2002

 

 

 

$ Millions

 

Weighted
Average Rate

 

Secured

 

$

2,928

 

6.15

%

Unsecured

 

2,596

 

6.30

%

Total

 

$

5,524

 

6.22

%

 

 

 

 

 

 

Fixed Rate *

 

$

4,776

 

6.83

%

Floating Rate *

 

748

 

2.33

%

Total *

 

$

5,524

 

6.22

%

 

 

 

 

 

 

Above Totals Include:

 

 

 

 

 

Total Tax Exempt

 

$

985

 

3.75

%

Unsecured Revolving Credit Facility

 

$

140

 

1.98

%

 


* Net of the effect of any interest rate protection agreements.

 

In addition to debt, the Company has issued $1.2 billion of combined liquidation value for the preferred shares of beneficial interest and preference interests and units, with a weighted average dividend preference of 8.07% per annum.  Our use of debt and preferred equity financing creates certain risks, including the following.

 

Scheduled Debt Payments Could Adversely Affect Our Financial Condition

 

In the future, our cash flow could be insufficient to meet required payments of principal and interest or to pay distributions on our securities at expected levels.

 

We may not be able to refinance existing debt (which in virtually all cases requires substantial principal payments at maturity) and, if we can, the terms of such refinancing might not be as favorable as the terms of existing indebtedness.  If principal payments due at maturity cannot be refinanced, extended or paid with proceeds of other capital transactions, such as new equity capital, our cash flow will not be sufficient in all years to repay all maturing debt.  As a result, we may be forced to postpone capital expenditures necessary for the maintenance of our properties and may have to dispose of one or more properties on terms that would otherwise be unacceptable to us.  The Operating Partnership’s debt maturity schedule as of December 31, 2002 is as follows:

 

15



 

Debt Maturity Schedule as of December 31, 2002

 

Year

 

$ Millions

 

% of Total

 

2003

 

$

334

 

6.1

%

2004

 

605

 

11.0

%

2005*

 

818

 

14.8

%

2006

 

460

 

8.3

%

2007

 

316

 

5.7

%

2008

 

457

 

8.3

%

2009

 

277

 

5.0

%

2010

 

256

 

4.6

%

2011

 

654

 

11.8

%

2012+

 

1,347

 

24.4

%

Total

 

$

5,524

 

100.0

%

 


* Includes $300 million with a final maturity of 2015 that is putable/callable in 2005 and $140 million related to the Operating Partnership’s unsecured revolving credit facility.

 

Financial Covenants Could Adversely Affect the Operating Partnership’s Financial Condition

 

If a property we own is mortgaged to secure payment of indebtedness and we are unable to meet the mortgage payments, the holder of the mortgage could foreclose on the property, resulting in loss of income and asset value.  Foreclosure on mortgaged properties or an inability to refinance existing indebtedness would likely have a negative impact on our financial condition and results of operations.  A foreclosure could also result in our recognition of taxable income without our actually receiving cash proceeds from the disposition of the property with which to pay the tax.  This could adversely affect our cash flow and could make it more difficult for us to meet our REIT distribution requirements.

 

The mortgages on our properties may contain customary negative covenants that, among other things, limit our ability, without the prior consent of the lender, to further mortgage the property and to reduce or change insurance coverage.  In addition, our unsecured credit facilities contain certain customary restrictions, requirements and other limitations on our ability to incur indebtedness.  The indentures under which a substantial portion of our debt was issued also contain certain financial and operating covenants including, among other things, maintenance of certain financial ratios, as well as limitations on our ability to incur secured and unsecured indebtedness (including acquisition financing), and to sell all or substantially all of our assets.  Our credit facility and indentures are cross-defaulted and also contain cross default provisions with other material indebtedness.  Our unsecured public debt covenants as of December 31, 2002 and 2001, respectively, are (terms are defined in the indentures):

 

Unsecured Public Debt Covenants

 

 

 

As Of
12/31/02

 

As Of
12/31/01

 

 

 

 

 

 

 

Total Debt to Adjusted Total Assets (not to exceed 60%)

 

39.7

%

41.2

%

 

 

 

 

 

 

Secured Debt to Adjusted Total Assets (not to exceed 40%)

 

21.0

%

23.6

%

 

 

 

 

 

 

Consolidated Income Available For Debt Service To Maximum Annual Service Charges (must be at least 1.5 to 1)

 

3.16

 

3.01

 

 

 

 

 

 

 

Total Unsecured Assets to Unsecured Debt (must be at least 150%)

 

380.8

%

359.9

%

 

16



 

Some of the properties were financed with tax-exempt bonds that contain certain restrictive covenants or deed restrictions.  We have retained an independent outside consultant to monitor compliance with the restrictive covenants and deed restrictions that affect these properties.  If these bond compliance requirements restrict our ability to increase our rental rates to attract low or moderate-income residents, or eligible/qualified residents, then our income from these properties may be limited.

 

Our Degree of Leverage Could Limit Our Ability to Obtain Additional Financing

 

Our Consolidated Debt-to-Total Market Capitalization Ratio was 39.8% as of December 31, 2002.  We have a policy of incurring indebtedness for borrowed money only through ERPOP and its subsidiaries and only if upon such incurrence our debt to market capitalization ratio would be approximately 50% or less.  Our degree of leverage could have important consequences to security holders.  For example, the degree of leverage could affect our ability to obtain additional financing in the future for working capital, capital expenditures, acquisitions, development or other general corporate purposes, making us more vulnerable to a downturn in business or the economy generally.

 

Rising Interest Rates Could Adversely Affect Cash Flow

 

Advances under our credit facility bear interest at variable rates based upon LIBOR at various interest periods, plus a spread dependent upon our credit rating, or based upon bids received from the lending group.  Certain public issuances of our senior unsecured debt instruments also, from time to time, bear interest at floating rates.  We may also borrow additional money with variable interest rates in the future.  Increases in interest rates would increase our interest expenses under these debt instruments and would increase the costs of refinancing existing indebtedness and of issuing new debt.  Accordingly, higher interest rates could adversely affect cash flow and our ability to service our debt and to make distributions to security holders.

 

We Depend on Our Key Personnel

 

We depend on the efforts of the Chairman of EQR’s Board of Trustees, Samuel Zell, and EQR’s executive officers, particularly Bruce W. Duncan, EQR’s President and Chief Executive Officer (“CEO”) and Gerald A. Spector, EQR’s Chief Operating Officer.  If they resign, our operations could be temporarily adversely effected.  Mr. Zell has entered into executive compensation and retirement benefit agreements with the Company.  Mr. Duncan and Mr. Spector have entered into Deferred Compensation Agreements with the Company that under certain conditions could provide both with a salary benefit after their respective termination of employment with the Company.  In addition, Mr. Zell and Mr. Spector have entered into Noncompetition Agreements with the Company and Mr. Duncan’s Employment Agreement contains covenants not to compete in favor of the Company.  Douglas Crocker II, our former CEO, retired effective January 1, 2003.

 

Control and Influence by Significant OP Unit holders Could be Exercised in a Manner Adverse to Other OP Unit holders

 

The consent of certain affiliates of Mr. Zell is required for certain amendments to the Operating Partnership’s Fifth Amended and Restated Agreement of Limited Partnership (the “Partnership Agreement”).  As a result of their security ownership and rights concerning amendments to the Partnership Agreement, Mr. Zell may have substantial influence over the Operating Partnership.  Although these OP Unit holders have not agreed to act together on any matter, they would be in a position to exercise even more influence over the Operating Partnership’s affairs if they were to act together in the future.  This influence might be exercised in a manner that is inconsistent with the interests of other OP Unit holders.

 

17



 

Our Success is Dependent on our General Partner’s Compliance With Federal Income Tax Requirements

 

We rely to a significant extent upon our general partner, EQR, as our source of equity capital.  EQR is required to satisfy numerous technical requirements to remain qualified as a REIT for federal income tax purposes.  EQR’s failure to qualify as a REIT could have a material adverse impact upon its, and consequently our, ability to raise equity capital.  Please see the “Risk Factors-Our Success as a REIT is Dependent on Compliance with Federal Income Tax Requirements” and “Federal Income Tax Consideration” sections in EQR’s Annual Report on Form 10-K for a discussion of these federal income tax considerations.

 

Our General Partner’s Compliance with REIT Distribution Requirements May Affect Our Financial Condition

 

Distribution Requirements May Increase the Indebtedness of the Operating Partnership

 

We may be required from time to time, under certain circumstances, to accrue as income for tax purposes interest and rent earned but not yet received.  In such event, or upon our repayment of principal on debt, we could have taxable income without sufficient cash to enable our general partner to meet the distribution requirements of a REIT.  Accordingly, we could be required to borrow funds or liquidate investments on adverse terms in order to meet these distribution requirements.

 

Available Information

 

You may access our Annual Report on Form 10-K, our Quarterly Reports on Form 10-Q, our Current Reports on Form 8-K and any amendments to any of those reports we file with the SEC free of charge at our website, www.equityapartments.com.  These reports are made available at our website as soon as reasonably practicable after we file them with the SEC.

 

Item 2.  The Properties

 

As of December 31, 2002, the Operating Partnership owned or had investments in 1,039 Properties in 36 states consisting of 223,591 units.  The Operating Partnership’s properties are more fully described as follows:

 

Type

 

Number of
Properties

 

Number of
Units

 

Average
Number
of Units

 

Average
Occupancy
Percentage

 

Average
Monthly Rent
Possible

 

Garden

 

677

 

180,225

 

266

 

92.5

%

$

862

 

Mid/High-Rise

 

33

 

10,199

 

309

 

88.4

%

$

1,397

 

Ranch

 

328

 

29,515

 

90

 

93.2

%

$

500

 

Military Housing

 

1

 

3,652

 

3,652

 

95.4

%

$

973

 

Total

 

1,039

 

223,591

 

 

 

 

 

 

 

 

Resident leases are generally for twelve months in length and typically require security deposits.  The garden-style properties are generally defined as properties with two and/or three story buildings while the mid-rise/high-rise are defined as properties with greater than three story buildings.  These two property types typically provide residents with amenities, which may include a clubhouse, swimming pool, laundry facilities and cable television access. Certain of these properties offer additional amenities such as saunas, whirlpools, spas, sports courts and exercise rooms or other amenities.  The ranch-style properties are defined as single story properties, which do not provide additional amenities for residents other than laundry facilities and cable television access.  The military housing properties are defined as those properties located on military bases.

 

It is management’s role to monitor compliance with property policies and to provide preventive

 

18



 

maintenance of the properties including common areas, facilities and amenities.  The Company has a dedicated training and education department that creates and coordinates training and strategic implementation for the Company’s property management personnel.  The Company believes that, due in part to its emphasis on training and employee quality, the properties historically have had high occupancy rates.

 

The distribution of the properties throughout the United States reflects the Operating Partnership’s belief that geographic diversification helps insulate the portfolio from regional and economic influences.  At the same time, the Operating Partnership has sought to create clusters of properties within each of its primary markets in order to achieve economies of scale in management and operation.  The Operating Partnership may nevertheless acquire additional multifamily properties located anywhere in the continental United States.

 

The following tables set forth certain information by type and state relating to the Operating Partnership’s properties at December 31, 2002:

 

GARDEN-STYLE PROPERTIES

 

 

 

 

 

 

 

 

 

December 31, 2002

 

State

 

Number of
Properties

 

Number
of Units

 

Percentage of
Total Units

 

Average
Occupancy
Percentage

 

Average
Monthly Rent
Possible per
Unit

 

Alabama

 

12

 

2,451

 

1.10

%

94.1

%

$

530

 

Arizona

 

51

 

14,646

 

6.55

 

89.6

 

765

 

California

 

88

 

21,924

 

9.81

 

94.3

 

1,260

 

Colorado

 

29

 

8,175

 

3.66

 

91.8

 

810

 

Connecticut

 

23

 

2,705

 

1.21

 

95.4

 

902

 

Florida

 

83

 

24,277

 

10.86

 

92.7

 

801

 

Georgia

 

38

 

12,169

 

5.44

 

91.8

 

789

 

Illinois

 

7

 

2,360

 

1.06

 

94.2

 

1,007

 

Kansas

 

5

 

2,144

 

0.96

 

89.5

 

690

 

Kentucky

 

4

 

1,342

 

0.60

 

85.4

 

582

 

Maine

 

5

 

672

 

0.30

 

97.8

 

889

 

Maryland

 

23

 

5,419

 

2.42

 

94.7

 

923

 

Massachusetts

 

34

 

4,655

 

2.08

 

95.4

 

1,097

 

Michigan

 

8

 

2,388

 

1.07

 

87.3

 

883

 

Minnesota

 

18

 

4,035

 

1.80

 

91.2

 

962

 

Missouri

 

8

 

1,590

 

0.71

 

92.2

 

676

 

Nevada

 

7

 

2,078

 

0.93

 

89.3

 

711

 

New Hampshire

 

1

 

390

 

0.17

 

93.6

 

1,051

 

New Jersey

 

2

 

980

 

0.44

 

95.0

 

1,578

 

New Mexico

 

3

 

601

 

0.27

 

91.2

 

749

 

New York

 

1

 

300

 

0.13

 

93.3

 

1,598

 

North Carolina

 

37

 

10,176

 

4.55

 

91.9

 

608

 

Oklahoma

 

8

 

2,036

 

0.91

 

93.8

 

569

 

Oregon

 

12

 

4,051

 

1.81

 

91.3

 

734

 

Rhode Island

 

5

 

778

 

0.35

 

95.1

 

945

 

South Carolina

 

6

 

1,021

 

0.46

 

92.5

 

540

 

Tennessee

 

14

 

4,366

 

1.95

 

90.9

 

671

 

Texas

 

79

 

24,767

 

11.08

 

92.5

 

735

 

Utah

 

2

 

416

 

0.19

 

86.0

 

643

 

Virginia

 

18

 

5,778

 

2.58

 

93.0

 

897

 

Washington

 

42

 

10,254

 

4.59

 

91.0

 

841

 

Wisconsin

 

4

 

1,281

 

0.57

 

93.0

 

948

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Garden-Style

 

677

 

180,225

 

80.60

%

 

 

 

 

Average Garden-Style

 

 

 

266

 

 

 

92.5

%

$

862

 

 

19



 

MID-RISE/HIGH-RISE PROPERTIES

 

 

 

 

 

 

 

 

 

December 31, 2002

 

State

 

Number of Properties

 

Number
of Units

 

Percentage of
Total Units

 

Average
Occupancy
Percentage

 

Average
Monthly Rent
Possible per
Unit

 

California

 

1

 

164

 

0.07

%

75.6

%

$

1,524

 

Connecticut

 

2

 

407

 

0.18

 

87.5

 

2,171

 

Florida

 

2

 

458

 

0.20

 

94.0

 

1,036

 

Georgia

 

1

 

322

 

0.14

 

89.1

 

1,306

 

Illinois

 

1

 

1,305

 

0.58

 

93.9

 

841

 

Massachusetts

 

10

 

2,942

 

1.32

 

89.9

 

1,464

 

Minnesota

 

1

 

163

 

0.07

 

85.9

 

1,344

 

New Jersey

 

3

 

887

 

0.40

 

86.2

 

1,994

 

Ohio

 

1

 

765

 

0.34

 

74.4

 

1,177

 

Oregon

 

1

 

525

 

0.23

 

86.2

 

1,007

 

Texas

 

3

 

596

 

0.27

 

91.5

 

1,067

 

Virginia

 

2

 

865

 

0.39

 

94.4

 

1,326

 

Washington

 

5

 

800

 

0.36

 

85.5

 

1,200

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Mid-Rise/High-Rise

 

33

 

10,199

 

4.56

%

 

 

 

 

Average Mid-Rise/High-Rise

 

 

 

309

 

 

 

88.4

%

$

1,397

 

 

RANCH-STYLE PROPERTIES

 

Alabama

 

1

 

69

 

0.03

%

92.8

%

$

396

 

Florida

 

99

 

9,169

 

4.10

 

93.7

 

518

 

Georgia

 

53

 

4,428

 

1.98

 

93.4

 

524

 

Indiana

 

44

 

4,059

 

1.82

 

93.0

 

467

 

Kentucky

 

21

 

1,637

 

0.73

 

92.7

 

451

 

Maryland

 

4

 

414

 

0.19

 

94.4

 

597

 

Michigan

 

17

 

1,536

 

0.69

 

93.7

 

601

 

Ohio

 

77

 

7,187

 

3.21

 

92.5

 

473

 

Pennsylvania

 

5

 

469

 

0.21

 

91.6

 

573

 

South Carolina

 

2

 

187

 

0.08

 

86.7

 

429

 

Tennessee

 

2

 

146

 

0.07

 

98.6

 

477

 

West Virginia

 

3

 

214

 

0.10

 

95.0

 

425

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Ranch-Style

 

328

 

29,515

 

13.20

%

 

 

 

 

Average Ranch-Style

 

 

 

90

 

 

 

93.2

%

$

500

 

 

MILITARY HOUSING PROPERTIES

 

Washington (Ft. Lewis)

 

1

 

3,652

 

1.63

%

95.4

%

$

973

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Military Housing

 

1

 

3,652

 

1.63

%

 

 

 

 

Average Military Housing

 

 

 

3,652

 

 

 

95.4

%

$

973

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Residential Portfolio

 

1,039

 

223,591

 

100

%

 

 

 

 

 

20



 

The properties currently under development are included in the following table.

 

DEVELOPMENT PROJECTS as of December 31, 2002

(Amounts in millions except for project and unit amounts)

 

 

 

Location

 

Number
of Units

 

Estimated
Development
Cost

 

Funded
as of
12/31/2002

 

Estimated
Future
Funding
Obligation

 

Total
Funding
Obligation (1)

 

Estimated
Completion
Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unconsolidated Projects

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1210 Massachusetts Ave.

 

Washington, DC

 

142

 

$

36.3

 

$

11.4

 

 

$

11.4

 

2Q 2004

 

13th & N Street

 

Washington, DC

 

170

 

35.4

 

12.4

 

 

12.4

 

3Q 2003

 

Ball Park Lofts

 

Denver, CO

 

355

 

56.4

 

14.1

 

 

14.1

 

2Q 2003

 

Bella Terra (Village Green at Harbour Pointe) (2)

 

Mukilteo, WA

 

235

 

32.7

 

8.2

 

 

8.2

 

Completed

 

Bella Vista I&II (Warner Ridge I&II)

 

Woodland Hills, CA

 

315

 

80.9

 

18.8

 

$

2.9

 

21.7

 

1Q03/1Q04

 

Carrollton

 

Carrollton, TX

 

284

 

21.9

 

4.9

 

0.6

 

5.5

 

3Q 2003

 

City Place (Westport)

 

Kansas City, MO

 

288

 

34.7

 

8.7

 

 

8.7

 

1Q 2003

 

Concord Center

 

Concord, CA

 

259

 

52.3

 

13.1

 

 

13.1

 

4Q 2003

 

Highlands of Lombard

 

Lombard, IL

 

403

 

67.1

 

16.8

 

 

16.8

 

3Q 2003

 

Hudson Pointe

 

Jersey City, NJ

 

181

 

45.0

 

11.2

 

 

11.2

 

1Q 2003

 

Maples at Little River

 

Haverhill, MA

 

174

 

28.0

 

7.0

 

 

7.0

 

3Q 2003

 

Marina Bay I  (2)

 

Quincy, MA

 

136

 

24.8

 

6.6

 

 

6.6

 

Completed

 

Marina Bay II

 

Quincy, MA

 

108

 

22.8

 

5.7

 

 

5.7

 

4Q 2003

 

North Pier at Harborside

 

Jersey City, NJ

 

297

 

94.2

 

23.5

 

 

23.5

 

2Q 2003

 

Olympus (Legacy Towers) (2)

 

Seattle, WA

 

327

 

89.3

 

22.1

 

0.3

 

22.4

 

Completed

 

Savannah Midtown (Piedmont) (2)

 

Atlanta, GA

 

322

 

36.7

 

9.6

 

 

9.6

 

Completed

 

Watermarke

 

Irvine, CA

 

535

 

120.6

 

35.2

 

 

35.2

 

1Q 2004

 

Water Terrace I (Regatta I)

 

Marina Del Rey, CA

 

450

 

234.8

 

72.5

 

 

72.5

 

1Q 2003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Projects

 

 

 

4,981

 

$

1,113.9

 

$

301.8

 

$

3.8

 

$

305.6

 

 

 

 


(1)                                  The Operating Partnership’s funding obligation is generally between 25% and 35% of the estimated development cost for the unconsolidated projects.

 

(2)                                  Properties were substantially complete as of December 31, 2002.  As such, these properties are also included in the outstanding property and unit counts.

 

Item 3.  Legal Proceedings

 

Only ordinary routine litigation incidental to the business, which is not deemed material, was initiated during the year ended December 31, 2002.  As of December 31, 2002, the Operating Partnership is not aware of any other litigation threatened against the Operating Partnership other than routine litigation arising out of the ordinary course of business, some of which is expected to be covered by liability insurance, none of which is expected to have a material adverse effect on the consolidated financial statements of the Operating Partnership.

 

Item 4.  Submission of Matters to a Vote of Security Holders

 

None

 

21



 

PART II

 

Item 5.  Market for Registrant’s Common Equity and Related Shareholder Matters

 

There is no established public trading market for the OP Units.

 

The following table sets forth, for the years indicated, the distributions paid on the Operating Partnership’s OP Units:

 

 

 

Distributions

 

 

 

2002

 

2001

 

 

 

 

 

 

 

Fourth Quarter Ended December 31

 

$

0.4325

 

$

0.4325

 

Third Quarter Ended September 30

 

$

0.4325

 

$

0.4325

 

Second Quarter Ended June 30

 

$

0.4325

 

$

0.4075

 

First Quarter Ended March 31

 

$

0.4325

 

$

0.4075

 

 

The number of holders of record of OP Units and Junior Convertible Preference Units in the Operating Partnership at January 31, 2003, were 488 and 28, respectively.  The number of outstanding OP Units and Junior Convertible Preference Units as of January 31, 2003 were 293,942,092 and 63,983, respectively.

 

OP Units Issued in 2002

 

During 2002, the Operating Partnership directly issued 37,388 OP Units having a value of $1.0 million in exchange for direct or indirect interests in multifamily Properties in private placement transactions under section 4(2) of the Securities Exchange Act of 1934, as amended.  OP Units are generally exchangeable into Common Shares of EQR on a one-for-one basis or, at the option of EQR, the cash equivalent thereof at any time one year after the date of issuance.

 

Effective as of April 30 and October 31, 2002, the Operating Partnership issued 2,520 and 1,788 OP Units, respectively, to former partners of Glen Meadow Associates, L.P.  Also effective April 30, 2002, the Operating Partnership issued 33,080 OP Units to former partners of Highland Glen Associates, L.P.  These issuances were made in connection with certain contingent “earnout” rights granted to such former partners upon Grove’s acquisition of the Glen Meadow and Highland Glen properties in 1998.  The Operating Partnership succeeded to Grove’s earnout obligations as a result of the Grove merger in 2000.  No separate consideration was payable upon issuance of these OP Units.  The Operating Partnership relied upon certifications from each such former partner’s status as an “accredited investor” within the meaning of SEC rule 501 to claim an exemption from registration under securities act section 4(2).

 

Equity Compensation Plan Information

 

The following table provides information as of December 31, 2002 with respect to the Company’s Common Shares that may be issued under existing equity compensation plans.  Any Common Shares issued pursuant to EQR’s equity compensation plans will result in the Operating Partnership issuing OP Units to EQR on a one-for-one basis.

 

22



 

Plan Category

 

Number of securities to
be issued upon exercise
of outstanding options,
warrants and rights

 

Weighted-average
exercise price of
outstanding options,
warrants and rights

 

Number of securities
remaining available for
future issuance under
equity compensation plans
(excluding securities
reflected in column (a))

 

 

 

(a) (2)

 

(b) (2)

 

(c) (3)

 

Equity compensation plans approved by security holders (1)(4)

 

12,811,218

 

$

23.63

 

24,607,367

 

 

 

 

 

 

 

 

 

Equity compensation plans not approved by security holders

 

N/A

 

N/A

 

N/A

 

 


(1)                                  Amounts shown in the above table include 9,722 shares (with a weighted average exercise price of $20.53) reserved for issuance upon exercise of outstanding options assumed by the Company as a result of its merger with Merry Land & Investment Company, Inc. and 65,243 shares (with a weighted average exercise price of $19.39) reserved for issuance upon exercise of options assumed by the Company as a result of its merger with Lexford Residential Trust.

 

(2)                                  The amounts shown in columns (a) and (b) of the above table do not include 1,635,707 outstanding Common Shares (all of which are restricted and subject to vesting requirements) that were granted under the Company’s Fifth Amended and Restated 1993 Share Option and Share Award Plan (the “1993 Plan”) and 1,664,173 outstanding Common Shares that have been sold to employees and trustees under the Company’s 1996 Non-Qualified Employee Share Purchase Plan (the “ESPP”).

 

(3)                                  The amount shown in column (c) of the above table includes the following:

 

                   Up to 1,145,712 Common Shares that may be granted under the 1993 Plan, of which only 25% may be in the form of restricted Common Shares;

                   Up to 23,125,828 Common Shares that may be granted under the Company’s 2002 Share Incentive Plan (the “2002 Plan”), of which only 25% may be in the form of restricted Common Shares; and

                   Up to 335,827 Common Shares that may be sold to employees and trustees under the ESPP.

 

(4)                                  The 2002 Plan provides that the number of securities available for issuance (inclusive of restricted shares previously granted and outstanding and shares underlying outstanding options) equals 7.5% of the Company’s outstanding Common Shares, calculated on a fully diluted basis, determined annually on the first day of each calendar year.  On January 1, 2003, this amount equaled 23,125,828.  There were no options or restricted shares yet granted under the 2002 Plan as of December 31, 2002.

 

Item 6.  Selected Financial Data

 

The following table sets forth selected financial and operating information on a historical basis for the Operating Partnership.  The following information should be read in conjunction with all of the financial statements and notes thereto included elsewhere in this Form 10-K.  The historical operating and balance sheet data have been derived from the historical Financial Statements of the Operating Partnership audited by Ernst & Young LLP, independent auditors.  All amounts have also been restated in accordance with the discontinued operations provisions of SFAS No. 144.  Certain capitalized terms as used herein are defined in the Notes to Consolidated Financial Statements.

 

23



 

CONSOLIDATED HISTORICAL FINANCIAL INFORMATION

(Financial information in thousands except for per OP Unit and property data)

 

 

 

Year Ended December 31,

 

 

 

2002

 

2001

 

2000

 

1999

 

1998

 

OPERATING DATA:

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

1,994,053

 

$

2,039,749

 

$

1,927,440

 

$

1,678,917

 

$

1,285,580

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before discontinued operations, extraordinary items and cumulative effect of change in accountingprinciple

 

$

328,394

 

$

395,030

 

$

363,319

 

$

306,523

 

$

236,112

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

448,175

 

$

506,414

 

$

591,212

 

$

423,417

 

$

276,735

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to OP Units

 

$

351,024

 

$

400,295

 

$

479,271

 

$

310,221

 

$

183,818

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before discontinued operations, extraordinary items and cumulative effect of change in accounting principle per OP Unit – basic

 

$

1.11

 

$

1.36

 

$

1.28

 

$

1.14

 

$

1.06

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before discontinued operations, extraordinary items and cumulative effect of change in accounting principle per OP Unit – diluted

 

$

1.10

 

$

1.34

 

$

1.27

 

$

1.13

 

$

1.05

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per OP Unit – basic

 

$

1.19

 

$

1.37

 

$

1.69

 

$

1.15

 

$

0.83

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per OP Unit – diluted

 

$

1.18

 

$

1.36

 

$

1.67

 

$

1.14

 

$

0.82

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average OP Units outstanding – basic

 

294,637

 

291,362

 

283,921

 

270,002

 

223,426

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average OP Units outstanding — diluted

 

297,969

 

295,552

 

291,266

 

271,310

 

225,156

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions declared per OP Unit outstanding

 

$

1.73

 

$

1.68

 

$

1.575

 

$

1.47

 

$

1.36

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE SHEET DATA (at end of period):

 

 

 

 

 

 

 

 

 

 

 

Real estate, before accumulated depreciation

 

$

13,046,263

 

$

13,016,183

 

$

12,591,539

 

$

12,238,963

 

$

10,942,063

 

Real estate, after accumulated depreciation

 

$

10,934,246

 

$

11,297,338

 

$

11,239,303

 

$

11,168,476

 

$

10,223,572

 

Total assets

 

$

11,810,917

 

$

12,235,625

 

$

12,263,966

 

$

11,715,689

 

$

10,700,260

 

Total debt

 

$

5,523,699

 

$

5,742,758

 

$

5,706,152

 

$

5,473,868

 

$

4,680,527

 

Minority Interests

 

$

9,811

 

$

4,078

 

$

2,884

 

$

 

$

 

Partners’ capital

 

$

5,798,615

 

$

6,045,694

 

$

6,229,281

 

$

5,961,913

 

$

5,761,821

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER DATA:

 

 

 

 

 

 

 

 

 

 

 

Total properties (at end of period)

 

1,039

 

1,076

 

1,104

 

1,064

 

680

 

Total apartment units (at end of period)

 

223,591

 

224,801

 

227,704

 

226,317

 

191,689

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds from operations available to OP Units (1)(2)

 

$

738,342

 

$

786,719

 

$

726,172

 

$

619,603

 

$

458,806

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow provided by (used for):

 

 

 

 

 

 

 

 

 

 

 

Operating activities

 

$

888,938

 

$

889,668

 

$

841,826

 

$

788,970

 

$

542,147

 

Investing activities

 

$

(49,297

)

$

57,429

 

$

(563,175

)

$

(526,851

)

$

(1,046,308

)

Financing activities

 

$

(861,369

)

$

(919,266

)

$

(283,996

)

$

(236,967

)

$

474,831

 

 


(1)                               Funds from Operations (“FFO”) represents net income (loss) (computed in accordance with accounting principles generally accepted in the United States (“GAAP”)), plus depreciation (after adjustments for non-real estate additions, Partially Owned Properties and Unconsolidated Properties), plus amortization of goodwill and plus/minus extraordinary items, the cumulative effect

 

24



 

of change in accounting principle and impairment charges.  Adjustments also include net gain on sales of condominium units to third parties and net gain on sales of unconsolidated entities and for discontinued operations related to depreciation, goodwill amortization, impairment on furniture rental business and net gain on sales.

 

(2)                               The Company believes that FFO is helpful to investors as a supplemental measure of the operating performance of a real estate company because, along with cash flows from operating activities, financing activities and investing activities, it provides investors an understanding of the ability of the Company to incur and service debt and to make capital expenditures.  FFO in and of itself does not represent cash generated from operating activities in accordance with GAAP and therefore should not be considered an alternative to net income as an indication of the Company’s performance or to net cash flows from operating activities as determined by GAAP as a measure of liquidity and is not necessarily indicative of cash available to fund cash needs.  The Company’s calculation of FFO may differ from the methodology for calculating FFO utilized by other real estate companies and may differ, for example, due to variations among the Company’s and other real estate company’s accounting policies for replacement type items and, accordingly, may not be comparable to such other real estate companies.

 

Item 7.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Overview

 

The following discussion and analysis of the results of operations and financial condition of the Operating Partnership should be read in connection with the Consolidated Financial Statements and Notes thereto.  Due to the Operating Partnership’s ability to control its subsidiaries (other than entities owning interests in the Unconsolidated Properties and certain other entities in which it has investments), each such subsidiary entity has been consolidated for financial reporting purposes.  Capitalized terms used herein and not defined are as defined elsewhere in this Annual Report on Form 10-K for the year ended December 31, 2002.

 

Forward-looking statements in this Item 7 as well as Item 1 of this Annual Report on Form 10-K are intended to be made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  The words “believes”, “estimates”, “expects” and “anticipates” and other similar expressions that are predictions of or indicate future events and trends and which do not relate solely to historical matters identify forward-looking statements.  Such forward-looking statements are subject to risks and uncertainties, which could cause actual results, performance, or achievements of the Operating Partnership to differ materially from anticipated future results, performance or achievements expressed or implied by such forward-looking statements.  Factors that might cause such differences include, but are not limited to, the following:

 

                  the total number of development units, cost of development and completion dates reflect the Operating Partnership’s best estimates and are subject to uncertainties arising from changing economic conditions (such as the cost of labor and construction materials), competition and local government regulation;

                  alternative sources of capital to the Operating Partnership or labor and materials required for maintenance, repair, capital expenditure or development are more expensive than anticipated;

                  occupancy levels and market rents may be adversely affected by national and local economic and market conditions including, without limitation, new construction of multifamily housing, continuing decline in employment, availability of low interest mortgages for single-family home buyers and the potential for geopolitical instability, all of which are beyond the Operating Partnership’s control; and

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

 

25



 

Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof.  The Operating Partnership undertakes no obligation to publicly release any revisions to these forward-looking statements, which may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.  Forward-looking statements and related uncertainties are also included in Note 7 to the Notes to Consolidated Financial Statements in this report.

 

Results of Operations

 

The following table summarizes the number of properties and related units for the periods presented:

 

 

 

Properties

 

Units

 

Purchase /
Sale Price
$Millions

 

At December 31, 2000

 

1,104

 

227,704

 

 

 

2001 Acquisitions

 

14

 

3,423

 

$

388.1

 

2001 Dispositions

 

(49

)

(8,807

)

$

416.9

 

2001 Completed Developments

 

7

 

2,505

 

 

 

Unit Configuration Changes

 

 

(24

)

 

 

At December 31, 2001

 

1,076

 

224,801

 

 

 

2002 Acquisitions

 

12

 

3,634

 

$

289.9

 

Ft. Lewis Joint Venture

 

1

 

3,652

 

 

 

2002 Dispositions

 

(58

)

(10,713

)

$

546.2

 

2002 Completed Developments

 

8

 

2,201

 

 

 

Unit Configuration Changes

 

 

16

 

 

 

At December 31, 2002

 

1,039

 

223,591

 

 

 

 

The Operating Partnership’s acquisition and disposition activity has impacted overall results of operations for the years ended December 31, 2002 and 2001.  Significant changes in revenues and expenses have resulted primarily from the consolidation of previously Unconsolidated Properties in July 2001 and the fourth quarter of 2002, the disposition of the furniture rental business on January 11, 2002, reduced rental income through increased concessions or reduced apartment rents and occupancy at many of our properties and the properties acquired and developments completed in 2001 and 2002, which have been partially offset by the properties disposed in 2001 and 2002.  Significant changes in expenses have also resulted from changes in insurance costs, general and administrative costs, impairment charges and variable interest rates.  This impact is discussed in greater detail in the following paragraphs.

 

Properties that the Operating Partnership owned for all of both 2002 and 2001 (the “2002 Same Store Properties”), which represented 188,027 units, impacted the Operating Partnership’s results of operations.  Properties that the Operating Partnership owned for all of both 2001 and 2000 (the “2001 Same Store Properties”), which represented 181,951 units, also impacted the Operating Partnership’s results of operations.  Both the 2002 Same Store Properties and 2001 Same Store Properties are discussed in the following paragraphs.

 

Comparison of the year ended December 31, 2002 to the year ended December 31, 2001

 

For the year ended December 31, 2002, income before allocation to Minority Interests, income (loss) from investments in unconsolidated entities, net gain on sales of unconsolidated entities, discontinued operations, extraordinary items and cumulative effect of change in accounting principle decreased by approximately $64.2 million when compared to the year ended December 31, 2001.

 

26



 

Revenues from the 2002 Same Store Properties decreased primarily as a result of lower overall physical occupancy, increased concessions and lower rental rates charged to both new and renewal residents.  Property operating expenses from the 2002 Same Store Properties, which include property and maintenance, real estate taxes and insurance and an allocation of property management expenses, remained relatively stable with increases in real estate taxes and insurance costs offset by a decrease in utility costs.  The following tables provide comparative revenue, expense, net operating income (“NOI”) and weighted average occupancy for the 2002 Same Store Properties:

 

2002 Same Store Properties

 

Year over Year Same Store Results

$ in Millions – 188,027 Same Store Units

 

Description

 

Revenues

 

Expenses

 

NOI

 

 

 

 

 

 

 

 

 

2002

 

$

1,768.0

 

$

663.3

 

$

1,104.7

 

2001

 

$

1,815.9

 

$

658.3

 

$

1,157.6

 

Change

 

$

(47.9

)

$

5.0

 

$

(52.9

)

Change

 

(2.6

)%

0.8

%

(4.6

)%

 

Same Store Occupancy Statistics

 

Year 2002

 

93.5

%

Year 2001

 

94.5

%

Change

 

(1.0

)%

 

For properties that the Operating Partnership acquired prior to January 1, 2002 and expects to continue to own through December 31, 2003, the Operating Partnership anticipates the following operating results for the full year ending December 31, 2003:

 

2003 Same Store Operating Assumptions

 

Physical Occupancy

 

93.0%

 

Revenue Change

 

(3.9)% to (1.4)%

 

Expense Change

 

2.1 to 4.4%

 

NOI Change

 

(9.2)% to (3.7)%

 

Dispositions

 

$700 million

 

 

These 2003 operating assumptions are based on current expectations and are forward-looking.

 

Rental income from properties other than 2002 Same Store Properties increased by approximately $15.9 million primarily as a result of revenue from properties acquired in 2001 and 2002 and additional Partially Owned Properties consolidated in 2001 and the fourth quarter of 2002.

 

Interest and other income decreased by approximately $7.0 million, primarily as a result of lower balances available for investment and related interest rates being earned on short-term investment accounts along with lower balances on deposit in tax-deferred exchange accounts.

 

Interest income – investment in mortgage notes decreased by $8.8 million as a result of the consolidation of previously Unconsolidated Properties in July 2001.  No additional interest income will be recognized on such mortgage notes in future years as the Operating Partnership now consolidates the results related to these previously Unconsolidated Properties.   See Note 8 in the Notes to Consolidated Financial Statements for further discussion.

 

27



 

Property management expenses include off-site expenses associated with the self-management of the Operating Partnership’s properties.  These expenses decreased by approximately $5.0 million or 6.5%.  This decrease is primarily attributable to lower amounts accrued for employee bonuses and profit sharing for 2002 and lower headcount in 2002.

 

Fee and asset management revenues, net of fee and asset management expenses, increased by $1.6 million as a result of managing additional units at Fort Lewis, Washington starting in April 2002.  As of December 31, 2002 and 2001, the Operating Partnership managed 18,965 units and 16,539 units, respectively, for third parties and unconsolidated entities.

 

The Operating Partnership recorded impairment charges in 2002 on its corporate housing business and its technology investments of approximately $17.1 million and $1.2 million, respectively.  See Note 21 in the Notes to Consolidated Financial Statements for further discussion.

 

Interest expense, including amortization of deferred financing costs, decreased approximately $15.5 million primarily due to lower variable interest rates and lower overall levels of debt.  During the year ended December 31, 2002, the Operating Partnership capitalized interest costs of approximately $27.2 million as compared to $28.2 million for the year ended December 31, 2001.  This capitalization of interest primarily related to equity investments in unconsolidated entities engaged in development activities.  The effective interest cost on all indebtedness for the year ended December 31, 2002 was 6.54% as compared to 6.89% for the year ended December 31, 2001.

 

General and administrative expenses, which include corporate operating expenses, increased approximately $11.1 million between the years under comparison.  This increase was primarily due to retirement plan expenses for certain key executives, EQR restricted shares/awards granted to key employees, additional compensation charges and costs associated with EQR’s new President, higher state income taxes in Michigan and New Jersey and income taxes incurred by one of EQR’s taxable REIT subsidiaries which has an ownership interest in properties that in prior periods were classified as Unconsolidated Properties.

 

Income (loss) from investments in unconsolidated entities decreased approximately $7.5 million between the periods under comparison.  This decrease is primarily the result of increased equity losses and unrealized losses on derivative instruments.

 

Net gain on sales of discontinued operations decreased approximately $44.6 million between the periods under comparison.  This decrease is primarily the result of the properties sold in 2001 having a lower net carrying value at sale, which resulted in higher gain recognition for financial reporting purposes.

 

Discontinued operations, net, increased approximately $53.0 million between the periods under comparison.  This increase is primarily attributable to a one-time $60.0 million impairment on the furniture rental business in 2001, which was subsequently sold in January 2002.  See Note 16 in the Notes to Consolidated Financial Statements for further discussion.

 

Comparison of the year ended December 31, 2001 to the year ended December 31, 2000

 

For the year ended December 31, 2001, income before allocation to Minority Interests, income (loss) from investments in unconsolidated entities, net gain on sales of unconsolidated entities, discontinued operations, extraordinary items and cumulative effect of change in accounting principle increased by approximately $32.2 million when compared to the year ended December 31, 2000.

 

Revenues from the 2001 Same Store Properties increased primarily as a result of higher rental rates charged new residents and resident renewals and an increase in income from billing residents for their share of utility costs as well as other ancillary services provided to residents.  Property operating expenses from the 2001 Same Store Properties, which include property and maintenance, real estate taxes and insurance

 

28



 

and an allocation of property management expenses, increased primarily attributable to a $5.4 million, or 5.6%, increase in utilities and an $8.2 million, or 5.5%, increase in payroll costs.  The following tables provide comparative revenue, expense, net operating income and weighted average occupancy for the 2001 Same Store Properties:

 

2001 Same Store Properties

 

Year over Year Same Store Results

$ in Millions – 181,951 Same Store Units

 

Description

 

Revenues

 

Expenses

 

NOI

 

 

 

 

 

 

 

 

 

2001

 

$

1,721.2

 

$

626.4

 

$

1,094.8

 

2000

 

$

1,658.7

 

$

604.1

 

$

1,054.6

 

Change

 

$

62.5

 

$

22.3

 

$

40.2

 

Change

 

3.8

%

3.7

%

3.8

%

 

Same Store Occupancy Statistics

 

Year 2001

 

94.4

%

Year 2000

 

94.9

%

Change

 

(0.5

%)

 

Rental income from properties other than 2001 Same Store Properties increased by approximately $54.6 million primarily as a result of revenue from the 2001 and 2000 Acquired Properties, additional 2001 Partially Owned Properties, and the 2001 Disposition Properties.

 

Interest and other income decreased by approximately $3.4 million, primarily as a result of lower balances available for investment and related interest rates being earned on short-term investment accounts.

 

Interest income–investment in mortgage notes decreased by approximately $2.4 million as a result of the consolidation of previously Unconsolidated Properties in July 2001.  See Note 8 in the Notes to Consolidated Financial Statements for further discussion.

 

Property management expenses include off-site expenses associated with the self-management of the Operating Partnership’s Properties.  These expenses increased by approximately $0.7 million or less than 1%.  The Operating Partnership continued to acquire properties in major metropolitan areas and dispose of assets in smaller multi-family rental markets where the Operating Partnership did not have a significant management presence.  As a result, the Operating Partnership was able to maintain off-site management expenses at a constant level between the two reporting periods.

 

Fee and asset management revenues and fee and asset management expenses increased as a result of the Operating Partnership continuing to manage properties that were sold and/or contributed to various unconsolidated joint venture entities.  As of December 31, 2001, the Operating Partnership managed 16,539 units for third parties and unconsolidated entities.

 

Impairment on technology investments increased approximately $10.8 million between the years under comparison.  See Note 21 in the Notes to Consolidated Financial Statements for further discussion.

 

Interest expense, including amortization of deferred financing costs, decreased approximately $10.6 million.  During 2001, the Operating Partnership capitalized interest costs of approximately $28.2 million as compared to $17.7 million for the year ended 2000.  This capitalization of interest primarily related to equity investments in unconsolidated entities engaged in development activities.  The effective interest cost

 

29



 

on all indebtedness for the year ended December 31, 2001 was 6.89% as compared to 7.25% for the year ended December 31, 2000.

 

General and administrative expenses, which include corporate operating expenses, increased approximately $9.0 million between the years under comparison.  This increase was primarily due to the addition of corporate personnel, recruiting fees for the new President, retirement plan expenses for certain key executives, and higher overall compensation expenses including a current year expense associated with the vesting of EQR restricted shares/awards to key employees earned over the past three years.

 

Income (loss) from investments in unconsolidated entities increased approximately $1.5 million between the periods under comparison primarily as a result of an increase in the number of completed unconsolidated development projects.

 

Net gain on sales of discontinued operations decreased approximately $49.5 million between the periods under comparison.  This decrease is primarily the result of approximately 8,800 fewer units sold during the year ended December 31, 2001 as compared to the year ended December 31, 2000.

 

Discontinued operations, net, decreased approximately $71.8 million between the periods under comparison.  This decrease is primarily attributable to a one-time $60.0 million impairment on the furniture rental business in 2001.  See Note 16 in the Notes to Consolidated Financial Statements for further discussion.

 

Liquidity and Capital Resources

 

For the Year Ended December 31, 2002

 

As of January 1, 2002, the Operating Partnership had approximately $51.6 million of cash and cash equivalents and $446.0 million available under its line of credit (net of $59.0 million which was restricted/dedicated to support letters of credit and not available for borrowing).  After taking into effect the various transactions discussed in the following paragraphs and the net cash provided by operating activities, the Operating Partnership’s cash and cash equivalents balance at December 31, 2002 was approximately $29.9 million and the amount available on the Operating Partnership’s line of credit was $499.2 million (net of $60.8 million which was restricted/dedicated to support letters of credit and not available for borrowing).

 

Part of the Operating Partnership’s acquisition and development funding strategy and the funding of investments in various unconsolidated entities is to utilize its line of credit and to subsequently repay the line of credit from the disposition of properties, retained cash flows or the issuance of additional equity or debt securities.  Continuing to utilize this strategy during the year ended December 31, 2002, EQR and/or the Operating Partnership:

 

                  disposed of fifty-eight properties (including six Unconsolidated Properties) and received net proceeds of approximately $528.5 million;

                  disposed of the furniture rental business on January 11, 2002 and received net proceeds of approximately $28.7 million;

                  issued $400.0 million of 6.625% fixed rate unsecured debt receiving net proceeds of $394.5 million;

                  issued $50.0 million of 4.861% fixed rate unsecured debt receiving net proceeds of $49.9 million;

                  issued approximately 1.8 million OP Units and received net proceeds of $39.0 million; and

                  obtained $126.1 million in new mortgage financing.

 

30



 

All of these proceeds were utilized to:

 

                  purchase additional properties;

                  repay the line of credit;

                  repay mortgage indebtedness on selected properties;

                  repay public unsecured debt;

                  repurchase and retire OP Units;

                  invest in consolidated and unconsolidated development projects; and

                  invest in unconsolidated entities.

 

During the year ended December 31, 2002, the Operating Partnership:

 

                  acquired twelve properties utilizing cash of $258.3 million;

                  repaid $55.0 million on its line of credit;

                  repaid $407.7 million of mortgage loans;

                  repaid $100.0 million of 9.375% fixed rate public notes at maturity;

                  repaid $125.0 million of 7.95% fixed rate public notes at maturity;

                  repaid $40.0 million of 7.25% fixed rate public notes at maturity;

                  repaid $4.7 million of other unsecured notes;

                  repurchased and retired approximately 5.1 million of its OP Units for approximately $115.0 million;

                  funded a net of $62.8 million under its development agreements; and

                  funded $10.0 million in connection with its agreement with the U.S. Army for Fort Lewis military housing.

 

Depending on its analysis of market prices, economic conditions and other opportunities for the investment of available capital, the Company may repurchase up to an additional $85.0 million of its Common Shares pursuant to the common share buyback program authorized by it’s Board of Trustees.  The Operating Partnership, in turn, would repurchase $85.0 million of its OP Units held by EQR.

 

The Operating Partnership’s total debt summary and debt maturity schedule as of December 31, 2002, are as follows:

 

Debt Summary as of December 31, 2002

 

 

 

$ Millions

 

Weighted
Average Rate

 

Secured

 

$

2,928

 

6.15

%

Unsecured

 

2,596

 

6.30

%

Total

 

$

5,524

 

6.22

%

 

 

 

 

 

 

Fixed Rate*

 

$

4,776

 

6.83

%

Floating Rate*

 

748

 

2.33

%

Total*

 

$

5,524

 

6.22

%

 

 

 

 

 

 

Above Totals Include:

 

 

 

 

 

Total Tax Exempt

 

$

985

 

3.75

%

Unsecured Revolving Credit Facility

 

$

140

 

1.98

%

 


* Net of the effect of any interest rate protection agreements.

 

31



 

Debt Maturity Schedule as of December 31, 2002

 

Year

 

$ Millions

 

% of Total

 

2003

 

$

334

 

6.1

%

2004

 

605

 

11.0

%

2005*

 

818

 

14.8

%

2006

 

460

 

8.3

%

2007

 

316

 

5.7

%

2008

 

457

 

8.3

%

2009

 

277

 

5.0

%

2010

 

256

 

4.6

%

2011

 

654

 

11.8

%

2012+

 

1,347

 

24.4

%

Total

 

$

5,524

 

100.0

%

 


* Includes $300 million with a final maturity of 2015 that is putable/callable in 2005 and $140 million related to the Operating Partnership’s unsecured revolving credit facility.

 

The Operating Partnership’s “Consolidated Debt-to-Total Market Capitalization Ratio” as of December 31, 2002 is presented in the following table.  The Operating Partnership calculates the equity component of its market capitalization as the sum of (i) the total outstanding OP Units at the equivalent market value of the closing price of EQR’s Common Shares on the New York Stock Exchange; (ii) the “OP Unit Equivalent” of all convertible preference interests/units; and (iii) the liquidation value of all perpetual preference interests/units outstanding.

 

Capitalization as of December 31, 2002

 

Total Debt

 

 

 

$

5,523,698,848

 

 

 

 

 

 

 

OP Units

 

293,396,124

 

 

 

OP Unit Equivalents (see below)

 

14,947,898

 

 

 

Total Outstanding at year-end

 

308,344,022

 

 

 

EQR Common Share Price at December 31, 2002

 

$

24.58

 

 

 

 

 

 

 

7,579,096,061

 

Perpetual Preference Units Liquidation Value

 

 

 

565,000,000

 

Perpetual Preference Interests Liquidation Value

 

 

 

211,500,000

 

Total Market Capitalization

 

 

 

$

13,879,294,909

 

 

 

 

 

 

 

Debt/Total Market Capitalization

 

 

 

39.8

%

 

32



 

Convertible Preference Units, Preference Interests and Junior Preference Units

as of December 31, 2002

 

 

 

Units

 

Conversion
Ratio

 

OP Unit
Equivalents

 

Preference Units:

 

 

 

 

 

 

 

Series E

 

2,548,114

 

1.1128

 

2,835,541

 

Series G

 

1,264,692

 

8.5360

 

10,795,408

 

Series H

 

51,228

 

1.4480

 

74,178

 

Preference Interests:

 

 

 

 

 

 

 

Series H

 

190,000

 

1.5108

 

287,052

 

Series I

 

270,000

 

1.4542

 

392,634

 

Series J

 

230,000

 

1.4108

 

324,484

 

Junior Preference Units:

 

 

 

 

 

 

 

Series A

 

56,616

 

4.081600

 

231,084

 

Series B

 

7,367

 

1.020408

 

7,517

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

14,947,898

 

 

The Operating Partnership’s policy is to maintain a ratio of consolidated debt-to-total market capitalization of less than 50%.

 

From January 1, 2003 through February 3, 2003, the Operating Partnership:

 

                  acquired one property consisting of 226 units for approximately $41.0 million;

                  disposed of five properties consisting of 1,011 units for approximately $57.4 million;

                  refinanced the mortgage debt on eleven Partially Owned Properties and received additional cash proceeds of approximately $2.4 million; and

                  repaid $44.9 million of mortgage debt at/or prior to maturity.

 

Off-Balance Sheet Arrangements and Contractual Obligations

 

As of December 31, 2002, the Operating Partnership has 18 projects in various stages of development with estimated completion dates ranging through June 30, 2004.  The three development agreements currently in place have the following key terms:

 

                  the first development partner has the right, at any time following completion of a project, to stipulate a value for such project and offer to sell its interest in the project to the Operating Partnership based on such value.  If the Operating Partnership chooses not to purchase the interest, it must agree to a sale of the project to an unrelated third party at such value.  The Operating Partnership’s partner must exercise this right as to all projects within five years after the receipt of the final certificate of occupancy on the last developed property.  The Operating Partnership has an obligation to fund up to an additional $13.0 million to guarantee third party construction financing, if required.

 

                  the second development partner has the right, at any time following completion of a project, to require the Operating Partnership to purchase the partners’ interest in that project at a mutually agreeable price.  If the Operating Partnership and the partner are unable to agree on a price, both parties will obtain appraisals.  If the appraised values vary by more than 10%, both the Operating Partnership and its partner will agree on a third appraiser to determine which original appraisal is closest to its determination of value.  The Operating Partnership may elect at that time not to purchase the property and instead, authorize its partner to sell the project at or above the agreed-upon value to an unrelated third party.  Five years following the receipt of the final certificate of

 

33



 

occupancy on the last developed property, any projects remaining unsold must be purchased by the Operating Partnership at the agreed-upon price.

 

                  the third development partner has the exclusive right for six months following stabilization (generally defined as having achieved 90% occupancy for three consecutive months following the substantial completion of a project) to market a project for sale.  Thereafter, either the Operating Partnership or its development partner may market a project for sale.  If the Operating Partnership’s development partner proposes the sale, the Operating Partnership may elect to purchase the project at the price proposed by its partner or defer the sale until two independent appraisers appraise the project.  If the two appraised values vary by more than 5%, a third appraiser will be chosen to determine the fair market value of the property.  Once a value has been determined, the Operating Partnership may elect to purchase the property or authorize its development partner to sell the project at the agreed-upon value.

 

In connection with one of its mergers, the Operating Partnership provided a credit enhancement with respect to certain tax-exempt bonds issued to finance certain public improvements at a multifamily development project.  As of February 3, 2003, this enhancement was still in effect at a commitment amount of $12.7 million.

 

As of February 2003, the Operating Partnership has a commitment to fund $6.1 million to Constellation Real Technologies, LLC, a real estate technology Operating Partnership.

 

See also Note 9 in the Notes to Consolidated Financial Statements for additional discussion regarding the Operating Partnership’s investments in unconsolidated entities.

 

Capitalization of Fixed Assets and Improvements to Real Estate:

 

Our policy with respect to capital expenditures is generally to capitalize expenditures that improve the value of the property or extend the useful life of the component asset of the property.  We track improvements to real estate in two major categories and several subcategories:

 

                  Replacements (inside the unit).  These include:

                                          carpets and hardwood floors;

                                          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;

                                          flooring such as vinyl, linoleum or tile; and

                                          blinds/shades

 

We typically capitalize for established properties approximately $260 to $290 per unit annually for inside the unit replacements.  All replacements are depreciated over a five-year estimated useful life.  We expense as incurred all maintenance and turnover costs such as cleaning, interior painting of individual units and the repair of any replacement item noted above.

 

                  Building improvements (outside the unit).  These include:

                                          roof replacement and major repairs;

                                          paving or major resurfacing of parking lots, curbs and sidewalks;

                                          amenities and common areas such as pools, exterior sports and playground equipment, lobbies, clubhouses, laundry rooms, alarm and security systems and offices;

                                          major building mechanical equipment systems;

                                          interior and exterior structural repair and exterior painting and siding;

                                          major landscaping and grounds improvement; and

                                          vehicles and office and maintenance equipment.

 

34



 

We typically capitalize for established properties approximately $380 to $390 per unit annually for outside the unit building improvements.  All building improvements are depreciated over a five to ten-year estimated useful life.  We expense as incurred all recurring expenditures that do not improve the value of the asset or extend its useful life.

 

For the year ended December 31, 2002, our actual improvements to real estate totaled approximately $156.8 million.  This includes the following detail (amounts in thousands except for unit and per unit amounts):

 

Capitalized Improvements to Real Estate

For the Year Ended December 31, 2002

 

 

 

Total Units
(1)

 

Replacements
(2)

 

Avg.
Per
Unit

 

Building
Improvements
(3)

 

Avg.
Per
Unit

 

Total

 

Avg.
Per
Unit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Established Properties (4)

 

171,913

 

$

49,903

 

$

290

 

$

65,985

 

$

384

 

$

115,888

 

$

674

 

New Acquisition Properties (5)

 

22,146

 

5,542

 

285

 

8,691

 

446

 

14,233

 

731

 

Other (6)

 

7,758

 

5,787

 

 

 

20,868

 

 

 

26,655

 

 

 

Total

 

201,817

 

$

61,232

 

 

 

$

95,544

 

 

 

$

156,776

 

 

 

 


(1)                                  Total units exclude 21,774 unconsolidated units.

(2)                                  Replacements include new expenditures inside the units such as carpets and hardwood floors, appliances, mechanical equipment, fixtures, flooring and blinds/shades.

(3)                                  Building improvements include roof replacement, paving, amenities and common areas, building mechanical equipment systems, exterior painting and siding, major landscaping, vehicles and office and maintenance equipment.

(4)                                  Wholly Owned Properties acquired prior to January 1, 2000.

(5)                                  Wholly Owned Properties acquired during 2000, 2001 and 2002.  Per unit amounts are based on a weighted average of 19,478 units.

(6)                                  Includes properties either Partially Owned or sold during the period, commercial space, condominium conversions, and $9.1 million included in building improvements spent on six specific assets related to major renovations and repositioning of these assets.

 

For the year ended December 31, 2001, our actual improvements to real estate totaled approximately $150.9 million.  This includes the following detail (amounts in thousands except for unit and per unit amounts):

 

Capitalized Improvements to Real Estate

For the Year Ended December 31, 2001

 

 

 

Total Units
(1)

 

Replacements
(2)

 

Avg.
Per
Unit

 

Building
Improvements
(3)

 

Avg.
Per
Unit

 

Total

 

Avg.
Per
Unit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Established Properties (4)

 

149,288

 

$38,612

 

$259

 

$56,594

 

$379

 

$95,206

 

$638

 

New Acquisition Properties (5)

 

50,290

 

15,994

 

330

 

25,685

 

531

 

41,679

 

861

 

Other (6)

 

7,051

 

3,674

 

 

 

10,369

 

 

 

14,043

 

 

 

Total

 

206,629

 

$58,280

 

 

 

$92,648

 

 

 

$150,928

 

 

 

 


(1)                                  Total units exclude 18,172 unconsolidated units.

(2)                                  Replacements include new expenditures inside the units such as carpets and hardwood floors, appliances, mechanical equipment, fixtures, flooring and blinds/shades.

 

35



 

(3)                                  Building improvements include roof replacement, paving, amenities and common areas, building mechanical equipment systems, exterior painting and siding, major landscaping, vehicles and office and maintenance equipment.

(4)                                  Wholly Owned Properties acquired prior to January 1, 1999.

(5)                                  Wholly Owned Properties acquired during 1999, 2000 and 2001.  Per unit amounts are based on a weighted average of 48,434 units.

(6)                                  Includes properties either Partially Owned or sold during the period, commercial space, condominium conversions, and $7.2 million included in building improvements spent on twelve specific assets related to major renovations and repositioning of these assets.

 

We anticipate capitalizing annually an average of approximately $640 to $680 per unit for inside and outside the unit capital expenditures to our established properties.  The Operating Partnership expects to fund approximately $150.0 million for capital expenditures for replacements and building improvements in 2003.

 

During the year ended December 31, 2002, the Operating Partnership’s total non-real estate capital additions, such as computer software, computer equipment, and furniture and fixtures and leasehold improvements to the Operating Partnership’s property management offices and its corporate offices, was approximately $7.3 million.  The Operating Partnership expects to fund approximately $4.9 million in total additions to non-real estate property for 2003.

 

Improvements to real estate and additions to non-real estate property for both 2002 and 2001 were funded from net cash provided by operating activities.

 

Derivative Instruments

 

In the normal course of business, the Operating Partnership is exposed to the effect of interest rate changes.  The Operating Partnership limits these risks by following established risk management policies and procedures including the use of derivatives to hedge interest rate risk on debt instruments.

 

The Operating Partnership has a policy of only entering into contracts with major financial institutions based upon their credit ratings and other factors.  When viewed in conjunction with the underlying and offsetting exposure that the derivatives are designed to hedge, the Operating Partnership has not sustained a material loss from those instruments nor does it anticipate any material adverse effect on its net income or financial position in the future from the use of derivatives.

 

The following table summarizes the consolidated derivative instruments at December 31, 2002 (dollar amounts are in thousands):

 

 

 

Cash Flow
Hedges

 

Fair Value
Hedges

 

Forward
Starting
Swaps

 

Offsetting
Receive
Floating
Swaps/Caps

 

Offsetting
Pay
Floating
Swaps/Caps

 

Current Notional Balance

 

$

400,000

 

$

120,000

 

$

250,000

 

$

255,118

 

$

255,118

 

Lowest Possible Notional

 

$

400,000

 

$

120,000

 

$

250,000

 

$

251,410

 

$

251,410

 

Highest Possible Notional

 

$

400,000

 

$

120,000

 

$

250,000

 

$

431,444

 

$

431,444

 

Lowest Interest Rate

 

3.65125

%

7.25000

%

5.06375

%

4.52800

%

4.45800

%

Highest Interest Rate

 

5.81000

%

7.25000

%

5.42600

%

6.00000

%

6.00000

%

Earliest Maturity Date

 

2003

 

2005

 

2013

 

2003

 

2003

 

Latest Maturity Date

 

2005

 

2005

 

2013

 

2007

 

2007

 

Estimated Asset (Liability) Fair Value

 

$

(14,438

)

$

9,069

 

$

(11,077

)

$

(3,148

)

$

3,025

 

 

At December 31, 2002, certain unconsolidated development partnerships in which the Operating Partnership invested had entered into swaps to hedge the interest rate risk exposure on unconsolidated floating rate construction mortgage loans.  The Operating Partnership has recorded its proportionate

 

36



 

share of these hedges on its consolidated balance sheets.  These swaps have been designated as cash flow hedges with a current aggregate notional amount of $446.6 million (notional amounts range from $169.2 million to $555.9 million over the terms of the swaps) at interest rates ranging from 2.115% to 6.94% maturing at various dates ranging from 2003 to 2005 with a net liability fair value of $13.9 million.  During the year ended December 31, 2002, the Operating Partnership recognized an unrealized loss of $1.1 million due to ineffectiveness of certain of these unconsolidated development derivatives (included in income (loss) from investments in unconsolidated entities).

 

On December 31, 2002, the net derivative instruments were reported at their fair value as other liabilities of approximately $16.6 million and as a reduction to investments in unconsolidated entities of approximately $13.9 million.  As of December 31, 2002, there were approximately $42.8 million in deferred losses, net, included in accumulated other comprehensive loss.  Based on the estimated fair values of the net derivative instruments at December 31, 2002, the Operating Partnership may recognize an estimated $17.7 million of accumulated other comprehensive loss as additional interest expense during the twelve months ending December 31, 2003, of which $7.9 million is related to the unconsolidated development partnerships.

 

Other

 

Total distributions paid in January 2003 amounted to $143.1 million (excluding distributions on Partially Owned Properties), which included certain distributions declared in the fourth quarter of 2002.

 

The Operating Partnership expects to meet its short-term liquidity requirements, including capital expenditures related to maintaining its existing properties and certain scheduled unsecured note and mortgage note repayments, generally through its working capital, net cash provided by operating activities and borrowings under its line of credit.  The Operating Partnership considers its cash provided by operating activities to be adequate to meet operating requirements and payments of distributions.  The Operating Partnership also expects to meet its long-term liquidity requirements, such as scheduled unsecured note and mortgage debt maturities, property acquisitions, financing of construction and development activities and capital improvements through the issuance of unsecured notes and equity securities, including additional OP Units, and proceeds received from the disposition of certain properties.  In addition, the Operating Partnership has certain unencumbered properties available to secure additional mortgage borrowings in the event that the public capital markets are unavailable or the cost of alternative sources of capital is too high.  The fair value of these unencumbered properties are in excess of the required value the Operating Partnership must maintain in order to comply with covenants under its unsecured notes and line of credit.

 

On May 30, 2002, the Operating Partnership obtained a new three-year $700.0 million unsecured revolving credit facility.  The new line of credit replaced the $700.0 million unsecured revolving credit facility that was scheduled to expire in August 2002.  The prior existing revolving credit facility was terminated upon the closing of the new facility.  This new facility matures in May 2005 and will be used to fund property acquisitions, costs for certain properties under development and short term liquidity requirements.  As of February 3, 2003, $218.0 million was outstanding under this new facility.

 

For the Year Ended December 31, 2001

 

As of January 1, 2001, the Operating Partnership had approximately $23.8 million of cash and cash equivalents and $399.5 million available under its lines of credit, of which $53.5 million was restricted (not available to be drawn).  After taking into effect the various transactions discussed in the following paragraphs and the net cash provided by operating activities, the Operating Partnership’s cash and cash equivalents balance at December 31, 2001 was approximately $51.6 million and the amount available on the Operating Partnership’s line of credit was $505.0 million, of which $59.0 million was restricted (not available to be drawn).

 

37



 

Part of the Operating Partnership’s acquisition and development funding strategy and the funding of investments in various unconsolidated entities is to utilize its lines of credit and to subsequently repay the line of credit from the disposition of properties, retained cash flows or the issuance of additional equity or debt securities.  Continuing to utilize this strategy during the year ended 2001, EQR and/or the Operating Partnership:

 

                  disposed of forty-nine properties (including two Unconsolidated Properties) and two vacant parcels of land and received net proceeds of $399.1 million;

                  issued $300.0 million of 6.95% fixed rate unsecured debt receiving net proceeds of $297.4 million;

                  sold and/or contributed eleven properties to a joint venture and received net proceeds of $167.6 million;

                  issued approximately 3.6 million OP Units and received net proceeds of $74.4 million;

                  issued $60.0 million of four new series of Preference Interests and received net proceeds of $58.5 million;

                  obtained $91.6 million in new mortgage financing; and

                  received $61.4 million of principal repayments on its investment in second and third mortgages on previously Unconsolidated Properties.

 

All of these proceeds were utilized to either:

 

                  purchase additional properties;

                  repay the lines of credit;

                  redeem the Operating Partnership’s Series A and F Preference Units;

                  repay mortgage indebtedness on selected properties;

                  repay public unsecured debt; and

                  invest in unconsolidated entities.

 

During the year ended December 31, 2001, the Operating Partnership:

 

                  acquired fourteen properties and vacant land utilizing cash of $297.8 million;

                  repaid $160.5 million on its line of credit;

                  funded $210.5 million to redeem all of its Series A and F Preference Units;

                  repaid $364.2 million of mortgages loans; and

                  funded a net of $174.6 million under its development agreements.

 

The Operating Partnership’s total debt summary, as of December 31, 2001, included:

 

Debt Summary as of December 31, 2001

 

 

 

$ Millions

 

Weighted
Average Rate

 

Secured

 

$

3,287

 

6.51

%

Unsecured

 

2,456

 

6.32

%

Total

 

$

5,743

 

6.43

%

 

 

 

 

 

 

Fixed Rate *

 

$

4,847

 

7.02

%

Floating Rate *

 

896

 

3.20

%

Total *

 

$

5,743

 

6.43

%

 

 

 

 

 

 

Above Totals Include:

 

 

 

 

 

Total Tax Exempt

 

$

975

 

4.41

%

Unsecured Revolving Credit Facility

 

$

195

 

2.50

%

 


*Net of the effect of any interest rate protection agreements.

 

38



 

Critical Accounting Policies and Estimates

 

The Operating Partnership’s significant accounting policies are described in Note 2 in the Notes to Consolidated Financial Statements.  These policies were followed in preparing the consolidated financial statements for the year ended December 31, 2002.

 

The Operating Partnership has identified six significant accounting policies as critical accounting policies.  These critical accounting policies are those that have the most impact on the reporting of our financial condition and those requiring significant judgments and estimates.  With respect to these critical accounting policies, management believes that the application of judgments and assessments is consistently applied and produces financial information that fairly presents the results of operations for all periods presented.  The six critical accounting policies are:

 

Impairment of Long-Lived Assets, Including Goodwill

 

The Operating Partnership periodically evaluates its long-lived assets, including its investments in real estate and goodwill, for impairment indicators.  The judgments regarding the existence of impairment indicators are based on factors such as operational performance, market conditions, expected holding period of each asset and legal and environmental concerns.  Future events could occur which would cause the Operating Partnership to conclude that impairment indicators exist and an impairment loss is warranted.

 

Depreciation of Investment in Real Estate

 

The Operating Partnership depreciates the building component of its investment in real estate over a 30-year estimated useful life, building improvements over a 5-year to 10-year estimated useful life and both the furniture, fixtures and equipment and replacements components over a 5-year estimated useful life, all of which are judgmental determinations.

 

Cost Capitalization

 

See the Capitalization of Fixed Assets and Improvements to Real Estate section for discussion of the policy with respect to capitalization vs. expensing of fixed asset/repair and maintenance costs.  In addition, the Operating Partnership capitalizes the payroll and associated costs of employees directly responsible for and who spend all of their time on the supervision of major capital projects.  These costs are reflected on the balance sheet as an increase to building.

 

The Operating Partnership follows the guidance in SFAS No. 67, Accounting for Costs and Initial Rental Operations of Real Estate Projects, for all development projects and uses its professional judgment in determining whether such costs meet the criteria for capitalization or must be expensed as incurred.  The Operating Partnership capitalizes interest, real estate taxes and insurance and payroll and associated costs for those individuals directly responsible for and who spend all of their time on development activities.  The Operating Partnership expenses as incurred all payroll costs of employees working directly at our properties, except for costs that are incurred during the initial lease-up phase on a development project.  An allocated portion of payroll costs is capitalized based upon the occupancy of the project until stabilized occupancy is achieved.  Stabilized occupancy is always deemed to have occurred no later than one year from cessation of major development activities.  The incremental payroll and associated costs are capitalized to the projects under development based upon the effort directly identifiable with such projects. These costs are reflected on the balance sheet as either construction in progress or a separate component of investments in unconsolidated entities.  The Operating Partnership ceases the capitalization of such costs as the property becomes substantially complete and ready for its intended use.

 

39



 

Fair Value of Financial Instruments, Including Derivative Instruments

 

The valuation of financial instruments under SFAS No. 107 and SFAS No. 133 and its amendments (SFAS Nos. 137 and 138) requires the Operating Partnership to make estimates and judgments that affect the fair value of the instruments.  The Operating Partnership, where possible, bases the fair values of its financial instruments, including its derivative instruments, on listed market prices and third party quotes.  Where these are not available, the Operating Partnership bases its estimates on other factors relevant to the financial instruments.

 

Revenue Recognition

 

Rental income attributable to leases is recorded when due from residents and is recognized monthly as it is earned, which is not materially different than on a straight-line basis.  Interest income is recorded on an accrual basis.  Leases entered into between a resident and a property for the rental of an apartment unit are generally year-to-year, renewable upon consent of both parties on an annual or monthly basis.

 

The Operating Partnership adopted the provisions of Staff Accounting Bulletin (“SAB”) No. 101, Revenue Recognition, effective October 1, 2000.  SAB No. 101 provides guidance on the recognition, presentation and disclosure of revenue in financial statements.

 

Stock Option Compensation

 

The Company has chosen to account for its stock option compensation in accordance with APB No. 25, which results in no compensation expense for options issued with an exercise price equal to or exceeding the market value of EQR’s Common Shares on the date of grant.  The Company will elect to expense its stock option compensation in accordance with SFAS No. 123 and its amendment (SFAS No. 148) effective in the first quarter of 2003, which will result in compensation expense being recorded based on the fair value of the stock option compensation issued.  Any Common Shares issued pursuant to EQR’s share option plan will result in the Operating Partnership issuing OP Units to EQR on a one-for-one basis.

 

Funds From Operations

 

For the year ended December 31, 2002, Funds From Operations (“FFO”) available to OP Units decreased $48.4 million, or 6.1%, as compared to the year ended December 31, 2001. For the year ended December 31, 2001, FFO available to OP Units increased $60.5 million, or 8.3%, as compared to the year ended December 31, 2000:

 

The following is a reconciliation of net income available to OP Units to FFO available to OP Units for the years ended December 31, 2002, 2001 and 2000:

 

40



 

Funds From Operations

(Amounts in thousands)

 

 

 

Year Ended December 31,

 

 

 

2002

 

2001

 

2000

 

 

 

 

 

 

 

 

 

Net income available to OP Units

 

$

351,024

 

$

400,295

 

$

479,271

 

Adjustments:

 

 

 

 

 

 

 

Depreciation

 

462,341

 

439,565

 

427,799

 

Depreciation – Non-real estate additions

 

(9,213

)

(6,555

)

(6,716

)

Depreciation – Partially Owned Properties

 

(7,706

)

(4,353

)

(1,476

)

Depreciation – Unconsolidated Properties

 

19,872

 

13,022

 

2,720

 

Amortization of goodwill

 

 

2,356

 

 

Extraordinary items

 

792

 

(444

)

5,592

 

Cumulative effect of change in accounting principle

 

 

1,270

 

 

Impairment on corporate housing business

 

17,122

 

 

 

Impairment on technology investments

 

1,162

 

11,766

 

1,000

 

Net gain on sales of condominium units to third parties

 

1,682

 

 

 

Net gain on sales of unconsolidated entities

 

(5,054

)

(387

)

 

Discontinued Operations:

 

 

 

 

 

 

 

Depreciation

 

10,616

 

17,667

 

16,408

 

Amortization of goodwill

 

 

1,423

 

 

Impairment on furniture rental business

 

 

60,000

 

 

Net gain on sales

 

(104,296

)

(148,906

)

(198,426

)

FFO available to OP Units – basic (1)

 

$

738,342

 

$

786,719

 

$

726,172

 

 


(1)                               FFO represents net income (loss) (computed in accordance with accounting principles generally accepted in the United States (“GAAP”)), plus depreciation (after adjustments for non-real estate additions, Partially Owned Properties and Unconsolidated Properties), plus amortization of goodwill and plus/minus extraordinary items, the cumulative effect of change in accounting principle and impairment charges.  Adjustments also include net gain on sales of condominium units to third parties and net gain on sales of unconsolidated entities and for discontinued operations related to depreciation, goodwill amortization, impairment on furniture rental business and net gain on sales.

 

The Company believes that FFO is helpful to investors as a supplemental measure of the operating performance of a real estate company because, along with cash flows from operating activities, financing activities and investing activities, it provides investors an understanding of the ability of the Company to incur and service debt and to make capital expenditures.  FFO in and of itself does not represent cash generated from operating activities in accordance with GAAP and therefore should not be considered an alternative to net income as an indication of the Company’s performance or to net cash flows from operating activities as determined by GAAP as a measure of liquidity and is not necessarily indicative of cash available to fund cash needs.  The Company’s calculation of FFO may differ from the methodology for calculating FFO utilized by other real estate companies and may differ, for example, due to variations among the Company’s and other real estate companies’ accounting policies for replacement type items and, accordingly, may not be comparable to such other real estate companies.

 

Item 7A.  Quantitative and Qualitative Disclosure about Market Risk

 

Market risks relating to the Operating Partnership’s operations result primarily from changes in short-term LIBOR interest rates.  The Operating Partnership does not have any direct foreign exchange or other significant market risk.

 

The Operating Partnership’s exposure to market risk for changes in interest rates relates primarily to the unsecured line of credit.  The Operating Partnership typically incurs fixed rate debt obligations to finance acquisitions and capital expenditures, while it typically incurs floating rate debt obligations to

 

41



 

finance working capital needs and as a temporary measure in advance of securing long-term fixed rate financing.  The Operating Partnership continuously evaluates its level of floating rate debt with respect to total debt and other factors, including its assessment of the current and future economic environment.

 

The Operating Partnership also utilizes certain derivative financial instruments to limit market risk.  Interest rate protection agreements are used to convert floating rate debt to a fixed rate basis or vice versa.  Derivatives are used for hedging purposes rather than speculation.  The Operating Partnership does not enter into financial instruments for trading purposes.   See also Note 14 to the Notes to Consolidated Financial Statements for additional discussion of derivative instruments.

 

The fair values of the Operating Partnership’s financial instruments (including such items in the financial statement captions as cash and cash equivalents, other assets, lines of credit, accounts payable and accrued expenses, rents received in advance and other liabilities) approximate their carrying or contract values based on their nature, terms and interest rates that approximate current market rates.  The fair value of the Operating Partnership’s mortgage notes payable and unsecured notes approximates their carrying value at December 31, 2002.

 

The Operating Partnership had total outstanding floating rate debt of approximately $748.0 million, or 13.5% of the total debt at December 31, 2002, including the effects of any interest rate protection agreements.  If market rates of interest on all of the floating rate debt permanently increased by 23 basis points (a 10% increase), the increase in interest expense on the floating rate debt would decrease future earnings and cash flows by approximately $1.7 million.  If market rates of interest on all of the floating rate debt permanently decreased by 23 basis points (a 10% decrease), the decrease in interest expense on the floating rate debt would increase future earnings and cash flows by approximately $1.7 million.

 

These amounts were determined by considering the impact of hypothetical interest rates on the Operating Partnership’s financial instruments.  The foregoing assumptions apply to the entire amount of the Operating Partnership’s floating rate debt and do not differentiate among maturities.  These analyses do not consider the effects of the changes in overall economic activity that could exist in such an environment.  Further, in the event of a change of such magnitude, management would likely take actions to further mitigate its exposure to the change.  However, due to the uncertainty of the specific actions that would be taken and their possible effects, this analysis assumes no changes in the Operating Partnership’s financial structure or results other than interest expense.

 

The Operating Partnership cannot predict the effect of adverse changes in interest rates on its floating rate debt and, therefore, its exposure to market risk, nor can there be any assurance that fixed rate, long term debt will be available at advantageous pricing.  Consequently, future results may differ materially from the estimated adverse changes discussed above.

 

Item 8.  Financial Statements and Supplementary Data

 

See Index to Consolidated Financial Statements on page F-1 of this Form 10-K.

 

Item 9.  Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

 

None.

 

42



 

PART III

 

Items 10,11,12 and 13 of this Form 10-K may omit the use of certain defined terms used elsewhere herein and may contain certain defined terms that are different from those used in the other sections of this report.

 

Item 10.  TRUSTEES AND EXECUTIVE OFFICERS OF THE REGISTRANT

(a, b, c, d, e & f) TRUSTEES AND EXECUTIVE OFFICERS

 

The Operating Partnership does not have any trustees or executive officers.  The following is a biographical summary, as of March 1, 2003, of the age, experience and position and offices of the trustees and executive officers of EQR.  Officers serve at the pleasure of the Board of Trustees.

 

Trustees

 

Pursuant to EQR’s declaration of trust, the trustees are divided into three classes as nearly equal in number as possible, with each class having a term of three years.

 

Incumbent Trustees with Terms Expiring in 2003

 

Stephen O. Evans, 57, has been a Trustee of EQR since December 23, 1997, the date of the merger of Evans Withycombe Residential, Inc. (“Evans”), a public multifamily property company founded by Mr. Evans, into EQR (the “Evans Merger”), and is President of Evans Realty Associates, a real estate investment company.  Mr. Evans also served as an Executive Vice President of Equity Residential from December 1997 to December 1999.  Mr. Evans served as the Chairman of the Board and Chief Executive Officer of Evans from its formation in May 1994 until the Evans Merger.  Mr. Evans is a member of Lambda Alpha, a national land economics fraternity, and the Urban Land Institute.

 

B. Joseph White, 55, has been a Trustee of EQR since May 1993.  Mr. White was appointed Managing Director of Fred Alger Management Company (“Alger”), a New York investment firm, in February 2003.  Mr. White served as Interim President of the University of Michigan in 2002.  He was a professor at the University of Michigan Business School from 1987 through 2001 and served as the Dean of the Business School from 1991 to 2001.  Mr. White is a director of Kelly Services, Inc., a temporary services firm, Kaydon Corporation, a manufacturer of precision engineered metal products, and a trustee of five mutual funds managed by Alger.

 

Edward Lowenthal, 58, has been a Trustee of EQR since June 1997, shortly after the merger of Wellsford Residential Property Trust (“Wellsford”), a public multifamily property company, and EQR on May 30, 1997 (the “Wellsford Merger”).  Mr. Lowenthal has been a director of Wellsford Real Properties, Inc. (“WRP”), a publicly traded real estate merchant banking firm, since its formation in January 1997.  Mr. Lowenthal was the President and Chief Executive Officer of WRP from its formation in January 1997 through March 2002, and was the President and Chief Executive Officer and a trustee of Wellsford from its formation in July 1992 until the Wellsford Merger.  Mr. Lowenthal is also a director of Omega Healthcare, Inc., a public healthcare company, and Reis, Inc., a real estate analytic and market information firm.  He is a Trustee of the Manhattan School of Music.

 

Jeffrey H. Lynford, 55, has been a Trustee of EQR since June 1997, shortly after the Wellsford Merger.  Mr. Lynford has been the Chief Executive Officer and President of WRP since April 2002, and Chairman of the Board and Secretary of WRP since its formation in January 1997.  He had been the Chairman of the Board and Secretary of Wellsford from its formation in July 1992 until the Wellsford Merger.  Mr. Lynford currently serves as a trustee emeritus of the National Trust for Historic Preservation.  He is also a trustee of Polytechnic University, a trustee for Caramoor Center for Music and the Arts, and Chairman of the Board of the Eos Orchestra.

 

43



 

Incumbent Trustees with Terms Expiring in 2004

 

Douglas Crocker II, 62, was appointed as Vice Chairman of the Board of Trustees of EQR in January 2003.  He was Chief Executive Officer and a Trustee from March 1993 to December 2002, and President of EQR from 1993 until Mr. Duncan’s appointment as President in March 2002.  Mr. Crocker has been a director of WRP since June 1997, Ventas, Inc. (“Ventas”), a public real estate company focusing on the ownership and acquisition of health care properties, since November 1998, and Prime Group Realty Trust, a public office and industrial properties company, since September 2002.  Mr. Crocker has been President and Chief Executive Officer of First Capital Financial Corporation (“First Capital”), a sponsor of public real estate limited partnerships, since December 1992, and a director of First Capital since January 1993.  He was an Executive Vice President of Equity Financial and Management Company, a subsidiary of Equity Group Investments, Inc. (“EGI”), an owner, manager and financier of real estate and corporations, from November 1992 until March 1997, providing strategic direction and services for EGI’s real estate and corporate activities.  Mr. Crocker chairs and serves on boards or committees of various multi-family housing associations, including the National Multi-Housing Council and the Multifamily Council of the Urban Land Institute, and is a member of the Board of Governors of the National Association of Real Estate Investment Trusts.

 

James D. Harper, Jr., 69, has been a Trustee of EQR since May 1993.  Mr. Harper is the President of JDH Realty Co., a real estate development and investment company, and is the principal partner in AH Development, S.E., a special limited partnership formed to develop over 400 acres of land in Puerto Rico.  He is a trustee of Equity Office Properties Trust (“EOP”), a public office building company.

 

Sheli Z. Rosenberg, 61, has been a Trustee of EQR since March 1993, and on December 6, 2002 was appointed as Lead Trustee.  Ms. Rosenberg has been Vice Chairman of Equity Group Investments, LLC (“EGI LLC”), an investment company, from January 1, 2000 and Chief Executive Officer and President of EGI LLC from January 1, 1999 to January 1, 2000.  From November 1994 until 1999, Ms. Rosenberg had been Chief Executive Officer, President and a director of EGI.  Ms. Rosenberg had been a principal of the former law firm of Rosenberg & Liebentritt, P.C. from 1980 to 1997.  Ms. Rosenberg is a trustee of EOP and is a director of Capital Trust, Inc. (“Capital Trust”), a specialized finance company, Manufactured Home Communities, Inc. (“MHC”), a public manufactured home community company, Ventas, CVS Corporation, a drugstore chain, Cendant Corporation, a provider of business and consumer services primarily within the real estate and travel sectors, and iDine Rewards Network Inc. (“iDine”), an administrator of loyalty-based consumer rewards programs.

 

Gerald A. Spector, 56, has been a Trustee and Executive Vice President of EQR since March 1993 and Chief Operating Officer of EQR since February 1995.

 

Michael N. Thompson, 54, has been a Trustee of EQR since October 19, 1998, the date of the merger of Merry Land & Investment Company, Inc. (“Merry Land”), a public multifamily property company, into EQR (the “Merry Land Merger”).  Mr. Thompson has been President, Chief Operating Officer and a director of Merry Land Properties, Inc. (“MRYP”), a publicly traded diversified real estate company, since its formation as part of the Merry Land Merger.  Mr. Thompson served as Executive Vice President and Chief Operating Officer of Merry Land from December 1996 until the Merry Land Merger, and as a Vice President of Merry Land from August 1992 until December 1996.

 

Incumbent Trustees with Terms Expiring in 2005

 

John W. Alexander, 55, has been a Trustee of EQR since May 1993 and is the President of Mallard Creek Capital Partners, Inc., an investment company with interests in real estate, development entities and operating companies.  He is also a partner of Meringoff Equities, a real estate investment and development company, and is a member of the International Council of Shopping Centers and the Urban

 

44



 

Land Institute.

 

Bruce W. Duncan, 51, has been President and a Trustee of EQR since March 2002 and was appointed Chief Executive Officer of EQR in January 2003.  He was a private investor from April 2000 until joining EQR.  Mr. Duncan served as Chairman, President and Chief Executive Officer of The Cadillac Fairview Corporation Limited, a real estate operating company, from December 1995 until its sale in March 2000.  Mr. Duncan has been a director of Starwood Hotels & Resorts Worldwide, Inc. (“Starwood”) since April 1999 and a trustee of the Starwood Hotels & Resorts, a real estate investment trust and a subsidiary of Starwood, since August 1995.  Mr. Duncan has also been a member of the Partnership Committee of the Rubenstein Company, L.P., a real estate operating company focused on office properties in the Mid-Atlantic region, since February 2001.  In addition, Mr. Duncan is on the Executive Committee of the National Multi-Housing Council, a member of the Urban Land Institute and a past trustee of the International Council of Shopping Centers.

 

Boone A. Knox, 66, has been a Trustee of EQR since October 19, 1998, the date of the Merry Land Merger.  Mr. Knox had been a director of MRYP from its formation as part of the Merry Land Merger through February 2001.  Mr. Knox had been Chairman of the Board of Directors of Merry Land from December 1996 until the Merry Land Merger.  Mr. Knox has served as Chairman of the Board of Directors of Regions Bank, Central Georgia since January 1997, and has been a director of Cousins Properties, Incorporated, a public retail and office building company, since 1969, and of The InterCept Group, Inc., a technology products and services provider to financial institutions, since February 1998.

 

Samuel Zell, 61, has been Chairman of the Board of EQR since March 1993.  Since January 1999, Mr. Zell has been Chairman of EGI LLC.  For more than five years prior to 1999, Mr. Zell had been Chairman of the Board of EGI.  He is also Chairman of the Board of EOP, MHC, Capital Trust, Anixter International Inc., a provider of integrated network and cabling systems, Angelo & Maxie’s, Inc., an owner and operator of restaurants, Danielson Holding Corporation, a holding company with separate subsidiaries in the insurance and marine transportation industries, and iDine.

 

Executive Officers

 

Bruce W. Duncan, Chief Executive Officer, President and a Trustee of EQR.  See biographical information above.

 

Gerald A. Spector, Chief Operating Officer, Executive Vice President and a Trustee of EQR.  See biographical information above.

 

J. Donald Couvillion, 48, has been Executive Vice President – Development since December 2001.  From December 23, 1997, the date of the Evans Merger, to November 2001, he was Senior Vice President – Development of EQR.  Mr. Couvillion served as Vice President – Project Management of Evans from May 1995 through the Evans Merger.

 

Leslie B. Fox, 44, has been Executive Vice President of EQR since October 1, 1999, the date of the merger of Lexford Residential Trust (“Lexford”), a public multifamily property company, into EQR (the “Lexford Merger”), and Chief Information Officer of EQR since January 2001.  From October 1999 to December 2000, Ms. Fox was President – Lexford Division of EQR.  Ms. Fox had been Executive Vice President and Chief Operating Officer of Lexford from December 1997 until the Lexford Merger.

 

Alan W. George, 45, has been Chief Investment Officer of EQR since January 2002 and an Executive Vice President since February 1997.  Mr. George was Senior Vice President – Acquisitions of EQR from December 1995 until February 1997.

 

Edward J. Geraghty, 53, has been Executive Vice President of EQR since March 1998 and President – Eastern Division since April 1999.  Mr. Geraghty was a Managing Director – Real Estate of

 

45



 

The Travelers Investment Group, Inc. from June 1995 to March 1998.

 

Michael J. McHugh, 47, has been Executive Vice President of EQR since January 1998, and Chief Accounting Officer and Treasurer of EQR since February 1995.  Mr. McHugh was Senior Vice President of EQR from February 1995 until January 1998.

 

David J. Neithercut, 47, has been Executive Vice President and Chief Financial Officer of EQR since February 1995.

 

Gregory H. Smith, 51, has been Executive Vice President of EQR since December 1994 and President – Central Division since April 1999.

 

Bruce C. Strohm, 48, has been Executive Vice President and General Counsel of EQR since March 1995 and Secretary of EQR since November 1995.

 

Frederick C. Tuomi, 48, has been Executive Vice President of EQR since January 1994 and President – Western Division since April 1999.

 

Section 16(a) Beneficial Ownership Reporting Compliance

 

Section 16(a) of the Exchange Act requires the Operating Partnership to report whether or not, based on its review of reports to the SEC filed by its more than 10% beneficial owners, about transactions in its OP Units furnished to the Operating Partnership, and the written representation of its more than 10% beneficial owners that any such required reports were not filed or were filed untimely.  There were no such failures to report or late reports during 2002.

 

Item 11.  Executive Compensation

 

Compensation Of Trustees

 

The following information is provided for the Board of Trustees (“Board”) of Equity Residential, general partner of the Operating Partnership.

 

During 2002, trustees who are not employees of the Company each received an annual fee of $45,000 for serving on the Board.  Effective as of January 2003, the Company's Chairman, Mr. Zell, no longer receives this annual fee.  In addition, trustees who served on the Executive, Compensation, Audit or Corporate Governance Committees received an additional $1,000 per year for each committee on which they served.  This fee was increased as of January 2003 to $4,000 per year.  The chair of the Audit Committee received an additional $4,000 per year (increased as of January 2003 to $11,000 per year), the chairs of the Compensation and Corporate Governance Committees each received an additional $4,000 per year (increased as of January 2003 to $6,000 per year), and the chair of the Executive Committee received an additional $500 per year (reduced as of January 2003 to $0).  The Company also reimburses the trustees for travel expenses incurred in connection with their activities on behalf of the Company.

 

In January 2002, each trustee was also granted the right to receive options to purchase 10,000 Common Shares at the current market price on the grant date.  These options vest in approximately equal installments of six months, one year and two years from the date of grant.  Each trustee had the right to convert up to one-half of the grant of 10,000 options into restricted Common Shares as of the grant date, thereby reducing the number of options granted.  The number of restricted shares awarded upon conversion was determined by dividing the total dollar value of the option grant being converted, using the same valuation criteria utilized in the Company’s annual employee option grants on the same date, by the closing price of EQR’s Common Shares on the grant date.  The restricted shares vest in full on the third anniversary of the grant date.  Distributions are paid on these restricted shares at the same rate as on unrestricted Common Shares.

 

46



 

Effective January 2003, in lieu of the annual 10,000 option grant, each trustee of the Company, excluding management trustees and the Company's Chairman, Mr. Zell, will receive an annual long-term incentive grant of $50,000 of options and restricted shares.  This grant will be allocated between options and restricted shares in the same ratio as approved by the Board for the annual long-term incentive grants to the Company's executive officers, utilizing the same valuation criteria described above.  For the February 2003 grants, the $50,000 grant was allocated 25% to options and 75% to restricted shares. 

 

Because the Company's financial results were impacted during 2002, the trustees have voluntarily agreed to reduce their annual trustee compensation by approximately ten percent during 2003.  Accordingly, each non-employee trustee's annual fee for 2003 will be reduced from $45,000 to $40,000 and the annual long-term incentive grant of $50,000 will be reduced to $45,000.

 

For trustees retiring from the Board or completing a scheduled term on the Board without re-nomination, vesting of all outstanding options and restricted shares granted as compensation for serving as a trustee is accelerated, and options may be exercised through the expiration of the exercise period (i.e., ten years from the grant date).  Options and restricted share awards issued to Mr. Zell as Chairman are subject to the same vesting restriction upon retirement as other employees of the Company.

 

In January 2002, Mr. White, Ms. Rosenberg and Errol R. Halperin, a former trustee who served through the annual meeting of shareholders in May 2002, were also each granted $25,000 of long-term compensation and Messrs.  Alexander, Evans, Harper and Lowenthal were each granted $10,000 of long-term compensation in recognition of the extraordinary time and effort they spent in the search for the new President of the Company.  Each of these trustees had the right to elect to receive this long-term compensation as restricted shares or options or any combination thereof, utilizing the same valuation criteria described above for annual trustee compensation.

 

Mr. Zell also receives restricted shares and options for his services as Chairman as described in “Employment Contracts and Change in Control Arrangements” below.

 

The Company has an optional deferred compensation plan in which trustees may participate.  The trustees may defer receipt of any percentage of their annual cash compensation, which amount is then deposited in a supplemental executive retirement savings plan (the “SERP”) on a tax-deferred basis.  These deferred funds may be used to purchase Common Shares under the Company’s 1996 Non-Qualified Employee Share Purchase Plan.  Each trustee is allowed to begin withdrawals over a one to ten year period following termination of his or her trusteeship.  The majority of the trustees have elected to join the deferred compensation plan and defer the taxation of all fees received.  The trustees may also elect to defer receipt of their restricted shares to the SERP prior to the vesting of the shares.  Non-employee trustees do not participate in the Company’s profit sharing plan or receive any matching contributions on any fees or restricted shares so deferred.

 

Executive Compensation

 

The following tables show the compensation for Douglas Crocker II, the Chief Executive Officer as of December 31, 2002, Bruce W. Duncan, the President as of December 31, 2002 (and the Chief Executive Officer as of January 1, 2003) and the other three most highly compensated executive officers of Equity Residential, the general partner of the Operating Partnership.

 

SUMMARY COMPENSATION TABLE

 

 

 

 

 

 

 

 

 

Long-Term Compensation

 

 

 

 

 

 

 

Annual Compensation

 

Awards

 

Payouts

 

 

 

Name and
Principal Position

 

Year

 

Salary(1)

 

Cash
Bonus(1)

 

Restricted
Share
Awards (3)

 

Number
of Options
Granted(4)

 

Long-Term
Incentive
Payouts(5)

 

All Other
Compensation

(6)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Douglas Crocker II

 

2002

 

$

800,000

 

$

1,500,000

 

$

5,684,285

 

492,353

 

$

2,037,960

 

$

10,200

 

Chief Executive Officer

 

2001

 

800,000

 

1,100,000

 

3,946,334

 

730,794

 

1,179,644

 

11,900

 

 

 

2000

 

700,000

 

1,500,000

 

1,699,997

 

330,474

 

0

 

9,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bruce W. Duncan

 

2002

 

$

388,309

(2)

$

550,000

 

$

262,907

 

45,361

 

$

0

 

$

0

 

President

 

2001

 

 

 

 

 

 

 

 

 

2000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gerald A. Spector

 

2002

 

$

550,000

 

$

200,000

 

$

1,960,974

 

170,444

 

$

1,022,040

 

$

10,200

 

Executive Vice President &

 

2001

 

550,000

 

500,000

 

1,594,588

 

364,742

 

716,199

 

11,900

 

Chief Operating Officer

 

2000

 

445,000

 

559,231

 

699,991

 

176,172

 

0

 

9,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

David J. Neithercut

 

2002

 

$

350,000

 

$

300,000

 

$

869,007

 

79,965

 

$

428,400

 

$

20,200

 

Executive Vice President &

 

2001

 

350,000

 

375,000

 

674,299

 

132,704

 

429,740

 

65,900

 

Chief Financial Officer

 

2000

 

300,000

 

450,000

 

274,992

 

65,282

 

0

 

63,108

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Frederick C. Tuomi

 

2002

 

$

350,000

 

$

250,000

 

$

668,542

 

54,687

 

$

367,200

 

$

20,200

 

Executive Vice President &

 

2001

 

350,000

 

325,000

 

664,377

 

147,536

 

480,271

 

65,900

 

President – Western Division

 

2000

 

300,000

 

400,000

 

239,986

 

56,974

 

0

 

66,384

 

 

47



 

(1)               Includes any compensation deferred under EQR’s deferred compensation plan.  Cash bonuses are reported in the year earned, even if paid in a subsequent year. 

 

(2)     Mr. Duncan’s salary of $388,309 represents time worked from April 8, 2002, his first day of employment, through December 31, 2002.  His annualized base salary for 2002 was $550,000.

 

(3)               The dollar amount shown equals the number of restricted shares granted in each year, multiplied by the fair market value of the Common Shares on the grant date.  These shares vest upon completion of three years of continuous employment following the grant date, with the exception of restricted shares issued in connection with the termination of the 1998 performance share grants, which vest in equal installments over three years.  The valuations do not take into account the diminution in value attributable to the restrictions applicable to the Common Shares.  Distributions are paid on restricted shares at the same rate as on unrestricted Common Shares.  The total number of restricted Common Shares awarded to each named executive officer for 2002, 2001 and 2000, respectively, were:  Mr. Crocker – 207,278, 149,326 and 80,712; Mr. Duncan – 9,072, 0 and 0; Mr. Spector – 71,663, 60,262 and 33,234; Mr. Neithercut – 31,743, 25,626 and 13,056; and Mr. Tuomi – 24,438, 25,252 and 11,394.

 

The number and value ($24.58 per share) of the restricted share holdings of each executive officer listed above at December 31, 2002 were as follows:

 

Name

 

Number of Restricted
Common Shares

 

Value at
December 31, 2002

 

Douglas Crocker II

 

406,986

 

$

10,003,716

 

Bruce W. Duncan

 

9,072

 

222,990

 

Gerald A. Spector

 

149,185

 

3,666,967

 

David J. Neithercut

 

62,675

 

1,540,552

 

Frederick C. Tuomi

 

52,676

 

1,294,776

 

 

(4)               Shares underlying options are reported in the year granted.

 

(5)               The dollar amount shown reflects the fair market value of vested shares, valued at $27.20 each as of the date of issuance in January 2002 under the 1999 performance share grants.  Each executive earned 225% (of a maximum 225%) of the target number of shares based on the Company’s financial performance during the 1999 – 2001 performance period.  Fifty percent of the shares issued vested upon issuance with the balance issued as restricted shares vesting equally in January 2003 and January 2004.  These restricted shares are reflected in the Restricted Share Awards column.  The total number of vested shares awarded to each named executive was:  Mr. Crocker – 74,925; Mr. Duncan – 0; Mr. Spector – 37,575; Mr. Neithercut – 15,750; and Mr. Tuomi – 13,500.

 

(6)               Principally includes employer matching and profit-sharing contributions to EQR’s 401(k) Plan.  This column also reflects the dollar value of premiums paid for the purchase of split-dollar life insurance policies for the following executives:  Mr. Neithercut:  2002 - $10,000, 2001 - $54,000 and 2000 – $53,508; and Mr. Tuomi:  2002 - $10,000, 2001 - $54,000 and 2000 – $56,784.  While the executive is the owner of such policy, upon the executive’s death, the Company will receive from the death benefits all premiums paid by it on the executive’s behalf, plus 10% interest per annum on such premium payments for up to the first 10 years of such payments (collectively, “Company Premiums”), and the executive’s beneficiary will receive the balance of the death benefits.  In addition, the executive is entitled to 50% of the cash surrender value of the policy at age 62, and 50% at age 65.  Upon termination of employment prior to age 62, the executive must borrow against the policy or partially surrender the policy in an amount sufficient to repay the Company Premiums to the Company.

 

48



 

OPTION GRANTS IN 2002

 

Name

 

Number of
Options
Granted(1)

 

% of Total
Options
Granted to
Employees

 

Exercise
Price Per
Share

 

Expiration
Date

 

Grant Date
Present Value(2)

 

Douglas Crocker II

 

482,353

 

25.44

%

$

27.20

 

1/18/12

 

$

1,312,000

 

 

 

10,000

 

0.53

%

27.20

 

1/18/12

 

27,200

 

Bruce W. Duncan

 

41,361

 

2.18

%

28.98

 

3/14/12

 

119,947

 

 

 

4,000

 

0.21

%

28.98

 

3/14/12

 

2,900

 

Gerald A. Spector

 

165,444

 

8.73

%

27.20

 

1/18/12

 

450,008

 

 

 

5,000

 

0.26

%

27.20

 

1/18/12

 

13,600

 

David J. Neithercut

 

79,965

 

4.22

%

27.20

 

1/18/12

 

217,505

 

 

 

 

 

 

 

 

 

 

 

 

 

Frederick C. Tuomi

 

54,687

 

2.88

%

27.20

 

1/18/12

 

148,749

 

 


(1)          All options are granted at the fair market value of the Common Shares at the grant date.  Options granted have a term of not more than ten years from the grant date and vest in equal installments over three years, except for the 10,000, 4,000 and 5,000 options granted to the respective trustees, which vest in three equal installments six months, twelve months and twenty-four months from the grant date.

 

(2)          The estimated present value at grant date of option grants in 2002 has been calculated using the Black-Scholes option pricing model based on the following assumptions:  an estimated time until exercise of 7 years, a volatility of 20.8%, a risk-free interest rate of 4.55% and a dividend yield of 6.46%.  The real value of these options depends on the actual performance of EQR’s Common Shares during the applicable period and upon when options are exercised.  No gain to the optionee is possible without an increase in Common Share price, which would benefit all shareholders as well.

 

OPTION EXERCISES IN 2002

AND YEAR-END OPTION VALUES

 

Name

 

Number of
Shares
Acquired
Upon
Exercise

 

Value
Realized
Upon
Exercise(1)

 

Number of
Unexercised
Options at
Dec. 31, 2002

 

Value of
Unexercised
Options at
Dec. 31, 2002(2)

 

Exercisable

 

Unexercisable

Exercisable

 

Unexercisable

Douglas Crocker II

 

463,334

 

$

4,020,288

 

1,295,581

 

1,079,706

 

$

3,768,445

 

$

375,757

 

Bruce W. Duncan

 

0

 

n/a

 

1,333

 

44,028

 

0

 

0

 

Gerald A. Spector

 

56,667

 

504,909

 

702,362

 

463,996

 

1,471,084

 

194,838

 

David J. Neithercut

 

0

 

n/a

 

512,001

 

190,196

 

2,394,933

 

76,544

 

Frederick C. Tuomi

 

0

 

n/a

 

252,160

 

172,037

 

482,119

 

66,804

 

 


(1)                     Represents the market value of a Common Share on the exercise date less the exercise price of the option.

 

(2)                     Represents the market value of a Common Share at December 31, 2002  ($24.58) less the exercise price of in-the-money options.

 

Long-Term Incentive Plan Awards

 

The table set forth below identifies the target number of performance units awarded in 2002 and January 2003 for services rendered during 2002.  The executive officers have the opportunity to earn in Common Shares an amount as little as 0% to as much as 225% of the target number of performance units.  The owners of performance units have no right to vote, receive dividends or transfer the units until Common Shares are issued in exchange for the units.  The number of Common Shares the executive actually receives

 

49



 

on the third anniversary of the grant date will depend on the excess, if any, by which the Company’s Average Annual Return (i.e., the average of the Common Share dividends declared during each year as a percentage of the Common Share price as of the first business day of January 2003 ($25.06), and for a portion of Mr. Duncan’s awards, the first business day of January 2002 ($28.75), and the average percentage increase in funds from operations (“FFO”) for each calendar year on a per share basis over the prior year) for the three performance years exceeds the average of the 10-year Treasury Note interest rate as of the first business day in January of each performance year (the “T-Note Rate”).

 

If the Company’s Average Annual Return exceeds the T-Note Rate by:

 

less
than
0.99%

 

1-1.99%

 

2%

 

3%

 

4%

 

5%

 

6%

 

greater
than
7%

 

Then the executive will receive Common Shares equal to the target number of units times the following:

 

0%

 

50%

 

100%

 

115%

 

135%

 

165%

 

190%

 

225%

 

 

Fifty percent of the Common Shares to which an executive may be entitled under the performance share grants will vest, subject to the executive’s continued employment with the Company, on the third anniversary of the award (which will be the date the Common Shares are issued); twenty-five percent will vest on the fourth anniversary and the remaining twenty-five percent will vest on the fifth anniversary.  The Common Shares will also fully vest upon the executive’s death, retirement at or after age 62, disability or upon a change in control of the Company.

 

LONG-TERM INCENTIVE PLAN AWARDS IN 2002

 

Name
 
Number of Target Units
 
Performance Period
 

Douglas Crocker II

 

0

 

n/a

 

Bruce W. Duncan

 

4,595

 

1-01-2002 – 12-31-2004

 

 

 

6,985

 

1-01-2003 – 12-31-2005

 

Gerald A. Spector

 

13,163

 

1-01-2003 – 12-31-2005

 

David J. Neithercut

 

6,476

 

1-01-2003 – 12-31-2005

 

Frederick C. Tuomi

 

5,096

 

1-01-2003 – 12-31-2005

 

 

Employment Contracts And Change In Control Arrangements

 

Employment Contracts.  The Company entered into a Compensation Agreement with Mr. Crocker in April 2002 relating to services to be provided by Mr. Crocker for the 2002 calendar year and for certain post-retirement obligations of the Company.  Mr. Crocker received an annual salary during 2002 of $800,000 and a fixed cash bonus, payable in early 2003, of $1,500,000.  Mr. Crocker also received an option grant in January 2002, priced at the fair market value of the Company’s Common Shares as of the grant date, in a maximum number of 450,000 options.  The exact number of options, ranging from zero to 450,000, was to be determined by the Board in its sole discretion following Mr. Crocker’s retirement as Chief Executive Officer.  In February 2003, the Board granted Mr. Crocker 225,000 options (of the maximum 450,000), which vested in full upon the Board’s determination.

 

Mr. Crocker also received in February 2003, for services rendered in 2002, an option award in the fixed dollar amount of $1,400,000 and a restricted share award in the fixed dollar amount of $3,600,000.  The 736,842 options granted was determined by dividing $1,400,000 by the fair market value of each option using the same valuation criteria utilized by the Company’s Compensation Committee in its annual employee option grants made as of the same date.  The options are granted at the

 

50



 

fair market value of the Company’s Common Shares at the date of grant, are granted for a period of ten years and vested immediately upon grant due to Mr. Crocker’s retirement as Chief Executive Officer as of January 1, 2003.  The 152,867 restricted shares granted were determined by dividing $3,600,000 by the closing price of Common Shares of the Company on the grant date ($23.55).  The restricted shares also vested in full on the grant date.

 

The Company will also provide Mr. Crocker with appropriate office space and office support services, together with reimbursement of certain industry organization dues and related travel expenses, for the two-year period following Mr. Crocker’s retirement as Chief Executive Officer of the Company.

 

Mr. Duncan was appointed President and a Trustee of the Company effective as of March 14, 2002.  Under the terms of the employment letter entered into by the Company and Mr. Duncan in March 2002 (and amended February 2003), he is entitled to an annual salary in 2002 of $550,000 and a 2002 cash bonus of $750,000, which Mr. Duncan voluntarily decreased to $550,000.  Mr. Duncan also received the following long term compensation awards for services rendered during 2002:  41,361 options, 8,272 restricted shares and 4,595 performance share units as of March 14, 2002; and 168,820 options, 35,644 restricted shares and 6,985 performance share units as of February 7, 2003.  These long-term compensation awards vest on the same terms as described in the Executive Compensation section.

 

The Company and Mr. Duncan also entered into an Employment Agreement in January 2003 reflecting Mr. Duncan’s appointment as President and Chief Executive Officer as of January 1, 2003.  The term of the agreement is four years from January 1, 2003 until December 31, 2006, with annual one-year extensions thereafter unless terminated by either party upon 90 days notice.  Mr. Duncan’s base annual salary is $750,000, subject to periodic increases in the Board’s discretion.  His target cash bonus is 144% of base salary, or $1,080,000.  His target long-term incentive annual grant of options, restricted shares and performance shares is 246% of annual cash compensation, or $4,500,000.  The “target” criteria for achievement of Mr. Duncan’s bonus and long-term incentive awards will be determined using the same criteria utilized by the Compensation Committee for achievement of target bonuses and long-term incentive awards for the Company’s other senior executives.

 

Mr. Duncan’s employment agreement provides that upon his termination of employment for any reason (other than having left the Company voluntarily without good reason or as a result of termination for cause or a Change in Control (see definition below)), he would receive the following benefits:

 

                  All his options, restricted shares and performance share units would vest in full, with the performance share units vesting at the greater of the 100% level or the performance level achieved through the date of termination.  He would have the balance of the 10-year option period to exercise any vested options.

 

                  He would receive a severance payment equal to two and one-half times his current annual salary and two and one-half times the average of the prior two years’ cash bonuses (or two and one-half times the current year’s target bonus if termination occurs prior to the payment of both the 2003 and 2004 calendar year bonuses), unless his employment is terminated due to his death or disability, in which case he would receive only the proceeds payable under the Company’s standard employee life insurance and disability programs.

 

                  He would receive a prorated cash bonus (based on the number of days in the calendar year worked) equal to the prior year’s bonus, as well as any accrued unpaid base salary, accrued unreimbursed expenses and benefits, and his accrued unpaid bonus, if any, for the prior year.

 

Upon Mr. Duncan’s continuous employment with the Company through December 31, 2006, he will be deemed to have sufficient years of service for retiree eligibility under all Company incentive and benefit plans, (specifically excluding Mr. Duncan’s Deferred Compensation Agreement and his Retirement Benefits Agreement, which will remain in effect thereafter in accordance with their terms),

 

51



 

including continued exercisability of share options at the most senior tier upon a termination of employment, but not less than the lesser of five years or the remaining term of the grant.  Mr. Duncan also receives five weeks of vacation and a Company paid non-golf club membership and may maintain two additional for-profit directorships.  The Company also has agreed to renominate Mr. Duncan for reelection to its Board of Trustees as long as he is the Chief Executive Officer of the Company.  In accordance with the Company’s policy, Mr. Duncan has agreed to submit his resignation as trustee upon the termination of his employment with the Company for any reason.

 

The Company entered into a Compensation Agreement with Mr. Zell in October 2001 (as amended in March 2003) for services provided by Mr. Zell as Chairman of the Board for the calendar years 2001, 2002 and 2003, which entitles Mr. Zell to an annual long-term incentive grant of $3,250,000 of options and restricted shares.  Mr. Zell is also responsible for his own business related expenses. The first award under this agreement was made in January 2002 for services rendered during 2001 and consisted of an option award in the dollar amount of $1,625,000 and a restricted share award in the dollar amount of $1,625,000. Subject to Mr. Zell’s continuing service as the Company’s Chairman, effective as of the February 2003 grant, his annual long-term incentive grant of $3,250,000 shall be allocated between options and restricted shares in the same ratio as approved by the Board for the annual long-term incentive grants to the Company’s executive officers, utilizing the same valuation criteria described below.  For the February 2003 grant, the $3,250,000 was allocated 25% to options and 75% to restricted shares.

 

The number of options granted is determined by dividing the dollar amount allocated to options by the fair market value of each option using the same valuation criteria utilized by the Company’s Compensation Committee in its annual employee option grants made as of the same date.  The options are granted at the fair market value of the Company’s Common Shares at the date of grant, are granted for a period of ten years and vest over a period of three years at a rate of one third of such grant each year.  The number of restricted shares granted is determined by dividing the dollar amount allocated to restricted shares by the closing price of Common Shares of the Company on the grant date.  The restricted shares vest in full on the third anniversary of the grant date.  Distributions are paid on these restricted shares at the same rate as on unrestricted Common Shares.

 

The Company also entered into a Retirement Benefits Agreement with Mr. Zell in October 2001.  The Retirement Benefits Agreement provides Mr. Zell with a cash retirement benefit after the termination of his service as Chairman of the Board.  If Mr. Zell’s employment as Chairman is terminated for any reason, other than by the Company for cause, or by Mr. Zell without good reason prior to age 62, he (or his estate in the event of his death) will be entitled to an annual retirement benefit of $500,000 (as increased by a CPI index from January 2002 through the termination date) over a ten year period commencing on the termination date.  Should Mr. Zell be terminated for cause, or should he choose to resign voluntarily as Chairman without good reason prior to age 62, he would not be entitled to any such retirement benefit.

 

Deferred Compensation Agreements.  The Company has entered into Deferred Compensation Agreements with Messrs. Crocker, Duncan and Spector.  Mr. Crocker’s Deferred Compensation Agreement, entered into in 1996, as most recently amended in January 2002, provides Mr. Crocker with a salary benefit after the termination of his employment with the Company.  Effective as of Mr. Crocker’s retirement as Chief Executive Officer as of January 1, 2003, Mr. Crocker (or his estate in the event of his death) is entitled to annual deferred compensation in an amount equal to $812,640, payable in bi-weekly installments, for a ten year period commencing on January 1, 2003.

 

Mr. Duncan’s Deferred Compensation Agreement, entered into in January 2003, provides Mr. Duncan with a salary benefit after the termination of his employment with the Company.  If Mr. Duncan’s employment is terminated by the Company without cause, Mr. Duncan resigns for good reason, or Mr. Duncan resigns for any reason on or after December 31, 2006, he would be entitled to annual deferred compensation for a ten-year period commencing on the termination date (or age 62 if Mr.

 

52



 

Duncan resigns without Good Reason between December 31, 2006 and December 31, 2011) in an amount equal to $750,000 (increased by a CPI Index from January 2003 through the termination date), multiplied by a percentage equal to 10% per each year since March 15, 2002, but not to exceed 100%.  In the event Mr. Duncan’s employment is terminated as a result of his death, permanent disability or incapacity, he would be entitled to a similar amount except that the annual percentage would be 15%, not 10%.  Should Mr. Duncan be terminated for cause or should he choose to leave voluntarily, without good reason, prior to December 31, 2006, he would not be entitled to any deferred compensation.

 

Mr. Spector’s Deferred Compensation Agreement, entered into in 1996, as most recently amended in January 2002, provides Mr. Spector with a salary benefit after the termination of his employment with the Company.  If Mr. Spector’s employment is terminated by the Company without cause, Mr. Spector resigns for good reason, or Mr. Spector resigns for any reason on or after January 1, 2009, he would be entitled to annual deferred compensation for a ten-year period commencing on the termination date in an amount equal to $550,000 (increased by a CPI Index from January 2002 through the termination date), multiplied by a percentage equal to 6.67% per each year since December 31, 1993, but not to exceed 100%.  In the event Mr. Spector’s employment is terminated as a result of his death, permanent disability or incapacity, he would be entitled to a similar amount except that the annual percentage would be 10%, not 6.67%.  Should Mr. Spector be terminated for cause or should he choose to leave voluntarily, without good reason, prior to January 1, 2009, he would not be entitled to any deferred compensation.

 

Share Distributions Agreement.  In January 1996, Mr. Crocker was issued options to purchase 200,000 Common Shares, which options vested over a three-year period and are effective for ten years.  The Company entered into a Share Distributions Agreement with Mr. Crocker with respect to such options in 1996.  Pursuant to the terms of this agreement, upon the exercise of any of these options, Mr. Crocker is entitled to a cash payment in an amount equal to the total amount of Common Share distributions that would have been paid upon the exercise of such Common Shares had he owned them for the period from January 18, 1996 until the date of the exercise of the options.  This agreement is not affected by Mr. Crocker’s death or termination of employment with the Company.

 

Change in Control Agreements.  The Company has Change in Control/Severance Agreements (the “Agreements”) with the persons named in the Summary Compensation Table and other key employees of the Company that become effective upon either a “Change in Control” or termination of employment within three years following the appointment of Mr. Duncan as Chief Executive Officer.  A Change in Control will generally be deemed to have occurred upon a third party’s acquisition of 30% or more of the Company’s Common Shares, whether through purchase, merger or consolidation or a sale of all or substantially all of the assets of the Company.  In the event that an employee is dismissed without Cause or resigns for Good Reason (as such terms are defined in the Agreements) during the three-year period following either the effective date of the Change in Control or, for all executives other than the Chief Executive Officer, the hiring of a new Chief Executive Officer, he or she will be entitled to all accrued but unpaid compensation and benefits in a lump sum cash payment consisting of the employee’s base salary through the date of termination, and a severance payment equal to a multiple (ranging from 3.0 for the CEO to 2.0 for other executive officers) of the employee’s annual base salary plus the average of the employee’s annual bonus for the last three fiscal years.  The employee is also entitled to continued employee welfare benefits for the remainder of the applicable time period.  Several of the Company’s employment benefit plans also provide for enhanced employee benefits upon a “Change in Control” of the Company.  In general, upon a Change in Control, all options, restricted shares and performance shares immediately vest.

 

Retirement Benefits Agreements.  The Company has entered into Executive Retirement Benefits Agreements with the persons named in the Summary Compensation Table and other executive vice presidents of the Company.  These agreements provide that, if after reaching age 62 or older, either the executive retires from the Company or is terminated as a result of a Change in Control, the executive will be eligible to receive health and life benefits for the remainder of his or her life as any regular active

 

53



 

employee.  These benefits will be offered at the same rates as would be paid by an active employee for like coverage and subject to increase as any other active employee. Upon Mr. Crocker’s retirement as of January 1, 2003, his agreement took effect.

 

Compensation Committee Interlocks And Insider Participation

 

The Compensation Committee members are Sheli Z. Rosenberg (Chair), John W. Alexander and James D. Harper, Jr.  No member of the Compensation Committee is a past or present officer or employee of the Company.  For a description of certain transactions between the Company and Compensation Committee members or their affiliates, see “Certain Relationships and Related Transactions.”

 

Item 12.  Security Ownership of Certain Beneficial Owners and Management

 

The following table sets forth information, as of January 31, 2003, regarding the beneficial ownership of the OP Units by each person known by the Operating Partnership to be the beneficial owner of more than five percent of the Operating Partnership’s outstanding OP Units, and in addition, each trustee of the Company, its five most highly compensated executive officers at year end, and by all trustees and executive officers of the Company as a group.  Each person named in the table has sole voting and investment power with respect to all OP Units shown as beneficially owned by such person, except as otherwise set forth in the notes to the table.  In addition, the table also sets forth information, as of January 31, 2003, regarding each such person’s (other than EQR) beneficial ownership of EQR Common Shares, including Common Shares that may be acquired within 60 days through the exercise of options.

 

Name

 

Number of
EQR
Common Shares(1)

 

EQR
Shares
Upon
Exercise of
Options(2)

 

Total(1)

 

Percent of
EQR
Common Shares(1)

 

Number of
OP Units

 

Percent of
OP Units

 

Equity Residential (2 N. RiversidePlaza, Chicago, IL  60606)

 

 

 

 

 

271,671,082

 

92.42

%

Samuel Zell

 

6,615,752

(3)

1,929,209

 

8,544,961

 

3.07

%

4,863,502

 

1.76

%

Douglas Crocker II

 

1,164,516

(4)

2,365,287

 

3,529,803

 

1.29

%

 

 

Bruce Duncan

 

58,484

(5)

1,333

 

59,817

 

 

*

44,794

 

 

*

John W. Alexander

 

49,012

 

74,561

 

123,573

 

 

*

 

 

Stephen O. Evans

 

1,633,438

(6)

13,336

 

1,646,774

 

 

*

1,503,778

 

 

*

James D. Harper, Jr.

 

25,147

 

90,004

 

115,151

 

 

*

 

 

Boone A. Knox

 

3,238,606

(7)

30,002

 

3,268,608

 

1.20

%

 

 

Edward Lowenthal

 

217,564

(8)

10,002

 

227,566

 

 

*

 

 

Jeffrey H. Lynford

 

97,936

 

20,002

 

117,938

 

 

*

 

 

Sheli Z. Rosenberg

 

275,285

(9)

317,486

 

592,771

 

 

*

3,056

 

 

*

Gerald A. Spector

 

628,461

(10)

866,148

 

1,494,609

 

 

*

2,276

 

 

*

Michael N. Thompson

 

209,511

(11)

30,002

 

239,513

 

 

*

 

 

B. Joseph White

 

21,116

 

68,002

 

89,118

 

 

*

 

 

David J. Neithercut

 

143,260

(12)

582,985

 

726,245

 

 

*

 

 

Frederick C. Tuomi

 

101,706

 

316,893

 

418,599

 

 

*

 

 

Trustees and Executive Officers as a Group (22 persons)

 

15,183,900

(13)

7,998,767

 

23,182,667

 

8.11

%

6,417,406

 

2.31

%

 


*              Less than 1%.

 

54



 

(1)                                  In accordance with SEC regulations, assumes that all OP Units held by the person are exchanged for Common Shares, that none of the OP Units held by other persons are so exchanged, and that no options to acquire Common Shares held by other persons are exercised.  OP Units are exchangeable on a one-for-one basis into Common Shares.  Certain of the EQR Common Shares reflected in the table are restricted shares subject to vesting requirements.

 

(2)                                  Reflects Common Shares, which may be acquired within 60 days after January 31, 2003 through the exercise of share options.

 

(3)                                  Includes 4,863,502 OP Units.  Also includes 60,000 Common Shares beneficially owned by the Zell Family Foundation.  Mr. Zell disclaims beneficial ownership of 1,141,988 Common Shares (including the 60,000 Common Shares held by the Zell Family Foundation and assuming the exchange of 1,081,988 OP Units) because the economic benefits with respect to such Common Shares are attributable to other persons.  EGIL Investments, Inc. has beneficial ownership of 1,074,512 OP Units.  Under a stockholder’s agreement dated December 31, 1999 among certain Zell family trusts and certain Lurie family trusts, the Zell trusts have the power to vote and to dispose of the Common Shares and OP Units beneficially owned by EGI Holdings, Inc. and the Lurie trusts have the power to vote and to dispose of the Common Shares and OP Units beneficially owned by EGIL Investments, Inc.

 

(4)                                  Includes 17,650 Common Shares beneficially owned by Mr. Crocker’s spouse, as to which Mr. Crocker disclaims beneficial ownership.  Also includes 350,000 Common Shares beneficially owned by MWC 1993 Trust under trust agreement dated September 13, 2002 (“MWC”), as to which Mr. Crocker disclaims beneficial ownership.  The trust was created for the benefit of Mr. Crocker’s children.

 

(5)                                  Includes 44,794 OP Units beneficially owned by The Bruce W. Duncan Revocable Trust, of which Mr. Duncan serves as the trustee.

 

(6)                                  Includes 100,000 Common Shares and 35,550 OP Units beneficially owned by The Evans Family Limited Liability Company, of which Mr. Evans serves as the manager.  Also includes 10,600 Common Shares beneficially owned by The Evans Charitable Foundation, a not-for-profit corporation, of which Mr. Evans serves as Chairman.  Also includes four OP Units beneficially owned by The Evans Family Revocable Trust, of which Mr. Evans serves as the Trustee.  As such, Mr. Evans may be deemed the beneficial owner of all the foregoing Common Shares and OP Units.  Also includes 1,468,224 OP Units beneficially owned by limited partnerships, (collectively, the “EW LPs”), of which Mr. Evans serves as a general partner and has a 50% ownership interest. As such, Mr. Evans may be deemed the beneficial owner of approximately 50% of the Common Shares and OP Units beneficially owned by the EW LPs. Mr. Evans disclaims beneficial ownership of the other 50% interest in such Common Shares and OP Units, which are beneficially owned by other persons.

 

(7)                                  Includes 2,347,898 Common Shares beneficially owned by Knox, Ltd., of which Mr. Knox is the general partner, and includes 6,774 Common Shares beneficially owned by BT Investments, of which Mr. Knox is the managing partner.  Mr. Knox disclaims beneficial ownership of the Common Shares owned by Knox, Ltd. and BT Investments, except to the extent of his pecuniary interest in 230,232 Common Shares.  Also includes 6,228 Common Shares beneficially owned by Mr. Knox’s spouse and 848 Common Shares beneficially owned by Mr. Knox, not individually, but as custodian for his niece and nephew, as to all of which Mr. Knox disclaims beneficial ownership.  Also includes 359,678 Common Shares beneficially owned by the Knox Foundation, of which Mr. Knox is the trustee.  Mr. Knox disclaims beneficial ownership of the Common Shares owned by the Knox Foundation. Also includes 335,892 Common Shares beneficially owned by Folkstone Limited Partnership (“FLP”), of which  Mr. Knox is a general partner.  Mr. Knox disclaims beneficial ownership of the Common Shares owned by FLP except to the extent

 

55



 

of his pecuniary interest therein.

 

(8)                                  Includes 49,904 Common Shares beneficially owned by Mr. Lowenthal’s spouse, as to which Mr. Lowenthal disclaims beneficial ownership.  Also includes 9,800 Common Shares beneficially owned by The Lowenthal Family Foundation.  Mr. Lowenthal is the chairman of The Lowenthal Family Foundation and disclaims beneficial ownership of the Common Shares.

 

(9)                                  Includes 52,400 Common Shares beneficially owned by Ms. Rosenberg’s spouse, as to which Ms. Rosenberg disclaims beneficial ownership.  Also includes 3,056 OP Units.

 

(10)                            Includes 245,514 Common Shares beneficially owned by Mr. Spector’s spouse, and 5,941 Common Shares beneficially owned by Mr. Spector as custodian for his minor children, as to all of which Mr. Spector disclaims beneficial ownership.  Also includes 2,276 OP Units.

 

(11)                            Includes 173,290 Common Shares beneficially owned by Deep South Investments, Ltd., of which Mr. Thompson is general partner. Mr. Thompson disclaims beneficial ownership of the shares except to the extent of his pecuniary interest therein.

 

(12)                            Includes 9,974 Common Shares beneficially owned by Benemi Partners, L.P., of which Mr. Neithercut is general partner.

 

(13)                            Does not include 4,400 Series C Preferred Shares held by one executive officer.

 

Item 13. Certain Relationships and Related Transactions

 

(a) Transactions with Management and Others

 

Pursuant to the terms of the partnership agreement for the Operating Partnership, the Operating Partnership is required to reimburse EQR for all expenses incurred by EQR in excess of income earned by EQR through its indirect 1% ownership of various entities.  Amounts paid on behalf of EQR are reflected in the Consolidated Statements of Operations as general and administrative expenses.

 

(b) Certain Business Relationships

 

In August 1995, the Company acquired from an unaffiliated third party a portfolio of 21 individual second and third mortgage loans encumbering 21 properties containing a total of 3,896 apartment units (the “Portfolio”).  The Company purchased the mortgage loans for $88 million representing a $13 million discount to the $101 million outstanding balance.  These mortgage loans were subordinate to existing first mortgage indebtedness on the properties in the amount of $157 million.  The Company also acquired approximately 39% of the equity ownership in the properties for $300,000.  As of the acquisition date and continuing through the date of this filing, the Company could not purchase the remaining 11% of the equity ownership offered for sale because of pre-existing tax protection agreements for the benefit of the unaffiliated partners owning the remaining 50% of the equity ownership in the properties.  Accordingly, at the request of the Company to assist it in concluding the acquisition, Mr. Zell agreed to purchase the remaining 11% equity ownership available for sale and caused EGI to purchase less than a 1% general partner interest therein, for a total of approximately $68,000.  The Company’s Audit Committee approved these purchases at the time of the transactions.

 

In July 2001, the Portfolio’s first mortgage indebtedness and a portion of its second and third mortgage indebtedness were refinanced with an unaffiliated lender.  This refinancing allowed the Company to acquire EGI’s general partner interest therein, which it did acquire for $8,800, the estimated value of the interest.  In December 2001, Mr. Zell made a charitable donation to local charities of his remaining equity ownership interests in the Portfolio, subject to his receipt of the distribution described

 

56



 

below.  The Company has a right to purchase these interests from the charities for their fair market value at such time in the future that such a purchase can be consummated without violating the existing tax protection agreements.

 

In August 2001, the Portfolio distributed $25.6 million in cash to its unaffiliated partners and $25.6 million to an entity beneficially owned by the Company and Mr. Zell, representing such parties’ proportionate share as partners of the excess financing proceeds from the July 2001 refinancing.  Immediately following his receipt of $5.1 million in January 2002, representing his share of such financing proceeds, Mr. Zell made a charitable donation of $3 million in cash ($5.1 million less $2.1 million of estimated income taxes due on the distribution) to the Equity Residential Foundation (the “Foundation”), a not-for-profit charitable organization.  The Company established the Foundation in November 2001 to further serve the Company’s charitable purposes.   In March 2003, Mr. Zell agreed to make an additional charitable contribution of $623,000 in cash to the Foundation after determining that the amount of income taxes due on the distribution was $623,000 less than originally estimated. The Company’s Audit Committee approved all of the foregoing related party transactions relating to the Portfolio.

 

EQR’s management company managed a multifamily residential community owned by an affiliate of Mr. Zell on terms equivalent to a third-party transaction.  The property management fees received from such affiliate were $255,777 for 2002.  EQR’s management company also managed multifamily residential communities owned by affiliates of Henry H. Goldberg (who retired from the Board of Trustees upon the expiration of his term at the annual meeting of shareholders in May 2002), on terms equivalent to third-party transactions.  The property management fees received from such affiliates were $429,897 for all of 2002.

 

In 1995, the Operating Partnership purchased from an unrelated third party the debt collateralized by two properties owned by partnerships that Mr. Goldberg controls and of which he is a greater than 10% beneficial owner.  The outstanding loan balance as of December 31, 2002, was approximately $132.3 million with a fixed interest rate of 10.5% and a maturity date of January 2003.  The Operating Partnership’s management company manages these properties.  The loans on these properties are in default, and the Operating Partnership has commenced foreclosure proceedings that could result in the sale of these properties at public auction.

 

Mr. Goldberg also controls and is a greater than 10% beneficial owner of four other partnerships that own four properties securing indebtedness held in part by the Operating Partnership.  The outstanding principal balance of the bonds is approximately $77 million, and has various interest rates between 8.87% and 13.38% and a maturity date of May 2026.  A capital loan from the Operating Partnership to the four partnerships, as joint and several borrowers, of approximately $4.4 million is also outstanding with an 8% interest rate and a maturity date of January 2003.  The Operating Partnership’s management company manages these properties.  The loans on these properties are in default, and the Operating Partnership has commenced foreclosure proceedings that could result in the sale of these properties at public auction.

 

During 2002, the Company engaged the services of Piper Rudnick, a law firm in which Mr. Halperin is a partner, to perform legal services for the Company from time to time.  Mr. Halperin retired from the Board of Trustees upon the expiration of his term at the annual meeting of shareholders in May 2002.  The total amount paid by the Company to Piper Rudnick for these services in 2002 was $338,274.

 

During 2002, the Company engaged Seyfarth Shaw, a law firm in which Ms. Rosenberg’s husband is a partner, to perform legal services for the Company.  The total amount paid by the Company to Seyfarth Shaw for these services was $48,024.  The Company has discontinued using Seyfarth Shaw as of 2003.

 

During 2002, the Company reimbursed Mr. Spector in the amount of $471,876 for the actual costs (excluding acquisition costs) of operating his personal aircraft for himself and other employees on Company business.

 

The Operating Partnership leases its corporate headquarters from an entity controlled by Mr. Zell.  Amounts incurred for such office space in 2002 were approximately $1.6 million.  The Operating Partnership also leases office space from EOP in Atlanta, Georgia.  Amounts incurred for such space in 2002 totaled $184,760.  Certain other entities controlled by Mr. Zell also provide office facility and other

 

57



 

services to the Operating Partnership.  The Operating Partnership paid $154,485 for such services during 2002.  The Operating Partnership believes these amounts equal market rates for such space and services.

 

Certain Agreements between the Operating Partnership and WRP

 

The following describes certain aspects of the agreements entered into by the Company and WRP in connection with and on the effective date of the Wellsford Merger.  Mr. Lowenthal is a director of WRP and served as the president and chief executive officer of WRP through March 2002.  Mr. Lynford is the chairman of the board of WRP and assumed the position of chief executive officer and president of WRP in April 2002.

 

Preferred Stock Purchase Agreement.  In May 2000, the Operating Partnership acquired $25.0 million of 8.25% preferred securities of WRP Convertible Trust I, an affiliate of WRP.  These securities are indirectly convertible into WRP common shares under certain conditions.

 

WRP Board Member Elected by the Operating Partnership.  Upon consummation of the Wellsford Merger, the Operating Partnership, as the holder of WRP Class A Common Stock, was entitled to, and did, elect Mr. Crocker to WRP’s Board.  Mr. Crocker is also a member of WRP’s compensation committee.

 

Agreement Regarding Palomino Park.  Upon consummation of the Wellsford Merger, WRP and the Operating Partnership became the shareholders in Wellsford Park Highland Corp. (“WPHC”).  WPHC owns certain membership interests in limited liability companies that own Palomino Park, a master planned five-phase multifamily project in Denver, Colorado, which is in various stages of development.  As of December 31, 2002, the Operating Partnership owned 14.15% of the shares of WPHC, and has no further obligations to contribute capital to WPHC.

 

The Operating Partnership entered into a credit enhancement agreement with WRP with respect to certain tax-exempt bonds issued to finance certain public improvements at the Palomino Park project.  Under this agreement, the Operating Partnership has agreed to provide credit enhancement in the form of a guaranty in respect of a letter of credit issued for the account of WRP for a period of eight years from the date of the Wellsford Merger.  WRP has agreed to pay an annual credit enhancement fee to the Operating Partnership for such enhancement and has agreed to reimburse the Operating Partnership for any amounts it pays under the guaranty, together with interest on such amounts.  As of December 31, 2002, this enhancement was still in effect at a commitment amount of $12.7 million.  The fee paid to the Operating Partnership in 2002 was approximately $81,300.

 

Consulting Agreements.  In connection with the Wellsford Merger, Messrs. Lynford and Lowenthal each executed a consulting agreement with the Operating Partnership.  Each consulting agreement had a term of five years from the closing date of the Wellsford Merger and expired on May 30, 2002.  Pursuant to the consulting agreements, each of Messrs. Lynford and Lowenthal served as a senior management consultant to the Operating Partnership and received compensation at the rate of $200,000 per year plus reimbursement for reasonable out-of-pocket expenses.  During 2002, Messrs. Lynford and Lowenthal each received a final prorated payment of $83,333.

 

Certain Agreements between the Operating Partnership and MRYP

 

The following describes certain aspects of the agreements entered into by the Operating partnership and MRYP.  Mr. Thompson is an officer and a director of MRYP.

 

Office Lease Agreement.  Since the Merry Land Merger, the Operating Partnership has leased space in MRYP’s office building in Augusta, Georgia.  The Operating Partnership paid MRYP $122,319 in annual rent in 2002.  The lease expires in October 2005.  The Operating Partnership believes this amount equals a market rate for such space.

 

58



 

Sale of Vacant Florida Land.  In October 2000, the Operating Partnership purchased a tract of vacant land in Jacksonville, Florida from MRYP for $520,000.  Under the purchase agreement, if the Operating Partnership obtained multi-family building permits to construct residential units, the Operating Partnership was obligated to pay to MRYP an additional $5,000 for each unit permitted in excess of 52 units.  The Operating Partnership received a permit for 60 units and paid MRYP an additional $40,000 in December 2002.

 

(c) Indebtedness of Management

 

Mr. Crocker borrowed $564,000 from the Company in August 1996 related to various personal obligations.  The loan was repaid in full in January 2003.  The loan bore interest at the 30-day London Interbank Offered Rate (“LIBOR”) plus 2% with interest due quarterly.  The largest principal amount owed in 2002 was $161,141 and the principal balance at December 31, 2002 was $80,570.  Payment was secured by a pledge of Mr. Crocker’s Common Shares.

 

Mr. Crocker borrowed $600,000 from the Company in May 1999 related to various personal obligations.  The loan was repaid in full in February 2002.  The loan bore interest at 30-day LIBOR plus 2%.  The largest principal amount owed in 2002 was $300,000.

 

The executive officers listed below were indebted to the Company as a result of purchasing Common Shares from the Company.  All loans were repaid in full during the fourth quarter of 2002.  The loans accrued interest, payable quarterly in arrears at the applicable federal rate (as defined in the Internal Revenue Code in effect at the date of each loan), and were due and payable on the first to occur of the date on which the individual left the Company, other than by death or disability, or the respective due date, except for the loans to Mr. Crocker which were due on the specified due date.  The loans were recourse to the respective individuals and were secured by a pledge of the Common Shares purchased.  All distributions paid on pledged shares in excess of the then marginal tax rate on the taxable portion of such distributions were used to pay interest and principal on the loans.

 

Name

 

Largest Principal
Amount Owed in 2002

 

Principal Balance at
December 31, 2002

 

Maturity
Date

 

Interest Rate

 

Douglas Crocker II

 

$

574,679

 

$

0

 

8/10/03

 

6.21

%

 

 

 

 

 

 

 

 

 

 

Douglas Crocker II

 

721,795

 

0

 

1/27/04

 

6.15

%

 

 

 

 

 

 

 

 

 

 

Douglas Crocker II

 

845,927

 

0

 

8/2/04

 

7.26

%

 

 

 

 

 

 

 

 

 

 

Douglas Crocker II

 

1,516,675

 

0

 

3/9/05

 

7.93

%

 

 

 

 

 

 

 

 

 

 

Frederick C. Tuomi

 

312,843

 

0

 

8/2/04

 

7.26

%

 

 

 

 

 

 

 

 

 

 

Alan W. George

 

71,649

 

0

 

8/2/04

 

7.26

%

 

(d) Transactions with Promoters – None

 

Item 14.  Disclosure Controls and Procedures

 

Within 90 days prior to the filing date of this Annual Report on Form 10-K, the Operating Partnership carried out an evaluation, under the supervision and with the participation of the Operating Partnership’s management including the Chief Executive Officer and Chief Financial Officer of EQR, of the effectiveness of the design and operation of the disclosure controls and procedures pursuant to Exchange Act Rule 13a-14 and 15d-14.  Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures are effective in timely alerting them to material information.  There have been no significant changes to the internal controls of the Operating Partnership or in other factors that could significantly affect the internal controls subsequent to the completion of this evaluation.

 

59



 

PART IV

 

Item 15.  Exhibits, Financial Statements, Schedules and Reports on Form 8-K

 

(a)

(1 & 2) See Index to Financial Statements and Schedules on page F-1 of this Form 10-K.

(3) Exhibits:

 

2.1^

Agreement and Plan of Merger among Grove Property Trust, Grove Operating, L.P. and ERP Operating Limited Partnership dated as of July 17, 2000.

3.1*

Fifth Amended and Restated Agreement of Limited Partnership of ERP Operating Limited Partnership.

4.1**

Indenture, dated October 1, 1994, between the Operating Partnership, as obligor and The First National Bank of Chicago, as trustee.

4.2***

Prospectus Supplement dated February 27, 2001 for 6.95% Notes due 2011.

10.1+

Amended and Restated Master Reimbursement Agreement, dated as of November 1, 1996 by and between Federal National Mortgage Association and EQR-Bond Partnership.

10.2++

Amended and Restated Limited Partnership Agreement of Lexford Properties, L.P.

10.3+++

Revolving Credit Agreement, dated as of May 29, 2002, among ERP Operating Limited Partnership, Banc of America Securities LLC, JP Morgan Securities Inc. and the Banks named therein.

10.4+++

Guaranty of Payment, dated as of May 29, 2002, between Equity Residential and Bank of America, N.A., as administrative agent.

12

Computation of Ratio of Earnings to Combined Fixed Charges.

21

List of Subsidiaries of ERP Operating Limited Partnership.

23.1

Consent of Ernst & Young LLP.

24.1

Power of Attorney for John W. Alexander dated March 10, 2003.

24.2

Power of Attorney for Stephen O. Evans dated March 3, 2003.

24.3

Power of Attorney for Edward Lowenthal dated March 3, 2003.

24.4

Power of Attorney for Jeffrey H. Lynford dated March 3, 2003.

24.5

Power of Attorney for B. Joseph White dated February 28, 2003.

24.6

Power of Attorney for Sheli Z. Rosenberg dated March 6, 2003.

24.7

Power of Attorney for James D. Harper, Jr. dated March 4, 2003.

24.8

Power of Attorney for Boone A. Knox dated February 28, 2003.

24.9

Power of Attorney for Michael N. Thompson dated March 3, 2003.

24.10

Power of Attorney for Samuel Zell dated March 13, 2003.

24.11

Power of Attorney for Gerald A. Spector dated March 10, 2003.

24.12

Power of Attorney for Douglas Crocker II dated March 11, 2003.

99.1

Certification Pursuant to 18 U.S.C. Section 1350, as adopted, pursuant to Section 906 of the Sarbanes–Oxley Act of 2002, of Bruce W. Duncan, Chief Executive Officer of Registrant’s General Partner.

99.2

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

 


^                                          Included as Appendix A to Equity Residential’s Form S-4, Registration No. 333-44576, filed on July 23, 2000.

*                                       Included as an exhibit to the Operating Partnership’s Form 8-K/A dated July 23, 1998, filed on August 18, 1998.

**                                  Included as an exhibit to the Operating Partnership’s Form 10/A, dated December 12, 1994, File No. 0-24920, and incorporated herein by reference.

***                           Incorporated by reference to Form 424(b)5 dated February 27, 2001, SEC File No. 333-44594.

+                                         Included as an exhibit to the Operating Partnership’s Form 10-K for the year ended December 31, 1996.

++                                  Included as an exhibit to Equity Residential’s Form 10-K for the year ended December 31, 1999

 

60



 

and incorporated herein by reference.

+++                           Included as an exhibit to the Operating Partnership’s Form 10-Q for the quarterly period ended June 30, 2002 and incorporated herein by reference.

 

(b)       Reports on Form 8-K:  A report on Form 8-K dated November 20, 2002 containing additional information on the prospectus supplement for the Operating Partnership’s $50.0 million unsecured note offering.

 

(c)        Exhibits:  See Item 15(a)(3) above.

 

(d)       Financial Statement Schedules:  See Index to Financial Statements attached hereto on page F-1 of this Form 10-K.

 

SIGNATURES

 

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

 

 

 

 

ERP OPERATING LIMITED PARTNERSHIP

 

 

 

BY: EQUITY RESIDENTIAL,
ITS GENERAL PARTNER

 

 

 

 

 

 

 

 

 

 

 

Date:

March 14, 2003

 

 

By:

/s/

Bruce W. Duncan

 

 

 

 

 

 

 

Bruce W. Duncan

 

 

 

 

 

 

President, Chief Executive Officer,
and Trustee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date:

March 14, 2003

 

 

By:

/s/

David J. Neithercut

 

 

 

 

 

 

 

David J. Neithercut

 

 

 

 

 

 

Executive Vice President and
Chief Financial Officer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date:

March 14, 2003

 

 

By:

/s/

Michael J. McHugh

 

 

 

 

 

 

 

Michael J. McHugh

 

 

 

 

 

 

Executive Vice President, Chief Accounting
Officer, Treasurer and *Attorney-in-fact

 

 

 

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

 

Date:

March 14, 2003

 

 

By:

/s/

Samuel Zell*

 

 

 

 

 

 

 

 

Samuel Zell

 

 

 

 

 

 

 

Chairman of the Board of Trustees

 

 

 

61



 

Date:

March 14, 2003

 

 

By:

/s/

Douglas Crocker II*

 

 

 

 

 

 

 

 

Douglas Crocker II

 

 

 

 

 

 

 

Vice Chairman of the Board of Trustees

 

 

 

 

 

 

 

 

 

 

 

 

 

Date:

March 14, 2003

 

 

By:

/s/

Gerald A. Spector*

 

 

 

 

 

 

 

 

Gerald A. Spector

 

 

 

 

 

 

 

Executive Vice President, Chief
Operating Officer and Trustee

 

 

 

 

 

 

 

 

 

 

 

 

Date:

March 14, 2003

 

 

By:

/s/

Sheli Z. Rosenberg*

 

 

 

 

 

 

 

 

Sheli Z. Rosenberg

 

 

 

 

 

 

 

Trustee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date:

March 14, 2003

 

 

By:

/s/

James D. Harper*

 

 

 

 

 

 

 

 

James D. Harper

 

 

 

 

 

 

 

Trustee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date:

March 14, 2003

 

 

By:

/s/

John W. Alexander*

 

 

 

 

 

 

 

 

John W. Alexander

 

 

 

 

 

 

 

Trustee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date:

March 14, 2003

 

 

By:

/s/

B. Joseph White*

 

 

 

 

 

 

 

 

B. Joseph White

 

 

 

 

 

 

 

Trustee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date:

March 14, 2003

 

 

By:

/s/

Jeffrey H. Lynford*

 

 

 

 

 

 

 

 

Jeffrey H. Lynford

 

 

 

 

 

 

 

Trustee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date:

March 14, 2003

 

 

By:

/s/

Edward Lowenthal*

 

 

 

 

 

 

 

 

Edward Lowenthal

 

 

 

 

 

 

 

Trustee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date:

March 14, 2003

 

 

By:

/s/

Stephen O. Evans*

 

 

 

 

 

 

 

 

Stephen O. Evans

 

 

 

 

 

 

 

Trustee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date:

March 14, 2003

 

 

By:

/s/

Boone A. Knox*

 

 

 

 

 

 

 

 

Boone A. Knox

 

 

 

 

 

 

 

Trustee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date:

March 14, 2003

 

 

By:

/s/

Michael N. Thompson*

 

 

 

 

 

 

 

Michael N. Thompson

 

 

 

 

 

 

Trustee

 

 

 

 

 

 

 

 

 

 

* By:

/s/  Michael J. McHugh

 

 

 

 

 

 

Michael J. McHugh

 

 

 

 

 

 

as Attorney-in-fact

 

 

 

 

 

 

62



 

CERTIFICATIONS

 

I, Bruce W. Duncan, Chief Executive Officer of Equity Residential, general partner of ERP Operating Limited Partnership, certify that:

 

1.

I have reviewed this annual report on Form 10-K of ERP Operating Limited Partnership;

 

 

2.

Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report.

 

 

3.

Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;

 

 

4.

The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

 

 

 

a)

designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;

 

 

 

 

b)

evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this annual report (the “Evaluation Date”); and

 

 

 

 

c)

presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

 

 

5.

The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing equivalent functions):

 

 

 

a)

all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

 

 

 

 

b)

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

 

 

6.

The registrant’s other certifying officers and I have indicated in this annual report whether there were significant changes in internal controls or other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

 

 

Date:  March 14, 2003

 

 

 

 

 

 

 

 

 

/s/Bruce W. Duncan

 

 

 

Chief Executive Officer

of Equity Residential

 

 

63



 

CERTIFICATIONS

 

I, David J. Neithercut, Chief Financial Officer of Equity Residential, general partner of ERP Operating Limited Partnership, certify that:

 

1.

I have reviewed this annual report on Form 10-K of ERP Operating Limited Partnership;

 

 

2.

Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report.

 

 

3.

Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;

 

 

4.

The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

 

 

 

a)

designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;

 

 

 

 

b)

evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this annual report (the “Evaluation Date”); and

 

 

 

 

c)

presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of  the Evaluation Date;

 

 

5.

The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing equivalent functions):

 

 

 

a)

all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

 

 

 

 

b)

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

 

 

6.

The registrant’s other certifying officers and I have indicated in this annual report whether there were significant changes in internal controls or other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

 

 

Date:  March 14, 2003

 

 

 

 

 

 

 

 

 

/s/ David J. Neithercut

 

 

 

Chief Financial Officer

of Equity Residential

 

 

64



 

EXHIBIT INDEX

 

Exhibit

 

Document

 

 

 

12

 

Computation of Ratio of Earnings to Combined Fixed Charges.

 

 

 

21

 

List of Subsidiaries of ERP Operating Limited Partnership.

 

 

 

23.1

 

Consent of Ernst & Young LLP.

 

 

 

24.1

 

Power of Attorney for John W. Alexander dated March 10, 2003.

24.2

 

Power of Attorney for Stephen O. Evans dated March 3, 2003.

24.3

 

Power of Attorney for Edward Lowenthal dated March 3, 2003.

24.4

 

Power of Attorney for Jeffrey H. Lynford dated March 3, 2003.

24.5

 

Power of Attorney for B. Joseph White dated February 28, 2003.

24.6

 

Power of Attorney for Sheli Z. Rosenberg dated March 6, 2003.

24.7

 

Power of Attorney for James D. Harper, Jr. dated March 4, 2003.

24.8

 

Power of Attorney for Boone A. Knox dated February 28, 2003.

24.9

 

Power of Attorney for Michael N. Thompson dated March 3, 2003.

24.10

 

Power of Attorney for Samuel Zell dated March 13, 2003.

24.11

 

Power of Attorney for Gerald A. Spector dated March 10, 2003.

24.12

 

Power of Attorney for Douglas Crocker II dated March 11, 2003.

 

 

 

99.1

 

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

 

 

 

99.2

 

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

 



 

INDEX TO FINANCIAL STATEMENTS AND SCHEDULE

 

ERP OPERATING LIMITED PARTNERSHIP

 

FINANCIAL STATEMENTS FILED AS PART OF THIS REPORT

PAGE

 

 

 

 

Report of Independent Auditors

F-2

 

 

 

 

Consolidated Balance Sheets as of December 31, 2002 and 2001

F-3

 

 

 

 

Consolidated Statements of Operations for the years ended December 31, 2002, 2001 and 2000

F-4 to F-5

 

 

 

 

Consolidated Statements of Cash Flows for the years ended December 31, 2002, 2001 and 2000

F-6 to F-8

 

 

 

 

Consolidated Statements of Partners’ Capital for the years ended December 31, 2002, 2001 and 2000

F-9 toF-10

 

 

 

 

Notes to Consolidated Financial Statements

F-11 to F-39

 

 

 

SCHEDULE FILED AS PART OF THIS REPORT

 

 

 

 

 

Schedule III - Real Estate and Accumulated Depreciation

S-1 to S-16

 



 

REPORT OF INDEPENDENT AUDITORS

 

To the Partners

ERP Operating Limited Partnership

 

We have audited the accompanying consolidated balance sheets of ERP Operating Limited Partnership (the “Operating Partnership”) as of December 31, 2002 and 2001 and the related consolidated statements of operations, partners’ capital and cash flows for each of the three years in the period ended December 31, 2002.  Our audits also included the financial statement schedule listed in the accompanying index to financial statements and schedule.  These financial statements and schedule are the responsibility of the Operating Partnership’s management.  Our responsibility is to express an opinion on these financial statements and schedule based on our audits.

 

We conducted our audits in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.  An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements.  An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.

 

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of ERP Operating Limited Partnership at December 31, 2002 and 2001, and the consolidated results of its operations and its cash flows for each of the three years in the period ended December 31, 2002, in conformity with accounting principles generally accepted in the United States. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.

 

As discussed in Note 2 to the consolidated financial statements, in 2002 the Operating Partnership changed its method of accounting for goodwill and discontinued operations and in 2001 the Operating Partnership changed its method of accounting for derivative instruments and hedging activities.

 

 

 

/s/ ERNST & YOUNG LLP

 

 

Chicago, Illinois

February 4, 2003

 

 

F-2



 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands)

 

 

 

December 31,
2002

 

December 31,
2001

 

ASSETS

 

 

 

 

 

Investment in real estate

 

 

 

 

 

Land

 

$

1,803,577

 

$

1,840,170

 

Depreciable property

 

11,240,245

 

11,096,847

 

Construction in progress

 

2,441

 

79,166

 

 

 

13,046,263

 

13,016,183

 

Accumulated depreciation

 

(2,112,017

)

(1,718,845

)

Investment in real estate, net of accumulated depreciation

 

10,934,246

 

11,297,338

 

 

 

 

 

 

 

Real estate held for disposition

 

 

3,371

 

Cash and cash equivalents

 

29,875

 

51,603

 

Investments in unconsolidated entities

 

509,789

 

397,237

 

Rents receivable

 

2,926

 

2,400

 

Deposits – restricted

 

141,278

 

218,557

 

Escrow deposits – mortgage

 

50,565

 

76,700

 

Deferred financing costs, net

 

32,144

 

27,011

 

Rental furniture, net

 

 

20,168

 

Property and equipment, net

 

 

3,063

 

Goodwill, net

 

30,000

 

47,291

 

Other assets

 

80,094

 

90,886

 

Total assets

 

$

11,810,917

 

$

12,235,625

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL

 

 

 

 

 

Liabilities:

 

 

 

 

 

Mortgage notes payable

 

$

2,927,614

 

$

3,286,814

 

Notes, net

 

2,456,085

 

2,260,944

 

Line of credit

 

140,000

 

195,000

 

Accounts payable and accrued expenses

 

99,563

 

108,254

 

Accrued interest payable

 

63,151

 

62,360

 

Rents received in advance and other liabilities

 

129,901

 

83,005

 

Security deposits

 

45,333

 

47,644

 

Distributions payable

 

140,844

 

141,832

 

Total liabilities

 

6,002,491

 

6,185,853

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

Minority Interests – Partially Owned Properties

 

9,811

 

4,078

 

 

 

 

 

 

 

Partners’ capital:

 

 

 

 

 

Preference Units

 

946,157

 

966,671

 

Preference Interests

 

246,000

 

246,000

 

Junior Preference Units

 

5,846

 

5,846

 

General Partner

 

4,306,873

 

4,506,097

 

Limited Partners

 

349,646

 

379,898

 

Deferred compensation

 

(12,118

)

(25,778

)

Accumulated other comprehensive loss

 

(43,789

)

(33,040

)

Total partners’ capital

 

5,798,615

 

6,045,694

 

Total liabilities and partners’ capital

 

$

11,810,917

 

$

12,235,625

 

 

See accompanying notes

 

 

F-3



 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands except per OP Unit data)

 

 

 

Year Ended December 31,

 

 

 

2002

 

2001

 

2000

 

REVENUES

 

 

 

 

 

 

 

Rental income

 

$

1,969,617

 

$

2,001,637

 

$

1,884,530

 

Fee and asset management

 

9,582

 

7,498

 

6,520

 

Interest and other income

 

14,854

 

21,828

 

25,198

 

Interest income – investment in mortgage notes

 

 

8,786

 

11,192

 

Total revenues

 

1,994,053

 

2,039,749

 

1,927,440

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

Property and maintenance

 

515,481

 

529,075

 

483,716

 

Real estate taxes and insurance

 

199,350

 

185,255

 

175,726

 

Property management

 

72,121

 

77,132

 

76,416

 

Fee and asset management

 

7,842

 

7,345

 

5,157

 

Depreciation

 

462,341

 

439,565

 

427,799

 

Interest:

 

 

 

 

 

 

 

Expense incurred, net

 

337,489

 

352,903

 

363,851

 

Amortization of deferred financing costs

 

5,748

 

5,818

 

5,432

 

General and administrative

 

46,492

 

35,414

 

26,385

 

Impairment on corporate housing business

 

17,122

 

 

 

Impairment on technology investments

 

1,162

 

11,766

 

1,000

 

Amortization of goodwill

 

 

2,356

 

1,080

 

Total expenses

 

1,665,148

 

1,646,629

 

1,566,562

 

 

 

 

 

 

 

 

 

Income before allocation to Minority Interests, income (loss) from investments in unconsolidated entities, net gain on sales of unconsolidated entities, discontinued operations, extraordinary items and cumulative effect of change in accounting principle

 

328,905

 

393,120

 

360,878

 

Allocation to Minority Interests – Partially Owned Properties

 

(1,867

)

(2,249

)

132

 

Income (loss) from investments in unconsolidated entities

 

(3,698

)

3,772

 

2,309

 

Net gain on sales of unconsolidated entities

 

5,054

 

387

 

 

Income before discontinued operations, extraordinary items and cumulative effect of change in accounting principle

 

328,394

 

395,030

 

363,319

 

Net gain on sales of discontinued operations

 

104,296

 

148,906

 

198,426

 

Discontinued operations, net

 

16,277

 

(36,696

)

35,059

 

Income before extraordinary items and cumulative effect of change in accounting principle

 

448,967

 

507,240

 

596,804

 

Extraordinary items

 

(792

)

444

 

(5,592

)

Cumulative effect of change in accounting principle

 

 

(1,270

)

 

Net income

 

$

448,175

 

$

506,414

 

$

591,212

 

 

 

 

 

 

 

 

 

ALLOCATION OF NET INCOME:

 

 

 

 

 

 

 

Preference Units

 

$

76,615

 

$

87,504

 

$

100,855

 

Preference Interests

 

$

20,211

 

$

18,263

 

$

10,650

 

Junior Preference Units

 

$

325

 

$

352

 

$

436

 

General Partner

 

$

324,162

 

$

367,466

 

$

437,510

 

Limited Partners

 

26,862

 

32,829

 

41,761

 

Net income available to OP Units

 

$

351,024

 

$

400,295

 

$

479,271

 

Net income per OP Unit – basic

 

$

1.19

 

$

1.37

 

$

1.69

 

Net income per OP Unit – diluted

 

$

1.18

 

$

1.36

 

$

1.67

 

Weighted average OP Units outstanding – basic

 

294,637

 

291,362

 

283,921

 

Weighted average OP Units outstanding – diluted

 

297,969

 

295,552

 

291,266

 

Distributions declared per OP Unit outstanding

 

$

1.73

 

$

1.68

 

$

1.575

 

 

 

See accompanying notes

 

 

F-4



 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF OPERATIONS (Continued)

(Amounts in thousands except per OP Unit data)

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2002

 

2001

 

2000

 

Comprehensive income:

 

 

 

 

 

 

 

Net income

 

$

 448,175

 

$

 506,414

 

$

 591,212

 

Other comprehensive income (loss) – derivative instruments:

 

 

 

 

 

 

 

Cumulative effect of change in accounting principle

 

 

(5,334

)

 

Unrealized holding (losses) arising during the year

 

(10,905

)

(17,909

)

 

Equity in unrealized holding (losses) arising during the year – unconsolidated entities

 

(689

)

(10,366

)

 

Losses reclassified into earnings from other comprehensive income

 

845

 

569

 

 

Comprehensive income

 

$

437,426

 

$

473,374

 

$

591,212

 

 

See accompanying notes

 

 

F-5



 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

 

 

 

Year Ended December 31,

 

 

 

2002

 

2001

 

2000

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net income

 

$

448,175

 

$

506,414

 

$

591,212

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

Allocation to Minority Interests – Partially Owned Properties

 

1,867

 

2,249

 

(132

)

Cumulative effect of change in accounting principle

 

 

1,270

 

 

Depreciation

 

472,956

 

467,942

 

449,584

 

Amortization of deferred financing costs

 

5,754

 

5,841

 

5,473

 

Amortization of discount on investment in mortgage notes

 

 

(2,256

)

(1,249

)

Amortization of goodwill

 

 

3,779

 

1,760

 

Amortization of discounts and premiums on debt

 

(822

)

(1,841

)

(2,332

)

Amortization of deferred settlements on interest rate protection agreements

 

(306

)

591

 

333

 

Impairment on corporate housing business

 

17,122

 

 

 

Impairment on furniture rental business

 

 

60,000

 

 

Impairment on technology investments

 

1,162

 

11,766

 

1,000

 

Loss (income) from investments in unconsolidated entities

 

3,698

 

(3,772

)

(2,309

)

Net (gain) on sales of discontinued operations

 

(104,296

)

(148,906

)

(198,426

)

Net (gain) on sales of unconsolidated entities

 

(5,054

)

(387

)

 

Extraordinary items

 

792

 

(444

)

5,592

 

Unrealized loss (gain) on interest rate protection agreements

 

328

 

(223

)

 

Book value of furniture sales and rental buyouts

 

 

11,411

 

6,345

 

Compensation paid with Company Common Shares

 

25,796

 

18,164

 

15,085

 

 

 

 

 

 

 

 

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

(Increase) in rents receivable

 

(570

)

(399

)

(415

)

Decrease (increase) in deposits – restricted

 

9,896

 

(10,468

)

4,207

 

Additions to rental furniture

 

 

(18,611

)

(13,661

)

Decrease (increase) in other assets

 

14,531

 

(17,694

)

(8,038

)

(Decrease) in accounts payable and accrued expenses

 

(3,392

)

(633

)

(4,843

)

Increase in accrued interest payable

 

406

 

10,293

 

3,104

 

Increase (decrease) in rents received in advance and other liabilities

 

3,046

 

(4,315

)

(11,489

)

(Decrease) increase in security deposits

 

(2,151

)

(103

)

1,025

 

Net cash provided by operating activities

 

888,938

 

889,668

 

841,826

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

Investment in real estate – acquisitions

 

(258,269

)

(297,794

)

(625,796

)

Investment in real estate – development

 

(109,077

)

(96,245

)

(33,385

)

Improvements to real estate

 

(156,776

)

(150,927

)

(137,404

)

Additions to non-real estate property

 

(7,301

)

(6,920

)

(5,425

)

Interest capitalized for real estate under development

 

(10,006

)

(8,309

)

(1,405

)

Interest capitalized for unconsolidated entities under development

 

(17,161

)

(19,865

)

(16,245

)

Proceeds from disposition of real estate, net

 

478,675

 

566,068

 

721,032

 

Proceeds from disposition of furniture rental business

 

28,741

 

 

 

Proceeds from disposition of unconsolidated entities

 

49,862

 

655

 

4,602

 

Proceeds from refinancing of unconsolidated entities

 

4,375

 

24,404

 

1,695

 

Investments in unconsolidated entities

 

(105,758

)

(142,565

)

(149,033

)

Distributions from unconsolidated entities

 

41,656

 

35,668

 

19,243

 

Decrease (increase) in deposits on real estate acquisitions, net

 

24,845

 

52,340

 

(122,735

)

Decrease (increase) in mortgage deposits

 

27,425

 

(1,626

)

18,854

 

Business combinations, net of cash acquired

 

(677

)

(8,785

)

(242,281

)

Consolidation of previously Unconsolidated Properties

 

$

(40,113

)

$

52,841

 

$

(5,083

)

Investment in property and equipment

 

 

(2,461

)

(933

)

Principal receipts on investment in mortgage notes

 

 

61,419

 

7,885

 

Other investing activities, net

 

262

 

(469

)

3,239

 

Net cash (used for) provided by investing activities

 

(49,297

)

57,429

 

(563,175

)

 

 

 

 

 

 

 

 

See accompanying notes

 

F-6



 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Amounts in thousands)

 

 

 

 

Year Ended December 31,

 

 

 

2002

 

2001

 

2000

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Loan and bond acquisition costs

 

(11,233

)

(4,483

)

(3,590

)

Mortgage notes payable:

 

 

 

 

 

 

 

Proceeds

 

126,144

 

91,583

 

729,978

 

Lump sum payoffs

 

(374,983

)

(364,229

)

(380,541

)

Scheduled principal repayments

 

(32,731

)

(32,671

)

(27,719

)

Prepayment premiums/fees

 

(792

)

(208

)

(5,801

)

Notes, net:

 

 

 

 

 

 

 

Proceeds

 

447,064

 

299,316

 

 

Lump sum payoffs

 

(265,000

)

(150,000

)

(208,000

)

Scheduled principal repayments

 

(4,669

)

(4,774

)

(498

)

Line of credit:

 

 

 

 

 

 

 

Proceeds

 

776,500

 

738,491

 

808,637

 

Repayments

 

(831,500

)

(898,953

)

(820,631

)

Proceeds (payments) from settlement of interest rate protection agreements

 

5,757

 

(7,369

)

7,055

 

Proceeds from sale of OP Units

 

9,411

 

8,991

 

7,676

 

Proceeds from sale of Preference Interests

 

 

60,000

 

146,000

 

Proceeds from exercise of EQR options

 

29,578

 

65,411

 

25,228

 

OP Units repurchased and retired

 

(115,004

)

 

 

Redemption of Preference Units

 

 

(210,500

)

 

Payment of offering costs

 

(207

)

(2,223

)

(3,944

)

Distributions:

 

 

 

 

 

 

 

OP Units – General Partner

 

(473,996

)

(335,534

)

(412,321

)

Preference Units

 

(76,973

)

(91,751

)

(101,028

)

Preference Interests

 

(20,238

)

(18,172

)

(10,478

)

Junior Preference Units

 

(325

)

(271

)

(437

)

OP Units – Limited Partners

 

(39,607

)

(30,067

)

(39,153

)

Minority Interests – Partially Owned Properties

 

(12,608

)

(32,156

)

(920

)

Principal receipts on employee notes, net

 

4,043

 

303

 

324

 

Principal receipts on other notes receivable, net

 

 

 

6,167

 

Net cash (used for) financing activities

 

(861,369

)

(919,266

)

(283,996

)

 

 

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents

 

(21,728

)

27,831

 

(5,345

)

Cash and cash equivalents, beginning of year

 

51,603

 

23,772

 

29,117

 

Cash and cash equivalents, end of year

 

$

29,875

 

$

51,603

 

$

23,772

 

 

See accompanying notes

 

 

F-7



ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Amounts in thousands)

 

 

 

Year Ended December 31,

 

 

 

2002

 

2001

 

2000

 

SUPPLEMENTAL INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the year for interest

 

$

365,782

 

$

380,745

 

$

380,853

 

 

 

 

 

 

 

 

 

Mortgage loans assumed through real estate acquisitions

 

$

32,355

 

$

91,623

 

$

87,441

 

 

 

 

 

 

 

 

 

Mortgage loans (assumed) by purchaser in real estate and furniture rental business dispositions

 

$

(9,924

)

$

(30,396

)

$

(345,762

)

 

 

 

 

 

 

 

 

Mortgage loans recorded as a result of consolidation of previously Unconsolidated Properties

 

$

18,100

 

$

301,502

 

$

80,134

 

 

 

 

 

 

 

 

 

Net (assets) liabilities recorded as a result of consolidation of previously Unconsolidated Properties

 

$

43,897

 

$

(20,839

)

$

515

 

 

 

 

 

 

 

 

 

Mortgage loans contributed as a result of deconsolidation of previously Wholly Owned Properties

 

$

(118,376

)

$

 

$

 

 

 

 

 

 

 

 

 

Transfers to real estate held for disposition

 

$

 

$

3,371

 

$

51,637

 

 

 

 

 

 

 

 

 

Net real estate contributed in exchange for OP Units or Junior Preference Units

 

$

 

$

 

$

4,071

 

 

 

 

 

 

 

 

 

Net (assets acquired) through business combinations

 

$

 

$

 

$

(74,138

)

 

 

 

 

 

 

 

 

Mortgage loans assumed through business combinations

 

$

 

$

 

$

204,728

 

 

 

 

 

 

 

 

 

Unsecured notes assumed through business combinations

 

$

 

$

 

$

39,564

 

 

 

 

 

 

 

 

 

Lines of credit assumed through business combinations

 

$

 

$

 

$

67,456

 

 

 

 

 

 

 

 

 

Valuation of OP Units issued through business combinations

 

$

 

$

 

$

37,228

 

 

See accompanying notes

 

 

F-8



 

ERP OPERATING LIMITED PARTNERHIP

CONSOLIDATED STATEMENTS OF PARTNERS’ CAPITAL

(Amounts in thousands)

 

 

 

Year Ended December 31,

 

 

 

2002

 

2001

 

2000

 

PREFERENCE UNITS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

966,671

 

$

1,183,136

 

$

1,310,266

 

Redemption of 9 3/8% Series A Cumulative Redeemable

 

 

(153,000

)

 

Conversion of 7.00% Series E Cumulative Convertible

 

(20,442

)

(5,845

)

(9,860

)

Redemption of 9.65% Series F Cumulative Redeemable

 

 

(57,500

)

 

Conversion of 7.25% Series G Convertible Cumulative

 

(2

)

 

(75

)

Conversion of 7.00% Series H Cumulative Convertible

 

(70

)

(120

)

(2,215

)

Conversion of 8.60% Series J Cumulative Convertible

 

 

 

(114,980

)

Balance, end of year

 

$

946,157

 

$

966,671

 

$

1,183,136

 

 

 

 

 

 

 

 

 

PREFERENCE INTERESTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

246,000

 

$

186,000

 

$

40,000

 

Issuance of Series B – F

 

 

 

146,000

 

Issuance of Series G – I

 

 

60,000

 

 

Balance, end of year

 

$

246,000

 

$

246,000

 

$

186,000

 

 

 

 

 

 

 

 

 

JUNIOR PREFERENCE UNITS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

5,846

 

$

7,896

 

$

7,896

 

Conversion of Series A

 

 

(2,050

)

 

Balance, end of year

 

$

5,846

 

$

5,846

 

$

7,896

 

 

 

 

 

 

 

 

 

GENERAL PARTNER

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

4,506,097

 

$

4,451,326

 

$

4,212,893

 

Issuance of OP Units in connection with Mergers and acquisitions

 

 

 

940

 

Conversion of OP Units held by Limited Partners to OP Units held by General Partner

 

14,768

 

29,321

 

30,047

 

Issuance of OP Units through exercise of EQR options

 

29,578

 

65,411

 

25,228

 

Issuance of restricted units and performance-based grants, net

 

12,136

 

29,027

 

11,775

 

Issuance of OP Units through Share Purchase – DRIP Plan

 

861

 

910

 

595

 

Issuance of OP Units through Dividend Reinvestment – DRIP Plan

 

1,173

 

1,150

 

1,666

 

Issuance of OP Units through Employee Share Purchase Plan

 

7,377

 

6,931

 

5,415

 

Issuance of OP Units through conversion of Preference Units into OP Units held by General Partner

 

20,514

 

5,965

 

127,130

 

OP Units repurchased and retired

 

(115,004

)

 

 

Offering costs

 

(207

)

(2,223

)

(3,944

)

Principal receipts on employee notes

 

4,043

 

303

 

324

 

Net income – General Partner

 

324,162

 

367,466

 

437,510

 

OP Unit – General Partner distributions

 

(473,898

)

(452,435

)

(412,005

)

Other

 

(29,017

)

 

4,045

 

Adjustment for Limited Partners ownership in Operating Partnership

 

4,290

 

2,945

 

9,707

 

Balance, end of year

 

$

4,306,873

 

$

4,506,097

 

$

4,451,326

 

 

 

 

 

 

 

 

 

 

See accompanying notes

 

F-9



 

ERP OPERATING LIMITED PARTNERHIP

CONSOLIDATED STATEMENTS OF PARTNERS’ CAPITAL (Continued)

(Amounts in thousands)

 

 

 

 

Year Ended December 31,

 

 

 

2002

 

2001

 

2000

 

LIMITED PARTNERS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

379,898

 

$

415,838

 

$

409,083

 

Issuance of OP Units in connection with Mergers and acquisitions

 

1,046

 

2,029

 

41,506

 

Conversion of OP Units held by Limited Partners to OP Units held by General Partner

 

(14,768

)

(29,321

)

(30,047

)

Issuance of OP Units through conversion of Junior Preference Units into OP Units held by Limited Partners

 

 

2,050

 

 

Net income – Limited Partners

 

26,862

 

32,829

 

41,761

 

OP Unit – Limited Partners distributions

 

(39,102

)

(40,209

)

(38,789

)

Adjustment for Limited Partners ownership in Operating Partnership

 

(4,290

)

(2,945

)

(9,707

)

Other, net

 

 

(373

)

2,031

 

Balance, end of year

 

$

349,646

 

$

379,898

 

$

415,838

 

 

 

 

 

 

 

 

 

DEFERRED COMPENSATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

(25,778

)

$

(14,915

)

$

(18,225

)

Units granted, net of cancellations

 

(12,136

)

(29,027

)

(11,775

)

Amortization of units to compensation expense

 

25,796

 

18,164

 

15,085

 

Balance, end of year

 

$

(12,118

)

$

(25,778

)

$

(14,915

)

 

 

 

 

 

 

 

 

ACCUMULATED OTHER COMPREHENSIVE LOSS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

(33,040

)

$

 

$

 

Accumulated other comprehensive loss – derivative instruments:

 

 

 

 

 

 

 

Cumulative effect of change in accounting principle

 

 

(5,334

)

 

Unrealized holding (losses) arising during the year

 

(10,905

)

(17,909

)

 

Equity in unrealized holding (losses) arising during the year – unconsolidated entities

 

(689

)

(10,366

)

 

Losses reclassified into earnings from other comprehensive income

 

845

 

569

 

 

Balance, end of year

 

$

(43,789

)

$

(33,040

)

$

 

 

See accompanying notes

 

 

F-10



 

ERP OPERATING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

1.                                      Business of the Company

 

ERP Operating Limited Partnership (“ERPOP”), an Illinois limited partnership, was formed in May 1993 to conduct the multifamily residential property business of Equity Residential (“EQR”).  EQR is a Maryland real estate investment trust (“REIT”) formed in March 1993 and is a fully integrated real estate company engaged in the acquisition, ownership, management and operation of multifamily properties.

 

EQR is the general partner of, and as of December 31, 2002, owned an approximate 92.4% ownership interest in ERPOP.  ERPOP is, directly or indirectly, a partner, member or shareholder of numerous partnerships, limited liability companies and corporations which have been established primarily to own fee simple title to multifamily properties or to conduct property management activities and other businesses related to the ownership and operation of multifamily residential real estate.  As used herein, the term “Operating Partnership” includes ERPOP and those entities owned or controlled by it.  As used herein, the term “Company” means EQR and the Operating Partnership.

 

As of December 31, 2002, the Operating Partnership owned or had investments in 1,039 properties in 36 states consisting of 223,591 units.  An ownership breakdown includes:

 

 

 

Number of
Properties

 

Number of
Units

 

Wholly Owned Properties

 

919

 

194,886

 

Partially Owned Properties (Consolidated)

 

36

 

6,931

 

Unconsolidated Properties

 

84

 

21,774

 

Total Properties

 

1,039

 

223,591

 

 

The “Wholly Owned Properties” are accounted for under the consolidation method of accounting.  The Operating Partnership beneficially owns 100% fee simple title to 912 of the 919 Wholly Owned Properties.  The Operating Partnership owns the building and improvements and leases the land underlying the improvements under a long-term ground lease that expires in 2066 for one property.  This one property is consolidated and reflected as a real estate asset while the ground lease is accounted for as an operating lease in accordance with Statement of Financial Accounting Standards (“SFAS”) No. 13, Accounting for Leases.  The Operating Partnership owns the debt collateralized by two properties and owns an interest in the debt collateralized by the remaining four properties.  The Operating Partnership consolidates its interest in these six properties in accordance with the accounting standards outlined in the AcSEC guidance for real estate acquisition, development and construction arrangements issued in the CPA letter dated February 10, 1986, and as such, reflects these assets as real estate in the consolidated financial statements.

 

The “Partially Owned Properties” are controlled and partially owned by the Operating Partnership but have partners with minority interests and are accounted for under the consolidation method of accounting.  The “Unconsolidated Properties” are partially owned but not controlled by the Operating Partnership. With the exception of one property, the Unconsolidated Properties consist of investments in partnership interests and/or subordinated mortgages that are accounted for under the equity method of accounting.  The remaining one property consists of an investment in a limited liability company that, as a result of the terms of the operating agreement, is accounted for as a management contract right with all fees recognized as fee and asset management revenue.  The above table does not include various uncompleted development properties.

 

2.                                      Summary of Significant Accounting Policies

 

Basis of Presentation

 

Due to the Operating Partnership’s ability as general partner to control either through ownership or by contract its subsidiaries, other than entities that own controlling interests in the Unconsolidated Properties and

 

F-11



 

certain other entities in which the Operating Partnership has investments, each such subsidiary has been consolidated with the Operating Partnership for financial reporting purposes.  In July 2001, the Operating Partnership acquired 100% of a management company entity, which had a controlling ownership interest in a portfolio of 21 previously Unconsolidated Properties.  Subsequent to this transaction, the Operating Partnership consolidated these 21 properties.  In September 2001, the Operating Partnership acquired the remaining 5% of the preferred stock it did not own and 100% of the voting common stock in two other management company entities.  As a result, the Operating Partnership now wholly-owns these two entities.  The Operating Partnership consolidated the results of these two entities prior to this transaction despite not having legal control, the effects of which were immaterial.

 

Minority interests represented by EQR’s indirect 1% interest in various entities are immaterial and have not been accounted for in the Consolidated Financial Statements.  In addition, certain amounts due from EQR for its 1% interest in various entities have not been reflected in the Consolidated Balance Sheets since such amounts are immaterial to the Consolidated Balance Sheets.

 

In June 2001, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 141, Business Combinations.  SFAS No. 141 requires all business combinations initiated after June 30, 2001 be accounted for under the purchase method of accounting.

 

The Company’s mergers and acquisitions were accounted for as purchases in accordance with either Accounting Principles Board (“APB”) Opinion No. 16, Business Combinations, or SFAS No. 141.  The fair value of the consideration given by the Company in the mergers was used as the valuation basis for each of the combinations.  The accompanying consolidated statements of operations and cash flows include the results of the properties purchased through the mergers and through acquisitions from their respective closing dates.

 

Real Estate Assets and Depreciation of Investment in Real Estate

 

Real estate is recorded at cost less accumulated depreciation less an adjustment, if any, for impairment.  A land value is assigned based on the purchase price if land is acquired separately or based on market research if acquired in a merger or in a single or portfolio acquisition.

 

Depreciation is computed on a straight-line basis over the estimated useful lives of the assets.  The Operating Partnership uses a 30-year estimated life for buildings and a five-year estimated life for initial furniture, fixtures and equipment.  Replacements inside a unit such as appliances and carpeting, are depreciated over a five-year estimated life.  Expenditures for ordinary maintenance and repairs are expensed to operations as incurred and significant renovations and improvements that improve and/or extend the useful life of the asset are capitalized over their estimated useful life, generally five to ten years.  Initial direct leasing costs are expensed as incurred as such expense approximates the deferral and amortization of initial direct leasing costs over the lease terms.  Property sales or dispositions are recorded when title transfers and sufficient consideration has been received by the Operating Partnership.  Upon disposition, the related costs and accumulated depreciation are removed from the respective accounts.  Any gain or loss on sale is recognized in accordance with accounting principles generally accepted in the United States.

 

The Operating Partnership classifies real estate assets as real estate held for disposition when it is certain a property will be disposed of in accordance with SFAS No. 144 (see further discussion below).  The Operating Partnership classifies properties under development and/or expansion and properties in the lease up phase as construction in progress until construction has been completed and all certificates of occupancy permits have been obtained.  The Operating Partnership also classifies land relating to construction in progress as land on its balance sheets.

 

Impairment of Long-Lived Assets, Including Goodwill

 

In June 2001, the FASB issued SFAS No. 142, Goodwill and Other Intangible Assets.  SFAS No. 142 prohibits the amortization of goodwill and requires that goodwill be reviewed for impairment at least annually.

 

F-12



 

In August 2001, the FASB issued SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets.  SFAS Nos. 142 and 144 were effective for fiscal years beginning after December 15, 2001.  The Operating Partnership adopted these standards effective January 1, 2002.   See Notes 16 and 21 for further discussion.

 

The Operating Partnership periodically evaluates its long-lived assets, including its investments in real estate and goodwill, for impairment indicators.  The judgments regarding the existence of impairment indicators are based on factors such as operational performance, market conditions, expected holding period of each asset and legal and environmental concerns.  Future events could occur which would cause the Operating Partnership to conclude that impairment indicators exist and an impairment loss is warranted.

 

For long-lived assets to be held and used, the Operating Partnership compares the expected future undiscounted cash flows for the long-lived asset against the carrying amount of that asset.  If the sum of the estimated undiscounted cash flows is less than the carrying amount of the asset, an impairment loss would be recorded for the difference between the estimated fair value and the carrying amount of the asset.

 

For long-lived assets to be disposed of, an impairment loss is recognized when the estimated fair value of the asset, less the estimated cost to sell, is less than the carrying amount of the asset measured at the time that the Operating Partnership has determined it will sell the asset.  Long-lived assets held for disposition and the related liabilities are separately reported at the lower of their carrying amounts or their estimated fair values, less their costs to sell, and are not depreciated after reclassification to real estate held for disposition.

 

Goodwill and investments in unconsolidated entities accounted for under the equity method of accounting are specifically excluded from the scope of SFAS No. 144.

 

Prior to January 1, 2002, the Operating Partnership followed the guidance in SFAS No. 121, Accounting for the Impairment of Long-Lived Assets and Long-Lived Assets to be Disposed of.

 

Prior to 2002, the Operating Partnership amortized goodwill on a straight-line basis over a period of 20 years.  The accumulated amortization of goodwill was $5.5 million at December 31, 2001.

 

Cost Capitalization

 

See the Real Estate Assets and Depreciation of Investment in Real Estate section for discussion of the policy with respect to capitalization vs. expensing of fixed asset/repair and maintenance costs.  In addition, the Operating Partnership capitalizes the payroll and associated costs of employees directly responsible for and who spend all of their time on the supervision of major capital projects.  These costs are reflected on the balance sheet as an increase to building.

 

The Operating Partnership follows the guidance in SFAS No. 67, Accounting for Costs and Initial Rental Operations of Real Estate Projects, for all development projects and uses its professional judgment in determining whether such costs meet the criteria for capitalization or must be expensed as incurred.  The Operating Partnership capitalizes interest, real estate taxes and insurance and payroll and associated costs for those individuals directly responsible for and who spend all of their time on development activities.  The Operating Partnership expenses as incurred all payroll costs of employees working directly at our properties, except for costs that are incurred during the initial lease-up phase on a development project.  An allocated portion of payroll costs is capitalized based upon the occupancy of the project until stabilized occupancy is achieved.  Stabilized occupancy is always deemed to have occurred no later than one year from cessation of major development activities.  The incremental payroll and associated costs are capitalized to the projects under development based upon the effort directly identifiable with such projects.  These costs are reflected on the balance sheet as either construction in progress or a separate component of investments in unconsolidated entities.  The Operating Partnership ceases the capitalization of such costs as the property becomes substantially complete and ready for its intended use.

 

F-13



 

Cash and Cash Equivalents

 

The Operating Partnership considers all demand deposits, money market accounts and investments in certificates of deposit and repurchase agreements purchased with a maturity of three months or less, at the date of purchase, to be cash equivalents.  The Operating Partnership maintains its cash and cash equivalents at financial institutions.  The combined account balances at one or more institutions periodically exceed the Federal Depository Insurance Corporation (“FDIC”) insurance coverage, and, as a result, there is a concentration of credit risk related to amounts on deposit in excess of FDIC insurance coverage.  The Operating Partnership believes that the risk is not significant, as the Operating Partnership does not anticipate the financial institutions’ non-performance.

 

Deferred Financing Costs

 

Deferred financing costs include fees and costs incurred to obtain the Operating Partnership’s line of credit, long-term financings and costs for certain interest rate protection agreements.  These costs are amortized over the terms of the related debt.  Unamortized financing costs are written-off when debt is retired before the maturity date.  The accumulated amortization of such deferred financing costs was $15.2 million and $22.9 million at December 31, 2002 and 2001, respectively.

 

Fair Value of Financial Instruments, Including Derivative Instruments

 

The valuation of financial instruments under SFAS No. 107, Disclosures about Fair Value of Financial Instruments, and SFAS No. 133 and its amendments (SFAS Nos. 137 and 138), Accounting for Derivative Instruments and Hedging Activities, requires the Operating Partnership to make estimates and judgments that affect the fair value of the instruments.  The Operating Partnership, where possible, bases the fair values of its financial instruments, including its derivative instruments, on listed market prices and third party quotes.  Where these are not available, the Operating Partnership bases its estimates on other factors relevant to the financial instruments.

 

In the normal course of business, the Operating Partnership is exposed to the effect of interest rate changes.  The Operating Partnership limits these risks by following established risk management policies and procedures including the use of derivatives to hedge interest rate risk on debt instruments.

 

The Operating Partnership has a policy of only entering into contracts with major financial institutions based upon their credit ratings and other factors.  When viewed in conjunction with the underlying and offsetting exposure that the derivatives are designed to hedge, the Operating Partnership has not sustained a material loss from those instruments nor does it anticipate any material adverse effect on its net income or financial position in the future from the use of derivatives.

 

On January 1, 2001, the Operating Partnership adopted SFAS No. 133 and its amendments (SFAS Nos. 137 and 138), which requires an entity to recognize all derivatives as either assets or liabilities in the statement of financial position and to measure those instruments at fair value.  Additionally, the fair value adjustments will affect either shareholders’ equity or net income depending on whether the derivative instruments qualify as a hedge for accounting purposes and, if so, the nature of the hedging activity.  When the terms of an underlying transaction are modified, or when the underlying transaction is terminated or completed, all changes in the fair value of the instrument are marked-to-market with changes in value included in net income each period until the instrument matures.  Any derivative instrument used for risk management that does not meet the hedging criteria of SFAS No. 133 is marked-to-market each period.  The Operating Partnership does not use derivatives for trading or speculative purposes.

 

As of January 1, 2001, the adoption of the new standard resulted in derivative instruments reported on the balance sheet as liabilities of approximately $6.6 million; an adjustment of approximately $5.3 million to accumulated other comprehensive loss, which are gains and losses not affecting retained earnings in the consolidated statements of partners’ capital; and a charge of approximately $1.3 million as a cumulative effect of change in accounting principle in the consolidated statements of operations.

 

F-14



 

The fair values of the Operating Partnership’s financial instruments, other than derivative instruments, including cash and cash equivalents, mortgage notes payable, other notes payable, line of credit and other financial instruments, approximate their carrying or contract values.

 

Revenue Recognition

 

Rental income attributable to leases is recorded when due from residents and is recognized monthly as it is earned, which is not materially different than on a straight-line basis.  Interest income is recorded on an accrual basis.  Leases entered into between a resident and a property, for the rental of an apartment unit, are generally year-to-year, renewable upon consent of both parties on an annual or monthly basis.

 

The Operating Partnership adopted the provisions of Staff Accounting Bulletin (“SAB”) No. 101, Revenue Recognition, effective October 1, 2000.  SAB No. 101 provides guidance on the recognition, presentation and disclosure of revenue in financial statements.  The adoption of SAB No. 101 did not have a material impact on the Operating Partnership’s financial condition and results of operations.

 

Stock Option Compensation

 

The Company has chosen to account for its stock option compensation in accordance with APB No. 25, Accounting for Stock Issued to Employees, which results in no compensation expense for options issued with an exercise price equal to or exceeding the market value of EQR’s Common Shares on the date of grant.  The Company will elect to expense its stock option compensation in accordance with SFAS No. 123 and its amendment (SFAS No. 148), Accounting for Stock Based Compensation, effective in the first quarter of 2003, which will result in compensation expense being recorded based on the fair value of the stock option compensation issued.  Any Common Shares (see definition below) issued pursuant to EQR’s share option plan will result in the Operating Partnership issuing OP Units (see definition below) to EQR on a one-for-one basis.

 

Income Taxes

 

The Operating Partnership generally is not liable for Federal income taxes as the partners recognize their proportionate share of the Operating Partnership’s income or loss in their tax returns; therefore, generally no provision for Federal income taxes is made in the financial statements of the Operating Partnership.  However, the Operating Partnership is subject to certain state and local income, excise and franchise taxes.  The aggregate cost of land and depreciable property for federal income tax purposes as of December 31, 2002 and 2001 was approximately $8.7 billion and $8.6 billion, respectively.

 

Effective in 2001, the Operating Partnership has elected Taxable REIT Subsidiary (“TRS”) status for certain of its corporate subsidiaries.  The provisions for federal income taxes for these TRS entities were not material during 2002 and 2001 and were recognized as general and administrative expenses in the consolidated statements of operations.

 

During the years ended December 31, 2002, 2001 and 2000, the Operating Partnership’s tax treatment of distributions were as follows:

 

 

 

Year Ended December 31,

 

 

 

2002

 

2001

 

2000

 

Tax treatment of distributions:

 

 

 

 

 

 

 

Ordinary income

 

$

1.398

 

$

1.369

 

$

1.528

 

Long-term capital gain

 

0.212

 

0.220

 

0.016

 

Unrecaptured section 1250 gain

 

0.120

 

0.091

 

0.031

 

Distributions declared per OP Unit outstanding

 

$

1.730

 

$

1.680

 

$

1.575

 

 

F-15



 

Partners’ Capital

 

The “Limited Partners” of ERPOP include various individuals and entities that contributed their properties to ERPOP in exchange for units of limited partnership interest in ERPOP (“OP Units”).  The “General Partner” of ERPOP is EQR.  Net income is allocated to the Limited Partners based on their respective ownership percentage of the Operating Partnership.  The ownership percentage is calculated by dividing the number of OP Units held by the Limited Partners by the total OP Units held by the Limited Partners and the General Partner.  Issuance of additional EQR common shares of beneficial interest, $0.01 par value per share (the “Common Shares”), and OP Units changes the ownership interests of both the Limited Partners and EQR.  Such transactions and the proceeds therefrom are treated as capital transactions.

 

Minority Interests

 

The Operating Partnership reflects minority interests in partially owned properties on the balance sheet for the portion of properties consolidated by the Operating Partnership that are not wholly owned by the Operating Partnership.  The earnings or losses from those properties attributable to the minority interests are reflected as minority interests in partially owned properties in the consolidated statements of operations.

 

Use of Estimates

 

In preparation of the Operating Partnership’s financial statements in conformity with accounting principles generally accepted in the United States, management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements as well as the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from these estimates.

 

Reclassifications

 

Certain reclassifications considered necessary for a fair presentation have been made to the prior period financial statements in order to conform to the current year presentation.  These reclassifications have not changed the results of operations or partners’ capital.

 

Other

 

In April 2002, the FASB issued SFAS No. 145, Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB Statement No. 13, and Technical Corrections.  SFAS No. 145, among other items, rescinds the automatic classification of costs incurred on debt extinguishment as extraordinary charges.  Instead, gains and losses from debt extinguishment should only be classified as extraordinary if they meet the “unusual and infrequently occurring” criteria outlined in APB No. 30.  SFAS No. 145 is effective for fiscal years beginning after May 15, 2002.  The Operating Partnership will adopt the standard effective January 1, 2003.

 

                In January 2003, the FASB issued Interpretation ("FIN") No. 46, Consolidation of Variable Interest Entities.  FIN No. 46 requires a variable interest entity to be consolidated by a company if that company is subject to a majority of the risk of loss from the variable interest entity's activities or entitled to receive a majority of the entity's residual returns or both.  The consolidation requirements of FIN No. 46 apply immediately to variable interest entities created after January 31, 2003 and apply to older entities in the first fiscal year or interim period beginning after June 15, 2003.  The Operating Partnership will adopt FIN No. 46 in the third quarter of 2003 but has not yet determined the effect that adoption will have on its consolidated financial position and results of operations.

 

3.                                      Business Combinations

 

On July 11, 2000, the Company acquired Globe Business Resources, Inc. (“Globe”) in an all cash and debt transaction valued at $163.2 million.  Globe provided fully furnished short-term housing through an inventory of leased housing units to transferring or temporarily assigned corporate personnel, new hires, trainees, consultants and individual customers throughout the United States.  Additionally, Globe leased and sold furniture to a diversified base of commercial and residential customers throughout the United States.  Shareholders of Globe received $13.00 per share, which approximated $58.7 million in cash based on the 4.5 million Globe shares outstanding.  EQR contributed all of the assets and liabilities of Globe to the Operating Partnership in exchange for an increased ownership interest.   In addition, the Company:

 

                  Acquired $94.8 million in other Globe assets and assumed $29.6 million in other Globe liabilities;

 

F-16



 

                  Allocated $68.4 million to goodwill;

                  Recorded acquisition costs of $4.5 million; and

                  Assumed $70.4 million in debt, which included $1.4 million in mortgage debt, $39.5 million in unsecured notes, and Globe’s line of credit of $29.5 million outstanding.

 

On July 21, 2000, the Company, through its Globe subsidiary, acquired Temporary Quarters, Inc., the leading corporate housing provider in Atlanta, Georgia, in a $3.3 million all cash transaction.

 

During 2001 and prior to the one-year anniversary of the Globe acquisition, the Company recorded net increases to goodwill of $9.5 million to reallocate the original purchase price recorded at the acquisition date.  Also during 2001, the Company recorded a $60.0 million asset impairment charge related to its furniture rental business.  During 2002, the Company recorded a $17.1 million asset impairment charge related to Equity Corporate Housing (“ECH”).  See Notes 16 and 21.

 

On January 11, 2002, the Company sold the former Globe furniture rental business for approximately $30.0 million in cash, which approximated the net book value at the sale date.   The Company has retained ownership of the former Globe short-term furnished housing business, which is now known as ECH.

 

On October 31, 2000, the Company acquired Grove Property Trust (“Grove”) for a total purchase price of $463.2 million and succeeded to the ownership of 60 properties containing 7,308 units.  EQR contributed all of the assets and liabilities of Grove to the Operating Partnership in exchange for an increased ownership interest.  The Company:

 

                  Paid $17.00 per share or $141.6 million in cash to purchase the 8.3 million outstanding common shares of Grove;

                  Paid $17.00 per unit or $12.4 million in cash to purchase 0.7 million Grove OP Units outstanding at the merger date;

                  Converted 2.1 million Grove OP Units to 1.6 million of the Operating Partnership’s OP Units using the conversion ratio of 0.7392 (after cash-out of fractional units).  The value of these converted OP Units totaled $37.2 million;

                  Assumed $241.3 million in Grove debt, which included first and second mortgages totaling $203.4 million and Grove’s line of credit totaling $38.0 million.   Grove’s line of credit and two mortgage loans totaling $7.8 million were paid off immediately after the closing;

                  Acquired $20.1 million in other Grove assets and assumed $11.2 million in other Grove liabilities, including a contingent earnout liability totaling $1.5 million.  This amount represented the estimated additional cash or OP Units required to be funded to the previous owners of Glen Meadow Apartments upon the transition of this property from subsidized to market rents; and

                  Recorded acquisition costs of $19.5 million.

 

4.                                      Partners’ Capital

 

On October 11, 2001, the Operating Partnership effected a two-for-one split of its OP Units to unit holders of record as of September 21, 2001.  All OP Units presented have been retroactively adjusted to reflect the OP Unit split.

 

The following table presents the changes in the Operating Partnership’s issued and outstanding OP Units for the years ended December 31, 2002, 2001 and 2000:

 

F-17



 

 

 

2002

 

2001

 

2000

 

 

 

 

 

 

 

 

 

Operating Partnership’s OP Units outstanding at January 1,

 

294,818,566

 

290,090,252

 

279,869,080

 

 

 

 

 

 

 

 

 

Issued to General Partner:

 

 

 

 

 

 

 

Conversion of Series E Preference Units

 

909,873

 

260,078

 

438,810

 

Conversion of Series G Preference Units

 

70

 

 

2,560

 

Conversion of Series H Preference Units

 

4,050

 

6,972

 

128,280

 

Conversion of all Series J Preference Units

 

 

 

5,644,024

 

Employee Share Purchase Plan

 

324,238

 

310,261

 

299,580

 

Dividend Reinvestment –DRIP Plan

 

41,407

 

42,649

 

69,504

 

Share Purchase –DRIP Plan

 

31,354

 

33,106

 

26,374

 

Exercise of EQR options

 

1,435,115

 

3,187,530

 

1,370,186

 

Restricted  EQR share grants, net

 

885,967

 

730,982

 

475,862

 

OP Units repurchased and retired

 

(5,092,300

)

 

 

OP Units other

 

396

 

(313

)

 

 

 

 

 

 

 

 

 

Issued to Limited Partners:

 

 

 

 

 

 

 

Issuance pursuant to Grove acquisition

 

 

 

1,560,806

 

Issuance through acquisitions

 

37,388

 

73,351

 

205,186

 

Conversion of Series A Junior Preference Units

 

 

83,698

 

 

Operating Partnership’s OP Units outstanding at December 31,

 

293,396,124

 

294,818,566

 

290,090,252

 

 

On February 3, 1998, the Company filed with the SEC a Form S-3 Registration Statement to register $1.0 billion of equity securities.  The SEC declared this registration statement effective on February 27, 1998.  In addition, the Company carried over $272.4 million related to the registration statement effective on August 4, 1997.  As of December 31, 2002, $1.1 billion remained available for issuance under this registration statement.

 

During October 2002, EQR repurchased 5,092,300 of its Common Shares on the open market at an average price of $22.58 per share.  EQR paid approximately $115.0 million for these shares, which were retired subsequent to the repurchase.  Concurrent with this transaction, the Operating Partnership repurchased and retired 5,092,300 OP Units previously issued to EQR.

 

As of December 31, 2002 and 2001, the Limited Partners own an approximate 7.6% and 7.9% ownership interest in ERPOP, respectively.  Subject to applicable securities law restrictions, the Limited Partners may exchange their OP Units for EQR Common Shares on a one-for-one basis.

 

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

 

The following table presents the Operating Partnership’s issued and outstanding “Preference Units” as of December 31, 2002 and 2001:

 

F-18



 

 

 

 

 

 

 

Annual
Dividend
Rate per
Unit (3)

 

 

 

 

 

 

 

 

 

 

Amounts in thousands

 

 

 

Redemption
Date (1) (2)

 

Conversion
Rate (2)

 

 

December 31,
2002

 

December 31,
2001

 

Preference Units:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9 1/8% Series B Cumulative Redeemable Preference Units; liquidation value $250 per unit; 500,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

10/15/05

 

N/A

 

$

22.81252

 

$

125,000

 

$

125,000

 

 

 

 

 

 

 

 

 

 

 

 

 

9 1/8% Series C Cumulative Redeemable Preference Units; liquidation value $250 per unit; 460,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

9/9/06

 

N/A

 

$

22.81252

 

115,000

 

115,000

 

 

 

 

 

 

 

 

 

 

 

 

 

8.60% Series D Cumulative Redeemable Preference Units; liquidation value $250 per unit; 700,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

7/15/07

 

N/A

 

$

21.50000

 

175,000

 

175,000

 

 

 

 

 

 

 

 

 

 

 

 

 

7.00% Series E Cumulative Convertible Preference Units; liquidation value $25 per unit; 2,548,114 and 3,365,794 units issued and outstanding at December 31, 2002 and December31, 2001, respectively

 

11/1/98

 

1.1128

 

$

1.75000

 

63,703

 

84,145

 

 

 

 

 

 

 

 

 

 

 

 

 

7 ¼% Series G Convertible Cumulative Preference Units; liquidation value $250 per unit; 1,264,692 and 1,264,700 units issued and outstanding at December 31, 2002 and December 31,2001, respectively

 

9/15/02

 

8.5360

 

$

18.12500

 

316,173

 

316,175

 

 

 

 

 

 

 

 

 

 

 

 

 

7.00% Series H Cumulative Convertible Preference Units; liquidation value $25 per unit; 51,228 and 54,027 units issued and outstanding at December 31, 2002 and December 31, 2001, respectively

 

6/30/98

 

1.4480

 

$

1.75000

 

1,281

 

1,351

 

 

 

 

 

 

 

 

 

 

 

 

 

8.29% Series K Cumulative Redeemable Preference Units; liquidation value $50 per unit; 1,000,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

12/10/26

 

N/A

 

$

4.14500

 

50,000

 

50,000

 

 

 

 

 

 

 

 

 

 

 

 

 

7.625% Series L Cumulative Redeemable Preference Units; liquidation value $25 per unit; 4,000,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

2/13/03

 

N/A

 

$

1.90625

 

100,000

 

100,000

 

 

 

 

 

 

 

 

 

$

946,157

 

$

966,671

 

 


(1)                     On or after the redemption date, redeemable Preference Units (Series B, C, D, K and L) 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 unit, plus accrued and unpaid distributions, if any, in conjunction with the concurrent redemption of the corresponding Preferred Shares of EQR.

 

(2)                     On or after the redemption date, convertible Preference Units (Series E, G & H) may be redeemed under certain circumstances for cash or OP Units at the option of the Company, in whole or in part, at various redemption prices per unit based upon the contractual conversion rate, plus accrued and unpaid distributions, if any, in conjunction with the concurrent redemption/conversion of the corresponding Preferred Shares of EQR.  The conversion rate listed for Series G is the preference unit rate and the equivalent depositary unit rate is 0.8536.

 

(3)                     Dividends on all series of Preference Units are payable quarterly at various pay dates.  Dividend rates listed for Series B, C, D and G are Preference Unit rates and the equivalent depositary unit annual dividend rates are $2.281252, $2.281252, $2.15 and $1.8125, respectively.

 

Cumulative through December 31, 2002, a subsidiary of the Operating Partnership issued various series of “Preference Interests” with an equity value of $246.0 million receiving net proceeds of $239.9 million.  The following table presents the issued and outstanding Preference Interests as of December 31, 2002 and December 31, 2001:

 

F-19



 

 

 

 

 

 

 

Annual
Dividend
Rate per
Unit (3)

 

 

 

 

 

 

 

 

 

 

Amounts in thousands

 

 

 

Redemption
Date (1)(2)

 

Conversion
Rate (2)

 

 

December 31,
2002

 

December 31,
2001

 

Preference Interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8.00% Series A Cumulative Redeemable Preference Interests; liquidation value $50 per unit; 800,000 units issued And outstanding at December 31, 2002 and December 31, 2001

 

10/01/04

 

N/A

 

$

4.0000

 

$

40,000

 

$

40,000

 

 

 

 

 

 

 

 

 

 

 

 

 

8.50% Series B Cumulative Redeemable Preference Units; liquidation value $50 per unit; 1,100,000 units issued And outstanding at December 31, 2002 and December 31, 2001

 

03/03/05

 

N/A

 

$

4.2500

 

55,000

 

55,000

 

 

 

 

 

 

 

 

 

 

 

 

 

8.50% Series C Cumulative Redeemable Preference Units; liquidation value $50 per unit; 220,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

03/23/05

 

N/A

 

$

4.2500

 

11,000

 

11,000

 

 

 

 

 

 

 

 

 

 

 

 

 

8.375% Series D Cumulative Redeemable Preference Units; liquidation value $50 per unit; 420,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

05/01/05

 

N/A

 

$

4.1875

 

21,000

 

21,000

 

 

 

 

 

 

 

 

 

 

 

 

 

8.50% Series E Cumulative Redeemable Preference Units; liquidation value $50 per unit; 1,000,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

08/11/05

 

N/A

 

$

4.2500

 

50,000

 

50,000

 

 

 

 

 

 

 

 

 

 

 

 

 

8.375% Series F Cumulative Redeemable Preference Units; liquidation value $50 per unit; 180,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

05/01/05

 

N/A

 

$

4.1875

 

9,000

 

9,000

 

 

 

 

 

 

 

 

 

 

 

 

 

7.875% Series G Cumulative Redeemable Preference Units; liquidation value $50 per unit; 510,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

03/21/06

 

N/A

 

$

3.9375

 

25,500

 

25,500

 

 

 

 

 

 

 

 

 

 

 

 

 

7.625% Series H Cumulative Convertible Redeemable Preference Units; liquidation value $50 per unit; 190,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

03/23/06

 

1.5108

 

$

3.8125

 

9,500

 

9,500

 

 

 

 

 

 

 

 

 

 

 

 

 

7.625% Series I Cumulative Convertible Redeemable Preference Units; liquidation value $50 per unit; 270,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

06/22/06

 

1.4542

 

$

3.8125

 

13,500

 

13,500

 

 

 

 

 

 

 

 

 

 

 

 

 

7.625% Series J Cumulative Convertible Redeemable Preference Units; liquidation value $50 per unit; 230,000 units issued and outstanding at December 31, 2002 and December 31, 2001

 

12/14/06

 

1.4108

 

$

3.8125

 

11,500

 

11,500

 

 

 

 

 

 

 

 

 

$

246,000

 

$

246,000

 

 


(1)                     On or after the fifth anniversary of the respective issuance (the “Redemption Date”), all of the Preference Interests may be redeemed for cash at the option of the Company, in whole or in part, at any time or from time to time, at a redemption price equal to the liquidation preference of $50.00 per unit plus the cumulative amount of accrued and unpaid distributions, if any.

 

(2)                     On or after the tenth anniversary of the respective issuance (the “Conversion Date”), all of the Preference Interests are exchangeable at the option of the holder (in whole but not in part) on a one-for-one basis for a respective reserved series of EQR Preferred Shares.  In addition, on or after the Conversion Date, the convertible Preference Interests (Series H, I & J) may be converted under certain circumstances at the option of the holder (in whole but not in part) to Common Shares based upon the contractual conversion rate, plus accrued and unpaid distributions, if any.

 

(3)                     Dividends on all series of Preference Interests are payable quarterly on March 25th, June 25th, September 25th, and December 25th of each year.

 

The following table presents the Operating Partnership’s issued and outstanding Junior Convertible Preference Units (the “Junior Preference Units”) as of December 31, 2002 and December 31, 2001:

 

F-20



 

 

 

 

 

 

 

Annual
Dividend
Rate per
Unit(3)

 

 

 

 

 

 

 

 

 

 

Amounts in thousands

 

 

 

Redemption
Date

 

Conversion
Rate

 

 

December 31,
2002

 

December 31,
2001

 

Junior Preference Units:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A Junior Convertible Preference Units; liquidation value $100 per unit; 56,616 units issued and outstanding at December 31, 2002 and December 31, 2001

 

(1)

 

4.0816

 

$

5.46934

 

$

5,662

 

$

5,662

 

 

 

 

 

 

 

 

 

 

 

 

 

Series B Junior Convertible Preference Units; liquidation value $25 per unit; 7,367 units issued and outstanding at December 31, 2002 and December 31, 2001

 

(2)

 

(2)

 

$

2.00000

 

184

 

184

 

 

 

 

 

 

 

 

 

$

5,846

 

$

5,846

 

 


(1)

 

On the fifth anniversary of the respective issuance (the “Redemption Date”), the Series A Junior Preference Units shall be automatically converted into OP Units based upon the conversion rate.  Prior to the Redemption Date, the Operating Partnership or the holders may elect to convert the Series A Junior Preference Units to OP Units under certain circumstances based upon the conversion rate.

 

 

 

(2)

 

On or after the tenth anniversary of the issuance (the “Redemption Date”), the Series B Junior Preference Units may be converted into OP Units at the option of the Operating Partnership based on the contractual conversion rate.  Prior to the Redemption Date, the holders may elect to convert the Series B Junior Preference Units to OP Units under certain circumstances based on the contractual conversion rate.  The contractual conversion rate is based upon a ratio dependent upon the closing price of EQR’s Common Shares.

 

 

 

(3)

 

Dividends on both series of Junior Preference Units are payable quarterly at various pay dates.

 

 

 

5.

 

Real Estate

 

The following table summarizes the carrying amounts for investment in real estate as of December 31, 2002 and 2001 (Amounts are in thousands):

 

 

 

2002

 

2001

 

Land

 

$

1,803,577

 

$

1,840,170

 

Buildings and Improvements

 

10,643,030

 

10,577,332

 

Furniture, Fixtures and Equipment

 

597,215

 

519,515

 

Construction in Progress

 

2,441

 

79,166

 

Real Estate

 

13,046,263

 

13,016,183

 

Accumulated Depreciation

 

(2,112,017

)

(1,718,845

)

Real Estate, net

 

$

10,934,246

 

$

11,297,338

 

 

The following table summarizes the carrying amounts for real estate held for disposition as of December 31, 2002 and 2001 (Amounts are in thousands):

 

 

 

2002

 

2001

 

Land

 

$

 

$

361

 

Buildings and Improvements

 

 

3,157

 

Furniture, Fixtures and Equipment

 

 

140

 

Real Estate

 

 

3,658

 

Accumulated Depreciation

 

 

(287

)

Real Estate, net

 

$

 

$

3,371

 

 

During the year ended December 31, 2002, the Operating Partnership acquired the entire equity

 

F-21



 

interest in the twelve properties listed below from unaffiliated parties, and one additional unit at an existing property, for a total purchase price of $289.9 million.

 

Date
Acquired

 

Property

 

Location

 

Number of
Units

 

Acquisition Price
(in thousands)

 

03/28/02

 

Isles at Sawgrass

 

Sunrise, FL

 

368

 

$

26,000

 

04/24/02

 

Center Pointe

 

Beaverton, OR

 

264

 

19,100

 

04/30/02

 

Mira Flores

 

Palm Beach Gardens, FL

 

352

 

29,250

 

05/15/02

 

Gramercy Park

 

Houston, TX

 

384

 

26,000

 

05/31/02

 

Enclave at Winston Park

 

Coconut Creek, FL

 

278

 

25,450

 

05/31/02

 

St. Andrews at Winston Park

 

Coconut Creek, FL

 

284

 

25,450

 

06/21/02

 

Westside Villas VII

 

Los Angeles, CA

 

53

 

15,250

 

07/17/02

 

Savannah Lakes

 

Boynton Beach, FL

 

466

 

37,400

 

08/01/02

 

Cove at Fisher’s Landing

 

Vancouver, WA

 

253

 

17,800

 

08/08/02

 

Avon Place (condo unit)

 

Avon, CT

 

1

 

69

 

08/09/02

 

Montevista

 

Dallas, TX

 

350

 

23,675

 

11/21/02

 

Stone Oak

 

Houston, TX

 

318

 

20,000

 

11/26/02

 

Providence at Kirby

 

Houston, TX

 

263

 

24,500

 

 

 

 

 

 

 

3,634

 

$

289,944

 

 

During the fourth quarter of 2002, the Operating Partnership paid $40.1 million in cash and used tax-deferred (1031) exchange proceeds of $42.3 million to acquire the remaining third-party equity interests it did not previously own in two properties containing 826 units.  These properties were accounted for under the equity method of accounting and subsequent to these purchases were consolidated.  Accordingly, the Operating Partnership recorded an additional $102.1 million in investment in real estate.

 

On December 31, 2002, the Operating Partnership contributed one of its development properties to one of its development partners, retaining a 50% common equity ownership interest.  As a result of this contribution, the Operating Partnership no longer can exercise sole control over the major decisions (such as sale and/or financing/refinancing) regarding this property.  Effective with the contribution, the Operating Partnership will account for this project under the equity method of accounting.  No gain or loss on sale was recognized as the contribution was effectuated at carryover basis.  As a result of this transaction, the Operating Partnership reduced investment in real estate by $203.7 million (of which land and construction in progress were reduced by $60.6 million and $143.1 million, respectively), reduced mortgage debt by $118.4 million and increased investments in unconsolidated entities by $80.7 million.

 

During the year ended December 31, 2001, the Operating Partnership acquired fourteen properties and one parcel of land containing 3,421 units for a total purchase price of $387.8 million.

 

On July 2, 2001, the Operating Partnership acquired an additional ownership interest in 21 previously Unconsolidated Properties containing 3,896 units.  Prior to July 2, 2001, the Operating Partnership accounted for this portfolio as an investment in mortgage notes (see Note 8).  As a result of this additional ownership acquisition, the Operating Partnership acquired a controlling interest, and as such, now consolidates these properties for financial reporting purposes.  The Operating Partnership recorded additional investments in real estate totaling $258.9 million in connection with this transaction.

 

During the years ended December 31, 2002, 2001 and 2000, the Operating Partnership capitalized $10.0 million, $8.3 million and $1.4 million, respectively, in interest costs related to wholly-owned development projects (which reduced interest expense incurred in the consolidated statements of operations).

 

6.                                      Real Estate Dispositions

 

During the year ended December 31, 2002, the Operating Partnership disposed of the fifty-eight

 

F-22



 

properties listed below to unaffiliated parties.  The Operating Partnership recognized a net gain on sales of discontinued operations of approximately $104.3 million and a net gain on sales of unconsolidated entities of approximately $5.1 million.

 

Date
Disposed

 

Property

 

Location

 

Number
Of Units

 

Disposition
Price

(in thousands)

 

01/17/02

 

Ravenwood

 

Mauldin, SC

 

82

 

$

2,425

 

01/24/02

 

Larkspur I & II

 

Moraine, OH

 

45

 

899

 

01/31/02

 

Springwood II

 

Austintown, OH

 

43

 

900

 

02/21/02

 

Scottsdale Courtyards

 

Scottsdale, AZ

 

274

 

26,500

 

04/11/02

 

Applegate

 

Lordstown, OH

 

39

 

723

 

04/11/02

 

Applerun

 

Warren, OH

 

48

 

1,054

 

04/11/02

 

Brunswick

 

Cortland, OH

 

59

 

1,424

 

05/01/02

 

The Landings

 

Memphis, TN

 

292

 

10,300

 

05/03/02

 

Waterbury

 

Clarksville, TN

 

54

 

1,385

 

05/09/02

 

Arboretum

 

Tucson, AZ

 

496

 

25,000

 

05/09/02

 

Orange Grove Village

 

Tucson, AZ

 

400

 

17,400

 

05/09/02

 

Village at Tanque Verde

 

Tucson, AZ

 

217

 

9,100

 

05/14/02

 

Canyon Crest Views

 

Riverside, CA

 

178

 

20,450

 

05/14/02

 

Merrimac Woods

 

Costa Mesa, CA

 

123

 

12,950

 

05/14/02

 

Sierra Canyon

 

Santa Clarita, CA

 

232

 

23,500

 

05/15/02

 

Meadowood

 

Wellsville, OH

 

40

 

812

 

05/23/02

 

Pine Meadow

 

Greensboro, NC

 

204

 

7,550

 

05/23/02

 

Palms at South Shore

 

League City, TX

 

240

 

12,850

 

05/31/02

 

California Gardens

 

Jacksonville, FL

 

71

 

1,468

 

05/31/02

 

Westcreek

 

Jacksonville, FL

 

86

 

2,282

 

06/19/02

 

Apple Run

 

Hillsdale, MI

 

39

 

1,047

 

07/02/02

 

Cedar Ridge

 

Arlington, TX

 

121

 

5,500

 

07/02/02

 

Fielder Crossing

 

Arlington, TX

 

119

 

4,100

 

07/09/02

 

Vacant Land

 

Detroit, MI

 

 

10

 

07/11/02

 

Stonehenge

 

Tecumseh, MI

 

48

 

1,238

 

07/11/02

 

Ashgrove

 

Marshall, MI

 

51

 

1,314

 

07/12/02

 

Mill Village

 

Randolph, MA

 

311

 

31,800

 

07/18/02

 

Meadowood I

 

Jackson, MI

 

47

 

1,450

 

07/24/02

 

Mountain Run

 

Albuquerque,  NM

 

472

 

21,500

 

07/30/02

 

Celebration at Westchase

 

Houston, TX

 

367

 

16,150

 

07/30/02

 

Pleasant Ridge

 

Arlington, TX

 

63

 

2,605

 

07/31/02

 

Cedargate I & II

 

Bowling Green, KY

 

117

 

3,020

 

08/15/02

 

The Cedars

 

Charlotte, NC

 

360

 

14,800

 

08/29/02

 

Bourbon Square (Retail)

 

Palatine, IL

 

 

1,200

 

09/30/02

 

River Bend

 

Tampa, FL

 

296

 

11,200

 

10/29/02

 

Brunswick I & II

 

Morgantown, WV

 

183

 

5,400

 

10/31/02

 

Harvest Grove

 

Conyers, GA

 

376

 

18,900

 

10/31/02

 

Pinney Brook

 

Ellington, CT

 

35

 

1,475

 

10/31/02

 

Arbor Commons

 

Ellington, CT

 

28

 

1,800

 

11/15/02

 

Knox Landing

 

Knoxville, TN

 

85

 

1,841

 

11/15/02

 

Woodlands

 

Franklin, KY

 

56

 

1,050

 

11/19/02

 

Ridgetree I & II

 

Dallas, TX

 

798

 

27,375

 

11/20/02

 

Palatka Oaks I & II

 

Palatka, FL

 

57

 

1,225

 

12/05/02

 

Parkwood East

 

Fort Collins, CO

 

259

 

18,650

 

12/16/02

 

Alderwood Park

 

Lynwood, WA

 

188

 

12,410

 

12/16/02

 

Ridgegate

 

Kent, WA

 

153

 

10,087

 

12/16/02

 

Ridgetop, The

 

Silverdale, WA

 

221

 

13,234

 

12/16/02

 

Wellington

 

Silverdale, WA

 

240

 

 

15,635

 

12/20/02

 

Ridgeway Commons

 

Memphis, TN

 

127

 

5,200

 

12/20/02

 

Farmington Gates

 

Germantown, TN

 

182

 

9,450

 

12/23/02

 

Fountain Creek

 

Phoenix, AZ

 

186

 

8,950

 

12/23/02

 

Wycliffe Court

 

Murfreesboro, TN

 

63

 

1,600

 

12/27/02

 

Polos, The

 

Fort Myers, FL

 

328

 

19,483

 

12/27/02

 

Windridge

 

Dunwood, GA

 

272

 

14,100

 

Various

 

Four Lakes Condo Units

 

Lisle, IL

 

115

 

12,535

 

 

 

Wholly Owned Properties

 

 

 

9,586

 

496,306

 

01/31/02

 

Mount Laurel Crossing*

 

Mt. Laurel, NJ

 

296

 

11,317

 

04/23/02

 

Foxton*

 

Seymour, IN

 

39

 

 

08/13/02

 

Chase Knolls*

 

Los Angeles, CA

 

 

23,479

 

10/31/02

 

Newberry*

 

Grove City, PA

 

52

 

400

 

11/08/02

 

Hidden Pointe*

 

Atlanta, GA

 

440

 

 

11/15/02

 

Regents Court*

 

San Diego, CA

 

251

 

14,528

 

11/26/02

 

Greenleaf*

 

Toledo, OH

 

49

 

138

 

 

 

Unconsolidated Properties

 

 

 

1,127

 

49,862

 

Total

 

 

 

 

 

10,713

 

$

546,168

 


* Represents the Operating Partnership’s share of the net disposition proceeds.

 

F-23



 

 

During the year ended December 31, 2001, the Operating Partnership sold forty-nine properties containing 8,807 units to unaffiliated parties for a total sales price of $416.9 million.  Including the joint venture sales discussed below, the Operating Partnership recognized a net gain on sales of discontinued operations of approximately $148.9 million and a net gain on sales of unconsolidated entities of approximately $0.4 million.

 

During 2001, the Operating Partnership entered into a joint venture with an unaffiliated joint venture partner (“JVP”).  At closing, the Operating Partnership sold and/or contributed eleven wholly owned properties containing 3,011 units valued at $202.5 million to the joint venture encumbered with $20.2 million in mortgage loans obtained on February 16, 2001.  An additional $123.6 million of mortgage loans was obtained by the joint venture.  The JVP contributed cash in an amount equal to 75% of the equity in the joint venture, which was then distributed to the Operating Partnership.  The Operating Partnership retained a 25% interest in the joint venture along with the right to manage the properties.  In accordance with the respective joint venture organization documents, the Operating Partnership and the JVP both shall have the right, but not the obligation, to infuse additional cash into the joint venture.  There are no other agreements that require the Operating Partnership or the JVP to infuse cash into the joint venture.  In addition, the Operating Partnership and the JVP have not guaranteed the mortgage indebtedness of the joint venture.  As a result, the Operating Partnership recognized 75% of the gain on the sales and/or contributions of property to the joint venture, which totaled approximately $36.2 million.  The Operating Partnership has classified its initial $3.4 million 25% interest in the joint venture (at carryover basis) as investments in unconsolidated entities and accounted for it under the equity method of accounting.

 

7.             Commitments to Acquire/Dispose of Real Estate

 

As of December 31, 2002, in addition to the property that was subsequently acquired as discussed in Note 23, the Operating Partnership had entered into separate agreements to acquire two multifamily properties containing 694 units from unaffiliated parties.  The Operating Partnership expects a combined purchase price of approximately $73.0 million, including the assumption of mortgage indebtedness of approximately $35.2 million.

 

F-24



 

As of December 31, 2002, in addition to the properties that were subsequently disposed of as discussed in Note 23, the Operating Partnership had entered into separate agreements to dispose of thirty-eight multifamily properties containing 7,313 units to unaffiliated parties.  The Operating Partnership expects a combined disposition price of approximately $348.6 million.

 

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

 

8.             Investment in Mortgage Notes, Net

 

In 1995, the Operating Partnership invested $89 million in various partnership interests and subordinated mortgages collateralized by 21 Properties consisting of 3,896 units.  Prior to the consolidation of these properties, the Operating Partnership received $61.4 million in cash during 2001 as partial repayment of its investment in these mortgage notes.

 

On July 2, 2001, the Operating Partnership acquired an additional ownership interest in the 21 entities that own the Unconsolidated Properties.  As a result of this additional ownership interest, the Company now has a controlling interest, and as such, consolidates these properties for financial reporting purposes.

 

During 2001, the Operating Partnership amortized $2.3 million, which represented a portion of the original discount when the notes were purchased.  This discount was being amortized utilizing the effective yield method based on the expected life of the investment.

 

9.                                      Investments in Unconsolidated Entities

 

The Operating Partnership has co-invested in various properties with unrelated third parties.  The following table summarizes the Operating Partnership’s investments in unconsolidated entities as of December 31, 2002 (amounts in thousands except for project and unit amounts):

 

 

 

Institutional
Joint
Ventures

 

Stabilized
Development
Projects (1)

 

Projects
Under
Development

 

Lexford/
Other

 

Totals

 

 

 

 

 

 

 

 

 

 

 

 

 

Total projects

 

45

 

11

 

18

(2)

23

 

97

 

 

 

 

 

 

 

 

 

 

 

 

 

Total units

 

10,846

 

3,483

 

4,981

(2)

2,773

 

22,083

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership’s percentage ownership of outstanding debt

 

25.0

%

100.0

%

100.0

%

11.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership’s share of outstanding debt (4)

 

$

121,200

 

$

268,283

 

$

468,645

(3)

$

5,512

 

$

863,640

 

 


(1)                                  The Operating Partnership determines a project to be stabilized once it has maintained an average physical occupancy of 90% or more for a three-month period.

 

(2)                                  Includes fourteen projects under development consisting of 3,961 units, which are not included in the Operating Partnership’s property/unit counts at December 31, 2002.   Totals also exclude Fort Lewis Military Housing consisting of one property and 3,652 units, which is not accounted for under the equity method of accounting.

 

(3)                                  A total of $786.9 million is available for funding under this construction debt, of which $468.6 million

 

F-25



 

was funded and outstanding at December 31, 2002.

 

4)                                      As of January 30, 2003, the Operating Partnership has funded $51.0 million as additional collateral on selected debt (see Note 10).  All remaining debt is non-recourse to EQR and the Operating Partnership.

 

Investments in unconsolidated entities include the Unconsolidated Properties as well as various development properties under construction or pending construction.  The Operating Partnership does not consolidate these entities as it does not have sole control of the major decisions (such as sale and/or financing/refinancing).  The Operating Partnership’s common equity ownership interests in these entities range from 4.5% to 50.0% at December 31, 2002.

 

These investments are accounted for utilizing the equity method of accounting.  Under the equity method of accounting, the net equity investment of the Operating Partnership is reflected on the consolidated balance sheets and after the project is completed, the consolidated statements of operations include the Operating Partnership’s share of net income or loss from the unconsolidated entity.  Prior to the project being completed, the Operating Partnership capitalizes interest on its equity contribution in accordance with the provisions of SFAS No. 58, Capitalization of Interest Cost in Financial Statements That Include Investments Accounted for by the Equity Method.  During the years ended December 31, 2002, 2001 and 2000, the Operating Partnership capitalized $17.2 million, $19.9 million and $16.2 million, respectively, in interest cost related to its unconsolidated development projects (which reduced interest expense incurred in the consolidated statements of operations).

 

The Operating Partnership generally contributes between 25% and 35% of the project cost of the unconsolidated projects under development, with the remaining cost financed through third-party construction mortgages.

 

10.          Deposits - Restricted

 

As of December 31, 2002, deposits-restricted totaled $141.3 million and primarily included the following:

 

                  deposits in the amount of $51.0 million held in third party escrow accounts to provide collateral for third party construction financing in connection with unconsolidated development projects;

                  approximately $25.4 million in tax-deferred (1031) exchange proceeds; and

                  approximately $64.9 million for resident security, utility, and other deposits.

 

As of December 31, 2001, deposits-restricted totaled $218.6 million and primarily included the following:

 

                  deposits in the amount of $57.5 million held in third party escrow accounts to provide collateral for third party construction financing in connection with unconsolidated development projects;

                  approximately $86.5 million in tax-deferred (1031) exchange proceeds; and

                  approximately $74.6 million for resident security, utility, and other deposits.

 

11.          Mortgage Notes Payable

 

As of December 31, 2002, the Operating Partnership had outstanding mortgage indebtedness of approximately $2.9 billion.

 

During the year ended December 31, 2002, the Operating Partnership:

 

                  repaid $407.7 million of mortgage loans;

                  assumed $50.5 million of mortgage debt on certain properties in connection with their acquisitions and/or consolidations;

                  disposed of $128.3 million of mortgage debt assumed by the purchaser in connection with the

 

F-26



 

disposition of certain properties and the furniture rental business;

                  obtained $30.0 million of mortgage loans on certain properties; and

                  obtained $96.1 million in construction loans on certain properties.

 

As of December 31, 2002, scheduled maturities for the Operating Partnership’s outstanding mortgage indebtedness were at various dates through October 1, 2033.  At December 31, 2002, the interest rate range on the Operating Partnership’s mortgage debt was 1.29% to 12.465%.  During the year ended December 31, 2002, the weighted average interest rate on the Operating Partnership’s mortgage debt was 6.35%.

 

The historical cost, net of accumulated depreciation, of encumbered properties was $4.1 billion and $4.9 billion at December 31, 2002 and 2001, respectively.

 

Aggregate payments of principal on mortgage notes payable for each of the next five years and thereafter are as follows (amounts in thousands):

 

Year

 

Total

 

2003

 

$

123,603

 

2004

 

185,232

 

2005

 

184,539

 

2006

 

255,452

 

2007

 

161,001

 

Thereafter

 

2,017,071

 

Net Unamortized Premiums/Discounts

 

716

 

Total

 

$

2,927,614

 

 

As of December 31, 2001, the Operating Partnership had outstanding mortgage indebtedness of approximately $3.3 billion.

 

During the year ended December 31, 2001, the Operating Partnership:

 

                  repaid $396.9 million of mortgage loans;

                  assumed $91.6 million of mortgage debt on certain properties in connection with their acquisitions;

                  obtained $301.5 million of new mortgage debt on previously unconsolidated properties;

                  disposed of $30.4 million of mortgage debt assumed by the purchaser in connection with the disposition of certain properties;

                  obtained $26.0 million of new mortgage debt on previously unencumbered properties; and

                  received $65.6 million in construction loan draw proceeds on certain properties.

 

As of December 31, 2001, scheduled maturities for the Operating Partnership’s outstanding mortgage indebtedness were at various dates through October 1, 2033.  At December 31, 2001, the interest rate range on the Operating Partnership’s mortgage debt was 1.50% to 12.465%.  During the year ended December 31, 2001, the weighted average interest rate on the Operating Partnership’s mortgage debt was 6.54%.

 

12.          Notes

 

The following tables summarize the Operating Partnership’s unsecured note balances and certain interest rate and maturity date information as of and for the years ended December 31, 2002 and 2001, respectively:

 

F-27



 

December 31, 2002
(Amounts are in thousands)

 

Net Principal
Balance

 

Interest Rate
Ranges

 

Weighted
Average
Interest Rate

 

Maturity
Date Ranges

 

 

 

 

 

 

 

 

 

 

 

Fixed Rate Public Notes

 

$

2,228,350

 

4.861 - 7.75%

 

6.63%

 

2003 – 2026

 

Floating Rate Public Note

 

99,955

 

(1)

 

2.61%

 

2003

 

Fixed Rate Tax-Exempt Bonds

 

127,780

 

4.75 - 5.20%

 

5.07%

 

2024-2029

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

2,456,085

 

 

 

 

 

 

 

 

December 31, 2001
(Amounts are in thousands)

 

Net Principal
Balance

 

Interest Rate
Ranges

 

Weighted
Average
Interest Rate

 

Maturity
Date Ranges

 

 

 

 

 

 

 

 

 

 

 

Fixed Rate Public Notes

 

$

2,033,276

 

5.0 - 9.375%

 

6.96%

 

2002 – 2026

 

Floating Rate Public Note

 

99,888

 

(1)

 

5.15%

 

2003

 

Fixed Rate Tax-Exempt Bonds

 

127,780

 

4.75 - 5.20%

 

5.07%

 

2024-2029

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

2,260,944

 

 

 

 

 

 

 

 


(1)          The interest rate on this note was LIBOR (reset quarterly) plus a spread equal to 0.63% at both December 31, 2002 and December 31, 2001.

 

As of December 31, 2002, the Operating Partnership had outstanding unsecured notes of approximately $2.5 billion net of a $6.0 million discount and including a $8.6 million premium.

 

As of December 31, 2001, the Operating Partnership had outstanding unsecured notes of approximately $2.3 billion net of a $3.8 million discount and including a $2.9 million premium.

 

On August 25, 2000, the Operating Partnership filed with the SEC a Form S-3 Registration Statement to register $1.0 billion of debt securities.  The SEC declared this registration statement effective on September 8, 2000.  In addition, the Operating Partnership carried over $430.0 million related to the registration statement effective on February 27, 1998.  As of December 31, 2002, $680.0 million remained available for issuance under this registration statement.

 

During the year ended December 31, 2002, the Operating Partnership:

 

                  issued $400.0 million of ten-year 6.625% fixed-rate public notes and $50.0 million of five-year 4.861% fixed rate public notes, receiving net proceeds of $444.4 million;

                  repaid $100.0 million of 9.375% fixed rate public notes at maturity;

                  repaid $125.0 million of 7.95% fixed rate public notes at maturity; and

                  repaid $40.0 million of 7.25% fixed rate public notes at maturity.

 

During the year ended December 31, 2001, the Operating Partnership:

 

                  issued $300.0 million of ten-year 6.95% fixed-rate public notes; and

                  repaid $150.0 million of 6.55% fixed rate public notes at maturity.

 

Aggregate payments of principal on unsecured notes payable for each of the next five years and thereafter are as follows (amounts in thousands):

 

F-28



 

Year

 

Total

 

 

 

 

 

2003

 

$

210,347

 

2004

 

419,643

 

2005*

 

493,534

 

2006

 

204,085

 

2007

 

154,918

 

Thereafter

 

970,945

 

Net Unamortized Premiums

 

8,619

 

Net Unamortized Discounts

 

(6,006

)

Total

 

$

2,456,085

 

 


*Includes $300 million with a final maturity of 2015 that is putable/callable in 2005.

 

13.                               Line of Credit

 

On May 30, 2002, the Operating Partnership obtained a new three-year $700.0 million unsecured revolving credit facility maturing May 29, 2005.  The new line of credit replaced the $700.0 million unsecured revolving credit facility that was scheduled to expire in August 2002.  The prior existing revolving credit facility was terminated upon the closing of the new facility.  Advances under the new credit facility bear interest at variable rates based upon LIBOR at various interest periods, plus a spread dependent upon the Operating Partnership’s credit rating, or based upon bids received from the lending group.  EQR has guaranteed the Operating Partnership’s line of credit up to the maximum amount and for the full term of the facility.

 

As of December 31, 2002 and 2001, $140.0 million and $195.0 million, respectively, was outstanding and $60.8 million and $59.0 million, respectively, was restricted (dedicated to support letters of credit and not available for borrowing) on the line of credit.  During the years ended December 31, 2002 and 2001, the weighted average interest rate was 2.30% and 5.03%, respectively.

 

In connection with the Globe acquisition, the Operating Partnership assumed a revolving credit facility with potential borrowings of up to $55.0 million.  On May 31, 2001, this credit facility was terminated.

 

14.                               Derivative Instruments

 

The following table summarizes the consolidated derivative instruments at December 31, 2002 (dollar amounts are in thousands):

 

 

 

Cash Flow
Hedges

 

Fair Value
Hedges

 

Forward
Starting
Swaps

 

Offsetting
Receive
Floating
Swaps/Caps

 

Offsetting
Pay
Floating
Swaps/Caps

 

Current Notional Balance

 

$

400,000

 

$

120,000

 

$

250,000

 

$

255,118

 

$

255,118

 

Lowest Possible Notional

 

$

400,000

 

$

120,000

 

$

250,000

 

$

251,410

 

$

251,410

 

Highest Possible Notional

 

$

400,000

 

$

120,000

 

$

250,000

 

$

431,444

 

$

431,444

 

Lowest Interest Rate

 

3.65125

%

7.25000

%

5.06375

%

4.52800

%

4.45800

%

Highest Interest Rate

 

5.81000

%

7.25000

%

5.42600

%

6.00000

%

6.00000

%

Earliest Maturity Date

 

2003

 

2005

 

2013

 

2003

 

2003

 

Latest Maturity Date

 

2005

 

2005

 

2013

 

2007

 

2007

 

Estimated Asset (Liability) Fair Value

 

$

(14,438

)

$

9,069

 

$

(11,077

)

$

(3,148

)

$

3,025

 

 

At December 31, 2002, certain unconsolidated development partnerships in which the Operating Partnership invested had entered into swaps to hedge the interest rate risk exposure on unconsolidated

 

F-29



 

floating rate construction mortgage loans.  The Operating Partnership has recorded its proportionate share of these hedges on its consolidated balance sheets.  These swaps have been designated as cash flow hedges with a current aggregate notional amount of $446.6 million (notional amounts range from $169.2 million to $555.9 million over the terms of the swaps) at interest rates ranging from 2.115% to 6.94% maturing at various dates ranging from 2003 to 2005 with a net liability fair value of $13.9 million.  During the year ended December 31, 2002, the Operating Partnership recognized an unrealized loss of $1.1 million due to ineffectiveness of certain of these unconsolidated development derivatives (included in income (loss) from investments in unconsolidated entities).

 

On December 31, 2002, the net derivative instruments were reported at their fair value as other liabilities of approximately $16.6 million and as a reduction to investments in unconsolidated entities of approximately $13.9 million.  As of December 31, 2002, there were approximately $42.8 million in deferred losses, net, included in accumulated other comprehensive loss.  Based on the estimated fair values of the net derivative instruments at December 31, 2002, the Operating Partnership may recognize an estimated $17.7 million of accumulated other comprehensive loss as additional interest expense during the twelve months ending December 31, 2003, of which $7.9 million is related to the unconsolidated development partnerships.

 

15.                               Calculation of Net Income Per Weighted Average OP Unit

 

The following tables set forth the computation of net income per OP Unit – basic and net income per OP Unit – diluted:

 

F-30



 

 

 

Year Ended December 31,

 

 

 

2002

 

2001

 

2000

 

 

 

(Amounts in thousands except per OP Unit amounts)

 

Numerator:

 

 

 

 

 

 

 

Income before allocation to Minority Interests, income (loss) from investments in unconsolidated entities, net gain on sales of unconsolidated entities, discontinued operations, extraordinary items, cumulative effect of change in accounting principle and allocation to preference unit/interest distributions

 

$

328,905

 

$

393,120

 

$

360,878

 

 

 

 

 

 

 

 

 

Allocation to Minority Interests – Partially Owned Properties

 

(1,867

)

(2,249

)

132

 

Income (loss) from investments in unconsolidated entities

 

(3,698

)

3,772

 

2,309

 

Allocation to Preference Units

 

(76,615

)

(87,504

)

(100,855

)

Allocation to Preference Interests

 

(20,211

)

(18,263

)

(10,650

)

Allocation to Junior Preference Units

 

(325

)

(352

)

(436

)

 

 

 

 

 

 

 

 

Income before net gain on sales of unconsolidated entities, discontinued operations, extraordinary items and cumulative effect of change in accounting principle

 

226,189

 

288,524

 

251,378

 

 

 

 

 

 

 

 

 

Net gain on sales of unconsolidated entities

 

5,054

 

387

 

 

Net gain on sales of discontinued operations

 

104,296

 

148,906

 

198,426

 

Discontinued operations, net

 

16,277

 

(36,696

)

35,059

 

Extraordinary items

 

(792

)

444

 

(5,592

)

Cumulative effect of change in accounting principle

 

 

(1,270

)

 

 

 

 

 

 

 

 

 

Numerator for net income per OP Unit – basic

 

351,024

 

400,295

 

479,271

 

 

 

 

 

 

 

 

 

Effect of dilutive securities:

 

 

 

 

 

 

 

Distributions on convertible preference units/interests

 

 

445

 

7,385

 

 

 

 

 

 

 

 

 

Numerator for net income per OP Unit – diluted

 

$

351,024

 

$

400,740

 

$

486,656

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

Denominator for net income per OP Unit – basic

 

294,637

 

291,362

 

283,921

 

 

 

 

 

 

 

 

 

Effect of dilutive securities:

 

 

 

 

 

 

 

Convertible preference units/interests

 

 

339

 

4,763

 

Dilution for OP Units issuable upon assumed exercise/vesting of the Company’s share options/restricted shares

 

3,332

 

3,851

 

2,582

 

 

 

 

 

 

 

 

 

Denominator for net income per OP Unit – diluted

 

297,969

 

295,552

 

291,266

 

 

 

 

 

 

 

 

 

Net income per OP Unit – basic

 

$

1.19

 

$

1.37

 

$

1.69

 

 

 

 

 

 

 

 

 

Net income per OP Unit – diluted

 

$

1.18

 

$

1.36

 

$

1.67

 

 

F-31



 

 

 

Year Ended December 31,

 

 

 

2002

 

2001

 

2000

 

 

 

(Amounts in thousands except per OP Unit amounts)

 

 

 

 

 

 

 

 

 

Net income per OP Unit – basic:

 

 

 

 

 

 

 

Income before net gain on sales of unconsolidated entities, discontinued operations, extraordinary items and cumulative effect of change in accounting principle per OP Unit – basic

 

$

0.77

 

$

0.99

 

$

0.89

 

Net gain on sales of unconsolidated entities

 

0.02

 

 

 

Net gain on sales of discontinued operations

 

0.35

 

0.51

 

0.70

 

Discontinued operations, net

 

0.05

 

(0.13

)

0.12

 

Extraordinary items

 

 

 

(0.02

)

Cumulative effect of change in accounting principle

 

 

 

 

 

 

 

 

 

 

 

 

Net income per OP Unit – basic

 

$

1.19

 

$

1.37

 

$

1.69

 

 

 

 

 

 

 

 

 

Net income per OP Unit – diluted:

 

 

 

 

 

 

 

Income before net gain on sales of unconsolidated entities, discontinued operations, extraordinary items and cumulative effect of change in accounting principle per OP Unit – diluted

 

$

0.76

 

$

0.98

 

$

0.89

 

Net gain on sales of unconsolidated entities

 

0.02

 

 

 

Net gain on sales of discontinued operations

 

0.35

 

0.50

 

0.68

 

Discontinued operations, net

 

0.05

 

(0.12

)

0.12

 

Extraordinary items

 

 

 

(0.02

)

Cumulative effect of change in accounting principle

 

 

 

 

 

 

 

 

 

 

 

 

Net income per OP Unit – diluted

 

$

1.18

 

$

1.36

 

$

1.67

 

 

Convertible preference units/interests that could be converted into 15,335,977, 15,122,162 and 13,138,716 weighted average Common Shares (which would be contributed to the Operating Partnership in exchange for OP Units) for the years ended December 31, 2002, 2001 and 2000, respectively, were outstanding but were not included in the computation of diluted earnings per OP Unit because the effects would be anti-dilutive.

 

On October 11, 2001, the Operating Partnership effected a two-for-one split of its OP Units to  unitholders of record as of September 21, 2001.  All per OP Unit data and numbers of OP Units have been retroactively adjusted to reflect the OP Unit split.

 

Pursuant to EQR’s share option plan, EQR has offered the opportunity to acquire Common Shares through the grant of share options (“Options”) to officers, directors, key employees, and consultants of EQR for 12.8 million, 12.2 million and 12.7 million Common Shares at a weighted average exercise price of $23.63, $22.59 and $21.11 per Common Share as of December 31, 2002, 2001 and 2000, respectively.  As of December 31, 2002, 2001 and 2000, 8.3 million, 7.3 million and 7.9 million Common Shares were exercisable, respectively.  Any Common Shares issued pursuant to EQR’s share option plan will result in the Operating Partnership issuing OP Units to EQR on a one-for-one basis.  Accordingly, the dilutive effect of EQR’s Options has been included in the number of OP Units - diluted.

 

Pursuant to EQR’s share award plan, EQR has also offered the opportunity to acquire Common Shares through the grant of restricted shares to officers, directors, key employees and consultants of EQR and the grant of performance based restricted shares to certain executive officers of EQR.  During the years ended December 31, 2002, 2001 and 2000, EQR awarded, net of cancellations,

 

F-32



 

0.9 million shares (at a weighted average grant price of $27.22), 0.7 million shares (at a weighted average grant price of $25.98) and 0.5 million shares (at a weighted average grant price of $21.40), respectively.  For the three years ended December 31, 2002, 2001 and 2000, the Company recorded as compensation expense $15.2 million, $8.0 million and $6.7 million, respectively, as general and administrative expenses and $9.6 million, $8.9 million and $7.4 million, respectively, as property management expenses related to all restricted and performance-based share plans.  Any Common Shares issued pursuant to EQR’s share award plan will result in the Operating Partnership issuing OP Units to EQR on a one-for-one basis.  Accordingly, the dilutive effect of EQR’s restricted shares has been included in the number of OP Units - diluted.

 

16.                               Discontinued Operations

 

The Operating Partnership has presented separately as discontinued operations in all periods the results of operations for all assets disposed of on or after January 1, 2002 (the date of adoption of SFAS No. 144) and for all assets classified as real estate held for disposition as of December 31, 2002.  In addition, net gain on sales of properties in 2001 and 2000 have been classified as discontinued operations in the accompanying consolidated statements of operations.

 

The components of discontinued operations are outlined below and include the results of operations for the respective periods that the Operating Partnership owned such assets during each of the years ended December 31, 2002, 2001 and 2000, including the following:

 

                  the sale of the furniture rental business on January 11, 2002; and

                  the Wholly Owned Properties sold during 2002 (see Note 6).

 

 

 

Year Ended December 31,

 

 

 

2002

 

2001

 

2000

 

 

 

(Amounts in thousands)

 

 

 

 

 

 

 

 

 

REVENUES

 

 

 

 

 

 

 

Rental income

 

$

46,571

 

$

73,324

 

$

70,516

 

Interest and other income

 

21

 

71

 

68

 

Furniture income

 

1,361

 

57,499

 

32,316

 

Total revenues

 

47,953

 

130,894

 

102,900

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

Property and maintenance

 

14,076

 

19,935

 

19,080

 

Real estate taxes and insurance

 

4,695

 

7,343

 

6,753

 

Depreciation

 

10,615

 

17,667

 

16,408

 

Interest expense incurred, net

 

981

 

2,347

 

2,771

 

Amortization of deferred financing costs

 

6

 

23

 

41

 

Amortization of goodwill

 

 

1,423

 

680

 

Impairment on furniture rental business

 

 

60,000

 

 

Furniture expenses

 

1,303

 

58,852

 

22,108

 

Total expenses

 

31,676

 

167,590

 

67,841

 

 

 

 

 

 

 

 

 

Discontinued operations, net

 

$

16,277

 

$

(36,696

)

$

35,059

 

 

The Company disposed of its furniture rental business for $30.0 million and received net proceeds of $28.7 million.  After giving effect to a previously recorded impairment loss, no gain/loss on sale was recognized as the net book value at the sale date approximated the sales price.

 

For the year ended December 31, 2001, the Company recorded $60.0 million of asset impairment charges related to its furniture rental business.  These charges were the result of a review of the existing intangible and tangible assets reflected on the consolidated balance sheet as of September 30, 2001.  The Company reviewed the current net book value taking into consideration existing business and economic

 

F-33



 

conditions as well as projected cash flows.  The impairment loss includes the write-down of the following assets: a) goodwill of approximately $26.0 million; b) rental furniture, net of approximately $28.6 million; c) property and equipment, net of approximately $4.5 million; and d) other assets of approximately $0.9 million.

 

17.                               Employee Plans

 

The Company established an Employee Share Purchase Plan (the “ESPP”) to provide employees and EQR trustees the ability to annually acquire up to $100,000 of Common Shares of EQR.  The aggregate number of Common Shares available under the ESPP shall not exceed 2,000,000, subject to adjustment by EQR’s Board of Trustees.  The Common Shares may be purchased quarterly at a price equal to 85% of the lesser of: (a) the closing price for a share on the last day of such quarter; and (b) the greater of: (i) the closing price for a share on the first day of such quarter, and (ii) the average closing price for a share for all the business days in the quarter.  During 2002, EQR issued 324,238 Common Shares at net prices that ranged from $21.65 per share to $24.43 per share and received proceeds of approximately $7.4 million.  During 2001, EQR issued 310,261 Common Shares at net prices that ranged from $21.76 per share to $23.69 per share and received proceeds of approximately $6.9 million.  During 2000, EQR issued 299,580 Common Shares at net prices that ranged from $17.06 per share to $20.51 per share and received proceeds of approximately $5.4 million.  The net proceeds were contributed to the Operating Partnership in exchange for OP Units.

 

The Company established a defined contribution plan (the “401(k) Plan”) to provide retirement benefits for employees that meet minimum employment criteria.  The Operating Partnership, on behalf of the Company, contributes 100% of the first 4% of eligible compensation that a participant contributes to the 401(k) Plan.  Participants are vested in the Company’s contributions over five years.  The Operating Partnership, on behalf of the Company, made contributions in the amount of $3.1 million and $2.3 million for the years ended December 31, 2001 and 2000, respectively, and expects to make contributions in the amount of approximately $3.9 million for the year ended December 31, 2002.

 

The Operating Partnership, on behalf of the Company, may also elect to make an annual discretionary profit-sharing contribution as a percentage of each individual employee’s eligible compensation under the 401(k) Plan.  The Operating Partnership, on behalf of the Company, made contributions in the amount of $2.6 million and $3.2 million for the years ended December 31, 2001 and 2000, respectively, and will not make a contribution for the year ended December 31, 2002.

 

The Company established a supplemental executive retirement savings plan (the “SERP”) to provide certain officers and EQR trustees an opportunity to defer a portion of their eligible compensation in order to save for retirement and for the education of their children.  The SERP is restricted to investments in EQR Common Shares, certain marketable securities that have been specifically approved, and cash equivalents. The deferred compensation liability represented in the SERP and the securities issued to fund such deferred compensation liability are consolidated by the Operating Partnership and carried on the Operating Partnership’s balance sheet, and the Company’s Common Shares held in the SERP are accounted for as a reduction to General Partner’s capital.

 

18.                               Distribution Reinvestment and Share Purchase Plan

 

The Distribution Reinvestment and Share Purchase Plan (the “DRIP Plan”) of EQR provides holders of record and beneficial owners of Common Shares and Preferred Shares with a simple and convenient method of investing cash distributions in additional Common Shares (which is referred to herein as the “Dividend Reinvestment – DRIP Plan”).  Common Shares may also be purchased on a monthly basis with optional cash payments made by participants in the DRIP Plan and interested new investors, not currently shareholders of EQR, at the market price of the Common Shares less a discount ranging between 0% and 5%, as determined in accordance with the DRIP Plan (which is referred to herein as the “Share Purchase – DRIP Plan”).  Common Shares purchased under the DRIP Plan may, at the option of EQR, be directly issued by EQR or purchased by EQR’s transfer agent in the open market using participants’ funds.  The net proceeds from any Common Share issuances are contributed to the Operating Partnership in exchange for OP Units.

 

F-34



 

19.                               Transactions with Related Parties

 

Pursuant to the terms of the partnership agreement for the Operating Partnership, the Operating Partnership is required to reimburse EQR for all expenses incurred by EQR in excess of income earned by EQR through its indirect 1% ownership of various entities.  Amounts paid on behalf of EQR are reflected in the consolidated statements of operations as general and administrative expenses.

 

Certain officers of the Company purchased Common Shares in prior years which were financed with loans made by the Operating Partnership at various rates ranging from 6.15% to 7.93% per annum and at one month LIBOR plus 2.0% per annum.  Scheduled maturities were at various dates through 2005. These employee notes were repaid in full during 2002.  The amount outstanding at December 31, 2001 was $4.0 million.

 

In connection with certain mergers, the Company agreed to make consulting payments to certain individuals who had been employees of the companies acquired and who became trustees of the Company subsequent to the applicable merger dates.  During the years ended December 31, 2002, 2001 and 2000, the Operating Partnership made payments pursuant to these agreements of $166,667, $400,000 and $400,000, respectively.  There are no remaining future payments to be made under these agreements as of December 31, 2002.

 

The Operating Partnership occupies office space at various office buildings that are owned and/or managed by Equity Office Properties Trust, a company of which EQR’s Chairman of the Board of Trustees is also Chairman of the Board.  Amounts incurred for such office space for the years ended December 31, 2002, 2001 and 2000, respectively, were $1,763,946, $1,935,013 and $1,686,030.

 

The Operating Partnership paid legal fees to a law firm of which one of EQR’s former trustees (individual was a trustee through May 15, 2002) is a partner in the amounts of $0.3 million, $1.7 million and $3.6 million for the years ended December 31, 2002, 2001 and 2000, respectively.

 

In addition, the Operating Partnership provided asset and property management services to certain related entities for properties not owned by the Operating Partnership.  Fees received for providing such services were approximately $0.7 million, $0.8 million and $1.7 million for the years ended December 31, 2002, 2001 and 2000, respectively.

 

20.                               Commitments and Contingencies

 

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

 

The Operating Partnership does not believe there is any litigation threatened against the Operating Partnership other than routine litigation arising out of the ordinary course of business, some of which is expected to be covered by liability insurance, none of which is expected to have a material adverse effect on the consolidated financial statements of the Operating Partnership.

 

As of December 31, 2002, the Operating Partnership has 18 projects in various stages of development with estimated completion dates ranging through June 30, 2004.  The Operating Partnership funded a net total of $62.8 million during the year ended December 31, 2002 for the development of multifamily properties pursuant to its agreements with developers.  The Operating Partnership expects to fund approximately $3.8 million in connection with these properties beyond 2002.  The three development agreements currently in place have the following key terms:

 

F-35



 

                  the first development partner has the right, at any time following completion of a project, to stipulate a value for such project and offer to sell its interest in the project to the Operating Partnership based on such value.  If the Operating Partnership chooses not to purchase the interest, it must agree to a sale of the project to an unrelated third party at such value.  The Operating Partnership’s partner must exercise this right as to all projects within five years after the receipt of the final certificate of occupancy on the last developed property.  The Operating Partnership has an obligation to fund up to an additional $13.0 million to guarantee third party construction financing, if required.

 

                  the second development partner has the right, at any time following completion of a project, to require the Operating Partnership to purchase the partners’ interest in that project at a mutually agreeable price.  If the Operating Partnership and the partner are unable to agree on a price, both parties will obtain appraisals.  If the appraised values vary by more than 10%, both the Operating Partnership and its partner will agree on a third appraiser to determine which original appraisal is closest to its determination of value.  The Operating Partnership may elect at that time not to purchase the property and instead, authorize its partner to sell the project at or above the agreed-upon value to an unrelated third party.  Five years following the receipt of the final certificate of occupancy on the last developed property, any projects remaining unsold must be purchased by the Operating Partnership at the agreed-upon price.

 

                  the third development partner has the exclusive right for six months following stabilization (generally defined as having achieved 90% occupancy for three consecutive months following the substantial completion of a project) to market a project for sale.  Thereafter, either the Operating Partnership or its development partner may market a project for sale.  If the Operating Partnership’s development partner proposes the sale, the Operating Partnership may elect to purchase the project at the price proposed by its partner or defer the sale until two independent appraisers appraise the project.  If the two appraised values vary by more than 5%, a third appraiser will be chosen to determine the fair market value of the property.  Once a value has been determined, the Operating Partnership may elect to purchase the property or authorize its development partner to sell the project at the agreed-upon value.

 

In connection with one of its mergers, the Operating Partnership provided a credit enhancement with respect to certain tax-exempt bonds issued to finance certain public improvements at a multifamily development project.  As of December 31, 2002, this enhancement was still in effect at a commitment amount of $12.7 million.

 

During the years ended December 31, 2002, 2001 and 2000, total operating lease payments incurred for office space, including a portion of real estate taxes, insurance, repairs and utilities, aggregated $4,709,363, $4,929,018 and $4,074,672 respectively.

 

The minimum basic aggregate rental commitment under the Operating Partnership’s operating leases in years following December 31, 2002 is as follows:

 

Year

 

Amount

 

2003

 

$

5,362,814

 

2004

 

4,727,298

 

2005

 

3,495,552

 

2006

 

2,416,862

 

2007

 

1,893,301

 

Thereafter

 

6,651,059

 

Total

 

$

24,546,886

 

 

The Company has entered into a retirement benefits agreement with its Chairman of the Board of Trustees and deferred compensation agreements with two of its executive officers and its former chief executive officer and current Vice Chairman of the Board of Trustees.  During the years ended December 31,

 

F-36



 

2002, 2001 and 2000, the Operating Partnership recognized compensation expense of $5.1 million, $3.7 million and $0.9 million, respectively, related to these agreements.  The projected commitment under these agreements based on estimated retirement dates are:

 

Year

 

Amount

 

2003

 

$

820,000

 

2004

 

1,353,000

 

2005

 

1,386,825

 

2006

 

1,421,496

 

2007

 

2,225,783

 

Thereafter

 

28,166,957

 

Total

 

$

35,374,061

 

 

21.                               Asset Impairment

 

For the years ended December 31, 2002, 2001 and 2000, the Operating Partnership recorded approximately $1.2 million, $11.8 million and $1.0 million, respectively, of asset impairment charges related to its technology investments. These charges were the result of a review of the existing investments reflected on the consolidated balance sheet.  These impairment losses are reflected on the consolidated statements of operations in total expenses and include the write-down of assets classified as other assets and investments in unconsolidated entities.

 

For the year ended December 31, 2002, the Company recorded approximately $17.1 million of asset impairment charges related to ECH.  Following the guidance in SFAS No. 142, these charges were the result of the Company’s decision to reduce the carrying value of ECH to $30.0 million, given the continued weakness in the economy and management’s expectations for near-term performance, and were determined based upon a discounted cash flow analysis of the business.  This impairment loss is reflected on the consolidated statements of operations as impairment on corporate housing business and on the consolidated balance sheets as a reduction in goodwill, net.

 

22.                               Reportable Segments

 

Operating segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly by senior management.  Senior management decides how resources are allocated and assesses performance on a monthly basis.

 

The Operating Partnership’s primary business is owning, managing, and operating multifamily residential properties, which includes the generation of rental and other related income through the leasing of apartment units to residents and includes ECH.  Senior management evaluates the performance of each of our apartment communities on an individual basis, however, each of our apartment communities has similar economic characteristics, residents, and products and services so they have been aggregated into one reportable segment.  The Operating Partnership’s rental real estate segment comprises approximately 98.8%, 98.1% and 97.8% of total revenues for the years ended December 31, 2002, 2001 and 2000, respectively.  The Operating Partnership’s rental real estate segment comprises approximately 99.7% and 99.4% of total assets at December 31, 2002 and 2001, respectively.

 

The primary financial measure for the Operating Partnership’s rental real estate segment is net operating income (“NOI”), which represents rental income less: 1) property and maintenance expense; 2) real estate taxes and insurance expense; and 3) property management expense (all as reflected in the accompanying statements of operations).  Current year NOI is compared to prior year NOI and current year budgeted NOI as a measure of financial performance.  NOI from our rental real estate totaled approximately $1.2 billion for each of the three years ended December 31, 2002, 2001 and 2000.

 

F-37



 

During the acquisition, development and/or disposition of real estate, the Operating Partnership considers its NOI return on total investment as the primary measure of financial performance.

 

The Operating Partnership’s fee and asset management activity is immaterial and does not meet the threshold requirements of a reportable segment as provided for in SFAS No. 131.

 

All revenues are from external customers and there is no customer who contributed 10% or more of the Operating Partnership’s total revenues during the three years ended December 31, 2002, 2001 or 2000.

 

23.                               Subsequent Events/Other

 

During the year ended December 31, 2002, the Operating Partnership entered into an agreement with the U.S. Army with an initial cash investment of $10.0 million and assumed management of 3,652 multifamily units at Fort Lewis, Washington.

 

Subsequent to December 31, 2002 and through February 3, 2003, the Operating Partnership:

 

                  acquired one property consisting of 226 units for approximately $41.0 million;

                  disposed of five properties consisting of 1,011 units for approximately $57.4 million;

                  refinanced the mortgage debt on eleven Partially Owned Properties and received additional cash proceeds of approximately $2.4 million; and

                  repaid $44.9 million of mortgage debt at/or prior to maturity.

 

24.          Quarterly Financial Data (Unaudited)

 

The following unaudited quarterly data has been prepared on the basis of a December 31 year-end.  All per OP Unit and weighted average OP Unit outstanding amounts have been restated as a result of the Operating Partnership’s two-for-one split of its OP Units.  All amounts have also been restated in accordance with the discontinued operations provisions of SFAS No 144.  Amounts are in thousands, except for per OP Unit amounts.

 

2002

 

First
Quarter
3/31

 

Second
Quarter
6/30

 

Third
Quarter
9/30

 

Fourth
Quarter
12/31

 

Total revenues

 

$

498,838

 

$

502,732

 

$

499,575

 

$

492,908

 

 

 

 

 

 

 

 

 

 

 

Net gain on sales of discontinued operations

 

$

2,816

 

$

25,630

 

$

32,763

 

$

43,087

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations, net

 

$

6,853

 

$

5,049

 

$

2,823

 

$

1,552

 

 

 

 

 

 

 

 

 

 

 

Income before extraordinary items and cumulative effect of change in accounting principle

 

$

107,416

 

$

121,011

 

$

93,944

 

$

126,596

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

107,319

 

$

120,640

 

$

93,944

 

$

126,272

 

 

 

 

 

 

 

 

 

 

 

Net income available to OP Unit holders

 

$

82,794

 

$

96,384

 

$

69,756

 

$

102,090

 

 

 

 

 

 

 

 

 

 

 

Net income per OP Unit – basic

 

$

0.28

 

$

0.33

 

$

0.24

 

$

0.35

 

 

 

 

 

 

 

 

 

 

 

Net income per OP Unit – diluted

 

$

0.28

 

$

0.32

 

$

0.23

 

$

0.35

 

 

 

 

 

 

 

 

 

 

 

Weighted average OP Units outstanding – basic

 

294,106

 

295,799

 

296,519

 

292,125

 

 

 

F-38



 

2001

 

First
Quarter
3/31

 

Second
Quarter
6/30

 

Third
Quarter
9/30

 

Fourth
Quarter
12/31

 

Total revenues

 

$

504,720

 

$

510,659

 

$

518,627

 

$

505,743

 

 

 

 

 

 

 

 

 

 

 

Net gain on sales of discontinued operations

 

$

41,778

 

$

4,448

 

$

53,567

 

$

49,113

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations, net

 

$

6,472

 

$

5,855

 

$

(53,781

)

$

4,758

 

 

 

 

 

 

 

 

 

 

 

Income before extraordinary items and cumulative effect of change in accounting principle

 

$

146,035

 

$

109,814

 

$

100,171

 

$

151,220

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

145,076

 

$

109,609

 

$

100,043

 

$

151,686

 

 

 

 

 

 

 

 

 

 

 

Net income available to OP Unit holders

 

$

116,550

 

$

80,716

 

$

75,703

 

$

127,326

 

 

 

 

 

 

 

 

 

 

 

Net income per OP Unit – basic

 

$

0.40

 

$

0.28

 

$

0.26

 

$

0.43

 

 

 

 

 

 

 

 

 

 

 

Net income per OP Unit – diluted

 

$

0.40

 

$

0.27

 

$

0.26

 

$

0.43

 

 

 

 

 

 

 

 

 

 

 

Weighted average OP Units outstanding – basic

 

289,659

 

290,509

 

292,213

 

293,020

 

 

F-39



 

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2002

 

Description

 

 

 

Initial Cost to
Company

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

2300 Elliott

 

Seattle, WA

 

$

 

$

796,800.00

 

$

7,173,725.29

 

2900 on First

 

Seattle, WA (G)

 

 

1,177,700.00

 

10,600,359.93

 

740 River Drive

 

St. Paul, MN

 

6,086,347.60

 

1,626,700.00

 

11,234,942.51

 

929 House

 

Cambridge, MA (G)

 

4,782,524.96

 

3,252,993.36

 

21,745,594.74

 

Abington Glen

 

Abington, MA

 

 

553,105.38

 

3,697,396.23

 

Acacia Creek

 

Scottsdale, AZ

 

 

(Q)

6,121,856.00

 

35,380,171.95

 

Acadia Court

 

Bloomington, IN

 

1,998,470.48

 

257,483.69

 

2,268,652.90

 

Acadia Court II

 

Bloomington, IN

 

 

253,635.67

 

2,234,631.66

 

Adams Farm

 

Greensboro, NC

 

 

2,350,000.00

 

30,073,196.71

 

Adelaide Park

 

Norcross, GA

 

 

2,546,500.00

 

11,009,665.73

 

Alborada

 

Fremont, CA

 

 

24,310,000.00

 

59,214,128.76

 

Altamonte

 

San Antonio, TX

 

 

(M)

1,665,070.00

 

14,986,473.86

 

Ambergate (FL)

 

W. Palm Beach, FL

 

 

730,000.00

 

1,687,743.10

 

Amberidge

 

Roseville, MI

 

 

130,844.19

 

1,152,879.92

 

Amberton

 

Manassas, VA

 

10,705,000.00

 

900,600.00

 

9,072,491.96

 

Amberwood (OH)

 

Massillon, OH

 

859,244.95

 

126,226.92

 

1,112,288.75

 

Amberwood I (FL)

 

Lake City, FL

 

 

101,744.04

 

896,376.92

 

Amesbury I

 

Reynoldsbury, OH

 

1,194,940.00

 

143,039.49

 

1,260,232.82

 

Amesbury II

 

Reynoldsbury, OH

 

 

180,588.07

 

1,591,228.65

 

Amhurst (Tol)

 

Toledo, OH

 

 

161,853.71

 

1,426,107.57

 

Amhurst I (OH)

 

Dayton, OH

 

 

152,573.92

 

1,344,352.53

 

Amhurst II (OH)

 

Dayton, OH

 

 

159,416.42

 

1,404,632.41

 

Andover Court

 

Mt. Vernon, OH

 

 

123,874.81

 

1,091,272.11

 

Annhurst (IN)

 

Indianapolis, IN

 

1,223,953.17

 

189,235.25

 

1,667,468.73

 

Annhurst (MD) (REIT)

 

Belcamp, MD

 

1,272,107.07

 

232,575.00

 

2,093,165.14

 

Annhurst (PA)

 

Clairton, PA

 

 

307,952.45

 

2,713,396.72

 

Annhurst II (OH)

 

Gahanna, OH

 

 

116,738.63

 

1,028,594.58

 

Annhurst III (OH)

 

Gahanna, OH

 

 

134,788.03

 

1,187,629.47

 

Apple Ridge I

 

Circleville, OH

 

1,008,377.00

 

139,299.72

 

1,227,582.35

 

Apple Ridge III

 

Circleville, OH

 

 

72,585.34

 

639,355.94

 

Applegate (Col)

 

Columbus, IN

 

 

171,829.10

 

1,514,001.64

 

Applegate I (IN)

 

Muncie, IN

 

890,746.58

 

138,505.63

 

1,220,385.53

 

Applegate II (IN)

 

Muncie, IN

 

1,202,296.00

 

180,016.68

 

1,586,143.14

 

Applewood I

 

Deland, FL

 

2,094,714.04

 

235,230.48

 

2,072,993.86

 

Aragon Woods

 

Indianapolis, IN

 

1,045,311.20

 

157,790.97

 

1,390,010.45

 

Arbor Glen

 

Ypsilanti, MI

 

6,728,128.28

 

1,096,064.41

 

9,887,635.23

 

Arbor Terrace

 

Sunnyvale, CA

 

 

(R)

9,057,300.00

 

18,483,641.96

 

Arboretum (GA)

 

Atlanta, GA

 

 

4,682,300.00

 

15,913,018.18

 

Arboretum (MA)

 

Canton, MA

 

 

(M)

4,685,900.00

 

10,992,750.95

 

Arbors at Century Center

 

Memphis, TN

 

 

2,521,700.00

 

15,236,996.38

 

Arbors of Brentwood

 

Nashville, TN

 

 

(K)

404,670.00

 

13,536,366.74

 

Arbors of Hickory Hollow

 

Antioch, TN

 

 

(K)

202,985.00

 

6,937,208.87

 

Arbors of Las Colinas

 

Irving, TX

 

 

1,663,900.00

 

14,977,079.82

 

Ashford Hill

 

Reynoldsbury, OH

 

1,355,118.97

 

184,985.30

 

1,630,021.10

 

Ashgrove (IN)

 

Indianapolis, IN

 

 

172,923.97

 

1,523,548.66

 

Ashgrove (KY)

 

Louisville, KY

 

 

171,815.79

 

1,514,034.38

 

Ashgrove (OH)

 

Franklin, OH

 

1,213,725.61

 

157,534.56

 

1,387,687.13

 

Ashgrove I (MI)

 

Sterling Hts, MI

 

3,136,409.61

 

403,579.77

 

3,555,987.60

 

Ashgrove II (MI)

 

Sterling Hts, MI

 

2,211,948.03

 

311,912.27

 

2,748,287.00

 

Ashton, The

 

Corona Hills, CA

 

 

2,594,264.00

 

33,042,397.56

 

Aspen Crossing

 

Silver Spring, MD

 

 

2,880,000.00

 

8,551,377.19

 

Astorwood (REIT)

 

Stuart, FL

 

1,583,878.86

 

233,150.00

 

2,098,338.21

 

Audubon Village

 

Tampa, FL

 

 

3,576,000.00

 

26,121,908.57

 

Autumn Cove

 

Lithonia, GA

 

 

187,220.29

 

1,649,514.80

 

Autumn Creek

 

Cordova, TN

 

 

1,681,900.00

 

9,345,281.88

 

Auvers Village

 

Orlando, FL

 

 

3,840,000.00

 

29,322,242.96

 

Avon Place

 

Avon,CT

 

 

(P)

1,788,943.42

 

12,323,920.09

 

Balcones Club

 

Austin, TX

 

 

2,185,500.00

 

10,119,231.65

 

Barrington

 

Clarkston, GA

 

980,947.84

 

144,459.10

 

1,272,842.11

 

Bay Ridge

 

San Pedro, CA

 

 

2,401,300.00

 

2,176,963.16

 

Bayside

 

Sebring, FL

 

 

73,462.83

 

647,287.62

 

Bayside at the Islands

 

Gilbert, AZ

 

 

3,306,484.00

 

15,573,006.00

 

Beach Club

 

Fort Myers, FL

 

 

2,080,000.00

 

14,800,928.05

 

Bear Canyon

 

Tucson, AZ

 

 

1,660,608.00

 

11,228,523.59

 

Beckford Place (IN)

 

New Castle, IN

 

689,417.41

 

99,045.91

 

872,702.38

 

Beckford Place (Pla)

 

The Plains, OH

 

 

161,160.76

 

1,420,001.96

 

Beckford Place I (OH)

 

N Canton, OH

 

 

168,425.60

 

1,484,248.06

 

Beckford Place II (OH)

 

N Canton, OH

 

 

172,134.32

 

1,516,690.93

 

Bel Aire I

 

Miami, FL

 

 

188,342.67

 

1,658,995.16

 

Bel Aire II

 

Miami, FL

 

 

136,416.15

 

1,201,075.48

 

Bell Road I & II

 

Nashville, TN

 

 

3,100,000.00

 

1,120,214.13

 

Bellevue Meadows

 

Bellevue, WA

 

 

4,507,100.00

 

12,574,814.34

 

Belmont Crossing

 

Riverdale, GA

 

 

1,580,000.00

 

18,449,044.76

 

Belmont Landing

 

Riverdale, GA

 

 

2,120,000.00

 

21,651,256.11

 

Beneva Place

 

Sarasota, FL

 

8,700,000.00

 

1,344,000.00

 

9,665,446.61

 

Bermuda Cove

 

Jacksonville, FL

 

 

1,503,000.00

 

19,561,895.89

 

Berry Pines

 

Milton, FL

 

 

154,085.80

 

1,299,938.75

 

Bishop Park

 

Winter Park, FL

 

 

2,592,000.00

 

17,990,435.90

 

Blue Swan

 

San Antonio, TX

 

 

1,425,500.00

 

7,591,291.62

 

Blueberry Hill I

 

Leesburg, FL

 

 

140,369.75

 

1,236,710.45

 

Boulder Creek

 

Wilsonville, OR

 

 

(S)

3,554,400.00

 

11,481,773.38

 

Bourbon Square

 

Palatine, IL

 

25,334,401.70

 

3,899,744.12

 

35,113,275.78

 

Bradford Apartments

 

Newington, CT

 

 

(P)

401,090.83

 

2,681,210.11

 

Bramblewood

 

San Jose, CA

 

 

5,190,700.00

 

9,659,184.34

 

 

Desciption

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net) (E)

 

Gross Amount Carried
at Close of
Period 12/31/02

 

Apartment Name

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures

 

2300 Elliott

 

$

 

$

4,250,487.67

 

$

796,800.00

 

$

11,424,212.96

 

2900 on First

 

 

2,613,785.47

 

1,177,700.00

 

13,214,145.40

 

740 River Drive

 

 

2,076,829.64

 

1,626,700.00

 

13,311,772.15

 

929 House

 

 

802,719.01

 

3,252,993.36

 

22,548,313.75

 

Abington Glen

 

 

153,221.08

 

553,105.38

 

3,850,617.31

 

Acacia Creek

 

 

1,338,852.05

 

6,121,856.00

 

36,719,024.00

 

Acadia Court

 

 

335,302.16

 

257,483.69

 

2,603,955.06

 

Acadia Court II

 

 

198,754.43

 

253,635.67

 

2,433,386.09

 

Adams Farm

 

 

825,958.25

 

2,350,000.00

 

30,899,154.96

 

Adelaide Park

 

 

1,071,825.44

 

2,546,500.00

 

12,081,491.17

 

Alborada

 

 

386,802.08

 

24,310,000.00

 

59,600,930.84

 

Altamonte

 

 

1,693,189.16

 

1,665,070.00

 

16,679,663.02

 

Ambergate (FL)

 

 

129,334.69

 

730,000.00

 

1,817,077.79

 

Amberidge

 

 

116,827.32

 

130,844.19

 

1,269,707.24

 

Amberton

 

 

936,439.67

 

900,600.00

 

10,008,931.63

 

Amberwood (OH)

 

 

163,667.78

 

126,226.92

 

1,275,956.53

 

Amberwood I (FL)

 

 

44,297.95

 

101,744.04

 

940,674.87

 

Amesbury I

 

 

183,660.58

 

143,039.49

 

1,443,893.40

 

Amesbury II

 

 

146,873.46

 

180,588.07

 

1,738,102.11

 

Amhurst (Tol)

 

 

61,379.53

 

161,853.71

 

1,487,487.10

 

Amhurst I (OH)

 

 

207,107.06

 

152,573.92

 

1,551,459.59

 

Amhurst II (OH)

 

 

129,643.14

 

159,416.42

 

1,534,275.55

 

Andover Court

 

 

176,925.52

 

123,874.81

 

1,268,197.63

 

Annhurst (IN)

 

 

173,749.91

 

189,235.25

 

1,841,218.64

 

Annhurst (MD) (REIT)

 

 

57,534.23

 

232,575.00

 

2,150,699.37

 

Annhurst (PA)

 

 

243,347.15

 

307,952.45

 

2,956,743.87

 

Annhurst II (OH)

 

 

177,105.63

 

116,738.63

 

1,205,700.21

 

Annhurst III (OH)

 

 

120,624.45

 

134,788.03

 

1,308,253.92

 

Apple Ridge I

 

 

88,331.83

 

139,299.72

 

1,315,914.18

 

Apple Ridge III

 

 

42,922.53

 

72,585.34

 

682,278.47

 

Applegate (Col)

 

 

84,541.06

 

171,829.10

 

1,598,542.70

 

Applegate I (IN)

 

 

147,750.12

 

138,505.63

 

1,368,135.65

 

Applegate II (IN)

 

 

108,887.98

 

180,016.68

 

1,695,031.12

 

Applewood I

 

 

344,077.49

 

235,230.48

 

2,417,071.35

 

Aragon Woods

 

 

78,880.93

 

157,790.97

 

1,468,891.38

 

Arbor Glen

 

 

1,014,089.98

 

1,096,064.41

 

10,901,725.21

 

Arbor Terrace

 

 

581,361.73

 

9,057,300.00

 

19,065,003.69

 

Arboretum (GA)

 

 

1,069,438.67

 

4,682,300.00

 

16,982,456.85

 

Arboretum (MA)

 

 

471,639.42

 

4,685,900.00

 

11,464,390.37

 

Arbors at Century Center

 

 

1,029,202.11

 

2,521,700.00

 

16,266,198.49

 

Arbors of Brentwood

 

 

2,008,645.13

 

404,670.00

 

15,545,011.87

 

Arbors of Hickory Hollow

 

 

2,482,906.83

 

202,985.00

 

9,420,115.70

 

Arbors of Las Colinas

 

 

2,157,307.09

 

1,663,900.00

 

17,134,386.91

 

Ashford Hill

 

 

244,740.57

 

184,985.30

 

1,874,761.67

 

Ashgrove (IN)

 

 

74,875.12

 

172,923.97

 

1,598,423.78

 

Ashgrove (KY)

 

 

144,030.23

 

171,815.79

 

1,658,064.61

 

Ashgrove (OH)

 

 

175,625.40

 

157,534.56

 

1,563,312.53

 

Ashgrove I (MI)

 

 

202,314.31

 

403,579.77

 

3,758,301.91

 

Ashgrove II (MI)

 

 

109,006.65

 

311,912.27

 

2,857,293.65

 

Ashton, The

 

 

1,418,152.00

 

2,594,264.00

 

34,460,549.56

 

Aspen Crossing

 

 

632,503.62

 

2,880,000.00

 

9,183,880.81

 

Astorwood (REIT)

 

 

235,673.84

 

233,150.00

 

2,334,012.05

 

Audubon Village

 

 

750,320.60

 

3,576,000.00

 

26,872,229.17

 

Autumn Cove

 

 

79,520.37

 

187,220.29

 

1,729,035.17

 

Autumn Creek

 

 

601,243.79

 

1,681,900.00

 

9,946,525.67

 

Auvers Village

 

 

1,371,526.52

 

3,840,000.00

 

30,693,769.48

 

Avon Place

 

 

123,271.38

 

1,788,943.42

 

12,447,191.47

 

Balcones Club

 

 

1,209,702.60

 

2,185,500.00

 

11,328,934.25

 

Barrington

 

 

110,240.83

 

144,459.10

 

1,383,082.94

 

Bay Ridge

 

 

256,863.18

 

2,401,300.00

 

2,433,826.34

 

Bayside

 

 

149,457.54

 

73,462.83

 

796,745.16

 

Bayside at the Islands

 

 

909,776.61

 

3,306,484.00

 

16,482,782.61

 

Beach Club

 

 

1,028,838.68

 

2,080,000.00

 

15,829,766.73

 

Bear Canyon

 

 

302,495.32

 

1,660,608.00

 

11,531,018.91

 

Beckford Place (IN)

 

 

98,247.34

 

99,045.91

 

970,949.72

 

Beckford Place (Pla)

 

 

90,659.41

 

161,160.76

 

1,510,661.37

 

Beckford Place I (OH)

 

 

143,441.68

 

168,425.60

 

1,627,689.74

 

Beckford Place II (OH)

 

 

64,764.99

 

172,134.32

 

1,581,455.92

 

Bel Aire I

 

 

192,869.86

 

188,342.67

 

1,851,865.02

 

Bel Aire II

 

 

155,596.17

 

136,416.15

 

1,356,671.65

 

Bell Road I & II

 

 

 

3,100,000.00

 

1,120,214.13

 

Bellevue Meadows

 

 

434,767.25

 

4,507,100.00

 

13,009,581.59

 

Belmont Crossing

 

 

545,924.64

 

1,580,000.00

 

18,994,969.40

 

Belmont Landing

 

 

594,724.62

 

2,120,000.00

 

22,245,980.73

 

Beneva Place

 

 

327,464.55

 

1,344,000.00

 

9,992,911.16

 

Bermuda Cove

 

 

762,247.76

 

1,503,000.00

 

20,324,143.65

 

Berry Pines

 

 

275,620.86

 

154,085.80

 

1,575,559.61

 

Bishop Park

 

 

1,638,320.09

 

2,592,000.00

 

19,628,755.99

 

Blue Swan

 

 

772,844.37

 

1,425,500.00

 

8,364,135.99

 

Blueberry Hill I

 

 

95,471.32

 

140,369.75

 

1,332,181.77

 

Boulder Creek

 

 

991,702.22

 

3,554,400.00

 

12,473,475.60

 

Bourbon Square

 

 

6,579,238.65

 

3,899,744.12

 

41,692,514.43

 

Bradford Apartments

 

 

73,778.55

 

401,090.83

 

2,754,988.66

 

Bramblewood

 

 

304,966.87

 

5,190,700.00

 

9,964,151.21

 

 

Description

 

Total (B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation in
Latest Income
Statement (C)

Apartment Name

2300 Elliott

 

$

12,221,012.96

 

$

(3,199,765.22

)

1992

 

30 Years

2900 on First

 

14,391,845.40

 

(3,471,548.06

)

1989-91

 

30 Years

740 River Drive

 

14,938,472.15

 

(2,873,694.40

)

1962

 

30 Years

929 House

 

25,801,307.11

 

(1,721,820.85

)

1975

 

30 Years

Abington Glen

 

4,403,722.69

 

(327,502.79

)

1968

 

30 Years

Acacia Creek

 

42,840,880.00

 

(7,155,514.61

)

1988-1994

 

30 Years

Acadia Court

 

2,861,438.75

 

(358,772.94

)

1985

 

30 Years

Acadia Court II

 

2,687,021.76

 

(319,030.26

)

1986

 

30 Years

Adams Farm

 

33,249,154.96

 

(4,864,753.24

)

1987

 

30 Years

Adelaide Park

 

14,627,991.17

 

(2,221,685.67

)

1972/1976

 

30 Years

Alborada

 

83,910,930.84

 

(5,684,192.88

)

1999

 

30 Years

Altamonte

 

18,344,733.02

 

(5,414,752.68

)

1985

 

30 Years

Ambergate (FL)

 

2,547,077.79

 

(177,298.63

)

1987

 

30 Years

Amberidge

 

1,400,551.43

 

(158,488.59

)

1985

 

30 Years

Amberton

 

10,909,531.63

 

(2,939,722.97

)

1986

 

30 Years

Amberwood (OH)

 

1,402,183.45

 

(171,479.13

)

1987

 

30 Years

Amberwood I (FL)

 

1,042,418.91

 

(122,560.90

)

1981

 

30 Years

Amesbury I

 

1,586,932.89

 

(188,426.32

)

1986

 

30 Years

Amesbury II

 

1,918,690.18

 

(223,079.02

)

1987

 

30 Years

Amhurst (Tol)

 

1,649,340.81

 

(184,370.40

)

1983

 

30 Years

Amhurst I (OH)

 

1,704,033.51

 

(224,696.30

)

1979

 

30 Years

Amhurst II (OH)

 

1,693,691.97

 

(202,019.27

)

1981

 

30 Years

Andover Court

 

1,392,072.44

 

(174,983.57

)

1982

 

30 Years

Annhurst (IN)

 

2,030,453.89

 

(261,283.77

)

1985

 

30 Years

Annhurst (MD) (REIT)

 

2,383,274.37

 

(157,668.40

)

1984

 

30 Years

Annhurst (PA)

 

3,264,696.32

 

(380,991.41

)

1984

 

30 Years

Annhurst II (OH)

 

1,322,438.84

 

(169,484.96

)

1986

 

30 Years

Annhurst III (OH)

 

1,443,041.95

 

(163,402.70

)

1988

 

30 Years

Apple Ridge I

 

1,455,213.90

 

(172,950.52

)

1987

 

30 Years

Apple Ridge III

 

754,863.81

 

(85,210.56

)

1982

 

30 Years

Applegate (Col)

 

1,770,371.80

 

(205,551.29

)

1982

 

30 Years

Applegate I (IN)

 

1,506,641.28

 

(179,500.68

)

1984

 

30 Years

Applegate II (IN)

 

1,875,047.80

 

(222,384.04

)

1987

 

30 Years

Applewood I

 

2,652,301.83

 

(389,896.19

)

1982

 

30 Years

Aragon Woods

 

1,626,682.35

 

(194,594.61

)

1986

 

30 Years

Arbor Glen

 

11,997,789.62

 

(2,205,769.84

)

1990

 

30 Years

Arbor Terrace

 

28,122,303.69

 

(3,092,973.51

)

1979

 

30 Years

Arboretum (GA)

 

21,664,756.85

 

(3,467,640.20

)

1970

 

30 Years

Arboretum (MA)

 

16,150,290.37

 

(1,962,091.43

)

1989

 

30 Years

Arbors at Century Center

 

18,787,898.49

 

(2,936,369.05

)

1988/1990

 

30 Years

Arbors of Brentwood

 

15,949,681.87

 

(5,379,764.98

)

1986

 

30 Years

Arbors of Hickory Hollow

 

9,623,100.70

 

(3,942,993.17

)

1986

 

30 Years

Arbors of Las Colinas

 

18,798,286.91

 

(6,048,698.78

)

1984/85

 

30 Years

Ashford Hill

 

2,059,746.97

 

(254,218.27

)

1986

 

30 Years

Ashgrove (IN)

 

1,771,347.75

 

(200,537.94

)

1983

 

30 Years

Ashgrove (KY)

 

1,829,880.40

 

(203,183.59

)

1984

 

30 Years

Ashgrove (OH)

 

1,720,847.09

 

(202,061.81

)

1983

 

30 Years

Ashgrove I (MI)

 

4,161,881.68

 

(470,052.98

)

1985

 

30 Years

Ashgrove II (MI)

 

3,169,205.92

 

(346,912.07

)

1987

 

30 Years

Ashton, The

 

37,054,813.56

 

(6,494,487.39

)

1986

 

30 Years

Aspen Crossing

 

12,063,880.81

 

(1,471,940.01

)

1979

 

30 Years

Astorwood (REIT)

 

2,567,162.05

 

(167,248.89

)

1983

 

30 Years

Audubon Village

 

30,448,229.17

 

(4,338,974.79

)

1990

 

30 Years

Autumn Cove

 

1,916,255.46

 

(210,969.49

)

1985

 

30 Years

Autumn Creek

 

11,628,425.67

 

(2,056,589.27

)

1991

 

30 Years

Auvers Village

 

34,533,769.48

 

(4,832,635.72

)

1991

 

30 Years

Avon Place

 

14,236,134.89

 

(963,897.75

)

1973

 

30 Years

Balcones Club

 

13,514,434.25

 

(2,402,690.33

)

1984

 

30 Years

Barrington

 

1,527,542.04

 

(179,325.23

)

1984

 

30 Years

Bay Ridge

 

4,835,126.34

 

(536,036.90

)

1987

 

30 Years

Bayside

 

870,207.99

 

(132,119.27

)

1982

 

30 Years

Bayside at the Islands

 

19,789,266.61

 

(3,211,217.52

)

1989

 

30 Years

Beach Club

 

17,909,766.73

 

(2,660,542.34

)

1990

 

30 Years

Bear Canyon

 

13,191,626.91

 

(2,198,022.36

)

1996

 

30 Years

Beckford Place (IN)

 

1,069,995.63

 

(123,373.22

)

1984

 

30 Years

Beckford Place (Pla)

 

1,671,822.13

 

(189,910.88

)

1982

 

30 Years

Beckford Place I (OH)

 

1,796,115.34

 

(205,823.60

)

1983

 

30 Years

Beckford Place II (OH)

 

1,753,590.24

 

(194,254.48

)

1985

 

30 Years

Bel Aire I

 

2,040,207.69

 

(225,502.86

)

1985

 

30 Years

Bel Aire II

 

1,493,087.80

 

(162,878.98

)

1986

 

30 Years

Bell Road I & II

 

4,220,214.13

 

 

(F)

 

30 Years

Bellevue Meadows

 

17,516,681.59

 

(2,155,631.12

)

1983

 

30 Years

Belmont Crossing

 

20,574,969.40

 

(2,971,754.33

)

1988

 

30 Years

Belmont Landing

 

24,365,980.73

 

(3,530,319.43

)

1988

 

30 Years

Beneva Place

 

11,336,911.16

 

(1,621,632.19

)

1986

 

30 Years

Bermuda Cove

 

21,827,143.65

 

(3,217,912.43

)

1989

 

30 Years

Berry Pines

 

1,729,645.41

 

(229,261.27

)

1985

 

30 Years

Bishop Park

 

22,220,755.99

 

(3,318,641.00

)

1991

 

30 Years

Blue Swan

 

9,789,635.99

 

(1,883,558.34

)

1985-1994

 

30 Years

Blueberry Hill I

 

1,472,551.52

 

(181,436.46

)

1986

 

30 Years

Boulder Creek

 

16,027,875.60

 

(2,855,862.79

)

1991

 

30 Years

Bourbon Square

 

45,592,258.55

 

(14,927,809.44

)

1984-87

 

30 Years

Bradford Apartments

 

3,156,079.49

 

(228,623.70

)

1964

 

30 Years

Bramblewood

 

15,154,851.21

 

(1,652,930.11

)

1986

 

30 Years

 

S - 1



 

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2002

 

Description

 

 

 

Initial Cost to
Company

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Branchwood

 

Winter Park, FL

 

 

324,068.53

 

2,855,396.92

 

Brandon Court

 

Bloomington, IN

 

 

170,635.75

 

1,503,486.89

 

Brandywine E.

 

Winter Haven, FL

 

568,389.28

 

88,126.47

 

776,490.28

 

Breckinridge

 

Lexington, KY

 

 

1,648,300.00

 

14,845,714.75

 

Brentwood

 

Vancouver, WA

 

 

1,357,221.39

 

12,202,521.39

 

Breton Mill

 

Houston, TX

 

 

212,820.00

 

8,547,262.73

 

Briar Knoll Apts

 

Vernon, CT

 

5,904,791.83

 

928,971.99

 

6,209,987.58

 

Briarwood (CA)

 

Sunnyvale, CA

 

13,644,104.84

 

9,991,500.00

 

22,247,278.39

 

Bridford Lakes

 

Greensboro, NC

 

 

2,265,314.00

 

27,073,465.75

 

Bridge Creek

 

Wilsonville, OR

 

 

1,299,890.00

 

11,690,113.58

 

Bridgeport

 

Raleigh, NC

 

 

1,296,700.00

 

11,666,278.32

 

Bridgewater at Wells Crossing

 

Orange Park, FL

 

 

2,160,000.00

 

13,347,548.89

 

Brierwood

 

Jacksonville, FL

 

 

551,900.00

 

4,965,855.71

 

Brittany Square

 

Tulsa, OK

 

 

625,000.00

 

4,050,961.00

 

Broadview Oaks (REIT)

 

Pensacola, FL

 

1,842,765.38

 

201,000.00

 

1,809,184.92

 

Broadway

 

Garland, TX

 

5,892,280.94

 

1,443,700.00

 

7,790,989.43

 

Brookdale Village

 

Naperville, IL

 

10,991,722.03

 

3,276,000.00

 

16,293,470.97

 

Brookfield

 

Salt Lake City, UT

 

 

1,153,000.00

 

5,682,452.92

 

Brookridge

 

Centreville, VA

 

 

2,521,500.00

 

16,003,838.95

 

Brookside (CO)

 

Boulder, CO

 

 

3,600,400.00

 

10,211,158.98

 

Brookside (MD)

 

Frederick, MD

 

7,812,687.14

 

2,736,000.00

 

8,173,436.48

 

Brookside II (MD)

 

Frederick, MD

 

 

2,450,800.00

 

6,913,202.43

 

Brookside Place

 

Stockton, CA

 

4,658,000.00

 

625,000.00

 

4,656,690.78

 

Brooksyde Apts

 

West Hartford, CT

 

 

(P)

594,711.19

 

3,975,522.58

 

Burgundy Studios

 

Middletown, CT

 

 

(P)

395,238.20

 

2,642,086.50

 

Burwick Farms

 

Howell, MI

 

 

(Q)

1,104,600.00

 

9,932,206.94

 

Calais

 

Arlington, TX

 

 

1,118,900.00

 

10,070,076.01

 

Cambridge at Hickory Hollow

 

Antioch, TN

 

 

(J)

3,240,800.00

 

17,900,032.88

 

Cambridge Commons I

 

Indianapolis, IN

 

 

179,139.19

 

1,578,077.45

 

Cambridge Commons II

 

Indianapolis, IN

 

844,998.64

 

141,845.25

 

1,249,511.25

 

Cambridge Commons III

 

Indianapolis, IN

 

 

98,124.94

 

864,737.63

 

Cambridge Estates

 

Norwich,CT

 

 

590,184.84

 

3,945,264.85

 

Cambridge Village

 

Lewisville, TX

 

 

801,300.00

 

8,762,606.48

 

Camellero

 

Scottsdale, AZ

 

 

1,924,900.00

 

17,324,592.87

 

Camellia Court I (Col)

 

Columbus, OH

 

 

133,058.78

 

1,172,392.84

 

Camellia Court I (Day)

 

Dayton, OH

 

1,055,461.46

 

131,858.32

 

1,162,065.53

 

Camellia Court II (Col)

 

Columbus, OH

 

910,416.72

 

118,420.87

 

1,043,416.87

 

Camellia Court II (Day)

 

Dayton, OH

 

 

131,570.85

 

1,159,282.59

 

Candlelight I

 

Brooksville, FL

 

582,447.48

 

105,000.27

 

925,166.77

 

Candlelight II

 

Brooksville, FL

 

575,370.55

 

95,061.25

 

837,593.20

 

Canterbury

 

Germantown, MD

 

31,680,000.00

 

2,781,300.00

 

28,442,497.98

 

Canterbury Crossings

 

Lake Mary, FL

 

 

273,670.75

 

2,411,537.51

 

Canterchase

 

Nashville, TN

 

 

863,600.00

 

7,762,804.13

 

Canyon Creek (CA)

 

San Ramon, CA

 

28,000,000.00

 

5,425,000.00

 

16,989,210.10

 

Canyon Crest

 

Santa Clarita, CA

 

 

2,370,000.00

 

10,141,878.44

 

Canyon Ridge

 

San Diego, CA

 

 

4,869,448.00

 

11,955,063.50

 

Capital Ridge (REIT)

 

Tallahassee, FL

 

 

177,900.00

 

1,601,157.16

 

Cardinal, The

 

Greensboro, NC

 

 

1,281,200.00

 

11,850,556.68

 

Carleton Court (WV)

 

Cross Lanes, WV

 

1,259,937.52

 

196,222.37

 

1,728,932.91

 

Carmel Terrace

 

San Diego, CA

 

 

2,288,300.00

 

20,596,280.88

 

Carolina Crossing

 

Greenville, SC

 

 

550,200.00

 

4,949,618.55

 

Carriage Hill

 

Dublin, GA

 

 

131,910.67

 

1,162,576.76

 

Carriage Homes at Wyndham

 

Glen Allen, VA

 

 

1,736,000.00

 

27,476,005.88

 

Casa Capricorn

 

San Diego, CA

 

 

1,262,700.00

 

11,365,093.09

 

Casa Ruiz

 

San Diego, CA

 

 

3,922,400.00

 

9,389,153.21

 

Cascade at Landmark

 

Alexandria, VA

 

 

3,603,400.00

 

19,657,553.75

 

Catalina Shores

 

Las Vegas, NV

 

 

1,227,000.00

 

11,042,866.93

 

Cedar Crest

 

Overland Park, KS

 

 

(R)

2,160,700.00

 

19,424,617.27

 

Cedar Glen

 

Reading, MA

 

4,432,007.84

 

1,248,505.45

 

8,346,003.34

 

Cedar Hill

 

Knoxville, TN

 

1,413,125.00

 

204,792.35

 

1,804,443.80

 

Cedargate (GA)

 

Lawrenceville, GA

 

 

205,043.45

 

1,806,656.21

 

Cedargate (MI)

 

Michigan City, IN

 

768,509.69

 

120,378.15

 

1,060,662.66

 

Cedargate (She)

 

Shelbyville, KY

 

1,144,831.50

 

158,685.33

 

1,398,040.66

 

Cedargate I (Cla)

 

Clayton, OH

 

1,189,237.36

 

159,599.20

 

1,406,492.86

 

Cedargate I (IN)

 

Bloomington, IN

 

 

191,650.35

 

1,688,648.45

 

Cedargate I (OH)

 

Lancaster, OH

 

2,198,700.18

 

240,586.83

 

2,119,432.15

 

Cedargate II (IN)

 

Bloomington, IN

 

 

165,040.72

 

1,454,188.64

 

Cedargate II (OH)

 

Lancaster, OH

 

685,158.40

 

87,618.08

 

771,911.76

 

Cedarwood I (Bel)

 

Belpre, OH

 

 

82,081.62

 

722,449.49

 

Cedarwood I (FL)

 

Ocala, FL

 

104,000.00

 

119,469.60

 

1,052,657.37

 

Cedarwood I (IN)

 

Goshen, IN

 

1,847,634.16

 

251,744.93

 

2,218,126.20

 

Cedarwood I (KY)

 

Lexington, KY

 

 

106,680.72

 

939,874.44

 

Cedarwood II (FL)

 

Ocala, FL

 

 

98,372.48

 

866,768.77

 

Cedarwood II (KY)

 

Lexington, KY

 

969,000.00

 

106,724.20

 

940,356.51

 

Cedarwood III (KY)

 

Lexington, KY

 

 

102,491.11

 

902,659.39

 

CenterPointe

 

Beaverton, OR

 

 

3,432,000.00

 

15,708,852.54

 

Centre Club

 

Ontario, CA

 

 

5,616,000.00

 

23,485,891.14

 

Centre Club II

 

Ontario, CA

 

 

1,820,000.00

 

9,516,938.27

 

Centre Lake III

 

Miami, FL

 

 

685,601.35

 

6,039,979.05

 

Champion Oaks

 

Houston, TX

 

 

931,900.00

 

8,389,393.77

 

Champions Club

 

Glen Allen, VA

 

 

954,000.00

 

12,417,167.33

 

Chandler Court

 

Chandler, AZ

 

 

1,353,100.00

 

12,175,172.59

 

Chantecleer Lakes

 

Naperville, IL

 

 

6,689,400.00

 

16,332,279.04

 

Chardonnay Park

 

Redmond, WA

 

3,289,455.09

 

1,297,500.00

 

6,709,092.62

 

Charing Cross

 

Bowling Green, OH

 

 

154,584.44

 

1,362,057.38

 

 

Description

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net) (E)

 

Gross Amount Carried
at Close of
Period 12/31/02

 

Apartment Name

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures(A)

 

Branchwood

 

 

296,593.15

 

324,068.53

 

3,151,990.07

 

Brandon Court

 

 

288,105.09

 

170,635.75

 

1,791,591.98

 

Brandywine E.

 

 

45,853.03

 

88,126.47

 

822,343.31

 

Breckinridge

 

 

1,067,668.77

 

1,648,300.00

 

15,913,383.52

 

Brentwood

 

 

1,265,784.22

 

1,357,221.39

 

13,468,305.61

 

Breton Mill

 

 

1,099,856.21

 

212,820.00

 

9,647,118.94

 

Briar Knoll Apts

 

 

188,764.11

 

928,971.99

 

6,398,751.69

 

Briarwood (CA)

 

 

342,289.22

 

9,991,500.00

 

22,589,567.61

 

Bridford Lakes

 

 

143,655.21

 

2,265,314.00

 

27,217,120.96

 

Bridge Creek

 

 

2,128,775.63

 

1,299,890.00

 

13,818,889.21

 

Bridgeport

 

 

1,088,142.67

 

1,296,700.00

 

12,754,420.99

 

Bridgewater at Wells Crossing

 

 

756,159.11

 

2,160,000.00

 

14,103,708.00

 

Brierwood

 

 

1,199,762.21

 

551,900.00

 

6,165,617.92

 

Brittany Square

 

 

1,355,163.68

 

625,000.00

 

5,406,124.68

 

Broadview Oaks (REIT)

 

 

164,748.98

 

201,000.00

 

1,973,933.90

 

Broadway

 

 

1,045,838.06

 

1,443,700.00

 

8,836,827.49

 

Brookdale Village

 

 

886,523.98

 

3,276,000.00

 

17,179,994.95

 

Brookfield

 

 

515,205.52

 

1,153,000.00

 

6,197,658.44

 

Brookridge

 

 

849,148.67

 

2,521,500.00

 

16,852,987.62

 

Brookside (CO)

 

 

243,320.39

 

3,600,400.00

 

10,454,479.37

 

Brookside (MD)

 

 

570,240.66

 

2,736,000.00

 

8,743,677.14

 

Brookside II (MD)

 

 

784,128.43

 

2,450,800.00

 

7,697,330.86

 

Brookside Place

 

 

121,115.35

 

625,000.00

 

4,777,806.13

 

Brooksyde Apts

 

 

166,382.08

 

594,711.19

 

4,141,904.66

 

Burgundy Studios

 

 

138,520.22

 

395,238.20

 

2,780,606.72

 

Burwick Farms

 

 

587,381.29

 

1,104,600.00

 

10,519,588.23

 

Calais

 

 

880,235.24

 

1,118,900.00

 

10,950,311.25

 

Cambridge at Hickory Hollow

 

 

773,569.56

 

3,240,800.00

 

18,673,602.44

 

Cambridge Commons I

 

 

273,978.21

 

179,139.19

 

1,852,055.66

 

Cambridge Commons II

 

 

210,407.37

 

141,845.25

 

1,459,918.62

 

Cambridge Commons III

 

 

168,970.86

 

98,124.94

 

1,033,708.49

 

Cambridge Estates

 

 

117,976.00

 

590,184.84

 

4,063,240.85

 

Cambridge Village

 

 

761,676.50

 

801,300.00

 

9,524,282.98

 

Camellero

 

 

3,643,304.47

 

1,924,900.00

 

20,967,897.34

 

Camellia Court I (Col)

 

 

133,292.26

 

133,058.78

 

1,305,685.10

 

Camellia Court I (Day)

 

 

155,078.28

 

131,858.32

 

1,317,143.81

 

Camellia Court II (Col)

 

 

112,796.96

 

118,420.87

 

1,156,213.83

 

Camellia Court II (Day)

 

 

103,927.52

 

131,570.85

 

1,263,210.11

 

Candlelight I

 

 

86,714.96

 

105,000.27

 

1,011,881.73

 

Candlelight II

 

 

96,415.40

 

95,061.25

 

934,008.60

 

Canterbury

 

 

2,137,880.66

 

2,781,300.00

 

30,580,378.64

 

Canterbury Crossings

 

 

108,944.30

 

273,670.75

 

2,520,481.81

 

Canterchase

 

 

972,953.54

 

863,600.00

 

8,735,757.67

 

Canyon Creek (CA)

 

 

358,033.93

 

5,425,000.00

 

17,347,244.03

 

Canyon Crest

 

 

525,313.32

 

2,370,000.00

 

10,667,191.76

 

Canyon Ridge

 

 

427,375.28

 

4,869,448.00

 

12,382,438.78

 

Capital Ridge (REIT)

 

 

123,094.59

 

177,900.00

 

1,724,251.75

 

Cardinal, The

 

 

415,510.48

 

1,281,200.00

 

12,266,067.16

 

Carleton Court (WV)

 

 

127,229.85

 

196,222.37

 

1,856,162.76

 

Carmel Terrace

 

 

1,017,628.09

 

2,288,300.00

 

21,613,908.97

 

Carolina Crossing

 

 

562,965.61

 

550,200.00

 

5,512,584.16

 

Carriage Hill

 

 

55,212.90

 

131,910.67

 

1,217,789.66

 

Carriage Homes at Wyndham

 

 

249,470.28

 

1,736,000.00

 

27,725,476.16

 

Casa Capricorn

 

 

1,064,170.37

 

1,262,700.00

 

12,429,263.46

 

Casa Ruiz

 

 

947,962.55

 

3,922,400.00

 

10,337,115.76

 

Cascade at Landmark

 

 

1,533,325.59

 

3,603,400.00

 

21,190,879.34

 

Catalina Shores

 

 

1,141,607.10

 

1,227,000.00

 

12,184,474.03

 

Cedar Crest

 

 

2,908,333.99

 

2,160,700.00

 

22,332,951.26

 

Cedar Glen

 

 

123,348.79

 

1,248,505.45

 

8,469,352.13

 

Cedar Hill

 

 

154,837.43

 

204,792.35

 

1,959,281.23

 

Cedargate (GA)

 

 

42,536.68

 

205,043.45

 

1,849,192.89

 

Cedargate (MI)

 

 

60,655.97

 

120,378.15

 

1,121,318.63

 

Cedargate (She)

 

 

108,775.03

 

158,685.33

 

1,506,815.69

 

Cedargate I (Cla)

 

 

166,624.53

 

159,599.20

 

1,573,117.39

 

Cedargate I (IN)

 

 

159,431.99

 

191,650.35

 

1,848,080.44

 

Cedargate I (OH)

 

 

257,957.47

 

240,586.83

 

2,377,389.62

 

Cedargate II (IN)

 

 

120,815.10

 

165,040.72

 

1,575,003.74

 

Cedargate II (OH)

 

 

100,691.46

 

87,618.08

 

872,603.22

 

Cedarwood I (Bel)

 

 

39,511.51

 

82,081.62

 

761,961.00

 

Cedarwood I (FL)

 

 

128,236.34

 

119,469.60

 

1,180,893.71

 

Cedarwood I (IN)

 

 

228,194.78

 

251,744.93

 

2,446,320.98

 

Cedarwood I (KY)

 

 

150,640.08

 

106,680.72

 

1,090,514.52

 

Cedarwood II (FL)

 

 

67,618.09

 

98,372.48

 

934,386.86

 

Cedarwood II (KY)

 

 

143,412.09

 

106,724.20

 

1,083,768.60

 

Cedarwood III (KY)

 

 

110,895.47

 

102,491.11

 

1,013,554.86

 

CenterPointe

 

 

1,449,212.75

 

3,432,000.00

 

17,158,065.29

 

Centre Club

 

 

534,755.78

 

5,616,000.00

 

24,020,646.92

 

Centre Club II

 

 

3,652.60

 

1,820,000.00

 

9,520,590.87

 

Centre Lake III

 

 

728,324.50

 

685,601.35

 

6,768,303.55

 

Champion Oaks

 

 

958,039.09

 

931,900.00

 

9,347,432.86

 

Champions Club

 

 

512,382.29

 

954,000.00

 

12,929,549.62

 

Chandler Court

 

 

1,986,188.92

 

1,353,100.00

 

14,161,361.51

 

Chantecleer Lakes

 

 

1,127,212.15

 

6,689,400.00

 

17,459,491.19

 

Chardonnay Park

 

 

674,516.23

 

1,297,500.00

 

7,383,608.85

 

Charing Cross

 

 

131,712.30

 

154,584.44

 

1,493,769.68

 

 

Description

 

Total (B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation in
Latest Income
Statement (C)

Apartment Name

Branchwood

 

3,476,058.60

 

(405,502.38

)

1981

 

30 Years

Brandon Court

 

1,962,227.73

 

(240,897.75

)

1984

 

30 Years

Brandywine E.

 

910,469.78

 

(105,033.79

)

1981

 

30 Years

Breckinridge

 

17,561,683.52

 

(3,269,880.10

)

1986-1987

 

30 Years

Brentwood

 

14,825,527.00

 

(4,108,939.39

)

1990

 

30 Years

Breton Mill

 

9,859,938.94

 

(3,421,526.29

)

1986

 

30 Years

Briar Knoll Apts

 

7,327,723.68

 

(529,659.75

)

1986

 

30 Years

Briarwood (CA)

 

32,581,067.61

 

(3,529,754.51

)

1985

 

30 Years

Bridford Lakes

 

29,482,434.96

 

(3,933,130.04

)

1999

 

30 Years

Bridge Creek

 

15,118,779.21

 

(5,011,120.31

)

1987

 

30 Years

Bridgeport

 

14,051,120.99

 

(4,409,859.29

)

1990

 

30 Years

Bridgewater at Wells Crossing

 

16,263,708.00

 

(1,642,245.52

)

1986

 

30 Years

Brierwood

 

6,717,517.92

 

(1,904,230.66

)

1974

 

30 Years

Brittany Square

 

6,031,124.68

 

(3,452,725.42

)

1982

 

30 Years

Broadview Oaks (REIT)

 

2,174,933.90

 

(151,993.45

)

1985

 

30 Years

Broadway

 

10,280,527.49

 

(1,801,059.82

)

1983

 

30 Years

Brookdale Village

 

20,455,994.95

 

(2,239,335.97

)

1986

 

30 Years

Brookfield

 

7,350,658.44

 

(1,309,197.33

)

1985

 

30 Years

Brookridge

 

19,374,487.62

 

(3,331,704.58

)

1989

 

30 Years

Brookside (CO)

 

14,054,879.37

 

(1,752,699.67

)

1993

 

30 Years

Brookside (MD)

 

11,479,677.14

 

(1,261,896.28

)

1993

 

30 Years

Brookside II (MD)

 

10,148,130.86

 

(1,519,839.53

)

1979

 

30 Years

Brookside Place

 

5,402,806.13

 

(301,436.41

)

1981

 

30 Years

Brooksyde Apts

 

4,736,615.85

 

(339,671.48

)

1945

 

30 Years

Burgundy Studios

 

3,175,844.92

 

(245,809.12

)

1973

 

30 Years

Burwick Farms

 

11,624,188.23

 

(2,221,537.00

)

1991

 

30 Years

Calais

 

12,069,211.25

 

(2,466,978.50

)

1986

 

30 Years

Cambridge at Hickory Hollow

 

21,914,402.44

 

(3,719,177.23

)

1997

 

30 Years

Cambridge Commons I

 

2,031,194.85

 

(288,564.16

)

1986

 

30 Years

Cambridge Commons II

 

1,601,763.87

 

(222,217.38

)

1987

 

30 Years

Cambridge Commons III

 

1,131,833.43

 

(172,280.79

)

1988

 

30 Years

Cambridge Estates

 

4,653,425.69

 

(333,458.63

)

1977

 

30 Years

Cambridge Village

 

10,325,582.98

 

(2,135,449.65

)

1987

 

30 Years

Camellero

 

22,892,797.34

 

(6,711,144.61

)

1979

 

30 Years

Camellia Court I (Col)

 

1,438,743.88

 

(176,737.77

)

1981

 

30 Years

Camellia Court I (Day)

 

1,449,002.13

 

(184,513.98

)

1981

 

30 Years

Camellia Court II (Col)

 

1,274,634.70

 

(148,592.66

)

1984

 

30 Years

Camellia Court II (Day)

 

1,394,780.96

 

(161,969.15

)

1982

 

30 Years

Candlelight I

 

1,116,882.00

 

(134,524.48

)

1982

 

30 Years

Candlelight II

 

1,029,069.85

 

(137,096.98

)

1985

 

30 Years

Canterbury

 

33,361,678.64

 

(9,010,626.91

)

1986

 

30 Years

Canterbury Crossings

 

2,794,152.56

 

(308,966.06

)

1983

 

30 Years

Canterchase

 

9,599,357.67

 

(2,379,613.81

)

1985

 

30 Years

Canyon Creek (CA)

 

22,772,244.03

 

(1,027,338.17

)

1984

 

30 Years

Canyon Crest

 

13,037,191.76

 

(1,510,591.80

)

1993

 

30 Years

Canyon Ridge

 

17,251,886.78

 

(2,331,729.52

)

1989

 

30 Years

Capital Ridge (REIT)

 

1,902,151.75

 

(127,298.07

)

1983

 

30 Years

Cardinal, The

 

13,547,267.16

 

(2,649,958.24

)

1994

 

30 Years

Carleton Court (WV)

 

2,052,385.13

 

(239,743.87

)

1985

 

30 Years

Carmel Terrace

 

23,902,208.97

 

(6,400,399.66

)

1988-89

 

30 Years

Carolina Crossing

 

6,062,784.16

 

(1,201,496.58

)

1988-89

 

30 Years

Carriage Hill

 

1,349,700.33

 

(158,220.02

)

1985

 

30 Years

Carriage Homes at Wyndham

 

29,461,476.16

 

(4,105,532.57

)

1999

 

30 Years

Casa Capricorn

 

13,691,963.46

 

(2,882,378.24

)

1981

 

30 Years

Casa Ruiz

 

14,259,515.76

 

(2,106,148.99

)

1976-1986

 

30 Years

Cascade at Landmark

 

24,794,279.34

 

(4,349,124.95

)

1990

 

30 Years

Catalina Shores

 

13,411,474.03

 

(3,892,990.80

)

1989

 

30 Years

Cedar Crest

 

24,493,651.26

 

(6,069,610.49

)

1986

 

30 Years

Cedar Glen

 

9,717,857.58

 

(661,131.16

)

1980

 

30 Years

Cedar Hill

 

2,164,073.58

 

(249,114.38

)

1986

 

30 Years

Cedargate (GA)

 

2,054,236.34

 

(223,172.16

)

1983

 

30 Years

Cedargate (MI)

 

1,241,696.78

 

(145,040.73

)

1983

 

30 Years

Cedargate (She)

 

1,665,501.02

 

(190,307.62

)

1984

 

30 Years

Cedargate I (Cla)

 

1,732,716.59

 

(205,420.59

)

1984

 

30 Years

Cedargate I (IN)

 

2,039,730.79

 

(237,488.19

)

1983

 

30 Years

Cedargate I (OH)

 

2,617,976.45

 

(308,000.72

)

1982

 

30 Years

Cedargate II (IN)

 

1,740,044.46

 

(199,857.85

)

1985

 

30 Years

Cedargate II (OH)

 

960,221.30

 

(120,717.73

)

1983

 

30 Years

Cedarwood I (Bel)

 

844,042.62

 

(99,701.97

)

1980

 

30 Years

Cedarwood I (FL)

 

1,300,363.31

 

(159,545.51

)

1978

 

30 Years

Cedarwood I (IN)

 

2,698,065.91

 

(316,976.26

)

1983/84

 

30 Years

Cedarwood I (KY)

 

1,197,195.24

 

(153,954.66

)

1984

 

30 Years

Cedarwood II (FL)

 

1,032,759.34

 

(120,360.95

)

1980

 

30 Years

Cedarwood II (KY)

 

1,190,492.80

 

(150,696.12

)

1986

 

30 Years

Cedarwood III (KY)

 

1,116,045.97

 

(136,708.05

)

1986

 

30 Years

CenterPointe

 

20,590,065.29

 

(474,597.59

)

1996

 

30 Years

Centre Club

 

29,636,646.92

 

(1,926,150.41

)

1994

 

30 Years

Centre Club II

 

11,340,590.87

 

(175,281.71

)

2002

 

30 Years

Centre Lake III

 

7,453,904.90

 

(816,358.99

)

1986

 

30 Years

Champion Oaks

 

10,279,332.86

 

(3,111,046.47

)

1984

 

30 Years

Champions Club

 

13,883,549.62

 

(2,083,407.05

)

1988

 

30 Years

Chandler Court

 

15,514,461.51

 

(4,117,660.75

)

1987

 

30 Years

Chantecleer Lakes

 

24,148,891.19

 

(3,535,914.99

)

1986

 

30 Years

Chardonnay Park

 

8,681,108.85

 

(1,471,436.39

)

1982-1989

 

30 Years

Charing Cross

 

1,648,354.12

 

(191,971.03

)

1978

 

30 Years

 

S - 2



 

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2002

 

Description

 

 

 

Initial Cost to
Company

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Chartwell Court

 

Houston, TX

 

 

1,215,700.00

 

12,801,855.12

 

Chatelaine Park

 

Duluth, GA

 

 

1,818,000.00

 

24,489,671.38

 

Chatham Wood

 

High Point, NC

 

 

700,000.00

 

8,311,883.72

 

Chelsea Square

 

Redmond, WA

 

4,407,582.28

 

3,397,100.00

 

9,289,074.04

 

Cherry Creek I,II,&III (TN)

 

Hermitage, TN

 

 

2,942,345.09

 

45,726,837.84

 

Cherry Glen I

 

Indianapolis, IN

 

3,032,014.91

 

335,595.73

 

2,957,360.11

 

Cherry Hill

 

Seattle, WA

 

 

700,100.00

 

6,300,112.11

 

Cherry Tree

 

Rosedale, MD

 

 

352,002.83

 

3,101,016.51

 

Chestnut Glen

 

Abington, MA

 

6,143,479.16

 

1,178,964.91

 

7,881,139.12

 

Chestnut Hills

 

Puyallup, WA

 

 

756,300.00

 

6,806,634.86

 

Chickasaw Crossing

 

Orlando, FL

 

11,681,826.99

 

2,044,000.00

 

12,366,832.33

 

Chimneys

 

Charlotte, NC

 

 

907,100.00

 

8,154,673.96

 

Cierra Crest

 

Denver, CO

 

 

(R)

4,803,100.00

 

34,894,897.55

 

Cimarron Ridge

 

Aurora, CO

 

 

1,591,100.00

 

14,320,031.12

 

Claire Point

 

Jacksonville, FL

 

 

2,048,000.00

 

14,649,393.06

 

Clarion

 

Decatur, GA

 

 

1,504,300.00

 

13,537,919.35

 

Clarys Crossing

 

Columbia, MD

 

 

891,000.00

 

15,489,720.93

 

Classic, The

 

Stamford, CT

 

 

2,883,500.00

 

20,250,746.07

 

Clearlake Pines II

 

Cocoa, FL

 

852,751.45

 

119,279.73

 

1,050,834.38

 

Clearview I

 

Greenwood, IN

 

12,735.00

 

182,205.53

 

1,605,429.32

 

Clearview II

 

Greenwood, IN

 

 

226,963.05

 

1,999,791.79

 

Clearwater

 

Eastlake, OH

 

1,008,377.00

 

128,303.10

 

1,130,691.12

 

Cloisters on the Green

 

Lexington, KY

 

 

187,074.00

 

1,746,721.00

 

Club at Tanasbourne

 

Hillsboro, OR

 

 

(Q)

3,521,300.00

 

16,257,934.39

 

Club at the Green

 

Beaverton, OR

 

 

2,030,950.00

 

12,616,747.23

 

Coach Lantern

 

Scarborough, ME

 

 

452,900.00

 

4,405,723.00

 

Coachlight Village

 

Agawam, MA

 

 

(P)

501,725.60

 

3,353,932.93

 

Coachman Trails

 

Plymouth, MN

 

6,271,987.14

 

1,227,000.00

 

9,517,380.81

 

Cobblestone Village

 

Fresno, CA

 

6,000,000.00

 

315,000.00

 

5,061,625.24

 

Coconut Palm Club

 

Coconut Creek, GA

 

 

3,001,700.00

 

17,678,928.33

 

Colinas Pointe

 

Denver, CO

 

 

1,587,400.00

 

14,285,902.00

 

Collier Ridge

 

Atlanta, GA

 

 

5,100,000.00

 

20,425,822.03

 

Colonial Village

 

Plainville,CT

 

 

(P)

693,575.43

 

4,636,409.75

 

Colony Place

 

Fort Myers, FL

 

 

1,500,000.00

 

20,920,274.21

 

Colony Woods

 

Birmingham, AL

 

 

1,657,300.00

 

21,787,685.65

 

Concord Square (IN)

 

Kokomo, IN

 

 

123,246.64

 

1,085,962.20

 

Concord Square I (OH)

 

Mansfield, OH

 

 

164,124.19

 

1,446,312.98

 

Conway Court

 

Roslindale, MA

 

455,187.56

 

101,451.21

 

678,180.58

 

Conway Station

 

Orlando, FL

 

 

1,936,000.00

 

10,852,858.15

 

Copper Canyon

 

Highlands Ranch, CO

 

 

(O)

1,443,000.00

 

16,251,113.68

 

Copper Creek

 

Tempe, AZ

 

 

1,017,400.00

 

9,148,067.60

 

Copper Terrace

 

Orlando, FL

 

 

1,200,000.00

 

17,887,868.22

 

Copperfield

 

San Antonio, TX

 

 

791,200.00

 

7,121,171.12

 

Country Brook

 

Chandler, AZ

 

 

1,505,219.00

 

29,542,534.77

 

Country Club Place (FL)

 

Pembroke Pines, FL

 

 

912,000.00

 

10,016,543.20

 

Country Club Village

 

Mill Creek, WA

 

 

1,150,500.00

 

10,352,178.59

 

Country Club Woods

 

Mobile, AL (T)

 

4,067,771.32

 

230,090.89

 

5,561,463.88

 

Country Gables

 

Beaverton, OR

 

7,615,681.14

 

2,780,500.00

 

14,219,449.24

 

Country Oaks

 

Agoura Hills, CA

 

29,412,000.00

 

6,105,000.00

 

19,963,237.07

 

Country Place

 

Birmingham, AL (T)

 

1,746,386.20

 

75,562.14

 

1,817,198.29

 

Country Ridge

 

Farmington Hills, MI

 

 

(J)

1,621,950.00

 

14,596,964.22

 

Countryside I

 

Daytona Beach, FL

 

 

136,664.58

 

1,204,163.85

 

Countryside II

 

Daytona Beach, FL

 

 

234,633.36

 

2,067,375.58

 

Countryside III (REIT)

 

Daytona Beach, FL

 

403,280.89

 

80,000.00

 

719,868.20

 

Countryside Manor

 

Douglasville, GA

 

 

298,186.45

 

2,627,347.60

 

Cove at Fishers Landing

 

Vancouver, WA

 

 

2,277,000.00

 

15,656,886.78

 

Coventry at Cityview

 

Fort Worth, TX

 

 

2,160,000.00

 

23,072,847.21

 

Creekside (San Mateo)

 

San Mateo, CA

 

 

(R)

9,606,600.00

 

21,193,231.54

 

Creekside Homes at Legacy

 

Plano. TX

 

 

4,560,000.00

 

32,275,747.98

 

Creekside Village

 

Mountlake Terrace, WA

 

13,342,944.47

 

2,807,600.00

 

25,270,593.68

 

Creekwood

 

Charlotte, NC

 

 

1,861,700.00

 

16,740,568.56

 

Crescent at Cherry Creek

 

Denver, CO

 

 

(O)

2,594,000.00

 

15,149,469.76

 

Cross Creek

 

Matthews, NC

 

 

(R)

3,151,600.00

 

20,295,924.81

 

Crosswinds

 

St. Petersburg, FL

 

 

1,561,200.00

 

5,756,821.52

 

Crown Court

 

Scottsdale, AZ

 

 

(S)

3,156,600.00

 

28,414,599.11

 

Crystal Creek

 

Phoenix, AZ

 

 

953,500.00

 

8,581,704.26

 

Crystal Village

 

Attleboro, MA

 

 

1,369,000.00

 

4,989,028.15

 

Cypress

 

Panama City, FL

 

1,357,332.70

 

171,882.34

 

1,514,635.71

 

Cypress Point

 

Las Vegas, NV

 

 

959,690.00

 

8,636,550.62

 

Daniel Court

 

Cincinnati, OH

 

2,243,713.47

 

334,100.71

 

2,943,516.33

 

Dartmouth Place I

 

Kent, OH

 

 

151,770.96

 

1,337,421.54

 

Dartmouth Place II

 

Kent, OH

 

 

130,101.56

 

1,146,336.54

 

Dartmouth Woods

 

Lakewood, CO

 

 

(J)

1,609,800.00

 

10,832,754.24

 

Dean Estates

 

Taunton, MA

 

 

498,079.65

 

3,329,560.49

 

Dean Estates II

 

Cranston, RI

 

 

(P)

308,456.89

 

2,061,971.13

 

Deerbrook

 

Jacksonville, FL

 

 

1,008,000.00

 

8,845,716.24

 

Deerfield

 

Denver, CO

 

9,100,000.00

 

1,260,000.00

 

7,747,923.18

 

Deerwood (Corona)

 

Corona, CA

 

14,467,908.70

 

4,742,200.00

 

20,272,892.01

 

Deerwood (FL)

 

Eustis, FL

 

834,988.71

 

114,948.15

 

1,012,818.51

 

Deerwood (SD)

 

San Diego, CA

 

 

2,082,095.00

 

18,739,815.37

 

Deerwood Meadows

 

Greensboro, NC

 

 

986,743.00

 

7,204,361.73

 

Defoor Village

 

Atlanta, GA

 

 

2,966,400.00

 

10,570,210.33

 

Desert Homes

 

Phoenix, AZ

 

 

1,481,050.00

 

13,390,248.53

 

Dogwood Glen I

 

Indianapolis, IN

 

1,702,607.00

 

240,854.78

 

2,122,193.09

 

Dogwood Glen II

 

Indianapolis, IN

 

1,292,664.46

 

202,396.77

 

1,783,336.09

 

 

Description

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net) (E)

 

Gross Amount Carried
at Close of
Period 12/31/02

 

Apartment Name

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures(A)

 

Chartwell Court

 

 

365,257.93

 

1,215,700.00

 

13,167,113.05

 

Chatelaine Park

 

 

543,813.32

 

1,818,000.00

 

25,033,484.70

 

Chatham Wood

 

 

331,436.73

 

700,000.00

 

8,643,320.45

 

Chelsea Square

 

 

240,754.26

 

3,397,100.00

 

9,529,828.30

 

Cherry Creek I,II,&III (TN)

 

 

856,139.74

 

2,942,345.09

 

46,582,977.58

 

Cherry Glen I

 

 

312,254.84

 

335,595.73

 

3,269,614.95

 

Cherry Hill

 

 

202,739.80

 

700,100.00

 

6,502,851.91

 

Cherry Tree

 

 

249,599.94

 

352,002.83

 

3,350,616.45

 

Chestnut Glen

 

 

153,497.58

 

1,178,964.91

 

8,034,636.70

 

Chestnut Hills

 

 

528,360.48

 

756,300.00

 

7,334,995.34

 

Chickasaw Crossing

 

 

370,516.91

 

2,044,000.00

 

12,737,349.24

 

Chimneys

 

 

676,694.70

 

907,100.00

 

8,831,368.66

 

Cierra Crest

 

 

858,329.00

 

4,803,100.00

 

35,753,226.55

 

Cimarron Ridge

 

 

1,530,836.66

 

1,591,100.00

 

15,850,867.78

 

Claire Point

 

 

657,266.38

 

2,048,000.00

 

15,306,659.44

 

Clarion

 

 

543,982.78

 

1,504,300.00

 

14,081,902.13

 

Clarys Crossing

 

 

506,790.63

 

891,000.00

 

15,996,511.56

 

Classic, The

 

 

1,553,692.75

 

2,883,500.00

 

21,804,438.82

 

Clearlake Pines II

 

 

120,192.55

 

119,279.73

 

1,171,026.93

 

Clearview I

 

 

165,738.29

 

182,205.53

 

1,771,167.61

 

Clearview II

 

 

135,531.04

 

226,963.05

 

2,135,322.83

 

Clearwater

 

 

99,706.39

 

128,303.10

 

1,230,397.51

 

Cloisters on the Green

 

 

2,898,501.66

 

187,074.00

 

4,645,222.66

 

Club at Tanasbourne

 

 

1,433,124.28

 

3,521,300.00

 

17,691,058.67

 

Club at the Green

 

 

906,849.15

 

2,030,950.00

 

13,523,596.38

 

Coach Lantern

 

 

343,864.61

 

452,900.00

 

4,749,587.61

 

Coachlight Village

 

 

58,361.76

 

501,725.60

 

3,412,294.69

 

Coachman Trails

 

 

597,088.00

 

1,227,000.00

 

10,114,468.81

 

Cobblestone Village

 

 

111,569.64

 

315,000.00

 

5,173,194.88

 

Coconut Palm Club

 

 

583,000.83

 

3,001,700.00

 

18,261,929.16

 

Colinas Pointe

 

 

648,527.29

 

1,587,400.00

 

14,934,429.29

 

Collier Ridge

 

 

1,629,241.36

 

5,100,000.00

 

22,055,063.39

 

Colonial Village

 

 

297,597.04

 

693,575.43

 

4,934,006.79

 

Colony Place

 

 

532,472.89

 

1,500,000.00

 

21,452,747.10

 

Colony Woods

 

 

570,796.68

 

1,657,300.00

 

22,358,482.33

 

Concord Square (IN)

 

 

115,666.70

 

123,246.64

 

1,201,628.90

 

Concord Square I (OH)

 

 

138,643.80

 

164,124.19

 

1,584,956.78

 

Conway Court

 

 

15,595.34

 

101,451.21

 

693,775.92

 

Conway Station

 

 

618,460.25

 

1,936,000.00

 

11,471,318.40

 

Copper Canyon

 

 

145,974.01

 

1,443,000.00

 

16,397,087.69

 

Copper Creek

 

 

613,795.69

 

1,017,400.00

 

9,761,863.29

 

Copper Terrace

 

 

958,721.37

 

1,200,000.00

 

18,846,589.59

 

Copperfield

 

 

968,136.84

 

791,200.00

 

8,089,307.96

 

Country Brook

 

 

952,454.47

 

1,505,219.00

 

30,494,989.24

 

Country Club Place (FL)

 

 

707,438.44

 

912,000.00

 

10,723,981.64

 

Country Club Village

 

 

741,846.88

 

1,150,500.00

 

11,094,025.47

 

Country Club Woods

 

 

480,110.94

 

230,090.89

 

6,041,574.82

 

Country Gables

 

 

2,206,840.46

 

2,780,500.00

 

16,426,289.70

 

Country Oaks

 

 

284,354.59

 

6,105,000.00

 

20,247,591.66

 

Country Place

 

 

233,860.97

 

75,562.14

 

2,051,059.26

 

Country Ridge

 

 

1,619,074.45

 

1,621,950.00

 

16,216,038.67

 

Countryside I

 

 

195,866.65

 

136,664.58

 

1,400,030.50

 

Countryside II

 

 

147,158.11

 

234,633.36

 

2,214,533.69

 

Countryside III (REIT)

 

 

36,087.44

 

80,000.00

 

755,955.64

 

Countryside Manor

 

 

235,077.02

 

298,186.45

 

2,862,424.62

 

Cove at Fishers Landing

 

 

25,587.53

 

2,277,000.00

 

15,682,474.31

 

Coventry at Cityview

 

 

607,844.59

 

2,160,000.00

 

23,680,691.80

 

Creekside (San Mateo)

 

 

468,753.02

 

9,606,600.00

 

21,661,984.56

 

Creekside Homes at Legacy

 

 

572,327.27

 

4,560,000.00

 

32,848,075.25

 

Creekside Village

 

 

2,066,788.62

 

2,807,600.00

 

27,337,382.30

 

Creekwood

 

 

1,304,524.51

 

1,861,700.00

 

18,045,093.07

 

Crescent at Cherry Creek

 

 

558,465.72

 

2,594,000.00

 

15,707,935.48

 

Cross Creek

 

 

718,922.40

 

3,151,600.00

 

21,014,847.21

 

Crosswinds

 

 

800,639.16

 

1,561,200.00

 

6,557,460.68

 

Crown Court

 

 

1,735,175.66

 

3,156,600.00

 

30,149,774.77

 

Crystal Creek

 

 

1,134,573.38

 

953,500.00

 

9,716,277.64

 

Crystal Village

 

 

684,838.53

 

1,369,000.00

 

5,673,866.68

 

Cypress

 

 

197,879.98

 

171,882.34

 

1,712,515.69

 

Cypress Point

 

 

1,292,516.42

 

959,690.00

 

9,929,067.04

 

Daniel Court

 

 

489,646.57

 

334,100.71

 

3,433,162.90

 

Dartmouth Place I

 

 

187,481.27

 

151,770.96

 

1,524,902.81

 

Dartmouth Place II

 

 

108,380.16

 

130,101.56

 

1,254,716.70

 

Dartmouth Woods

 

 

574,208.17

 

1,609,800.00

 

11,406,962.41

 

Dean Estates

 

 

66,025.85

 

498,079.65

 

3,395,586.34

 

Dean Estates II

 

 

147,356.77

 

308,456.89

 

2,209,327.90

 

Deerbrook

 

 

509,093.37

 

1,008,000.00

 

9,354,809.61

 

Deerfield

 

 

276,832.76

 

1,260,000.00

 

8,024,755.94

 

Deerwood (Corona)

 

 

1,075,335.83

 

4,742,200.00

 

21,348,227.84

 

Deerwood (FL)

 

 

94,284.49

 

114,948.15

 

1,107,103.00

 

Deerwood (SD)

 

 

3,938,068.08

 

2,082,095.00

 

22,677,883.45

 

Deerwood Meadows

 

 

1,051,154.17

 

986,743.00

 

8,255,515.90

 

Defoor Village

 

 

249,454.83

 

2,966,400.00

 

10,819,665.16

 

Desert Homes

 

 

1,707,951.74

 

1,481,050.00

 

15,098,200.27

 

Dogwood Glen I

 

 

180,610.91

 

240,854.78

 

2,302,804.00

 

Dogwood Glen II

 

 

137,891.25

 

202,396.77

 

1,921,227.34

 

 

Description

 

Total (B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to Compute Depreciation in Latest Income Statement (C)

Apartment Name

Chartwell Court

 

14,382,813.05

 

(2,486,080.58

)

1995

 

30 Years

Chatelaine Park

 

26,851,484.70

 

(3,799,409.75

)

1995

 

30 Years

Chatham Wood

 

9,343,320.45

 

(1,433,287.25

)

1986

 

30 Years

Chelsea Square

 

12,926,928.30

 

(1,579,323.91

)

1991

 

30 Years

Cherry Creek I,II,&III (TN)

 

49,525,322.67

 

(6,316,753.77

)

1986/96

 

30 Years

Cherry Glen I

 

3,605,210.68

 

(444,481.67

)

1986/87

 

30 Years

Cherry Hill

 

7,202,951.91

 

(1,365,241.07

)

1991

 

30 Years

Cherry Tree

 

3,702,619.28

 

(415,345.85

)

1986

 

30 Years

Chestnut Glen

 

9,213,601.61

 

(644,166.24

)

1983

 

30 Years

Chestnut Hills

 

8,091,295.34

 

(1,629,220.77

)

1991

 

30 Years

Chickasaw Crossing

 

14,781,349.24

 

(2,094,974.50

)

1986

 

30 Years

Chimneys

 

9,738,468.66

 

(1,977,585.17

)

1974

 

30 Years

Cierra Crest

 

40,556,326.55

 

(6,554,393.14

)

1996

 

30 Years

Cimarron Ridge

 

17,441,967.78

 

(3,777,019.13

)

1984

 

30 Years

Claire Point

 

17,354,659.44

 

(2,501,002.68

)

1986

 

30 Years

Clarion

 

15,586,202.13

 

(2,714,770.16

)

1990

 

30 Years

Clarys Crossing

 

16,887,511.56

 

(2,496,957.35

)

1984

 

30 Years

Classic, The

 

24,687,938.82

 

(4,145,856.13

)

1990

 

30 Years

Clearlake Pines II

 

1,290,306.66

 

(153,224.83

)

1985

 

30 Years

Clearview I

 

1,953,373.14

 

(241,191.56

)

1986

 

30 Years

Clearview II

 

2,362,285.88

 

(275,261.04

)

1987

 

30 Years

Clearwater

 

1,358,700.61

 

(152,049.27

)

1986

 

30 Years

Cloisters on the Green

 

4,832,296.66

 

(3,703,596.26

)

1974

 

30 Years

Club at Tanasbourne

 

21,212,358.67

 

(4,092,301.48

)

1990

 

30 Years

Club at the Green

 

15,554,546.38

 

(3,126,844.83

)

1991

 

30 Years

Coach Lantern

 

5,202,487.61

 

(920,091.38

)

1971/1981

 

30 Years

Coachlight Village

 

3,914,020.29

 

(281,230.32

)

1967

 

30 Years

Coachman Trails

 

11,341,468.81

 

(1,756,886.12

)

1987

 

30 Years

Cobblestone Village

 

5,488,194.88

 

(374,459.16

)

1983

 

30 Years

Coconut Palm Club

 

21,263,629.16

 

(3,218,296.35

)

1992

 

30 Years

Colinas Pointe

 

16,521,829.29

 

(3,156,380.97

)

1986

 

30 Years

Collier Ridge

 

27,155,063.39

 

(3,189,901.24

)

1980

 

30 Years

Colonial Village

 

5,627,582.22

 

(397,529.48

)

1968

 

30 Years

Colony Place

 

22,952,747.10

 

(3,363,215.38

)

1991

 

30 Years

Colony Woods

 

24,015,782.33

 

(3,715,384.97

)

1991/1994

 

30 Years

Concord Square (IN)

 

1,324,875.54

 

(149,432.54

)

1983

 

30 Years

Concord Square I (OH)

 

1,749,080.97

 

(206,254.04

)

1981/83

 

30 Years

Conway Court

 

795,227.13

 

(61,772.84

)

1920

 

30 Years

Conway Station

 

13,407,318.40

 

(1,851,055.85

)

1987

 

30 Years

Copper Canyon

 

17,840,087.69

 

(2,237,642.12

)

1999

 

30 Years

Copper Creek

 

10,779,263.29

 

(2,114,446.23

)

1984

 

30 Years

Copper Terrace

 

20,046,589.59

 

(3,049,494.18

)

1989

 

30 Years

Copperfield

 

8,880,507.96

 

(2,048,754.72

)

1984

 

30 Years

Country Brook

 

32,000,208.24

 

(5,647,782.47

)

1986-1996

 

30 Years

Country Club Place (FL)

 

11,635,981.64

 

(1,775,778.57

)

1987

 

30 Years

Country Club Village

 

12,244,525.47

 

(2,378,269.95

)

1991

 

30 Years

Country Club Woods

 

6,271,665.71

 

(813,593.71

)

1975

 

30 Years

Country Gables

 

19,206,789.70

 

(3,656,981.98

)

1991

 

30 Years

Country Oaks

 

26,352,591.66

 

(1,186,577.30

)

1985

 

30 Years

Country Place

 

2,126,621.40

 

(275,461.71

)

1978

 

30 Years

Country Ridge

 

17,837,988.67

 

(4,055,997.49

)

1986

 

30 Years

Countryside I

 

1,536,695.08

 

(197,069.57

)

1982

 

30 Years

Countryside II

 

2,449,167.05

 

(286,145.81

)

1982

 

30 Years

Countryside III (REIT)

 

835,955.64

 

(58,560.24

)

1983

 

30 Years

Countryside Manor

 

3,160,611.07

 

(367,558.16

)

1985

 

30 Years

Cove at Fishers Landing

 

17,959,474.31

 

(270,855.49

)

1993

 

30 Years

Coventry at Cityview

 

25,840,691.80

 

(3,670,446.57

)

1996

 

30 Years

Creekside (San Mateo)

 

31,268,584.56

 

(3,505,807.44

)

1985

 

30 Years

Creekside Homes at Legacy

 

37,408,075.25

 

(4,952,089.92

)

1998

 

30 Years

Creekside Village

 

30,144,982.30

 

(8,470,270.81

)

1987

 

30 Years

Creekwood

 

19,906,793.07

 

(3,664,190.84

)

1987-1990

 

30 Years

Crescent at Cherry Creek

 

18,301,935.48

 

(2,990,039.98

)

1994

 

30 Years

Cross Creek

 

24,166,447.21

 

(3,680,108.69

)

1989

 

30 Years

Crosswinds

 

8,118,660.68

 

(1,649,184.76

)

1986

 

30 Years

Crown Court

 

33,306,374.77

 

(6,506,458.93

)

1987

 

30 Years

Crystal Creek

 

10,669,777.64

 

(3,048,044.12

)

1985

 

30 Years

Crystal Village

 

7,042,866.68

 

(1,163,484.64

)

1974

 

30 Years

Cypress

 

1,884,398.03

 

(225,356.64

)

1985

 

30 Years

Cypress Point

 

10,888,757.04

 

(3,294,031.19

)

1989

 

30 Years

Daniel Court

 

3,767,263.61

 

(482,121.21

)

1985

 

30 Years

Dartmouth Place I

 

1,676,673.77

 

(197,151.14

)

1982

 

30 Years

Dartmouth Place II

 

1,384,818.26

 

(157,006.88

)

1986

 

30 Years

Dartmouth Woods

 

13,016,762.41

 

(2,420,202.76

)

1990

 

30 Years

Dean Estates

 

3,893,665.99

 

(273,235.04

)

1984

 

30 Years

Dean Estates II

 

2,517,784.79

 

(184,293.65

)

1970

 

30 Years

Deerbrook

 

10,362,809.61

 

(1,575,900.78

)

1983

 

30 Years

Deerfield

 

9,284,755.94

 

(542,514.95

)

1983

 

30 Years

Deerwood (Corona)

 

26,090,427.84

 

(4,285,068.67

)

1992

 

30 Years

Deerwood (FL)

 

1,222,051.15

 

(152,179.03

)

1982

 

30 Years

Deerwood (SD)

 

24,759,978.45

 

(8,029,943.51

)

1990

 

30 Years

Deerwood Meadows

 

9,242,258.90

 

(3,170,391.22

)

1986

 

30 Years

Defoor Village

 

13,786,065.16

 

(1,803,784.67

)

1997

 

30 Years

Desert Homes

 

16,579,250.27

 

(4,149,985.52

)

1982

 

30 Years

Dogwood Glen I

 

2,543,658.78

 

(298,999.69

)

1986

 

30 Years

Dogwood Glen II

 

2,123,624.11

 

(257,294.89

)

1987

 

30 Years

 

S - 3



 

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2002

 

Description

 

 

 

Initial Cost to
Company

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Dos Caminos

 

Scottsdale, AZ

 

 

1,727,900.00

 

15,567,778.26

 

Dover Place I

 

Eastlake, OH

 

 

244,293.77

 

2,152,494.39

 

Dover Place II

 

Eastlake, OH

 

1,563,616.65

 

230,895.36

 

2,034,241.71

 

Dover Place III

 

Eastlake, OH

 

740,843.45

 

119,835.15

 

1,055,878.24

 

Dover Place IV

 

Eastlake, OH

 

1,799,191.13

 

261,911.97

 

2,307,729.91

 

Driftwood

 

Atlantic Beach, FL

 

346,205.63

 

126,357.35

 

1,113,430.46

 

Duraleigh Woods

 

Raleigh, NC

 

 

1,629,000.00

 

19,917,749.59

 

Eagle Canyon

 

Chino Hills, CA

 

 

1,808,900.00

 

16,274,360.96

 

East Pointe

 

Charlotte, NC

 

8,765,736.97

 

1,365,900.00

 

12,295,246.21

 

Eastbridge

 

Dallas, TX

 

8,994,824.56

 

3,520,000.00

 

11,860,381.87

 

Edgewater

 

Bakersfield, CA

 

11,988,000.00

 

580,000.00

 

10,443,373.58

 

Edgewood

 

Woodinville, WA

 

5,188,906.51

 

1,070,100.00

 

9,632,980.07

 

Elmtree Park I

 

Indianapolis, IN

 

1,421,256.96

 

157,687.17

 

1,389,620.78

 

Elmtree Park II

 

Indianapolis, IN

 

893,556.02

 

114,114.14

 

1,005,454.90

 

Elmwood (GA)

 

Marietta, GA

 

 

183,756.45

 

1,619,094.62

 

Elmwood I (FL)

 

W. Palm Beach, FL

 

316,201.53

 

163,388.66

 

1,439,632.14

 

Elmwood II (FL)

 

W. Palm Beach, FL

 

1,279,156.92

 

179,743.41

 

1,582,960.29

 

Emerald Bay

 

Winter Park, FL

 

 

2,161,600.00

 

13,550,753.15

 

Emerald Place

 

Bermuda Dunes, CA

 

 

956,500.00

 

8,609,599.40

 

Emerson Place

 

Boston, MA (G)

 

 

14,855,000.00

 

57,751,194.60

 

Enclave, The

 

Tempe, AZ

 

 

(O)

1,500,192.00

 

19,281,398.59

 

Enclave at Winston Park

 

Coconut Creek, FL

 

 

5,560,000.00

 

19,939,323.93

 

English Hills

 

Charlotte, NC

 

 

1,260,000.00

 

12,554,291.22

 

Esprit Del Sol

 

Solana Beach, CA

 

 

5,111,200.00

 

11,910,438.14

 

Essex Place

 

Overland Park, KS

 

 

1,835,400.00

 

16,513,585.66

 

Essex Place (FL)

 

Tampa, FL

 

 

1,188,000.00

 

7,106,384.37

 

Ethans Glen III

 

Kansas City, MO

 

2,364,258.00

 

246,500.00

 

2,223,049.34

 

Ethans Ridge I

 

Kansas City, MO

 

16,216,607.00

 

1,948,300.00

 

17,573,969.73

 

Ethans Ridge II

 

Kansas City, MO

 

10,981,324.00

 

1,468,134.66

 

13,183,141.26

 

Fairfield

 

Stamford, CT (G)

 

 

6,510,200.00

 

39,690,120.06

 

Fairland Gardens

 

Silver Spring, MD

 

 

6,000,000.00

 

19,972,183.10

 

Farnham Park

 

Houston, TX

 

10,980,254.71

 

1,512,600.00

 

14,233,759.62

 

Feather River

 

Stockton, CA

 

4,867,000.00

 

770,000.00

 

4,210,036.16

 

Fernbrook Townhomes

 

Plymouth, MN

 

5,070,332.67

 

580,100.00

 

6,683,692.61

 

Fireside Park

 

Rockville, MD

 

8,280,834.73

 

4,248,000.00

 

10,136,319.94

 

Forest Glen

 

Pensacola, FL

 

 

161,548.49

 

1,423,618.28

 

Forest Place

 

Tampa, FL

 

10,481,033.95

 

1,708,000.00

 

8,612,028.53

 

Forest Ridge I & II

 

Arlington, TX

 

 

(S)

2,362,700.00

 

21,263,294.52

 

Forest Village

 

Macon, GA

 

 

224,021.80

 

1,973,876.21

 

Forsythia Court (KY)

 

Louisville, KY

 

1,839,951.39

 

279,450.32

 

2,462,186.82

 

Forsythia Court (MD)

 

Abingdon, MD

 

2,009,563.46

 

251,955.21

 

2,220,099.99

 

Forsythia Court II (MD)

 

Abingdon, MD

 

 

239,833.55

 

2,113,338.95

 

Fountain Place I

 

Eden Prairie, MN

 

24,653,106.00

 

2,405,068.29

 

21,694,116.90

 

Fountain Place II

 

Eden Prairie, MN

 

12,600,000.00

 

1,231,349.55

 

11,095,333.38

 

Fountainhead I

 

San Antonio, TX

 

 

(M)

1,205,816.00

 

5,200,240.60

 

Fountainhead II

 

San Antonio, TX

 

 

(M)

1,205,817.00

 

4,529,801.24

 

Fountainhead III

 

San Antonio, TX

 

 

(M)

1,205,816.00

 

4,399,092.50

 

Fountains at Flamingo

 

Las Vegas, NV

 

 

(S)

3,183,100.00

 

28,650,075.52

 

Four Lakes

 

Lisle, IL

 

 

1,868,347.54

 

10,265,690.03

 

Four Lakes 5

 

Lisle, IL

 

 

(M)

600,000.00

 

19,186,686.01

 

Four Lakes Athletic Club

 

Lisle, IL

 

 

50,000.00

 

153,488.68

 

Four Lakes Condo, LLC Phase I

 

Lisle, IL

 

 

51,740.35

 

268,225.15

 

Four Lakes Condo, LLC Phase II

 

Lisle, IL

 

 

249,541.93

 

1,281,305.23

 

Four Lakes Leasing Center

 

Lisle, IL

 

 

50,000.00

 

152,815.00

 

Four Winds

 

Fall River, MA

 

 

(P)

1,370,842.90

 

9,163,804.20

 

Fox Hill Apartments

 

Enfield, CT

 

 

(P)

1,129,018.28

 

7,547,256.07

 

Fox Hill Commons

 

Vernon, CT

 

 

(P)

478,502.81

 

3,198,693.32

 

Fox Ridge

 

Englewood, CO

 

20,300,000.00

 

2,490,000.00

 

17,509,781.22

 

Fox Run (WA)

 

Federal Way, WA

 

 

639,700.00

 

5,765,017.82

 

Foxcroft

 

Scarborough, ME

 

 

523,400.00

 

4,527,408.97

 

Foxhaven

 

Canton, OH

 

 

256,820.91

 

2,263,172.10

 

Foxton (MI)

 

Monroe, MI

 

 

156,362.50

 

1,377,823.99

 

Foxton II (OH)

 

Dayton, OH

 

 

165,805.54

 

1,460,832.47

 

Garden Court

 

Detriot, MI

 

2,033,915.49

 

351,531.69

 

3,096,890.33

 

Garden Lake

 

Riverdale, GA

 

 

1,466,900.00

 

13,186,716.06

 

Garden Terrace I

 

Tampa, FL

 

 

93,143.89

 

820,699.22

 

Garden Terrace II

 

Tampa, FL

 

 

97,119.68

 

855,730.21

 

Gatehouse at Pine Lake

 

Pembroke Pines, FL

 

 

1,896,600.00

 

17,070,794.56

 

Gatehouse on the Green

 

Plantation, FL

 

 

2,228,200.00

 

20,056,270.22

 

Gates at Carlson Center

 

Minnetonka, MN

 

 

(N)

4,355,200.00

 

23,802,816.77

 

Gates of Redmond

 

Redmond, WA

 

 

2,306,100.00

 

12,080,659.89

 

Gateway Villas

 

Scottsdale, AZ

 

 

1,431,048.00

 

14,926,832.51

 

Geary Court Yard

 

San Francisco, CA

 

17,693,865.00

 

1,722,400.00

 

15,471,429.16

 

Georgian Woods Combined (REIT)

 

Wheaton, MD

 

17,972,883.98

 

5,038,400.00

 

28,837,368.82

 

Glastonbury Center

 

Glastonbury, CT

 

4,113,942.05

 

852,606.10

 

5,699,497.28

 

Glen Arm Manor

 

Albany, GA

 

1,107,901.64

 

166,498.48

 

1,466,883.08

 

Glen Eagle

 

Greenville, SC

 

 

835,900.00

 

7,523,243.58

 

Glen Grove

 

Wellesley, MA

 

4,911,800.50

 

1,344,601.04

 

8,988,382.70

 

Glen Meadow

 

Franklin, MA

 

2,290,276.57

 

2,339,330.34

 

15,637,944.47

 

GlenGarry Club

 

Bloomingdale, IL

 

 

(N)

3,129,700.00

 

15,807,888.64

 

Glenlake

 

Glendale Heights. IL

 

14,845,000.00

 

5,041,700.00

 

16,671,969.86

 

Glenwood Village

 

Macon, GA

 

1,047,357.00

 

167,778.79

 

1,478,613.98

 

Gosnold Grove

 

East Falmouth, MA

 

654,298.49

 

124,295.62

 

830,890.76

 

Governors Pointe

 

Roswell, GA

 

 

3,746,600.00

 

24,511,111.56

 

Gramercy Park

 

Houston, TX

 

14,000,000.00

 

3,957,000.00

 

22,075,242.53

 

 

Description

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net) (E)

 

Gross Amount Carried
at Close of
Period 12/31/02

 

Apartment Name

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures(A)

 

Dos Caminos

 

 

1,145,569.69

 

1,727,900.00

 

16,713,347.95

 

Dover Place I

 

 

203,981.26

 

244,293.77

 

2,356,475.65

 

Dover Place II

 

 

119,642.42

 

230,895.36

 

2,153,884.13

 

Dover Place III

 

 

43,074.27

 

119,835.15

 

1,098,952.51

 

Dover Place IV

 

 

90,444.97

 

261,911.97

 

2,398,174.88

 

Driftwood

 

 

164,090.16

 

126,357.35

 

1,277,520.62

 

Duraleigh Woods

 

 

1,565,657.65

 

1,629,000.00

 

21,483,407.24

 

Eagle Canyon

 

 

774,690.24

 

1,808,900.00

 

17,049,051.20

 

East Pointe

 

 

1,605,146.06

 

1,365,900.00

 

13,900,392.27

 

Eastbridge

 

 

200,610.06

 

3,520,000.00

 

12,060,991.93

 

Edgewater

 

 

380,647.92

 

580,000.00

 

10,824,021.50

 

Edgewood

 

 

919,087.28

 

1,070,100.00

 

10,552,067.35

 

Elmtree Park I

 

 

183,155.65

 

157,687.17

 

1,572,776.43

 

Elmtree Park II

 

 

148,741.79

 

114,114.14

 

1,154,196.69

 

Elmwood (GA)

 

 

110,628.64

 

183,756.45

 

1,729,723.26

 

Elmwood I (FL)

 

 

70,658.35

 

163,388.66

 

1,510,290.49

 

Elmwood II (FL)

 

 

100,094.89

 

179,743.41

 

1,683,055.18

 

Emerald Bay

 

 

1,558,841.30

 

2,161,600.00

 

15,109,594.45

 

Emerald Place

 

 

1,039,185.64

 

956,500.00

 

9,648,785.04

 

Emerson Place

 

 

8,323,911.48

 

14,855,000.00

 

66,075,106.08

 

Enclave, The

 

 

323,982.34

 

1,500,192.00

 

19,605,380.93

 

Enclave at Winston Park

 

 

 

5,560,000.00

 

19,939,323.93

 

English Hills

 

 

579,637.83

 

1,260,000.00

 

13,133,929.05

 

Esprit Del Sol

 

 

534,931.32

 

5,111,200.00

 

12,445,369.46

 

Essex Place

 

 

3,399,109.21

 

1,835,400.00

 

19,912,694.87

 

Essex Place (FL)

 

 

459,242.31

 

1,188,000.00

 

7,565,626.68

 

Ethans Glen III

 

 

175,813.08

 

246,500.00

 

2,398,862.42

 

Ethans Ridge I

 

 

3,557,481.74

 

1,948,300.00

 

21,131,451.47

 

Ethans Ridge II

 

 

912,070.17

 

1,468,134.66

 

14,095,211.43

 

Fairfield

 

 

503,902.86

 

6,510,200.00

 

40,194,022.92

 

Fairland Gardens

 

 

1,364,359.65

 

6,000,000.00

 

21,336,542.75

 

Farnham Park

 

 

441,361.67

 

1,512,600.00

 

14,675,121.29

 

Feather River

 

 

364,699.10

 

770,000.00

 

4,574,735.26

 

Fernbrook Townhomes

 

 

187,986.39

 

580,100.00

 

6,871,679.00

 

Fireside Park

 

 

632,203.80

 

4,248,000.00

 

10,768,523.74

 

Forest Glen

 

 

210,267.87

 

161,548.49

 

1,633,886.15

 

Forest Place

 

 

497,819.73

 

1,708,000.00

 

9,109,848.26

 

Forest Ridge I & II

 

 

2,223,490.22

 

2,362,700.00

 

23,486,784.74

 

Forest Village

 

 

165,848.39

 

224,021.80

 

2,139,724.60

 

Forsythia Court (KY)

 

 

233,850.25

 

279,450.32

 

2,696,037.07

 

Forsythia Court (MD)

 

 

291,809.96

 

251,955.21

 

2,511,909.95

 

Forsythia Court II (MD)

 

 

227,892.81

 

239,833.55

 

2,341,231.76

 

Fountain Place I

 

 

907,504.24

 

2,405,068.29

 

22,601,621.14

 

Fountain Place II

 

 

338,851.89

 

1,231,349.55

 

11,434,185.27

 

Fountainhead I

 

 

368,227.53

 

1,205,816.00

 

5,568,468.13

 

Fountainhead II

 

 

1,001,985.06

 

1,205,817.00

 

5,531,786.30

 

Fountainhead III

 

 

1,002,629.09

 

1,205,816.00

 

5,401,721.59

 

Fountains at Flamingo

 

 

1,824,237.60

 

3,183,100.00

 

30,474,313.12

 

Four Lakes

 

 

10,666,254.35

 

1,868,347.54

 

20,931,944.38

 

Four Lakes 5

 

 

1,655,021.62

 

600,000.00

 

20,841,707.63

 

Four Lakes Athletic Club

 

 

5,700.00

 

50,000.00

 

159,188.68

 

Four Lakes Condo, LLC Phase I

 

 

652,924.63

 

51,740.35

 

921,149.78

 

Four Lakes Condo, LLC Phase II

 

 

2,513,601.64

 

249,541.93

 

3,794,906.87

 

Four Lakes Leasing Center

 

 

39,396.76

 

50,000.00

 

192,211.76

 

Four Winds

 

 

268,824.80

 

1,370,842.90

 

9,432,629.00

 

Fox Hill Apartments

 

 

223,178.51

 

1,129,018.28

 

7,770,434.58

 

Fox Hill Commons

 

 

79,667.55

 

478,502.81

 

3,278,360.87

 

Fox Ridge

 

 

445,930.47

 

2,490,000.00

 

17,955,711.69

 

Fox Run (WA)

 

 

730,270.57

 

639,700.00

 

6,495,288.39

 

Foxcroft

 

 

342,311.91

 

523,400.00

 

4,869,720.88

 

Foxhaven

 

 

278,295.52

 

256,820.91

 

2,541,467.62

 

Foxton (MI)

 

 

93,287.56

 

156,362.50

 

1,471,111.55

 

Foxton II (OH)

 

 

99,827.54

 

165,805.54

 

1,560,660.01

 

Garden Court

 

 

151,221.07

 

351,531.69

 

3,248,111.40

 

Garden Lake

 

 

633,784.56

 

1,466,900.00

 

13,820,500.62

 

Garden Terrace I

 

 

147,443.55

 

93,143.89

 

968,142.77

 

Garden Terrace II

 

 

117,485.22

 

97,119.68

 

973,215.43

 

Gatehouse at Pine Lake

 

 

989,921.49

 

1,896,600.00

 

18,060,716.05

 

Gatehouse on the Green

 

 

1,219,366.84

 

2,228,200.00

 

21,275,637.06

 

Gates at Carlson Center

 

 

4,054,189.21

 

4,355,200.00

 

27,857,005.98

 

Gates of Redmond

 

 

545,299.38

 

2,306,100.00

 

12,625,959.27

 

Gateway Villas

 

 

308,679.96

 

1,431,048.00

 

15,235,512.47

 

Geary Court Yard

 

 

678,208.44

 

1,722,400.00

 

16,149,637.60

 

Georgian Woods Combined (REIT)

 

 

3,365,054.74

 

5,038,400.00

 

32,202,423.56

 

Glastonbury Center

 

 

300,462.68

 

852,606.10

 

5,999,959.96

 

Glen Arm Manor

 

 

117,763.83

 

166,498.48

 

1,584,646.91

 

Glen Eagle

 

 

346,695.37

 

835,900.00

 

7,869,938.95

 

Glen Grove

 

 

109,805.06

 

1,344,601.04

 

9,098,187.76

 

Glen Meadow

 

 

989,287.27

 

2,339,330.34

 

16,627,231.74

 

GlenGarry Club

 

 

1,146,353.73

 

3,129,700.00

 

16,954,242.37

 

Glenlake

 

 

3,497,374.99

 

5,041,700.00

 

20,169,344.85

 

Glenwood Village

 

 

187,265.77

 

167,778.79

 

1,665,879.75

 

Gosnold Grove

 

 

76,549.62

 

124,295.62

 

907,440.38

 

Governors Pointe

 

 

1,832,964.33

 

3,746,600.00

 

26,344,075.89

 

Gramercy Park

 

 

116,629.33

 

3,957,000.00

 

22,191,871.86

 

 

Description

 

Total (B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation in
Latest Income
Statement (C)

Apartment Name

Dos Caminos

 

18,441,247.95

 

(3,691,412.04

)

1983

 

30 Years

Dover Place I

 

2,600,769.42

 

(291,524.80

)

1982

 

30 Years

Dover Place II

 

2,384,779.49

 

(255,063.07

)

1983

 

30 Years

Dover Place III

 

1,218,787.66

 

(127,360.75

)

1983

 

30 Years

Dover Place IV

 

2,660,086.85

 

(282,117.56

)

1986

 

30 Years

Driftwood

 

1,403,877.97

 

(179,059.61

)

1985

 

30 Years

Duraleigh Woods

 

23,112,407.24

 

(3,572,396.47

)

1987

 

30 Years

Eagle Canyon

 

18,857,951.20

 

(4,007,223.68

)

1985

 

30 Years

East Pointe

 

15,266,292.27

 

(4,920,207.15

)

1987

 

30 Years

Eastbridge

 

15,580,991.93

 

(565,361.10

)

1998

 

30 Years

Edgewater

 

11,404,021.50

 

(738,742.19

)

1984

 

30 Years

Edgewood

 

11,622,167.35

 

(3,313,304.50

)

1986

 

30 Years

Elmtree Park I

 

1,730,463.60

 

(218,821.03

)

1986

 

30 Years

Elmtree Park II

 

1,268,310.83

 

(160,383.16

)

1987

 

30 Years

Elmwood (GA)

 

1,913,479.71

 

(217,070.81

)

1984

 

30 Years

Elmwood I (FL)

 

1,673,679.15

 

(187,659.61

)

1984

 

30 Years

Elmwood II (FL)

 

1,862,798.59

 

(208,170.31

)

1984

 

30 Years

Emerald Bay

 

17,271,194.45

 

(3,309,417.24

)

1972

 

30 Years

Emerald Place

 

10,605,285.04

 

(3,308,605.62

)

1988

 

30 Years

Emerson Place

 

80,930,106.08

 

(11,341,605.96

)

1962

 

30 Years

Enclave, The

 

21,105,572.93

 

(3,551,485.39

)

1994

 

30 Years

Enclave at Winston Park

 

25,499,323.93

 

(468,776.53

)

1995

 

30 Years

English Hills

 

14,393,929.05

 

(2,177,081.00

)

1984

 

30 Years

Esprit Del Sol

 

17,556,569.46

 

(2,057,502.27

)

1986

 

30 Years

Essex Place

 

21,748,094.87

 

(6,788,303.30

)

1970-84

 

30 Years

Essex Place (FL)

 

8,753,626.68

 

(1,266,168.00

)

1989

 

30 Years

Ethans Glen III

 

2,645,362.42

 

(501,874.53

)

1990

 

30 Years

Ethans Ridge I

 

23,079,751.47

 

(3,990,335.46

)

1988

 

30 Years

Ethans Ridge II

 

15,563,346.09

 

(2,736,624.22

)

1990

 

30 Years

Fairfield

 

46,704,222.92

 

(6,694,497.22

)

1996

 

30 Years

Fairland Gardens

 

27,336,542.75

 

(3,156,362.95

)

1981

 

30 Years

Farnham Park

 

16,187,721.29

 

(2,662,655.52

)

1996

 

30 Years

Feather River

 

5,344,735.26

 

(313,061.10

)

1981

 

30 Years

Fernbrook Townhomes

 

7,451,779.00

 

(1,104,215.47

)

1993

 

30 Years

Fireside Park

 

15,016,523.74

 

(1,670,828.53

)

1961

 

30 Years

Forest Glen

 

1,795,434.64

 

(230,317.96

)

1986

 

30 Years

Forest Place

 

10,817,848.26

 

(1,619,652.78

)

1985

 

30 Years

Forest Ridge I & II

 

25,849,484.74

 

(6,520,120.60

)

1984/85

 

30 Years

Forest Village

 

2,363,746.40

 

(271,297.38

)

1983

 

30 Years

Forsythia Court (KY)

 

2,975,487.39

 

(339,893.91

)

1985

 

30 Years

Forsythia Court (MD)

 

2,763,865.16

 

(316,635.77

)

1986

 

30 Years

Forsythia Court II (MD)

 

2,581,065.31

 

(297,546.65

)

1987

 

30 Years

Fountain Place I

 

25,006,689.43

 

(4,345,632.84

)

1989

 

30 Years

Fountain Place II

 

12,665,534.82

 

(2,154,105.29

)

1989

 

30 Years

Fountainhead I

 

6,774,284.13

 

(3,253,564.89

)

1985/1987

 

30 Years

Fountainhead II

 

6,737,603.30

 

(3,048,615.89

)

1985/1987

 

30 Years

Fountainhead III

 

6,607,537.59

 

(2,758,351.47

)

1985/1987

 

30 Years

Fountains at Flamingo

 

33,657,413.12

 

(9,127,875.02

)

1989-91

 

30 Years

Four Lakes

 

22,800,291.92

 

(14,111,454.37

)

1968/1988

 

30 Years

Four Lakes 5

 

21,441,707.63

 

(10,487,447.42

)

1968/1988

 

30 Years

Four Lakes Athletic Club

 

209,188.68

 

(16,667.04

)

N/A

 

30 Years

Four Lakes Condo, LLC Phase I

 

972,890.13

 

 

1968/1988

 

30 Years

Four Lakes Condo, LLC Phase II

 

4,044,448.80

 

(1,472,724.80

)

1968/1988

 

30 Years

Four Lakes Leasing Center

 

242,211.76

 

(34,065.55

)

N/A

 

30 Years

Four Winds

 

10,803,471.90

 

(761,042.53

)

1987

 

30 Years

Fox Hill Apartments

 

8,899,452.86

 

(641,975.45

)

1974

 

30 Years

Fox Hill Commons

 

3,756,863.68

 

(271,378.41

)

1965

 

30 Years

Fox Ridge

 

20,445,711.69

 

(1,132,978.16

)

1984

 

30 Years

Fox Run (WA)

 

7,134,988.39

 

(2,234,238.32

)

1988

 

30 Years

Foxcroft

 

5,393,120.88

 

(957,438.16

)

1977/1979

 

30 Years

Foxhaven

 

2,798,288.53

 

(335,402.31

)

1986

 

30 Years

Foxton (MI)

 

1,627,474.05

 

(183,740.01

)

1983

 

30 Years

Foxton II (OH)

 

1,726,465.55

 

(204,764.07

)

1983

 

30 Years

Garden Court

 

3,599,643.09

 

(392,673.11

)

1988

 

30 Years

Garden Lake

 

15,287,400.62

 

(2,843,435.27

)

1991

 

30 Years

Garden Terrace I

 

1,061,286.66

 

(145,960.17

)

1981

 

30 Years

Garden Terrace II

 

1,070,335.11

 

(141,315.84

)

1982

 

30 Years

Gatehouse at Pine Lake

 

19,957,316.05

 

(4,229,804.71

)

1990

 

30 Years

Gatehouse on the Green

 

23,503,837.06

 

(5,006,617.85

)

1990

 

30 Years

Gates at Carlson Center

 

32,212,205.98

 

(4,661,523.54

)

1989

 

30 Years

Gates of Redmond

 

14,932,059.27

 

(2,566,924.52

)

1979

 

30 Years

Gateway Villas

 

16,666,560.47

 

(2,782,752.78

)

1995

 

30 Years

Geary Court Yard

 

17,872,037.60

 

(2,989,731.36

)

1990

 

30 Years

Georgian Woods Combined (REIT)

 

37,240,823.56

 

(8,769,466.74

)

1967

 

30 Years

Glastonbury Center

 

6,852,566.06

 

(488,619.13

)

1962

 

30 Years

Glen Arm Manor

 

1,751,145.39

 

(207,543.74

)

1986

 

30 Years

Glen Eagle

 

8,705,838.95

 

(1,624,658.17

)

1990

 

30 Years

Glen Grove

 

10,442,788.80

 

(714,185.10

)

1979

 

30 Years

Glen Meadow

 

18,966,562.08

 

(1,425,767.37

)

1971

 

30 Years

GlenGarry Club

 

20,083,942.37

 

(3,218,038.67

)

1989

 

30 Years

Glenlake

 

25,211,044.85

 

(3,871,184.20

)

1988

 

30 Years

Glenwood Village

 

1,833,658.54

 

(210,159.83

)

1986

 

30 Years

Gosnold Grove

 

1,031,736.00

 

(83,382.84

)

1978

 

30 Years

Governors Pointe

 

30,090,675.89

 

(5,479,414.18

)

1982-1986

 

30 Years

Gramercy Park

 

26,148,871.86

 

(620,822.93

)

1998

 

30 Years

 

S - 4



 

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2002

 

Description

 

 

 

Initial Cost to
Company

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Granada Highlands

 

Malden, MA (G)

 

 

28,210,000.00

 

99,944,576.46

 

Grand Reserve

 

Woodbury, MN

 

 

4,728,000.00

 

49,541,641.99

 

Grandview I & II

 

Las Vegas, NV

 

 

2,333,300.00

 

15,527,831.02

 

Greenbriar (AL)

 

Montgomery, AL (T)

 

1,674,630.50

 

94,355.62

 

2,051,619.25

 

Greenbriar Glen

 

Altlanta, GA

 

1,457,966.40

 

227,701.24

 

2,006,246.10

 

Greenfield Village

 

Rocky Hill , CT

 

 

911,534.03

 

6,093,418.42

 

Greengate (FL)

 

W. Palm Beach, FL

 

2,607,032.18

 

2,500,000.00

 

1,615,858.84

 

Greenglen (Day)

 

Dayton, OH

 

 

204,289.28

 

1,800,172.18

 

Greenglen II (Tol)

 

Toledo, OH

 

 

162,263.62

 

1,429,719.33

 

Greenhaven

 

Union City, CA

 

10,975,000.00

 

7,507,000.00

 

15,210,398.75

 

Greenhouse - Frey Road

 

Kennesaw, GA

 

 

(M)

2,467,200.00

 

22,187,443.25

 

Greenhouse - Holcomb Bridge

 

Alpharetta, GA

 

 

(M)

2,143,300.00

 

19,291,427.17

 

Greenhouse - Roswell

 

Roswell, GA

 

 

(M)

1,220,000.00

 

10,974,727.39

 

Greentree 1

 

Glen Burnie, MD

 

11,101,419.84

 

3,912,968.00

 

11,784,020.85

 

Greentree 2

 

Glen Burnie, MD

 

 

2,700,000.00

 

8,246,736.65

 

Greentree 3

 

Glen Burnie, MD

 

 

2,380,443.00

 

7,270,294.04

 

Greentree I (GA) (REIT)

 

Thomasville, GA

 

658,821.21

 

84,750.00

 

762,659.20

 

Greentree II (GA) (REIT)

 

Thomasville, GA

 

495,895.84

 

81,000.00

 

729,283.17

 

Greenwood Village

 

Tempe, AZ

 

 

2,118,781.00

 

17,274,215.96

 

Grey Eagle

 

Taylors, SC

 

 

727,600.00

 

6,547,650.42

 

Greystone

 

Atlanta, GA

 

 

2,252,000.00

 

5,204,900.59

 

Gwinnett Crossing

 

Duluth, GA

 

 

2,632,000.00

 

32,016,495.96

 

Hall Place

 

Quincy, MA

 

 

3,150,800.00

 

5,121,949.51

 

Hammocks Place

 

Miami, FL

 

 

(L)

319,180.00

 

12,513,466.73

 

Hampshire II

 

Elyria, OH

 

825,568.17

 

126,231.36

 

1,112,035.85

 

Hamptons

 

Puyallup, WA

 

 

1,119,200.00

 

10,075,844.29

 

Harbinwood

 

Norcross, GA

 

 

236,760.99

 

2,086,122.35

 

Harbor Pointe

 

Milwaukee, WI

 

12,000,000.00

 

2,979,800.00

 

22,096,545.77

 

Harborview

 

Rancho Palos Verdes, CA

 

 

6,402,500.00

 

12,627,346.89

 

Harbour Town

 

Boca Raton, FL

 

 

11,760,000.00

 

20,190,252.11

 

Harrison Park

 

Tucson, AZ

 

 

1,265,094.00

 

16,342,321.80

 

Hartwick

 

Tipton, IN

 

106,072.00

 

123,790.52

 

1,090,729.42

 

Harvest Grove I

 

Gahanna, OH

 

1,564,099.40

 

170,334.08

 

1,500,231.87

 

Harvest Grove II

 

Gahanna, OH

 

 

148,791.56

 

1,310,817.80

 

Hatcherway

 

Waycross, GA

 

711,447.97

 

96,885.44

 

853,716.34

 

Hathaway

 

Long Beach, CA

 

 

2,512,500.00

 

22,611,911.55

 

Hayfield Park

 

Burlington, KY

 

1,534,250.00

 

261,456.81

 

2,303,394.44

 

Haywood Pointe

 

Greenville, SC

 

 

480,000.00

 

9,163,270.88

 

Hearthstone

 

San Antonio, TX

 

 

1,035,900.00

 

3,525,388.03

 

Heathmoore (Eva)

 

Evansville, IN

 

1,091,492.02

 

162,374.53

 

1,430,746.53

 

Heathmoore (KY)

 

Louisville, KY

 

 

156,839.84

 

1,381,729.91

 

Heathmoore (MI)

 

Clinton Twp., MI

 

1,647,464.38

 

227,105.01

 

2,001,242.63

 

Heathmoore I (IN)

 

Indianapolis, IN

 

1,183,802.53

 

144,556.70

 

1,273,702.04

 

Heathmoore I (MI)

 

Canton, MI

 

1,521,755.00

 

232,063.87

 

2,044,226.60

 

Heathmoore II (MI)

 

Canton, MI

 

 

170,432.57

 

1,501,696.63

 

Heritage Green

 

Sturbridge, MA

 

3,461,827.83

 

835,313.22

 

5,583,897.92

 

Heritage, The

 

Phoenix, AZ

 

 

1,211,205.00

 

13,136,903.36

 

Heron Cove

 

Coral Springs, FL

 

 

823,000.00

 

8,114,761.58

 

Heron Pointe

 

Boynton Beach, FL

 

 

1,546,700.00

 

7,774,676.05

 

Heron Pointe (Atl)

 

Atlantic Beach, FL

 

1,566,550.00

 

214,332.10

 

1,888,814.41

 

Heron Run

 

Plantation, FL

 

 

917,800.00

 

9,006,476.14

 

Heronwood (REIT)

 

Ft. Myers, FL

 

1,202,904.41

 

146,100.00

 

1,315,210.70

 

Hessian Hills

 

Charlottesville, VA (T)

 

5,146,365.30

 

181,229.43

 

5,024,414.55

 

Hickory Creek

 

Richmond, VA

 

 

1,323,000.00

 

18,520,609.01

 

Hickory Mill

 

Hillard, OH

 

 

161,714.41

 

1,424,682.19

 

Hickory Mill I

 

Hurricane, WV

 

899,595.36

 

129,186.80

 

1,138,301.52

 

Hickory Place

 

Gainesville, FL

 

1,288,185.25

 

192,453.32

 

1,695,454.44

 

Hickory Ridge

 

Greenville, SC

 

 

288,200.00

 

2,591,929.81

 

Hidden Acres

 

Sarasota, FL

 

1,601,965.00

 

253,138.81

 

2,230,578.76

 

Hidden Lake

 

Sacramento, CA

 

15,165,000.00

 

1,715,000.00

 

11,776,407.80

 

Hidden Lakes

 

Haltom City, TX

 

 

1,872,000.00

 

20,242,108.80

 

Hidden Oaks

 

Cary, NC

 

 

1,178,600.00

 

10,614,135.38

 

Hidden Palms

 

Tampa, FL

 

 

2,049,600.00

 

6,345,884.76

 

Hidden Pines

 

Casselberry, FL

 

19,561.52

 

176,307.96

 

1,553,565.25

 

Hidden Valley Club

 

Ann Arbor, MI

 

 

915,000.00

 

6,667,098.00

 

High Meadow

 

Ellington, CT

 

4,220,474.15

 

583,678.94

 

3,901,774.26

 

High Points

 

New Port Richey, FL

 

 

222,307.63

 

1,958,772.47

 

High River

 

Tuscaloosa, AL (T)

 

3,553,180.17

 

208,107.70

 

3,663,221.04

 

Highland Creste

 

Kent, WA

 

 

935,200.00

 

8,415,391.11

 

Highland Glen

 

Westwood, MA

 

 

2,832,603.49

 

17,010,687.92

 

Highland Point

 

Aurora, CO

 

 

(Q)

1,631,900.00

 

14,684,438.62

 

Highline Oaks

 

Denver, CO

 

 

(M)

1,057,400.00

 

9,340,248.56

 

Hillcrest Villas

 

Crestview, FL

 

942,590.33

 

141,603.03

 

1,247,677.02

 

Hillside Manor

 

Americus, GA

 

 

102,632.19

 

904,111.39

 

Hillside Trace

 

Dade City, FL

 

1,004,497.41

 

138,888.03

 

1,223,754.94

 

Holly Ridge

 

Pembroke Park, FL

 

 

295,595.67

 

2,603,985.01

 

Holly Sands I

 

Ft. Walton Bch.,FL

 

 

190,942.32

 

1,682,524.45

 

Holly Sands II

 

Ft. Walton Bch., FL

 

1,009,375.00

 

124,577.52

 

1,098,074.21

 

Horizon Place

 

Tampa, FL

 

12,280,175.29

 

2,128,000.00

 

12,086,936.72

 

Hunt Club

 

Charlotte, NC

 

 

1,090,000.00

 

17,992,887.39

 

Hunters Green

 

Fort Worth, TX

 

 

524,300.00

 

3,653,480.73

 

Hunters Ridge

 

St. Louis, MO

 

11,055,000.00

 

994,500.00

 

8,913,996.59

 

Huntington Park

 

Everett, WA

 

 

1,597,500.00

 

14,367,863.91

 

Independence Village

 

Reynoldsbury, OH

 

 

226,987.89

 

2,000,010.69

 

Indian Bend

 

Scottsdale, AZ

 

 

1,075,700.00

 

9,675,133.10

 

 

Description

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net) (E)

 

Gross Amount Carried
at Close of
Period 12/31/02

 

Apartment Name

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures(A)

 

Granada Highlands

 

 

4,083,391.57

 

28,210,000.00

 

104,027,968.03

 

Grand Reserve

 

 

251,353.46

 

4,728,000.00

 

49,792,995.45

 

Grandview I & II

 

 

1,542,204.68

 

2,333,300.00

 

17,070,035.70

 

Greenbriar (AL)

 

 

133,053.67

 

94,355.62

 

2,184,672.92

 

Greenbriar Glen

 

 

77,607.16

 

227,701.24

 

2,083,853.26

 

Greenfield Village

 

 

80,399.19

 

911,534.03

 

6,173,817.61

 

Greengate (FL)

 

 

198,120.02

 

2,500,000.00

 

1,813,978.86

 

Greenglen (Day)

 

 

169,968.66

 

204,289.28

 

1,970,140.84

 

Greenglen II (Tol)

 

 

72,625.75

 

162,263.62

 

1,502,345.08

 

Greenhaven

 

 

914,583.82

 

7,507,000.00

 

16,124,982.57

 

Greenhouse - Frey Road

 

 

2,561,509.24

 

2,467,200.00

 

24,748,952.49

 

Greenhouse - Holcomb Bridge

 

 

2,484,583.36

 

2,143,300.00

 

21,776,010.53

 

Greenhouse - Roswell

 

 

1,596,829.74

 

1,220,000.00

 

12,571,557.13

 

Greentree 1

 

 

1,247,306.57

 

3,912,968.00

 

13,031,327.42

 

Greentree 2

 

 

667,123.44

 

2,700,000.00

 

8,913,860.09

 

Greentree 3

 

 

525,049.86

 

2,380,443.00

 

7,795,343.90

 

Greentree I (GA) (REIT)

 

 

43,530.98

 

84,750.00

 

806,190.18

 

Greentree II (GA) (REIT)

 

 

45,030.62

 

81,000.00

 

774,313.79

 

Greenwood Village

 

 

1,004,654.49

 

2,118,781.00

 

18,278,870.45

 

Grey Eagle

 

 

238,937.51

 

727,600.00

 

6,786,587.93

 

Greystone

 

 

1,568,316.95

 

2,252,000.00

 

6,773,217.54

 

Gwinnett Crossing

 

 

1,761,687.24

 

2,632,000.00

 

33,778,183.20

 

Hall Place

 

 

274,855.88

 

3,150,800.00

 

5,396,805.39

 

Hammocks Place

 

 

1,241,561.83

 

319,180.00

 

13,755,028.56

 

Hampshire II

 

 

76,965.28

 

126,231.36

 

1,189,001.13

 

Hamptons

 

 

538,188.51

 

1,119,200.00

 

10,614,032.80

 

Harbinwood

 

 

174,672.23

 

236,760.99

 

2,260,794.58

 

Harbor Pointe

 

 

2,332,392.77

 

2,979,800.00

 

24,428,938.54

 

Harborview

 

 

646,119.89

 

6,402,500.00

 

13,273,466.78

 

Harbour Town

 

 

2,377,097.51

 

11,760,000.00

 

22,567,349.62

 

Harrison Park

 

 

600,309.91

 

1,265,094.00

 

16,942,631.71

 

Hartwick

 

 

84,159.84

 

123,790.52

 

1,174,889.26

 

Harvest Grove I

 

 

180,128.58

 

170,334.08

 

1,680,360.45

 

Harvest Grove II

 

 

62,628.09

 

148,791.56

 

1,373,445.89

 

Hatcherway

 

 

181,863.88

 

96,885.44

 

1,035,580.22

 

Hathaway

 

 

1,511,764.08

 

2,512,500.00

 

24,123,675.63

 

Hayfield Park

 

 

168,846.08

 

261,456.81

 

2,472,240.52

 

Haywood Pointe

 

 

479,642.40

 

480,000.00

 

9,642,913.28

 

Hearthstone

 

 

1,307,393.30

 

1,035,900.00

 

4,832,781.33

 

Heathmoore (Eva)

 

 

170,996.23

 

162,374.53

 

1,601,742.76

 

Heathmoore (KY)

 

 

156,318.47

 

156,839.84

 

1,538,048.38

 

Heathmoore (MI)

 

 

136,372.38

 

227,105.01

 

2,137,615.01

 

Heathmoore I (IN)

 

 

158,855.59

 

144,556.70

 

1,432,557.63

 

Heathmoore I (MI)

 

 

162,026.67

 

232,063.87

 

2,206,253.27

 

Heathmoore II (MI)

 

 

91,630.65

 

170,432.57

 

1,593,327.28

 

Heritage Green

 

 

144,013.11

 

835,313.22

 

5,727,911.03

 

Heritage, The

 

 

365,850.25

 

1,211,205.00

 

13,502,753.61

 

Heron Cove

 

 

951,612.87

 

823,000.00

 

9,066,374.45

 

Heron Pointe

 

 

744,018.59

 

1,546,700.00

 

8,518,694.64

 

Heron Pointe (Atl)

 

 

241,582.35

 

214,332.10

 

2,130,396.76

 

Heron Run

 

 

1,036,486.14

 

917,800.00

 

10,042,962.28

 

Heronwood (REIT)

 

 

57,506.67

 

146,100.00

 

1,372,717.37

 

Hessian Hills

 

 

265,242.36

 

181,229.43

 

5,289,656.91

 

Hickory Creek

 

 

644,449.61

 

1,323,000.00

 

19,165,058.62

 

Hickory Mill

 

 

145,881.17

 

161,714.41

 

1,570,563.36

 

Hickory Mill I

 

 

79,827.05

 

129,186.80

 

1,218,128.57

 

Hickory Place

 

 

203,987.89

 

192,453.32

 

1,899,442.33

 

Hickory Ridge

 

 

380,093.63

 

288,200.00

 

2,972,023.44

 

Hidden Acres

 

 

151,166.40

 

253,138.81

 

2,381,745.16

 

Hidden Lake

 

 

185,613.75

 

1,715,000.00

 

11,962,021.55

 

Hidden Lakes

 

 

656,552.40

 

1,872,000.00

 

20,898,661.20

 

Hidden Oaks

 

 

1,103,827.92

 

1,178,600.00

 

11,717,963.30

 

Hidden Palms

 

 

1,026,662.10

 

2,049,600.00

 

7,372,546.86

 

Hidden Pines

 

 

235,502.15

 

176,307.96

 

1,789,067.40

 

Hidden Valley Club

 

 

2,833,997.62

 

915,000.00

 

9,501,095.62

 

High Meadow

 

 

126,849.72

 

583,678.94

 

4,028,623.98

 

High Points

 

 

282,271.62

 

222,307.63

 

2,241,044.09

 

High River

 

 

410,682.35

 

208,107.70

 

4,073,903.39

 

Highland Creste

 

 

751,649.09

 

935,200.00

 

9,167,040.20

 

Highland Glen

 

 

112,008.35

 

2,832,603.49

 

17,122,696.27

 

Highland Point

 

 

1,011,998.88

 

1,631,900.00

 

15,696,437.50

 

Highline Oaks

 

 

956,003.20

 

1,057,400.00

 

10,296,251.76

 

Hillcrest Villas

 

 

146,266.81

 

141,603.03

 

1,393,943.83

 

Hillside Manor

 

 

213,350.07

 

102,632.19

 

1,117,461.46

 

Hillside Trace

 

 

157,963.50

 

138,888.03

 

1,381,718.44

 

Holly Ridge

 

 

301,342.71

 

295,595.67

 

2,905,327.72

 

Holly Sands I

 

 

216,013.13

 

190,942.32

 

1,898,537.58

 

Holly Sands II

 

 

132,341.66

 

124,577.52

 

1,230,415.87

 

Horizon Place

 

 

710,629.33

 

2,128,000.00

 

12,797,566.05

 

Hunt Club

 

 

523,705.81

 

1,090,000.00

 

18,516,593.20

 

Hunters Green

 

 

1,068,318.41

 

524,300.00

 

4,721,799.14

 

Hunters Ridge

 

 

1,133,917.19

 

994,500.00

 

10,047,913.78

 

Huntington Park

 

 

1,232,901.67

 

1,597,500.00

 

15,600,765.58

 

Independence Village

 

 

238,811.37

 

226,987.89

 

2,238,822.06

 

Indian Bend

 

 

1,640,179.85

 

1,075,700.00

 

11,315,312.95

 

 

Description

 

Total (B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation in
Latest Income
Statement (C)

Apartment Name

Granada Highlands

 

132,237,968.03

 

(11,868,269.06

)

1972

 

30 Years

Grand Reserve

 

54,520,995.45

 

(3,347,649.75

)

2000

 

30 Years

Grandview I & II

 

19,403,335.70

 

(2,998,040.47

)

1980

 

30 Years

Greenbriar (AL)

 

2,279,028.54

 

(290,927.76

)

1979

 

30 Years

Greenbriar Glen

 

2,311,554.50

 

(252,562.80

)

1988

 

30 Years

Greenfield Village

 

7,085,351.64

 

(511,222.48

)

1965

 

30 Years

Greengate (FL)

 

4,313,978.86

 

(192,295.59

)

1987

 

30 Years

Greenglen (Day)

 

2,174,430.12

 

(251,941.67

)

1983

 

30 Years

Greenglen II (Tol)

 

1,664,608.70

 

(185,332.01

)

1982

 

30 Years

Greenhaven

 

23,631,982.57

 

(2,695,704.80

)

1983

 

30 Years

Greenhouse - Frey Road

 

27,216,152.49

 

(8,010,871.54

)

1985

 

30 Years

Greenhouse - Holcomb Bridge

 

23,919,310.53

 

(7,125,888.53

)

1985

 

30 Years

Greenhouse - Roswell

 

13,791,557.13

 

(4,163,343.37

)

1985

 

30 Years

Greentree 1

 

16,944,295.42

 

(1,974,773.83

)

1973

 

30 Years

Greentree 2

 

11,613,860.09

 

(1,258,263.63

)

1973

 

30 Years

Greentree 3

 

10,175,786.90

 

(1,119,577.69

)

1973

 

30 Years

Greentree I (GA) (REIT)

 

890,940.18

 

(65,259.16

)

1983

 

30 Years

Greentree II (GA) (REIT)

 

855,313.79

 

(60,430.40

)

1984

 

30 Years

Greenwood Village

 

20,397,651.45

 

(3,603,716.18

)

1984

 

30 Years

Grey Eagle

 

7,514,187.93

 

(1,393,968.50

)

1991

 

30 Years

Greystone

 

9,025,217.54

 

(1,487,538.55

)

1960

 

30 Years

Gwinnett Crossing

 

36,410,183.20

 

(5,453,307.06

)

1989/90

 

30 Years

Hall Place

 

8,547,605.39

 

(841,589.88

)

1998

 

30 Years

Hammocks Place

 

14,074,208.56

 

(4,764,098.16

)

1986

 

30 Years

Hampshire II

 

1,315,232.49

 

(150,933.44

)

1981

 

30 Years

Hamptons

 

11,733,232.80

 

(2,348,788.43

)

1991

 

30 Years

Harbinwood

 

2,497,555.57

 

(285,113.66

)

1985

 

30 Years

Harbor Pointe

 

27,408,738.54

 

(4,947,016.93

)

1970/1990

 

30 Years

Harborview

 

19,675,966.78

 

(2,866,757.20

)

1985

 

30 Years

Harbour Town

 

34,327,349.62

 

(2,204,145.42

)

1985

 

30 Years

Harrison Park

 

18,207,725.71

 

(3,308,380.60

)

1985

 

30 Years

Hartwick

 

1,298,679.78

 

(156,182.48

)

1982

 

30 Years

Harvest Grove I

 

1,850,694.53

 

(224,748.78

)

1986

 

30 Years

Harvest Grove II

 

1,522,237.45

 

(170,510.07

)

1987

 

30 Years

Hatcherway

 

1,132,465.66

 

(152,276.50

)

1986

 

30 Years

Hathaway

 

26,636,175.63

 

(6,569,721.47

)

1987

 

30 Years

Hayfield Park

 

2,733,697.33

 

(309,151.09

)

1986

 

30 Years

Haywood Pointe

 

10,122,913.28

 

(1,581,468.72

)

1985

 

30 Years

Hearthstone

 

5,868,681.33

 

(1,995,589.24

)

1982

 

30 Years

Heathmoore (Eva)

 

1,764,117.29

 

(206,324.97

)

1984

 

30 Years

Heathmoore (KY)

 

1,694,888.22

 

(191,050.99

)

1983

 

30 Years

Heathmoore (MI)

 

2,364,720.02

 

(277,879.89

)

1983

 

30 Years

Heathmoore I (IN)

 

1,577,114.33

 

(195,153.57

)

1983

 

30 Years

Heathmoore I (MI)

 

2,438,317.14

 

(278,027.70

)

1986

 

30 Years

Heathmoore II (MI)

 

1,763,759.85

 

(200,585.52

)

1986

 

30 Years

Heritage Green

 

6,563,224.25

 

(466,728.53

)

1974

 

30 Years

Heritage, The

 

14,713,958.61

 

(2,512,706.02

)

1995

 

30 Years

Heron Cove

 

9,889,374.45

 

(2,969,377.22

)

1987

 

30 Years

Heron Pointe

 

10,065,394.64

 

(2,068,604.76

)

1989

 

30 Years

Heron Pointe (Atl)

 

2,344,728.86

 

(300,467.20

)

1986

 

30 Years

Heron Run

 

10,960,762.28

 

(3,390,967.63

)

1987

 

30 Years

Heronwood (REIT)

 

1,518,817.37

 

(103,583.27

)

1982

 

30 Years

Hessian Hills

 

5,470,886.34

 

(664,177.73

)

1966

 

30 Years

Hickory Creek

 

20,488,058.62

 

(3,094,613.36

)

1984

 

30 Years

Hickory Mill

 

1,732,277.77

 

(211,931.17

)

1980

 

30 Years

Hickory Mill I

 

1,347,315.37

 

(155,587.45

)

1983

 

30 Years

Hickory Place

 

2,091,895.65

 

(256,095.80

)

1983

 

30 Years

Hickory Ridge

 

3,260,223.44

 

(679,497.02

)

1968

 

30 Years

Hidden Acres

 

2,634,883.97

 

(308,439.64

)

1987

 

30 Years

Hidden Lake

 

13,677,021.55

 

(798,564.62

)

1985

 

30 Years

Hidden Lakes

 

22,770,661.20

 

(3,235,445.06

)

1996

 

30 Years

Hidden Oaks

 

12,896,563.30

 

(2,577,083.61

)

1988

 

30 Years

Hidden Palms

 

9,422,146.86

 

(1,758,782.78

)

1986

 

30 Years

Hidden Pines

 

1,965,375.36

 

(243,148.02

)

1981

 

30 Years

Hidden Valley Club

 

10,416,095.62

 

(6,463,047.97

)

1973

 

30 Years

High Meadow

 

4,612,302.92

 

(331,900.89

)

1975

 

30 Years

High Points

 

2,463,351.72

 

(310,063.58

)

1986

 

30 Years

High River

 

4,282,011.09

 

(537,010.01

)

1978

 

30 Years

Highland Creste

 

10,102,240.20

 

(2,148,123.39

)

1989

 

30 Years

Highland Glen

 

19,955,299.76

 

(1,221,711.02

)

1979

 

30 Years

Highland Point

 

17,328,337.50

 

(3,374,406.07

)

1984

 

30 Years

Highline Oaks

 

11,353,651.76

 

(2,381,812.73

)

1986

 

30 Years

Hillcrest Villas

 

1,535,546.86

 

(182,546.12

)

1985

 

30 Years

Hillside Manor

 

1,220,093.65

 

(156,365.87

)

1985

 

30 Years

Hillside Trace

 

1,520,606.47

 

(183,828.80

)

1987

 

30 Years

Holly Ridge

 

3,200,923.39

 

(365,803.08

)

1986

 

30 Years

Holly Sands I

 

2,089,479.90

 

(257,823.46

)

1985

 

30 Years

Holly Sands II

 

1,354,993.39

 

(164,407.21

)

1986

 

30 Years

Horizon Place

 

14,925,566.05

 

(2,161,797.32

)

1985

 

30 Years

Hunt Club

 

19,606,593.20

 

(2,928,830.38

)

1990

 

30 Years

Hunters Green

 

5,246,099.14

 

(1,929,044.53

)

1981

 

30 Years

Hunters Ridge

 

11,042,413.78

 

(2,315,511.68

)

1986-1987

 

30 Years

Huntington Park

 

17,198,265.58

 

(5,291,404.01

)

1991

 

30 Years

Independence Village

 

2,465,809.95

 

(301,366.24

)

1978

 

30 Years

Indian Bend

 

12,391,012.95

 

(4,089,271.00

)

1973

 

30 Years

 

S - 5



 

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2002

 

Description

 

 

 

Initial Cost to
Company

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Indian Lake I

 

Morrow, GA

 

 

839,668.51

 

7,398,394.66

 

Indian Ridge I (REIT)

 

Tallahassee, FL

 

892,606.41

 

135,500.00

 

1,218,597.92

 

Indian Ridge II (REIT)

 

Tallahassee, FL

 

540,838.86

 

94,300.00

 

849,191.77

 

Indian Tree

 

Arvada, CO

 

 

881,225.00

 

4,552,814.73

 

Indigo Springs

 

Kent, WA

 

7,143,674.85

 

1,270,500.00

 

11,446,901.75

 

Iris Glen

 

Conyers, GA

 

1,717,580.08

 

270,458.00

 

2,383,029.71

 

Ironwood at the Ranch

 

Wesminster, CO

 

 

1,493,300.00

 

13,439,304.62

 

Isle at Arrowhead Ranch

 

Glendale, AZ

 

 

1,650,237.00

 

19,593,123.35

 

Isles at Sawgrass

 

Sunrise, FL

 

 

7,360,000.00

 

18,750,692.72

 

Ivy Place

 

Atlanta, GA

 

 

802,950.00

 

7,228,256.57

 

Jaclen Towers

 

Beverly, NJ

 

2,009,826.43

 

437,071.76

 

2,921,735.25

 

James Street Crossing

 

Kent, WA

 

16,379,123.00

 

2,081,253.61

 

18,748,337.37

 

Jefferson Way I

 

Orange Park, FL

 

1,000,621.00

 

147,798.72

 

1,302,267.82

 

Junipers at Yarmouth

 

Yarmouth, ME

 

 

1,355,700.00

 

7,860,134.79

 

Jupiter Cove I

 

Jupiter, FL

 

1,563,760.42

 

233,932.43

 

2,060,899.62

 

Jupiter Cove II

 

Jupiter, FL

 

1,534,327.45

 

1,220,000.00

 

483,833.40

 

Jupiter Cove III

 

Jupiter, FL

 

1,645,173.25

 

242,009.98

 

2,131,721.71

 

Kempton Downs

 

Gresham, OR

 

 

1,217,348.91

 

10,943,371.79

 

Ketwood

 

Kettering, OH

 

 

266,443.18

 

2,347,654.75

 

Keystone

 

Austin, TX

 

 

498,500.00

 

4,487,295.31

 

Kings Colony

 

Savannah, GA

 

1,989,806.59

 

230,149.18

 

2,027,865.07

 

Kingsport

 

Alexandria, VA

 

 

1,262,250.00

 

12,479,294.10

 

Kirby Place

 

Houston, TX

 

 

3,621,600.00

 

25,896,773.53

 

La Costa Brava (ORL)

 

Orlando, FL

 

 

206,626.00

 

3,652,534.00

 

La Mariposa

 

Mesa, AZ

 

 

2,047,539.00

 

12,466,128.12

 

La Mirage

 

San Diego, CA

 

 

28,895,200.00

 

95,567,942.59

 

La Mirage IV

 

San Diego, CA

 

 

6,000,000.00

 

47,433,182.81

 

La Reserve

 

Oro Valley, AZ

 

 

3,264,562.00

 

4,936,545.77

 

La Tour Fontaine

 

Houston, TX

 

 

2,916,000.00

 

15,917,178.19

 

La Ventana

 

Las Vegas, NV

 

 

1,427,200.00

 

12,844,277.03

 

Ladera

 

Phoenix, AZ

 

 

(Q)

2,978,879.00

 

20,640,453.27

 

Lake Point

 

Charlotte, NC

 

 

1,058,975.00

 

13,587,337.70

 

Lakes at Vinings

 

Atlanta, GA

 

21,506,528.86

 

6,498,000.00

 

21,832,252.08

 

Lakeshore at Preston

 

Plano, TX

 

12,465,350.40

 

3,325,800.00

 

15,208,347.74

 

Lakeshore I (GA)

 

Ft. Oglethorpe, GA

 

1,202,296.00

 

169,374.96

 

1,492,377.98

 

Lakeview

 

Lodi, CA

 

7,286,000.00

 

950,000.00

 

5,368,814.17

 

Lakeville Resort

 

Petaluma, CA

 

 

2,736,500.00

 

24,610,650.73

 

Lakewood

 

Tulsa, OK

 

5,600,000.00

 

855,000.00

 

6,480,728.80

 

Lakewood Greens

 

Dallas, TX

 

8,004,312.78

 

2,019,600.00

 

9,026,906.66

 

Lakewood Oaks

 

Dallas, TX

 

 

1,631,600.00

 

14,686,191.51

 

Landera

 

San Antonio, TX

 

 

766,300.00

 

6,896,811.43

 

Landings (FL), The

 

Winterhaven, FL

 

 

130,953.32

 

1,153,841.50

 

Landings at Port Imperial

 

W. New York, NJ

 

 

27,246,045.14

 

37,741,049.53

 

Lantern Cove

 

Foster City, CA

 

36,403,000.00

 

6,945,000.00

 

21,363,313.03

 

Larkspur I (Hil)

 

Hillard, OH

 

 

179,628.06

 

1,582,518.99

 

Larkspur Shores

 

Hillard, OH

 

 

17,107,300.00

 

31,399,237.02

 

Larkspur Woods

 

Sacramento, CA

 

 

5,802,900.00

 

14,576,106.49

 

Laurel Bay

 

Ypsilanti, MI

 

 

186,003.87

 

1,639,365.78

 

Laurel Gardens

 

Coral Springs, FL

 

 

4,800,000.00

 

25,942,631.08

 

Laurel Glen

 

Acworth, GA

 

1,655,375.00

 

289,509.11

 

2,550,890.77

 

Laurel Ridge

 

Chapel Hill, NC

 

 

182,550.75

 

3,206,076.00

 

Legends at Preston

 

Morrisville, NC

 

 

3,056,000.00

 

27,150,720.51

 

Lexington Farm

 

Alpharetta, GA

 

17,765,834.54

 

3,521,900.00

 

21,449,708.40

 

Lexington Glen

 

Atlanta, GA

 

 

5,760,000.00

 

40,190,507.44

 

Lexington Park

 

Orlando, FL

 

 

2,016,000.00

 

12,346,725.62

 

Lincoln Green I

 

San Antonio, TX

 

 

947,366.00

 

5,876,614.69

 

Lincoln Green II

 

San Antonio, TX

 

 

1,052,340.00

 

5,218,545.96

 

Lincoln Green III

 

San Antonio, TX

 

3,510,000.00

 

536,010.00

 

1,830,435.35

 

Lincoln Heights

 

Quincy, MA

 

 

(R)

5,928,400.00

 

33,595,261.97

 

Lindendale

 

Columbus, OH

 

1,307,606.48

 

209,158.53

 

1,842,815.57

 

Link Terrace

 

Hinesville, GA

 

 

121,838.57

 

1,073,580.55

 

Little Cottonwoods

 

Tempe, AZ

 

 

3,050,133.00

 

26,991,689.47

 

Lodge (OK), The

 

Tulsa, OK

 

 

313,371.00

 

2,750,936.00

 

Lodge (TX), The

 

San Antonio, TX

 

 

1,363,636.00

 

7,464,586.00

 

Lofton Place

 

Tampa, FL

 

 

2,240,000.00

 

16,679,214.01

 

Longfellow Glen

 

Sudbury, MA

 

4,670,731.08

 

1,094,273.45

 

7,314,994.04

 

Longfellow Place

 

Boston, MA (G)

 

 

53,164,160.00

 

183,940,618.58

 

Longwood

 

Decatur, GA

 

 

1,454,048.00

 

13,087,837.00

 

Longwood (KY)

 

Lexington,KY

 

 

146,309.02

 

1,289,041.95

 

Loomis Manor

 

West Hartford, CT

 

 

(P)

422,350.36

 

2,823,325.73

 

Madison at Cedar Springs

 

Dallas, TX

 

 

(R)

2,470,000.00

 

33,194,620.41

 

Madison at Chase Oaks

 

Plano, TX

 

 

3,055,000.00

 

28,932,884.84

 

Madison at River Sound

 

Lawrenceville, GA

 

 

3,666,999.30

 

47,387,106.44

 

Madison at Round Grove

 

Lewisville, TX

 

 

(Q)

2,626,000.00

 

25,682,373.18

 

Madison at Scofield Farms

 

Austin, TX

 

12,587,548.78

 

2,080,000.00

 

14,597,971.03

 

Madison at Stone Creek

 

Austin, TX

 

 

2,535,000.00

 

22,611,699.63

 

Madison at the Arboretum

 

Austin, TX

 

 

1,046,500.00

 

9,638,268.79

 

Madison at Walnut Creek

 

Austin, TX

 

 

2,737,600.00

 

14,623,573.62

 

Madison at Wells Branch

 

Austin, TX

 

13,664,230.67

 

2,400,000.00

 

16,370,878.87

 

Madison on Melrose

 

Richardson, TX

 

 

1,300,000.00

 

15,096,550.79

 

Madison on the Parkway

 

Dallas, TX

 

 

2,444,000.00

 

22,505,043.24

 

Magnolia at Whitlock

 

Marietta, GA

 

 

132,978.82

 

1,526,005.00

 

Mallard Cove

 

Greenville, SC

 

 

813,350.00

 

7,321,951.26

 

Mallard Cove at Conway

 

Orlando, FL

 

 

600,000.00

 

3,528,927.00

 

Mallgate

 

Louisville, KY

 

 

 

6,702,515.00

 

 

Description

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net) (E)

 

Gross Amount Carried
at Close of
Period 12/31/02

 

Apartment Name

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures(A)

 

Indian Lake I

 

 

295,234.63

 

839,668.51

 

7,693,629.29

 

Indian Ridge I (REIT)

 

 

67,312.23

 

135,500.00

 

1,285,910.15

 

Indian Ridge II (REIT)

 

 

34,805.00

 

94,300.00

 

883,996.77

 

Indian Tree

 

 

1,331,134.57

 

881,225.00

 

5,883,949.30

 

Indigo Springs

 

 

1,467,874.94

 

1,270,500.00

 

12,914,776.69

 

Iris Glen

 

 

108,658.65

 

270,458.00

 

2,491,688.36

 

Ironwood at the Ranch

 

 

907,909.62

 

1,493,300.00

 

14,347,214.24

 

Isle at Arrowhead Ranch

 

 

303,857.33

 

1,650,237.00

 

19,896,980.68

 

Isles at Sawgrass

 

 

148,508.54

 

7,360,000.00

 

18,899,201.26

 

Ivy Place

 

 

886,982.71

 

802,950.00

 

8,115,239.28

 

Jaclen Towers

 

 

139,241.26

 

437,071.76

 

3,060,976.51

 

James Street Crossing

 

 

782,573.11

 

2,081,253.61

 

19,530,910.48

 

Jefferson Way I

 

 

110,330.89

 

147,798.72

 

1,412,598.71

 

Junipers at Yarmouth

 

 

1,039,880.94

 

1,355,700.00

 

8,900,015.73

 

Jupiter Cove I

 

 

288,856.04

 

233,932.43

 

2,349,755.66

 

Jupiter Cove II

 

 

205,087.34

 

1,220,000.00

 

688,920.74

 

Jupiter Cove III

 

 

178,139.55

 

242,009.98

 

2,309,861.26

 

Kempton Downs

 

 

1,392,890.64

 

1,217,348.91

 

12,336,262.43

 

Ketwood

 

 

256,761.14

 

266,443.18

 

2,604,415.89

 

Keystone

 

 

1,035,484.53

 

498,500.00

 

5,522,779.84

 

Kings Colony

 

 

178,995.93

 

230,149.18

 

2,206,861.00

 

Kingsport

 

 

1,778,386.38

 

1,262,250.00

 

14,257,680.48

 

Kirby Place

 

 

765,202.13

 

3,621,600.00

 

26,661,975.66

 

La Costa Brava (ORL)

 

 

4,331,983.33

 

206,626.00

 

7,984,517.33

 

La Mariposa

 

 

779,459.82

 

2,047,539.00

 

13,245,587.94

 

La Mirage

 

 

3,771,021.08

 

28,895,200.00

 

99,338,963.67

 

La Mirage IV

 

 

5,667.74

 

6,000,000.00

 

47,438,850.55

 

La Reserve

 

 

481,251.73

 

3,264,562.00

 

5,417,797.50

 

La Tour Fontaine

 

 

611,429.20

 

2,916,000.00

 

16,528,607.39

 

La Ventana

 

 

556,567.96

 

1,427,200.00

 

13,400,844.99

 

Ladera

 

 

371,982.31

 

2,978,879.00

 

21,012,435.58

 

Lake Point

 

 

841,001.29

 

1,058,975.00

 

14,428,338.99

 

Lakes at Vinings

 

 

1,544,057.78

 

6,498,000.00

 

23,376,309.86

 

Lakeshore at Preston

 

 

600,775.26

 

3,325,800.00

 

15,809,123.00

 

Lakeshore I (GA)

 

 

210,587.29

 

169,374.96

 

1,702,965.27

 

Lakeview

 

 

258,491.25

 

950,000.00

 

5,627,305.42

 

Lakeville Resort

 

 

1,976,474.76

 

2,736,500.00

 

26,587,125.49

 

Lakewood

 

 

285,966.04

 

855,000.00

 

6,766,694.84

 

Lakewood Greens

 

 

425,351.90

 

2,019,600.00

 

9,452,258.56

 

Lakewood Oaks

 

 

1,515,523.66

 

1,631,600.00

 

16,201,715.17

 

Landera

 

 

849,231.11

 

766,300.00

 

7,746,042.54

 

Landings (FL), The

 

 

238,239.26

 

130,953.32

 

1,392,080.76

 

Landings at Port Imperial

 

 

135,393.06

 

27,246,045.14

 

37,876,442.59

 

Lantern Cove

 

 

244,387.56

 

6,945,000.00

 

21,607,700.59

 

Larkspur I (Hil)

 

 

186,757.91

 

179,628.06

 

1,769,276.90

 

Larkspur Shores

 

 

3,111,365.42

 

17,107,300.00

 

34,510,602.44

 

Larkspur Woods

 

 

693,917.59

 

5,802,900.00

 

15,270,024.08

 

Laurel Bay

 

 

143,204.95

 

186,003.87

 

1,782,570.73

 

Laurel Gardens

 

 

1,006,708.20

 

4,800,000.00

 

26,949,339.28

 

Laurel Glen

 

 

98,830.36

 

289,509.11

 

2,649,721.13

 

Laurel Ridge

 

 

2,141,463.53

 

182,550.75

 

5,347,539.53

 

Legends at Preston

 

 

78,157.79

 

3,056,000.00

 

27,228,878.30

 

Lexington Farm

 

 

567,791.49

 

3,521,900.00

 

22,017,499.89

 

Lexington Glen

 

 

1,286,095.84

 

5,760,000.00

 

41,476,603.28

 

Lexington Park

 

 

931,348.32

 

2,016,000.00

 

13,278,073.94

 

Lincoln Green I

 

 

707,074.52

 

947,366.00

 

6,583,689.21

 

Lincoln Green II

 

 

1,313,447.31

 

1,052,340.00

 

6,531,993.27

 

Lincoln Green III

 

 

493,374.35

 

536,010.00

 

2,323,809.70

 

Lincoln Heights

 

 

733,801.78

 

5,928,400.00

 

34,329,063.75

 

Lindendale

 

 

187,784.39

 

209,158.53

 

2,030,599.96

 

Link Terrace

 

 

103,654.04

 

121,838.57

 

1,177,234.59

 

Little Cottonwoods

 

 

1,072,559.30

 

3,050,133.00

 

28,064,248.77

 

Lodge (OK), The

 

 

1,700,027.88

 

313,371.00

 

4,450,963.88

 

Lodge (TX), The

 

 

2,514,033.11

 

1,363,636.00

 

9,978,619.11

 

Lofton Place

 

 

922,891.67

 

2,240,000.00

 

17,602,105.68

 

Longfellow Glen

 

 

455,743.59

 

1,094,273.45

 

7,770,737.63

 

Longfellow Place

 

 

13,405,928.82

 

53,164,160.00

 

197,346,547.40

 

Longwood

 

 

787,969.27

 

1,454,048.00

 

13,875,806.27

 

Longwood (KY)

 

 

154,629.83

 

146,309.02

 

1,443,671.78

 

 

Loomis Manor

 

 

168,155.75

 

422,350.36

 

2,991,481.48

 

Madison at Cedar Springs

 

 

471,876.22

 

2,470,000.00

 

33,666,496.63

 

Madison at Chase Oaks

 

 

656,813.94

 

3,055,000.00

 

29,589,698.78

 

Madison at River Sound

 

 

588,600.67

 

3,666,999.30

 

47,975,707.11

 

Madison at Round Grove

 

 

594,147.53

 

2,626,000.00

 

26,276,520.71

 

Madison at Scofield Farms

 

 

663,900.68

 

2,080,000.00

 

15,261,871.71

 

Madison at Stone Creek

 

 

849,825.30

 

2,535,000.00

 

23,461,524.93

 

Madison at the Arboretum

 

 

542,304.19

 

1,046,500.00

 

10,180,572.98

 

Madison at Walnut Creek

 

 

923,051.32

 

2,737,600.00

 

15,546,624.94

 

Madison at Wells Branch

 

 

838,948.12

 

2,400,000.00

 

17,209,826.99

 

Madison on Melrose

 

 

292,223.83

 

1,300,000.00

 

15,388,774.62

 

Madison on the Parkway

 

 

622,670.03

 

2,444,000.00

 

23,127,713.27

 

Magnolia at Whitlock

 

 

2,359,091.14

 

132,978.82

 

3,885,096.14

 

Mallard Cove

 

 

1,215,540.38

 

813,350.00

 

8,537,491.64

 

Mallard Cove at Conway

 

 

4,710,736.55

 

600,000.00

 

8,239,663.55

 

Mallgate

 

 

5,063,176.48

 

 

11,765,691.48

 

 

Description

 

Total (B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation in
Latest Income
Statement (C)

Apartment Name

Indian Lake I

 

8,533,297.80

 

(946,236.64

)

1987

 

30 Years

Indian Ridge I (REIT)

 

1,421,410.15

 

(99,321.18

)

1981

 

30 Years

Indian Ridge II (REIT)

 

978,296.77

 

(68,399.50

)

1982

 

30 Years

Indian Tree

 

6,765,174.30

 

(2,268,918.69

)

1983

 

30 Years

Indigo Springs

 

14,185,276.69

 

(3,159,070.64

)

1991

 

30 Years

Iris Glen

 

2,762,146.36

 

(306,422.94

)

1984

 

30 Years

Ironwood at the Ranch

 

15,840,514.24

 

(2,978,060.99

)

1986

 

30 Years

Isle at Arrowhead Ranch

 

21,547,217.68

 

(3,634,770.35

)

1996

 

30 Years

Isles at Sawgrass

 

26,259,201.26

 

(613,569.88

)

1991-1995

 

30 Years

Ivy Place

 

8,918,189.28

 

(2,093,211.74

)

1978

 

30 Years

Jaclen Towers

 

3,498,048.27

 

(256,721.79

)

1976

 

30 Years

James Street Crossing

 

21,612,164.09

 

(3,761,262.08

)

1989

 

30 Years

Jefferson Way I

 

1,560,397.43

 

(186,435.92

)

1987

 

30 Years

Junipers at Yarmouth

 

10,255,715.73

 

(2,055,888.72

)

1970

 

30 Years

Jupiter Cove I

 

2,583,688.09

 

(311,742.86

)

1987

 

30 Years

Jupiter Cove II

 

1,908,920.74

 

(76,569.96

)

1987

 

30 Years

Jupiter Cove III

 

2,551,871.24

 

(282,742.81

)

1987

 

30 Years

Kempton Downs

 

13,553,611.34

 

(3,875,624.36

)

1990

 

30 Years

Ketwood

 

2,870,859.07

 

(337,612.94

)

1979

 

30 Years

Keystone

 

6,021,279.84

 

(1,933,724.10

)

1981

 

30 Years

Kings Colony

 

2,437,010.18

 

(295,568.85

)

1987

 

30 Years

Kingsport

 

15,519,930.48

 

(4,570,541.49

)

1986

 

30 Years

Kirby Place

 

30,283,575.66

 

(5,072,466.16

)

1994

 

30 Years

La Costa Brava (ORL)

 

8,191,143.33

 

(5,087,024.46

)

1967

 

30 Years

La Mariposa

 

15,293,126.94

 

(2,668,236.52

)

1986

 

30 Years

La Mirage

 

128,234,163.67

 

(19,397,091.69

)

1988/1992

 

30 Years

La Mirage IV

 

53,438,850.55

 

(1,695,095.91

)

2001

 

30 Years

La Reserve

 

8,682,359.50

 

(1,283,587.36

)

1988

 

30 Years

La Tour Fontaine

 

19,444,607.39

 

(2,463,861.35

)

1994

 

30 Years

La Ventana

 

14,828,044.99

 

(2,802,287.53

)

1989

 

30 Years

Ladera

 

23,991,314.58

 

(3,808,982.50

)

1995

 

30 Years

Lake Point

 

15,487,313.99

 

(2,287,067.41

)

1984

 

30 Years

Lakes at Vinings

 

29,874,309.86

 

(4,077,110.74

)

1972/1975

 

30 Years

Lakeshore at Preston

 

19,134,923.00

 

(2,684,440.98

)

1992

 

30 Years

Lakeshore I (GA)

 

1,872,340.23

 

(251,410.55

)

1986

 

30 Years

Lakeview

 

6,577,305.42

 

(369,689.85

)

1983

 

30 Years

Lakeville Resort

 

29,323,625.49

 

(6,433,220.41

)

1984

 

30 Years

Lakewood

 

7,621,694.84

 

(451,482.10

)

1985

 

30 Years

Lakewood Greens

 

11,471,858.56

 

(1,727,065.31

)

1986

 

30 Years

Lakewood Oaks

 

17,833,315.17

 

(5,214,948.18

)

1987

 

30 Years

Landera

 

8,512,342.54

 

(1,810,183.39

)

1983

 

30 Years

Landings (FL), The

 

1,523,034.08

 

(192,182.93

)

1984

 

30 Years

Landings at Port Imperial

 

65,122,487.73

 

(2,705,058.84

)

1999

 

30 Years

Lantern Cove

 

28,552,700.59

 

(1,205,535.69

)

1985

 

30 Years

Larkspur I (Hil)

 

1,948,904.96

 

(230,411.02

)

1983

 

30 Years

Larkspur Shores

 

51,617,902.44

 

(6,123,171.24

)

1983

 

30 Years

Larkspur Woods

 

21,072,924.08

 

(3,074,891.27

)

1989/1993

 

30 Years

Laurel Bay

 

1,968,574.60

 

(209,982.68

)

1989

 

30 Years

Laurel Gardens

 

31,749,339.28

 

(4,275,088.76

)

1989

 

30 Years

Laurel Glen

 

2,939,230.24

 

(322,897.92

)

1986

 

30 Years

Laurel Ridge

 

5,530,090.28

 

(3,664,013.29

)

1975

 

30 Years

Legends at Preston

 

30,284,878.30

 

(1,957,820.68

)

2000

 

30 Years

Lexington Farm

 

25,539,399.89

 

(3,610,645.01

)

1995

 

30 Years

Lexington Glen

 

47,236,603.28

 

(6,299,048.89

)

1990

 

30 Years

Lexington Park

 

15,294,073.94

 

(2,208,280.41

)

1988

 

30 Years

Lincoln Green I

 

7,531,055.21

 

(4,110,915.26

)

1984/1986

 

30 Years

Lincoln Green II

 

7,584,333.27

 

(3,610,385.45

)

1984/1986

 

30 Years

Lincoln Green III

 

2,859,819.70

 

(1,323,265.71

)

1984/1986

 

30 Years

Lincoln Heights

 

40,257,463.75

 

(6,194,052.64

)

1991

 

30 Years

Lindendale

 

2,239,758.49

 

(265,614.51

)

1987

 

30 Years

Link Terrace

 

1,299,073.16

 

(157,974.75

)

1984

 

30 Years

Little Cottonwoods

 

31,114,381.77

 

(5,272,735.26

)

1984

 

30 Years

Lodge (OK), The

 

4,764,334.88

 

(3,207,008.20

)

1979

 

30 Years

Lodge (TX), The

 

11,342,255.11

 

(5,165,071.04

)

1989/1990

 

30 Years

Lofton Place

 

19,842,105.68

 

(2,859,695.25

)

1988

 

30 Years

Longfellow Glen

 

8,865,011.08

 

(607,925.31

)

1984

 

30 Years

Longfellow Place

 

250,510,707.40

 

(23,951,498.38

)

1975

 

30 Years

Longwood

 

15,329,854.27

 

(4,502,771.43

)

1992

 

30 Years

Longwood (KY)

 

1,589,980.80

 

(189,470.90

)

1985

 

30 Years

Loomis Manor

 

3,413,831.84

 

(239,309.13

)

1948

 

30 Years

Madison at Cedar Springs

 

36,136,496.63

 

(5,039,847.88

)

1995

 

30 Years

Madison at Chase Oaks

 

32,644,698.78

 

(4,601,164.74

)

1995

 

30 Years

Madison at River Sound

 

51,642,706.41

 

(7,199,201.75

)

1996

 

30 Years

Madison at Round Grove

 

28,902,520.71

 

(4,103,205.07

)

1995

 

30 Years

Madison at Scofield Farms

 

17,341,871.71

 

(1,341,554.45

)

1996

 

30 Years

Madison at Stone Creek

 

25,996,524.93

 

(3,703,388.98

)

1995

 

30 Years

Madison at the Arboretum

 

11,227,072.98

 

(1,657,629.33

)

1995

 

30 Years

Madison at Walnut Creek

 

18,284,224.94

 

(3,155,835.06

)

1994

 

30 Years

Madison at Wells Branch

 

19,609,826.99

 

(1,531,457.77

)

1995

 

30 Years

Madison on Melrose

 

16,688,774.62

 

(2,350,559.48

)

1995

 

30 Years

Madison on the Parkway

 

25,571,713.27

 

(3,613,325.08

)

1995

 

30 Years

Magnolia at Whitlock

 

4,018,074.96

 

(2,297,054.16

)

1971

 

30 Years

Mallard Cove

 

9,350,841.64

 

(2,452,068.61

)

1983

 

30 Years

Mallard Cove at Conway

 

8,839,663.55

 

(6,227,931.41

)

1974

 

30 Years

Mallgate

 

11,765,691.48

 

(9,453,880.52

)

1969

 

30 Years

 

S - 6



 

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2002

 

Description

 

 

 

Initial Cost to
Company

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Manchester (REIT)

 

Jacksonville, FL

 

1,244,668.64

 

184,100.00

 

1,657,193.63

 

Marabou Mills I

 

Indianapolis, IN

 

1,338,568.18

 

224,177.96

 

1,974,952.13

 

Marabou Mills II

 

Indianapolis, IN

 

 

192,186.25

 

1,693,220.33

 

Marabou Mills III

 

Indianapolis, IN

 

1,140,520.00

 

171,556.72

 

1,511,601.62

 

Mariner Club (FL)

 

Pembroke Pines, FL

 

 

1,824,500.00

 

20,771,566.44

 

Mariners Wharf

 

Orange Park, FL

 

 

1,861,200.00

 

16,744,951.02

 

Mark Landing I

 

Miami, FL

 

1,265,566.10

 

191,985.73

 

1,691,253.52

 

Marks

 

Englewood, CO (G)

 

19,895,000.00

 

4,928,500.00

 

44,621,813.77

 

Marquessa

 

Corona Hills, CA

 

 

(J)

6,888,500.00

 

21,604,583.64

 

Marsh Landing I

 

Brunswick, GA

 

 

133,192.75

 

1,173,573.30

 

Marshlanding II

 

Brunswick, GA

 

913,224.98

 

111,187.09

 

979,679.39

 

Martha Lake

 

Lynnwood, WA

 

 

821,200.00

 

7,405,070.49

 

Martins Landing

 

Roswell, GA

 

12,250,854.27

 

4,802,000.00

 

12,899,971.68

 

McDowell Place

 

Naperville, IL

 

 

(R)

2,580,400.00

 

23,209,628.88

 

Meadow Ridge

 

Norwich, CT

 

4,423,754.36

 

747,956.65

 

4,999,937.12

 

Meadowland

 

Bogart, GA

 

 

152,394.70

 

1,342,663.37

 

Meadowood (Cin)

 

Cincinnati, OH

 

 

330,734.47

 

2,913,731.09

 

Meadowood (Cuy)

 

Cuyahoga Falls, OH

 

 

201,406.59

 

1,774,784.23

 

Meadowood (FLA)

 

Flatwoods, KY

 

830,482.35

 

96,349.54

 

848,944.48

 

Meadowood (Fra)

 

Franklin, IN

 

968,368.00

 

129,251.57

 

1,138,733.20

 

Meadowood (New)

 

Newburgh, IN

 

936,960.24

 

131,546.01

 

1,159,063.71

 

Meadowood (Nic)

 

Nicholasville, KY

 

1,349,478.62

 

173,222.98

 

1,526,283.21

 

Meadowood (Tem)

 

Temperance, MI

 

1,263,972.49

 

173,674.59

 

1,530,262.41

 

Meadowood Apts. (Man)

 

Mansfield, OH

 

 

118,504.27

 

1,044,001.75

 

Meadowood I (GA)

 

Norcross, GA

 

 

205,467.55

 

1,810,393.05

 

Meadowood I (OH)

 

Columbus, OH

 

 

146,912.36

 

1,294,457.97

 

Meadowood II (FL)

 

Altamonte Springs, FL

 

 

160,366.67

 

1,413,005.15

 

Meadowood II (GA)

 

Norcross, GA

 

 

176,968.08

 

1,559,544.46

 

Meadowood II (OH)

 

Columbus, OH

 

466,153.89

 

57,801.92

 

509,198.89

 

Meadows I (OH), The

 

Columbus, OH

 

 

150,800.30

 

1,328,616.01

 

Meadows II (OH), The

 

Columbus, OH

 

1,121,423.56

 

186,636.48

 

1,644,520.78

 

Meadows in the Park

 

Birmingham, AL

 

 

1,000,900.00

 

8,533,099.29

 

Meadows on the Lake

 

Birmingham, AL

 

 

1,000,900.00

 

8,515,348.35

 

Meldon Place

 

Toledo, OH

 

2,291,831.19

 

288,433.76

 

2,541,700.52

 

Merrifield

 

Salisbury, MD

 

1,939,335.83

 

268,711.88

 

2,367,644.55

 

Merrill Creek

 

Lakewood, WA

 

 

814,200.00

 

7,330,605.66

 

Merritt at Satellite Place

 

Duluth, GA

 

 

3,400,000.00

 

30,115,674.42

 

Mesa Del Oso

 

Albuquerque, NM

 

10,841,603.72

 

4,305,000.00

 

12,112,957.39

 

Miguel Place

 

Port Richey, FL

 

1,422,298.14

 

199,349.05

 

1,756,482.38

 

Mill Pond

 

Millersville, MD

 

7,493,541.71

 

2,880,000.00

 

8,950,400.03

 

Millburn

 

Stow, OH

 

145,715.00

 

192,062.04

 

1,692,275.85

 

Millburn Court I

 

Centerville, OH

 

 

260,000.00

 

1,246,756.52

 

Millburn Court II

 

Centerville, OH

 

875,157.31

 

122,870.44

 

1,082,697.52

 

Mira Flores

 

Palm Beach Gardens, FL

 

 

7,040,000.00

 

22,515,299.08

 

Mission Bay

 

Orlando, FL

 

 

2,432,000.00

 

21,623,560.46

 

Mission Hills

 

Oceanside, CA

 

10,280,340.06

 

5,640,000.00

 

21,130,732.38

 

Misty Woods

 

Cary, NC

 

 

720,790.00

 

18,063,934.26

 

Montecito

 

Valencia, CA

 

 

8,400,000.00

 

24,709,145.69

 

Montevista

 

Dallas, TX

 

 

3,931,550.00

 

19,770,957.56

 

Montgomery Court I (MI)

 

Haslett, MI

 

1,159,403.92

 

156,297.73

 

1,377,153.31

 

Montgomery Court I (OH)

 

Dublin, OH

 

1,233,442.63

 

163,755.09

 

1,442,642.83

 

Montgomery Court II (OH)

 

Dublin, OH

 

 

149,733.82

 

1,319,417.16

 

Montierra

 

Scottsdale, AZ

 

 

3,455,000.00

 

17,266,786.53

 

Montierra (CA)

 

San Diego, CA

 

18,081,245.34

 

8,160,000.00

 

29,360,938.17

 

Montrose Square

 

Columbus, OH

 

 

193,266.04

 

1,703,260.43

 

Morgan Trace

 

Union City, GA

 

 

239,102.45

 

2,105,728.19

 

Morningside

 

Scottsdale, AZ

 

 

670,470.00

 

12,607,976.02

 

Morningside (FL)

 

Titusville, FL

 

 

197,889.52

 

1,743,622.33

 

Mosswood I

 

Winter Springs, FL

 

 

163,293.72

 

1,438,795.64

 

Mosswood II

 

Winter Springs, FL

 

1,483,530.41

 

275,329.91

 

2,426,157.56

 

Mountain Park Ranch

 

Phoenix, AZ

 

 

(O)

1,662,332.00

 

18,260,275.87

 

Mountain Terrace

 

Stevenson Ranch, CA

 

 

3,966,500.00

 

35,814,994.74

 

Nehoiden Glen

 

Needham, MA

 

2,099,843.44

 

634,537.73

 

4,241,754.83

 

Newberry I

 

Lansing, MI

 

 

183,508.91

 

1,616,913.48

 

Newberry II

 

Lansing, MI

 

 

142,292.43

 

1,253,951.34

 

Newport Heights

 

Tukwila, WA

 

 

391,200.00

 

3,522,780.07

 

Noonan Glen

 

Winchester, MA

 

542,852.56

 

151,343.51

 

1,011,700.36

 

North Creek (Everett)

 

Evertt, WA

 

 

3,967,500.00

 

12,387,189.94

 

North Hill

 

Atlanta, GA

 

15,385,425.74

 

2,525,300.00

 

18,550,989.31

 

Northampton 1

 

Largo, MD

 

19,702,894.43

 

1,843,200.00

 

17,528,380.75

 

Northampton 2

 

Largo, MD

 

 

1,513,500.00

 

14,246,990.27

 

Northgate Village

 

San Antonio, TX

 

 

660,100.00

 

5,974,145.35

 

Northglen

 

Valencia, CA

 

14,985,289.30

 

9,360,000.00

 

20,778,552.71

 

Northridge

 

Pleasant Hill, CA

 

 

5,527,800.00

 

14,691,704.52

 

Northridge (GA)

 

Carrolton, GA

 

 

238,810.55

 

2,104,181.16

 

Northrup Court I

 

Coraopolis, PA

 

1,324,265.45

 

189,245.89

 

1,667,462.56

 

Northrup Court II

 

Coraopolis, PA

 

 

157,190.30

 

1,385,017.88

 

Northwoods Village

 

Cary, NC

 

 

1,369,700.00

 

11,460,336.89

 

Norton Glen

 

Norton, MA

 

4,591,298.22

 

1,012,555.59

 

6,768,726.88

 

Nova Glen I

 

Daytona Beach, FL

 

 

142,085.70

 

1,251,929.83

 

Nova Glen II

 

Daytona Beach, FL

 

 

175,167.84

 

1,543,419.55

 

Novawood I

 

Daytona Beach, FL

 

149,213.33

 

122,311.47

 

1,077,897.38

 

Novawood II

 

Daytona Beach, FL

 

 

144,401.43

 

1,272,483.95

 

Oak Gardens

 

Hollywood, FL

 

 

329,967.88

 

2,907,287.62

 

Oak Mill 2

 

Germantown, MD

 

9,600,000.00

 

854,132.73

 

9,010,184.18

 

 

Description

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net) (E)

 

Gross Amount Carried
at Close of
Period 12/31/02

 

Apartment Name

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures(A)

 

Manchester (REIT)

 

 

62,458.48

 

184,100.00

 

1,719,652.11

 

Marabou Mills I

 

 

186,123.49

 

224,177.96

 

2,161,075.62

 

Marabou Mills II

 

 

100,527.40

 

192,186.25

 

1,793,747.73

 

Marabou Mills III

 

 

84,529.53

 

171,556.72

 

1,596,131.15

 

Mariner Club (FL)

 

 

532,307.21

 

1,824,500.00

 

21,303,873.65

 

Mariners Wharf

 

 

795,619.15

 

1,861,200.00

 

17,540,570.17

 

Mark Landing I

 

 

84,200.30

 

191,985.73

 

1,775,453.82

 

Marks

 

 

2,232,634.61

 

4,928,500.00

 

46,854,448.38

 

Marquessa

 

 

957,261.31

 

6,888,500.00

 

22,561,844.95

 

Marsh Landing I

 

 

191,294.73

 

133,192.75

 

1,364,868.03

 

Marshlanding II

 

 

107,050.35

 

111,187.09

 

1,086,729.74

 

Martha Lake

 

 

1,006,363.56

 

821,200.00

 

8,411,434.05

 

Martins Landing

 

 

1,153,830.92

 

4,802,000.00

 

14,053,802.60

 

McDowell Place

 

 

1,681,254.08

 

2,580,400.00

 

24,890,882.96

 

Meadow Ridge

 

 

95,782.38

 

747,956.65

 

5,095,719.50

 

Meadowland

 

 

58,357.19

 

152,394.70

 

1,401,020.56

 

Meadowood (Cin)

 

 

327,188.88

 

330,734.47

 

3,240,919.97

 

Meadowood (Cuy)

 

 

154,945.29

 

201,406.59

 

1,929,729.52

 

Meadowood (FLA)

 

 

89,968.50

 

96,349.54

 

938,912.98

 

Meadowood (Fra)

 

 

153,593.68

 

129,251.57

 

1,292,326.88

 

Meadowood (New)

 

 

80,535.58

 

131,546.01

 

1,239,599.29

 

Meadowood (Nic)

 

 

170,413.60

 

173,222.98

 

1,696,696.81

 

Meadowood (Tem)

 

 

59,638.52

 

173,674.59

 

1,589,900.93

 

Meadowood Apts. (Man)

 

 

146,491.37

 

118,504.27

 

1,190,493.12

 

Meadowood I (GA)

 

 

183,283.71

 

205,467.55

 

1,993,676.76

 

Meadowood I (OH)

 

 

199,405.86

 

146,912.36

 

1,493,863.83

 

Meadowood II (FL)

 

 

88,274.02

 

160,366.67

 

1,501,279.17

 

Meadowood II (GA)

 

 

136,244.23

 

176,968.08

 

1,695,788.69

 

Meadowood II (OH)

 

 

75,242.43

 

57,801.92

 

584,441.32

 

Meadows I (OH), The

 

 

161,756.51

 

150,800.30

 

1,490,372.52

 

Meadows II (OH), The

 

 

149,743.27

 

186,636.48

 

1,794,264.05

 

Meadows in the Park

 

 

509,228.10

 

1,000,900.00

 

9,042,327.39

 

Meadows on the Lake

 

 

396,709.34

 

1,000,900.00

 

8,912,057.69

 

Meldon Place

 

 

502,727.52

 

288,433.76

 

3,044,428.04

 

Merrifield

 

 

171,058.51

 

268,711.88

 

2,538,703.06

 

Merrill Creek

 

 

320,644.77

 

814,200.00

 

7,651,250.43

 

Merritt at Satellite Place

 

 

366,060.48

 

3,400,000.00

 

30,481,734.90

 

Mesa Del Oso

 

 

332,471.06

 

4,305,000.00

 

12,445,428.45

 

Miguel Place

 

 

251,759.65

 

199,349.05

 

2,008,242.03

 

Mill Pond

 

 

603,617.73

 

2,880,000.00

 

9,554,017.76

 

Millburn

 

 

102,025.95

 

192,062.04

 

1,794,301.80

 

Millburn Court I

 

 

85,781.90

 

260,000.00

 

1,332,538.42

 

Millburn Court II

 

 

199,594.76

 

122,870.44

 

1,282,292.28

 

Mira Flores

 

 

56,632.63

 

7,040,000.00

 

22,571,931.71

 

Mission Bay

 

 

697,648.32

 

2,432,000.00

 

22,321,208.78

 

Mission Hills

 

 

417,742.34

 

5,640,000.00

 

21,548,474.72

 

Misty Woods

 

 

1,974,710.82

 

720,790.00

 

20,038,645.08

 

Montecito

 

 

212,647.13

 

8,400,000.00

 

24,921,792.82

 

Montevista

 

 

48,404.08

 

3,931,550.00

 

19,819,361.64

 

Montgomery Court I (MI)

 

 

168,920.87

 

156,297.73

 

1,546,074.18

 

Montgomery Court I (OH)

 

 

274,228.36

 

163,755.09

 

1,716,871.19

 

Montgomery Court II (OH)

 

 

160,104.01

 

149,733.82

 

1,479,521.17

 

Montierra

 

 

188,763.01

 

3,455,000.00

 

17,455,549.54

 

Montierra (CA)

 

 

311,849.80

 

8,160,000.00

 

29,672,787.97

 

Montrose Square

 

 

318,219.94

 

193,266.04

 

2,021,480.37

 

Morgan Trace

 

 

148,351.98

 

239,102.45

 

2,254,080.17

 

Morningside

 

 

473,055.01

 

670,470.00

 

13,081,031.03

 

Morningside (FL)

 

 

512,274.87

 

197,889.52

 

2,255,897.20

 

Mosswood I

 

 

131,272.82

 

163,293.72

 

1,570,068.46

 

Mosswood II

 

 

141,192.09

 

275,329.91

 

2,567,349.65

 

Mountain Park Ranch

 

 

598,618.87

 

1,662,332.00

 

18,858,894.74

 

Mountain Terrace

 

 

910,740.35

 

3,966,500.00

 

36,725,735.09

 

Nehoiden Glen

 

 

92,274.23

 

634,537.73

 

4,334,029.06

 

Newberry I

 

 

188,783.69

 

183,508.91

 

1,805,697.17

 

Newberry II

 

 

128,069.14

 

142,292.43

 

1,382,020.48

 

Newport Heights

 

 

579,783.17

 

391,200.00

 

4,102,563.24

 

Noonan Glen

 

 

74,402.87

 

151,343.51

 

1,086,103.23

 

North Creek (Everett)

 

 

878,050.24

 

3,967,500.00

 

13,265,240.18

 

North Hill

 

 

4,334,060.08

 

2,525,300.00

 

22,885,049.39

 

Northampton 1

 

 

2,721,753.93

 

1,843,200.00

 

20,250,134.68

 

Northampton 2

 

 

1,187,770.60

 

1,513,500.00

 

15,434,760.87

 

Northgate Village

 

 

1,184,924.16

 

660,100.00

 

7,159,069.51

 

Northglen

 

 

352,190.74

 

9,360,000.00

 

21,130,743.45

 

Northridge

 

 

1,099,195.96

 

5,527,800.00

 

15,790,900.48

 

Northridge (GA)

 

 

124,529.46

 

238,810.55

 

2,228,710.62

 

Northrup Court I

 

 

129,040.01

 

189,245.89

 

1,796,502.57

 

Northrup Court II

 

 

94,030.38

 

157,190.30

 

1,479,048.26

 

Northwoods Village

 

 

1,161,802.35

 

1,369,700.00

 

12,622,139.24

 

Norton Glen

 

 

530,433.44

 

1,012,555.59

 

7,299,160.32

 

Nova Glen I

 

 

280,887.85

 

142,085.70

 

1,532,817.68

 

Nova Glen II

 

 

204,842.87

 

175,167.84

 

1,748,262.42

 

Novawood I

 

 

109,027.18

 

122,311.47

 

1,186,924.56

 

Novawood II

 

 

81,940.75

 

144,401.43

 

1,354,424.70

 

Oak Gardens

 

 

255,414.02

 

329,967.88

 

3,162,701.64

 

Oak Mill 2

 

 

693,920.60

 

854,132.73

 

9,704,104.78

 

 

Description

 

Total (B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation in
Latest Income
Statement (C)

Apartment Name

Manchester (REIT)

 

1,903,752.11

 

(130,549.98

)

1985

 

30 Years

Marabou Mills I

 

2,385,253.58

 

(290,072.65

)

1986

 

30 Years

Marabou Mills II

 

1,985,933.98

 

(230,481.84

)

1987

 

30 Years

Marabou Mills III

 

1,767,687.87

 

(202,104.30

)

1987

 

30 Years

Mariner Club (FL)

 

23,128,373.65

 

(3,344,011.88

)

1988

 

30 Years

Mariners Wharf

 

19,401,770.17

 

(3,404,488.30

)

1989

 

30 Years

Mark Landing I

 

1,967,439.55

 

(221,478.59

)

1987

 

30 Years

Marks

 

51,782,948.38

 

(9,680,495.50

)

1987

 

30 Years

Marquessa

 

29,450,344.95

 

(4,452,426.07

)

1992

 

30 Years

Marsh Landing I

 

1,498,060.78

 

(192,111.48

)

1984

 

30 Years

Marshlanding II

 

1,197,916.83

 

(151,494.79

)

1986

 

30 Years

Martha Lake

 

9,232,634.05

 

(1,813,976.06

)

1991

 

30 Years

Martins Landing

 

18,855,802.60

 

(2,489,629.49

)

1972

 

30 Years

McDowell Place

 

27,471,282.96

 

(5,943,027.96

)

1988

 

30 Years

Meadow Ridge

 

5,843,676.15

 

(421,558.23

)

1987

 

30 Years

Meadowland

 

1,553,415.26

 

(178,558.41

)

1984

 

30 Years

Meadowood (Cin)

 

3,571,654.44

 

(393,835.01

)

1985

 

30 Years

Meadowood (Cuy)

 

2,131,136.11

 

(235,252.55

)

1985

 

30 Years

Meadowood (FLA)

 

1,035,262.52

 

(124,892.82

)

1983

 

30 Years

Meadowood (Fra)

 

1,421,578.45

 

(175,310.17

)

1983

 

30 Years

Meadowood (New)

 

1,371,145.30

 

(168,687.83

)

1984

 

30 Years

Meadowood (Nic)

 

1,869,919.79

 

(224,699.07

)

1983

 

30 Years

Meadowood (Tem)

 

1,763,575.52

 

(193,457.55

)

1984

 

30 Years

Meadowood Apts. (Man)

 

1,308,997.39

 

(156,123.02

)

1983

 

30 Years

Meadowood I (GA)

 

2,199,144.31

 

(243,689.69

)

1982

 

30 Years

Meadowood I (OH)

 

1,640,776.19

 

(217,319.52

)

1984

 

30 Years

Meadowood II (FL)

 

1,661,645.84

 

(186,314.57

)

1980

 

30 Years

Meadowood II (GA)

 

1,872,756.77

 

(210,319.50

)

1984

 

30 Years

Meadowood II (OH)

 

642,243.24

 

(83,255.71

)

1985

 

30 Years

Meadows I (OH), The

 

1,641,172.82

 

(202,075.43

)

1985

 

30 Years

Meadows II (OH), The

 

1,980,900.53

 

(234,374.48

)

1987

 

30 Years

Meadows in the Park

 

10,043,227.39

 

(1,894,263.84

)

1986

 

30 Years

Meadows on the Lake

 

9,912,957.69

 

(1,785,190.59

)

1987

 

30 Years

Meldon Place

 

3,332,861.80

 

(451,697.11

)

1978

 

30 Years

Merrifield

 

2,807,414.94

 

(314,174.72

)

1988

 

30 Years

Merrill Creek

 

8,465,450.43

 

(1,607,155.85

)

1994

 

30 Years

Merritt at Satellite Place

 

33,881,734.90

 

(3,524,325.54

)

1999

 

30 Years

Mesa Del Oso

 

16,750,428.45

 

(793,689.42

)

1983

 

30 Years

Miguel Place

 

2,207,591.08

 

(274,457.37

)

1987

 

30 Years

Mill Pond

 

12,434,017.76

 

(1,544,437.35

)

1984

 

30 Years

Millburn

 

1,986,363.84

 

(214,047.48

)

1984

 

30 Years

Millburn Court I

 

1,592,538.42

 

(113,155.24

)

1979

 

30 Years

Millburn Court II

 

1,405,162.72

 

(186,849.81

)

1981

 

30 Years

Mira Flores

 

29,611,931.71

 

(620,310.71

)

1996

 

30 Years

Mission Bay

 

24,753,208.78

 

(3,468,155.37

)

1991

 

30 Years

Mission Hills

 

27,188,474.72

 

(1,528,177.06

)

1984

 

30 Years

Misty Woods

 

20,759,435.08

 

(3,574,241.63

)

1984

 

30 Years

Montecito

 

33,321,792.82

 

(1,768,545.40

)

1999

 

30 Years

Montevista

 

23,750,911.64

 

(348,592.14

)

2000

 

30 Years

Montgomery Court I (MI)

 

1,702,371.91

 

(203,292.18

)

1984

 

30 Years

Montgomery Court I (OH)

 

1,880,626.28

 

(233,426.84

)

1985

 

30 Years

Montgomery Court II (OH)

 

1,629,254.99

 

(187,517.91

)

1986

 

30 Years

Montierra

 

20,910,549.54

 

(2,365,884.97

)

1999

 

30 Years

Montierra (CA)

 

37,832,787.97

 

(2,264,255.50

)

1990

 

30 Years

Montrose Square

 

2,214,746.41

 

(301,235.09

)

1987

 

30 Years

Morgan Trace

 

2,493,182.62

 

(285,269.94

)

1986

 

30 Years

Morningside

 

13,751,501.03

 

(2,442,498.80

)

1989

 

30 Years

Morningside (FL)

 

2,453,786.72

 

(362,736.56

)

1984

 

30 Years

Mosswood I

 

1,733,362.18

 

(206,948.99

)

1981

 

30 Years

Mosswood II

 

2,842,679.56

 

(323,035.72

)

1982

 

30 Years

Mountain Park Ranch

 

20,521,226.74

 

(3,604,648.55

)

1994

 

30 Years

Mountain Terrace

 

40,692,235.09

 

(8,102,505.97

)

1992

 

30 Years

Nehoiden Glen

 

4,968,566.79

 

(339,060.37

)

1978

 

30 Years

Newberry I

 

1,989,206.08

 

(239,052.99

)

1985

 

30 Years

Newberry II

 

1,524,312.91

 

(180,199.32

)

1986

 

30 Years

Newport Heights

 

4,493,763.24

 

(1,353,858.09

)

1985

 

30 Years

Noonan Glen

 

1,237,446.74

 

(87,956.96

)

1983

 

30 Years

North Creek (Everett)

 

17,232,740.18

 

(2,264,870.18

)

1986

 

30 Years

North Hill

 

25,410,349.39

 

(6,169,449.01

)

1984

 

30 Years

Northampton 1

 

22,093,334.68

 

(7,095,706.48

)

1977

 

30 Years

Northampton 2

 

16,948,260.87

 

(4,806,665.69

)

1988

 

30 Years

Northgate Village

 

7,819,169.51

 

(2,847,947.46

)

1984

 

30 Years

Northglen

 

30,490,743.45

 

(1,536,839.36

)

1988

 

30 Years

Northridge

 

21,318,700.48

 

(2,876,412.12

)

1974

 

30 Years

Northridge (GA)

 

2,467,521.17

 

(281,488.17

)

1985

 

30 Years

Northrup Court I

 

1,985,748.46

 

(228,427.67

)

1985

 

30 Years

Northrup Court II

 

1,636,238.56

 

(189,936.79

)

1985

 

30 Years

Northwoods Village

 

13,991,839.24

 

(2,756,979.77

)

1986

 

30 Years

Norton Glen

 

8,311,715.91

 

(584,519.54

)

1983

 

30 Years

Nova Glen I

 

1,674,903.38

 

(219,175.19

)

1984

 

30 Years

Nova Glen II

 

1,923,430.26

 

(228,977.77

)

1986

 

30 Years

Novawood I

 

1,309,236.03

 

(161,615.70

)

1980

 

30 Years

Novawood II

 

1,498,826.13

 

(175,353.50

)

1980

 

30 Years

Oak Gardens

 

3,492,669.52

 

(375,688.31

)

1988

 

30 Years

Oak Mill 2

 

10,558,237.51

 

(2,758,609.70

)

1985

 

30 Years

 

S - 7



 

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2002

 

Description

 

 

 

Initial Cost to
Company

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Oak Park North

 

Agoura Hills, CA

 

 

(I)

1,706,900.00

 

15,362,665.94

 

Oak Park South

 

Agoura Hills, CA

 

 

(I)

1,683,800.00

 

15,154,607.90

 

Oak Ridge

 

Clermont, FL

 

1,171,941.82

 

173,616.92

 

1,529,936.27

 

Oak Shade

 

Orange City, FL

 

 

229,403.00

 

2,021,290.39

 

Oakland Hills

 

Margate, FL

 

4,829,527.78

 

3,040,000.00

 

4,930,603.61

 

Oakley Woods

 

Union City, GA

 

1,080,381.63

 

165,448.86

 

1,457,484.78

 

Oaks (NC)

 

Charlotte, NC

 

 

2,196,744.00

 

23,601,539.52

 

Oakwood Manor

 

Hollywood, FL

 

 

173,246.93

 

1,525,972.93

 

Oakwood Village (FL)

 

Hudson, FL

 

 

177,280.95

 

1,285,011.00

 

Oakwood Village (GA)

 

Augusta, GA

 

 

161,174.07

 

1,420,119.23

 

Ocean Walk

 

Key West, FL

 

21,079,921.00

 

2,838,748.50

 

25,545,008.72

 

Old Archer Court

 

Gainesville, FL

 

943,120.19

 

170,323.43

 

1,500,735.06

 

Old Mill Glen

 

Maynard, MA

 

1,927,014.37

 

396,755.99

 

2,652,232.60

 

Olde Redmond Place

 

Redmond, WA

 

 

(R)

4,807,100.00

 

14,126,038.08

 

Olivewood (MI)

 

Sterling Hts., MI

 

 

519,166.75

 

4,574,904.84

 

Olivewood I

 

Indianapolis, IN

 

 

184,701.38

 

1,627,420.44

 

Olivewood II

 

Indianapolis, IN

 

1,243,201.04

 

186,234.55

 

1,640,570.51

 

One Eton Square

 

Tulsa, OK

 

 

1,570,100.00

 

14,130,936.96

 

Orchard Ridge

 

Lynnwood, WA

 

 

485,600.00

 

4,372,032.68

 

Overlook

 

San Antonio, TX

 

 

1,100,200.00

 

9,901,516.56

 

Overlook Manor

 

Frederick, MD

 

 

1,299,100.00

 

3,930,931.05

 

Overlook Manor II

 

Frederick, MD

 

5,505,000.00

 

2,186,300.00

 

6,262,597.06

 

Overlook Manor III

 

Frederick, MD

 

 

1,026,300.00

 

3,027,389.58

 

Paces Station

 

Atlanta, GA

 

 

4,801,500.00

 

32,548,052.56

 

Palladia

 

Hillsboro, OR

 

 

6,461,000.00

 

44,888,155.82

 

Palm Place

 

Sarasota. FL

 

 

248,314.81

 

2,188,339.09

 

Panther Ridge

 

Federal Way, WA

 

 

1,055,800.00

 

9,506,116.69

 

Paradise Pointe

 

Dania, FL

 

 

1,913,414.15

 

17,417,955.82

 

Parc Royale

 

Houston, TX

 

 

2,223,000.00

 

11,936,832.68

 

Park Meadow

 

Gilbert, AZ

 

 

835,217.00

 

15,120,768.64

 

Park Place (MN)

 

Plymouth, MN

 

 

1,219,900.00

 

10,964,119.20

 

Park Place (TX)

 

Houston, TX

 

 

1,603,000.00

 

12,054,925.78

 

Park Place II

 

Plymouth, MN

 

 

1,216,100.00

 

10,951,697.51

 

Park Place West (CT)

 

West Hartford, CT

 

 

466,243.49

 

3,116,742.32

 

Park West (CA)

 

Los Angeles, CA

 

 

3,033,500.00

 

27,302,382.65

 

Park West (TX)

 

Austin, TX

 

 

648,705.00

 

4,738,541.73

 

Park West End (VA)

 

Richmond, VA

 

 

1,562,500.00

 

11,871,449.21

 

Parkfield

 

Denver, CO

 

 

8,330,000.00

 

28,646,351.96

 

Parkridge Place

 

Irving, TX

 

 

6,432,900.00

 

17,094,962.48

 

Parkside

 

Union City, CA

 

 

6,246,700.00

 

11,827,452.91

 

Parkview Terrace

 

Redlands, CA

 

 

4,969,200.00

 

35,653,777.06

 

Parkville (Col)

 

Columbus, OH

 

1,705,772.46

 

150,432.98

 

1,325,756.49

 

Parkville (IN)

 

Gas City, IN

 

717,872.59

 

103,434.26

 

911,493.58

 

Parkville (Par)

 

Englewood, OH

 

 

127,863.02

 

1,126,637.55

 

Parkville (WV)

 

Parkersburg, WV

 

 

105,459.86

 

929,406.33

 

Parkway North (REIT)

 

Ft. Meyers, FL

 

1,092,648.32

 

145,350.00

 

1,308,114.98

 

Parkwood (CT)

 

East Haven, CT

 

 

531,364.67

 

3,552,064.06

 

Patchen Oaks

 

Lexington, KY

 

 

1,345,300.00

 

8,129,209.54

 

Pembroke Lake

 

Virginia Beach, VA (T)

 

8,720,633.78

 

511,947.00

 

8,889,539.36

 

Phillips Park

 

Wellesley, MA

 

3,982,256.96

 

816,921.82

 

5,460,955.15

 

Pine Barrens

 

Jacksonville, FL

 

 

268,302.86

 

2,364,040.59

 

Pine Harbour

 

Orlando, FL

 

 

1,664,300.00

 

14,970,914.84

 

Pine Knoll

 

Jonesboro, GA

 

1,165,458.18

 

138,052.24

 

1,216,390.69

 

Pine Lake

 

Tampa, FL

 

625,367.83

 

79,876.79

 

703,801.58

 

Pine Meadows I (FL)

 

Ft. Meyers, FL

 

 

152,019.39

 

1,339,596.48

 

Pine Terrace I

 

Callaway, FL

 

2,069,237.89

 

288,991.84

 

2,546,426.41

 

Pine Tree Club

 

Wildwood, MO

 

 

1,125,000.00

 

7,017,082.20

 

Pinellas Pines

 

Pinellas Park, FL

 

10,436.71

 

174,999.26

 

1,541,934.20

 

Pines of Cloverlane

 

Ypsilanti, MI

 

 

1,907,800.00

 

16,767,519.36

 

Pines of Springdale

 

Palm Springs, FL

 

 

473,867.00

 

4,265,174.32

 

Plum Tree

 

Hales Corners, WI

 

 

(N)

1,996,700.00

 

20,247,195.39

 

Plumwood (Che)

 

Chesterfield, IN

 

62,288.50

 

84,922.60

 

748,260.67

 

Plumwood (For)

 

Ft. Wayne, IN

 

 

131,350.81

 

1,157,243.81

 

Plumwood I

 

Columbus, OH

 

1,639,286.01

 

289,814.33

 

2,553,597.34

 

Plumwood II

 

Columbus, OH

 

 

107,583.06

 

947,924.01

 

Point (NC)

 

Charlotte, NC

 

 

(S)

1,700,000.00

 

25,417,266.78

 

Pointe at South Mountain

 

Phoenix, AZ

 

 

2,228,800.00

 

20,059,310.98

 

Pointe East Condo, LLC

 

Redmond, WA

 

 

602,600.00

 

5,596,526.25

 

Polos East

 

Orlando, FL

 

 

1,386,000.00

 

19,058,620.04

 

Port Royale

 

Ft. Lauderdale, FL

 

 

1,754,200.00

 

15,789,873.13

 

Port Royale II

 

Ft. Lauderdale, FL

 

 

1,022,200.00

 

9,203,165.98

 

Port Royale III

 

Ft. Lauderdale, FL

 

 

7,454,900.00

 

14,743,153.65

 

Portland Center

 

Portland, OR (G)

 

 

6,032,900.00

 

43,554,398.53

 

Portofino

 

Chino Hills, CA

 

 

3,572,400.00

 

14,660,993.76

 

Portofino (Val)

 

Valencia, CA

 

14,584,025.13

 

8,640,000.00

 

21,487,126.27

 

Portside Towers

 

Jersey City, NJ (G)

 

55,396,562.90

 

22,455,700.00

 

96,842,912.99

 

Prairie Creek I

 

Richardson, TX

 

 

4,067,291.52

 

38,986,022.29

 

Preakness

 

Antioch, TN

 

 

1,561,900.00

 

7,668,520.58

 

Preserve at Squaw Peak

 

Phoenix, AZ

 

 

517,788.00

 

8,533,991.83

 

Preston at Willowbend

 

Plano, TX

 

 

872,500.00

 

7,878,915.24

 

Preston Bend

 

Dallas, TX

 

 

(M)

1,085,200.00

 

9,532,056.26

 

Princeton Court

 

Evansville, IN

 

865,248.93

 

116,696.04

 

1,028,219.32

 

Princeton Square

 

Jacksonville, FL

 

 

864,000.00

 

11,910,477.70

 

Promenade (FL)

 

St. Petersburg, FL

 

 

2,124,193.40

 

25,804,036.95

 

Promenade at Aventura

 

Aventura, FL

 

 

13,320,000.00

 

30,353,748.43

 

 

Description

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net) (E)

 

Gross Amount Carried
at Close of
Period 12/31/02

 

Apartment Name

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures(A)

 

Oak Park North

 

 

532,875.33

 

1,706,900.00

 

15,895,541.27

 

Oak Park South

 

 

612,186.38

 

1,683,800.00

 

15,766,794.28

 

Oak Ridge

 

 

274,984.86

 

173,616.92

 

1,804,921.13

 

Oak Shade

 

 

117,785.01

 

229,403.00

 

2,139,075.40

 

Oakland Hills

 

 

513,577.17

 

3,040,000.00

 

5,444,180.78

 

Oakley Woods

 

 

196,435.14

 

165,448.86

 

1,653,919.92

 

Oaks (NC)

 

 

312,028.33

 

2,196,744.00

 

23,913,567.85

 

Oakwood Manor

 

 

57,315.40

 

173,246.93

 

1,583,288.33

 

Oakwood Village (FL)

 

 

309,646.00

 

177,280.95

 

1,594,657.00

 

Oakwood Village (GA)

 

 

135,629.33

 

161,174.07

 

1,555,748.56

 

Ocean Walk

 

 

965,706.32

 

2,838,748.50

 

26,510,715.04

 

Old Archer Court

 

 

266,819.12

 

170,323.43

 

1,767,554.18

 

Old Mill Glen

 

 

91,682.58

 

396,755.99

 

2,743,915.18

 

Olde Redmond Place

 

 

649,036.73

 

4,807,100.00

 

14,775,074.81

 

Olivewood (MI)

 

 

322,712.20

 

519,166.75

 

4,897,617.04

 

Olivewood I

 

 

250,979.35

 

184,701.38

 

1,878,399.79

 

Olivewood II

 

 

185,538.36

 

186,234.55

 

1,826,108.87

 

One Eton Square

 

 

1,955,967.84

 

1,570,100.00

 

16,086,904.80

 

Orchard Ridge

 

 

543,552.12

 

485,600.00

 

4,915,584.80

 

Overlook

 

 

1,276,644.21

 

1,100,200.00

 

11,178,160.77

 

Overlook Manor

 

 

614,124.42

 

1,299,100.00

 

4,545,055.47

 

Overlook Manor II

 

 

171,456.81

 

2,186,300.00

 

6,434,053.87

 

Overlook Manor III

 

 

83,657.93

 

1,026,300.00

 

3,111,047.51

 

Paces Station

 

 

3,289,398.45

 

4,801,500.00

 

35,837,451.01

 

Palladia

 

 

167,293.48

 

6,461,000.00

 

45,055,449.30

 

Palm Place

 

 

358,044.02

 

248,314.81

 

2,546,383.11

 

Panther Ridge

 

 

867,125.54

 

1,055,800.00

 

10,373,242.23

 

Paradise Pointe

 

 

2,529,302.73

 

1,913,414.15

 

19,947,258.55

 

Parc Royale

 

 

795,442.33

 

2,223,000.00

 

12,732,275.01

 

Park Meadow

 

 

622,335.84

 

835,217.00

 

15,743,104.48

 

Park Place (MN)

 

 

918,013.31

 

1,219,900.00

 

11,882,132.51

 

Park Place (TX)

 

 

362,985.92

 

1,603,000.00

 

12,417,911.70

 

Park Place II

 

 

749,454.07

 

1,216,100.00

 

11,701,151.58

 

Park Place West (CT)

 

 

116,924.24

 

466,243.49

 

3,233,666.56

 

Park West (CA)

 

 

2,000,415.18

 

3,033,500.00

 

29,302,797.83

 

Park West (TX)

 

 

957,192.18

 

648,705.00

 

5,695,733.91

 

Park West End (VA)

 

 

817,721.91

 

1,562,500.00

 

12,689,171.12

 

Parkfield

 

 

215,206.34

 

8,330,000.00

 

28,861,558.30

 

Parkridge Place

 

 

1,268,947.95

 

6,432,900.00

 

18,363,910.43

 

Parkside

 

 

2,220,344.20

 

6,246,700.00

 

14,047,797.11

 

Parkview Terrace

 

 

1,241,722.12

 

4,969,200.00

 

36,895,499.18

 

Parkville (Col)

 

 

245,383.55

 

150,432.98

 

1,571,140.04

 

Parkville (IN)

 

 

126,384.05

 

103,434.26

 

1,037,877.63

 

Parkville (Par)

 

 

117,955.07

 

127,863.02

 

1,244,592.62

 

Parkville (WV)

 

 

95,664.16

 

105,459.86

 

1,025,070.49

 

Parkway North (REIT)

 

 

80,792.90

 

145,350.00

 

1,388,907.88

 

Parkwood (CT)

 

 

68,341.52

 

531,364.67

 

3,620,405.58

 

Patchen Oaks

 

 

639,217.08

 

1,345,300.00

 

8,768,426.62

 

Pembroke Lake

 

 

591,742.76

 

511,947.00

 

9,481,282.12

 

Phillips Park

 

 

78,291.48

 

816,921.82

 

5,539,246.63

 

Pine Barrens

 

 

236,475.48

 

268,302.86

 

2,600,516.07

 

Pine Harbour

 

 

1,474,181.50

 

1,664,300.00

 

16,445,096.34

 

Pine Knoll

 

 

116,486.55

 

138,052.24

 

1,332,877.24

 

Pine Lake

 

 

71,473.49

 

79,876.79

 

775,275.07

 

Pine Meadows I (FL)

 

 

323,906.83

 

152,019.39

 

1,663,503.31

 

Pine Terrace I

 

 

456,044.68

 

288,991.84

 

3,002,471.09

 

Pine Tree Club

 

 

410,004.50

 

1,125,000.00

 

7,427,086.70

 

Pinellas Pines

 

 

199,885.02

 

174,999.26

 

1,741,819.22

 

Pines of Cloverlane

 

 

5,405,873.97

 

1,907,800.00

 

22,173,393.33

 

Pines of Springdale

 

 

970,267.17

 

473,867.00

 

5,235,441.49

 

Plum Tree

 

 

834,290.96

 

1,996,700.00

 

21,081,486.35

 

Plumwood (Che)

 

 

77,275.99

 

84,922.60

 

825,536.66

 

Plumwood (For)

 

 

147,101.39

 

131,350.81

 

1,304,345.20

 

Plumwood I

 

 

313,222.60

 

289,814.33

 

2,866,819.94

 

Plumwood II

 

 

80,246.31

 

107,583.06

 

1,028,170.32

 

Point (NC)

 

 

321,242.34

 

1,700,000.00

 

25,738,509.12

 

Pointe at South Mountain

 

 

1,092,343.96

 

2,228,800.00

 

21,151,654.94

 

Pointe East Condo, LLC

 

 

400,433.41

 

602,600.00

 

5,996,959.66

 

Polos East

 

 

634,480.98

 

1,386,000.00

 

19,693,101.02

 

Port Royale

 

 

1,271,364.27

 

1,754,200.00

 

17,061,237.40

 

Port Royale II

 

 

794,671.32

 

1,022,200.00

 

9,997,837.30

 

Port Royale III

 

 

1,071,946.36

 

7,454,900.00

 

15,815,100.01

 

Portland Center

 

 

3,487,178.82

 

6,032,900.00

 

47,041,577.35

 

Portofino

 

 

395,597.69

 

3,572,400.00

 

15,056,591.45

 

Portofino (Val)

 

 

288,784.82

 

8,640,000.00

 

21,775,911.09

 

Portside Towers

 

 

2,205,372.25

 

22,455,700.00

 

99,048,285.24

 

Prairie Creek I

 

 

560,894.85

 

4,067,291.52

 

39,546,917.14

 

Preakness

 

 

1,548,008.89

 

1,561,900.00

 

9,216,529.47

 

Preserve at Squaw Peak

 

 

309,724.28

 

517,788.00

 

8,843,716.11

 

Preston at Willowbend

 

 

2,571,345.90

 

872,500.00

 

10,450,261.14

 

Preston Bend

 

 

659,236.79

 

1,085,200.00

 

10,191,293.05

 

Princeton Court

 

 

193,638.17

 

116,696.04

 

1,221,857.49

 

Princeton Square

 

 

605,199.08

 

864,000.00

 

12,515,676.78

 

Promenade (FL)

 

 

1,261,398.23

 

2,124,193.40

 

27,065,435.18

 

Promenade at Aventura

 

 

339,724.27

 

13,320,000.00

 

30,693,472.70

 

 

Description

 

Total (B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation in
Latest Income
Statement (C)

Apartment Name

Oak Park North

 

17,602,441.27

 

(4,124,874.79

)

1990

 

30 Years

Oak Park South

 

17,450,594.28

 

(4,143,978.20

)

1989

 

30 Years

Oak Ridge

 

1,978,538.05

 

(245,925.95

)

1985

 

30 Years

Oak Shade

 

2,368,478.40

 

(273,754.65

)

1985

 

30 Years

Oakland Hills

 

8,484,180.78

 

(531,463.77

)

1987

 

30 Years

Oakley Woods

 

1,819,368.78

 

(227,165.02

)

1984

 

30 Years

Oaks (NC)

 

26,110,311.85

 

(3,657,832.39

)

1996

 

30 Years

Oakwood Manor

 

1,756,535.26

 

(200,013.13

)

1986

 

30 Years

Oakwood Village (FL)

 

1,771,937.95

 

(233,043.77

)

1986

 

30 Years

Oakwood Village (GA)

 

1,716,922.63

 

(197,384.04

)

1985

 

30 Years

Ocean Walk

 

29,349,463.54

 

(4,899,446.55

)

1990

 

30 Years

Old Archer Court

 

1,937,877.61

 

(253,974.67

)

1977

 

30 Years

Old Mill Glen

 

3,140,671.17

 

(224,631.47

)

1983

 

30 Years

Olde Redmond Place

 

19,582,174.81

 

(2,445,905.27

)

1986

 

30 Years

Olivewood (MI)

 

5,416,783.79

 

(626,462.52

)

1986

 

30 Years

Olivewood I

 

2,063,101.17

 

(256,860.61

)

1985

 

30 Years

Olivewood II

 

2,012,343.42

 

(239,256.95

)

1986

 

30 Years

One Eton Square

 

17,657,004.80

 

(3,776,803.33

)

1985

 

30 Years

Orchard Ridge

 

5,401,184.80

 

(1,583,021.44

)

1988

 

30 Years

Overlook

 

12,278,360.77

 

(2,765,538.07

)

1985

 

30 Years

Overlook Manor

 

5,844,155.47

 

(820,329.71

)

1980/1985

 

30 Years

Overlook Manor II

 

8,620,353.87

 

(1,136,672.62

)

1980/1985

 

30 Years

Overlook Manor III

 

4,137,347.51

 

(533,632.71

)

1980/1985

 

30 Years

Paces Station

 

40,638,951.01

 

(7,924,006.70

)

1984-1988/1989

 

30 Years

Palladia

 

51,516,449.30

 

(2,190,488.62

)

2000

 

30 Years

Palm Place

 

2,794,697.92

 

(348,604.53

)

1984

 

30 Years

Panther Ridge

 

11,429,042.23

 

(2,474,737.50

)

1980

 

30 Years

Paradise Pointe

 

21,860,672.70

 

(5,991,328.13

)

1987-90

 

30 Years

Parc Royale

 

14,955,275.01

 

(1,895,800.74

)

1994

 

30 Years

Park Meadow

 

16,578,321.48

 

(2,976,819.75

)

1986

 

30 Years

Park Place (MN)

 

13,102,032.51

 

(3,136,398.39

)

1986

 

30 Years

Park Place (TX)

 

14,020,911.70

 

(2,313,231.39

)

1996

 

30 Years

Park Place II

 

12,917,251.58

 

(2,997,738.17

)

1986

 

30 Years

Park Place West (CT)

 

3,699,910.05

 

(264,951.46

)

1961

 

30 Years

Park West (CA)

 

32,336,297.83

 

(7,935,898.53

)

1987/90

 

30 Years

Park West (TX)

 

6,344,438.91

 

(2,081,951.08

)

1985

 

30 Years

Park West End (VA)

 

14,251,671.12

 

(2,488,524.92

)

1985

 

30 Years

Parkfield

 

37,191,558.30

 

(2,123,297.80

)

2000

 

30 Years

Parkridge Place

 

24,796,810.43

 

(3,929,267.72

)

1985

 

30 Years

Parkside

 

20,294,497.11

 

(2,556,784.29

)

1979

 

30 Years

Parkview Terrace

 

41,864,699.18

 

(6,840,789.56

)

1986

 

30 Years

Parkville (Col)

 

1,721,573.02

 

(244,776.86

)

1978

 

30 Years

Parkville (IN)

 

1,141,311.89

 

(146,656.54

)

1982

 

30 Years

Parkville (Par)

 

1,372,455.64

 

(158,017.29

)

1982

 

30 Years

Parkville (WV)

 

1,130,530.35

 

(130,099.16

)

1982

 

30 Years

Parkway North (REIT)

 

1,534,257.88

 

(112,063.47

)

1984

 

30 Years

Parkwood (CT)

 

4,151,770.25

 

(307,263.89

)

1975

 

30 Years

Patchen Oaks

 

10,113,726.62

 

(1,634,205.39

)

1990

 

30 Years

Pembroke Lake

 

9,993,229.12

 

(1,186,728.52

)

1975

 

30 Years

Phillips Park

 

6,356,168.45

 

(423,017.01

)

1988

 

30 Years

Pine Barrens

 

2,868,818.93

 

(342,795.63

)

1986

 

30 Years

Pine Harbour

 

18,109,396.34

 

(5,644,888.98

)

1991

 

30 Years

Pine Knoll

 

1,470,929.48

 

(162,752.96

)

1985

 

30 Years

Pine Lake

 

855,151.86

 

(101,278.07

)

1982

 

30 Years

Pine Meadows I (FL)

 

1,815,522.70

 

(253,479.68

)

1985

 

30 Years

Pine Terrace I

 

3,291,462.93

 

(449,155.39

)

1983

 

30 Years

Pine Tree Club

 

8,552,086.70

 

(1,063,544.52

)

1986

 

30 Years

Pinellas Pines

 

1,916,818.48

 

(223,204.58

)

1983

 

30 Years

Pines of Cloverlane

 

24,081,193.33

 

(7,414,920.18

)

1975-79

 

30 Years

Pines of Springdale

 

5,709,308.49

 

(1,890,337.35

)

1985/87

 

30 Years

Plum Tree

 

23,078,186.35

 

(3,884,590.92

)

1989

 

30 Years

Plumwood (Che)

 

910,459.26

 

(107,622.39

)

1980

 

30 Years

Plumwood (For)

 

1,435,696.01

 

(182,425.38

)

1981

 

30 Years

Plumwood I

 

3,156,634.27

 

(375,254.16

)

1978

 

30 Years

Plumwood II

 

1,135,753.38

 

(126,507.44

)

1983

 

30 Years

Point (NC)

 

27,438,509.12

 

(3,917,791.85

)

1996

 

30 Years

Pointe at South Mountain

 

23,380,454.94

 

(4,647,638.83

)

1988

 

30 Years

Pointe East Condo, LLC

 

6,599,559.66

 

(1,770,500.28

)

1988

 

30 Years

Polos East

 

21,079,101.02

 

(3,106,816.26

)

1991

 

30 Years

Port Royale

 

18,815,437.40

 

(5,245,636.30

)

1988

 

30 Years

Port Royale II

 

11,020,037.30

 

(2,729,874.55

)

1988

 

30 Years

Port Royale III

 

23,270,000.01

 

(3,491,865.36

)

1988

 

30 Years

Portland Center

 

53,074,477.35

 

(7,615,609.84

)

1965

 

30 Years

Portofino

 

18,628,991.45

 

(2,802,413.76

)

1989

 

30 Years

Portofino (Val)

 

30,415,911.09

 

(1,560,945.68

)

1989

 

30 Years

Portside Towers

 

121,503,985.24

 

(15,701,096.19

)

1992/1997

 

30 Years

Prairie Creek I

 

43,614,208.66

 

(5,370,898.68

)

1998/99

 

30 Years

Preakness

 

10,778,429.47

 

(2,172,061.17

)

1986

 

30 Years

Preserve at Squaw Peak

 

9,361,504.11

 

(1,679,679.05

)

1990

 

30 Years

Preston at Willowbend

 

11,322,761.14

 

(3,823,384.91

)

1985

 

30 Years

Preston Bend

 

11,276,493.05

 

(2,342,010.41

)

1986

 

30 Years

Princeton Court

 

1,338,553.53

 

(164,895.88

)

1985

 

30 Years

Princeton Square

 

13,379,676.78

 

(2,031,423.67

)

1984

 

30 Years

Promenade (FL)

 

29,189,628.58

 

(4,106,405.23

)

1994

 

30 Years

Promenade at Aventura

 

44,013,472.70

 

(1,919,115.18

)

1995

 

30 Years

 

S - 8



 

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2002

 

Description

 

 

 

Initial Cost to
Company

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Promenade at Wyndham Lakes

 

Coral Springs, FL

 

 

6,640,000.00

 

26,743,759.79

 

Promenade Terrace

 

Corona, CA

 

14,673,985.07

 

2,282,800.00

 

20,546,289.38

 

Promontory Pointe I & II

 

Phoenix, AZ

 

 

2,355,509.00

 

30,421,839.60

 

Prospect Towers

 

Hackensack, NJ

 

14,098,134.08

 

3,926,600.00

 

27,966,416.19

 

Prospect Towers II

 

Hackensack, NJ

 

 

4,500,000.00

 

32,988,329.41

 

Providence at Kirby

 

Houston, TX

 

18,338,179.50

 

3,945,000.00

 

20,587,666.33

 

Pueblo Villas

 

Albuquerque, NM

 

 

855,600.00

 

7,694,320.11

 

Quail Call

 

Albany, GA

 

684,084.74

 

104,723.44

 

922,727.65

 

Ramblewood I (Val)

 

Valdosta, GA

 

 

132,083.69

 

1,163,801.21

 

Ramblewood II (Aug)

 

Augusta, GA

 

 

169,269.38

 

1,490,782.67

 

Ramblewood II (Val)

 

Valdosta, GA

 

 

61,672.12

 

543,398.57

 

Ranchside

 

New Port Richey, FL

 

 

144,692.45

 

1,274,898.15

 

Ranchstone

 

Houston, TX

 

 

770,000.00

 

15,371,430.67

 

Ravens Crest

 

Plainsboro, NJ

 

 

4,670,850.00

 

42,080,642.31

 

Ravinia

 

Greenfield, WI

 

 

(N)

1,240,100.00

 

12,055,713.24

 

Red Deer I

 

Fairborn, OH

 

 

204,316.78

 

1,800,253.53

 

Red Deer II

 

Fairborn, OH

 

 

193,851.63

 

1,708,044.09

 

Redan Village I

 

Decatur, GA

 

 

274,294.48

 

2,416,963.33

 

Redan Village II

 

Decatur, GA

 

 

240,605.46

 

2,119,855.32

 

Redlands Lawn and Tennis

 

Redlands, CA

 

 

4,822,320.00

 

26,359,328.48

 

Regency

 

Charlotte, NC

 

 

890,000.00

 

11,783,919.89

 

Regency Palms

 

Huntington Beach, CA

 

 

1,857,400.00

 

16,713,253.54

 

Remington Place

 

Pheonix, AZ

 

 

1,492,750.00

 

13,377,478.30

 

Reserve at Ashley Lake

 

Boynton Beach, FL

 

24,150,000.00

 

3,520,400.00

 

23,332,493.58

 

Reserve at Fairfax Corners

 

Fairfax, VA

 

 

15,804,057.13

 

63,216,228.51

 

Reserve Square Combined

 

Cleveland, OH (G)

 

 

2,618,851.89

 

23,582,868.99

 

Retreat, The

 

Phoenix, AZ

 

 

(S)

3,475,114.00

 

27,265,251.81

 

Ribbon Mill

 

Manchester, CT

 

4,414,097.57

 

787,929.00

 

5,267,144.05

 

Richmond Townhomes

 

Houston, TX

 

 

940,000.00

 

13,906,905.00

 

Ridgewood (Lou)

 

Louisville, KY

 

 

163,685.89

 

1,442,301.06

 

Ridgewood (MI)

 

Westland, MI

 

1,161,530.68

 

176,968.96

 

1,559,588.43

 

Ridgewood (Rus)

 

Russellville, KY

 

740,727.67

 

69,156.10

 

609,340.64

 

Ridgewood I (Bed)

 

Bedford, IN

 

818,907.23

 

107,119.92

 

943,843.19

 

Ridgewood I (Elk)

 

Elkhart, IN

 

 

159,371.17

 

1,404,233.72

 

Ridgewood I (GA)

 

Decatur, GA

 

1,326,579.20

 

230,574.17

 

2,031,609.72

 

Ridgewood I (Lex)

 

Lexington, KY

 

 

203,719.66

 

1,794,792.23

 

Ridgewood I (OH)

 

Columbus, OH

 

1,160,738.69

 

174,065.87

 

1,534,135.00

 

Ridgewood II (Bed)

 

Bedford, IN

 

848,893.80

 

99,558.74

 

877,220.98

 

Ridgewood II (Elk)

 

Elkhart, IN

 

 

215,334.70

 

1,897,333.39

 

Ridgewood II (GA)

 

Decatur, GA

 

954,440.18

 

164,999.02

 

1,453,626.21

 

Ridgewood II (OH)

 

Columbus, OH

 

1,122,047.40

 

162,913.98

 

1,435,647.68

 

Ridgewood Village

 

San Diego, CA

 

 

(J)

5,761,500.00

 

14,032,510.64

 

Ridgewood Village II

 

San Diego, CA

 

 

6,048,000.00

 

19,971,537.18

 

Rincon

 

Houston, TX

 

 

4,401,900.00

 

16,734,745.75

 

River Glen I

 

Reynoldsburg, OH

 

 

171,271.91

 

1,508,892.15

 

River Glen II

 

Reynoldsburg, OH

 

1,119,412.57

 

158,683.55

 

1,398,175.02

 

River Hill

 

Grand Prairie, TX

 

 

2,004,000.00

 

19,272,943.71

 

River Oaks (CA)

 

Oceanside, CA

 

10,438,479.00

 

5,600,000.00

 

20,673,713.81

 

River Park

 

Fort Worth, TX

 

7,353,502.23

 

2,245,400.00

 

8,811,726.50

 

Rivers Bend (CT)

 

Windsor, CT

 

 

(P)

3,325,516.73

 

22,230,398.58

 

Rivers Edge

 

Waterbury, CT

 

 

781,900.00

 

6,561,167.21

 

Rivers End I

 

Jacksonville, FL

 

1,343,119.61

 

171,744.81

 

1,507,064.67

 

Rivers End II

 

Jacksonville, FL

 

 

190,687.68

 

1,680,171.28

 

River Pointe at Den Rock Park

 

Lawrence, MA

 

18,100,000.00

 

4,615,702.11

 

18,406,208.83

 

Riverside Park

 

Tulsa, OK

 

 

1,441,400.00

 

12,371,637.06

 

Riverview Condominiums

 

Norwalk, CT

 

6,125,037.67

 

2,300,000.00

 

7,406,729.78

 

Roanoke

 

Rochester Hills, MI

 

40,500.00

 

369,911.16

 

3,259,270.40

 

Rock Creek

 

Corrboro, NC

 

 

895,700.00

 

8,062,542.86

 

Rockingham Glen

 

West Roxbury, MA

 

2,395,953.57

 

1,124,216.91

 

7,515,159.93

 

Rolido Parque

 

Houston, TX

 

6,830,444.31

 

2,955,900.00

 

7,931,879.77

 

Rolling Green (Amherst)

 

Amherst, MA

 

3,927,835.67

 

1,340,701.85

 

8,962,317.43

 

Rolling Green (Fall River)

 

Fall River, MA

 

7,832,720.51

 

2,481,821.11

 

16,780,359.12

 

Rolling Green (Milford)

 

Milford, MA

 

7,791,026.73

 

2,012,350.35

 

13,452,150.14

 

Rosecliff

 

Quincy, MA

 

 

5,460,000.00

 

15,722,948.35

 

Rosehill Pointe

 

Lenexa, KS

 

 

(R)

2,093,300.00

 

18,863,514.87

 

Rosewood (KY)

 

Louisville, KY

 

 

253,452.90

 

2,233,196.22

 

Rosewood (OH)

 

Columbus, OH

 

 

212,378.37

 

1,871,185.91

 

Rosewood Commons I

 

Indianapolis, IN

 

1,780,506.79

 

228,644.39

 

2,014,652.29

 

Rosewood Commons II

 

Indianapolis, IN

 

 

220,463.03

 

1,942,519.54

 

Royal Oak

 

Eagan, MN

 

13,139,491.00

 

1,602,903.51

 

14,423,662.47

 

Royal Oaks (FL)

 

Jacksonville, FL

 

 

1,988,000.00

 

13,645,117.44

 

Royale

 

Cranston, RI

 

 

(P)

512,785.47

 

3,427,865.91

 

Sabal Palm at Boot Ranch

 

Palm Harbor, FL

 

 

3,888,000.00

 

28,923,691.69

 

Sabal Palm at Carrollwood Place

 

Tampa, FL

 

 

3,888,000.00

 

26,911,542.48

 

Sabal Palm at Lake Buena Vista

 

Orlando, FL

 

21,170,000.00

 

2,800,000.00

 

23,687,892.95

 

Sabal Palm at Metrowest

 

Orlando, FL

 

 

4,110,000.00

 

38,394,864.86

 

Sabal Palm at Metrowest II

 

Orlando, FL

 

 

4,560,000.00

 

33,907,282.83

 

Sabal Pointe

 

Coral Springs, FL

 

 

1,951,600.00

 

17,570,507.92

 

Saddle Ridge

 

Ashburn, VA

 

 

1,364,800.00

 

12,283,616.32

 

Sailboat Bay

 

Raleigh, NC

 

 

960,000.00

 

8,797,579.84

 

St. Andrews at Winston Park

 

Coconut Creek, FL

 

 

5,680,000.00

 

19,812,090.27

 

Sandalwood

 

Toledo, OH

 

1,062,692.38

 

151,926.23

 

1,338,635.64

 

Sandpiper II

 

Fort Pierce, FL

 

 

155,495.65

 

1,369,987.12

 

Sanford Court

 

Sanford, FL

 

1,681,432.84

 

238,814.10

 

2,104,212.44

 

Savannah Lakes

 

Boynton Beach, FL

 

 

7,000,000.00

 

30,422,606.70

 

 

Description

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net) (E)

 

Gross Amount Carried
at Close of
Period 12/31/02

 

Apartment Name

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures(A)

 

Promenade at Wyndham Lakes

 

 

236,026.23

 

6,640,000.00

 

26,979,786.02

 

Promenade Terrace

 

 

1,105,005.11

 

2,282,800.00

 

21,651,294.49

 

Promontory Pointe I & II

 

 

1,163,229.75

 

2,355,509.00

 

31,585,069.35

 

Prospect Towers

 

 

2,147,267.17

 

3,926,600.00

 

30,113,683.36

 

Prospect Towers II

 

 

4,914.05

 

4,500,000.00

 

32,993,243.46

 

Providence at Kirby

 

 

215.42

 

3,945,000.00

 

20,587,881.75

 

Pueblo Villas

 

 

1,761,637.56

 

855,600.00

 

9,455,957.67

 

Quail Call

 

 

119,621.30

 

104,723.44

 

1,042,348.95

 

Ramblewood I (Val)

 

 

87,961.53

 

132,083.69

 

1,251,762.74

 

Ramblewood II (Aug)

 

 

274,767.43

 

169,269.38

 

1,765,550.10

 

Ramblewood II (Val)

 

 

27,993.36

 

61,672.12

 

571,391.93

 

Ranchside

 

 

148,381.27

 

144,692.45

 

1,423,279.42

 

Ranchstone

 

 

276,946.71

 

770,000.00

 

15,648,377.38

 

Ravens Crest

 

 

3,994,205.46

 

4,670,850.00

 

46,074,847.77

 

Ravinia

 

 

467,929.39

 

1,240,100.00

 

12,523,642.63

 

Red Deer I

 

 

150,334.81

 

204,316.78

 

1,950,588.34

 

Red Deer II

 

 

118,587.57

 

193,851.63

 

1,826,631.66

 

Redan Village I

 

 

197,796.89

 

274,294.48

 

2,614,760.22

 

Redan Village II

 

 

124,469.73

 

240,605.46

 

2,244,325.05

 

Redlands Lawn and Tennis

 

 

1,450,244.71

 

4,822,320.00

 

27,809,573.19

 

Regency

 

 

629,719.36

 

890,000.00

 

12,413,639.25

 

Regency Palms

 

 

1,564,041.57

 

1,857,400.00

 

18,277,295.11

 

Remington Place

 

 

1,958,692.37

 

1,492,750.00

 

15,336,170.67

 

Reserve at Ashley Lake

 

 

1,103,926.95

 

3,520,400.00

 

24,436,420.53

 

Reserve at Fairfax Corners

 

 

76,720.86

 

15,804,057.13

 

63,292,949.37

 

Reserve Square Combined

 

 

15,256,869.81

 

2,618,851.89

 

38,839,738.80

 

Retreat, The

 

 

322,549.15

 

3,475,114.00

 

27,587,800.96

 

Ribbon Mill

 

 

147,463.42

 

787,929.00

 

5,414,607.47

 

Richmond Townhomes

 

 

417,479.69

 

940,000.00

 

14,324,384.69

 

Ridgewood (Lou)

 

 

71,899.84

 

163,685.89

 

1,514,200.90

 

Ridgewood (MI)

 

 

167,332.53

 

176,968.96

 

1,726,920.96

 

Ridgewood (Rus)

 

 

86,322.11

 

69,156.10

 

695,662.75

 

Ridgewood I (Bed)

 

 

101,351.24

 

107,119.92

 

1,045,194.43

 

Ridgewood I (Elk)

 

 

212,345.51

 

159,371.17

 

1,616,579.23

 

Ridgewood I (GA)

 

 

150,802.86

 

230,574.17

 

2,182,412.58

 

Ridgewood I (Lex)

 

 

134,781.13

 

203,719.66

 

1,929,573.36

 

Ridgewood I (OH)

 

 

173,832.87

 

174,065.87

 

1,707,967.87

 

Ridgewood II (Bed)

 

 

77,856.59

 

99,558.74

 

955,077.57

 

Ridgewood II (Elk)

 

 

282,705.39

 

215,334.70

 

2,180,038.78

 

Ridgewood II (GA)

 

 

74,596.35

 

164,999.02

 

1,528,222.56

 

Ridgewood II (OH)

 

 

127,959.64

 

162,913.98

 

1,563,607.32

 

Ridgewood Village

 

 

139,324.91

 

5,761,500.00

 

14,171,835.55

 

Ridgewood Village II

 

 

28,679.67

 

6,048,000.00

 

20,000,216.85

 

Rincon

 

 

630,259.78

 

4,401,900.00

 

17,365,005.53

 

River Glen I

 

 

102,834.57

 

171,271.91

 

1,611,726.72

 

River Glen II

 

 

133,473.39

 

158,683.55

 

1,531,648.41

 

River Hill

 

 

649,143.04

 

2,004,000.00

 

19,922,086.75

 

River Oaks (CA)

 

 

524,622.09

 

5,600,000.00

 

21,198,335.90

 

River Park

 

 

1,789,868.90

 

2,245,400.00

 

10,601,595.40

 

Rivers Bend (CT)

 

 

228,536.08

 

3,325,516.73

 

22,458,934.66

 

Rivers Edge

 

 

342,197.03

 

781,900.00

 

6,903,364.24

 

Rivers End I

 

 

192,458.75

 

171,744.81

 

1,699,523.42

 

Rivers End II

 

 

168,670.63

 

190,687.68

 

1,848,841.91

 

River Pointe at Den Rock Park

 

 

 

4,615,702.11

 

18,406,208.83

 

Riverside Park

 

 

563,104.54

 

1,441,400.00

 

12,934,741.60

 

Riverview Condominiums

 

 

748,809.82

 

2,300,000.00

 

8,155,539.60

 

Roanoke

 

 

160,269.11

 

369,911.16

 

3,419,539.51

 

Rock Creek

 

 

671,043.01

 

895,700.00

 

8,733,585.87

 

Rockingham Glen

 

 

177,529.83

 

1,124,216.91

 

7,692,689.76

 

Rolido Parque

 

 

1,306,358.06

 

2,955,900.00

 

9,238,237.83

 

Rolling Green (Amherst)

 

 

454,891.94

 

1,340,701.85

 

9,417,209.37

 

Rolling Green (Fall River)

 

 

730,420.64

 

2,481,821.11

 

17,510,779.76

 

Rolling Green (Milford)

 

 

867,111.96

 

2,012,350.35

 

14,319,262.10

 

Rosecliff

 

 

55,958.02

 

5,460,000.00

 

15,778,906.37

 

Rosehill Pointe

 

 

3,229,392.58

 

2,093,300.00

 

22,092,907.45

 

Rosewood (KY)

 

 

218,410.03

 

253,452.90

 

2,451,606.25

 

Rosewood (OH)

 

 

227,442.54

 

212,378.37

 

2,098,628.45

 

Rosewood Commons I

 

 

213,438.48

 

228,644.39

 

2,228,090.77

 

Rosewood Commons II

 

 

163,163.28

 

220,463.03

 

2,105,682.82

 

Royal Oak

 

 

791,337.95

 

1,602,903.51

 

15,215,000.42

 

Royal Oaks (FL)

 

 

547,560.55

 

1,988,000.00

 

14,192,677.99

 

Royale

 

 

105,581.62

 

512,785.47

 

3,533,447.53

 

Sabal Palm at Boot Ranch

 

 

951,788.76

 

3,888,000.00

 

29,875,480.45

 

Sabal Palm at Carrollwood Place

 

 

639,972.72

 

3,888,000.00

 

27,551,515.20

 

Sabal Palm at Lake Buena Vista

 

 

832,921.40

 

2,800,000.00

 

24,520,814.35

 

Sabal Palm at Metrowest

 

 

1,077,090.21

 

4,110,000.00

 

39,471,955.07

 

Sabal Palm at Metrowest II

 

 

457,514.75

 

4,560,000.00

 

34,364,797.58

 

Sabal Pointe

 

 

1,637,018.52

 

1,951,600.00

 

19,207,526.44

 

Saddle Ridge

 

 

762,469.97

 

1,364,800.00

 

13,046,086.29

 

Sailboat Bay

 

 

406,975.50

 

960,000.00

 

9,204,555.34

 

St. Andrews at Winston Park

 

 

135,605.24

 

5,680,000.00

 

19,947,695.51

 

Sandalwood

 

 

63,494.07

 

151,926.23

 

1,402,129.71

 

Sandpiper II

 

 

306,312.63

 

155,495.65

 

1,676,299.75

 

Sanford Court

 

 

295,136.86

 

238,814.10

 

2,399,349.30

 

Savannah Lakes

 

 

72,807.26

 

7,000,000.00

 

30,495,413.96

 

 

Description

 

Total (B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation in
Latest Income
Statement (C)

Apartment Name

Promenade at Wyndham Lakes

 

33,619,786.02

 

(2,419,285.12

)

1998

 

30 Years

Promenade Terrace

 

23,934,094.49

 

(5,177,431.95

)

1990

 

30 Years

Promontory Pointe I & II

 

33,940,578.35

 

(5,915,984.99

)

1984/1996

 

30 Years

Prospect Towers

 

34,040,283.36

 

(5,171,207.86

)

1995

 

30 Years

Prospect Towers II

 

37,493,243.46

 

(586,316.61

)

2002

 

30 Years

Providence at Kirby

 

24,532,881.75

 

(68,096.95

)

1999

 

30 Years

Pueblo Villas

 

10,311,557.67

 

(2,723,921.65

)

1975

 

30 Years

Quail Call

 

1,147,072.39

 

(153,869.35

)

1984

 

30 Years

Ramblewood I (Val)

 

1,383,846.43

 

(164,670.21

)

1983

 

30 Years

Ramblewood II (Aug)

 

1,934,819.48

 

(255,688.81

)

1986

 

30 Years

Ramblewood II (Val)

 

633,064.05

 

(75,448.32

)

1983

 

30 Years

Ranchside

 

1,567,971.87

 

(190,994.64

)

1985

 

30 Years

Ranchstone

 

16,418,377.38

 

(2,412,056.59

)

1996

 

30 Years

Ravens Crest

 

50,745,697.77

 

(14,616,778.19

)

1984

 

30 Years

Ravinia

 

13,763,742.63

 

(2,330,780.77

)

1991

 

30 Years

Red Deer I

 

2,154,905.12

 

(244,784.45

)

1986

 

30 Years

Red Deer II

 

2,020,483.29

 

(227,385.90

)

1987

 

30 Years

Redan Village I

 

2,889,054.70

 

(332,444.35

)

1984

 

30 Years

Redan Village II

 

2,484,930.51

 

(273,768.11

)

1986

 

30 Years

Redlands Lawn and Tennis

 

32,631,893.19

 

(5,348,475.44

)

1986

 

30 Years

Regency

 

13,303,639.25

 

(1,942,899.42

)

1986

 

30 Years

Regency Palms

 

20,134,695.11

 

(4,770,275.62

)

1969

 

30 Years

Remington Place

 

16,828,920.67

 

(4,166,676.06

)

1983

 

30 Years

Reserve at Ashley Lake

 

27,956,820.53

 

(4,751,256.08

)

1990

 

30 Years

Reserve at Fairfax Corners

 

79,097,006.50

 

(407,712.06

)

2001

 

30 Years

Reserve Square Combined

 

41,458,590.69

 

(15,856,039.43

)

1973

 

30 Years

Retreat, The

 

31,062,914.96

 

(3,540,432.38

)

1999

 

30 Years

Ribbon Mill

 

6,202,536.47

 

(435,437.24

)

1908

 

30 Years

Richmond Townhomes

 

15,264,384.69

 

(2,229,797.16

)

1995

 

30 Years

Ridgewood (Lou)

 

1,677,886.79

 

(186,061.50

)

1984

 

30 Years

Ridgewood (MI)

 

1,903,889.92

 

(216,625.82

)

1983

 

30 Years

Ridgewood (Rus)

 

764,818.85

 

(107,262.68

)

1984

 

30 Years

Ridgewood I (Bed)

 

1,152,314.35

 

(143,234.10

)

1984

 

30 Years

Ridgewood I (Elk)

 

1,775,950.40

 

(215,866.26

)

1984

 

30 Years

Ridgewood I (GA)

 

2,412,986.75

 

(274,469.89

)

1984

 

30 Years

Ridgewood I (Lex)

 

2,133,293.02

 

(241,712.24

)

1984

 

30 Years

Ridgewood I (OH)

 

1,882,033.74

 

(218,162.26

)

1984

 

30 Years

Ridgewood II (Bed)

 

1,054,636.31

 

(129,722.95

)

1986

 

30 Years

Ridgewood II (Elk)

 

2,395,373.48

 

(299,692.76

)

1986

 

30 Years

Ridgewood II (GA)

 

1,693,221.58

 

(185,620.14

)

1986

 

30 Years

Ridgewood II (OH)

 

1,726,521.30

 

(200,311.82

)

1985

 

30 Years

Ridgewood Village

 

19,933,335.55

 

(2,554,075.83

)

1997

 

30 Years

Ridgewood Village II

 

26,048,216.85

 

(1,511,868.82

)

1997

 

30 Years

Rincon

 

21,766,905.53

 

(3,571,362.26

)

1996

 

30 Years

River Glen I

 

1,782,998.63

 

(199,011.16

)

1987

 

30 Years

River Glen II

 

1,690,331.96

 

(183,384.77

)

1987

 

30 Years

River Hill

 

21,926,086.75

 

(3,141,832.16

)

1996

 

30 Years

River Oaks (CA)

 

26,798,335.90

 

(1,514,304.00

)

1984

 

30 Years

River Park

 

12,846,995.40

 

(2,158,402.47

)

1984

 

30 Years

Rivers Bend (CT)

 

25,784,451.39

 

(1,784,770.69

)

1973

 

30 Years

Rivers Edge

 

7,685,264.24

 

(1,196,445.82

)

1974

 

30 Years

Rivers End I

 

1,871,268.23

 

(226,129.81

)

1986

 

30 Years

Rivers End II

 

2,039,529.59

 

(244,063.85

)

1986

 

30 Years

River Pointe at Den Rock Park

 

23,021,910.94

 

 

2000

 

30 Years

Riverside Park

 

14,376,141.60

 

(2,619,595.36

)

1994

 

30 Years

Riverview Condominiums

 

10,455,539.60

 

(609,557.75

)

1991

 

30 Years

Roanoke

 

3,789,450.67

 

(415,987.31

)

1985

 

30 Years

Rock Creek

 

9,629,285.87

 

(2,098,864.53

)

1986

 

30 Years

Rockingham Glen

 

8,816,906.67

 

(632,324.37

)

1974

 

30 Years

Rolido Parque

 

12,194,137.83

 

(2,128,163.25

)

1978

 

30 Years

Rolling Green (Amherst)

 

10,757,911.22

 

(800,919.63

)

1970

 

30 Years

Rolling Green (Fall River)

 

19,992,600.87

 

(1,519,323.33

)

1971

 

30 Years

Rolling Green (Milford)

 

16,331,612.45

 

(1,245,454.47

)

1970

 

30 Years

Rosecliff

 

21,238,906.37

 

(1,915,722.63

)

1990

 

30 Years

Rosehill Pointe

 

24,186,207.45

 

(6,327,029.73

)

1984

 

30 Years

Rosewood (KY)

 

2,705,059.15

 

(300,448.90

)

1984

 

30 Years

Rosewood (OH)

 

2,311,006.82

 

(271,061.90

)

1985

 

30 Years

Rosewood Commons I

 

2,456,735.16

 

(306,776.85

)

1986

 

30 Years

Rosewood Commons II

 

2,326,145.85

 

(279,542.53

)

1987

 

30 Years

Royal Oak

 

16,817,903.93

 

(2,953,451.43

)

1989

 

30 Years

Royal Oaks (FL)

 

16,180,677.99

 

(2,300,536.06

)

1991

 

30 Years

Royale

 

4,046,233.00

 

(291,644.79

)

1976

 

30 Years

Sabal Palm at Boot Ranch

 

33,763,480.45

 

(4,612,557.84

)

1996

 

30 Years

Sabal Palm at Carrollwood Place

 

31,439,515.20

 

(4,257,852.51

)

1995

 

30 Years

Sabal Palm at Lake Buena Vista

 

27,320,814.35

 

(3,899,611.72

)

1988

 

30 Years

Sabal Palm at Metrowest

 

43,581,955.07

 

(5,973,716.16

)

1998

 

30 Years

Sabal Palm at Metrowest II

 

38,924,797.58

 

(5,227,802.71

)

1997

 

30 Years

Sabal Pointe

 

21,159,126.44

 

(4,678,294.78

)

1995

 

30 Years

Saddle Ridge

 

14,410,886.29

 

(3,464,047.40

)

1989

 

30 Years

Sailboat Bay

 

10,164,555.34

 

(1,509,935.68

)

1986

 

30 Years

St. Andrews at Winston Park

 

25,627,695.51

 

(473,938.27

)

1997

 

30 Years

Sandalwood

 

1,554,055.94

 

(171,824.61

)

1984

 

30 Years

Sandpiper II

 

1,831,795.40

 

(248,159.44

)

1982

 

30 Years

Sanford Court

 

2,638,163.40

 

(333,865.38

)

1976

 

30 Years

Savannah Lakes

 

37,495,413.96

 

(520,699.07

)

1991

 

30 Years

 

S - 9



 

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2002

 

Description

 

 

 

Initial Cost to
Company

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Scarborough Square

 

Rockville, MD

 

4,949,751.44

 

1,815,000.00

 

7,608,125.57

 

Schooner Bay I

 

Foster City, CA

 

27,000,000.00

 

5,345,000.00

 

16,545,650.58

 

Schooner Bay II

 

Foster City, CA

 

23,760,000.00

 

4,550,000.00

 

14,607,258.63

 

Scottsdale Meadows

 

Scottsdale, AZ

 

 

1,512,000.00

 

11,407,698.76

 

Security Manor

 

Westfield, MA

 

 

(P)

355,456.23

 

2,376,152.12

 

Sedona Springs

 

Austin, TX

 

 

(S)

2,574,000.00

 

23,477,042.72

 

Seeley Lake

 

Lakewood, WA

 

 

2,760,400.00

 

24,845,286.28

 

Settlers Point

 

Salt Lake City, UT

 

 

1,715,100.00

 

15,437,046.26

 

Seventh & James

 

Seattle, WA

 

 

663,800.00

 

5,974,802.99

 

Shadetree

 

West Palm Beach, FL

 

 

532,000.00

 

1,420,721.36

 

Shadow Bay I

 

Jacksonville, FL

 

 

123,318.51

 

1,086,720.43

 

Shadow Bay II

 

Jacksonville, FL

 

953,942.18

 

139,708.74

 

1,231,134.03

 

Shadow Brook

 

Scottsdale, AZ

 

 

3,065,496.00

 

18,367,686.39

 

Shadow Lake

 

Doraville, GA

 

 

1,140,000.00

 

13,117,276.66

 

Shadow Ridge

 

Tallahassee, FL

 

 

150,326.51

 

1,324,061.38

 

Shadow Trace

 

Stone Mountain, GA

 

 

244,320.39

 

2,152,728.92

 

Shadowood I

 

Sarasota, FL

 

600,000.00

 

157,660.55

 

1,389,061.24

 

Shadowood II

 

Sarasota, FL

 

1,165,302.92

 

152,030.92

 

1,339,469.12

 

Sheffield Court

 

Arlington, VA

 

 

3,349,350.00

 

31,960,799.88

 

Sherbrook (IN)

 

Indianapolis, IN

 

1,597,767.51

 

171,920.49

 

1,514,706.88

 

Sherbrook (OH)

 

Columbus, OH

 

1,064,011.07

 

163,493.35

 

1,440,035.77

 

Sherbrook (PA)

 

Wexford, PA

 

 

279,665.03

 

2,464,403.71

 

Shoal Run

 

Birmingham, AL

 

 

1,380,000.00

 

12,218,577.43

 

Siena Terrace

 

Lake Forest, CA

 

17,814,299.72

 

8,900,000.00

 

24,083,023.60

 

Silver Creek

 

Phoenix, AZ

 

 

712,102.00

 

6,707,495.59

 

Silver Forest

 

Ocala, FL

 

825,954.02

 

126,535.69

 

1,114,917.31

 

Silver Shadow

 

Las Vegas, NV

 

 

953,440.00

 

8,599,510.80

 

Silver Springs (FL)

 

Jacksonville, FL

 

 

1,831,100.00

 

16,474,734.54

 

Silverwood

 

Mission, KS

 

 

(M)

1,230,000.00

 

11,070,904.41

 

Sky Pines I

 

Orlando, FL

 

2,203,000.17

 

349,028.75

 

3,075,448.67

 

Sky Ridge

 

Woodstock, GA

 

 

437,373.49

 

3,853,792.10

 

Skycrest

 

Valencia, CA

 

18,138,338.01

 

10,560,000.00

 

25,574,457.27

 

Skylark

 

Union City, CA

 

 

1,781,600.00

 

16,731,915.87

 

Skyview

 

Rancho Santa Margarita, CA

 

 

3,380,000.00

 

21,953,151.07

 

Slate Run (Hop)

 

Hopkinsville, KY

 

 

91,303.73

 

804,535.36

 

Slate Run (Ind)

 

Indianapolis, IN

 

1,953,399.94

 

295,593.01

 

2,604,496.55

 

Slate Run (Leb)

 

Lebanon, IN

 

1,185,948.26

 

154,060.96

 

1,357,444.95

 

Slate Run (Mia)

 

Miamisburg, OH

 

816,516.69

 

136,064.79

 

1,198,879.10

 

Slate Run I (Lou)

 

Louisville, KY

 

 

179,765.59

 

1,583,930.73

 

Slate Run II (Lou)

 

Louisville, KY

 

1,123,961.26

 

167,722.89

 

1,477,722.46

 

Smoketree Polo Club

 

Indio, CA

 

8,050,000.00

 

867,200.00

 

6,971,076.37

 

Sommerset Place

 

Raleigh, NC

 

 

360,000.00

 

7,800,205.70

 

Sonata at Cherry Creek

 

Denver, CO

 

 

5,490,000.00

 

18,130,479.26

 

Songbird

 

San Antonio, TX

 

 

1,082,500.00

 

9,733,790.98

 

Sonoran

 

Phoenix, AZ

 

 

2,361,922.00

 

31,841,723.63

 

Sonterra at Foothill Ranch

 

Foothill Ranch, CA

 

 

(R)

7,503,400.00

 

24,048,506.71

 

South Creek

 

Phoenix, AZ

 

 

2,671,300.00

 

24,042,041.82

 

South Pointe

 

St. Louis, MO

 

7,110,322.24

 

961,100.00

 

8,651,149.61

 

South Shore

 

Stockton, CA

 

6,833,000.00

 

840,000.00

 

6,512,940.85

 

Southwood

 

Palo Alto, CA

 

 

6,936,600.00

 

14,324,068.88

 

Spicewood

 

Indianapolis, IN

 

984,566.00

 

128,354.56

 

1,131,043.53

 

Spicewood Springs

 

Jacksonville, FL

 

 

1,536,000.00

 

21,138,008.81

 

Spinnaker Cove

 

Hermitage, TN

 

 

(M)

1,461,731.24

 

12,770,420.93

 

Spring Gate

 

Springfield, FL

 

 

132,951.42

 

1,171,446.91

 

Spring Hill Commons

 

Acton, MA

 

 

1,107,435.54

 

7,402,979.90

 

Spring Lake Manor

 

Birmingham, AL (T)

 

3,704,348.14

 

199,991.58

 

4,512,048.07

 

Springbrook

 

Anderson, SC

 

1,647,722.54

 

168,958.84

 

1,488,611.47

 

Springs Colony

 

Altamonte Springs, FL

 

 

(M)

640,400.00

 

5,852,156.88

 

Springtree (REIT)

 

W. Palm Beach, FL

 

1,174,930.37

 

183,100.00

 

1,648,300.69

 

Springwood (Col)

 

Columbus, OH

 

1,034,147.04

 

189,947.71

 

1,672,888.81

 

Springwood (IN)

 

New Haven, IN

 

 

119,198.99

 

1,050,337.97

 

Squaw Peak Condo, LLC

 

Phoenix, AZ

 

 

 

 

Steeplechase

 

Charlotte, NC

 

 

1,111,500.00

 

10,180,749.95

 

Sterling Point

 

Littleton, CO

 

 

935,500.00

 

8,419,199.52

 

Stewart Way I

 

Hinesville, GA

 

2,099,432.15

 

290,772.56

 

2,562,373.14

 

Stillwater

 

Savannah, GA

 

891,950.18

 

151,197.79

 

1,332,417.32

 

Stone Crossing

 

Montgomery, AL (T)

 

1,965,996.06

 

103,186.01

 

2,716,315.53

 

Stone Oak

 

Houston, TX

 

 

2,544,000.00

 

17,486,077.12

 

Stonehenge (Day)

 

Dayton, OH

 

 

202,293.85

 

1,782,140.24

 

Stonehenge (Ind)

 

Indianapolis, IN

 

1,154,560.95

 

146,810.32

 

1,293,558.94

 

Stonehenge (Jas)

 

Jasper, IN

 

411,010.05

 

78,334.74

 

690,214.46

 

Stonehenge (KY)

 

Glasgow, KY

 

764,674.44

 

111,631.60

 

983,596.05

 

Stonehenge (Mas)

 

Massillon, OH

 

 

145,386.28

 

1,281,011.57

 

Stonehenge I (Ric)

 

Richmond, IN

 

1,081,150.23

 

156,342.98

 

1,377,552.00

 

Stoney Creek

 

Lakewood, WA

 

 

1,215,200.00

 

10,938,133.89

 

Stratford Square

 

Winter Park, FL (T)

 

4,926,349.82

 

391,300.00

 

3,176,441.37

 

Strawberry Place

 

Plant City, FL

 

 

78,444.76

 

691,183.84

 

Sturbridge Meadows

 

Sturbridge, MA

 

2,245,460.96

 

702,446.99

 

4,695,714.32

 

Suffolk Grove I

 

Grove City, OH

 

 

214,106.74

 

1,886,414.73

 

Suffolk Grove II

 

Grove City, OH

 

 

167,682.97

 

1,477,568.67

 

Sugartree I

 

New Smyna Beach, FL

 

933,161.14

 

155,018.08

 

1,453,696.13

 

Summer Chase

 

Denver, CO

 

 

(Q)

1,709,200.00

 

15,375,007.91

 

Summer Creek

 

Plymouth, MN

 

2,174,330.19

 

579,600.00

 

3,815,800.17

 

Summer Ridge

 

Riverside, CA

 

 

602,400.00

 

5,422,807.38

 

Summerhill Glen

 

Maynard, MA

 

1,952,538.75

 

415,812.01

 

2,779,618.15

 

 

Description

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net) (E)

 

Gross Amount Carried
at Close of
Period 12/31/02

 

Apartment Name

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures (A)

 

Scarborough Square

 

 

733,217.16

 

1,815,000.00

 

8,341,342.73

 

Schooner Bay I

 

 

217,348.48

 

5,345,000.00

 

16,762,999.06

 

Schooner Bay II

 

 

162,574.87

 

4,550,000.00

 

14,769,833.50

 

Scottsdale Meadows

 

 

597,015.84

 

1,512,000.00

 

12,004,714.60

 

Security Manor

 

 

29,939.74

 

355,456.23

 

2,406,091.86

 

Sedona Springs

 

 

964,952.99

 

2,574,000.00

 

24,441,995.71

 

Seeley Lake

 

 

1,167,454.42

 

2,760,400.00

 

26,012,740.70

 

Settlers Point

 

 

1,241,146.25

 

1,715,100.00

 

16,678,192.51

 

Seventh & James

 

 

1,747,327.05

 

663,800.00

 

7,722,130.04

 

Shadetree

 

 

230,771.10

 

532,000.00

 

1,651,492.46

 

Shadow Bay I

 

 

100,036.70

 

123,318.51

 

1,186,757.13

 

Shadow Bay II

 

 

105,578.16

 

139,708.74

 

1,336,712.19

 

Shadow Brook

 

 

824,719.44

 

3,065,496.00

 

19,192,405.83

 

Shadow Lake

 

 

403,494.70

 

1,140,000.00

 

13,520,771.36

 

Shadow Ridge

 

 

169,977.70

 

150,326.51

 

1,494,039.08

 

Shadow Trace

 

 

178,865.81

 

244,320.39

 

2,331,594.73

 

Shadowood I

 

 

198,233.23

 

157,660.55

 

1,587,294.47

 

Shadowood II

 

 

129,186.16

 

152,030.92

 

1,468,655.28

 

Sheffield Court

 

 

1,798,556.06

 

3,349,350.00

 

33,759,355.94

 

Sherbrook (IN)

 

 

127,570.05

 

171,920.49

 

1,642,276.93

 

Sherbrook (OH)

 

 

157,780.10

 

163,493.35

 

1,597,815.87

 

Sherbrook (PA)

 

 

197,106.83

 

279,665.03

 

2,661,510.54

 

Shoal Run

 

 

377,637.32

 

1,380,000.00

 

12,596,214.75

 

Siena Terrace

 

 

536,376.55

 

8,900,000.00

 

24,619,400.15

 

Silver Creek

 

 

395,765.94

 

712,102.00

 

7,103,261.53

 

Silver Forest

 

 

65,202.92

 

126,535.69

 

1,180,120.23

 

Silver Shadow

 

 

878,770.57

 

953,440.00

 

9,478,281.37

 

Silver Springs (FL)

 

 

3,652,155.22

 

1,831,100.00

 

20,126,889.76

 

Silverwood

 

 

1,692,197.65

 

1,230,000.00

 

12,763,102.06

 

Sky Pines I

 

 

251,803.70

 

349,028.75

 

3,327,252.37

 

Sky Ridge

 

 

264,118.40

 

437,373.49

 

4,117,910.50

 

Skycrest

 

 

209,167.90

 

10,560,000.00

 

25,783,625.17

 

Skylark

 

 

532,312.48

 

1,781,600.00

 

17,264,228.35

 

Skyview

 

 

198,219.23

 

3,380,000.00

 

22,151,370.30

 

Slate Run (Hop)

 

 

113,394.62

 

91,303.73

 

917,929.98

 

Slate Run (Ind)

 

 

322,379.41

 

295,593.01

 

2,926,875.96

 

Slate Run (Leb)

 

 

157,232.60

 

154,060.96

 

1,514,677.55

 

Slate Run (Mia)

 

 

117,797.65

 

136,064.79

 

1,316,676.75

 

Slate Run I (Lou)

 

 

197,808.63

 

179,765.59

 

1,781,739.36

 

Slate Run II (Lou)

 

 

137,959.06

 

167,722.89

 

1,615,681.52

 

Smoketree Polo Club

 

 

968,302.65

 

867,200.00

 

7,939,379.02

 

Sommerset Place

 

 

369,787.49

 

360,000.00

 

8,169,993.19

 

Sonata at Cherry Creek

 

 

169,827.72

 

5,490,000.00

 

18,300,306.98

 

Songbird

 

 

1,438,282.59

 

1,082,500.00

 

11,172,073.57

 

Sonoran

 

 

759,966.64

 

2,361,922.00

 

32,601,690.27

 

Sonterra at Foothill Ranch

 

 

256,681.97

 

7,503,400.00

 

24,305,188.68

 

South Creek

 

 

1,708,685.09

 

2,671,300.00

 

25,750,726.91

 

South Pointe

 

 

859,306.63

 

961,100.00

 

9,510,456.24

 

South Shore

 

 

323,612.01

 

840,000.00

 

6,836,552.86

 

Southwood

 

 

852,616.59

 

6,936,600.00

 

15,176,685.47

 

Spicewood

 

 

95,056.82

 

128,354.56

 

1,226,100.35

 

Spicewood Springs

 

 

2,796,500.05

 

1,536,000.00

 

23,934,508.86

 

Spinnaker Cove

 

 

1,205,081.29

 

1,461,731.24

 

13,975,502.22

 

Spring Gate

 

 

250,379.11

 

132,951.42

 

1,421,826.02

 

Spring Hill Commons

 

 

187,570.19

 

1,107,435.54

 

7,590,550.09

 

Spring Lake Manor

 

 

714,712.33

 

199,991.58

 

5,226,760.40

 

Springbrook

 

 

241,765.49

 

168,958.84

 

1,730,376.96

 

Springs Colony

 

 

1,172,603.09

 

640,400.00

 

7,024,759.97

 

Springtree (REIT)

 

 

54,022.61

 

183,100.00

 

1,702,323.30

 

Springwood (Col)

 

 

182,076.55

 

189,947.71

 

1,854,965.36

 

Springwood (IN)

 

 

131,424.49

 

119,198.99

 

1,181,762.46

 

Squaw Peak Condo, LLC

 

 

147,345.78

 

 

147,345.78

 

Steeplechase

 

 

539,016.49

 

1,111,500.00

 

10,719,766.44

 

Sterling Point

 

 

565,194.71

 

935,500.00

 

8,984,394.23

 

Stewart Way I

 

 

216,002.56

 

290,772.56

 

2,778,375.70

 

Stillwater

 

 

65,417.51

 

151,197.79

 

1,397,834.83

 

Stone Crossing

 

 

327,880.02

 

103,186.01

 

3,044,195.55

 

Stone Oak

 

 

(1,735.08)

 

2,544,000.00

 

17,484,342.04

 

Stonehenge (Day)

 

 

162,701.16

 

202,293.85

 

1,944,841.40

 

Stonehenge (Ind)

 

 

163,517.68

 

146,810.32

 

1,457,076.62

 

Stonehenge (Jas)

 

 

72,061.17

 

78,334.74

 

762,275.63

 

Stonehenge (KY)

 

 

75,962.88

 

111,631.60

 

1,059,558.93

 

Stonehenge (Mas)

 

 

157,497.25

 

145,386.28

 

1,438,508.82

 

Stonehenge I (Ric)

 

 

212,435.25

 

156,342.98

 

1,589,987.25

 

Stoney Creek

 

 

806,402.42

 

1,215,200.00

 

11,744,536.31

 

Stratford Square

 

 

312,029.20

 

391,300.00

 

3,488,470.57

 

Strawberry Place

 

 

108,071.79

 

78,444.76

 

799,255.63

 

Sturbridge Meadows

 

 

123,434.60

 

702,446.99

 

4,819,148.92

 

Suffolk Grove I

 

 

206,034.85

 

214,106.74

 

2,092,449.58

 

Suffolk Grove II

 

 

142,890.80

 

167,682.97

 

1,620,459.47

 

Sugartree I

 

 

144,201.28

 

155,018.08

 

1,597,897.41

 

Summer Chase

 

 

2,168,521.68

 

1,709,200.00

 

17,543,529.59

 

Summer Creek

 

 

306,358.37

 

579,600.00

 

4,122,158.54

 

Summer Ridge

 

 

343,719.80

 

602,400.00

 

5,766,527.18

 

Summerhill Glen

 

 

162,005.07

 

415,812.01

 

2,941,623.22

 

 

Description

 

Total (B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation in
Latest Income
Statement (C)

Apartment Name

Scarborough Square

 

10,156,342.73

 

(1,318,413.49

)

1967

 

30 Years

Schooner Bay I

 

22,107,999.06

 

(930,578.23

)

1985

 

30 Years

Schooner Bay II

 

19,319,833.50

 

(816,559.38

)

1985

 

30 Years

Scottsdale Meadows

 

13,516,714.60

 

(2,279,417.94

)

1984

 

30 Years

Security Manor

 

2,761,548.09

 

(199,325.67

)

1971

 

30 Years

Sedona Springs

 

27,015,995.71

 

(3,871,987.62

)

1995

 

30 Years

Seeley Lake

 

28,773,140.70

 

(5,505,299.43

)

1990

 

30 Years

Settlers Point

 

18,393,292.51

 

(3,633,801.88

)

1986

 

30 Years

Seventh & James

 

8,385,930.04

 

(1,653,124.21

)

1992

 

30 Years

Shadetree

 

2,183,492.46

 

(110,900.87

)

1982

 

30 Years

Shadow Bay I

 

1,310,075.64

 

(165,286.97

)

1984

 

30 Years

Shadow Bay II

 

1,476,420.93

 

(181,896.61

)

1985

 

30 Years

Shadow Brook

 

22,257,901.83

 

(3,630,294.72

)

1984

 

30 Years

Shadow Lake

 

14,660,771.36

 

(2,118,224.34

)

1989

 

30 Years

Shadow Ridge

 

1,644,365.59

 

(198,240.95

)

1983

 

30 Years

Shadow Trace

 

2,575,915.12

 

(303,504.23

)

1984

 

30 Years

Shadowood I

 

1,744,955.02

 

(205,204.52

)

1982

 

30 Years

Shadowood II

 

1,620,686.20

 

(183,129.95

)

1983

 

30 Years

Sheffield Court

 

37,108,705.94

 

(9,481,235.25

)

1986

 

30 Years

Sherbrook (IN)

 

1,814,197.42

 

(226,063.50

)

1986

 

30 Years

Sherbrook (OH)

 

1,761,309.22

 

(217,330.67

)

1985

 

30 Years

Sherbrook (PA)

 

2,941,175.57

 

(333,119.13

)

1986

 

30 Years

Shoal Run

 

13,976,214.75

 

(2,009,322.07

)

1986

 

30 Years

Siena Terrace

 

33,519,400.15

 

(3,509,394.69

)

1988

 

30 Years

Silver Creek

 

7,815,363.53

 

(1,434,514.39

)

1986

 

30 Years

Silver Forest

 

1,306,655.92

 

(148,986.57

)

1985

 

30 Years

Silver Shadow

 

10,431,721.37

 

(3,206,859.68

)

1992

 

30 Years

Silver Springs (FL)

 

21,957,989.76

 

(4,327,304.69

)

1985

 

30 Years

Silverwood

 

13,993,102.06

 

(4,130,330.54

)

1986

 

30 Years

Sky Pines I

 

3,676,281.12

 

(441,212.34

)

1986

 

30 Years

Sky Ridge

 

4,555,283.99

 

(506,082.10

)

1987

 

30 Years

Skycrest

 

36,343,625.17

 

(1,845,998.77

)

1999

 

30 Years

Skylark

 

19,045,828.35

 

(2,739,878.72

)

1986

 

30 Years

Skyview

 

25,531,370.30

 

(2,848,815.21

)

1999

 

30 Years

Slate Run (Hop)

 

1,009,233.71

 

(134,902.23

)

1984

 

30 Years

Slate Run (Ind)

 

3,222,468.97

 

(373,301.40

)

1984

 

30 Years

Slate Run (Leb)

 

1,668,738.51

 

(211,660.10

)

1984

 

30 Years

Slate Run (Mia)

 

1,452,741.54

 

(164,529.61

)

1985

 

30 Years

Slate Run I (Lou)

 

1,961,504.95

 

(221,945.43

)

1984

 

30 Years

Slate Run II (Lou)

 

1,783,404.41

 

(193,916.58

)

1985

 

30 Years

Smoketree Polo Club

 

8,806,579.02

 

(1,535,967.22

)

1987-89

 

30 Years

Sommerset Place

 

8,529,993.19

 

(1,321,731.93

)

1983

 

30 Years

Sonata at Cherry Creek

 

23,790,306.98

 

(1,380,474.18

)

1999

 

30 Years

Songbird

 

12,254,573.57

 

(2,977,630.32

)

1981

 

30 Years

Sonoran

 

34,963,612.27

 

(6,077,528.74

)

1995

 

30 Years

Sonterra at Foothill Ranch

 

31,808,588.68

 

(4,128,409.63

)

1997

 

30 Years

South Creek

 

28,422,026.91

 

(6,566,231.02

)

1986-89

 

30 Years

South Pointe

 

10,471,556.24

 

(2,234,439.41

)

1986

 

30 Years

South Shore

 

7,676,552.86

 

(450,598.86

)

1979

 

30 Years

Southwood

 

22,113,285.47

 

(2,670,479.57

)

1985

 

30 Years

Spicewood

 

1,354,454.91

 

(155,616.70

)

1986

 

30 Years

Spicewood Springs

 

25,470,508.86

 

(4,229,176.56

)

1986

 

30 Years

Spinnaker Cove

 

15,437,233.46

 

(3,199,137.67

)

1986

 

30 Years

Spring Gate

 

1,554,777.44

 

(217,853.46

)

1983

 

30 Years

Spring Hill Commons

 

8,697,985.63

 

(599,422.45

)

1973

 

30 Years

Spring Lake Manor

 

5,426,751.98

 

(729,315.68

)

1972

 

30 Years

Springbrook

 

1,899,335.80

 

(219,899.45

)

1986

 

30 Years

Springs Colony

 

7,665,159.97

 

(2,537,728.50

)

1986

 

30 Years

Springtree (REIT)

 

1,885,423.30

 

(128,785.60

)

1982

 

30 Years

Springwood (Col)

 

2,044,913.07

 

(231,315.21

)

1983

 

30 Years

Springwood (IN)

 

1,300,961.45

 

(154,267.59

)

1981

 

30 Years

Squaw Peak Condo, LLC

 

147,345.78

 

 

1990

 

30 Years

Steeplechase

 

11,831,266.44

 

(1,811,165.77

)

1986

 

30 Years

Sterling Point

 

9,919,894.23

 

(1,916,829.03

)

1979

 

30 Years

Stewart Way I

 

3,069,148.26

 

(380,605.15

)

1986

 

30 Years

Stillwater

 

1,549,032.62

 

(177,692.57

)

1983

 

30 Years

Stone Crossing

 

3,147,381.56

 

(439,262.36

)

1973

 

30 Years

Stone Oak

 

20,028,342.04

 

(61,707.75

)

1998

 

30 Years

Stonehenge (Day)

 

2,147,135.25

 

(253,434.69

)

1985

 

30 Years

Stonehenge (Ind)

 

1,603,886.94

 

(216,588.99

)

1984

 

30 Years

Stonehenge (Jas)

 

840,610.37

 

(98,442.10

)

1985

 

30 Years

Stonehenge (KY)

 

1,171,190.53

 

(143,763.02

)

1983

 

30 Years

Stonehenge (Mas)

 

1,583,895.10

 

(188,400.66

)

1984

 

30 Years

Stonehenge I (Ric)

 

1,746,330.23

 

(220,287.93

)

1984

 

30 Years

Stoney Creek

 

12,959,736.31

 

(2,475,181.77

)

1990

 

30 Years

Stratford Square

 

3,879,770.57

 

(501,214.29

)

1972

 

30 Years

Strawberry Place

 

877,700.39

 

(119,558.59

)

1982

 

30 Years

Sturbridge Meadows

 

5,521,595.91

 

(394,923.32

)

1985

 

30 Years

Suffolk Grove I

 

2,306,556.32

 

(257,257.77

)

1985

 

30 Years

Suffolk Grove II

 

1,788,142.44

 

(192,983.39

)

1987

 

30 Years

Sugartree I

 

1,752,915.49

 

(207,569.75

)

1984

 

30 Years

Summer Chase

 

19,252,729.59

 

(4,716,102.42

)

1983

 

30 Years

Summer Creek

 

4,701,758.54

 

(773,981.60

)

1985

 

30 Years

Summer Ridge

 

6,368,927.18

 

(1,453,710.72

)

1985

 

30 Years

Summerhill Glen

 

3,357,435.23

 

(273,955.96

)

1980

 

30 Years

 

S - 10



 

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2002

 

Description

 

 

 

Initial Cost to
Company

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Summerset Village

 

Chatsworth, CA

 

 

(Q)

2,891,345.68

 

23,702,466.45

 

Summerwood

 

Hayward, CA

 

 

4,866,600.00

 

6,942,743.34

 

Summit & Birch Hill

 

Farmington, CT

 

 

(P)

1,757,437.88

 

11,748,112.49

 

Summit at Lake Union

 

Seattle, WA

 

 

1,424,700.00

 

12,852,461.39

 

Summit Center (FL)

 

W. Palm Beach, FL

 

2,188,301.52

 

670,000.00

 

1,733,311.89

 

Summit Chase

 

Coral Springs, FL

 

 

1,122,100.00

 

4,431,710.99

 

Sun Creek

 

Glendale, AZ

 

 

896,929.00

 

7,066,939.86

 

Sunny Oak Village

 

Overland Park, KS

 

 

(R)

2,247,750.00

 

20,230,536.38

 

Sunnyside

 

Tifton, GA

 

1,272,055.24

 

166,887.10

 

1,470,612.23

 

Sunrise Springs

 

Las Vegas, NV

 

 

975,300.00

 

8,775,662.32

 

Sunset Way I

 

Miami, FL

 

1,533,067.81

 

258,567.91

 

2,278,539.10

 

Sunset Way II

 

Miami, FL

 

2,528,324.39

 

274,903.14

 

2,422,546.26

 

Suntree

 

West Palm Beach, FL

 

 

469,000.00

 

1,479,588.79

 

Suntree Village

 

Oro Valley, AZ

 

 

1,571,745.00

 

13,095,941.30

 

Surrey Downs

 

Bellevue, WA

 

 

3,057,100.00

 

7,848,618.09

 

Sutton Place

 

Dallas, TX

 

 

1,358,400.00

 

12,227,724.86

 

Sutton Place (FL)

 

Lakeland, FL

 

812,460.95

 

120,887.43

 

1,065,150.01

 

Sweetwater Glen

 

Lawrenceville, GA

 

 

500,000.00

 

10,469,749.09

 

Sycamore Creek

 

Scottsdale, AZ

 

 

3,152,000.00

 

19,083,727.11

 

Tabor Ridge

 

Berea, OH

 

 

235,940.28

 

2,079,290.00

 

Talleyrand

 

Tarrytown, NY (M)

 

35,000,000.00

 

12,000,000.00

 

49,639,416.46

 

Tamarlane

 

Portland, ME

 

 

690,900.00

 

5,153,632.57

 

Tanasbourne Terrace

 

Hillsboro, OR

 

 

(Q)

1,876,700.00

 

16,891,204.54

 

Tanglewood (RI)

 

West Warwick, RI

 

6,466,265.99

 

1,141,415.46

 

7,630,128.68

 

Tanglewood (VA)

 

Manassas, VA

 

25,110,000.00

 

2,108,295.00

 

20,932,970.86

 

Terrace Trace

 

Tampa, FL

 

1,563,419.78

 

193,916.40

 

1,708,614.78

 

Three Chopt West

 

Richmond, VA (T)

 

8,281,528.01

 

432,956.59

 

8,256,577.14

 

Thymewood II

 

Miami, FL

 

 

219,660.95

 

1,936,463.36

 

Tierra Antigua

 

Albuquerque, NM

 

6,406,402.21

 

1,825,000.00

 

7,792,856.06

 

Timber Hollow

 

Chapel Hill, NC

 

 

800,000.00

 

11,219,536.59

 

Timbercreek

 

Toledo, OH

 

1,472,904.88

 

203,419.77

 

1,792,349.87

 

Timberwalk

 

Jacksonville, FL

 

 

1,988,000.00

 

13,204,218.78

 

Timberwood

 

Aurora, CO

 

 

1,518,600.00

 

14,587,786.32

 

Timberwood (GA)

 

Perry, GA

 

 

144,299.39

 

1,271,304.85

 

Toscana

 

Irvine, CA

 

 

39,410,000.00

 

50,806,072.39

 

Town & Country

 

Birmingham, AL (T)

 

2,341,799.87

 

147,122.73

 

2,610,973.58

 

Town Center (TX)

 

Kingwood, TX

 

 

1,291,300.00

 

11,530,216.18

 

Town Center II (TX)

 

Kingwood, TX

 

 

1,375,000.00

 

14,169,655.96

 

Townhomes of Meadowbrook

 

Auburn Hills, MI

 

9,714,182.61

 

1,382,600.00

 

12,366,207.39

 

Townhouse Park

 

Richmond, VA (T)

 

7,469,152.19

 

384,176.00

 

9,599,803.46

 

Trails (CO), The

 

Aurora, CO

 

 

(Q)

1,217,900.00

 

8,877,204.73

 

Trails at Briar Forest

 

Houston, TX

 

13,236,572.01

 

2,380,000.00

 

24,911,560.72

 

Trails at Dominion Park

 

Houston, TX

 

13,937,236.33

 

2,531,800.00

 

35,699,589.07

 

Trailway Pond I

 

Burnsville, MN

 

4,909,210.00

 

479,284.26

 

4,312,143.56

 

Trailway Pond II

 

Burnsville, MN

 

11,354,755.00

 

1,107,287.54

 

9,961,408.87

 

Trinity Lakes

 

Cordova, TN

 

 

1,982,000.00

 

14,941,745.65

 

Turf Club

 

Littleton, CO

 

 

(S)

2,107,300.00

 

15,478,040.20

 

Turkscap I

 

Brandon, FL

 

 

125,766.44

 

1,108,139.39

 

Turkscap III

 

Brandon, FL

 

740,352.79

 

135,850.08

 

1,196,987.24

 

Twin Gates

 

Birmingham, AL (T)

 

4,809,005.23

 

273,144.27

 

4,826,938.66

 

Tyrone Gardens

 

Randolph, MA

 

 

4,953,000.00

 

5,799,572.09

 

University Square I

 

Tampa, FL

 

 

197,456.54

 

1,739,807.29

 

Valencia Plantation

 

Orlando, FL

 

 

873,000.00

 

12,819,377.37

 

Valley Creek I

 

Woodbury, MN

 

12,815,000.00

 

1,626,715.30

 

14,634,831.43

 

Valley Creek II

 

Woodbury, MN

 

10,100,000.00

 

1,232,659.25

 

11,097,830.18

 

Valleybrook

 

Newnan, GA

 

1,446,171.23

 

254,490.09

 

2,242,463.08

 

Valleyfield (KY)

 

Lexington, KY

 

1,767,839.89

 

252,328.74

 

2,223,757.07

 

Valleyfield (PA)

 

Bridgeville, PA

 

 

274,316.67

 

2,417,028.77

 

Valleyfield I

 

Decatur, GA

 

1,547,281.81

 

252,413.03

 

2,224,133.89

 

Valleyfield II

 

Decatur, GA

 

 

258,320.37

 

2,276,083.97

 

Van Deene Manor

 

West Springfield, MA

 

 

(P)

744,491.11

 

4,976,770.67

 

Via Ventura

 

Scottsdale, AZ

 

 

1,486,600.00

 

13,382,005.92

 

Villa Encanto

 

Phoenix, AZ

 

 

(S)

2,884,447.00

 

22,197,362.84

 

Villa Solana

 

Laguna Hills, CA

 

 

1,665,100.00

 

14,985,677.51

 

Village at Bear Creek

 

Lakewood, CO

 

 

(R)

4,519,700.00

 

40,676,389.86

 

Village at Lakewood

 

Phoenix, AZ

 

 

(O)

3,166,411.00

 

13,859,089.81

 

Village Oaks

 

Austin, TX

 

4,321,251.51

 

1,186,000.00

 

10,663,736.24

 

Village of Newport

 

Kent, WA

 

 

416,300.00

 

3,756,582.21

 

Villas at Josey Ranch

 

Carrollton, TX

 

6,500,644.00

 

1,587,700.00

 

7,254,727.19

 

Villas of Oak Creste

 

San Antonio, TX

 

 

905,800.00

 

8,151,737.96

 

Viridian Lake

 

Fort Myers, FL

 

 

960,000.00

 

17,806,757.92

 

Vista Del Lago

 

Mission Viejo, CA

 

29,114,696.97

 

4,525,800.00

 

40,736,293.14

 

Vista Del Lago (TX)

 

Dallas, TX

 

 

3,552,000.00

 

20,108,469.48

 

Vista Grove

 

Mesa, AZ

 

 

1,341,796.00

 

12,157,045.12

 

Walden Wood

 

Southfield, MI

 

5,363,993.34

 

834,700.00

 

7,513,690.33

 

Warwick Station

 

Westminster, CO

 

8,652,999.96

 

2,282,000.00

 

20,543,194.91

 

Waterbury (GA)

 

Athens, GA

 

 

147,450.03

 

1,299,195.48

 

Waterbury (IN)

 

Greenwood, IN

 

793,760.74

 

105,245.15

 

927,324.45

 

Waterbury (MI)

 

Westland, MI

 

 

331,738.84

 

2,922,588.70

 

Waterbury (OH)

 

Cincinnati, OH

 

 

193,166.67

 

1,701,833.85

 

Waterfield Square I

 

Stockton, CA

 

6,923,000.00

 

950,000.00

 

6,297,992.79

 

Waterfield Square II

 

Stockton, CA

 

6,595,000.00

 

845,000.00

 

5,811,080.03

 

Waterford (Jax)

 

Jacksonville, FL

 

 

3,550,922.50

 

23,764,665.75

 

Waterford at Deerwood

 

Jacksonville, FL

 

10,401,074.84

 

1,696,000.00

 

10,659,701.84

 

Waterford at Orange Park

 

Orange Park, FL

 

9,540,000.00

 

1,960,000.00

 

12,098,784.47

 

 

Description

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net) (E)

 

Gross Amount Carried
at Close of
Period 12/31/02

 

Apartment Name

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures (A)

 

Summerset Village

 

 

724,786.26

 

2,891,345.68

 

24,427,252.71

 

Summerwood

 

 

554,732.38

 

4,866,600.00

 

7,497,475.72

 

Summit & Birch Hill

 

 

285,452.90

 

1,757,437.88

 

12,033,565.39

 

Summit at Lake Union

 

 

1,018,110.93

 

1,424,700.00

 

13,870,572.32

 

Summit Center (FL)

 

 

311,873.11

 

670,000.00

 

2,045,185.00

 

Summit Chase

 

 

593,633.28

 

1,122,100.00

 

5,025,344.27

 

Sun Creek

 

 

398,617.41

 

896,929.00

 

7,465,557.27

 

Sunny Oak Village

 

 

3,439,448.58

 

2,247,750.00

 

23,669,984.96

 

Sunnyside

 

 

179,112.32

 

166,887.10

 

1,649,724.55

 

Sunrise Springs

 

 

850,829.53

 

975,300.00

 

9,626,491.85

 

Sunset Way I

 

 

268,280.23

 

258,567.91

 

2,546,819.33

 

Sunset Way II

 

 

220,664.36

 

274,903.14

 

2,643,210.62

 

Suntree

 

 

33,930.39

 

469,000.00

 

1,513,519.18

 

Suntree Village

 

 

1,050,641.87

 

1,571,745.00

 

14,146,583.17

 

Surrey Downs

 

 

473,703.69

 

3,057,100.00

 

8,322,321.78

 

Sutton Place

 

 

3,509,923.33

 

1,358,400.00

 

15,737,648.19

 

Sutton Place (FL)

 

 

182,691.46

 

120,887.43

 

1,247,841.47

 

Sweetwater Glen

 

 

594,500.61

 

500,000.00

 

11,064,249.70

 

Sycamore Creek

 

 

896,655.29

 

3,152,000.00

 

19,980,382.40

 

Tabor Ridge

 

 

288,671.20

 

235,940.28

 

2,367,961.20

 

Talleyrand

 

 

79,227.44

 

12,000,000.00

 

49,718,643.90

 

Tamarlane

 

 

280,611.87

 

690,900.00

 

5,434,244.44

 

Tanasbourne Terrace

 

 

1,888,755.33

 

1,876,700.00

 

18,779,959.87

 

Tanglewood (RI)

 

 

120,135.79

 

1,141,415.46

 

7,750,264.47

 

Tanglewood (VA)

 

 

1,901,040.99

 

2,108,295.00

 

22,834,011.85

 

Terrace Trace

 

 

224,520.18

 

193,916.40

 

1,933,134.96

 

Three Chopt West

 

 

364,346.66

 

432,956.59

 

8,620,923.80

 

Thymewood II

 

 

146,603.79

 

219,660.95

 

2,083,067.15

 

Tierra Antigua

 

 

126,898.69

 

1,825,000.00

 

7,919,754.75

 

Timber Hollow

 

 

935,383.57

 

800,000.00

 

12,154,920.16

 

Timbercreek

 

 

148,062.83

 

203,419.77

 

1,940,412.70

 

Timberwalk

 

 

699,574.61

 

1,988,000.00

 

13,903,793.39

 

Timberwood

 

 

1,155,182.31

 

1,518,600.00

 

15,742,968.63

 

Timberwood (GA)

 

 

76,212.17

 

144,299.39

 

1,347,517.02

 

Toscana

 

 

1,172,555.82

 

39,410,000.00

 

51,978,628.21

 

Town & Country

 

 

278,261.40

 

147,122.73

 

2,889,234.98

 

Town Center (TX)

 

 

486,297.66

 

1,291,300.00

 

12,016,513.84

 

Town Center II (TX)

 

 

92,682.72

 

1,375,000.00

 

14,262,338.68

 

Townhomes of Meadowbrook

 

 

1,854,080.91

 

1,382,600.00

 

14,220,288.30

 

Townhouse Park

 

 

1,330,863.18

 

384,176.00

 

10,930,666.64

 

Trails (CO), The

 

 

2,575,039.27

 

1,217,900.00

 

11,452,244.00

 

Trails at Briar Forest

 

 

940,562.06

 

2,380,000.00

 

25,852,122.78

 

Trails at Dominion Park

 

 

2,328,398.71

 

2,531,800.00

 

38,027,987.78

 

Trailway Pond I

 

 

339,666.70

 

479,284.26

 

4,651,810.26

 

Trailway Pond II

 

 

454,028.69

 

1,107,287.54

 

10,415,437.56

 

Trinity Lakes

 

 

950,557.70

 

1,982,000.00

 

15,892,303.35

 

Turf Club

 

 

1,485,357.09

 

2,107,300.00

 

16,963,397.29

 

Turkscap I

 

 

281,390.57

 

125,766.44

 

1,389,529.96

 

Turkscap III

 

 

115,936.61

 

135,850.08

 

1,312,923.85

 

Twin Gates

 

 

286,816.50

 

273,144.27

 

5,113,755.16

 

Tyrone Gardens

 

 

640,282.98

 

4,953,000.00

 

6,439,855.07

 

University Square I

 

 

180,271.73

 

197,456.54

 

1,920,079.02

 

Valencia Plantation

 

 

223,161.18

 

873,000.00

 

13,042,538.55

 

Valley Creek I

 

 

1,057,766.60

 

1,626,715.30

 

15,692,598.03

 

Valley Creek II

 

 

484,784.15

 

1,232,659.25

 

11,582,614.33

 

Valleybrook

 

 

77,907.34

 

254,490.09

 

2,320,370.42

 

Valleyfield (KY)

 

 

247,806.97

 

252,328.74

 

2,471,564.04

 

Valleyfield (PA)

 

 

215,756.86

 

274,316.67

 

2,632,785.63

 

Valleyfield I

 

 

179,037.69

 

252,413.03

 

2,403,171.58

 

Valleyfield II

 

 

118,879.23

 

258,320.37

 

2,394,963.20

 

Van Deene Manor

 

 

56,172.01

 

744,491.11

 

5,032,942.68

 

Via Ventura

 

 

6,203,780.83

 

1,486,600.00

 

19,585,786.75

 

Villa Encanto

 

 

1,540,821.59

 

2,884,447.00

 

23,738,184.43

 

Villa Solana

 

 

2,027,096.71

 

1,665,100.00

 

17,012,774.22

 

Village at Bear Creek

 

 

870,741.72

 

4,519,700.00

 

41,547,131.58

 

Village at Lakewood

 

 

720,638.80

 

3,166,411.00

 

14,579,728.61

 

Village Oaks

 

 

1,051,659.11

 

1,186,000.00

 

11,715,395.35

 

Village of Newport

 

 

470,054.98

 

416,300.00

 

4,226,637.19

 

Villas at Josey Ranch

 

 

678,946.68

 

1,587,700.00

 

7,933,673.87

 

Villas of Oak Creste

 

 

1,351,998.38

 

905,800.00

 

9,503,736.34

 

Viridian Lake

 

 

1,272,036.55

 

960,000.00

 

19,078,794.47

 

Vista Del Lago

 

 

3,554,870.03

 

4,525,800.00

 

44,291,163.17

 

Vista Del Lago (TX)

 

 

123,571.70

 

3,552,000.00

 

20,232,041.18

 

Vista Grove

 

 

324,585.35

 

1,341,796.00

 

12,481,630.47

 

Walden Wood

 

 

1,842,225.07

 

834,700.00

 

9,355,915.40

 

Warwick Station

 

 

670,688.10

 

2,282,000.00

 

21,213,883.01

 

Waterbury (GA)

 

 

44,608.09

 

147,450.03

 

1,343,803.57

 

Waterbury (IN)

 

 

79,039.40

 

105,245.15

 

1,006,363.85

 

Waterbury (MI)

 

 

230,005.72

 

331,738.84

 

3,152,594.42

 

Waterbury (OH)

 

 

235,700.54

 

193,166.67

 

1,937,534.39

 

Waterfield Square I

 

 

241,256.71

 

950,000.00

 

6,539,249.50

 

Waterfield Square II

 

 

205,772.01

 

845,000.00

 

6,016,852.04

 

Waterford (Jax)

 

 

1,132,274.94

 

3,550,922.50

 

24,896,940.69

 

Waterford at Deerwood

 

 

716,092.97

 

1,696,000.00

 

11,375,794.81

 

Waterford at Orange Park

 

 

1,232,116.50

 

1,960,000.00

 

13,330,900.97

 

 

Description

 

Total (B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation in
Latest Income
Statement (C)

Apartment Name

Summerset Village

 

27,318,598.39

 

(5,518,472.01

)

1985

 

30 Years

Summerwood

 

12,364,075.72

 

(1,354,657.83

)

1982

 

30 Years

Summit & Birch Hill

 

13,791,003.27

 

(945,182.33

)

1967

 

30 Years

Summit at Lake Union

 

15,295,272.32

 

(2,908,443.53

)

1995-1997

 

30 Years

Summit Center (FL)

 

2,715,185.00

 

(219,752.04

)

1987

 

30 Years

Summit Chase

 

6,147,444.27

 

(1,312,313.10

)

1985

 

30 Years

Sun Creek

 

8,362,486.27

 

(1,481,739.45

)

1985

 

30 Years

Sunny Oak Village

 

25,917,734.96

 

(6,976,826.96

)

1984

 

30 Years

Sunnyside

 

1,816,611.65

 

(222,189.98

)

1984

 

30 Years

Sunrise Springs

 

10,601,791.85

 

(2,982,764.49

)

1989

 

30 Years

Sunset Way I

 

2,805,387.24

 

(332,139.61

)

1987

 

30 Years

Sunset Way II

 

2,918,113.76

 

(334,835.80

)

1988

 

30 Years

Suntree

 

1,982,519.18

 

(90,766.26

)

1982

 

30 Years

Suntree Village

 

15,718,328.17

 

(3,003,932.83

)

1986

 

30 Years

Surrey Downs

 

11,379,421.78

 

(1,396,194.23

)

1986

 

30 Years

Sutton Place

 

17,096,048.19

 

(6,150,403.87

)

1985

 

30 Years

Sutton Place (FL)

 

1,368,728.90

 

(175,958.22

)

1984

 

30 Years

Sweetwater Glen

 

11,564,249.70

 

(1,766,935.77

)

1986

 

30 Years

Sycamore Creek

 

23,132,382.40

 

(4,027,239.06

)

1984

 

30 Years

Tabor Ridge

 

2,603,901.48

 

(310,133.44

)

1986

 

30 Years

Talleyrand

 

61,718,643.90

 

(2,109,123.59

)

1997-98

 

30 Years

Tamarlane

 

6,125,144.44

 

(1,180,017.37

)

1986

 

30 Years

Tanasbourne Terrace

 

20,656,659.87

 

(6,153,641.59

)

1986-89

 

30 Years

Tanglewood (RI)

 

8,891,679.93

 

(632,415.93

)

1973

 

30 Years

Tanglewood (VA)

 

24,942,306.85

 

(6,784,938.19

)

1987

 

30 Years

Terrace Trace

 

2,127,051.36

 

(251,012.98

)

1985

 

30 Years

Three Chopt West

 

9,053,880.39

 

(1,059,743.82

)

1962

 

30 Years

Thymewood II

 

2,302,728.10

 

(250,918.64

)

1986

 

30 Years

Tierra Antigua

 

9,744,754.75

 

(511,457.60

)

1985

 

30 Years

Timber Hollow

 

12,954,920.16

 

(1,896,999.16

)

1986

 

30 Years

Timbercreek

 

2,143,832.47

 

(241,834.18

)

1987

 

30 Years

Timberwalk

 

15,891,793.39

 

(2,262,657.26

)

1987

 

30 Years

Timberwood

 

17,261,568.63

 

(2,890,420.19

)

1983

 

30 Years

Timberwood (GA)

 

1,491,816.41

 

(172,750.84

)

1985

 

30 Years

Toscana

 

91,388,628.21

 

(3,822,464.89

)

1991/1993

 

30 Years

Town & Country

 

3,036,357.71

 

(402,084.37

)

1973

 

30 Years

Town Center (TX)

 

13,307,813.84

 

(2,600,370.11

)

1994

 

30 Years

Town Center II (TX)

 

15,637,338.68

 

(1,595,449.82

)

1994

 

30 Years

Townhomes of Meadowbrook

 

15,602,888.30

 

(2,630,252.96

)

1988

 

30 Years

Townhouse Park

 

11,314,842.64

 

(1,498,744.27

)

1966

 

30 Years

Trails (CO), The

 

12,670,144.00

 

(4,367,766.79

)

1986

 

30 Years

Trails at Briar Forest

 

28,232,122.78

 

(4,126,225.33

)

1990

 

30 Years

Trails at Dominion Park

 

40,559,787.78

 

(8,565,594.07

)

1992

 

30 Years

Trailway Pond I

 

5,131,094.52

 

(942,294.15

)

1988

 

30 Years

Trailway Pond II

 

11,522,725.10

 

(2,014,290.61

)

1988

 

30 Years

Trinity Lakes

 

17,874,303.35

 

(3,284,093.26

)

1985

 

30 Years

Turf Club

 

19,070,697.29

 

(3,267,224.33

)

1986

 

30 Years

Turkscap I

 

1,515,296.40

 

(208,915.94

)

1977

 

30 Years

Turkscap III

 

1,448,773.93

 

(172,772.57

)

1982

 

30 Years

Twin Gates

 

5,386,899.43

 

(695,167.80

)

1967

 

30 Years

Tyrone Gardens

 

11,392,855.07

 

(1,172,612.20

)

1961/1965

 

30 Years

University Square I

 

2,117,535.56

 

(236,178.48

)

1979

 

30 Years

Valencia Plantation

 

13,915,538.55

 

(2,002,025.51

)

1990

 

30 Years

Valley Creek I

 

17,319,313.33

 

(3,090,107.40

)

1989

 

30 Years

Valley Creek II

 

12,815,273.58

 

(2,200,494.26

)

1990

 

30 Years

Valleybrook

 

2,574,860.51

 

(284,281.15

)

1986

 

30 Years

Valleyfield (KY)

 

2,723,892.78

 

(321,804.81

)

1985

 

30 Years

Valleyfield (PA)

 

2,907,102.30

 

(333,610.61

)

1985

 

30 Years

Valleyfield I

 

2,655,584.61

 

(299,306.53

)

1984

 

30 Years

Valleyfield II

 

2,653,283.57

 

(287,737.50

)

1985

 

30 Years

Van Deene Manor

 

5,777,433.79

 

(410,253.01

)

1970

 

30 Years

Via Ventura

 

21,072,386.75

 

(7,311,318.19

)

1980

 

30 Years

Villa Encanto

 

26,622,631.43

 

(4,839,063.09

)

1983

 

30 Years

Villa Solana

 

18,677,874.22

 

(5,647,159.62

)

1984

 

30 Years

Village at Bear Creek

 

46,066,831.58

 

(8,302,429.03

)

1987

 

30 Years

Village at Lakewood

 

17,746,139.61

 

(2,960,571.50

)

1988

 

30 Years

Village Oaks

 

12,901,395.35

 

(2,961,827.60

)

1984

 

30 Years

Village of Newport

 

4,642,937.19

 

(1,394,466.28

)

1987

 

30 Years

Villas at Josey Ranch

 

9,521,373.87

 

(1,473,490.99

)

1986

 

30 Years

Villas of Oak Creste

 

10,409,536.34

 

(2,301,123.50

)

1979

 

30 Years

Viridian Lake

 

20,038,794.47

 

(3,079,753.25

)

1991

 

30 Years

Vista Del Lago

 

48,816,963.17

 

(14,338,037.47

)

1986-88

 

30 Years

Vista Del Lago (TX)

 

23,784,041.18

 

(1,036,543.53

)

1992

 

30 Years

Vista Grove

 

13,823,426.47

 

(2,189,357.61

)

1997-1998

 

30 Years

Walden Wood

 

10,190,615.40

 

(3,507,219.60

)

1972

 

30 Years

Warwick Station

 

23,495,883.01

 

(4,350,128.09

)

1986

 

30 Years

Waterbury (GA)

 

1,491,253.60

 

(166,161.52

)

1985

 

30 Years

Waterbury (IN)

 

1,111,609.00

 

(134,632.62

)

1984

 

30 Years

Waterbury (MI)

 

3,484,333.26

 

(403,367.68

)

1985

 

30 Years

Waterbury (OH)

 

2,130,701.06

 

(262,410.48

)

1985

 

30 Years

Waterfield Square I

 

7,489,249.50

 

(442,187.95

)

1984

 

30 Years

Waterfield Square II

 

6,861,852.04

 

(405,021.27

)

1984

 

30 Years

Waterford (Jax)

 

28,447,863.19

 

(4,124,019.49

)

1988

 

30 Years

Waterford at Deerwood

 

13,071,794.81

 

(1,981,888.53

)

1985

 

30 Years

Waterford at Orange Park

 

15,290,900.97

 

(2,605,889.90

)

1986

 

30 Years

 

S - 11



 

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2002

 

Description

 

 

 

Initial Cost to
Company

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Waterford at Regency

 

Jacksonville, FL

 

6,999,147.59

 

1,113,000.00

 

5,184,161.74

 

Waterford at the Lakes

 

Kent, WA

 

 

3,100,200.00

 

16,140,923.73

 

Waterford Village (Broward)

 

Delray Beach, FL

 

 

1,888,000.00

 

15,358,635.40

 

Watermark Square

 

Portland, OR

 

7,182,206.70

 

1,580,500.00

 

14,194,258.85

 

Waterstone Place

 

Federal Way, WA

 

 

2,964,000.00

 

26,674,598.90

 

Webster Green

 

Needham, MA

 

6,333,018.77

 

1,418,892.54

 

9,485,006.17

 

Welleby Lake Club

 

Sunrise, FL

 

 

3,648,000.00

 

17,620,879.42

 

Wellington Hill

 

Manchester, NH

 

 

(M)

1,890,200.00

 

17,120,661.97

 

Wellsford Oaks

 

Tulsa, OK

 

 

1,310,500.00

 

11,794,289.56

 

Wentworth

 

Roseville, MI

 

 

217,502.26

 

1,916,231.96

 

West Of Eastland

 

Columbus, OH

 

1,940,090.31

 

234,543.74

 

2,066,674.99

 

Westbrook Village

 

Manchester, MO

 

 

2,310,000.00

 

10,606,342.76

 

Westridge

 

Tacoma, WA

 

 

3,501,900.00

 

31,506,082.24

 

Westside Villas I

 

Los Angeles, CA

 

 

1,785,000.00

 

3,233,254.01

 

Westside Villas II

 

Los Angeles, CA

 

 

1,955,000.00

 

3,541,434.71

 

Westside Villas III

 

Los Angeles, CA

 

 

3,060,000.00

 

5,538,870.92

 

Westside Villas IV

 

Los Angeles, CA

 

 

3,060,000.00

 

5,539,390.29

 

Westside Villas V

 

Los Angeles, CA

 

 

5,100,000.00

 

9,224,485.21

 

Westside Villas VI

 

Los Angeles, CA

 

 

1,530,000.00

 

3,024,001.16

 

Westside Villas VII

 

Los Angeles, CA

 

 

4,505,000.00

 

10,758,899.55

 

Westway

 

Brunswick, GA

 

 

168,322.68

 

1,483,106.21

 

Westwood Glen

 

Westwood, MA

 

1,453,407.12

 

1,616,504.78

 

10,806,003.53

 

Westwood Pines

 

Tamarac, FL

 

 

1,528,600.00

 

13,739,616.00

 

Westwynd Apts

 

West Hartford, CT

 

 

308,543.13

 

2,062,547.68

 

Whispering Oaks

 

Walnut Creek, CA

 

10,200,302.55

 

2,170,800.00

 

19,539,586.15

 

Whispering Pines

 

Fr. Pierce, FL

 

 

384,000.00

 

621,367.08

 

Whispering Pines II

 

Fr. Pierce, FL

 

 

105,171.51

 

926,475.58

 

Whisperwood

 

Cordele, GA

 

 

84,240.30

 

742,373.88

 

White Bear Woods

 

White Bear Lake, MN

 

14,172,876.00

 

1,624,740.73

 

14,618,489.69

 

Wilcrest Woods

 

Savannah, GA

 

1,287,966.40

 

187,306.36

 

1,650,373.13

 

Wilde Lake

 

Richmond, VA

 

4,440,000.00

 

947,200.00

 

8,594,105.46

 

Wilkins Glen

 

Medfield, MA

 

1,744,067.32

 

538,482.64

 

3,599,646.22

 

Willow Brook (CA)

 

Pleasant Hill, CA

 

29,000,000.00

 

5,055,000.00

 

19,212,153.24

 

Willow Creek

 

Fresno, CA

 

5,112,000.00

 

275,000.00

 

5,045,091.01

 

Willow Creek I (GA)

 

Griffin, GA

 

 

145,768.69

 

1,298,973.46

 

Willow Lakes

 

Spartanburg, SC

 

1,984,790.93

 

200,989.58

 

1,770,937.26

 

Willow Run (GA)

 

Stone Mountain, GA

 

1,665,556.36

 

197,964.94

 

1,744,286.82

 

Willow Run (IN)

 

New Albany, IN

 

1,088,963.79

 

183,872.68

 

1,620,118.73

 

Willow Run (KY)

 

Madisonville, KY

 

1,086,195.98

 

141,015.67

 

1,242,351.72

 

Willow Trail

 

Norcross, GA

 

 

1,120,000.00

 

11,412,981.59

 

Willowick

 

Aurora, CO

 

 

506,900.00

 

4,157,878.35

 

Will—O—Wisp

 

Kinston, NC (T)

 

3,450,046.27

 

197,397.72

 

3,926,972.16

 

Willowood East II

 

Indianapolis, IN

 

 

104,917.75

 

924,589.72

 

Willowood I (Gro)

 

Grove City, OH

 

911,954.17

 

126,045.04

 

1,110,558.13

 

Willowood I (IN)

 

Columbus, OH

 

1,106,641.22

 

163,896.17

 

1,444,103.85

 

Willowood I (KY)

 

Frankfort, KY

 

976,654.01

 

138,822.38

 

1,223,176.43

 

Willowood I (Woo)

 

Wooster, OH

 

 

117,254.13

 

1,033,136.63

 

Willowood II (Gro)

 

Grove City, OH

 

531,579.19

 

70,923.51

 

624,814.43

 

Willowood II (IN)

 

Columbus, OH

 

1,114,908.85

 

161,306.27

 

1,421,284.06

 

Willowood II (KY)

 

Frankfort, KY

 

 

120,375.49

 

1,060,639.21

 

Willowood II (Tro)

 

Trotwood, OH

 

 

142,623.37

 

1,256,667.34

 

Willowood II (Woo)

 

Wooster, OH

 

836,318.93

 

103,199.14

 

909,397.90

 

Willows I (OH), The

 

Columbus, OH

 

 

76,283.41

 

672,339.99

 

Willows II (OH), The

 

Columbus, OH

 

 

96,678.71

 

851,844.82

 

Willows III (OH), The

 

Columbus, OH

 

839,800.00

 

129,221.40

 

1,137,783.40

 

Wimberly

 

Dallas, TX

 

 

2,232,000.00

 

27,685,923.27

 

Wimbledon Oaks

 

Arlington, TX

 

7,162,582.77

 

1,491,700.00

 

8,843,716.03

 

Winchester Park

 

Riverside, RI

 

 

2,822,618.35

 

18,868,625.90

 

Winchester Wood

 

Riverside, RI

 

2,205,735.09

 

683,215.23

 

4,567,153.97

 

Windemere

 

Mesa, AZ

 

 

949,300.00

 

8,659,280.22

 

Windmont

 

Atlanta, GA

 

 

3,204,000.00

 

7,128,448.37

 

Windridge (CA)

 

Laguna Niguel, CA

 

 

(I)

2,662,900.00

 

23,985,496.57

 

Windwood I (FL)

 

Palm Bay, FL

 

 

113,912.73

 

1,003,498.28

 

Windwood II (FL)

 

Palm Bay, FL

 

190,000.00

 

118,915.07

 

1,047,598.32

 

Wingwood (Orl)

 

Orlando, FL

 

1,420,266.64

 

236,884.32

 

2,086,401.61

 

Winter Woods I (FL)

 

Winter Garden, FL

 

 

144,921.36

 

1,276,965.11

 

Winterwood

 

Charlotte, NC

 

11,033,752.73

 

1,722,000.00

 

15,501,141.60

 

Winthrop Court (KY)

 

Frankfort, KY

 

1,421,290.56

 

184,709.36

 

1,627,190.80

 

Winthrop Court II (OH)

 

Columbus, OH

 

722,000.00

 

102,381.09

 

896,576.06

 

Wood Creek (CA)

 

Pleasant Hill, CA

 

 

9,729,900.00

 

23,009,768.39

 

Wood Forest

 

Daytona Beach, FL

 

6,059,189.80

 

1,008,000.00

 

4,950,210.29

 

Wood Lane Place

 

Woodbury, MN

 

14,000,000.00

 

2,009,146.73

 

18,090,498.11

 

Woodbine (Cuy)

 

Cuyahoga Falls, OH

 

 

185,868.12

 

1,637,700.68

 

Woodbine (Por)

 

Portsmouth, OH

 

613,360.43

 

78,097.85

 

688,127.14

 

Woodbridge

 

Cary, GA

 

4,495,249.95

 

737,400.00

 

6,636,869.85

 

Woodbridge (CT)

 

Newington, CT

 

 

(P)

498,376.96

 

3,331,547.98

 

Woodbridge II

 

Cary, GA

 

 

1,244,600.00

 

11,243,364.10

 

Woodcliff I

 

Lilburn, GA

 

 

276,659.02

 

2,437,667.42

 

Woodcliff II

 

Lilburn, GA

 

1,619,272.19

 

266,449.39

 

2,347,769.47

 

Woodcreek

 

Beaverton, OR

 

9,747,030.16

 

1,755,800.00

 

15,816,454.87

 

Woodcrest I

 

Warner Robins, GA

 

 

115,738.70

 

1,028,353.02

 

Woodlake (WA)

 

Kirkland, WA

 

 

(R)

6,631,400.00

 

16,735,484.40

 

Woodland Hills

 

Decatur, GA

 

 

1,224,600.00

 

11,010,680.74

 

Woodland I (FL)

 

Orlando, FL

 

3,340,760.44

 

461,948.64

 

4,070,817.98

 

Woodland Meadows

 

Ann Arbor, MI

 

 

(S)

2,006,000.00

 

18,049,551.84

 

 

Description

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net) (E)

 

Gross Amount Carried
at Close of
Period 12/31/02

 

Apartment Name

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures (A)

 

Waterford at Regency

 

 

312,055.03

 

1,113,000.00

 

5,496,216.77

 

Waterford at the Lakes

 

 

1,087,707.29

 

3,100,200.00

 

17,228,631.02

 

Waterford Village (Broward)

 

 

1,824,388.83

 

1,888,000.00

 

17,183,024.23

 

Watermark Square

 

 

1,598,385.28

 

1,580,500.00

 

15,792,644.13

 

Waterstone Place

 

 

4,112,969.22

 

2,964,000.00

 

30,787,568.12

 

Webster Green

 

 

167,290.05

 

1,418,892.54

 

9,652,296.22

 

Welleby Lake Club

 

 

560,234.44

 

3,648,000.00

 

18,181,113.86

 

Wellington Hill

 

 

2,695,797.35

 

1,890,200.00

 

19,816,459.32

 

Wellsford Oaks

 

 

721,935.36

 

1,310,500.00

 

12,516,224.92

 

Wentworth

 

 

181,498.42

 

217,502.26

 

2,097,730.38

 

West Of Eastland

 

 

231,463.20

 

234,543.74

 

2,298,138.19

 

Westbrook Village

 

 

572,750.10

 

2,310,000.00

 

11,179,092.86

 

Westridge

 

 

2,290,730.64

 

3,501,900.00

 

33,796,812.88

 

Westside Villas I

 

 

62,387.36

 

1,785,000.00

 

3,295,641.37

 

Westside Villas II

 

 

11,214.24

 

1,955,000.00

 

3,552,648.95

 

Westside Villas III

 

 

25,724.71

 

3,060,000.00

 

5,564,595.63

 

Westside Villas IV

 

 

11,124.23

 

3,060,000.00

 

5,550,514.52

 

Westside Villas V

 

 

29,547.04

 

5,100,000.00

 

9,254,032.25

 

Westside Villas VI

 

 

35,088.18

 

1,530,000.00

 

3,059,089.34

 

Westside Villas VII

 

 

5,512.84

 

4,505,000.00

 

10,764,412.39

 

Westway

 

 

171,425.63

 

168,322.68

 

1,654,531.84

 

Westwood Glen

 

 

195,401.73

 

1,616,504.78

 

11,001,405.26

 

Westwood Pines

 

 

835,896.12

 

1,528,600.00

 

14,575,512.12

 

Westwynd Apts

 

 

142,143.79

 

308,543.13

 

2,204,691.47

 

Whispering Oaks

 

 

1,889,642.43

 

2,170,800.00

 

21,429,228.58

 

Whispering Pines

 

 

209,070.54

 

384,000.00

 

830,437.62

 

Whispering Pines II

 

 

129,976.50

 

105,171.51

 

1,056,452.08

 

Whisperwood

 

 

157,032.54

 

84,240.30

 

899,406.42

 

White Bear Woods

 

 

721,229.92

 

1,624,740.73

 

15,339,719.61

 

Wilcrest Woods

 

 

118,940.13

 

187,306.36

 

1,769,313.26

 

Wilde Lake

 

 

778,935.68

 

947,200.00

 

9,373,041.14

 

Wilkins Glen

 

 

187,412.19

 

538,482.64

 

3,787,058.41

 

Willow Brook (CA)

 

 

217,120.44

 

5,055,000.00

 

19,429,273.68

 

Willow Creek

 

 

97,591.55

 

275,000.00

 

5,142,682.56

 

Willow Creek I (GA)

 

 

55,807.12

 

145,768.69

 

1,354,780.58

 

Willow Lakes

 

 

94,849.91

 

200,989.58

 

1,865,787.17

 

Willow Run (GA)

 

 

185,445.06

 

197,964.94

 

1,929,731.88

 

Willow Run (IN)

 

 

133,087.25

 

183,872.68

 

1,753,205.98

 

Willow Run (KY)

 

 

117,752.25

 

141,015.67

 

1,360,103.97

 

Willow Trail

 

 

535,701.31

 

1,120,000.00

 

11,948,682.90

 

Willowick

 

 

342,651.24

 

506,900.00

 

4,500,529.59

 

Will-O-Wisp

 

 

296,627.75

 

197,397.72

 

4,223,599.91

 

Willowood East II

 

 

134,638.23

 

104,917.75

 

1,059,227.95

 

Willowood I (Gro)

 

 

132,535.38

 

126,045.04

 

1,243,093.51

 

Willowood I (IN)

 

 

89,433.11

 

163,896.17

 

1,533,536.96

 

Willowood I (KY)

 

 

150,783.87

 

138,822.38

 

1,373,960.30

 

Willowood I (Woo)

 

 

68,842.24

 

117,254.13

 

1,101,978.87

 

Willowood II (Gro)

 

 

75,010.15

 

70,923.51

 

699,824.58

 

Willowood II (IN)

 

 

77,807.90

 

161,306.27

 

1,499,091.96

 

Willowood II (KY)

 

 

80,704.66

 

120,375.49

 

1,141,343.87

 

Willowood II (Tro)

 

 

131,079.86

 

142,623.37

 

1,387,747.20

 

Willowood II (Woo)

 

 

120,525.77

 

103,199.14

 

1,029,923.67

 

Willows I (OH), The

 

 

87,091.05

 

76,283.41

 

759,431.04

 

Willows II (OH), The

 

 

66,545.51

 

96,678.71

 

918,390.33

 

Willows III (OH), The

 

 

85,907.12

 

129,221.40

 

1,223,690.52

 

Wimberly

 

 

564,237.80

 

2,232,000.00

 

28,250,161.07

 

Wimbledon Oaks

 

 

737,942.60

 

1,491,700.00

 

9,581,658.63

 

Winchester Park

 

 

1,351,437.26

 

2,822,618.35

 

20,220,063.16

 

Winchester Wood

 

 

73,184.74

 

683,215.23

 

4,640,338.71

 

Windemere

 

 

1,092,867.24

 

949,300.00

 

9,752,147.46

 

Windmont

 

 

308,063.50

 

3,204,000.00

 

7,436,511.87

 

Windridge (CA)

 

 

1,431,832.79

 

2,662,900.00

 

25,417,329.36

 

Windwood I (FL)

 

 

195,527.36

 

113,912.73

 

1,199,025.64

 

Windwood II (FL)

 

 

279,970.05

 

118,915.07

 

1,327,568.37

 

Wingwood (Orl)

 

 

374,722.41

 

236,884.32

 

2,461,124.02

 

Winter Woods I (FL)

 

 

144,020.03

 

144,921.36

 

1,420,985.14

 

Winterwood

 

 

2,486,535.76

 

1,722,000.00

 

17,987,677.36

 

Winthrop Court (KY)

 

 

188,334.88

 

184,709.36

 

1,815,525.68

 

Winthrop Court II (OH)

 

 

85,114.58

 

102,381.09

 

981,690.64

 

Wood Creek (CA)

 

 

828,634.09

 

9,729,900.00

 

23,838,402.48

 

Wood Forest

 

 

128,966.49

 

1,008,000.00

 

5,079,176.78

 

Wood Lane Place

 

 

1,749,377.66

 

2,009,146.73

 

19,839,875.77

 

Woodbine (Cuy)

 

 

103,476.98

 

185,868.12

 

1,741,177.66

 

Woodbine (Por)

 

 

85,631.95

 

78,097.85

 

773,759.09

 

Woodbridge

 

 

463,986.25

 

737,400.00

 

7,100,856.10

 

Woodbridge (CT)

 

 

55,064.91

 

498,376.96

 

3,386,612.89

 

Woodbridge II

 

 

450,830.23

 

1,244,600.00

 

11,694,194.33

 

Woodcliff I

 

 

212,690.65

 

276,659.02

 

2,650,358.07

 

Woodcliff II

 

 

131,631.11

 

266,449.39

 

2,479,400.58

 

Woodcreek

 

 

2,604,671.54

 

1,755,800.00

 

18,421,126.41

 

Woodcrest I

 

 

103,821.11

 

115,738.70

 

1,132,174.13

 

Woodlake (WA)

 

 

824,004.80

 

6,631,400.00

 

17,559,489.20

 

Woodland Hills

 

 

1,376,441.60

 

1,224,600.00

 

12,387,122.34

 

Woodland I (FL)

 

 

346,984.45

 

461,948.64

 

4,417,802.43

 

Woodland Meadows

 

 

969,732.17

 

2,006,000.00

 

19,019,284.01

 

 

Description

 

Total (B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation in
Latest Income
Statement (C)

Apartment Name

Waterford at Regency

 

6,609,216.77

 

(979,099.81

)

1985

 

30 Years

Waterford at the Lakes

 

20,328,831.02

 

(3,810,206.84

)

1990

 

30 Years

Waterford Village (Broward)

 

19,071,024.23

 

(3,102,013.75

)

1989

 

30 Years

Watermark Square

 

17,373,144.13

 

(3,822,953.67

)

1990

 

30 Years

Waterstone Place

 

33,751,568.12

 

(10,995,552.11

)

1990

 

30 Years

Webster Green

 

11,071,188.76

 

(739,929.16

)

1985

 

30 Years

Welleby Lake Club

 

21,829,113.86

 

(2,906,308.44

)

1991

 

30 Years

Wellington Hill

 

21,706,659.32

 

(6,696,316.10

)

1987

 

30 Years

Wellsford Oaks

 

13,826,724.92

 

(2,681,391.33

)

1991

 

30 Years

Wentworth

 

2,315,232.64

 

(267,081.77

)

1985

 

30 Years

West Of Eastland

 

2,532,681.93

 

(312,591.75

)

1977

 

30 Years

Westbrook Village

 

13,489,092.86

 

(1,615,270.26

)

1984

 

30 Years

Westridge

 

37,298,712.88

 

(7,326,024.37

)

1987/1991

 

30 Years

Westside Villas I

 

5,080,641.37

 

(262,844.99

)

1999

 

30 Years

Westside Villas II

 

5,507,648.95

 

(283,678.21

)

1999

 

30 Years

Westside Villas III

 

8,624,595.63

 

(446,370.73

)

1999

 

30 Years

Westside Villas IV

 

8,610,514.52

 

(441,558.27

)

1999

 

30 Years

Westside Villas V

 

14,354,032.25

 

(736,825.97

)

1999

 

30 Years

Westside Villas VI

 

4,589,089.34

 

(210,876.27

)

1989

 

30 Years

Westside Villas VII

 

15,269,412.39

 

(192,884.47

)

2001

 

30 Years

Westway

 

1,822,854.52

 

(218,268.35

)

1984

 

30 Years

Westwood Glen

 

12,617,910.04

 

(864,477.84

)

1972

 

30 Years

Westwood Pines

 

16,104,112.12

 

(2,827,564.41

)

1991

 

30 Years

Westwynd Apts

 

2,513,234.60

 

(178,366.15

)

1969

 

30 Years

Whispering Oaks

 

23,600,028.58

 

(5,243,375.85

)

1974

 

30 Years

Whispering Pines

 

1,214,437.62

 

(97,813.57

)

1986

 

30 Years

Whispering Pines II

 

1,161,623.59

 

(139,942.31

)

1986

 

30 Years

Whisperwood

 

983,646.72

 

(121,699.65

)

1985

 

30 Years

White Bear Woods

 

16,964,460.34

 

(2,930,803.82

)

1989

 

30 Years

Wilcrest Woods

 

1,956,619.62

 

(223,504.29

)

1986

 

30 Years

Wilde Lake

 

10,320,241.14

 

(2,247,685.74

)

1989

 

30 Years

Wilkins Glen

 

4,325,541.05

 

(313,549.77

)

1975

 

30 Years

Willow Brook (CA)

 

24,484,273.68

 

(1,110,973.78

)

1985

 

30 Years

Willow Creek

 

5,417,682.56

 

(341,009.18

)

1984

 

30 Years

Willow Creek I (GA)

 

1,500,549.27

 

(166,275.00

)

1985

 

30 Years

Willow Lakes

 

2,066,776.75

 

(248,453.85

)

1986

 

30 Years

Willow Run (GA)

 

2,127,696.82

 

(263,583.57

)

1983

 

30 Years

Willow Run (IN)

 

1,937,078.66

 

(225,322.17

)

1984

 

30 Years

Willow Run (KY)

 

1,501,119.64

 

(180,627.37

)

1984

 

30 Years

Willow Trail

 

13,068,682.90

 

(1,904,100.77

)

1985

 

30 Years

Willowick

 

5,007,429.59

 

(843,642.46

)

1980

 

30 Years

Will-O-Wisp

 

4,420,997.63

 

(557,884.68

)

1970

 

30 Years

Willowood East II

 

1,164,145.70

 

(160,659.72

)

1985

 

30 Years

Willowood I (Gro)

 

1,369,138.55

 

(154,144.96

)

1984

 

30 Years

Willowood I (IN)

 

1,697,433.13

 

(192,839.91

)

1983

 

30 Years

Willowood I (KY)

 

1,512,782.68

 

(170,913.06

)

1984

 

30 Years

Willowood I (Woo)

 

1,219,233.00

 

(143,921.91

)

1984

 

30 Years

Willowood II (Gro)

 

770,748.09

 

(88,843.47

)

1985

 

30 Years

Willowood II (IN)

 

1,660,398.23

 

(192,160.44

)

1986

 

30 Years

Willowood II (KY)

 

1,261,719.36

 

(139,860.08

)

1985

 

30 Years

Willowood II (Tro)

 

1,530,370.57

 

(178,038.45

)

1987

 

30 Years

Willowood II (Woo)

 

1,133,122.81

 

(144,817.82

)

1986

 

30 Years

Willows I (OH), The

 

835,714.45

 

(105,290.89

)

1987

 

30 Years

Willows II (OH), The

 

1,015,069.04

 

(118,272.20

)

1981

 

30 Years

Willows III (OH), The

 

1,352,911.92

 

(154,483.10

)

1987

 

30 Years

Wimberly

 

30,482,161.07

 

(4,298,403.89

)

1996

 

30 Years

Wimbledon Oaks

 

11,073,358.63

 

(1,768,332.77

)

1985

 

30 Years

Winchester Park

 

23,042,681.51

 

(1,782,062.00

)

1972

 

30 Years

Winchester Wood

 

5,323,553.94

 

(363,515.35

)

1989

 

30 Years

Windemere

 

10,701,447.46

 

(2,337,226.81

)

1986

 

30 Years

Windmont

 

10,640,511.87

 

(843,324.42

)

1988

 

30 Years

Windridge (CA)

 

28,080,229.36

 

(7,634,059.54

)

1989

 

30 Years

Windwood I (FL)

 

1,312,938.37

 

(173,456.73

)

1988

 

30 Years

Windwood II (FL)

 

1,446,483.44

 

(195,072.39

)

1987

 

30 Years

Wingwood (Orl)

 

2,698,008.34

 

(325,588.27

)

1980

 

30 Years

Winter Woods I (FL)

 

1,565,906.50

 

(193,712.74

)

1985

 

30 Years

Winterwood

 

19,709,677.36

 

(6,336,438.77

)

1986

 

30 Years

Winthrop Court (KY)

 

2,000,235.04

 

(234,158.13

)

1985

 

30 Years

Winthrop Court II (OH)

 

1,084,071.73

 

(123,726.16

)

1986

 

30 Years

Wood Creek (CA)

 

33,568,302.48

 

(4,819,334.79

)

1987

 

30 Years

Wood Forest

 

6,087,176.78

 

(844,453.14

)

1985

 

30 Years

Wood Lane Place

 

21,849,022.50

 

(3,838,195.33

)

1989

 

30 Years

Woodbine (Cuy)

 

1,927,045.78

 

(208,336.40

)

1982

 

30 Years

Woodbine (Por)

 

851,856.94

 

(108,020.62

)

1981

 

30 Years

Woodbridge

 

7,838,256.10

 

(1,899,432.56

)

1993-95

 

30 Years

Woodbridge (CT)

 

3,884,989.85

 

(275,369.63

)

1968

 

30 Years

Woodbridge II

 

12,938,794.33

 

(2,917,709.01

)

1993-95

 

30 Years

Woodcliff I

 

2,927,017.09

 

(325,229.41

)

1984

 

30 Years

Woodcliff II

 

2,745,849.97

 

(296,525.59

)

1986

 

30 Years

Woodcreek

 

20,176,926.41

 

(6,493,660.71

)

1982-84

 

30 Years

Woodcrest I

 

1,247,912.83

 

(137,055.50

)

1984

 

30 Years

Woodlake (WA)

 

24,190,889.20

 

(3,042,530.97

)

1984

 

30 Years

Woodland Hills

 

13,611,722.34

 

(3,230,464.53

)

1985

 

30 Years

Woodland I (FL)

 

4,879,751.07

 

(575,012.21

)

1984/85

 

30 Years

Woodland Meadows

 

21,025,284.01

 

(3,820,616.95

)

1987-1989

 

30 Years

 

S - 12



 

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2002

 

Description

 

 

 

Initial Cost to
Company

 

Apartment Name

 

Location

 

Encumbrances

 

Land

 

Building &
Fixtures

 

Woodlands I (Col)

 

Columbus, OH

 

1,721,062.20

 

231,995.55

 

2,044,232.64

 

Woodlands I (PA)

 

Zelienople, PA

 

1,001,822.38

 

163,191.69

 

1,437,896.61

 

Woodlands I (Str)

 

Streetsboro, OH

 

246,222.00

 

197,377.57

 

1,739,111.51

 

Woodlands II (Col)

 

Columbus, OH

 

1,492,354.94

 

192,633.43

 

1,697,310.42

 

Woodlands II (PA)

 

Zelienople, PA

 

 

192,972.36

 

1,700,296.78

 

Woodlands II (Str)

 

Streetsboro, OH

 

1,529,793.55

 

183,996.01

 

1,621,205.38

 

Woodlands III (Col)

 

Columbus, OH

 

 

230,536.02

 

2,031,248.57

 

Woodlands of Brookfield

 

Brookfield, WI

 

 

(N)

1,484,600.00

 

13,961,080.72

 

Woodlands of Minnetonka

 

Minnetonka, MN

 

 

2,394,500.00

 

13,543,076.29

 

Woodleaf

 

Campbell, CA

 

 

(R)

8,550,600.00

 

16,988,182.50

 

Woodmoor

 

Austin, TX

 

 

653,800.00

 

5,875,968.39

 

Woodridge (MN)

 

Eagan, MN

 

7,467,450.05

 

1,602,300.00

 

10,449,579.23

 

Woodridge (CO)

 

Aurora, CO

 

 

2,780,700.00

 

7,576,972.13

 

Woodridge II (CO)

 

Aurora, CO

 

 

 

4,148,517.08

 

Woodridge III (CO)

 

Aurora, CO

 

 

 

9,130,763.69

 

Woods of Elm Creek

 

San Antonio, TX

 

 

590,000.00

 

5,310,327.86

 

Woods of North Bend

 

Raleigh, NC

 

 

(S)

1,039,500.00

 

9,305,318.81

 

Woodscape

 

Raleigh, NC

 

 

957,300.00

 

8,607,939.89

 

Woodside

 

Lorton, VA

 

 

1,326,000.00

 

12,510,902.78

 

Woodtrail

 

Newnan, GA

 

 

250,894.94

 

2,210,657.86

 

Woodvalley

 

Anniston, AL

 

1,363,931.24

 

190,188.16

 

1,675,764.93

 

Wyndridge 2

 

Memphis, TN

 

14,135,000.00

 

1,488,000.00

 

13,607,636.08

 

Wyndridge 3

 

Memphis, TN

 

10,855,000.00

 

1,502,500.00

 

13,531,740.55

 

Yarmouth Woods

 

Yarmouth, ME

 

 

692,800.00

 

6,096,155.42

 

Yorktowne at Olde Mill

 

Millersville, MD

 

 

216,000.00

 

2,674,121.00

 

Management Business

 

Chicago, IL

 

 

 

 

Operating Partnership

 

Chicago, IL (H)

 

43,792.00

 

 

 

Total Investment in Real Estate

 

 

 

$

2,046,995,578.53

 

$

1,803,577,007.59

 

$

10,456,109,229.10

 

 

Description

 

Cost Capitalized
Subsequent to
Acquisition
(Improvements, net) (E)

 

Gross Amount Carried
at Close of
Period 12/31/02

 

Apartment Name

 

Land

 

Building &
Fixtures

 

Land

 

Building &
Fixtures A)

 

Woodlands I (Col)

 

 

176,875.29

 

231,995.55

 

2,221,107.93

 

Woodlands I (PA)

 

 

122,874.96

 

163,191.69

 

1,560,771.57

 

Woodlands I (Str)

 

 

184,675.93

 

197,377.57

 

1,923,787.44

 

Woodlands II (Col)

 

 

160,277.51

 

192,633.43

 

1,857,587.93

 

Woodlands II (PA)

 

 

104,681.00

 

192,972.36

 

1,804,977.78

 

Woodlands II (Str)

 

 

173,027.92

 

183,996.01

 

1,794,233.30

 

Woodlands III (Col)

 

 

295,627.72

 

230,536.02

 

2,326,876.29

 

Woodlands of Brookfield

 

 

700,020.83

 

1,484,600.00

 

14,661,101.55

 

Woodlands of Minnetonka

 

 

809,486.25

 

2,394,500.00

 

14,352,562.54

 

Woodleaf

 

 

524,617.39

 

8,550,600.00

 

17,512,799.89

 

Woodmoor

 

 

1,716,833.62

 

653,800.00

 

7,592,802.01

 

Woodridge (MN)

 

 

772,994.24

 

1,602,300.00

 

11,222,573.47

 

Woodridge (CO)

 

 

814,685.95

 

2,780,700.00

 

8,391,658.08

 

Woodridge II (CO)

 

 

421,410.74

 

 

4,569,927.82

 

Woodridge III (CO)

 

 

929,421.81

 

 

10,060,185.50

 

Woods of Elm Creek

 

 

607,599.80

 

590,000.00

 

5,917,927.66

 

Woods of North Bend

 

 

1,536,919.64

 

1,039,500.00

 

10,842,238.45

 

Woodscape

 

 

703,617.95

 

957,300.00

 

9,311,557.84

 

Woodside

 

 

810,270.76

 

1,326,000.00

 

13,321,173.54

 

Woodtrail

 

 

174,907.49

 

250,894.94

 

2,385,565.35

 

Woodvalley

 

 

86,234.97

 

190,188.16

 

1,761,999.90

 

Wyndridge 2

 

 

1,252,783.82

 

1,488,000.00

 

14,860,419.90

 

Wyndridge 3

 

 

850,679.31

 

1,502,500.00

 

14,382,419.86

 

Yarmouth Woods

 

 

355,803.24

 

692,800.00

 

6,451,958.66

 

Yorktowne at Olde Mill

 

 

4,204,000.95

 

216,000.00

 

6,878,121.95

 

Management Business

 

 

58,845,558.62

 

 

58,845,558.62

 

Operating Partnership

 

 

 

 

 

Total Investment in Real Estate

 

$

 

$

786,577,064.52

 

$

1,803,577,007.59

 

$

11,242,686,293.62

 

 

Description

 

Total (B)

 

Accumulated
Depreciation

 

Date of
Construction

 

Life Used to
Compute
Depreciation in
Latest Income
Statement (C)

Apartment Name

Woodlands I (Col)

 

2,453,103.48

 

(288,275.93

)

1983

 

30 Years

Woodlands I (PA)

 

1,723,963.26

 

(194,067.24

)

1983

 

30 Years

Woodlands I (Str)

 

2,121,165.01

 

(250,523.14

)

1984

 

30 Years

Woodlands II (Col)

 

2,050,221.36

 

(241,386.29

)

1984

 

30 Years

Woodlands II (PA)

 

1,997,950.14

 

(221,806.00

)

1987

 

30 Years

Woodlands II (Str)

 

1,978,229.31

 

(234,657.46

)

1985

 

30 Years

Woodlands III (Col)

 

2,557,412.31

 

(300,119.50

)

1987

 

30 Years

Woodlands of Brookfield

 

16,145,701.55

 

(2,521,095.94

)

1990

 

30 Years

Woodlands of Minnetonka

 

16,747,062.54

 

(2,857,444.86

)

1988

 

30 Years

Woodleaf

 

26,063,399.89

 

(2,819,071.49

)

1984

 

30 Years

Woodmoor

 

8,246,602.01

 

(2,832,808.07

)

1981

 

30 Years

Woodridge (MN)

 

12,824,873.47

 

(2,067,345.38

)

1986

 

30 Years

Woodridge (CO)

 

11,172,358.08

 

(1,523,142.92

)

1980-82

 

30 Years

Woodridge II (CO)

 

4,569,927.82

 

(836,391.33

)

1980-82

 

30 Years

Woodridge III (CO)

 

10,060,185.50

 

(1,841,805.72

)

1980-82

 

30 Years

Woods of Elm Creek

 

6,507,927.66

 

(1,406,426.15

)

1983

 

30 Years

Woods of North Bend

 

11,881,738.45

 

(3,473,671.23

)

1983

 

30 Years

Woodscape

 

10,268,857.84

 

(2,313,365.72

)

1979

 

30 Years

Woodside

 

14,647,173.54

 

(4,093,660.88

)

1987

 

30 Years

Woodtrail

 

2,636,460.29

 

(284,281.09

)

1984

 

30 Years

Woodvalley

 

1,952,188.06

 

(222,633.73

)

1986

 

30 Years

Wyndridge 2

 

16,348,419.90

 

(3,477,115.58

)

1988

 

30 Years

Wyndridge 3

 

15,884,919.86

 

(3,192,022.49

)

1988

 

30 Years

Yarmouth Woods

 

7,144,758.66

 

(1,274,116.52

)

1971/1978

 

30 Years

Yorktowne at Olde Mill

 

7,094,121.95

 

(5,373,894.06

)

1974

 

30 Years

Management Business

 

58,845,558.62

 

(41,664,975.01

)

(D)

 

 

Operating Partnership

 

 

 

 

 

 

Total Investment in Real Estate

 

$

13,046,263,301.21

 

$

(2,112,017,518.57

)

 

 

 

 

S - 13



 

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

December 31, 2002

 

NOTES:

 

(A)

 

The balance of furniture & fixtures included in the total investment in real estate amount was $597,215,716.74 as of December 31, 2002.

(B)

 

The aggregate cost for Federal Income Tax purposes as of December 31, 2002 was approximately $8.7 billion.

(C)

 

The life to compute depreciation for furniture & fixtures is 5 years.

(D)

 

This asset consists of various acquisition dates and largely represents furniture, fixtures and equipment owned by the Management Business.

(E)

 

Improvements are net of write-off of fully depreciated assets which are no longer in service.

(F)

 

The development of this property is currently on hold.

(G)

 

A portion of these properties includes commercial space (retail, parking and/or office space).

(H)

 

The mortgage debt is the balance for a property that was sold, which balance was not collateralized by the property.  The amount was transferred to ERPOP.

(I)

 

These three properties are pledged as additional collateral in connection with a tax-exempt bond financing.

(J)

 

These five properties are pledged as additional collateral in connection with a tax-exempt bond financing.

 

 

S - 14



 

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

Encumbrances Reconciliation

December 31, 2002

 

Entity Encumbrances

 

Number of
Properties
Encumbered By

 

See Properties
With Note:

 

Amount

 

EQR Arbors Financing LP

 

2

 

(K)

 

$

13,546,252.82

 

EQR Breton Hammocks Financing LP

 

1

 

(L)

 

15,113,185.88

 

EQR-Bond Partnership

 

14

 

(M)

 

207,594,000.00

 

EQR Flatlands LLC

 

5

 

(N)

 

50,000,000.00

 

EWR, LP

 

5

 

(O)

 

46,217,872.78

 

GPT-Windsor, LLC

 

17

 

(P)

 

63,000,000.00

 

EQR-Codelle, LP

 

10

 

(Q)

 

121,787,418.54

 

EQR-Conner, LP

 

15

 

(R)

 

213,801,774.22

 

EQR-FANCAP 2000A LP

 

11

 

(S)

 

148,333,000.00

 

GC Southeast Partners LP (SEP)

 

14

 

(T)

 

1,225,000.00

 

 

 

 

 

 

 

 

 

Entity Encumbrances

 

 

 

 

 

880,618,504.24

 

 

 

 

 

 

 

 

 

Individual Property Encumbrances

 

 

 

 

 

2,046,995,578.53

 

 

 

 

 

 

 

 

 

Total Encumbrances per Financial Statements

 

 

 

 

 

$

2,927,614,082.77

 

 

S - 15



 

ERP OPERATING LIMITED PARTNERSHIP

Schedule III - Real Estate and Accumulated Depreciation

(Amounts in thousands)

 

The changes in total real estate for the years ended December 31, 2002, 2001 and 2000 are as follows:

 

 

 

2002

 

2001

 

2000

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

13,019,841

 

$

12,650,028

 

$

12,257,344

 

Acquisitions and development

 

528,302

 

753,648

 

1,273,837

 

Improvements

 

164,077

 

157,847

 

142,829

 

Write-off of fully depreciated assets which are no longer in service

 

 

(149

)

 

Dispositions and other

 

(665,957

)

(541,533

)

(1,023,982

)

Balance, end of year

 

$

13,046,263

 

$

13,019,841

 

$

12,650,028

 

 

The changes in accumulated depreciation for the years ended December 31, 2002, 2001, and 2000 are as follows:

 

 

 

2002

 

2001

 

2000

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

1,719,131

 

$

1,359,089

 

$

1,076,001

 

Depreciation

 

471,295

 

457,071

 

441,690

 

Write-off of fully depreciated assets which are no longer in service

 

 

(149

)

 

Dispositions and other

 

(78,409

)

(96,880

)

(158,602

)

Balance, end of year

 

$

2,112,017

 

$

1,719,131

 

$

1,359,089

 

 

S - 16