October 29, 2009 - EX-99.2 - 8-K: Current report filing

Exhibit 99.2

For Immediate News Release
October 28, 2009

AVALONBAY COMMUNITIES, INC. ANNOUNCES
THIRD QUARTER 2009 OPERATING RESULTS

(Alexandria, VA) AvalonBay Communities, Inc. (NYSE: AVB) reported today that Net Income Attributable to Common Stockholders (Net Income) for the quarter ended September 30, 2009 was $58,154,000. This resulted in Earnings per Share diluted (EPS) of $0.72 for the quarter ended September 30, 2009, compared to EPS of $2.98 for the comparable period of 2008, a decrease of 75.8%. For the nine months ended September 30, 2009, EPS was $1.54 compared to $5.20 for the comparable period of 2008, a per share decrease of 70.4%. These decreases are primarily attributable to the reduced number of communities sold and amount of gains related to these sales in 2009 as compared with the prior year periods. Year to date 2009 results also include impairment and other charges associated with the Companys reduction in planned development activity recognized in the second quarter of 2009.

Funds from Operations attributable to common stockholders diluted (FFO) for the quarter ended September 30, 2009 decreased 14.8% to $1.09 per share from $1.28 per share for the comparable period of 2008. FFO per share for the nine months ended September 30, 2009 decreased by 14.0% to $3.25 from $3.78 for the comparable period of 2008.

FFO and Net Income per share amounts for the nine months ended September 30, 2009, and for the three and nine months ended September 30, 2008 include certain non-routine items that are detailed in Attachment 14.

Adjusting for these non-routine items, FFO per share for the three and nine months ended September 30, 2009 would have decreased by 16.2% and 9.0%, respectively from the prior year periods.

There were no significant non-routine items in the current quarter.

Operating Results for the Quarter Ended September 30, 2009 Compared to the Prior Year Period

For the Company, including discontinued operations, total revenue increased by $759,000, or 0.3% to $224,192,000. For Established Communities, rental revenue decreased 4.8% due to a decrease in Economic Occupancy of 0.2% and a decrease in Average Rental Rates of 4.6%. As a result, total revenue for Established Communities decreased $7,546,000 to $153,223,000. Operating expenses for Established Communities increased $1,680,000, or 3.2% to $54,318,000. Accordingly, Net Operating Income (NOI) for Established Communities decreased by $9,226,000, or 8.5% to $98,905,000.

The following table reflects the percentage changes in rental revenue, operating expenses and NOI for Established Communities from the third quarter of 2008 to the third quarter of 2009:



3Q 09 Compared to 3Q 08

	Rental			Operating							% of
	Revenue			Expenses				NOI			NOI (1)


New England		(4.7%	)		1.5	%			(8.0%	)		20.6	%
Metro NY/NJ		(5.7%	)		4.0	%			(9.9%	)		28.1	%
Mid-Atlantic/Midwest		(0.7%	)		0.9	%			(1.7%	)		16.2	%
Pacific NW		(7.0%	)		(1.9	%	)		(9.0%	)		4.6	%
No. California		(7.0%	)		6.5	%			(11.6%	)		19.6	%
So. California		(6.1%	)		9.0	%			(12.3%	)		10.9	%

Total		(4.8%	)		3.2	%			(8.5%	)		100.0	%


(1)		Total represents each regions % of total NOI from the Company, including discontinued operations.

Operating Results for the Nine Months Ended September 30, 2009 Compared to the Prior Year Period

For the Company, including discontinued operations, total revenue increased by $4,579,000, or 0.7% to $666,015,000. For Established Communities, rental revenue decreased 2.8% due to a decrease in Economic Occupancy of 0.7% and a decrease in Average Rental Rates of 2.1%. As a result, total revenue for Established Communities decreased $13,092,000 to $465,646,000. Operating expenses for Established Communities increased $4,521,000, or 3.0% to $157,263,000. Accordingly, NOI for Established Communities decreased by $17,612,000, or 5.4% to $308,383,000.

The following table reflects the percentage changes in rental revenue, operating expenses and NOI for Established Communities for the nine months ended September 30, 2009 as compared to the nine months ended September 30, 2008:



YTD 2009 Compared to YTD 2008

	Rental			Operating						% of
	Revenue			Expenses			NOI			NOI (1)


New England		(3.4%	)		2.3	%		(6.4%	)		20.0	%
Metro NY/NJ		(3.5%	)		2.1	%		(5.9%	)		27.5	%
Mid-Atlantic/Midwest		(0.3%	)		2.7	%		(2.1%	)		16.5	%
Pacific NW		(3.1%	)		2.1	%		(5.2%	)		4.7	%
No. California		(2.8%	)		4.1	%		(5.1%	)		20.4	%
So. California		(4.4%	)		6.8	%		(8.8%	)		10.9	%

Total		(2.8%	)		3.0	%		(5.4%	)		100.0	%


(1)		Total represents each regions % of total NOI from the Company, including discontinued operations.

Cash concessions are recognized in accordance with generally accepted accounting principles (GAAP) and are amortized over the approximate lease term, which is generally one year. The following table reflects the percentage changes in rental revenue with concessions on a GAAP basis and Rental Revenue with Concessions on a Cash Basis for our Established Communities:




				YTD 09 vs
	3Q 09 vs 3Q 08			YTD 08

Rental Revenue Change with Concessions on a GAAP Basis		(4.8	%)		(2.8	%)

Rental Revenue Change with Concessions on a Cash Basis		(4.1	%)		(2.5	%)

Development Activity

The Company completed the development of three communities in the third quarter of 2009: Avalon Anaheim Stadium located in Anaheim, CA, Avalon Charles Pond, located in Coram, NY, and Avalon Northborough I, located in Northborough, MA. These communities contain an aggregate 614 apartment homes and were completed for an aggregate Total Capital Cost of $173,000,000.

At September 30, 2009, the Company had nine communities under construction with a Total Capital Cost of $1,218,900,000, down from 15 communities with a Total Capital Cost of $1,608,500,000 at September 30, 2008. The Company has not started any new development activity through September 30, 2009.

During the fourth quarter of 2009, the Company expects to commence the development of two communities containing an aggregate 399 apartment homes, with an expected Total Capital Cost of $66,400,000. The Company expects to complete the development of four communities during the fourth quarter of 2009. The anticipated completions contain an aggregate of 1,382 apartment homes and are expected to be completed for a Total Capital Cost of $470,500,000.

At December 31, 2009, the Company anticipates that it will have seven communities under development, with a Total Capital Cost of $814,800,000, down from the 14 communities with a Total Capital Cost of $1,583,800,000 at December 31, 2008.

Redevelopment Activity

During the third quarter of 2009, the Company completed the redevelopment of Avalon Symphony Woods I and II, located in Columbia, MD. These two communities contain an aggregate of 392 apartment homes and redevelopment was completed for a Total Capital Cost of $10,100,000, excluding costs incurred prior to redevelopment.

During the third quarter of 2009, the Company commenced the redevelopment of one community: Avalon at Cedar Ridge located in Daly City, CA. This community contains an aggregate of 195 apartment homes and will be redeveloped for an estimated Total Capital Cost of $6,600,000, excluding costs incurred prior to redevelopment.

Disposition Activity

During the third quarter of 2009, the Company sold two communities: Avalon at River Oaks, located in San Jose, CA and Avalon at Faxon Park, located in Quincy, MA. These two communities contain an aggregate of 397 apartment homes and were sold for an aggregate sales price of $69,500,000. These dispositions resulted in a gain in accordance with GAAP of $26,670,000 and an Economic Gain of approximately $22,670,000. The weighted average Initial Year Market Cap Rate for these two communities was 6.8% and the Unleveraged IRR over a 12 year holding period was 14.6%.

In October 2009, the Company sold Avalon Parkside, a 192 apartment home community, located in Sunnyvale, CA for $43,800,000.

Investment Management Fund Activity

The Company currently has investments in and serves as the manager for two private, discretionary investment management vehicles. There was no acquisition or disposition activity by either investment fund during the current quarter.

Financing, Liquidity and Balance Sheet Statistics

At September 30, 2009, the Company had no amounts outstanding under its $1,000,000,000 unsecured credit facility and the Company had $777,456,000 in unrestricted cash and cash in escrow. The cash in escrow is available for development activity and includes $93,440,000 in bond proceeds related to an existing Development Right that the Company expects to develop in the future. Unencumbered NOI as a percentage of total NOI generated by real estate assets for the nine months ended September 30, 2009 was 64.8%. Interest Coverage for the third quarter of 2009 was 3.1 times.

New Financing Activity

In August 2009, the Company commenced a continuous equity offering program, under which the Company can issue up to $400 million common stock until September 2012. The Company may sell common stock in amounts and at times to be determined by the Company. During the third quarter of 2009, the Company sold 1,467,000 shares at an average price of approximately $70 per share, for gross proceeds of $102,000,000.

In September 2009, the Company issued $500,000,000 of unsecured notes under its existing shelf registration statement. The offering consisted of two separate $250,000,000 tranches with effective interest rates of 5.72% and 6.12%, maturing in 2017 and 2020, respectively.

Debt Repayment Activity

In August 2009, the Company repaid $102,562,000 of unsecured notes with an annual interest rate of 7.50% pursuant to their scheduled maturity.

Also in August 2009, the Company repaid $112,200,000 in unsecured debt, representing the second tranche of its $330,000,000 unsecured variable rate term loan (the Term Loan), in advance of the scheduled maturity in January 2010.

In October 2009, the Company completed a cash tender offer commenced in September 2009. The Company purchased $300,000,000 principal amount of its unsecured notes at a weighted average purchase price of 108% of par. Also in October 2009, the Company purchased an additional $10,100,000 principal amount of its unsecured notes at a price of 107% of par. The Company will recognize a charge for the purchase premium and the accelerated recognition of certain deferred issuance costs of approximately $26,000,000 in the fourth quarter of 2009. All of the notes purchased by the Company were cancelled.

Also in October 2009, the Company repaid the final $112,200,000 outstanding of its Term Loan in advance of the scheduled maturity in January 2011.

Fourth Quarter and Full Year 2009 Financial Outlook

The Company anticipates that revenues from Established Communities will decline by 5.75% to 6.25%, and NOI from Established Communities will decline by 11.0% to 12.0% for the fourth quarter 2009 as compared to the prior year period. For the full year 2009, Established Community revenue and NOI are anticipated to decline 3.50% to 3.75% and 6.50% to 7.50%, respectively. These ranges are consistent with the previous financial outlook provided in July 2009.

For the fourth quarter of 2009, the Company expects EPS to be in the range of $0.53 to $0.57. The Company expects EPS for the full year 2009 to be in the range of $2.07 to $2.11.

The Company expects Projected FFO per share to be in the range of $0.61 to $0.65 for the fourth quarter of 2009 and Projected FFO per share for the full year 2009 to be in the range of $3.86 to $3.90.

The Companys expected fourth quarter and full year 2009 results include approximately $26,000,000 related to the tender offer the Company completed in October 2009. The Companys fourth quarter and full year 2008 and 2009 results also include the non-routine items detailed in Attachment 14. Adjusting for these non-routine items in both years, the Company expects fourth quarter and full year 2009 Projected FFO per share to decline by 20% and 12%, respectively, from the prior year periods.

An analysis of the revised full year 2009 financial outlook compared to financial outlook provided in July 2009 follows:



Full Year 2009 Outlook
As of September 2009
Changes From July 2009

	Per
	Share

FFO (July 2009 Outlook)	$	4.22
NOI & other income		0.05
Interest expense, new unsecured debt		(0.04	)
Impairments & abandoned pursuits		(0.01	)
Gain / (loss) on medium term note repurchase		(0.33	)
Impact of shares issued during quarter		(0.01	)

FFO (September 2009 Outlook)		3.88

Fourth Quarter 2009 Conference/Event Schedule

The Company expects to release its fourth quarter 2009 earnings on February 3, 2010 after the market closes. The Company expects to hold a conference call on February 4, 2010 at 1:00 PM EST to discuss the fourth quarter and full year 2009 results.

The Company is tentatively scheduled to participate in the following conferences during the fourth quarter of 2009:



4Q 2009 Conference Schedule

Event/Conference		Date

NAREIT Annual Convention		Nov 11 13
Goldman Sachs Real Estate Symposium		Dec 4
Barclays Real Estate Conference		Dec 8
Wells Fargo Conference		Dec 9

Management may discuss the Companys current operating environment; operating trends; development, redevelopment, disposition and acquisition activity; financial outlook and other business and financial matters affecting the Company. Details on each conference and access to any related materials will be available beginning November 2, 2009 on the Companys website at http://www.avalonbay.com/events.

Other Matters

The Company will hold a conference call on October 29, 2009 at 1:00 PM EDT to review and answer questions about this release, its third quarter results, the Attachments (described below) and related matters. To participate on the call, dial 1-877-510-2397 domestically and 1-763-416-6924 internationally.

To hear a replay of the call, which will be available from October 29, 2009 at 3:00 PM EDT to November 29, 2009 at 11:59 PM EST, dial 1-800-642-1687 domestically and 1-706-645-9291 internationally, and use Access Code: 33681043.

A webcast of the conference call will also be available at http://www.avalonbay.com/earnings, and an on-line playback of the webcast will be available for at least 30 days following the call.

The Company produces Earnings Release Attachments (the Attachments) that provide detailed information regarding operating, development, redevelopment, disposition and acquisition activity. These Attachments are considered a part of this earnings release and are available in full with this earnings release via the Companys website at http://www.avalonbay.com/earnings. To receive future press releases via e-mail, please submit a request through http://www.avalonbay.com/email.

About AvalonBay Communities, Inc.

As of September 30, 2009, the Company owned or held a direct or indirect ownership interest in 172 apartment communities containing 50,114 apartment homes in ten states and the District of Columbia, of which nine communities were under construction and six communities were under reconstruction. The Company is an equity REIT in the business of developing, redeveloping, acquiring and managing apartment communities in high barrier to entry markets of the United States. More information may be found on the Companys website at http://www.avalonbay.com. For additional information, please contact John Christie, Senior Director of Investor Relations and Research at 1-703-317-4747 or Thomas J. Sargeant, Chief Financial Officer at 1-703-317-4635.

Forward-Looking Statements

This release, including its Attachments, contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. You can identify these forward-looking statements by the Companys use of words such as expects, plans, estimates, projects, intends, believes, outlook and similar expressions that do not relate to historical matters. Actual results may differ materially from those expressed or implied by the forward-looking statements as a result of risks and uncertainties, which include the following: we may abandon development or redevelopment opportunities for which we have already incurred costs; adverse capital and credit market conditions may affect our access to various sources of capital and/or cost of capital, which may affect our business activities, earnings and common stock price, among other things; changes in local employment conditions, demand for apartment homes, supply of competitive housing products, and other economic conditions may result in lower than expected occupancy and/or rental rates and adversely affect the profitability of our communities; increases in costs of materials, labor or other expenses may result in communities that we develop or redevelop failing to achieve expected profitability; delays in completing development, redevelopment and/or lease-up may result in increased financing and construction costs and may delay and/or reduce the profitability of a community; debt and/or equity financing for development, redevelopment or acquisitions of communities may not be available or may not be available on favorable terms; we may be unable to obtain, or experience delays in obtaining, necessary governmental permits and authorizations; increases in costs of materials, labor or other expenses may result in communities that we develop or redevelop failing to achieve expected profitability; or delays in completing

development, redevelopment and/or lease-up may result in increased financing and construction costs and may delay and/or reduce the profitability of a community. Additional discussions of risks and uncertainties appear in the Companys filings with the Securities and Exchange Commission, including the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2008 under the headings Risk Factors and under the heading Managements Discussion and Analysis of Financial Condition and Results of Operations Forward-Looking Statements and in subsequent quarterly reports on
Form 10-Q.

The Company does not undertake a duty to update forward-looking statements, including its expected operating results for the fourth quarter and full year 2009. The Company may, in its discretion, provide information in future public announcements regarding its outlook that may be of interest to the investment community. The format and extent of future outlooks may be different from the format and extent of the information contained in this release.

Definitions and Reconciliations

Non-GAAP financial measures and other capitalized terms, as used in this earnings release, are defined and further explained on Attachment 14, Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms. Attachment 14 is included in the full earnings release available at the Companys website at http://www.avalonbay.com/earnings.

THIRD QUARTER 2009

Supplemental Operating and Financial Data

Avalon Northborough I, located in Northborough, MA, contains 163 apartment homes and was completed in the third quarter of 2009 for a Total Capital Cost of $26.2 million. Set on 33 acres, Avalon Northborough is part of a 150-acre master planned community within walking distance of shopping and restaurants, and commuting distance of Boston and Worcester.

THIRD QUARTER 2009

Supplemental Operating and Financial Data

Table of Contents


Company Profile
Selected Operating and Other Information		Attachment 1
Detailed Operating Information		Attachment 2
Condensed Consolidated Balance Sheets		Attachment 3

Sub-Market Profile
Quarterly Revenue and Occupancy Changes (Established Communities)		Attachment 4
Sequential Quarterly Revenue and Occupancy Changes (Established Communities)		Attachment 5
Year-to-Date Revenue and Occupancy Changes (Established Communities)		Attachment 6

Development, Redevelopment, Acquisition and Disposition Profile
Summary of Development and Redevelopment Activity		Attachment 7
Development Communities		Attachment 8
Redevelopment Communities		Attachment 9
Summary of Development and Redevelopment Community Activity		Attachment 10
Future Development		Attachment 11
Unconsolidated Real Estate Investments		Attachment 12
Summary of Disposition Activity		Attachment 13

Definitions and Reconciliations
Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms		Attachment 14

The following is a Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995 Section 27A of the Securities Act of 1933 as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The projections and estimates contained in the following attachments are forward-looking statements that involve risks and uncertainties, and actual results may differ materially from those projected in such statements. Risks associated with the Companys development, redevelopment, construction, and lease-up activities, which could impact the forward-looking statements made are discussed in the paragraph titled Forward-Looking Statements in the release to which these attachments relate. In particular, development opportunities may be abandoned; Total Capital Cost of a community may exceed original estimates, possibly making the community uneconomical and/or affecting projected returns; construction and lease-up may not be completed on schedule, resulting in increased debt service and construction costs; and other risks described in the Companys filings with the Securities and Exchange Commission, including the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2008 and the Companys Quarterly Reports on Form 10-Q for subsequent quarters.

Attachment 1

AvalonBay Communities, Inc.
Selected Operating and Other Information
September 30, 2009
(Dollars in thousands except per share data)
(unaudited)

SELECTED OPERATING INFORMATION (1)


	Q3		Q3					YTD		YTD
	2009		2008		% Change			2009		2008		% Change
Net income attributable to common stockholders	$	58,154	$	231,406		(74.9	%)	$	123,253	$	402,839		(69.4	%)

Per common share basic	$	0.72	$	3.00		(76.0	%)	$	1.55	$	5.23		(70.4	%)
Per common share diluted	$	0.72	$	2.98		(75.8	%)	$	1.54	$	5.20		(70.4	%)

Funds from Operations	$	87,737	$	99,015		(11.4	%)	$	260,526	$	292,984		(11.1	%)
Per common share diluted	$	1.09	$	1.28		(14.8	%)	$	3.25	$	3.78		(14.0	%)

Dividends declared common	$	72,587	$	68,820		5.5	%	$	215,218	$	206,278		4.3	%
Per common share	$	0.8925	$	0.8925		0.0	%	$	2.678	$	2.678		0.0	%

Common shares outstanding		81,429,356		77,109,737		5.6	%		81,429,356		77,109,737		5.6	%
Outstanding operating partnership units		15,351		64,019		(76.0	%)		15,351		64,019		(76.0	%)

Total outstanding shares and units		81,444,707		77,173,756		5.5	%		81,444,707		77,173,756		5.5	%


Average shares and participating securities outstanding basic		80,384,149		77,080,874		4.3	%		79,772,819		77,008,487		3.6	%

Weighted shares basic		80,132,409		76,833,942		4.3	%		79,521,277		76,754,096		3.6	%
Average operating partnership units outstanding		15,351		64,019		(76.0	%)		16,874		64,019		(73.6	%)
Effect of dilutive securities		461,517		682,886		(32.4	%)		631,942		698,107		(9.5	%)

Average shares outstanding diluted		80,609,277		77,580,847		3.9	%		80,170,093		77,516,222		3.4	%

DEBT COMPOSITION AND MATURITIES


			Average
			Interest			Remaining
Debt Composition (2)	Amount		Rate (3)			Maturities (2)
Conventional Debt							2009	$	35,801
Long-term, fixed rate	$	3,440,625					2010	$	171,062
Long-term, variable rate		201,801					2011	$	510,886
Variable rate facilities (4)							2012	$	620,161

Subtotal, Conventional		3,642,426		5.7	%		2013	$	433,026


Tax-Exempt Debt
Long-term, fixed rate		163,981
Long-term, variable rate		628,926
Subtotal, Tax-Exempt		792,907		2.8	%


Total Debt	$	4,435,333		5.2	%

CAPITALIZED COSTS


					Non-Rev
	Cap		Cap		Capex
	Interest		Overhead		per Home
Q309	$	11,878	$	5,680	$	59
Q209	$	13,677	$	6,610	$	32
Q109	$	12,368	$	6,507	$	8
Q408	$	16,996	$	7,836	$	290
Q308	$	18,803	$	7,753	$	132

COMMUNITY INFORMATION


			Apartment
	Communities		Homes
Current Communities		163		46,693
Development Communities		9		3,421
Development Rights		27		6,788


⁽¹⁾		Per share amounts have been adjusted to reflect the impact of including unvested restricted shares.

⁽²⁾		Excludes debt associated with assets classified as held for sale.

⁽³⁾		Includes costs of financing such as credit enhancement fees, trustees fees, etc.

⁽⁴⁾		Represents the Companys $1 billion unsecured credit facility, of which no amount was drawn at September 30, 2009.

Attachment 2

AvalonBay Communities, Inc.
Detailed Operating Information
September 30, 2009
(Dollars in thousands except per share data)
(unaudited)


	Q3			Q3						YTD			YTD
	2009			2008			% Change			2009			2008			% Change
Revenue:
Rental and other income	$	220,173		$	213,768			3.0	%	$	652,418		$	619,880			5.2	%
Management, development and other fees		1,878			1,622			15.8	%		5,423			4,805			12.9	%

Total		222,051			215,390			3.1	%		657,841			624,685			5.3	%


Operating expenses:
Direct property operating expenses, excluding property taxes		57,026			53,118			7.4	%		164,456			147,601			11.4	%
Property taxes		21,710			18,756			15.7	%		63,643			56,276			13.1	%
Property management and other indirect operating expenses		8,832			9,689			(8.8	%)		28,510			30,257			(5.8	%)

Total operating expenses		87,568			81,563			7.4	%		256,609			234,134			9.6	%


Interest expense, net		(41,208	)		(28,363	)		45.3	%		(107,836	)		(85,620	)		25.9	%
General and administrative expense		(5,750	)		(9,318	)		(38.3	%)		(18,388	)		(26,821	)		(31.4	%)
Joint venture income		190			495			(61.6	%)		4,139			4,329			(4.4	%)
Investments and investment management expense		(976	)		(1,229	)		(20.6	%)		(2,799	)		(3,643	)		(23.2	%)
Expensed development and other pursuit costs		(1,721	)		(715	)		140.7	%		(5,096	)		(3,044	)		67.4	%
Depreciation expense		(54,960	)		(48,698	)		12.9	%		(159,935	)		(140,885	)		13.5	%
Impairment loss								N/A			(20,302	)					N/A
Gain on sale of land		241						N/A			241						N/A

Income from continuing operations		30,299			45,999			(34.1	%)		91,256			134,867			(32.3	%)
Income from discontinued operations (1)		1,132			3,176			(64.4	%)		3,998			16,163			(75.3	%)
Gain on sale of communities		26,670			183,711			(85.5	%)		26,670			257,850			(89.7	%)

Total discontinued operations		27,802			186,887			(85.1	%)		30,668			274,013			(88.8	%)

Net income		58,101			232,886			(75.1	%)		121,924			408,880			(70.2	%)
Net expense attributable to redeemable noncontrolling interests		53			695			(92.4	%)		1,329			484			174.6	%

Net income attributable to the Company		58,154			233,581			(75.1	%)		123,253			409,364			(69.9	%)
Dividends attributable to preferred stock					(2,175	)		(100.0	%)					(6,525	)		(100.0	%)


Net income attributable to common stockholders	$	58,154		$	231,406			(74.9	%)	$	123,253		$	402,839			(69.4	%)


Net income attributable to common stockholders per common share basic	$	0.72		$	3.00			(76.0	%)	$	1.55		$	5.23			(70.4	%)


Net income attributable to common stockholders per common share diluted	$	0.72		$	2.98			(75.8	%)	$	1.54		$	5.20			(70.4	%)


(1)		Reflects net income for investments in real estate classified as discontinued operations as of September 30, 2009 and investments in real estate sold during the period from January 1, 2008 through September 30, 2009. The following table details income from discontinued operations for the periods shown:


	Q3			Q3			YTD			YTD
	2009			2008			2009			2008
Rental income	$	2,141		$	8,043		$	8,174		$	36,751
Operating and other expenses		(655	)		(2,973	)		(2,418	)		(11,662	)
Interest expense, net					(237	)					(1,314	)
Depreciation expense		(354	)		(1,657	)		(1,758	)		(7,612	)

Income from discontinued operations	$	1,132		$	3,176		$	3,998		$	16,163

Attachment 3

AvalonBay Communities, Inc.
Condensed Consolidated Balance Sheets
(Dollars in thousands)
(unaudited)


	September 30,			December 31,
	2009			2008
Real estate	$	7,460,796		$	6,796,771
Less accumulated depreciation		(1,482,256	)		(1,322,698	)

Net operating real estate		5,978,540			5,474,073

Construction in progress, including land		607,952			867,040
Land held for development		243,656			239,456
Operating real estate assets held for sale, net		26,106			69,174


Total real estate, net		6,856,254			6,649,743

Cash and cash equivalents		554,335			65,678
Cash in escrow		223,121			193,599
Resident security deposits		25,917			29,935
Other assets		286,793			235,398


Total assets	$	7,946,420		$	7,174,353


Unsecured notes, net	$	2,080,295		$	2,002,965
Unsecured facilities					124,000
Notes payable		2,352,556			1,547,492
Resident security deposits		36,765			40,462
Liabilities related to assets held for sale		372			241
Other liabilities		389,323			532,844


Total liabilities	$	4,859,311		$	4,248,004


Redeemable noncontrolling interests		4,539			10,234

Stockholders equity		3,082,570			2,916,115


Total liabilities and stockholders equity	$	7,946,420		$	7,174,353

Attachment 4

AvalonBay Communities, Inc.
Quarterly Revenue and Occupancy Changes Established Communities (1)

September 30, 2009


	Apartment		Average Rental Rates (2)							Economic Occupancy									Rental Revenue ($000s) (3)
	Homes		Q3 09		Q3 08		% Change			Q3 09			Q3 08			% Change			Q3 09		Q3 08		% Change
New England
Boston, MA		3,289	$	1,962	$	1,983		(1.1	%)		94.7	%		96.6	%		(1.9	%)	$	18,326	$	18,889		(3.0	%)
Fairfield-New Haven, CT		2,518		1,916		2,057		(6.9	%)		96.2	%		96.2	%		0.0	%		13,926		14,955		(6.9	%)

New England Average		5,807		1,942		2,015		(3.6	%)		95.3	%		96.4	%		(1.1	%)		32,252		33,844		(4.7	%)


Metro NY/NJ
New Jersey		2,750		2,019		2,213		(8.8	%)		96.8	%		95.4	%		1.4	%		16,127		17,411		(7.4	%)
New York, NY		1,936		2,603		2,717		(4.2	%)		97.1	%		97.5	%		(0.4	%)		14,678		15,388		(4.6	%)
Long Island, NY		1,621		2,236		2,360		(5.3	%)		95.5	%		94.7	%		0.8	%		10,382		10,867		(4.5	%)

Metro NY/NJ Average		6,307		2,254		2,407		(6.4	%)		96.6	%		95.9	%		0.7	%		41,187		43,666		(5.7	%)


Mid-Atlantic/Midwest
Washington Metro		5,787		1,741		1,745		(0.2	%)		96.5	%		96.6	%		(0.1	%)		29,188		29,290		(0.3	%)
Chicago, IL		896		1,442		1,501		(3.9	%)		96.7	%		96.2	%		0.5	%		3,750		3,880		(3.4	%)

Mid-Atlantic/Midwest Average		6,683		1,701		1,714		(0.8	%)		96.6	%		96.5	%		0.1	%		32,938		33,170		(0.7	%)


Pacific Northwest
Seattle, WA		1,943		1,261		1,340		(5.9	%)		94.7	%		95.8	%		(1.1	%)		6,964		7,490		(7.0	%)

Pacific Northwest Average		1,943		1,261		1,340		(5.9	%)		94.7	%		95.8	%		(1.1	%)		6,964		7,490		(7.0	%)


Northern California
San Jose, CA		2,542		1,849		1,990		(7.1	%)		96.7	%		96.8	%		(0.1	%)		13,637		14,690		(7.2	%)
San Francisco, CA		1,170		2,219		2,364		(6.1	%)		95.8	%		96.4	%		(0.6	%)		7,464		8,004		(6.7	%)
Oakland-East Bay, CA		720		1,460		1,577		(7.4	%)		97.0	%		96.8	%		0.2	%		3,059		3,297		(7.2	%)

Northern California Average		4,432		1,883		2,021		(6.8	%)		96.5	%		96.7	%		(0.2	%)		24,160		25,991		(7.0	%)


Southern California
Los Angeles, CA		1,447		1,568		1,698		(7.7	%)		95.9	%		94.5	%		1.4	%		6,525		6,967		(6.3	%)
Orange County, CA		1,174		1,410		1,484		(5.0	%)		92.5	%		95.2	%		(2.7	%)		4,593		4,977		(7.7	%)
San Diego, CA		1,058		1,476		1,505		(1.9	%)		94.2	%		96.3	%		(2.1	%)		4,411		4,593		(4.0	%)

Southern California Average		3,679		1,491		1,574		(5.3	%)		94.4	%		95.2	%		(0.8	%)		15,529		16,537		(6.1	%)


Average/Total Established		28,851	$	1,842	$	1,930		(4.6	%)		96.0	%		96.2	%		(0.2	%)	$	153,030	$	160,698		(4.8	%)


(1)		Established Communities are communities with stabilized operating expenses as of January 1, 2008 such that a comparison of 2008 to 2009 is meaningful.

(2)		Reflects the effect of concessions amortized over the average lease term.

(3)		With concessions reflected on a cash basis, rental revenue from Established Communities decreased 4.1% between years.

Attachment 5

AvalonBay Communities, Inc.
*Sequential Quarterly* Revenue and Occupancy Changes Established Communities (1)

September 30, 2009


	Apartment		Average Rental Rates (2)							Economic Occupancy									Rental Revenue ($000s)
	Homes		Q3 09		Q209		% Change			Q3 09			Q209			% Change			Q3 09		Q209		% Change
New England
Boston, MA		3,289	$	1,962	$	1,969		(0.4	%)		94.7	%		95.8	%		(1.1	%)	$	18,326	$	18,606		(1.5	%)
Fairfield-New Haven, CT		2,518		1,916		1,952		(1.8	%)		96.2	%		95.5	%		0.7	%		13,926		14,076		(1.1	%)

New England Average		5,807		1,942		1,961		(1.0	%)		95.3	%		95.7	%		(0.4	%)		32,252		32,682		(1.3	%)


Metro NY/NJ
New Jersey		2,750		2,019		2,096		(3.7	%)		96.8	%		95.3	%		1.5	%		16,127		16,487		(2.2	%)
New York, NY		1,936		2,603		2,654		(1.9	%)		97.1	%		96.7	%		0.4	%		14,678		14,897		(1.5	%)
Long Island, NY		1,621		2,236		2,295		(2.6	%)		95.5	%		95.5	%		0.0	%		10,382		10,655		(2.6	%)

Metro NY/NJ Average		6,307		2,254		2,318		(2.8	%)		96.6	%		95.8	%		0.8	%		41,187		42,039		(2.0	%)


Mid-Atlantic/Midwest
Washington Metro		5,787		1,741		1,738		0.2	%		96.5	%		96.1	%		0.4	%		29,188		28,998		0.7	%
Chicago, IL		896		1,442		1,459		(1.2	%)		96.7	%		96.5	%		0.2	%		3,750		3,785		(0.9	%)

Mid-Atlantic/Midwest Average		6,683		1,701		1,701		0.0	%		96.6	%		96.1	%		0.5	%		32,938		32,783		0.5	%


Pacific Northwest
Seattle, WA		1,943		1,261		1,312		(3.9	%)		94.7	%		93.7	%		1.0	%		6,964		7,167		(2.8	%)

Pacific Northwest Average		1,943		1,261		1,312		(3.9	%)		94.7	%		93.7	%		1.0	%		6,964		7,167		(2.8	%)


Northern California
San Jose, CA		2,542		1,849		1,930		(4.2	%)		96.7	%		96.1	%		0.6	%		13,637		14,151		(3.6	%)
San Francisco, CA		1,170		2,219		2,301		(3.6	%)		95.8	%		94.8	%		1.0	%		7,464		7,655		(2.5	%)
Oakland-East Bay, CA		720		1,460		1,522		(4.1	%)		97.0	%		96.1	%		0.9	%		3,059		3,158		(3.1	%)

Northern California Average		4,432		1,883		1,962		(4.0	%)		96.5	%		95.7	%		0.8	%		24,160		24,964		(3.2	%)


Southern California
Los Angeles, CA		1,447		1,568		1,628		(3.7	%)		95.9	%		93.3	%		2.6	%		6,525		6,593		(1.0	%)
Orange County, CA		1,174		1,410		1,438		(1.9	%)		92.5	%		92.9	%		(0.4	%)		4,593		4,705		(2.4	%)
San Diego, CA		1,058		1,476		1,504		(1.9	%)		94.2	%		92.7	%		1.5	%		4,411		4,434		(0.5	%)

Southern California Average		3,679		1,491		1,533		(2.7	%)		94.4	%		93.0	%		1.4	%		15,529		15,732		(1.3	%)


Average/Total Established		28,851	$	1,842	$	1,881		(2.1	%)		96.0	%		95.4	%		0.6	%	$	153,030	$	155,367		(1.5	%)


(1)		Established Communities are communities with stabilized operating expenses as of January 1, 2008 such that a comparison of 2008 to 2009 is meaningful.

(2)		Reflects the effect of concessions amortized over the average lease term.

Attachment 6

AvalonBay Communities, Inc.
Year-to-Date Revenue and Occupancy Changes Established Communities (1)

September 30, 2009


	Apartment		Average Rental Rates (2)							Economic Occupancy									Rental Revenue ($000s)
	Homes		YTD 09		YTD 08		% Change			YTD 09			YTD 08			% Change			YTD 09		YTD 08		% Change
New England
Boston, MA		3,289	$	1,971	$	1,967		0.2	%		95.1	%		96.7	%		(1.6	%)	$	55,503	$	56,277		(1.4	%)
Fairfield-New Haven, CT		2,518		1,947		2,042		(4.7	%)		95.2	%		96.4	%		(1.2	%)		42,002		44,626		(5.9	%)

New England Average		5,807		1,960		2,000		(2.0	%)		95.2	%		96.6	%		(1.4	%)		97,505		100,903		(3.4	%)


Metro NY/NJ
New Jersey		2,750		2,081		2,195		(5.2	%)		95.9	%		95.7	%		0.2	%		49,397		52,003		(5.0	%)
New York, NY		1,936		2,645		2,690		(1.7	%)		96.5	%		97.0	%		(0.5	%)		44,457		45,449		(2.2	%)
Long Island, NY		1,621		2,281		2,327		(2.0	%)		94.8	%		95.6	%		(0.8	%)		31,537		32,450		(2.8	%)

Metro NY/NJ Average		6,307		2,306		2,382		(3.2	%)		95.8	%		96.1	%		(0.3	%)		125,391		129,902		(3.5	%)


Mid-Atlantic/Midwest
Washington Metro		5,787		1,737		1,738		(0.1	%)		96.4	%		96.5	%		(0.1	%)		87,221		87,357		(0.2	%)
Chicago, IL		896		1,454		1,478		(1.6	%)		96.2	%		96.3	%		(0.1	%)		11,282		11,475		(1.7	%)

Mid-Atlantic/Midwest Average		6,683		1,699		1,703		(0.2	%)		96.4	%		96.5	%		(0.1	%)		98,503		98,832		(0.3	%)


Pacific Northwest
Seattle, WA		1,943		1,304		1,328		(1.8	%)		94.3	%		95.6	%		(1.3	%)		21,507		22,195		(3.1	%)

Pacific Northwest Average		1,943		1,304		1,328		(1.8	%)		94.3	%		95.6	%		(1.3	%)		21,507		22,195		(3.1	%)


Northern California
San Jose, CA		2,542		1,920		1,963		(2.2	%)		96.5	%		96.8	%		(0.3	%)		42,397		43,486		(2.5	%)
San Francisco, CA		1,170		2,289		2,336		(2.0	%)		95.8	%		96.8	%		(1.0	%)		23,097		23,817		(3.0	%)
Oakland-East Bay, CA		720		1,518		1,574		(3.6	%)		96.4	%		96.4	%		0.0	%		9,478		9,830		(3.6	%)

Northern California Average		4,432		1,952		1,998		(2.3	%)		96.3	%		96.8	%		(0.5	%)		74,972		77,133		(2.8	%)


Southern California
Los Angeles, CA		1,447		1,619		1,692		(4.3	%)		94.0	%		95.5	%		(1.5	%)		19,830		21,052		(5.8	%)
Orange County, CA		1,174		1,433		1,485		(3.5	%)		93.4	%		95.9	%		(2.5	%)		14,142		15,041		(6.0	%)
San Diego, CA		1,058		1,499		1,485		0.9	%		93.7	%		95.2	%		(1.5	%)		13,385		13,467		(0.6	%)

Southern California Average		3,679		1,526		1,567		(2.6	%)		93.7	%		95.5	%		(1.8	%)		47,357		49,560		(4.4	%)


Average/Total Established		28,851	$	1,875	$	1,915		(2.1	%)		95.6	%		96.3	%		(0.7	%)	$	465,235	$	478,525		(2.8	%)


(1)		Established Communities are communities with stabilized operating expenses as of January 1, 2008 such that a comparison of 2008 to 2009 is meaningful.

(2)		Reflects the effect of concessions amortized over the average lease term.

Attachment 7

AvalonBay Communities, Inc.
Summary of Development and Redevelopment Activity (1) as of September 30, 2009


	Number		Number		Total
	of		of		Capital Cost (2)
	Communities		Homes		(millions)
Portfolio Additions:

2009 Projected Completions (3)
Development		9		2,526	$	816.0
Redevelopment (4)		4		926		28.7

Total Additions		13		3,452	$	844.7


2008 Actual Completions
Development		13		4,036	$	1,044.3
Redevelopment (4)		6		1,213		27.8

Total Additions		19		5,249	$	1,072.1


Pipeline Activity: (3)

Currently Under Construction
Development		9		3,421	$	1,218.9
Redevelopment (4)		6		2,380		112.1

Subtotal		15		5,801	$	1,331.0


Planning
Development Rights		27		6,788	$	2,132.0

Total Pipeline		42		12,589	$	3,463.0


(1)		Represents activity for consolidated and unconsolidated entities.

(2)		See Attachment #14 Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms.

(3)		Information represents projections and estimates.

(4)		Represents only cost of redevelopment activity, does not include original acquisition cost.

		This chart contains forward-looking statements. Please see the paragraph regarding forward-looking statements on the Table of Contents page relating to the Companys Supplemental Operating and Financial Data for the third quarter of 2009.

Attachment 8

AvalonBay Communities, Inc.
Development Communities as of September 30, 2009


	Percentage					Total											Avg
	Ownership			# of		Capital			Schedule								Rent								% Occ
	Upon			Apt		Cost (1)					Initial				Stabilized		Per		% Comp			% Leased			Physical			Economic
	Completion			Homes		(millions)			Start		Occupancy		Complete		Ops (1)		Home (1)		(2)			(3)			(4)			(1) (5)
																	Inclusive of
																	Concessions
																	See Attachment #14
Under Construction:

1. Avalon White Plains		100	%		407	$	153.0			Q2 2007		Q3 2008		Q4 2009		Q2 2010	$	2,470		87.5	%		85.0	%		82.3	%		67.5	%
White Plains, NY
2. Avalon Union City		100	%		439		120.9			Q3 2007		Q1 2009		Q4 2009		Q2 2010		1,540		86.3	%		80.2	%		72.7	%		48.7	%
Union City, CA
3. Avalon at Mission Bay North III		100	%		260		150.0			Q4 2007		Q2 2009		Q4 2009		Q2 2010		3,215		100.0	%		76.2	%		73.8	%		43.0	%
San Francisco, CA
4. Avalon Irvine (6)		100	%		279		77.4			Q4 2007		Q2 2009		Q1 2010		Q3 2010		1,755		62.7	%		50.9	%		49.8	%		26.4	%
Irvine, CA
5. Avalon Fort Greene		100	%		631		306.8			Q4 2007		Q4 2009		Q1 2011		Q3 2011		3,605		N/A			14.6	%		N/A			N/A
New York, NY
6. Avalon Blue Hills		100	%		276		46.6			Q2 2008		Q1 2009		Q4 2009		Q2 2010		1,405		88.4	%		76.4	%		66.7	%		46.6	%
Randolph, MA
7. Avalon Walnut Creek (7)		100	%		422		151.7			Q3 2008		Q3 2010		Q1 2011		Q3 2011		2,215		N/A			N/A			N/A			N/A
Walnut Creek, CA
8. Avalon Norwalk		100	%		311		86.4			Q3 2008		Q3 2010		Q2 2011		Q4 2011		2,260		N/A			N/A			N/A			N/A
Norwalk, CT
9. Avalon Towers Bellevue		100	%		396		126.1			Q4 2008		Q2 2010		Q2 2011		Q4 2011		2,390		N/A			N/A			N/A			N/A
Bellevue, WA


Subtotal/Weighted Average					3,421	$	1,218.9										$	2,415


Completed this Quarter:

1. Avalon Anaheim Stadium		100	%		251	$	98.5			Q2 2007		Q4 2008		Q3 2009		Q1 2010	$	2,045		100.0	%		88.8	%		84.9	%		64.5	%
Anaheim, CA
2. Avalon Charles Pond		100	%		200		48.3			Q1 2008		Q1 2009		Q3 2009		Q1 2010		1,820		100.0	%		90.0	%		89.0	%		68.2	%
Coram, NY
3. Avalon Northborough I		100	%		163		26.2			Q4 2008		Q2 2009		Q3 2009		Q1 2010		1,485		100.0	%		85.9	%		84.0	%		46.1	%
Northborough, MA


Subtotal/Weighted Average					614	$	173.0										$	1,820


Total/Weighted Average					4,035	$	1,391.9										$	2,325


Weighted Average Projected NOI as a % of Total Capital Cost (1) (8)							5.7	%	Inclusive of		Concessions See		Attachment #14


Non-Stabilized Development Communities: (9)				% Economic		Asset Cost Basis, Non-Stabilized Development:				Source
				Occ
				(1) (5)
Prior Completions:						Capital Cost, Prior Quarter Completions	$	180.4		Att. 8
Avalon Fashion Valley	161	$	64.7			Capital Cost, Current Completions		173.0		Att. 8
Avalon Encino	131		62.2			Capital Cost, Under Construction		1,218.9		Att. 8
Avalon at the Hingham Shipyard	235		53.5			Less: Remaining to Invest, Under Construction		( 288.0	)	Att. 10

	527	$	180.4		92.5%	Total Asset Cost Basis, Non-Stabilized Development	$	1,284.3


		Q3 2009 Net Operating Income/(Deficit) for communities under construction and non-stabilized development communities was $5.6 million. See Attachment #14.


(1)		See Attachment #14 Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms.

(2)		Includes apartment homes for which construction has been completed and accepted by management as of October 23, 2009.

(3)		Includes apartment homes for which leases have been executed or non-refundable deposits have been paid as of October 23, 2009.

(4)		Physical occupancy based on apartment homes occupied as of October 23, 2009.

(5)		Represents Economic Occupancy for the third quarter of 2009.

(6)		This community was formerly known as Avalon Jamboree Village.

(7)		This community is being financed in part by a combination of third-party tax-exempt and taxable debt.

(8)		The Weighted Average calculation is based on the Companys pro rata share of the Total Capital Cost for each community.

(9)		Represents Development Communities completed in prior quarters that had not achieved Stabilized Operations for the entire current quarter. Estimates are based on the Companys pro rata share of the Total Capital Cost for each community.

		This chart contains forward-looking statements. Please see the paragraph regarding forward-looking statements on the Table of Contents page relating to the Companys Supplemental Operating and Financial Data for the third quarter of 2009.

Attachment 9

AvalonBay Communities, Inc.
Redevelopment Communities as of September 30, 2009


						Cost (millions)						Schedule								Avg		Number of Homes
				# of		Pre-		Total												Rent				Out of
	Percentage			Apt		Redevelopment		Capital				Acquisition /						Restabilized		Per		Completed		Service
	Ownership			Homes		Capital Cost		Cost (1)(2)				Completion		Start		Complete		Ops (2)		Home (2)		to date		@ 9/30/09
																				Inclusive of
																				Concessions
																				See Attachment #14
Under Redevelopment:

1. Avalon Woodland Hills		100	%		663	$	72.1	$	110.6				Q4 1997		Q4 2007		Q3 2010		Q1 2011	$	1,550		513		62
Woodland Hills, CA
2. Avalon at Diamond Heights		100	%		154		25.3		30.6				Q2 1994		Q4 2007		Q4 2010		Q2 2011		2,220		71		4
San Francisco, CA
3. Avalon Burbank (3)		100	%		400		71.0		94.4				Q2 2002		Q3 2008		Q3 2010		Q1 2011		2,050		221		23
Burbank, CA
4. Avalon Pleasanton		100	%		456		63.0		80.9				Q1 1994		Q2 2009		Q4 2011		Q2 2012		1,350
Pleasanton, CA
5. Avalon Watch		100	%		512		30.2		50.6				Q4 1988		Q2 2009		Q1 2012		Q3 2012		1,455
West Windsor, NJ
6. Avalon at Cedar Ridge		100	%		195		27.7		34.3				Q2 1997		Q3 2009		Q1 2011		Q3 2011		1,545
Daly City, CA

Subtotal					2,380	$	289.3	$	401.4											$	1,620		805		89


Completed this Quarter:

1. Avalon Symphony Woods I		100	%		176	$	9.4	$	13.9				Q4 1986		Q2 2008		Q3 2009		Q4 2009	$	1,440		176
Columbia, MD
2. Avalon Symphony Woods II		100	%		216		36.4		42.0				Q4 2006		Q2 2008		Q3 2009		Q4 2009		1,360		216
Columbia, MD

Subtotal					392	$	45.8	$	55.9											$	1,395		392

Grand Total/Weighted Average					2,772	$	335.1	$	457.3											$	1,590		1,197		89

Weighted Average Projected NOI as a % of Total Capital Cost (2)									7.8	%	Inclusive of Concessions See Attachment #14


(1)		Inclusive of acquisition cost.

(2)		See Attachment #14 Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms.

(3)		This community was formerly known as The Promenade.

		This chart contains forward-looking statements. Please see the paragraph regarding forward-looking statements on the Table of Contents page relating to the Companys Supplemental Operating and Financial Data for the third quarter of 2009.

Attachment 10

AvalonBay Communities, Inc.
Summary of Development and Redevelopment Community Activity (1) as of September 30, 2009
(Dollars in Thousands)

DEVELOPMENT (2)


	Apt Homes		Total Capital		Cost of Homes				Construction in
	Completed &		Cost Invested		Completed &		Remaining to		Progress at
	Occupied		During Period (3)		Occupied (4)		Invest (5)(6)		Period End
Total - 2007 Actual		2,540	$	966,858	$	664,267	$	1,038,879	$	924,761


2008 Actual:
Quarter 1		676	$	179,408	$	180,366	$	857,491	$	925,736
Quarter 2		948		178,794		226,235		1,001,288		912,290
Quarter 3		827		191,140		207,903		713,840		842,483
Quarter 4		456		175,620		143,734		666,623		820,218

Total - 2008 Actual		2,907	$	724,962	$	758,238


2009 Projected:
Quarter 1 (Actual)		422	$	124,422	$	143,195	$	526,116	$	776,473
Quarter 2 (Actual)		719		128,785		222,384		395,611		745,907
Quarter 3 (Actual)		797		96,859		262,127		287,956		576,563
Quarter 4 (Projected)		508		96,450		169,212		191,506		465,626

Total - 2009 Projected		2,446	$	446,516	$	796,918

REDEVELOPMENT


			Total Capital				Reconstruction in
	Avg Homes		Cost Invested		Remaining to		Progress at
	Out of Service		During Period (3)		Invest (5)		Period End
Total - 2007 Actual			$	18,612	$	69,136	$	30,683


2008 Actual:
Quarter 1		112	$	6,433	$	65,666	$	37,761
Quarter 2		160		11,266		75,362		46,265
Quarter 3		103		14,705		63,107		39,981
Quarter 4		52		13,514		53,214		47,362

Total - 2008 Actual			$	45,918


2009 Projected:
Quarter 1 (Actual)		89	$	12,031	$	40,056	$	40,477
Quarter 2 (Actual)		75		15,983		61,157		38,027
Quarter 3 (Actual)		77		12,868		54,489		31,389
Quarter 4 (Projected)		82		12,430		42,059		33,380

Total - 2009 Projected			$	53,312


(1)		Data is presented for all communities currently under development or redevelopment.

(2)		Projected periods include data for consolidated joint ventures at 100%. The offset for joint venture partners participation is reflected as redeemable noncontrolling interest.

(3)		Represents Total Capital Cost incurred or expected to be incurred during the quarter, year or in total. See Attachment #14 Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms.

(4)		Represents projected Total Capital Cost of apartment homes completed and occupied during the quarter. Calculated by dividing Total Capital Cost for each Development Community by number of homes for the community, multiplied by the number of homes completed and occupied during the quarter.

(5)		Represents projected Total Capital Cost remaining to invest on communities currently under construction or reconstruction.

(6)		Amount for Q3 2009 includes $79.2 million expected to be financed by proceeds from third-party tax-exempt and taxable debt.

		This chart contains forward-looking statements. Please see the paragraph regarding forward-looking statements on the Table of Contents page relating to the Companys Supplemental Operating and Financial Data for the third quarter of 2009.

Attachment 11

AvalonBay Communities, Inc.
Future Development as of September 30, 2009

DEVELOPMENT RIGHTS (1)


	Estimated		Total
	Number		Capital Cost (1)
Location of Development Right	of Homes		(millions)
1. Northborough, MA Phase II		219	$	36
2. West Long Branch, NJ		180		30
3. Rockville Centre, NY Phase I		210		78
4. Greenburgh, NY Phase II		288		77
5. Plymouth, MA Phase II		92		20
6. Wood-Ridge, NJ Phase I		216		49
7. Seattle, WA		204		58
8. Lynnwood, WA Phase II		82		18
9. Wilton, CT		100		30
10. New York, NY		691		307
11. San Francisco, CA		173		65
12. Rockville Centre, NY Phase II		139		51
13. Boston, MA		180		97
14. Dublin, CA Phase II		505		147
15. Shelton, CT		251		66
16. Roselle Park, NJ		249		54
17. Brooklyn, NY		861		443
18. Stratford, CT		130		22
19. Rockville, MD		240		62
20. Greenburgh, NY Phase III		156		43
21. Wood-Ridge, NJ Phase II		190		43
22. Tysons Corner, VA		338		87
23. Yaphank, NY		343		57
24. Cohasset, MA		200		38
25. North Bergen, NJ		164		47
26. Seattle, WA II		272		81
27. Andover, MA		115		26


Total		6,788	$	2,132


(1)		See Attachment #14 Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms.

This chart contains forward-looking statements. Please see the paragraph regarding forward-looking statements on the Table of Contents page relating to the Companys Supplemental Operating and Financial Data for the third quarter of 2009.

Attachment 12

AvalonBay Communities, Inc.
Unconsolidated Real Estate Investments as of September 30, 2009
(Dollars in Thousands)


								AVB									AVBs
				# of		Total		Book		Outstanding Debt							Share
Unconsolidated	Percentage			Apt		Capital		Value					Interest			Maturity	of Partnership
Real Estate Investments	Ownership			Homes		Cost (1)		Investment (2)		Amount		Type	Rate (3)			Date	Debt (4)
AvalonBay Value Added Fund, LP
1. Avalon at Redondo Beach Los Angeles, CA		N/A			105	$	24,562		N/A	$	21,033	Fixed		4.87	%	Oct 2011	$	3,197
2. Avalon Lakeside Chicago, IL		N/A			204		18,112		N/A		12,056	Fixed		5.74	%	Mar 2012		1,833
3. Avalon Columbia Baltimore, MD		N/A			170		29,333		N/A		22,275	Fixed		5.48	%	Apr 2012		3,386
4. Avalon Sunset Los Angeles, CA		N/A			82		20,830		N/A		12,750	Fixed		5.41	%	Feb 2014		1,938
5. Avalon at Poplar Creek Chicago, IL		N/A			196		27,991		N/A		16,500	Fixed		4.83	%	Oct 2012		2,508
6. Avalon at Civic Center Norwalk, CA		N/A			192		42,756		N/A		27,001	Fixed		5.38	%	Aug 2013		4,104
7. Avalon Paseo Place Fremont, CA		N/A			134		24,825		N/A		11,800	Fixed		5.74	%	Nov 2013		1,794
8. Avalon at Yerba Buena San Francisco, CA		N/A			160		66,791		N/A		41,500	Fixed		5.88	%	Mar 2014		6,308
9. Avalon at Aberdeen Station Aberdeen, NJ		N/A			290		58,737		N/A		39,842	Fixed		5.64	%	Sep 2013		6,056
10. The Springs Corona, CA		N/A			320		48,333		N/A		26,000	Fixed		6.06	%	Oct 2014		3,952
11. Avalon Lombard Lombard, IL		N/A			256		35,221		N/A		17,243	Fixed		5.43	%	Jan 2014		2,621
12. Avalon Cedar Place Columbia, MD		N/A			156		24,406		N/A		12,000	Fixed		5.68	%	Feb 2014		1,824
13. Avalon Centerpoint Baltimore, MD		N/A			392		79,409		N/A		45,000	Fixed		5.74	%	Dec 2013		6,840

14. Middlesex Crossing Billerica, MA		N/A			252		37,920		N/A		24,100	Fixed		5.49	%	Dec 2013		3,663
15. Avalon Crystal Hill Ponoma, NY		N/A			168		38,577		N/A		24,500	Fixed		5.43	%	Dec 2013		3,724
16. Avalon Skyway San Jose, CA		N/A			348		77,733		N/A		37,500	Fixed		6.11	%	Mar 2014		5,700
17. Avalon Rutherford Station East Rutherford, NJ		N/A			108		36,253		N/A		20,168	Fixed		6.13	%	Sep 2016		3,066
18. South Hills Apartments West Covina, CA		N/A			85		24,756		N/A		11,761	Fixed		5.92	%	Dec 2013		1,788
19. Weymouth Place Weymouth, MA		N/A			211		25,291		N/A		13,455	Fixed		5.12	%	Mar 2015		2,045

Fund I corporate debt		N/A			N/A		N/A		N/A		3,000	Variable		1.65	%	2009 (8)		456


		15.2	%		3,829	$	741,836	$	108,113	$	439,484			5.6	%		$	66,803


AvalonBay Value Added Fund II, LP
1. Verona Apartments Bellevue, WA		N/A			220	$	33,139		N/A	$	21,515	Fixed		5.52	%	Jun 2019	$	6,723
Fund II corporate debt		N/A			N/A		N/A		N/A		1,000	Variable		2.75	%	2010 (9)		313

		31.25	%		220	$	33,139	$	17,284	$	22,515			5.4	%		$	7,036


Other Operating Joint Ventures
1. Avalon Chrystie Place I (5) New York, NY		20.0	%		361		135,247		25,425		117,000	Variable		0.26	%	Nov 2036		23,400
2. Avalon at Mission Bay North II (5) San Francisco, CA		25.0	%		313		123,881		28,330		105,000	Fixed		6.02	%	Dec 2015		26,250
3. Avalon Del Rey Los Angeles, CA		30.0	%		309		70,037		18,264		46,159	Variable		3.60	%	April 2016		13,848

Other Development Joint Ventures
1. Aria at Hathorne (6) (7) Danvers, MA		50.0	%		64		N/A		5,156		3,304	Variable		2.95	%	Jun 2010	$	1,652

					1,047	$	329,165	$	76,923	$	271,463			3.1	%		$	65,150


					5,096	$	1,104,140	$	202,320	$	733,462			4.7	%		$	138,989


(1)		See Attachment #14 Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms.

(2)		These unconsolidated real estate investments are accounted for under the equity method of accounting. AVB Book Value Investment represents the Companys recorded equity investment plus the Companys pro rata share of outstanding debt.

(3)		Represents weighted average rate on outstanding debt.

(4)		The Company has not guaranteed the debt of its unconsolidated investees and bears no responsibility for the repayment, other than the construction completion and related financing guarantee for Avalon Chrystie Place I associated with the construction completion and occupancy certificate.

(5)		After the venture makes certain threshold distributions to the third-party partner, the Company generally receives 50% of all further distributions.

(6)		The Company has contributed land at a stepped up basis as its only capital contribution to this development. The Company is not guaranteeing the construction or acquisition loans, nor is it responsible for any cost over runs until certain thresholds are satisfied.

(7)		After the venture makes certain threshold distributions to the Company, AVB receives 50% of all further distributions.

(8)		As of September 30, 2009, these borrowings are drawn under an unsecured credit facility maturing in December 2009.

(9)		As of September 30, 2009, these borrowings are drawn under an unsecured credit facility maturing in December 2010.

Attachment 13

AvalonBay Communities, Inc.
Summary of Disposition Activity (1) as of September 30, 2009
(Dollars in thousands)

Accumulated

Weighted Average

Number of

Gross Sales

Depreciation

Economic

Initial Year

Weighted Average

Communities Sold (2)

Price

GAAP Gain

and Other

Gain (4)

Mkt. Cap Rate (3) (4)

Unleveraged IRR (3) (4)

1998:

9 Communities

170,312

25,270

23,438

1,832

8.1

16.2

1999:

16 Communities

317,712

47,093

27,150

19,943

8.3

12.1

2000:

8 Communities

160,085

40,779

6,262

34,517

7.9

15.3

2001:

7 Communities

241,130

62,852

21,623

41,229

8.0

14.3

2002:

1 Community

80,100

48,893

7,462

41,431

5.4

20.1

2003:

12 Communities, 1 Land Parcel (5)

460,600

184,438

52,613

131,825

6.3

15.3

2004:

5 Communities, 1 Land Parcel

250,977

122,425

19,320

103,105

4.8

16.8

2005:

7 Communities, 1 Office Building,
3 Land Parcels (6)

382,720

199,766

14,929

184,838

3.8

18.0

2006:

4 Communities, 3 Land Parcels (7)

281,485

117,539

21,699

95,840

4.6

15.2

2007:

5 Communities, 1 Land Parcel (8)

273,896

163,352

17,588

145,764

4.6

17.8

2008:

11 Communities (9)

646,200

288,384

56,469

231,915

5.1

14.1

2009:

2 Communities, 1 Land Parcel

69,761

26,911

4,000

22,911

6.8

14.6

1998 - 2009 Total

3,334,978

1,327,702

272,553

1,055,150

5.8

15.4


(1)		Activity excludes dispositions to joint venture entities in which the Company retains an economic interest.

(2)		For dispositions through September 30, 2009, the Weighted Average Holding Period is 7.6 years.

(3)		For purposes of this attachment, land sales and the disposition of an office building are not included in the calculation of Weighted Average Holding Period, Weighted Average Initial Year Market Cap Rate, or Weighted Average Unleveraged IRR.

(4)		See Attachment #14 Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms.

(5)		2003 GAAP gain, for purposes of this attachment, includes $23,448 related to the sale of a community in which the Company held a 50% membership interest.

(6)		2005 GAAP gain includes the recovery of an impairment loss of $3,000 recorded in 2002 related to one of the land parcels sold in 2005. This loss was recorded to reflect the land at fair value based on its entitlement status at the time it was determined to be planned for disposition.

(7)		2006 GAAP gain, for purposes of this attachment, includes $6,609 related to the sale of a community in which the Company held a 25% equity interest.

(8)		2007 GAAP gain, for purposes of this attachment, includes $56,320 related to the sale of a partnership interest in which the Company held a 50% equity interest.

(9)		2008 GAAP gain, for purposes of this attachment, includes $3,483 related to the sale of a community held by the Fund in which the Company holds a 15.2% equity interest.

Attachment 14

AvalonBay Communities, Inc.
Definitions and Reconciliations of Non-GAAP Financial Measures and Other Terms

This release, including its attachments, contains certain non-GAAP financial measures and other terms. The definition and calculation of these non-GAAP financial measures and other terms may differ from the definitions and methodologies used by other REITs and, accordingly, may not be comparable. The non-GAAP financial measures referred to below should not be considered an alternative to net income as an indication of our performance. In addition, these non-GAAP financial measures do not represent cash generated from operating activities in accordance with GAAP and therefore should not be considered as an alternative measure of liquidity or as indicative of cash available to fund cash needs.

FFO is determined based on a definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (NAREIT). FFO is calculated by the Company as Net Income or loss computed in accordance with GAAP, adjusted for gains or losses on sales of previously depreciated operating communities, extraordinary gains or losses (as defined by GAAP), cumulative effect of a change in accounting principle and depreciation of real estate assets, including adjustments for unconsolidated partnerships and joint ventures. Management generally considers FFO to be an appropriate supplemental measure of operating performance because, by excluding gains or losses related to dispositions of previously depreciated operating communities and excluding real estate depreciation (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO can help one compare the operating performance of a companys real estate between periods or as compared to different companies. A reconciliation of FFO to Net Income is as follows (dollars in thousands):




	Q3			Q3			YTD			YTD
	2009			2008			2009			2008
Net income attributable to the Company	$	58,154		$	233,581		$	123,253		$	409,364
Dividends attributable to preferred stock					(2,175	)					(6,525	)
Depreciation real estate assets, including discontinued operations and joint venture adjustments		56,239			51,263			163,891			151,307
Distributions to noncontrolling interests, including discontinued operations		14			57			52			171
Gain on sale of unconsolidated entities holding previously depreciated real estate assets											(3,483	)
Gain on sale of previously depreciated real estate assets		(26,670	)		(183,711	)		(26,670	)		(257,850	)



FFO attributable to common stockholders	$	87,737		$	99,015		$	260,526		$	292,984


Average shares outstanding diluted		80,609,277			77,580,847			80,170,093			77,516,222
Earnings per share diluted	$	0.72		$	2.98		$	1.54		$	5.20

FFO per common share diluted	$	1.09		$	1.28		$	3.25		$	3.78

Attachment 14 (continued)

Projected FFO, as provided within this release in the Companys outlook, is calculated on a basis consistent with historical FFO, and is therefore considered to be an appropriate supplemental measure to projected net income from projected operating performance. A reconciliation of the range provided for Projected FFO per share (diluted) for the fourth quarter and full year 2009 to the range provided for Projected EPS (diluted) is as follows:




	Low			High
	range			range
Projected EPS (diluted) Q4 09	$	0.53		$	0.57
Projected depreciation (real estate related)		0.71			0.75
Projected gain on sale of operating communities		(0.63	)		(0.67	)

Projected FFO per share (diluted) Q4 09	$	0.61		$	0.65


Projected EPS (diluted) Full Year 2009	$	2.07		$	2.11
Projected depreciation (real estate related)		2.76			2.80
Projected gain on sale of operating communities		(0.97	)		(1.01	)

Projected FFO per share (diluted) Full Year 2009	$	3.86		$	3.90

The Companys results for the nine months ended September 30, 2009, the Companys outlook for the quarter and year ended December 31, 2009, and the comparable prior year periods include the non-routine items outlined in the following table:

Non-Routine Items
Decrease (Increase) in Net Income and FFO
(dollars in thousands)


	YTD					Full Year			YTD					Full Year
	Q3 08		Q4 08			2008			Q3 09			Q4 09 (1)		2009 (1)
Land impairments	$		$	57,899		$	57,899		$	20,302		$		$	20,302
Abandoned pursuits (2)				6,611			6,611			1,139					1,139
Severance and related costs				3,400			3,400			2,000					2,000
Federal excise tax				3,200			3,200			(485	)		2,900		2,415
Loss/(Gain) on medium term notes repurchase				(1,839	)		(1,839	)		(1,062	)		26,271		25,208
Gain on sale of land										(241	)				(241	)
Promoted interest in joint venture										(3,894	)				(3,894	)
Legal settlement proceeds, net										(1,100	)				(1,100	)
Preferred stock deferred offering expenses				3,566			3,566
Fund II organizational costs		1,209					1,209


Total non-routine items	$	1,209	$	72,837		$	74,046		$	16,659		$	29,171	$	45,829


Weighted Average Dilutive Shares Outstanding		77,516,222		77,734,587			77,578,852			80,170,093			81,903,599		80,586,863


(1)		Amounts shown are projected results.

(2)		Abandoned pursuits includes costs expensed by the Company for individual pursuits in excess of $1,000 in a given quarter.

NOI is defined by the Company as total property revenue less direct property operating expenses (including property taxes), and excludes corporate-level income (including management, development and other fees), corporate-level property management and other indirect operating expenses, investments and investment management expenses, expensed development and other pursuit costs, net interest expense, general and administrative expense, joint venture income, net income or expense attributable to noncontrolling interests, depreciation expense, gain on sale of real estate assets and income from discontinued operations. The Company considers NOI to be an appropriate supplemental measure to net income of operating performance of a community or communities because it helps both investors and management to understand the core operations of a community or communities prior to the allocation of corporate-level property management overhead or general and administrative costs. This is more reflective of the

Attachment 14 (continued)

operating performance of a community, and allows for an easier comparison of the operating performance of single assets or groups of assets. In addition, because prospective buyers of real estate have different overhead structures, with varying marginal impact to overhead by acquiring real estate, NOI is considered by many in the real estate industry to be a useful measure for determining the value of a real estate asset or groups of assets.

A reconciliation of NOI (from continuing operations) to Net Income, as well as a breakdown of NOI by operating segment, is as follows (dollars in thousands):




	Q3			Q3			YTD			YTD
	2009			2008			2009			2008
Net income	$	58,101		$	232,886		$	121,924		$	408,880
Indirect operating expenses, net of corporate income		6,987			7,821			22,922			25,171
Investments and investment management expense		976			1,229			2,799			3,643
Expensed development and other pursuit costs		1,721			715			5,096			3,044
Interest expense, net		41,208			28,363			107,836			85,620
General and administrative expense		5,750			9,318			18,388			26,821
Joint venture income		(190	)		(495	)		(4,139	)		(4,329	)
Depreciation expense		54,960			48,698			159,935			140,885
Impairment loss land holdings								20,302
Gain on sale of real estate assets		(26,911	)		(183,711	)		(26,911	)		(257,850	)
Income from discontinued operations		(1,132	)		(3,176	)		(3,998	)		(16,163	)

NOI from continuing operations	$	141,470		$	141,648		$	424,154		$	415,722


Established:
New England	$	19,993		$	21,732		$	60,986		$	65,159
Metro NY/NJ		27,147			30,143			84,417			89,692
Mid-Atlantic/Midwest		19,713			20,060			60,914			62,203
Pacific NW		4,768			5,238			14,941			15,754
No. California		16,988			19,222			54,577			57,502
So. California		10,296			11,736			32,548			35,685

Total Established		98,905			108,131			308,383			325,995

Other Stabilized		21,185			19,794			61,296			46,087
Development/Redevelopment		21,380			13,723			54,475			43,640

NOI from continuing operations	$	141,470		$	141,648		$	424,154		$	415,722

NOI as reported by the Company does not include the operating results from discontinued operations (i.e., assets sold during the period January 1, 2008 through September 30, 2009). A reconciliation of NOI from communities sold or classified as discontinued operations to net income for these communities is as follows (dollars in thousands):




	Q3		Q3		YTD		YTD
	2009		2008		2009		2008
Income from discontinued operations	$	1,132	$	3,176	$	3,998	$	16,163
Interest expense, net				237				1,314
Depreciation expense		354		1,657		1,758		7,612

NOI from discontinued operations	$	1,486	$	5,070	$	5,756	$	25,089


NOI from assets sold	$	758	$	4,239	$	3,379	$	22,617
NOI from assets held for sale		728		831		2,377		2,472

NOI from discontinued operations	$	1,486	$	5,070	$	5,756	$	25,089

Projected NOI, as used within this release for certain Development and Redevelopment Communities and in calculating the Initial Year Market Cap Rate for dispositions, represents managements estimate, as of the date of this release (or as of the date of the

Attachment 14 (continued)

buyers valuation in the case of dispositions), of projected stabilized rental revenue minus projected stabilized operating expenses. For Development and Redevelopment Communities, Projected NOI is calculated based on the first year of Stabilized Operations, as defined below, following the completion of construction. In calculating the Initial Year Market Cap Rate, Projected NOI for dispositions is calculated for the first twelve months following the date of the buyers valuation. Projected stabilized rental revenue represents managements estimate of projected gross potential (based on leased rents for occupied homes and Market Rents, as defined below, for vacant homes) minus projected economic vacancy and adjusted for concessions. Projected stabilized operating expenses do not include interest, income taxes (if any), depreciation or amortization, or any allocation of corporate-level property management overhead or general and administrative costs. The weighted average Projected NOI as a percentage of Total Capital Cost is weighted based on the Companys share of the Total Capital Cost of each community, based on its percentage ownership.

Management believes that Projected NOI of the Development and Redevelopment communities, on an aggregated weighted average basis, assists investors in understanding managements estimate of the likely impact on operations of the Development and Redevelopment Communities when the assets are complete and achieve stabilized occupancy (before allocation of any corporate-level property management overhead, general and administrative costs or interest expense). However, in this release the Company has not given a projection of NOI on a company-wide basis. Given the different dates and fiscal years for which NOI is projected for these communities, the projected allocation of corporate-level property management overhead, general and administrative costs and interest expense to communities under development or redevelopment is complex, impractical to develop, and may not be meaningful. Projected NOI of these communities is not a projection of the Companys overall financial performance or cash flow. There can be no assurance that the communities under development or redevelopment will achieve the Projected NOI as described in this release.

Rental Revenue with Concessions on a Cash Basis is considered by the Company to be a supplemental measure to rental revenue in conformity with GAAP to help investors evaluate the impact of both current and historical concessions on GAAP based rental revenue and to more readily enable comparisons to revenue as reported by other companies. In addition, rental revenue (with concessions on a cash basis) allows an investor to understand the historical trend in cash concessions.

A reconciliation of rental revenue from Established Communities in conformity with GAAP to rental revenue (with concessions on a cash basis) is as follows (dollars in thousands):



	Q3			Q3			YTD			YTD
	2009			2008			2009			2008
Rental revenue (GAAP basis)	$	153,030		$	160,698		$	465,235		$	478,525
Concessions amortized		2,094			1,740			6,437			5,015
Concessions granted		(1,701	)		(2,435	)		(5,761	)		(5,893	)


Rental revenue (with concessions on a cash basis)	$	153,423		$	160,003		$	465,911		$	477,647


% change GAAP revenue					(4.8	%)					(2.8	%)

% change cash revenue					(4.1	%)					(2.5	%)

Economic Gain is calculated by the Company as the gain on sale in accordance with GAAP, less accumulated depreciation through the date of sale and any other non-cash adjustments that may be required under GAAP accounting. Management generally considers Economic Gain to be an appropriate supplemental measure to gain on sale in accordance with GAAP because it helps investors to understand the relationship between the cash proceeds from a sale and the cash invested in the sold community. The Economic Gain for each of the communities presented is estimated based on their respective final settlement statements. A reconciliation of Economic Gain to gain on sale in accordance with GAAP for both the nine months ended September 30, 2009 as well as prior years activities is presented on Attachment 13.

Interest Coverage is calculated by the Company as EBITDA from continuing operations, excluding land gains and gain on the sale of investments in real estate joint ventures, divided by the sum of interest expense, net, and preferred dividends. Interest Coverage is presented by the Company because it provides rating agencies and investors an additional means of comparing our ability to service debt obligations to that of other companies. EBITDA is defined by the Company as net income attributable to the Company before interest income and expense, income taxes, depreciation and amortization.

Attachment 14 (continued)

A reconciliation of EBITDA and a calculation of Interest Coverage for the third quarter of 2009 are as follows (dollars in thousands):



Net income attributable to the Company	$	58,154
Interest expense, net		41,208
Interest expense (discontinued operations)
Depreciation expense		54,960
Depreciation expense (discontinued operations)		354

EBITDA	$	154,676


EBITDA from continuing operations	$	126,520
EBITDA from discontinued operations		28,156


EBITDA	$	154,676


EBITDA	$	126,520
Land gains		(241	)

EBITDA from continuing operations, excluding land gains	$	126,279


Interest expense, net		41,208

Interest charges		41,208


Interest coverage		3.1

Total Capital Cost includes all capitalized costs projected to be or actually incurred to develop the respective Development or Redevelopment Community, or Development Right, including land acquisition costs, construction costs, real estate taxes, capitalized interest and loan fees, permits, professional fees, allocated development overhead and other regulatory fees, all as determined in accordance with GAAP. For Redevelopment Communities, Total Capital Cost excludes costs incurred prior to the start of redevelopment when indicated. With respect to communities where development or redevelopment was completed in a prior or the current period, Total Capital Cost reflects the actual cost incurred, plus any contingency estimate made by management. Total Capital Cost for communities identified as having joint venture ownership, either during construction or upon construction completion, represents the total projected joint venture contribution amount. For joint ventures not in construction as presented on Attachment 12, Total Capital Cost is equal to gross real estate cost.

Initial Year Market Cap Rate is defined by the Company as Projected NOI of a single community for the first 12 months of operations (assuming no repositioning), less estimates for non-routine allowance of approximately $200 $300 per apartment home, divided by the gross sales price for the community. Projected NOI, as referred to above, represents managements estimate of projected rental revenue minus projected operating expenses before interest, income taxes (if any), depreciation, amortization and extraordinary items. For this purpose, managements projection of operating expenses for the community includes a management fee of 3.0% - 3.5%. The Initial Year Market Cap Rate, which may be determined in a different manner by others, is a measure frequently used in the real estate industry when determining the appropriate purchase price for a property or estimating the value for a property. Buyers may assign different Initial Year Market Cap Rates to different communities when determining the appropriate value because they (i) may project different rates of change in operating expenses and capital expenditure estimates and (ii) may project different rates of change in future rental revenue due to different estimates for changes in rent and occupancy levels. The weighted average Initial Year Market Cap Rate is weighted based on the gross sales price of each community.

Unleveraged IRR on sold communities refers to the internal rate of return calculated by the Company considering the timing and amounts of (i) total revenue during the period owned by the Company and (ii) the gross sales price net of selling costs, offset by (iii) the undepreciated capital cost of the communities at the time of sale and (iv) total direct operating expenses during the period owned by the Company. Each of the items (i), (ii), (iii) and (iv) are calculated in accordance with GAAP.

Attachment 14 (continued)

The calculation of Unleveraged IRR does not include an adjustment for the Companys general and administrative expense, interest expense, or corporate-level property management and other indirect operating expenses. Therefore, Unleveraged IRR is not a substitute for net income as a measure of our performance. Management believes that the Unleveraged IRR achieved during the period a community is owned by the Company is useful because it is one indication of the gross value created by the Companys acquisition, development or redevelopment, management and sale of a community, before the impact of indirect expenses and Company overhead. The Unleveraged IRR achieved on the communities as cited in this release should not be viewed as an indication of the gross value created with respect to other communities owned by the Company, and the Company does not represent that it will achieve similar Unleveraged IRRs upon the disposition of other communities. The weighted average Unleveraged IRR for sold communities is weighted based on all cash flows over the holding period for each respective community, including net sales proceeds.

Unencumbered NOI as calculated by the Company represents NOI generated by real estate assets unencumbered by either outstanding secured debt or land leases (excluding land leases with purchase options that were put in place for governmental incentives or tax abatements) as a percentage of total NOI generated by real estate assets. The Company believes that current and prospective unsecured creditors of the Company view Unencumbered NOI as one indication of the borrowing capacity of the Company. Therefore, when reviewed together with the Companys Interest Coverage, EBITDA and cash flow from operations, the Company believes that investors and creditors view Unencumbered NOI as a useful supplemental measure for determining the financial flexibility of an entity. A calculation of Unencumbered NOI for the nine months ended September 30, 2009 is as follows (dollars in thousands):



NOI for Established Communities	$	308,383
NOI for Other Stabilized Communities		61,296
NOI for Development/Redevelopment Communities		54,475

Total NOI generated by real estate assets		424,154
NOI on encumbered assets		149,369


NOI on unencumbered assets		274,785


Unencumbered NOI		64.8	%

Established Communities are identified by the Company as communities where a comparison of operating results from the prior year to the current year is meaningful, as these communities were owned and had Stabilized Operations, as defined below, as of the beginning of the prior year. Therefore, for 2009, Established Communities are consolidated communities that have Stabilized Operations as of January 1, 2008 and are not conducting or planning to conduct substantial redevelopment activities within the current year. Established Communities do not include communities that are currently held for sale or planned for disposition during the current year.

Development Communities are communities that are under construction and for which a final certificate of occupancy has not been received. These communities may be partially complete and operating.

Redevelopment Communities are communities where the Company owns a majority interest and where substantial redevelopment is in progress or is planned to begin during the current year. Redevelopment is considered substantial when capital invested during the reconstruction effort is expected to exceed either $5,000,000 or 10% of the communitys pre-development basis.

Average Rental Rates are calculated by the Company as rental revenue in accordance with GAAP, divided by the weighted average number of occupied apartment homes.

Economic Occupancy is defined as total possible revenue less vacancy loss as a percentage of total possible revenue. Total possible revenue is determined by valuing occupied units at contract rates and vacant units at Market Rents. Vacancy loss is determined by valuing vacant units at current Market Rents. By measuring vacant apartments at their Market Rents, Economic Occupancy takes into account the fact that apartment homes of different sizes and locations within a community have different economic impacts on a communitys gross revenue.

Market Rents as reported by the Company are based on the current market rates set by the managers of the Companys communities based on their experience in renting their communities apartments and publicly available market data. Trends in market rents for a region as reported by others could vary. Market Rents for a period are based on the average Market Rents during that period and do not reflect any impact for cash concessions.

Attachment 14 (continued)

Non-Revenue Generating Capex represents capital expenditures that will not directly result in revenue earnings or expense savings.

Stabilized/Restabilized Operations is defined as the earlier of (i) attainment of 95% physical occupancy or (ii) the one-year anniversary of completion of development or redevelopment.

Average Rent per Home, as calculated for certain Development and Redevelopment Communities in lease-up, reflects (i) actual average leased rents for those apartments leased through the end of the quarter net of estimated stabilized concessions, (ii) estimated market rents net of comparable concessions for all unleased apartments and (iii) includes actual and estimated other rental revenue. For Development and Redevelopment Communities not yet in lease-up, Average Rent per Home reflects managements projected rents.

Development Rights are development opportunities in the early phase of the development process for which the Company either has an option to acquire land or enter into a leasehold interest, for which the Company is the buyer under a long-term conditional contract to purchase land or where the Company owns land to develop a new community. The Company capitalizes related predevelopment costs incurred in pursuit of new developments for which future development is probable.

Form: 8-K

Documents