November 9, 2005 - 10-Q: Quarterly report pursuant to Section 13 or 15(d)

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the quarterly period ended September 30, 2005

Commission file number 1-12672

AVALONBAY COMMUNITIES, INC.

(Exact name of registrant as specified in its charter)



Maryland		77-0404318
(State or other jurisdiction of		(I.R.S. Employer
incorporation or organization)		Identification No.)

2900 Eisenhower Avenue, Suite 300
Alexandria, Virginia 22314
(Address of principal executive offices, including zip code)

(703) 329-6300
(Registrants telephone number, including area code)

(Former name, if changed since last report)

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 twelve (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 ninety (90) days.

Yes þ No o

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

Yes þ No o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).

Yes o No þ

APPLICABLE ONLY TO CORPORATE ISSUERS

Indicate the number of shares outstanding of each of the issuers classes of common stock as of the latest practicable date:

73,525,392 shares of common stock, par value $0.01 per share, were outstanding as of October 31, 2005

AVALONBAY COMMUNITIES, INC.
FORM 10-Q
INDEX


	Page
PART I FINANCIAL INFORMATION

Item 1. Condensed Consolidated Financial Statements

Condensed Consolidated Balance Sheets as of September 30, 2005 (unaudited) and December 31, 2004		1

Condensed Consolidated Statements of Operations and Other Comprehensive Income (unaudited) for the three and nine months ended September 30, 2005 and 2004		2

Condensed Consolidated Statements of Cash Flows (unaudited) for the nine months ended September 30, 2005 and 2004		3-4

Notes to Condensed Consolidated Financial Statements (unaudited)		5-20

Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations		21-48

Item 3. Quantitative and Qualitative Disclosures About Market Risk		49

Item 4. Controls and Procedures		49

PART II OTHER INFORMATION

Item 1. Legal Proceedings		49

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds		50

Item 3. Defaults Upon Senior Securities		50

Item 4. Submission of Matters to a Vote of Security Holders		50

Item 5. Other Information		50

Item 6. Exhibits		50-51

Signatures		52

AVALONBAY COMMUNITIES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except per share data)


	9-30-05			12-31-04
	(unaudited)
ASSETS
Real estate:
Land	$	850,870		$	851,584
Buildings and improvements		4,241,287			4,079,712
Furniture, fixtures and equipment		132,523			127,751

		5,224,680			5,059,047
Less accumulated depreciation		(902,116	)		(773,565	)

Net operating real estate		4,322,564			4,285,482
Construction in progress, including land		243,867			173,290
Land held for development		188,135			166,751
Operating real estate assets held for sale, net		137,714			252,302

Total real estate, net		4,892,280			4,877,825

Cash and cash equivalents		2,268			1,440
Cash in escrow		56,106			13,075
Resident security deposits		26,942			23,478
Investments in unconsolidated real estate entities		41,064			41,379
Deferred financing costs, net		19,000			21,859
Deferred development costs		32,771			37,007
Prepaid expenses and other assets		62,670			52,218

Total assets	$	5,133,101		$	5,068,281


LIABILITIES AND STOCKHOLDERS EQUITY
Unsecured notes	$	1,809,166		$	1,859,448
Variable rate unsecured credit facility		112,800			102,000
Mortgage notes payable		477,395			480,843
Dividends payable		54,379			52,982
Payables for construction		18,308			23,005
Accrued expenses and other liabilities		83,350			68,856
Accrued interest payable		28,146			37,254
Resident security deposits		35,981			33,117
Liabilities related to real estate assets held for sale		3,236			3,960

Total liabilities		2,622,761			2,661,465


Minority interest of unitholders in consolidated partnerships		19,464			21,525

Commitments and contingencies

Stockholders equity:
Preferred stock, $0.01 par value; $25 liquidation preference; 50,000,000 shares authorized at both September 30, 2005 and December 31, 2004; 4,000,000 shares issued and outstanding at both September 30, 2005 and December 31, 2004		40			40
Common stock, $0.01 par value; 140,000,000 shares authorized at both September 30, 2005 and December 31, 2004; 73,526,905 and 72,582,076 shares issued and outstanding at September 30, 2005 and December 31, 2004, respectively		735			726
Additional paid-in capital		2,436,878			2,389,511
Deferred compensation		(15,289	)		(8,659	)
Dividends less than accumulated earnings		73,549			10,769
Accumulated other comprehensive loss		(5,037	)		(7,096	)

Total stockholders equity		2,490,876			2,385,291



Total liabilities and stockholders equity	$	5,133,101		$	5,068,281

See accompanying notes to Condensed Consolidated Financial Statements.

AVALONBAY COMMUNITIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
AND OTHER COMPREHENSIVE INCOME
(Unaudited)
(Dollars in thousands, except per share data)


	For the three months ended						For the nine months ended
	9-30-05			9-30-04			9-30-05			9-30-04
Revenue:
Rental and other income	$	168,613		$	155,756		$	492,528		$	452,187
Management, development and other fees		1,379			157			3,175			463

Total revenue		169,992			155,913			495,703			452,650


Expenses:
Operating expenses, excluding property taxes		50,696			46,840			141,541			134,737
Property taxes		16,525			14,882			48,618			43,532
Interest expense, net		31,787			33,132			96,010			97,670
Depreciation expense		39,196			39,699			118,136			113,652
General and administrative expense		5,857			3,898			19,278			13,098

Total expenses		144,061			138,451			423,583			402,689


Equity in income of unconsolidated entities		208			301			6,969			764
Venture partner interest in profit-sharing					(252	)					(930	)
Minority interest in consolidated partnerships		(315	)		(547	)		(1,166	)		(796	)


Income from continuing operations before cumulative effect of change in accounting principle		25,824			16,964			77,923			48,999


Discontinued operations:
Income from discontinued operations		4,813			5,640			14,358			16,993
Gain on sale of real estate assets		68,491			22,762			133,368			35,137

Total discontinued operations		73,304			28,402			147,726			52,130


Income before cumulative effect of change in accounting principle		99,128			45,366			225,649			101,129
Cumulative effect of change in accounting principle											4,547


Net income		99,128			45,366			225,649			105,676
Dividends attributable to preferred stock		(2,175	)		(2,175	)		(6,525	)		(6,525	)


Net income available to common stockholders	$	96,953		$	43,191		$	219,124		$	99,151


Other comprehensive income (loss):
Unrealized gain (loss) on cash flow hedges		1,113			(476	)		2,059			459

Comprehensive income	$	98,066		$	42,715		$	221,183		$	99,610


Dividends declared per common share	$	0.71		$	0.70		$	2.13		$	2.10

Earnings per common share basic:
Income from continuing operations (net of dividends attributable to preferred stock)	$	0.32		$	0.20		$	0.98		$	0.66
Discontinued operations		1.00			0.40			2.03			0.73


Net income available to common stockholders	$	1.32		$	0.60		$	3.01		$	1.39


Earnings per common share diluted:
Income from continuing operations (net of dividends attributable to preferred stock)	$	0.32		$	0.20		$	0.97		$	0.66
Discontinued operations		0.98			0.40			1.98			0.73


Net income available to common stockholders	$	1.30		$	0.60		$	2.95		$	1.39

See accompanying notes to Condensed Consolidated Financial Statements.

AVALONBAY COMMUNITIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)


	For the nine months ended
	9-30-05			9-30-04
Cash flows from operating activities:
Net income	$	225,649		$	105,676
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation expense		118,136			113,652
Depreciation expense from discontinued operations		2,371			8,669
Amortization of deferred financing costs and debt premium/discount		2,998			3,158
Amortization of deferred compensation		6,309			3,665
Income allocated to minority interest in consolidated partnerships including discontinued operations		1,166			833
Income allocated to venture partner interest in profit-sharing					930
Gain on sale of real estate assets		(133,368	)		(35,137	)
Gain on sale of technology investment		(6,252	)
Cumulative effect of change in accounting principle					(4,547	)
Increase in cash in operating escrows		(2,255	)		(2,251	)
Decrease (increase) in resident security deposits, prepaid expenses and other assets		(10,551	)		1,763
Increase (decrease) in accrued expenses, other liabilities and accrued interest payable		8,194			(787	)

Net cash provided by operating activities		212,397			195,624


Cash flows from investing activities:
Development/redevelopment of real estate assets including land acquisitions and deferred development costs		(248,969	)		(257,731	)
Acquisition of real estate assets, including partner equity interest		(57,415	)		(53,846	)
Capital expenditures existing real estate assets		(13,122	)		(10,761	)
Capital expenditures non-real estate assets		(1,035	)		(589	)
Proceeds from sale of communities and technology investment, including reimbursement for Fund communities, net of selling costs		358,168			88,913
Decrease in payables for construction		(4,697	)		(191	)
Decrease (increase) in cash in construction escrows		(40,776	)		860
Decrease (increase) in investments in unconsolidated real estate entities		(12,562	)		781

Net cash used in investing activities		(20,408	)		(232,564	)


Cash flows from financing activities:
Issuance of common stock		31,212			37,774
Dividends paid		(161,035	)		(156,463	)
Net borrowings under unsecured credit facility		10,800			148,900
Issuance of mortgage notes payable and draws on construction loans		21,643			59,565
Repayments of mortgage notes payable		(41,430	)		(38,455	)
Issuance (repayment) of unsecured notes		(50,000	)		25,000
Payment of deferred financing costs		(1,308	)		(9,150	)
Redemption of units for cash by minority partners		(50	)		(163	)
Distributions to DownREIT partnership unitholders		(902	)		(1,100	)
Distributions to joint venture and profit-sharing partners		(91	)		(2,556	)

Net cash provided by (used in) financing activities		(191,161	)		63,352


Net increase in cash and cash equivalents		828			26,412

Cash and cash equivalents, beginning of period		1,440			7,165


Cash and cash equivalents, end of period	$	2,268		$	33,577


Cash paid during period for interest, net of amount capitalized	$	98,975		$	101,284

See accompanying notes to Condensed Consolidated Financial Statements.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)

Supplemental disclosures of non-cash investing and financing activities (dollars in thousands):

During the nine months ended September 30, 2005:

			As described in Note 4, Stockholders Equity, 165,790 shares of common stock were issued in connection with stock grants, 1,020 shares were issued through the Companys dividend reinvestment plan, 45,989 shares were withheld to satisfy employees tax withholding and other liabilities and 7,311 shares were forfeited, for a net value of $9,026. In addition, the Company granted 711,685 options for common stock, net of forfeitures, at a value of $4,573.

			49,263 units of limited partnership, valued at $2,202, were presented for redemption to the DownREIT partnerships that issued such units and were acquired by the Company in exchange for an equal number of shares of the Companys common stock.

			The Company deconsolidated mortgage notes payable in the aggregate amount of $24,869 upon admittance of outside investors into a previously consolidated discretionary investment fund. See Note 6, Investments in Unconsolidated Entities.

			The Company assumed fixed rate debt of $4,566 in connection with the acquisition of an improved land parcel.

			The Company recorded a decrease to other liabilities and a corresponding gain to other comprehensive income of $2,059 to adjust the Companys Hedged Derivatives (as defined in Note 5, Derivative Instruments and Hedging Activities) to their fair value.

			Common and preferred dividends declared but not paid totaled $54,379.

During the nine months ended September 30, 2004:

			147,517 shares of common stock were issued in connection with stock grants, 48,255 shares were issued in connection with non-cash stock option exercises, 1,064 shares were issued through the Companys dividend reinvestment plan, 58,884 shares were withheld to satisfy employees tax withholding and other liabilities and 2,518 shares were forfeited, for a net value of $6,116. In addition, the Company granted 546,509 options for common stock, net of forfeitures, at a value of $2,047.

			68,660 units of limited partnership, valued at $2,720, were presented for redemption to the DownREIT partnerships that issued such units and were acquired by the Company in exchange for an equal number of shares of the Companys common stock.

			The Company sold one community with a mortgage note payable of $18,755 that was assumed by the buyer as part of the total sales price.

			The Company assumed fixed rate debt of $8,155 in connection with the acquisition of a community and $13,322 in connection with the acquisition of two improved land parcels.

			The Company recorded a decrease to other liabilities and a corresponding gain to other comprehensive income of $459 to adjust the Companys Hedged Derivatives to their fair value.

			Common and preferred dividends declared but not paid totaled $52,663.

AVALONBAY COMMUNITIES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollars in thousands, except per share data)

1. Organization and Significant Accounting Policies

Organization

AvalonBay Communities, Inc. (the Company, which term, unless the context otherwise requires, refers to AvalonBay Communities, Inc. together with its subsidiaries) is a Maryland corporation that has elected to be taxed as a real estate investment trust (REIT) under the Internal Revenue Code of 1986, as amended. The Company focuses on the ownership and operation of apartment communities in high barrier-to-entry markets of the United States. These markets are located in the Northeast, Mid-Atlantic, Midwest, Pacific Northwest, and Northern and Southern California regions of the country.

At September 30, 2005, the Company owned or held a direct or indirect ownership interest in 138 operating apartment communities containing 40,467 apartment homes in ten states and the District of Columbia, of which four communities containing 1,491 apartment homes were under reconstruction. In addition, the Company owned or held a direct or indirect ownership interest in 14 communities under construction that are expected to contain an aggregate of 3,672 apartment homes when completed. The Company also owned or held a direct or indirect ownership interest in rights to develop an additional 46 communities that, if developed in the manner expected, will contain an estimated 11,981 apartment homes.

During the three months ended September 30, 2005:

			The Company sold three communities, Avalon Crossing, located in the Washington, DC metro area, Avalon Fremont II, located in the Oakland, California area and Avalon Wildwood, located in the Seattle, Washington area. These three communities, which contained a total of 505 apartment homes, were sold for an aggregate sales price of approximately $128,500. The sale of these communities resulted in a gain as reported in accordance with generally accepted accounting principles (GAAP) of $68,491.

			The Company completed the development of Avalon Pines I, located in the Long Island, New York area. Avalon Pines I is a mixed garden-style and townhome community containing 298 apartment homes and was completed for a total capitalized cost of $48,100.

			The Company commenced construction of four communities. Avalon at Decoverly II is located in the Washington, DC metro area, Avalon Lyndhurst is located in Northern New Jersey, Avalon Shrewsbury is located in the greater Boston, Massachusetts area and Avalon Riverview North is located in New York, New York. These four communities are expected to contain an aggregate of 1,377 apartment homes when completed, for an aggregate total capitalized cost of $321,000.

The interim unaudited financial statements have been prepared in accordance with GAAP for interim financial information and in conjunction with the rules and regulations of the Securities and Exchange Commission (SEC). Certain information and footnote disclosures normally included in financial statements required by GAAP have been condensed or omitted pursuant to such rules and regulations. These unaudited financial statements should be read in conjunction with the financial statements and notes included in the Companys Annual Report on Form 10-K for the year ended December 31, 2004 and the Companys quarterly reports on Form 10-Q for subsequent quarters. The results of operations for the nine months ended September 30, 2005 are not necessarily indicative of the operating results for the full year. Management believes the disclosures are adequate to ensure the information presented is not misleading. In the opinion of management, all adjustments and eliminations, consisting only of normal, recurring adjustments necessary for a fair presentation of the financial statements for the interim periods, have been included.

Principles of Consolidation

The Company assesses consolidation of variable interest entities under the guidance of FASB Interpretation No. 46 (FIN 46), Consolidation of Variable Interest Entities, an Interpretation of ARB No. 51, as revised in December 2003. The Company accounts for joint venture partnerships and subsidiary partnerships structured as DownREITs that are not variable interest entities in accordance with Statement of Position (SOP) 78-9, Accounting for Investments in Real Estate Ventures. Under SOP 78-9, the Company consolidates joint venture and DownREIT partnerships when the Company controls the major operating and financial policies of the partnership through majority ownership or in its capacity as general partner. The accompanying Condensed Consolidated Financial Statements include the accounts of the Company and its wholly-owned partnerships, certain joint venture partnerships, subsidiary partnerships structured as DownREITs and any variable interest entities consolidated under FIN 46. All significant intercompany balances and transactions have been eliminated in consolidation.

In each of the partnerships structured as DownREITs, either the Company or one of the Companys wholly-owned subsidiaries is the general partner, and there are one or more limited partners whose interest in the partnership is represented by units of limited partnership interest. For each DownREIT partnership, limited partners are entitled to receive an initial distribution before any distribution is made to the general partner. Although the partnership agreements for each of the DownREITs are different, generally the distributions per unit paid to the holders of units of limited partnership interests have approximated the Companys current common stock dividend per share. Each DownREIT partnership has been structured so that it is unlikely the limited partners will be entitled to a distribution greater than the initial distribution provided for in the partnership agreement. The holders of units of limited partnership interest have the right to present all or some of their units for redemption for a cash amount as determined by the applicable partnership agreement and based on the fair value of the Companys common stock. In lieu of a cash redemption, the Company may elect to acquire such units for an equal number of shares of the Companys common stock.

The Company accounts for investments in unconsolidated entities that were created prior to and have not been modified since June 29, 2005, and are not variable interest entities, in accordance with SOP 78-9 and Accounting Principles Board (APB) Opinion No. 18, The Equity Method of Accounting for Investments in Common Stock. The Company uses the equity method to account for these investments when it owns greater than 20% of the equity value or has significant and disproportionate influence over that entity. Investments in which the Company owns 20% or less of the equity value and does not have significant and disproportionate influence are accounted for using the cost method. If there is an event or change in circumstance that indicates a loss in the value of an investment, the Companys policy is to record the loss and reduce the value of the investment to its fair value. A loss in value would be indicated if the Company could not recover the carrying value of the investment or if the investee could not sustain an earnings capacity that would justify the carrying amount of the investment.

In June 2005, the Financial Accounting Standards Board (FASB) ratified the consensus in EITF Issue No. 04-5, Determining Whether a General Partner, or the General Partners as a Group, Controls a Limited Partnership or Similar Entity When the Limited Partners Have Certain Rights, which provides guidance in determining whether a general partner controls a limited partnership. EITF Issue No. 04-5 states that the general partner in a limited partnership is presumed to control that limited partnership. That presumption may be overcome if the limited partners have either (i) the substantive ability, either by a single limited partner or through a simple majority vote, to dissolve the limited partnership or otherwise remove the general partner without cause or (ii) substantive participating rights. The Company adopted EITF Issue No. 04-5 on June 29, 2005 for all new limited partnerships formed or existing limited partnerships that were modified after June 29, 2005 and will adopt EITF Issue No. 04-5 on January 1, 2006 for other existing limited partnerships. The adoption of EITF Issue No. 04-5 on June 29, 2005 did not have any effect on the Companys financial position or results of operations. Although the Company is still assessing the impact of the adoption on January 1, 2006, the Company does not expect the final adoption of EITF Issue No. 04-5 to have a material effect on its financial position or results of operations.

Revenue Recognition

Rental income related to leases is recognized on an accrual basis when due from residents in accordance with SEC Staff Accounting Bulletin No. 104, Revenue Recognition and Statement of Financial Accounting Standards (SFAS) No. 13, Accounting for Leases. In accordance with the Companys standard lease terms, rental payments are generally due on a monthly basis. Any cash concessions given at the inception of the lease are amortized over the approximate life of the lease, which is generally one year.

Real Estate

Significant expenditures which improve or extend the life of an asset are capitalized. The operating real estate assets are stated at cost and consist of land, buildings and improvements, furniture, fixtures and equipment, and other costs incurred during their development, redevelopment and acquisition. Expenditures for maintenance and repairs are charged to operations as incurred.

The Companys policy with respect to capital expenditures is generally to capitalize only non-recurring expenditures. Improvements and upgrades are capitalized only if the item exceeds $15, extends the useful life of the asset and is not related to making an apartment home ready for the next resident. Purchases of personal property, such as computers and furniture, are capitalized only if the item is a new addition and exceeds $2.5. The Company generally expenses purchases of personal property made for replacement purposes.

The capitalization of costs during the development of assets (including interest and related loan fees, property taxes and other direct and indirect costs) begins when active development commences and ends when the asset, or a portion of an asset, is delivered and is ready for its intended use, which is generally indicated by the issuance of a certificate of occupancy. Cost capitalization during redevelopment of apartment homes (including interest and related loan fees, property taxes and other direct and indirect costs) begins when an apartment home is taken out-of-service for redevelopment and ends when the apartment home redevelopment is completed and the apartment home is available for a new resident. Rental income and operating costs incurred during the initial lease-up or post-redevelopment lease-up period are fully recognized as they accrue.

In accordance with SFAS No. 67, Accounting for Costs and Initial Rental Operations of Real Estate Projects, the Company capitalizes pre-development costs incurred in pursuit of new development opportunities for which the Company currently believes future development is probable (Development Rights). Future development of these Development Rights is dependent upon various factors, including zoning and regulatory approval, rental market conditions, construction costs and availability of capital. Pre-development costs incurred in the pursuit of Development Rights for which future development is not yet considered probable are expensed as incurred. In addition, if the status of a Development Right changes, deeming future development no longer probable, any capitalized pre-development costs are written-off with a charge to expense. The Company expensed costs related to abandoned pursuits, which includes the abandonment or impairment of Development Rights, acquisition pursuits and technology investments, in the amounts of $146 and $211 for the three months ended September 30, 2005 and 2004, respectively, and $511 and $1,388 for the nine months ended September 30, 2005 and 2004, respectively. These costs are included in operating expenses, excluding property taxes on the accompanying Condensed Consolidated Statements of Operations and Other Comprehensive Income.

The Company owns land improved with office buildings and industrial space occupied by unrelated third-parties in connection with five Development Rights. The Company intends to manage the current improvements until such time as all tenant obligations have been satisfied or eliminated through negotiation, and construction of new apartment communities is ready to begin. As provided under the guidance of SFAS No. 67, the revenue from incidental operations received from the current improvements in excess of any incremental costs are being recorded as a reduction of total capitalized costs of the Development Right and not as part of net income.

In connection with the acquisition of an operating community, the Company performs a valuation and allocation to each asset and liability acquired in such transaction, based on their estimated fair values at the date of acquisition in accordance with SFAS No. 141, Business Combinations. The purchase price allocations to tangible assets, such as land, buildings and improvements, and furniture, fixtures and equipment, are reflected in real estate assets and depreciated over their estimated useful lives. Any purchase price allocation to intangible assets, such as in-place leases, is included in prepaid expenses and other assets and amortized over the average remaining lease term of the acquired leases. The fair value of acquired in-place leases is determined based on the estimated cost to replace such leases, including foregone rents during an assumed re-lease period, as well as the impact on projected cash flow of acquired leases with leased rents above or below current market rents.

Depreciation is calculated on buildings and improvements using the straight-line method over their estimated useful lives, which range from seven to thirty years. Furniture, fixtures and equipment are generally depreciated using the straight-line method over their estimated useful lives, which range from three years (primarily computer-related equipment) to seven years.

If there is an event or change in circumstance that indicates an impairment in the value of an operating community, the Companys policy is to assess any impairment in value by making a comparison of the current and projected operating cash flow of the community over its remaining useful life, on an undiscounted basis, to the carrying amount of the community. If the carrying amount is in excess of the estimated projected operating cash flow of the community, the Company would recognize an impairment loss equivalent to an amount required to adjust the carrying amount to its estimated fair market value.

Deferred Financing Costs

Deferred financing costs include fees and costs incurred to obtain debt financing and are amortized on a straight-line basis, which approximates the effective interest method, over the shorter of the term of the loan or the related credit enhancement facility, if applicable. Unamortized financing costs are written-off when debt is retired before the maturity date. Accumulated amortization of deferred financing costs was $15,050 at September 30, 2005 and $12,966 at December 31, 2004.

Cash, Cash Equivalents and Cash in Escrow

Cash and cash equivalents include all cash and liquid investments with an original maturity of three months or less from the date acquired. The majority of the Companys cash, cash equivalents and cash in escrows is held at major commercial banks.

Interest Rate Contracts

The Company utilizes derivative financial instruments to manage interest rate risk and has designated these financial instruments as hedges under the guidance of SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, and SFAS No. 138, Accounting for Certain Instruments and Certain Hedging Activities, an Amendment of Statement No. 133. For fair value hedge transactions, changes in the fair value of the derivative instrument and changes in the fair value of the hedged item due to the risk being hedged are recognized in current period earnings. For cash flow hedge transactions, changes in the fair value of the derivative instrument are reported in other comprehensive income. For cash flow hedges where the changes in the fair value of the derivative exceed the change in fair value of the hedged item, the ineffective portion is recognized in current period earnings. Derivatives which are not part of a hedge relationship are recorded at fair value through earnings. As of September 30, 2005 and December 31, 2004, the Company had approximately $233,000 and $236,000, respectively, in variable rate debt subject to cash flow hedges. See Note 5, Derivative Instruments and Hedging Activities.

Comprehensive Income

Comprehensive Income, as reflected on the Condensed Consolidated Statements of Operations and Other Comprehensive Income, is defined as all changes in equity during each period except for those resulting from investments by or distributions to shareholders. Accumulated other comprehensive loss as reflected in Note 4, Stockholders Equity, reflects the changes in the fair value of effective cash flow hedges.

Earnings per Common Share

In accordance with the provisions of SFAS No. 128, Earnings per Share, basic earnings per share is computed by dividing earnings available to common stockholders by the weighted average number of shares outstanding during the period. Other potentially dilutive common shares, and the related impact to earnings, are considered when calculating earnings per share on a diluted basis. The Companys earnings per common share are determined as follows:


	For the three months ended				For the nine months ended
	9-30-05		9-30-04		9-30-05		9-30-04
Basic and diluted shares outstanding

Weighted average common shares basic		73,194,714		71,784,059		72,824,732		71,372,239
Weighted average DownREIT units outstanding		468,307		570,076		481,306		586,532
Effect of dilutive securities		1,341,746		1,229,589		1,321,744		1,115,337

Weighted average common shares diluted		75,004,767		73,583,724		74,627,782		73,074,108


Calculation of Earnings per Share basic

Net income available to common stockholders	$	96,953	$	43,191	$	219,124	$	99,151

Weighted average common shares basic		73,194,714		71,784,059		72,824,732		71,372,239

Earnings per common share basic	$	1.32	$	0.60	$	3.01	$	1.39


Calculation of Earnings per Share diluted

Net income available to common stockholders	$	96,953	$	43,191	$	219,124	$	99,151
Add: Minority interest of DownREIT unitholders in consolidated partnerships, including discontinued operations		291		882		1,072		2,121

Adjusted net income available to common stockholders	$	97,244	$	44,073	$	220,196	$	101,272

Weighted average common shares diluted		75,004,767		73,583,724		74,627,782		73,074,108

Earnings per common share diluted	$	1.30	$	0.60	$	2.95	$	1.39

Certain employee options to purchase shares of common stock of 0 and 1,500 were outstanding during the three and nine months ended September 30, 2005, respectively, and 6,000 were outstanding during both the three and nine months ended September 30, 2004, but were not included in the computation of diluted earnings per share because the options exercise prices were greater than the average market price of the common shares for the period and therefore, are anti-dilutive.

Stock-Based Compensation

Effective January 1, 2003, the Company adopted the fair value recognition provisions of SFAS No. 123, Accounting for Stock-Based Compensation, as amended by SFAS No. 148, Accounting for Stock-Based Compensation Transition and Disclosure an amendment of FASB Statement No. 123, prospectively to all employee awards granted, modified, or settled on or after January 1, 2003. Awards under the Companys stock option plans vest over periods ranging from one to three years. Therefore, the cost related to stock-based employee compensation for employee stock options included in the determination of net income for the three and nine months ended September 30, 2005 and 2004, is less than that which would have been recognized if the fair value based method had been applied to all awards since the original effective date of SFAS No. 123. The Company will adopt the provisions of SFAS 123(R), Share Based Payment, on January 1, 2006. The Company is currently assessing the expected impact of the adoption of SFAS 123(R) on its financial position and results of operations.

The following table illustrates the effect on net income available to common stockholders and earnings per share if the fair value based method had been applied to all outstanding and unvested awards in each period based on the fair market value as determined on the date of grant:


	For the three months ended						For the nine months ended
	9-30-05			9-30-04			9-30-05			9-30-04
Net income available to common stockholders, as reported	$	96,953		$	43,191		$	219,124		$	99,151
Add: Actual compensation expense recorded under fair value based method, net of related tax effects		554			223			1,591			612
Deduct: Total compensation expense determined under fair value based method, net of related tax effects		(558	)		(433	)		(1,699	)		(1,369	)

Pro forma net income available to common stockholders	$	96,949		$	42,981		$	219,016		$	98,394


Earnings per share:

Basic as reported	$	1.32		$	0.60		$	3.01		$	1.39

Basic pro forma	$	1.32		$	0.60		$	3.01		$	1.38

Diluted as reported	$	1.30		$	0.60		$	2.95		$	1.39

Diluted pro forma	$	1.30		$	0.60		$	2.95		$	1.38

Legal Contingencies

The Company is subject to various legal proceedings and claims that arise in the ordinary course of business. These matters are frequently covered by insurance. If it has been determined that a loss is probable to occur, the estimated amount of the loss is expensed in the financial statements. While the resolution of these matters cannot be predicted with certainty, management believes the final outcome of such matters will not have a material adverse effect on the financial position or results of operations of the Company.

The Company is currently involved in construction litigation with a general contractor and a surety bond provider related to a community that has since completed development. A non-jury trial ended in April 2004, and in May 2004, the court issued a ruling, finding that these parties were liable to the Company for consequential damages due to breach of contract and other failures to perform. The court issued a ruling in October 2004, awarding the Company approximately $1,250 plus interest. In September 2005, the Company filed an appeal to seek an increase in the damage award and the Company expects that the general contractor and surety will file an appeal seeking a reduction. There is no guarantee that a higher, or any, damage award, will be received by the Company after all appeals are filed and a final ruling is provided.

The Company is currently involved in a lawsuit regarding the handling of security deposits in California. The lawsuit in essence alleges that the amounts withheld by the Company from security deposits at the end of tenancies exceeded the Companys actual damages. The plaintiff in the lawsuit was seeking class action certification, but that has not been obtained. The Company has agreed with the plaintiff on the terms of a settlement with the purported class and expects the settlement terms to be submitted for court approval before the end of 2005.

During the nine months ended September 30, 2005, the Company accrued $1,500 related to these and other various litigation matters.

On September 23, 2005, the Equal Rights Center, an advocacy group of the disabled, filed a lawsuit against the Company alleging that communities constructed by the Company violate the accessibility requirements of the Fair Housing Act and the Americans with Disabilities Act. The lawsuit seeks monetary damages as well as injunctive relief, such as modifications to existing assets. Due to the preliminary nature of the litigation, the Company cannot predict or determine the outcome of this lawsuit, nor is it reasonably possible to estimate the amount of loss, if any, that would be associated with an adverse decision.

Variable Interest Entities under FIN 46

The Company adopted the final provisions of FIN 46 as of January 1, 2004, which resulted in the consolidation of one entity during 2004 from which the Company held a participating mortgage note. As a result, the Company recognized a cumulative effect of change in accounting principle in January 2004 in the amount of $4,547, which increased earnings per common share diluted by $0.06. The Company did not hold an equity interest in this entity, and therefore 100% of the entitys net income or loss was recognized by the Company as minority interest in consolidated partnerships on the Condensed Consolidated Statements of Operations and Other Comprehensive Income. In October 2004, the Company received payment in full of the outstanding mortgage note. Upon note repayment, the Company did not continue to hold a variable interest in this entity and therefore the Company discontinued consolidating the entity under the provisions of FIN 46.

Venture Partner Interest in Profit-Sharing

Prior to its expiration in December 2004, the Company had a repurchase option on its third-party partners 75% equity interest in a joint venture owning the Avalon on the Sound community. Due to the repurchase option, the Company accounted for its investment in this joint venture as a profit-sharing arrangement as required by SFAS No. 66, Accounting for Sales of Real Estate. As a result, the revenues and expenses, and assets and liabilities of Avalon on the Sound were included in the Companys Condensed Consolidated Financial Statements for periods prior to December 31, 2004. The income allocated to the controlling partner is shown as venture partner interest in profit-sharing on the Companys Condensed Consolidated Statements of Operations and Other Comprehensive Income for the three and nine months ended September 30, 2004.

Discontinued Operations

The Company follows SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets which requires that the assets and liabilities and the results of operations of any communities which have been sold, or otherwise qualify as held for sale, be presented as discontinued operations in the Companys Condensed Consolidated Financial Statements in both current and prior periods presented. The community specific components of net income that are presented as discontinued operations include net operating income, depreciation expense, minority interest expense and interest expense. In addition, the net gain or loss (including any impairment loss) on the eventual disposal of communities held for sale will be presented as discontinued operations when recognized. A change in presentation for discontinued operations will not have any impact on the Companys financial condition or results of operations. Real estate assets held for sale are measured at the lower of the carrying amount or the fair value less the cost to sell, and are presented separately in the accompanying Condensed Consolidated Balance Sheets. Subsequent to classification of a community as held for sale, no further depreciation is recorded.

Use of Estimates

The preparation of financial statements in conformity with GAAP in the United States requires management to make certain estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. Actual results could differ from those estimates.

Reclassifications

Certain reclassifications have been made to amounts in prior periods financial statements to conform with current period presentations.

2. Interest Capitalized

Capitalized interest associated with communities under development or redevelopment totaled $6,519 and $5,257 for the three months ended September 30, 2005 and 2004, respectively, and $18,217 and $15,335 for the nine months ended September 30, 2005 and 2004, respectively.

3. Notes Payable, Unsecured Notes and Credit Facility

The Companys mortgage notes payable, unsecured notes and variable rate unsecured credit facility as of September 30, 2005 and December 31, 2004 are summarized as follows:


	9-30-05		12-31-04
Fixed rate unsecured notes (1)	$	1,809,166	$	1,859,448
Fixed rate mortgage notes payable conventional and tax-exempt		240,164		263,669
Variable rate mortgage notes payable conventional and tax-exempt		209,310		210,896

Total notes payable and unsecured notes		2,258,640		2,334,013
Variable rate secured short-term debt		27,921		6,278
Variable rate unsecured credit facility		112,800		102,000

Total mortgage notes payable, unsecured notes and unsecured credit facility	$	2,399,361	$	2,442,291


(1)		Balances at September 30, 2005 and December 31, 2004 include $834 and $552 of debt discount, respectively, from issuance of unsecured notes.

The following debt activity occurred during the nine months ended September 30, 2005:

			The Company repaid $150,000 in previously issued unsecured notes in January 2005, along with any unpaid interest, pursuant to their scheduled maturity. No prepayment penalty was incurred;

			The Company issued $100,000 in unsecured notes in March 2005 under its existing shelf registration statement at an annual effective interest rate of 4.999%. Interest on these notes is payable semi-annually on March 15 and September 15, and they mature in March 2013;

			In connection with the admittance of outside investors into the Fund (as defined in Note 6, Investments in Unconsolidated Entities), the Company deconsolidated the assets and liabilities of four communities owned by the Fund including $24,869 in fixed rate mortgage debt secured by two of the communities;

			The Company made a payment in the amount of $36,142 to the third-party lender of a joint venture entity that was unconsolidated at December 31, 2004 but was consolidated in March 2005 upon acquisition of the 75% equity interest of the third-party partner; and

			The Company assumed $4,566 in fixed rate debt in connection with the acquisition of a parcel of improved land.

In the aggregate, secured notes payable mature at various dates from September 2007 through April 2043 and are secured by certain apartment communities (with a net carrying value of $687,302 as of September 30, 2005). As of September 30, 2005, the Company has guaranteed approximately $135,000 of mortgage notes payable held by wholly-owned subsidiaries; all such mortgage notes payable are consolidated for financial reporting purposes. The weighted average interest rate of the Companys fixed rate mortgage notes payable (conventional and tax-exempt) was 6.8% at September 30, 2005 and 6.7% at December 31, 2004. The weighted average interest rate of the Companys variable rate mortgage notes payable and its unsecured credit facility (as discussed on the following page), including the effect of certain financing related fees, was 4.9% at September 30, 2005 and 3.9% at December 31, 2004.

Scheduled payments and maturities of mortgage notes payable and unsecured notes outstanding at September 30, 2005 are as follows:


							Stated
							interest
	Secured		Secured		Unsecured		rate of
	notes		notes		notes		unsecured
Year	payments		maturities		maturities		notes
2005	$	2,763	$		$
2006		8,074				150,000		6.800	%
2007		8,600		27,921		110,000		6.875	%
						150,000		5.000	%
2008		9,149		4,356		50,000		6.625	%
						150,000		8.250	%
2009		8,279		73,784		150,000		7.500	%
2010		6,563		28,989		200,000		7.500	%
2011		6,554		7,204		300,000		6.625	%
						50,000		6.625	%
2012		6,207		12,096		250,000		6.125	%
2013		6,339				100,000		4.950	%
2014		6,784				150,000		5.375	%
Thereafter		149,627		104,106

	$	218,939	$	258,456	$	1,810,000

The Companys unsecured notes contain a number of financial and other covenants with which the Company must comply, including, but not limited to, limits on the aggregate amount of total and secured indebtedness the Company may have on a consolidated basis and limits on the Companys required debt service payments.

The Company has a $500,000 revolving variable rate unsecured credit facility with JPMorgan Chase Bank and Wachovia Bank, N.A. serving as banks and syndication agents for a syndicate of commercial banks. The Company had $112,800 outstanding under the facility and $29,406 in letters of credit on September 30, 2005 and $102,000 outstanding under the facility and $26,580 in letters of credit on December 31, 2004. Under the terms of the credit facility, if the Company elects to increase the facility by up to an additional $150,000, and one or more banks (from the syndicate or otherwise) voluntarily agree to provide the additional commitment, then the Company will be able to increase the facility up to $650,000, and no member of the syndicate of banks can prohibit such increase; such an increase in the facility will only be effective to the extent banks (from the syndicate or otherwise) choose to commit to lend additional funds. The Company pays participating banks, in the aggregate, an annual facility fee of approximately $750 in quarterly installments. The unsecured credit facility bears interest at varying levels based on the London Interbank Offered Rate (LIBOR), rating levels achieved on the Companys unsecured notes and on a maturity schedule selected by the Company. The current stated pricing is LIBOR plus 0.55% per annum (4.41% on September 30, 2005). The spread over LIBOR can vary from LIBOR plus 0.50% to LIBOR plus 1.15% based upon the rating of the Companys long-term unsecured debt. In addition, the unsecured credit facility includes a competitive bid option, which allows banks that are part of the lender consortium to bid to make loans to the Company at a rate that is lower than the stated rate provided by the unsecured credit facility for up to $250,000. The competitive bid option may result in lower pricing if market conditions allow. The Company has $20,000 outstanding under this competitive bid option as of September 30, 2005 priced at LIBOR plus 0.29%, or 3.95%. The Company is subject to (i) certain customary covenants under the unsecured credit facility, including, but not limited to, maintaining certain maximum leverage ratios, a minimum fixed charges coverage ratio and minimum unencumbered assets and equity levels and (ii) prohibitions on paying dividends in amounts that exceed 95% of the Companys Funds from Operations, as defined therein, except as may be required to maintain the Companys REIT status. The credit facility matures in May 2008, assuming exercise of a one-year renewal option by the Company.

4. Stockholders Equity

The following summarizes the changes in stockholders equity for the nine months ended September 30, 2005:

										Dividends			Accumulated
					Additional					less than			other
	Preferred		Common		paid-in		Deferred			accumulated			comprehensive			Stockholders'
	stock		stock		capital		compensation			earnings			loss			equity
Balance at December 31, 2004	$	40	$	726	$	2,389,511	$	(8,659	)	$	10,769		$	(7,096	)	$	2,385,291

Net income											225,649						225,649
Unrealized gain on cash flow hedges														2,059			2,059
Dividends declared to common and preferred stockholders											(162,506	)					(162,506	)
Issuance of common stock, net of withholdings				9		42,794		(8,366	)		(363	)					34,074
Issuance of stock options						4,573		(4,573	)
Amortization of deferred compensation								6,309									6,309


Balance at September 30, 2005	$	40	$	735	$	2,436,878	$	(15,289	)	$	73,549		$	(5,037	)	$	2,490,876

During the nine months ended September 30, 2005, the Company (i) issued 782,068 shares of common stock in connection with stock options exercised, (ii) issued 49,263 shares of common stock to acquire an equal number of DownREIT limited partnership units, (iii) issued 1,020 shares through the Companys dividend reinvestment plan, (iv) issued 165,790 common shares in connection with stock grants to employees of which 80% are restricted, (v) had forfeitures of 7,311 shares of restricted stock grants to employees and (vi) withheld 45,989 shares to satisfy employees tax withholding and other liabilities.

Dividends per common share for the nine months ended September 30, 2005 and 2004 were $2.13 and $2.10 per share, respectively. In both the nine months ended September 30, 2005 and 2004, average dividends for preferred shares were $1.63 per share.

5. Derivative Instruments and Hedging Activities

The Company has historically used interest rate swap and cap agreements (collectively, the Hedged Derivatives) to reduce the impact of interest rate fluctuations on its variable rate, tax-exempt bonds and its variable rate conventional secured debt. The Company has not entered into any interest rate hedge agreements or treasury locks for its conventional unsecured debt and does not hold interest rate hedge agreements for trading or other speculative purposes. As of September 30, 2005, the Hedged Derivatives fix approximately $68,000 of the Companys tax-exempt debt at a weighted average interest rate of 6.3% through interest rate swaps. In addition, as of September 30, 2005, the Company has Hedged Derivatives on approximately $165,000 of its variable rate debt, which floats at a weighted average coupon interest rate of 4.2% and has been capped at a weighted average interest rate of 8.0% through interest rate caps. These Hedged Derivatives have maturity dates ranging from 2007 to 2010. The Hedged Derivatives are accounted for in accordance with SFAS No. 133. SFAS No. 133 requires that every derivative instrument be recorded on the balance sheet as either an asset or liability measured at its fair value, with changes in fair value recognized currently in earnings unless specific hedge accounting criteria are met.

The Company has determined that its Hedged Derivatives qualify as effective cash-flow hedges under SFAS No. 133, resulting in the Company recording all changes in the fair value of the Hedged Derivatives in other comprehensive income. Amounts recorded in other comprehensive income will be reclassified into earnings in the period in which earnings are affected by the hedged cash flow. To adjust the Hedged Derivatives to their fair value, the Company recorded unrealized gains to other comprehensive income of $2,059 and $459 during the nine months ended September 30, 2005 and 2004, respectively. The estimated amount, included in accumulated other comprehensive income as of September 30, 2005, expected to be reclassified into earnings within the next twelve months to offset the variability of cash flow during this period is not material.

The Company assesses, both at inception and on an on-going basis, the effectiveness of all hedges in offsetting cash flow of hedged items. Hedge ineffectiveness did not have a material impact on earnings and the Company does not anticipate that it will have a material effect in the future. The fair values of the obligations under the Hedged Derivatives are included in accrued expenses and other liabilities on the accompanying Condensed Consolidated Balance Sheets.

By using derivative financial instruments to hedge exposures to changes in interest rates, the Company exposes itself to credit risk and market risk. The credit risk is the risk of a counterparty not performing under the terms of the Hedged Derivatives. The counterparties to these Hedged Derivatives are major financial institutions which have an A+ or better credit rating by the Standard & Poors Ratings Group. The Company monitors the credit ratings of counterparties and the amount of the Companys debt subject to Hedged Derivatives with any one party. Therefore, the Company believes the likelihood of realizing material losses from counterparty non-performance is remote. Market risk is the adverse effect of the value of financial instruments that results from a change in interest rates. The market risk associated with interest-rate contracts is managed by the establishment and monitoring of parameters that limit the types and degree of market risk that may be undertaken. These risks are managed by the Companys Chief Financial Officer and Senior Vice President Finance.

6. Investments in Unconsolidated Entities

Investments in Unconsolidated Real Estate Entities

As of September 30, 2005, all of the Companys investments in unconsolidated real estate entities were created prior to and had not been modified since June 29, 2005, and were not considered variable interest entities under FIN 46, and therefore are accounted for in accordance with SOP 78-9 and APB Opinion No. 18. The Company applies the equity method of accounting to these investments in an entity if it owns greater than 20% of the equity value or has significant and disproportionate influence over that entity. At September 30, 2005, the Companys investments in unconsolidated real estate entities accounted for under the equity method of accounting consisted of:

			a general partnership interest in a partnership that owns the Avalon Run community, in which after the partnership makes certain distributions to the third-party partner, the Company will generally be entitled to receive 40% of all operating cash flow distributions and 49% of all residual cash flow following a sale;

			a limited liability company membership interest in a limited liability company that owns the Avalon Grove community, in which after the limited liability company makes certain distributions to the third-party partner, the Company will generally be entitled to receive 50% of all distributions;

			a 25% limited liability company membership interest (with a right to 50% of distributions after achievement of a threshold return) in a limited liability company that owns the Avalon Bedford community;

			a 20% limited liability company membership interest (with a right to 50% of distributions after achievement of a threshold return) in the limited liability company that is developing and will own the Avalon Chrystie Place I community;

			a 25% limited liability company membership interest (with a right to 45% of distributions after achievement of a threshold return) in the limited liability company that is developing and will own the Avalon at Mission Bay North II community; and

			a 15.2% combined general partner and indirect limited partner equity interest in AvalonBay Value Added Fund, L.P. (the Fund), which owns the Avalon at Redondo Beach, Avalon Lakeside, Avalon Columbia, Ravenswood at the Park and Avalon at Poplar Creek communities.

The following is a combined summary of the financial position of the entities accounted for using the equity method, as of the dates presented:


	(Unaudited)
	9-30-05		12-31-04
Assets:
Real estate, net	$	423,192	$	221,236
Other assets		40,669		86,821


Total assets	$	463,861	$	308,057


Liabilities and partners equity:
Mortgage notes payable and credit facility	$	244,135	$	139,500
Other liabilities		36,271		32,579
Partners equity		183,455		135,978


Total liabilities and partners equity	$	463,861	$	308,057

The following is a combined summary of the operating results of the entities accounted for using the equity method, for the periods presented:


	For the three months ended						For the nine months ended
	(unaudited)						(unaudited)
	9-30-05			9-30-04			9-30-05			9-30-04
Rental income	$	10,030		$	5,362		$	23,845		$	15,812
Operating and other expenses		(5,780	)		(2,086	)		(13,974	)		(6,189	)
Interest expense, net		(1,870	)		(447	)		(3,812	)		(1,340	)
Depreciation expense		(2,596	)		(1,006	)		(5,513	)		(3,008	)

Net income (loss)	$	(216	)	$	1,823		$	546		$	5,275

In July 2005, the Fund acquired Avalon at Poplar Creek, a 196 apartment home community located in the Chicago, Illinois area for a purchase price of $24,950. The Companys pro rata share of the purchase price for this acquisition is $3,780.

The Company has also entered into two agreements whereby upon completion of construction of two communities currently under construction, the communities will each be owned through a joint venture arrangement. The Company will retain a 30% equity interest in one of the joint ventures, but will not retain an equity interest (only a residual profits interest) in the second joint venture.

7. Discontinued Operations Real Estate Assets Sold or Held for Sale

During the nine months ended September 30, 2005, the Company sold six communities, located in the following areas: San Diego, California; San Jose, California; Fairfield New Haven, Connecticut; Washington, DC metro; Oakland, California; and Seattle, Washington. These six communities, which contained a total of 1,036 apartment homes, were sold for an aggregate sales price of $245,450, resulting in a gain calculated in accordance with GAAP of $128,751.

In addition, as of September 30, 2005, the Company had four communities that qualified as held for sale under the provisions of SFAS No. 144. As required under SFAS No. 144, the operations for any communities sold from January 1, 2004 through September 30, 2005 and communities held for sale as of September 30, 2005 have been presented as discontinued operations in the accompanying Condensed Consolidated Financial Statements. Accordingly, certain reclassifications have been made in prior periods to reflect discontinued operations consistent with current period presentation.

The following is a summary of income from discontinued operations for the periods presented:


	For the three months ended						For the nine months ended
	9-30-05			9-30-04			9-30-05			9-30-04
Rental income	$	7,022		$	12,348		$	24,242		$	38,809
Operating and other expenses		(2,204	)		(3,878	)		(7,502	)		(12,659	)
Interest expense, net		(3	)		(66	)		(11	)		(451	)
Minority interest expense					(12	)					(37	)
Depreciation expense		(2	)		(2,752	)		(2,371	)		(8,669	)


Income from discontinued operations	$	4,813		$	5,640		$	14,358		$	16,993

The Companys Condensed Consolidated Balance Sheets include other assets (excluding net real estate) of $1,187 and $1,200, and other liabilities of $3,236 and $3,960 as of September 30, 2005 and December 31, 2004, respectively, relating to real estate assets sold or held for sale. The estimated proceeds less anticipated costs to sell the real estate assets held for sale as of September 30, 2005 are greater than the carrying value as of September 30, 2005, and therefore no provision for possible loss was recorded.

During the nine months ended September 30, 2005, the Company also sold two parcels of land, one located in Seattle, Washington and one located in the Oakland-East Bay, California area, for an aggregate sales price of $23,000. The Company recorded an impairment loss in the amount of $3,000 in 2002 related to one of these land parcels to reflect the land at fair value based on its entitlement status at the time it was determined planned for disposition. The sale of these two land parcels resulted in an aggregate GAAP gain of $4,617.

8. Segment Reporting

The Companys reportable operating segments include Established Communities, Other Stabilized Communities, and Development/Redevelopment Communities. Annually as of January 1^st, the Company determines which of its communities fall into each of these categories and maintains that classification, unless disposition plans regarding a community change, throughout the year for the purpose of reporting segment operations.

			Established Communities (also known as Same Store Communities) are 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 occupancy and operating expenses as of the beginning of the prior year. For the year 2005, the Established Communities are communities that had stabilized occupancy and operating expenses as of January 1, 2004, are not conducting or planning to conduct substantial redevelopment activities and are not held for sale or planned for disposition within the current year. A community is considered to have stabilized occupancy at the earlier of (i) attainment of 95% physical occupancy or (ii) the one-year anniversary of completion of development or redevelopment.

			Other Stabilized Communities includes all other completed communities that have stabilized occupancy, as defined above. Other Stabilized Communities do not include communities that are conducting or planning to conduct substantial redevelopment activities within the current year.

			Development/Redevelopment Communities consists of communities that are under construction and have not received a final certificate of occupancy, communities where substantial redevelopment is in progress or is planned to begin during the current year and communities under lease-up, that had not reached stabilized occupancy, as defined above, as of January 1, 2004.

In addition, the Company owns land held for future development and has other corporate assets that are not allocated to an operating segment.

SFAS No. 131, Disclosures about Segments of an Enterprise and Related Information, requires that segment disclosures present the measure(s) used by the chief operating decision maker for purposes of assessing such segments performance. The Companys chief operating decision maker is comprised of several members of its executive management team who use Net Operating Income (NOI) as the primary financial measure for Established and Other Stabilized Communities. 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, interest income and expense, general and administrative expense, equity in income of unconsolidated entities, minority interest in consolidated partnerships, venture partner interest in profit-sharing, depreciation expense, cumulative effect of change in accounting principle, gain on sale of real estate assets and income from discontinued operations. Although the Company considers NOI a useful measure of a communitys or communities operating performance, NOI should not be considered an alternative to net income or net cash flow from operating activities, as determined in accordance with GAAP.

A reconciliation of NOI to net income for the three and nine months ended September 30, 2005 and 2004 is as follows:


	For the three months ended						For the nine months ended
	9-30-05			9-30-04			9-30-05			9-30-04

Net income	$	99,128		$	45,366		$	225,649		$	105,676
Corporate-level property management and other indirect operating expenses		8,442			6,975			23,164			20,669
Corporate-level other income		(1,378	)		(434	)		(3,432	)		(1,178	)
Investments and investment management		1,211			932			3,374			3,484
Interest expense, net		31,787			33,132			96,010			97,670
General and administrative expense		5,857			3,898			19,278			13,098
Equity in income of unconsolidated entities		(208	)		(301	)		(6,969	)		(764	)
Minority interest in consolidated partnerships		315			547			1,166			796
Venture partner interest in profit-sharing					252						930
Depreciation expense		39,196			39,699			118,136			113,652
Cumulative effect of change in accounting principle											(4,547	)
Gain on sale of real estate assets		(68,491	)		(22,762	)		(133,368	)		(35,137	)
Income from discontinued operations		(4,813	)		(5,640	)		(14,358	)		(16,993	)

Net operating income	$	111,046		$	101,664		$	328,650		$	297,356

The primary performance measure for communities under development or redevelopment depends on the stage of completion. While under development, management monitors actual construction costs against budgeted costs as well as lease-up pace and rent levels compared to budget.

The following table provides details of the Companys segment information as of the dates specified. The segments are classified based on the individual communitys status as of the beginning of the given calendar year. Therefore, each year the composition of communities within each business segment is adjusted. Accordingly, the amounts between years are not directly comparable. The accounting policies applicable to the operating segments described above are the same as those described in Note 1, Organization and Significant Accounting Policies. Segment information for the three and nine months ending September 30, 2005 and 2004 has been adjusted for the communities that were designated as held for sale as of September 30, 2005 or sold from January 1, 2004 through September 30, 2005 as described in Note 7, Discontinued Operations Real Estate Assets Sold or Held for Sale.


	For the three months ended									For the nine months ended
	Total				% NOI change			Gross		Total				% NOI change			Gross
	revenue		NOI		from prior year			real estate (1)		revenue		NOI		from prior year			real estate (1)
For the periods ended September 30, 2005

Established
Northeast	$	42,497	$	28,239		5.2	%	$	1,057,995	$	125,070	$	83,349		3.4	%	$	1,057,995
Mid-Atlantic		17,478		12,187		4.9	%		386,987		50,962		35,890		2.7	%		386,987
Midwest		2,817		1,540		(2.5	%)		91,530		8,333		5,014		6.7	%		91,530
Pacific Northwest		7,626		4,810		6.9	%		314,905		22,325		14,418		7.3	%		314,905
Northern California		38,227		25,564		3.0	%		1,523,066		113,101		77,209		2.4	%		1,523,066
Southern California		12,319		8,943		9.0	%		330,868		36,241		26,261		6.6	%		330,868

Total Established		120,964		81,283		4.8	%		3,705,351		356,032		242,141		3.6	%		3,705,351

Other Stabilized		17,665		11,443		n/a			601,392		51,356		32,920		n/a			601,392
Development / Redevelopment		29,985		18,320		n/a			1,139,769		84,883		53,589		n/a			1,139,769
Land Held for Future Development		n/a		n/a		n/a			188,135		n/a		n/a		n/a			188,135
Non-allocated (2)		1,378		n/a		n/a			22,035		3,432		n/a		n/a			22,035


Total	$	169,992	$	111,046		10.6	%	$	5,656,682	$	495,703	$	328,650		10.8	%	$	5,656,682


For the periods ended September 30, 2004

Established
Northeast	$	34,002	$	21,979		1.4	%	$	816,417	$	100,893	$	66,469		(1.5	%)	$	816,417
Mid-Atlantic		12,925		9,076		2.6	%		273,373		38,574		27,128		3.3	%		273,373
Midwest		2,735		1,579		13.9	%		90,862		8,077		4,699		8.5	%		90,862
Pacific Northwest		7,283		4,500		4.1	%		314,386		21,567		13,442		1.1	%		314,386
Northern California		32,887		22,498		(4.1	%)		1,341,214		98,622		68,419		(7.8	%)		1,341,214
Southern California		14,126		9,804		2.3	%		400,956		41,847		29,454		1.4	%		400,956

Total Established		103,958		69,436		0.2	%		3,237,208		309,580		209,611		(2.3	%)		3,237,208

Other Stabilized		26,759		17,031		n/a			982,622		77,059		49,236		n/a			982,622
Development / Redevelopment		25,031		15,197		n/a			1,014,959		65,400		38,509		n/a			1,014,959
Land Held for Future Development		n/a		n/a		n/a			117,960		n/a		n/a		n/a			117,960
Non-allocated (2)		165		n/a		n/a			21,008		611		n/a		n/a			21,008


Total	$	155,913	$	101,664		11.2	%	$	5,373,757	$	452,650	$	297,356		7.7	%	$	5,373,757


(1)		Does not include gross real estate assets for discontinued operations of $161,772 and $340,504 as of September 30, 2005 and September 30, 2004, respectively.

(2)		Revenue represents third-party management, accounting and developer fees and miscellaneous income which are not allocated to a reportable segment.

9. Related Party Arrangements

Unconsolidated Entities

The Company manages several unconsolidated real estate entities for which it receives property management, asset management, development and redevelopment fee revenue. From these entities the Company received fees of $1,379 and $3,175 in the three and nine months ended September 30, 2005, respectively, and $144 and $426 in the three and nine months ended September 30, 2004, respectively. These fees are included in management, development and other fees on the accompanying Condensed Consolidated Statements of Operations and Other Comprehensive Income.

In addition, in connection with the general contractor services that the Company provides to CVP I, LLC, the entity that owns and is developing Avalon Chrystie Place I, the Company has funded certain construction costs on behalf of CVP I, LLC and expects to be reimbursed through draws from escrowed bond proceeds. As of September 30, 2005 and December 31, 2004, the Company has recorded a receivable from CVP I, LLC in the amounts of $3,078 and $19,983, respectively. The Company provides similar services to Mission Bay Venture Partners, LLC, the entity that owns and is developing Avalon at Mission Bay North II. The Company has funded $15,978 in construction costs on behalf of Mission Bay Venture Partners, LLC as of September 30, 2005 and has recorded a corresponding receivable from Mission Bay Venture Partners, LLC. The Company expects to be reimbursed through draws on a construction loan. The Company is generally reimbursed for the funding of construction costs by both CVP I, LLC and Mission Bay Venture Partners, LLC within 30 to 60 days. These receivables are included in prepaid expenses and other assets on the accompanying Condensed Consolidated Balance Sheets.

Director Compensation

The Companys 1994 Plan provides that directors of the Company who are also employees receive no additional compensation for their services as a director. In accordance with the Companys 1994 Plan, as then in effect, on the fifth business day following the Companys May 2003 Annual Meeting of Stockholders, each of the Companys non-employee directors automatically received options to purchase 7,000 shares of common stock at the last reported sale price of the common stock on the NYSE on such date, and a restricted stock grant (or, in lieu thereof, a deferred stock award) of 2,500 shares of common stock. On May 14, 2003, the Companys Board of Directors approved an amendment to the 1994 Plan pursuant to which, in lieu of the stock and option awards described above, each non-employee director would receive, following the 2004 Annual Meeting of Stockholders and each annual meeting thereafter, (i) a number of shares of restricted stock (or deferred stock awards) having a value of $100 based on the last reported sale price of the common stock on the NYSE on the fifth business day following the prior years annual meeting and (ii) $30 cash, payable in quarterly installments of $7.5. A non-employee director may elect to receive all or a portion of such cash payment in the form of a deferred stock award. In addition, the Lead Independent Director receives an annual fee of $30 payable in equal monthly installments of $2.5. The Company recorded non-employee director compensation expense relating to the restricted stock grants, deferred stock awards and stock options in the amount of $226 and $678 in the three and nine months ended September 30, 2005, respectively, and $251 and $719 in the three and nine months ended September 30, 2004, respectively. Deferred compensation relating to these restricted stock grants, deferred stock awards and stock options was $1,098 and $748 on September 30, 2005 and December 31, 2004, respectively.

10. Subsequent Events

In October 2005, the Company decided to relocate one of its regional offices and as a result sold an office building in the Fairfield-New Haven, Connecticut area. This office building was sold for a purchase price of $7,650, resulting in a gain as reported in accordance with GAAP of approximately $2,819. The Company is relocating the regional office to leased space in the same general market area.

As of October 31, 2005, one of the four communities previously classified as held for sale was reclassified as held for operating purposes under SFAS No. 144. The three held for sale communities have a net real estate carrying value of $124,797 as of September 30, 2005. The Company is actively pursuing the disposition of these communities and expects to close on these dispositions within the next twelve months.

ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

We focus on the investment in and ownership and operation of apartment communities in high barrier-to-entry markets of the United States. As of October 31, 2005, we owned 138 current operating communities, which are the primary contributors to our overall operating performance. The net operating income of these communities, which is one of the financial measures that we use to evaluate community performance, is affected by the demand and supply dynamics within our markets, our rental rates and occupancy levels, and our ability to control operating costs. Our overall financial performance is also impacted by the general availability and cost of capital and the performance of our newly developed and acquired apartment communities. We seek to create long-term shareholder value by accessing capital on cost effective terms; deploying that capital to develop, redevelop and acquire apartment communities in high barrier-to-entry markets; operating apartment communities; and selling communities when they no longer meet our long-term investment strategy and when pricing is attractive.

This Form 10-Q, including the following discussion and analysis of our financial condition and results of operations, contains forward-looking statements that predict or indicate future events or trends and that do not report historical matters. Actual results or developments could differ materially from those projected in such statements as a result of the risk factors set forth on page 47 of this report. The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our Condensed Consolidated Financial Statements and notes included elsewhere in this report, as well as our Annual Report filed on Form 10-K for the year ended December 31, 2004 and our quarterly reports on Form 10-Q for subsequent quarters.

Business Description and Community Information Overview

We believe that apartment communities present an attractive long-term investment opportunity compared to other real estate investments because a broad potential resident base should help reduce demand volatility over a real estate cycle. We intend to continue to pursue real estate investments in markets where constraints to new supply exist, and where new rental household formations are expected to out-pace multifamily permit activity over the course of the real estate cycle. Barriers-to-entry in our markets generally include a difficult and lengthy entitlement process with local jurisdictions and dense urban or suburban areas where zoned and entitled land is in limited supply.

We regularly evaluate the allocation of our investments by the amount of invested capital and by product type within our individual markets, which are located in the Northeast, Mid-Atlantic, Midwest, Pacific Northwest, and Northern and Southern California regions of the United States. Our strategy is to more deeply penetrate these markets with a broad range of products and services and an intense focus on our customer. A substantial majority of our communities are upscale, which generally command among the highest rents in their markets. However, we also pursue the ownership and operation of apartment communities that target a variety of customer segments and price points, consistent with our goal of offering a broad range of products and services.

We believe that, over an entire real estate cycle, lower housing affordability and the limited new supply of apartment homes in our markets will result in a higher propensity to rent and larger increases in cash flow relative to other markets. However, throughout the real estate cycle, apartment market fundamentals, and therefore operating cash flows, are affected by overall economic conditions. A number of our markets experienced economic contraction due to job losses in 2002 and 2003, particularly in the technology, telecom and financial services sectors. This resulted in a prolonged period of weak apartment market fundamentals as reflected in declining rental rates and demand. However, 2004 was a year of transition, where the economy showed signs of an early phase recovery, as evidenced by modest job growth and declining unemployment claims. The improvement in the economic environment has resulted in stabilizing apartment market fundamentals, and 2005 is proving to be a year of renewed growth.

This is supported by the following operating results achieved within our Established Community portfolio during the three months ending September 30, 2005:

			we achieved both sequential and year-over-year revenue growth, the largest year-over-year increase in four years and the largest sequential increase in over four years;

			we continued our trend of increases in rental rates as the primary driver of rental revenue growth, shifting from occupancy gains;

			we achieved the highest year-over-year increase in average rental rates in four years; and

			economic occupancy remained at or above 95% in each of our markets.

For the remainder of 2005, we expect there will be continued job growth in our markets and a reduction in the levels of new supply of rental apartments due to condominium conversion. Accordingly, apartment market fundamentals (the demand/supply balance) will continue to improve such that apartment rental demand will outpace new supply. The improvement may not be experienced evenly throughout our markets, as seen during the first nine months of 2005, but we nevertheless expect continued overall revenue growth for our Established Community portfolio in 2005.

In anticipation of continued improvement in apartment fundamentals and stronger apartment demand, we have been increasing our development volume. We continue to secure new Development Rights, as discussed below, including the acquisition of land for future development, and we currently have $946,400,000 under construction (measured by total projected capitalized cost of the communities, including the portions owned by joint venture partners, at completion).

We continue to look for acquisition opportunities through our investment in and management of a discretionary investment fund (the Fund), which during its investment period, will be our exclusive vehicle for acquiring apartment communities, subject to certain exceptions. The acquisition environment is currently very competitive, particularly as a result of the condominium market. We will continue to be selective and focus on only those acquisition opportunities where we believe we can create value, generally through redevelopment or repositioning opportunities.

The competitive acquisition environment and the strength of the condominium market results in an attractive selling environment. There continues to be strong demand for high-quality apartment communities, particularly from condominium converters. We continue to be an opportunistic seller, disposing of six apartment communities since January 1, 2005. While we anticipate continuing disposition activity through the remainder of 2005, our final disposition volume for 2005 will depend on a variety of factors. While the active condominium market has created demand for multifamily apartment communities, it has also created a challenging environment for us in other ways such as:

			increased competition for land and subcontractors;

			increased competition for experienced multifamily development and construction professionals, particularly in our markets;

			increased competition for our customers, resulting in increased move-outs due to home ownership; and

			increased risk of potential liability as a result of dispositions to condominium converters.

Our real estate investments consist primarily of current operating apartment communities, communities in various stages of development (Development Communities) and Development Rights as defined below. Our current operating communities are further distinguished as Established Communities, Other Stabilized Communities, Lease-Up Communities and Redevelopment Communities. The following is a description of each category:

Current Communities are categorized as Established, Other Stabilized, Lease-Up, or Redevelopment according to the following attributes:

			Established Communities (also known as Same Store Communities) are 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 occupancy and operating expenses as of the beginning of the prior year. We determine which of our communities fall into the Established Communities category as of January 1^st of each year and maintain that classification throughout the year, unless disposition plans regarding a community change. For the year 2005, the Established Communities were communities that had stabilized occupancy and operating expenses as of January 1, 2004 and were not conducting or planning to conduct substantial redevelopment activities, as described below, and were not held for sale or planned for disposition in 2005. We consider a community to have stabilized occupancy at the earlier of (i) attainment of 95% physical occupancy or (ii) the one-year anniversary of completion of development or redevelopment.

			Other Stabilized Communities includes all other completed communities that have stabilized occupancy, as defined above. Other Stabilized Communities do not include communities that are conducting or planning to conduct substantial redevelopment activities within the current year.

			Lease-Up Communities are communities where construction has been complete for less than one year and where physical occupancy has not reached 95%.

			Redevelopment Communities are communities 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 exceeds the lesser of $5,000,000 or 10% of the communitys acquisition cost.

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.

Development Rights are development opportunities in the early phase of the development process for which we either have an option to acquire land or to enter into a leasehold interest, for which we are the buyer under a long-term conditional contract to purchase land or where we own land to develop a new community. We capitalize related pre-development costs incurred in pursuit of new developments for which we currently believe future development is probable.

In addition, we own our corporate office building in Alexandria, Virginia with approximately 60,000 square feet of office space. All other regional and administrative offices are leased under operating leases.

As of September 30, 2005, our communities were classified as follows:


	Number of		Number of
	communities		apartment homes
Current Communities

Established Communities:
Northeast		30		7,657
Mid-Atlantic		13		4,247
Midwest		3		887
Pacific Northwest		10		2,500
Northern California		31		9,069
Southern California		10		3,207

Total Established		97		27,567


Other Stabilized Communities:
Northeast		22		6,508
Mid-Atlantic		6		2,106
Midwest		2		605
Pacific Northwest		1		400
Northern California
Southern California		4		1,391

Total Other Stabilized		35		11,010


Lease-Up Communities		2		399

Redevelopment Communities		4		1,491


Total Current Communities		138		40,467


Development Communities		14		3,672


Development Rights		46		11,981

As of October 31, 2005 our 138 current communities consisted of 40,467 apartment homes. Of those communities, we owned:

			a fee simple, or absolute, ownership interest in 112 operating communities, five of which are on land subject to land leases expiring in July 2029, January 2062, April 2095, May 2099 and March 2142;

			a general partnership interest in three partnerships that each own a fee simple interest in an operating community;

			a general partnership interest and an indirect limited partnership interest in the Fund, which owns a fee simple interest in five operating communities;

			a general partnership interest in five partnerships structured as DownREITs, as described more fully below, that own an aggregate of 15 communities; and

			a membership interest in three limited liability companies that each hold a fee simple interest in an operating community, one of which is on land subject to a land lease expiring in November 2089.

We also hold a fee simple ownership interest in twelve of the Development Communities, two of which will be subject to joint venture ownership structures upon construction completion, in addition to membership interests in two limited liability companies that each own one Development Community, both of which are subject to land leases expiring in December 2026 and June 2103.

In each of our five partnerships structured as DownREITs, either AvalonBay or one of our wholly-owned subsidiaries is the general partner, and there are one or more limited partners whose interest in the partnership is represented by units of limited partnership interest. For each DownREIT partnership, limited partners are entitled to receive an initial distribution before any distribution is made to the general partner. Although the partnership agreements for each of the DownREITs are different, generally the distributions per unit paid to the holders of units of limited partnership interests have approximated our current common stock dividend amount. Each DownREIT partnership has been structured so that it is unlikely the limited partners will be entitled to a distribution greater than the initial distribution provided for in the applicable partnership agreement. The holders of units of limited partnership interest have the right to present all or some of their units for redemption for a cash amount as determined by the applicable partnership agreement and based on the fair value of our common stock. In lieu of a cash redemption by the partnership, we may elect to acquire any unit presented for redemption for one share of our common stock or for such cash amount. As of October 31, 2005, there were 454,064 DownREIT partnership units outstanding. The DownREIT partnerships are consolidated for financial reporting purposes.

We elected to be taxed as a real estate investment trust (REIT) for federal income tax purposes for the year ended December 31, 1994 and we have not revoked that election. We were incorporated under the laws of the State of California in 1978, and we were reincorporated in the State of Maryland in July 1995. Our principal executive offices are located at 2900 Eisenhower Avenue, Suite 300, Alexandria, Virginia, 22314, and our telephone number at that location is (703) 329-6300. We also maintain regional offices and administrative or specialty offices in or near the following cities:

			Boston, Massachusetts;

			Chicago, Illinois;

			Long Island, New York;

			New Canaan, Connecticut;

			New York, New York;

			Newport Beach, California;

			San Jose, California;

			Seattle, Washington; and

			Woodbridge, New Jersey.

Recent Developments

Development Activities. During the three months ended September 30, 2005, we completed the development of one community, Avalon Pines I, located in the Long Island, New York area. Avalon Pines I is a mixed garden-style and townhome community containing 298 apartment homes and was completed for a total capitalized cost of $48,100,000.

We commenced construction of four communities during the three months ended September 30, 2005. Avalon at Decoverly II is located in the Washington, DC metro area, Avalon Lyndhurst is located in Northern New Jersey, Avalon Shrewsbury is located in the greater Boston, Massachusetts area and Avalon Riverview North is located in New York, New York. These four communities are expected to contain an aggregate of 1,377 apartment homes when completed, for an aggregate total capitalized cost of $321,000,000.

The development and redevelopment of communities involves risks that the investment will fail to perform in accordance with our expectations. See Risks of Development and Redevelopment for our discussion of these and other risks inherent in developing or redeveloping communities.

Disposition Activities. During the three months ended September 30, 2005, we sold three communities, Avalon Crossing, located in the Washington, DC metro area, Avalon Fremont II, located in the Oakland, California area and Avalon Wildwood, located in the Seattle, Washington area. These three communities, which contained a total of 505 apartment homes, were sold to condominium converters for an aggregate sales price of approximately $128,500,000. The sale of these communities resulted in a gain as reported in accordance with generally accepted accounting principles (GAAP) of $68,491,000.

In addition, in October 2005, we decided to relocate one of our regional offices and as a result sold an office building located in the Fairfield-New Haven, Connecticut area. This office building was sold for a purchase price of $7,650,000, resulting in a gain as reported in accordance with GAAP of approximately $2,800,000. We are relocating the regional office to leased space in the same general market area.

Critical Accounting Policies

The preparation of financial statements in conformity with GAAP requires management to use judgment in the application of accounting policies, including making estimates and assumptions. If our judgment or interpretation of the facts and circumstances relating to various transactions had been different, or different estimates or assumptions had been made, it is possible that different accounting policies would have been applied, resulting in different financial results or a different presentation of our financial statements. Below is a discussion of accounting policies that we consider critical to an understanding of our financial condition and operating results and that may require complex judgment in their application or require estimates about matters which are inherently uncertain. As a REIT that owns, operates and develops apartment communities, our critical accounting policies relate to revenue recognition, cost capitalization, asset impairment evaluation and REIT status. A discussion of all of our critical accounting policies, including further discussion of the accounting policies described below, can be found in Note 1, Organization and Significant Accounting Policies of our Condensed Consolidated Financial Statements.

Revenue Recognition

Rental income related to leases is recognized on an accrual basis when due from residents in accordance with SEC Staff Accounting Bulletin No. 104, Revenue Recognition and Statement of Financial Accounting Standards No. 13, Accounting for Leases. In accordance with our standard lease terms, rental payments are generally due on a monthly basis. Any cash concessions given at the inception of the lease are amortized over the approximate life of the lease, which is generally one year. A discussion regarding the impact of cash concessions on rental revenue for Established Communities can be found in Results of Operations.

Cost Capitalization

We capitalize costs during the development of assets (including interest and related loan fees, property taxes and other direct and indirect costs) beginning when active development commences until the asset, or a portion of the asset, is delivered and is ready for its intended use, which is generally indicated by the issuance of a certificate of occupancy. We capitalize costs during redevelopment of apartment homes (including interest and related loan fees, property taxes and other direct and indirect costs) beginning when an apartment home is taken out-of-service for redevelopment until the apartment home redevelopment is completed and the apartment home is available for a new resident. Rental income and operating expenses incurred during the initial lease-up or post-redevelopment lease-up period are fully recognized as they accrue.

We capitalize pre-development costs incurred in pursuit of Development Rights for which we currently believe future development is probable. These costs include legal fees, design fees and related overhead costs. Future development of these Development Rights is dependent upon various factors, including zoning and regulatory approval, rental market conditions, construction costs and availability of capital. Pre-development costs incurred in the pursuit of Development Rights for which future development is not yet considered probable are expensed as incurred. In addition, if the status of a Development Right changes, deeming future development no longer probable, any capitalized pre-development costs are written-off with a charge to expense.

We generally capitalize only non-recurring expenditures. We capitalize improvements and upgrades only if the item: (i) exceeds $15,000; (ii) extends the useful life of the asset; and (iii) is not related to making an apartment home ready for the next resident. Under this policy, virtually all capitalized costs are non-recurring, as recurring make-ready costs are expensed as incurred. Recurring make-ready costs include: (i) carpet and appliance replacements; (ii) floor coverings; (iii) interior painting; and (iv) other redecorating costs. Because we expense recurring make-ready costs, such as carpet replacements, our expense levels and volatility are greatest in the third quarter of each year as this is when we experience our greatest amount of turnover. We capitalize purchases of personal property, such as computers and furniture, only if the item is a new addition and the item exceeds $2,500. We generally expense replacements of personal property. For Established and Other Stabilized Communities, we recorded non-revenue generating capital expenditures of $394 per apartment home in the nine months ended September 30, 2005 and $250 per apartment home in the nine months ended September 30, 2004. The average maintenance costs charged to expense per apartment home, including carpet and appliance replacements, related to these communities remained flat at approximately $1,025 in both the nine months ended September 30, 2005 and 2004. Historically, we have experienced a gradual increase in capitalized costs and expensed maintenance costs per apartment home as the average age of our communities has increased, and expensed maintenance costs have fluctuated with turnover. We expect these trends to continue, with capitalized costs increasing in 2005 as compared to prior year levels, as we are embarking on a number of community upgrades and improvements. We expect total capitalized costs per apartment home in 2005 to be in the range of $525 to $575 per apartment home.

Asset Impairment Evaluation

If there is an event or change in circumstance that indicates an impairment in the value of a community, our policy is to assess the impairment by making a comparison of the current and projected operating cash flow of the community over its remaining useful life, on an undiscounted basis, to the carrying amount of the community. If the carrying amount is in excess of the estimated projected operating cash flow of the community, we would recognize an impairment loss equivalent to an amount required to adjust the carrying amount to its estimated fair market value. Real estate assets held for sale are measured at the lower of the carrying amount or the fair value less the cost to sell.

We account for our investments in unconsolidated entities that were created prior to and have not been modified since June 29, 2005, and are not variable interest entities in accordance with Statement of Position 78-9, Accounting for Investments in Real Estate Ventures and Accounting Principles Board Opinion No. 18, The Equity Method of Accounting for Investments in Common Stock. Any investments in entities that were created or modified subsequent to June 29, 2005, and are not variable interest entities are accounted for in accordance with EITF Issue No 04-5, Determining Whether a General Partner, or the General Partners as a Group, Controls a Limited Partnership or Similar Entity When the Limited Partners Have Certain Rights. If there is an event or change in circumstance that indicates a loss in the value of an investment, we record the loss and reduce the value of the investment to its fair value. A loss in value would be indicated if we could not recover the carrying value of the investment or if the investee could not sustain an earnings capacity that would justify the carrying amount of the investment.

REIT Status

We are a Maryland corporation that has elected to be treated, for federal income tax purposes, as a REIT. We elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended, for the year ended December 31, 1994 and have not revoked such election. A corporate REIT is a legal entity which holds real estate interests and must meet a number of organizational and operational requirements, including a requirement that it currently distribute at least 90% of its adjusted taxable income to stockholders. As a REIT, we generally will not be subject to corporate level federal income tax on taxable income we distribute currently to our stockholders. If we fail to qualify as a REIT in any taxable year, we will be subject to federal income taxes at regular corporate rates (including any applicable alternative minimum tax) and may not be able to qualify as a REIT for four subsequent taxable years.

Results of Operations

Our year-over-year operating performance is primarily affected by changes in net operating income of our current operating apartment communities due to market conditions, net operating income derived from acquisitions and development completions, the loss of net operating income related to disposed communities and capital market, disposition and financing activity. A comparison of our operating results for the three and nine months ended September 30, 2005 and 2004 follows (dollars in thousands):


	For the three months ended												For the nine months ended
	9-30-05			9-30-04			$ Change			% Change			9-30-05			9-30-04			$ Change			% Change
Revenue:
Rental and other income	$	168,613		$	155,756		$	12,857			8.3	%	$	492,528		$	452,187		$	40,341			8.9	%
Management, development and other fees		1,379			157			1,222			778.3	%		3,175			463			2,712			585.7	%

Total revenue		169,992			155,913			14,079			9.0	%		495,703			452,650			43,053			9.5	%


Expenses:
Direct property operating expenses, excluding property taxes		41,043			38,933			2,110			5.4	%		115,003			110,584			4,419			4.0	%
Property taxes		16,525			14,882			1,643			11.0	%		48,618			43,532			5,086			11.7	%

Total community operating expenses		57,568			53,815			3,753			7.0	%		163,621			154,116			9,505			6.2	%


Corporate-level property management and other indirect operating expenses		8,442			6,975			1,467			21.0	%		23,164			20,669			2,495			12.1	%
Investments and investment management		1,211			932			279			29.9	%		3,374			3,484			(110	)		(3.2	%)
Interest expense, net		31,787			33,132			(1,345	)		(4.1	%)		96,010			97,670			(1,660	)		(1.7	%)
Depreciation expense		39,196			39,699			(503	)		(1.3	%)		118,136			113,652			4,484			3.9	%
General and administrative expense		5,857			3,898			1,959			50.3	%		19,278			13,098			6,180			47.2	%

Total other expenses		86,493			84,636			1,857			2.2	%		259,962			248,573			11,389			4.6	%


Equity in income of unconsolidated entities		208			301			(93	)		(30.9	%)		6,969			764			6,205			812.2	%
Venture partner interest in profit-sharing					(252	)		252			(100.0	%)					(930	)		930			(100.0	%)
Minority interest in consolidated partnerships		(315	)		(547	)		232			(42.4	%)		(1,166	)		(796	)		(370	)		46.5	%


Income from continuing operations before cumulative effect of change in accounting principle		25,824			16,964			8,860			52.2	%		77,923			48,999			28,924			59.0	%

Discontinued operations:
Income from discontinued operations		4,813			5,640			(827	)		(14.7	%)		14,358			16,993			(2,635	)		(15.5	%)
Gain on sale of real estate assets		68,491			22,762			45,729			200.9	%		133,368			35,137			98,231			279.6	%

Total discontinued operations		73,304			28,402			44,902			158.1	%		147,726			52,130			95,596			183.4	%


Income before cumulative effect of change in accounting principle		99,128			45,366			53,762			118.5	%		225,649			101,129			124,520			123.1	%
Cumulative effect of change in accounting principle																	4,547			(4,547	)		(100.0	%)


Net income		99,128			45,366			53,762			118.5	%		225,649			105,676			119,973			113.5	%
Dividends attributable to preferred stock		(2,175	)		(2,175	)								(6,525	)		(6,525	)

Net income available to common stockholders	$	96,953		$	43,191		$	53,762			124.5	%	$	219,124		$	99,151		$	119,973			121.0	%

Net income available to common stockholders increased $53,762,000, or 124.5%, to $96,953,000 for the three months ended September 30, 2005 and increased $119,973,000, or 121.0%, to $219,124,000 for the nine months ended September 30, 2005. These increases are primarily attributable to gains on sales of assets in 2005, including the gain related to the sale of a technology investment, as well as increased net operating income from Established Communities, newly developed and acquired communities.

Net operating income (NOI) is considered by management to be an important and appropriate supplemental measure to net income of the operating performance of our communities because it helps both investors and management to understand the core operations of a community or communities prior to the allocation of any corporate-level or financing-related costs. NOI reflects the operating performance of a community, and allows for an easy comparison of the operating performance of individual assets or groups of assets. In addition, because prospective buyers of real estate have different financing and overhead structures, with varying marginal impacts 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 group of assets. We define NOI as total property revenue less direct property operating expenses, including property taxes, and NOI excludes:

			corporate-level income (including management, development and other fees);

			corporate-level property management and other indirect operating expenses;

			investments and investment management costs;

			interest income and expense;

			general and administrative expense;

			equity in income of unconsolidated entities;

			minority interest in consolidated partnerships;

			venture partner interest in profit-sharing;

			depreciation expense;

			gain on sale of real estate assets;

			cumulative effect of change in accounting principle; and

			income from discontinued operations.

NOI does not represent cash generated from operating activities in accordance with GAAP. Therefore, NOI should not be considered an alternative to net income as an indication of our performance. NOI should also not be considered an alternative to net cash flow from operating activities, as determined by GAAP, as a measure of liquidity, nor is NOI necessarily indicative of cash available to fund cash needs. A calculation of NOI for the three and nine months ended September 30, 2005 and 2004, along with a reconciliation to net income for each period, is as follows (dollars in thousands):


	For the three months ended						For the nine months ended
	9-30-05			9-30-04			9-30-05			9-30-04

Net income	$	99,128		$	45,366		$	225,649		$	105,676
Corporate-level property management and other indirect operating expenses		8,442			6,975			23,164			20,669
Corporate-level other income		(1,378	)		(434	)		(3,432	)		(1,178	)
Investments and investment management		1,211			932			3,374			3,484
Interest expense, net		31,787			33,132			96,010			97,670
General and administrative expense		5,857			3,898			19,278			13,098
Equity in income of unconsolidated entities		(208	)		(301	)		(6,969	)		(764	)
Minority interest in consolidated partnerships		315			547			1,166			796
Venture partner interest in profit-sharing					252						930
Depreciation expense		39,196			39,699			118,136			113,652
Cumulative effect of change in accounting principle											(4,547	)
Gain on sale of real estate assets		(68,491	)		(22,762	)		(133,368	)		(35,137	)
Income from discontinued operations		(4,813	)		(5,640	)		(14,358	)		(16,993	)

Net operating income	$	111,046		$	101,664		$	328,650		$	297,356

The NOI increases of $9,382,000 and $31,294,000 for the three and nine months ended September 30, 2005, respectively, as compared to the prior year periods, consist of changes in the following categories (dollars in thousands):


	2005 NOI Increase (Decrease)
	For the three months ended			For the nine months ended
	9-30-05			9-30-05

Established Communities	$	3,715		$	8,405

Other Stabilized Communities		(169	)		3,531

Development and Redevelopment Communities		5,836			19,358


Total	$	9,382		$	31,294

The NOI increases in Established Communities were largely due to improved apartment market fundamentals. We maintained occupancy of at least 95% in all regions during the nine months ended September 30, 2005 and we experienced the first year-over-year increase in rental rates in three years. We reached a transition point in drivers of rental rate growth, shifting from occupancy gains to increases in rental rates as the primary driver. We expect to continue to seek increases in rental rates by increasing market rents and/or reducing concessions, in order to continue to achieve revenue growth from our Established Communities for the remainder of 2005. In addition, we will continue to aggressively manage operating expenses, however operating expenses may be negatively impacted by increasing utility and labor costs. Overall, we anticipate continued growth in NOI for the remainder of 2005 as compared to both 2004 and levels achieved earlier in 2005.

Rental and other income increased in the three and nine months ended September 30, 2005 due to rental income generated from newly developed and acquired communities, as well as increased rental rates and occupancy for our Established Communities.

Overall Portfolio The weighted average number of occupied apartment homes increased to 35,682 apartment homes for the nine months ended September 30, 2005 as compared to 34,002 apartment homes for the nine months ended September 30, 2004. This change is primarily the result of increased homes available from newly developed and acquired communities and an increase in the overall occupancy rate. The weighted average monthly revenue per occupied apartment home increased to $1,527 in the nine months ended September 30, 2005 from $1,475 in the same period of 2004.

Established Communities Rental revenue increased $4,978,000, or 4.3%, in the three months ended September 30, 2005 as compared to the same period of 2004. Rental revenue increased $10,649,000, or 3.1%, in the nine months ended September 30, 2005 as compared to the same period of 2004. These increases are due to both increased rental rates and increased economic occupancy as compared to the same periods of 2004. For the nine months ended September 30, 2005, the weighted average monthly revenue per occupied apartment home increased 2.3% to $1,495 compared to $1,462 for the same period in 2004, primarily due to increased market rents. The average economic occupancy increased from 95.1% during the nine months ended September 30, 2004 to 95.9% in the nine months ended September 30, 2005. 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. Economic occupancy is defined as gross potential revenue less vacancy loss, as a percentage of gross potential revenue. Gross potential revenue is determined by valuing occupied homes at leased rates and vacant homes at market rents.

Although the magnitude of increases varied between regions, we experienced increases in Established Communities rental revenue in all six of our regions in the nine months ended September 30, 2005 as compared to the same period of 2004. The largest increases in rental revenue on an absolute basis were in Southern California, the Pacific Northwest and the Northeast, with increases of 5.4%, 3.5% and 3.4%, respectively, between years.

The Northeast region accounted for approximately 35.1% of Established Community rental revenue during the nine months ended September 30, 2005. The Northeast region appears to be stabilizing, as reflected in year-over-year rental revenue growth during the nine months ended September 30, 2005. Economic occupancy increased 1.6% during the nine months ended September 30, 2005, while average rental rates increased 1.8% to $1,885 from $1,851 in the same period of 2004. Although we expect pressure on rental rates to continue in the Northeast region, we expect continued year-over-year revenue growth in the Northeast during the remainder of 2005.

Northern California, which accounted for approximately 31.8% of Established Community rental revenue during the nine months ended September 30, 2005, experienced an increase in rental revenue of 2.2% in the nine months ended September 30, 2005 as compared to the same period of 2004. Economic occupancy increased 0.6% to 95.9% for the nine months ended September 30, 2005, and average rental rates increased by 1.6% to $1,444 from $1,421 for the nine months ended September 30, 2005. Although apartment fundamentals have been weak in certain areas of Northern California, particularly in San Jose, California, we expect continued year-over-year revenue growth in Northern California for the remainder of 2005.

In accordance with GAAP, cash concessions are amortized as an offset to rental revenue over the approximate lease term, which is generally one year. As a supplemental measure, we also present rental revenue with concessions stated on a cash basis 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. Rental revenue with concessions stated on a cash basis also allows investors to understand historical trends in cash concessions, as well as current rental market conditions.

The following table reconciles total rental revenue in conformity with GAAP to total rental revenue adjusted to state concessions on a cash basis for our Established Communities for the three and nine months ended September 30, 2005 and 2004 (dollars in thousands):


	For the three months ended						For the nine months ended
	9-30-05			9-30-04			9-30-05			9-30-04

Rental revenue (GAAP basis)	$	120,890		$	115,912		$	355,820		$	345,171
Concessions amortized		4,229			4,985			13,336			14,436
Concessions granted		(5,033	)		(6,039	)		(12,520	)		(14,977	)


Rental revenue adjusted to state concessions on a cash basis	$	120,086		$	114,858		$	356,636		$	344,630


Year-over-year % change GAAP revenue		4.3	%		n/a			3.1	%		n/a

Year-over-year % change cash concession based revenue		4.6	%		n/a			3.5	%		n/a

Management, development and other fees increased in the three and nine months ended September 30, 2005 as compared to the same periods of 2004 due to increased asset management, property management and redevelopment fees earned from the Fund, which was formed in March 2005 and construction and development fees earned from one of our unconsolidated entities.

Direct property operating expenses, excluding property taxes for all communities increased in the three and nine months ended September 30, 2005 as compared to the same periods of 2004, primarily due to the addition of recently developed and acquired apartment homes, partially offset by cost containment over controllable expenses in 2005.

For Established Communities, direct property operating expenses, excluding property taxes, increased by $651,000 and $71,000 in the three and nine months ended September 30, 2005, respectively, as compared to the same periods of 2004 due primarily to increases in utility costs over the last few months, partially offset by cost containment over controllable expenses earlier in the year. We expect expenses during the remainder of 2005 to remain relatively consistent with expenditure levels experienced during the same period of 2004. However, we expect operating expenses to decrease during the remainder of the year as compared to the three months ended September 30, 2005, due to the high level of operating expenses incurred in the three months ended September 30, 2005 associated with seasonal turnover. Overall, we expect expense growth for the full year 2005 over 2004 to be less than growth levels experienced in prior years.

Property taxes increased in the three and nine months ended September 30, 2005 as compared to the same periods of 2004 due to overall higher assessments and the addition of newly developed and redeveloped apartment homes, as well as the size and timing of successful tax appeals in both years.

For Established Communities, property taxes increased by $621,000 and $2,181,000 in the three and nine months ended September 30, 2005 as compared to the same periods of 2004, due to overall higher assessments throughout all regions, as well as the size and timing of successful tax appeals in both years. We expect property taxes to continue to increase during the remainder of 2005 as compared to 2004 as local jurisdictions are expected to continue to seek additional revenue sources to offset budget deficits. However, property taxes may fluctuate due to the timing and size of successful tax appeals. We manage property tax increases internally, as well as engage third-party consultants, and appeal increases when appropriate.

Corporate-level property management and other indirect operating expenses increased in the three and nine months ended September 30, 2005 as compared to the same periods of 2004 due to increased compensation costs, as well as increased costs relating to corporate initiatives, including investments in technology and training.

Investments and investment management reflects the costs incurred related to investment acquisitions, investment management and abandoned pursuit costs, which include the abandonment or impairment of development pursuits, acquisition pursuits and technology investments. Investments and investment management increased in the three months ended September 30, 2005 as compared to the same period of 2004 due primarily to increased costs incurred in forming and managing the Fund. The decrease in the nine months ended September 30, 2005 as compared to the comparable period of 2004 is due to a decrease in abandoned pursuit costs, partially offset by increased costs incurred in forming and managing the Fund. Abandoned pursuit costs were $146,000 and $211,000 in the three and nine months ended September 30, 2005 and $511,000 and $1,388,000 in the three and nine months ended September 30, 2004, respectively. Abandoned pursuit costs can be volatile, and the activity experienced in any given period may not be experienced in future years. We expect investments and investment management costs to remain consistent with current levels, however, the level of abandoned pursuit costs incurred in future periods may impact this trend.

Interest expense, net decreased in the three and nine months ended September 30, 2005 as compared to the same periods of the prior year primarily due to the repayment of unsecured debt and a partial reissuance at lower interest rates, as well as higher levels of capitalized interest, partially offset by overall higher interest rates and higher average outstanding balances on our unsecured credit facility.

Depreciation expense decreased in the three months ended September 30, 2005 as compared to the same period of 2004 due to the retirement of certain fixed assets during the current year. The increase in the nine months ended September 30, 2005 is primarily due to the completion of development and redevelopment activities.

General and administrative expense (G&A) increased in the three and nine months ended September 30, 2005 as compared to the same periods of 2004 as a result of higher compensation expenses and the timing of Sarbanes Oxley costs. In addition, G&A expense for the nine months ended September 30, 2005 includes separation costs of approximately $2,100,000 recognized due to the departure of a senior executive and the accrual of costs related to various litigation matters in the amount of $1,500,000. We expect G&A for the remainder of 2005 to remain consistent with the levels experienced during the three months ended September 30, 2005, resulting in a continued overall increase in 2005 as compared to 2004, due to increased corporate governance and compensation costs.

Equity in income of unconsolidated entities increased for the nine months ended September 30, 2005 primarily due to the gain recognized in the amount of $6,252,000 from the sale of our investment in Rent.com which was acquired in February 2005 by eBay.

Venture partner interest in profit-sharing during the three and nine months ended September 30, 2004 represented the income allocated to our venture partner in a profit-sharing arrangement as discussed in Note 1, Organization and Significant Accounting Policies, of our Condensed Consolidated Financial Statements. Effective December 2004, we no longer account for our interest in this venture as a profit-sharing arrangement, and therefore during the three and nine months ended September 30, 2005, no income or loss from venture partner interest in profit-sharing was recognized.

Minority interest in consolidated partnerships increased in the nine months ended September 30, 2005 as compared to the same period of 2004 due to the consolidation of an entity under FASB Interpretation No. 46 (FIN 46), Consolidation of Variable Interest Entities, an Interpretation of ARB No. 51, as revised in December 2003. Effective January 1, 2004, we consolidated an entity from which we held a participating mortgage note due to the implementation of FIN 46. (See Note 1, Organization and Significant Accounting Policies, of the Condensed Consolidated Financial Statements). We did not hold an equity interest in this entity, and therefore 100% of the entitys net loss was recognized as minority interest in

consolidated partnerships during the three and nine months ended September 30, 2004. In October 2004, we received payment in full of the outstanding mortgage note due from this entity. Upon repayment of the mortgage note, our economic interest in this entity ended, and therefore this entity was no longer considered a variable interest entity under FIN 46 and we discontinued consolidation. During the three months ended September 30, 2005, the increase related to the discontinued consolidation of this entity was offset by a decreased outside interest in certain consolidated partnerships by third parties.

Income from discontinued operations represents the net income generated by communities sold during the period from January 1, 2004 through September 30, 2005 or considered held for sale as of September 30, 2005. (See Note 7, Discontinued Operations Real Estate Assets Sold or Held for Sale). The decrease in the three and nine months ended September 30, 2005 as compared to the same periods of 2004 is due to the timing of the sale of six communities in 2005 and five communities in 2004.

Gain on sale of communities increased in the three and nine months ended September 30, 2005 as compared to the same periods of 2004 as a result of larger gains on the six communities sold during 2005 as compared to the three communities sold in the nine months ended September 30, 2004. The amount of gain realized depends on many factors, including the number of communities sold, the size and carrying value of those communities and the market conditions in the local area. We expect to continue to sell communities based on overall portfolio allocation needs as well as to respond to opportunities in the market to maximize risk adjusted returns.

Cumulative effect of change in accounting principle in the nine months ended September 30, 2004 is a result of the implementation of FIN 46, discussed above, and represents the difference between the net assets consolidated under FIN 46 and the previously recorded net assets.

Funds from Operations attributable to common stockholders (FFO) is considered by management to be an appropriate supplemental measure of our operating and financial performance because, by excluding gains or losses related to dispositions of previously depreciated property and excluding real estate depreciation, which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates, FFO can help one compare the operating performance of a real estate company between periods or as compared to different companies. We believe that in order to understand our operating results, FFO should be examined with net income as presented in the Condensed Consolidated Statements of Operations and Other Comprehensive Income included elsewhere in this report.

Consistent with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts^â(NAREIT), we calculate FFO 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 change in accounting principle;

			depreciation of real estate assets; and

			adjustments for unconsolidated partnerships and joint ventures.

FFO does not represent net income in accordance with GAAP, and therefore it should not be considered an alternative to net income, which remains the primary measure, as an indication of our performance. In addition, FFO as calculated by other REITs may not be comparable to our calculation of FFO.

The following is a reconciliation of net income to FFO (dollars in thousands, except per share data):


	For the three months ended						For the nine months ended
	9-30-05			9-30-04			9-30-05			9-30-04
Net income	$	99,128		$	45,366		$	225,649		$	105,676
Dividends attributable to preferred stock		(2,175	)		(2,175	)		(6,525	)		(6,525	)
Depreciation real estate assets, including discontinued operations and joint venture adjustments		39,338			41,152			120,220			118,704
Minority interest expense, including discontinued operations		291			882			1,072			2,121
Cumulative effect of change in accounting principle											(4,547	)
Gain on sale of operating communities		(68,491	)		(21,624	)		(128,751	)		(33,999	)

Funds from operations attributable to common stockholders	$	68,091		$	63,601		$	211,665		$	181,430


Weighted average common shares outstanding diluted		75,004,767			73,583,724			74,627,782			73,074,108
EPS per common share diluted	$	1.30		$	0.60		$	2.95		$	1.39

FFO per common share diluted	$	0.91		$	0.86		$	2.84		$	2.48

FFO also does not represent cash generated from operating activities in accordance with GAAP, and therefore should not be considered an alternative to net cash flows from operating activities, as determined by GAAP, as a measure of liquidity. Additionally, it is not necessarily indicative of cash available to fund cash needs.

A presentation of GAAP based cash flow metrics is as follows (dollars in thousands) and a discussion of Liquidity and Capital Resources can be found below.


	For the three months ended						For the nine months ended
	9-30-05			9-30-04			9-30-05			9-30-04
Net cash provided by operating activities	$	68,482		$	59,715		$	212,397		$	195,624

Net cash provided by (used in) investing activities	$	15,438		$	(70,140	)	$	(20,408	)	$	(232,564	)

Net cash (used in) provided by financing activities	$	(84,443	)	$	41,501		$	(191,161	)	$	63,352

Liquidity and Capital Resources

Factors affecting our liquidity and capital resources are our cash flows from operations, financing activities and investing activities. Operating cash flow has historically been determined by: (i) the number of apartment homes currently owned, (ii) rental rates, (iii) occupancy levels and (iv) operating expenses with respect to apartment homes. The timing, source and amount of cash flow provided by financing activities and used in investing activities are sensitive to the capital markets environment, particularly to changes in interest rates. The timing and type of capital markets activity in which we engage, as well as our plans for development, redevelopment, acquisition and disposition activity, are affected by changes in the capital markets environment, such as changes in interest rates or the availability of cost-effective capital.

We regularly review our liquidity needs, the adequacy of cash flow from operations, and other expected liquidity sources to meet these needs. We believe our principal short-term liquidity needs are to fund:

			normal recurring operating expenses;

			debt service and maturity payments;

			preferred stock dividends and DownREIT partnership unit distributions;

			the minimum dividend payments required to maintain our REIT qualification under the Internal Revenue Code of 1986;

			development and redevelopment activity in which we are currently engaged; and

			capital calls for the Fund as required.

We anticipate that we can fully satisfy these needs from a combination of cash flow provided by operating activities, proceeds from asset dispositions and borrowing capacity under our variable rate unsecured credit facility.

Cash and cash equivalents totaled $2,268,000 at September 30, 2005, an increase of $828,000 from $1,440,000 on December 31, 2004. The following discussion relates to changes in cash due to operating, investing and financing activities, which are presented in our Condensed Consolidated Statements of Cash Flows included elsewhere in this report.

Operating Activities Net cash provided by operating activities increased to $212,397,000 in the nine months ended September 30, 2005 from $195,624,000 in the nine months ended September 30, 2004, primarily due to additional NOI from our Established Community operations, as well as NOI from recently developed communities, partially offset by the loss of NOI from the eleven communities sold since January 1, 2004, as discussed earlier in this report.

Investing Activities Net cash used in investing activities of $20,408,000 in the nine months ended September 30, 2005 related to investments in assets through development, redevelopment and acquisition of apartment communities, including the acquisition of a partner interest in a real estate joint venture, partially offset by proceeds from asset dispositions, including the proceeds from the sale of a technology investment.

During the nine months ended September 30, 2005, we invested $320,541,000 in the purchase and development of real estate and capital expenditures:

			We began the development of eight new communities. These communities, if developed as expected, will contain a total of 2,169 apartment homes, and the total capitalized cost, including land acquisition costs, is projected to be approximately $572,800,000. We completed the development of four communities containing 1,165 apartment homes for a total capitalized cost, including land acquisition cost, of $178,300,000.

			We completed the redevelopment of one community containing 109 apartment homes for a total capitalized cost of $21,200,000, of which $17,300,000 was incurred prior to redevelopment.

			We acquired the 75% equity interest of a third-party partner in a joint venture owning one community for a net purchase price of $57,415,000.

			We contributed $6,278,000 for a 15.2% equity interest in the Fund, which upon contribution owned four apartment communities containing a total of 879 apartment homes with an aggregate gross real estate value of $112,852,000. We also received net proceeds of $87,948,000 as reimbursement for acquiring and warehousing these communities.

			We acquired nine parcels of land in connection with Development Rights, for an aggregate purchase price of $61,198,000.

			We had capital expenditures relating to current communities real estate assets of $13,122,000 and non-real estate capital expenditures of $1,035,000.

Financing Activities Net cash used in financing activities totaled $191,161,000 for the nine months ended September 30, 2005, consisting primarily of dividends paid, certain unsecured note repayments and mortgage note repayments, partially offset by the issuance of common stock for option exercises, the issuance of unsecured notes and mortgage notes payable including draws on construction loans and an increase in borrowings under our unsecured credit facility . See Note 3, Notes Payable, Unsecured Notes and Credit Facility, and Note 4, Stockholders Equity, of our Condensed Consolidated Financial Statements, for additional information.

Variable Rate Unsecured Credit Facility

We have a $500,000,000 revolving variable rate unsecured credit facility with JPMorgan Chase Bank and Wachovia Bank, N.A. serving as banks and syndication agents for a syndicate of commercial banks. Under the terms of the credit facility, if we elect to increase the facility by up to an additional $150,000,000, and one or more banks (from the syndicate or otherwise) voluntarily agree to provide the additional commitment, then we will be able to increase the facility up to $650,000,000, and no member of the syndicate of banks can prohibit such increase; such an increase in the facility will only be effective to the extent banks (from the syndicate or otherwise) choose to commit to lend additional funds. We pay participating banks, in the aggregate, an annual facility fee of approximately $750,000 in quarterly installments. The unsecured credit facility bears interest at varying levels based on the London Interbank Offered Rate (LIBOR), rating levels achieved on our unsecured notes and on a maturity schedule selected by us. The current stated pricing is LIBOR plus 0.55% per annum (4.64% on October 31, 2005). The spread over LIBOR can vary from LIBOR plus 0.50% to LIBOR plus 1.15% based upon the rating of our long-term unsecured debt. In addition, a competitive bid option is available for borrowings of up to $250,000,000. This option allows banks that are part of the lender consortium to bid to provide us loans at a rate that is lower than the stated pricing provided by the unsecured credit facility. The competitive bid option may result in lower pricing if market conditions allow. We had no outstanding balance under this competitive bid option at October 31, 2005. We are subject to (i) certain customary covenants under the unsecured credit facility, including, but not limited to, maintaining certain maximum leverage ratios, a minimum fixed charges coverage ratio and minimum unencumbered assets and equity levels, and (ii) prohibitions on paying dividends in amounts that exceed 95% of our FFO, except as may be required to maintain our REIT status. The credit facility matures in May 2008, assuming our exercise of a one-year renewal option. At October 31, 2005, $135,800,000 was outstanding, $30,056,000 was used to provide letters of credit and $334,144,000 was available for borrowing under the unsecured credit facility.

Future Financing and Capital Needs Debt Maturities

One of our principal long-term liquidity needs is the repayment of long-term debt at the time that such debt matures. For unsecured notes, we anticipate that no significant portion of the principal of these notes will be repaid prior to maturity. If we do not have funds on hand sufficient to repay our indebtedness as it becomes due, it will be necessary for us to refinance the debt. This refinancing may be accomplished by uncollateralized private or public debt offerings, additional debt financing that is collateralized by mortgages on individual communities or groups of communities, draws on our unsecured credit facility or by additional equity offerings. Although we believe we will have the capacity to meet our long-term liquidity needs, we cannot assure you that additional debt financing or debt or equity offerings will be available or, if available, that they will be on terms we consider satisfactory.

The following debt activity occurred during the nine months ended September 30, 2005:

			We repaid $150,000,000 in previously issued unsecured notes in January 2005, along with any unpaid interest, pursuant to their scheduled maturity. No prepayment penalty was incurred;

			We issued $100,000,000 in unsecured notes in March 2005 under our existing shelf registration statement at an annual effective interest rate of 4.999%. Interest on these notes is payable semi-annually on March 15 and September 15, and they mature in March 2013;

			In connection with the admission of outside investors into the Fund, we deconsolidated the assets and liabilities of four communities owned by the Fund, including $24,869,000 in fixed rate mortgage debt secured by two of the communities;

			We made a payment in the amount of $36,142,000 to the third-party lender of a joint venture entity that was unconsolidated at December 31, 2004 but was consolidated in March 2005 upon acquisition of the 75% equity interest of the third-party partner; and

			We assumed $4,566,000 in fixed rate debt in connection with the acquisition of a parcel of improved land.

The table below details debt maturities for the next five years, excluding our unsecured credit facility, for debt outstanding at September 30, 2005 (dollars in thousands).

	All-In			Principal
	interest			maturity	Balance outstanding					Scheduled maturities
Community	rate (1)			date		12-31-04	9-30-05			2005		2006		2007		2008		2009		Thereafter
Tax-exempt bonds
*Fixed rate*
CountryBrook		6.30	%	Mar-2012	$	17,145	$	16,729		$	143	$	596	$	634	$	676	$	719	$	13,961
Avalon at Symphony Glen		4.90	%	Jul-2024		9,780		9,780													9,780
Avalon View		7.55	%	Aug-2024		16,920		16,582			117		485		518		555		595		14,312
Avalon at Lexington		6.55	%	Feb-2025		13,151		12,922			118		368		391		415		441		11,189
Avalon at Nob Hill		5.80	%	Jun-2025		18,847		18,584	(2)		89		378		405		435		466		16,811
Avalon Campbell		6.48	%	Jun-2025		34,395		33,814	(2)		200		838		898		963		1,033		29,882
Avalon Pacifica		6.48	%	Jun-2025		15,602		15,338	(2)		90		380		408		437		469		13,554
Avalon Knoll		6.95	%	Jun-2026		12,502		12,306			67		282		302		324		347		10,984
Avalon Landing		6.85	%	Jun-2026		6,177		6,078			33		142		152		162		173		5,416
Avalon Fields		7.55	%	May-2027		10,912		10,758			52		222		239		256		275		9,714
Avalon West		7.73	%	Dec-2036		8,327		8,278			27		80		85		91		98		7,897
Avalon Oaks		7.45	%	Jul-2041		17,426		17,352			38		120		128		138		147		16,781
Avalon Oaks West		7.48	%	Apr-2043		17,239		17,172			35		110		117		125		134		16,651

						198,423		195,693			1,009		4,001		4,277		4,577		4,897		176,932

*Variable rate* (3)
The Promenade		4.49	%	Oct-2010		32,663		32,387			286		605		652		701		755		29,388
Waterford		3.13	%	Jul-2014		33,100		33,100	(4)												33,100
Avalon at Mountain View		3.13	%	Feb-2017		18,300		18,300	(4)												18,300
Avalon at Foxchase I		3.13	%	Nov-2017		16,800		16,800	(4)												16,800
Avalon at Foxchase II		3.13	%	Nov-2017		9,600		9,600	(4)												9,600
Avalon at Mission Viejo		3.72	%	Jun-2025		6,928		6,833	(4)		32		138		148		159		170		6,186
Avalon at Fairway Hills I		3.65	%	Jun-2026		11,500		11,500													11,500

						128,891		128,520			318		743		800		860		925		124,874

Conventional loans (5)
*Fixed rate*
$100 million unsecured notes		6.75	%	Jan-2005		100,000
$50 million unsecured notes		6.50	%	Jan-2005		50,000
$150 million unsecured notes		6.93	%	Jul-2006		150,000		150,000					150,000
$150 million unsecured notes		5.18	%	Aug-2007		150,000		150,000							150,000
$110 million unsecured notes		7.13	%	Dec-2007		110,000		110,000							110,000
$50 million unsecured notes		6.63	%	Jan-2008		50,000		50,000									50,000
$150 million unsecured notes		8.37	%	Jul-2008		150,000		150,000									150,000
$150 million unsecured notes		7.63	%	Aug-2009		150,000		150,000											150,000
$200 million unsecured notes		7.67	%	Dec-2010		200,000		200,000													200,000
$300 million unsecured notes		6.79	%	Sep-2011		300,000		300,000													300,000
$50 million unsecured notes		6.31	%	Sep-2011		50,000		50,000													50,000
$250 million unsecured notes		6.26	%	Nov-2012		250,000		250,000													250,000
$100 million unsecured notes		5.11	%	Mar-2013				150,000													100,000
$150 million unsecured notes		5.52	%	Apr-2014		150,000		100,000													150,000
Wheaton Development Right		6.99	%	Oct-2008		4,660		4,608			18		76		82		4,432
4600 Eisenhower Avenue		8.08	%	Apr-2009				4,528			31		102		110		119		4,166
Twinbrook Development Right		7.25	%	Oct-2011		8,545		8,422			33		168		182		194		211		7,634
Avalon Redondo Beach (6)		4.84	%	Oct-2011		16,765
Briarcliffe Lakeside (6)		6.90	%	Feb-2028		8,104
Avalon at Tysons West		5.55	%	Jul-2028		6,819		6,717			36		146		155		162		173		6,045
Avalon Orchards		7.65	%	Jul-2033		20,353		20,196			81		254		272		292		313		18,984

						1,925,246		1,854,471			199		150,746		260,801		205,199		154,863		1,082,663

*Variable rate* (3)
Avalon Del Rey		5.44	%	Sep-2007		6,278		27,921							27,921
Avalon Ledges		5.27	%	May-2009		19,674		19,435	(4)		344		616		651		688		17,136
Avalon at Flanders Hill		5.27	%	May-2009		22,429		22,045	(4)		281		703		742		784		19,535
Avalon at Newton Highlands		5.21	%	May-2009		39,902		39,310	(4)		612		1,265		1,329		1,397		34,707

						88,283		108,711			1,237		2,584		30,643		2,869		71,378

Total indebtedness excluding unsecured credit facility					$	2,340,843	$	2,287,395		$	2,763	$	158,074	$	296,521	$	213,505	$	232,063	$	1,384,469


(1)		Includes credit enhancement fees, facility fees, trustees fees and other fees.

(2)		Financed by variable rate, tax-exempt debt, but interest rate is effectively fixed at September 30, 2005 and December 31, 2004 at the rate indicated through a swap agreement.

(3)		Variable rates are given as of September 30, 2005.

(4)		Financed by variable rate debt, but interest rate is capped through an interest rate protection agreement.

(5)		Balances outstanding do not include $834 and $552 of debt discount as of September 30, 2005 and December 31, 2004, respectively, reflected in unsecured notes on our Condensed Consolidated Balance Sheets included elsewhere in this report.

(6)		This community was deconsolidated in March 2005 upon the admission of outside investors into the Fund.

Future Financing and Capital Needs Portfolio and Other Activity

As of September 30, 2005, we had fourteen new communities under construction, for which a total estimated cost of $396,443,000 remained to be invested. In addition, we had four communities under reconstruction, for which a total estimated cost of $5,450,000 remained to be invested. Substantially all of the capital expenditures necessary to complete the communities currently under construction and reconstruction, as well as development costs related to pursuing Development Rights, will be funded from:

			the remaining capacity under our current $500,000,000 unsecured credit facility;

			the net proceeds from sales of existing communities;

			retained operating cash;

			the issuance of debt or equity securities; and/or

			private equity funding.

Before planned reconstruction activity, including reconstruction activity related to the Fund as discussed below, or the construction of a Development Right begins, we intend to arrange adequate financing to complete these undertakings, although we cannot assure you that we will be able to obtain such financing. In the event that financing cannot be obtained, we may have to abandon Development Rights, write-off associated pre-development costs that were capitalized and/or forego reconstruction activity. In such instances, we will not realize the increased revenues and earnings that we expected from such Development Rights or reconstruction activity and significant losses could be incurred.

We have invested in the Fund, a private, discretionary investment vehicle, which will acquire and operate apartment communities in our markets. The Fund will serve, until March 16, 2008 or until 80% of its committed capital is invested, as the exclusive vehicle through which we will acquire apartment communities, subject to certain exceptions. These exceptions include significant individual asset and portfolio acquisitions, properties acquired in tax-deferred transactions and acquisitions that are inadvisable or inappropriate for the Fund, if any. The Fund will not restrict our development activities, and will terminate after a term of eight years, subject to two one-year extensions. The Fund has nine institutional investors, including us, with combined capital commitments of $330,000,000. A significant portion of the investments made in the Fund by its investors are being made through AvalonBay Value Added Fund, Inc., a Maryland corporation that will qualify as a REIT under the Internal Revenue Code (the Fund REIT). A wholly-owned subsidiary of the Company is the general partner of the Fund and has committed $50,000,000 to the Fund and the Fund REIT (of which approximately $6,300,000 has been invested as of October 31, 2005) representing a 15.2% combined general partner and limited partner equity interest. We expect the Fund to have the ability to employ leverage through debt financings up to 65% on a portfolio basis, which would enable the Fund to invest up to $940,000,000.

We have also recently increased our use of joint ventures to hold individual real estate assets, pursuant to which certain developments will be held upon completion through partnership vehicles. We generally employ joint ventures primarily to mitigate asset concentration or market risk and secondarily as a source of liquidity. Each joint venture or partnership agreement has been and will continue to be individually negotiated, and our ability to operate and/or dispose of a community in our sole discretion may be limited to varying degrees depending on the terms of the joint venture or partnership agreement. However, we cannot assure you that we will continue to enter into joint ventures in the future, or that, if we do, we will achieve our objectives.

In evaluating our allocation of capital within our markets, we sell assets that do not meet our long-term investment criteria or when capital and real estate markets allow us to realize a portion of the value created over the past business cycle and redeploy the proceeds from those sales to develop and redevelop communities. In response to real estate and capital markets conditions, including strong institutional demand for product in our markets and demand from condominium converters, we sold six communities with net proceeds in the aggregate of approximately $241,000,000 in the nine months ended September 30, 2005, and anticipate selling additional communities later this year. However, we cannot assure you that assets can continue to be sold on terms that we consider satisfactory or that market conditions will continue to make the sale of assets an appealing strategy. Because the proceeds from the sale of communities may not be immediately redeployed into revenue generating assets, the immediate effect of a sale of a community for a gain is to increase net income, but reduce future total revenues, total expenses, NOI and FFO. As of October 31, 2005, we have three communities classified as held for sale under GAAP. We are actively pursuing the disposition of these communities and expect to close on these dispositions within the next twelve months. However, we cannot assure you that these communities will be sold as planned.

Off Balance Sheet Arrangements

We own interests in unconsolidated real estate entities, with ownership interests up to 50%. Four of these unconsolidated real estate entities, Avalon Terrace, LLC, CVP I, LLC, Mission Bay Venture Partners, LLC and the Fund, have debt outstanding as of September 30, 2005 as follows:

			Avalon Terrace, LLC has $22,500,000 of variable rate debt which matures in November 2005 and is payable by the unconsolidated real estate entity with operating cash flow from the underlying real estate. We have not guaranteed the debt on Avalon Terrace, LLC, nor do we have any obligation to fund this debt should the unconsolidated real estate entity be unable to do so.

			CVP I, LLC has outstanding bonds in the amount of $117,000,000 which mature in February 2009, assuming exercise of two one-year renewal options, and is payable by the unconsolidated real estate entity. In connection with the general contractor services that we provide to CVP I, LLC, the entity that owns and is developing Avalon Chrystie Place I, we have provided a construction completion guarantee to the lender in order to fulfill their standard financing requirements related to the bond financing. Our obligations under this guarantee will terminate following construction completion once all of the lenders standard completion requirements have been satisfied. We currently expect this to occur in 2006.

			Mission Bay Venture Partners, LLC has a construction loan in the amount of $94,400,000 which matures in September 2010, assuming exercise of two one-year renewal options and is payable by the unconsolidated real estate entity. In connection with the general contractor services that we provide to Mission Bay Venture Partners, LLC, the entity that owns and is developing Avalon Mission Bay North II, we have provided a construction completion guarantee to the lender in order to fulfill their standard financing requirements related to the construction financing. Our obligations under this guarantee will terminate following construction completion once all of the lenders standard completion requirements have been satisfied. We currently expect this to occur in 2007.

			The Fund has five mortgage loans in the amounts of $16,765,200, $16,575,000, $31,500,000, $7,995,000 and $16,500,000, which mature in October 2011, April 2012, July 2012, February 2028 (but can be prepaid after February 2008 without penalty), and October 2012 respectively. These mortgage loans are secured by the underlying real estate. In addition, the Fund has a credit facility with $15,300,000 outstanding as of September 30, 2005, which matures in January 2008. The mortgage loans and the credit facility are payable by the Fund with operating cash flow from the underlying real estate, and the credit facility is secured by capital commitments. We have not guaranteed the debt of the Fund, nor do we have any obligation to fund this debt should the Fund be unable to do so.

In addition, as part of the formation of the Fund, we have provided to one of the limited partners a guarantee as follows: if, upon final liquidation of the Fund, the total amount of all distributions to that partner during the life of the Fund (whether from operating cash flow or property sales) does not equal the total capital contributions made by that partner, then we will pay the partner an amount equal to the shortfall, but in no event more than 10% of the total capital contributions made by the partner. We have not recorded a liability related to this guarantee as of September 30, 2005, as the fair value of the real estate assets owned by the Fund is considered adequate to cover such payment under a liquidation scenario. There are no other lines of credit, side agreements, financial guarantees or any other derivative financial instruments related to or between us and our unconsolidated real estate entities. In evaluating our capital structure and overall leverage, management takes into consideration our proportionate share of this unconsolidated debt. For more information regarding the operations of our unconsolidated entities see Note 6, Investments in Unconsolidated Entities, of our Condensed Consolidated Financial Statements.

Contractual Obligations

We currently have contractual obligations consisting primarily of long-term debt obligations and lease obligations for certain land parcels and office space. There have not been any material changes outside the ordinary course of business to our contractual obligations during the nine months ended September 30, 2005.

Development Communities

As of September 30, 2005, we had fourteen Development Communities under construction. We expect these Development Communities, when completed, to add a total of 3,672 apartment homes to our portfolio for a total capitalized cost, including land acquisition costs, of approximately $946,400,000. Statements regarding the future development or performance of the Development Communities are forward-looking statements. We cannot assure you that:

			we will complete the Development Communities;

			our budgeted costs or estimates of occupancy rates will be realized;

			our schedule of leasing start dates, construction completion dates or stabilization dates will be achieved; or

			future developments will realize returns comparable to our past developments.

You should carefully review the discussion under Risks of Development and Redevelopment included elsewhere in this report.

The following table presents a summary of the Development Communities. We hold a direct or indirect fee simple ownership interest in these communities except where noted.

Total

Number of

capitalized

apartment

cost (1)

Construction

Initial

Estimated

homes

($ millions)

start

occupancy (2)

completion

stabilization (3)

Avalon Chrystie Place I (4)

New York, NY

361

150.0

Q4 2003

Q2 2005

Q4 2005

Q2 2006

Avalon Danbury

Danbury, CT

234

35.6

Q1 2004

Q1 2005

Q4 2005

Q2 2006

Avalon Del Rey (5)

Los Angeles, CA

309

70.0

Q2 2004

Q1 2006

Q2 2006

Q4 2006

Avalon at Juanita Village (6)

Kirkland, WA

211

45.5

Q2 2004

Q2 2005

Q4 2005

Q2 2006

Avalon Camarillo

Camarillo, CA

249

47.2

Q2 2004

Q1 2006

Q2 2006

Q4 2006

Avalon at Bedford Center

Bedford, MA

139

25.3

Q4 2004

Q3 2005

Q2 2006

Q4 2006

Avalon Wilshire

Los Angeles, CA

123

46.6

Q1 2005

Q4 2006

Q1 2007

Q3 2007

Avalon at Mission Bay North II (7)

San Francisco, CA

313

118.0

Q1 2005

Q4 2006

Q2 2007

Q4 2007

Avalon Pines II

Coram, NY

152

26.6

Q2 2005

Q2 2006

Q3 2006

Q1 2007

10.

Avalon Chestnut Hill

Chestnut Hill, MA

204

60.6

Q2 2005

Q4 2006

Q1 2007

Q3 2007

11.

Avalon at Decoverly II

Rockville, MD

196

30.5

Q3 2005

Q3 2006

Q2 2007

Q4 2007

12.

Avalon Lyndhurst

Lyndhurst, NJ

328

78.8

Q3 2005

Q4 2006

Q2 2007

Q4 2007

13.

Avalon Shrewsbury

Shrewsbury, MA

251

36.1

Q3 2005

Q4 2006

Q2 2007

Q4 2007

14.

Avalon Riverview North

New York, NY

602

175.6

Q3 2005

Q3 2007

Q3 2008

Q1 2009

Total

3,672

946.4


(1)		Total capitalized cost includes all capitalized costs projected to be or actually incurred to develop the respective Development Community, determined in accordance with GAAP, including land acquisition costs, construction costs, real estate taxes, capitalized interest and loan fees, permits, professional fees, allocated development overhead and other regulatory fees. Total capitalized cost for communities identified as having joint venture ownership, either during construction or upon construction completion, represents the total projected joint venture contribution amount.

(2)		Future initial occupancy dates are estimates.

(3)		Stabilized operations is defined as the earlier of (i) attainment of 95% or greater physical occupancy or (ii) the one-year anniversary of completion of development.

(4)		This community is being financed under a joint venture structure with third-party financing, in which the community is owned by a limited liability company managed by one of our wholly-owned subsidiaries. We currently hold a 20% equity interest in this joint venture. The total capitalized cost for this community includes costs associated with the construction of 89,000 square feet of retail space and 30,000 square feet for a community facility. Our portion of the total capitalized cost of this joint venture is projected to be $30,000,000 including community-based tax-exempt debt.

(5)		This community is currently owned by one of our wholly-owned subsidiaries, is financed, in part, by a construction loan, and is subject to a joint venture agreement that allows for a 70% joint venture partner to be admitted upon construction completion.

(6)		This community is being developed by one of our wholly-owned, taxable REIT subsidiaries, and is subject to a venture agreement that provides for the transfer of 100% of the ownership interests to the joint venture upon construction completion. We will not retain an equity interest (only a residual profits interest) in this joint venture.

(7)		This community is being developed under a joint venture structure. We hold a 25% equity interest in this joint venture and we anticipate that approximately 80% of the total capitalized cost will be financed through a construction loan. Our portion of the total capitalized cost of this joint venture is projected to be $29,500,000 including community-based debt.

Redevelopment Communities

As of September 30, 2005, we had four communities under redevelopment. We expect the total capitalized cost to complete these communities, including the cost of acquisition, capital expenditures subsequent to acquisition and redevelopment, to be approximately $237,200,000, of which approximately $40,000,000 is the additional capital invested or expected to be invested during redevelopment and $197,200,000 was incurred prior to redevelopment. Statements regarding the future redevelopment or performance of the Redevelopment Communities are forward-looking statements. We have found that the cost to redevelop an existing apartment community is more difficult to budget and estimate than the cost to develop a new community. Accordingly, we expect that actual costs may vary from our budget by a wider range than for a new development community. We cannot assure you that we will meet our schedule for reconstruction completion or restabilized operations, or that we will meet our budgeted costs, either individually or in the aggregate. See the discussion under Risks of Development and Redevelopment included elsewhere in this report.

The following presents a summary of these Redevelopment Communities:

Total cost

Number of

($ millions)

Estimated

apartment

Pre-redevelopment

Total capitalized

Reconstruction

reconstruction

restabilized

homes

cost

cost (1)

start

completion

operations (2)

1. Avalon at Prudential Center

Boston, MA

781

133.9

160.0

Q4 2000

Q2 2006

Q4 2006

2. Avalon at Fairway Hills III

Columbia, MD

336

23.3

29.4

Q4 2004

Q2 2006

Q4 2006

3. Avalon Lakeside (3)

Wheaton, IL

204

14.5

18.4

Q4 2004

Q1 2006

Q3 2006

4. Avalon Columbia (3)

Columbia, MD

170

25.5

29.4

Q2 2005

Q2 2006

Q4 2006

Total

1,491

197.2

237.2


(1)		Total capitalized cost includes all capitalized costs projected to be incurred to redevelop the respective Redevelopment Community, including costs to acquire the community, reconstruction costs, real estate taxes, capitalized interest and loan fees, permits, professional fees, allocated redevelopment overhead and other regulatory fees determined in accordance with GAAP.

(2)		Restabilized operations is defined as the earlier of (i) attainment of 95% or greater physical occupancy or (ii) the one-year anniversary of completion of redevelopment.

(3)		This community was acquired in 2004 by the Fund, which we wholly-owned until the admission of outside investors in 2005, reducing our ownership in this community and the Fund to 15.2%.

Development Rights

As of September 30, 2005, we are evaluating the future development of 46 new apartment communities on land that is either owned by us, under contract, subject to a leasehold interest or for which we hold a purchase option. We prefer to hold Development Rights through options to acquire land, although for 18 of the Development Rights we currently own the land on which a community would be built if we proceeded with development. The Development Rights range from those beginning design and architectural planning to those that have completed site plans and drawings and can begin construction almost immediately. We estimate that the successful completion of all of these communities would ultimately add 11,981 apartment homes to our portfolio. Substantially all of these apartment homes will offer features like those offered by the communities we currently own. At September 30, 2005, there were cumulative capitalized costs (including legal fees, design fees and related overhead costs, but excluding land costs) of $32,771,000 relating to Development Rights that we consider probable for future development. In addition, land costs related to the pursuit of Development Rights (consisting of original land and additional carrying costs) of $188,135,000 are reflected as land held for development on the accompanying Condensed Consolidated Balance Sheet as of September 30, 2005.

The properties comprising the Development Rights are in different stages of the due diligence and regulatory approval process. The decisions as to which of the Development Rights to invest in, if any, or to continue to pursue once an investment in a Development Right is made, are business judgments that we make after we perform financial, demographic and other analyses. In the event that we do not proceed with a Development Right, we generally would not recover capitalized costs incurred in the pursuit of those communities, unless we were to recover amounts in connection with the sale of land; however, we cannot guarantee a recovery. Pre-development costs incurred in the pursuit of Development Rights for which future development is not yet considered probable are expensed as incurred. In addition, if the status of a Development Right changes, deeming future development no longer probable, any capitalized pre-development costs are written-off with a charge to expense.

Although the development of any particular Development Right cannot be assured, we believe that the Development Rights, in the aggregate, present attractive potential opportunities for future development and growth of long-term stockholder value.

Statements regarding the future development of the Development Rights are forward-looking statements. We cannot assure you that:

			we will succeed in obtaining zoning and other necessary governmental approvals or the financing required to develop these communities, or that we will decide to develop any particular community; or

			if we undertake construction of any particular community, that we will complete construction at the total capitalized cost assumed in the financial projections in the following table.

The table below presents a summary of the 46 Development Rights we are currently pursuing:


					Total
			Estimated		capitalized
			number		cost
	Location		of homes		($ millions) (1)
1.	New York, NY Phase II	(2)		206	$	108
2.	Glen Cove, NY	(2)		111		41
3.	Danvers, MA			433		85
4.	Dublin, CA Phase I	(2)		305		80
5.	Woburn, MA			446		81
6.	New Rochelle, NY Phase II			588		165
7.	Bellevue, WA			368		81
8.	Encino, CA	(2)		131		51
9.	New York, NY Phase III	(2)		96		56
10.	Lexington, MA			387		84
11.	Wilton, CT	(2)		100		24
12.	Milford, CT	(2)		284		45
13.	Canoga Park, CA			210		47
14.	Kirkland, WA Phase II	(2)		173		48
15.	Hingham, MA			236		44
16.	Irvine, CA			290		63
17.	Acton, MA			380		71
18.	Norwalk, CT			312		63
19.	White Plains, NY			410		138
20.	Quincy, MA	(2)		146		24
21.	Plymouth, MA Phase II			81		17
22.	Tinton Falls, NJ			298		51
23.	West Haven, CT			170		23
24.	Greenburgh, NY Phase II			444		112
25.	Sharon, MA			156		26
26.	Oyster Bay, NY			273		69
27.	Dublin, CA Phase II			200		52
28.	Dublin, CA Phase III			205		53
29.	Shelton, CT II			171		34
30.	Andover, MA	(2)		115		21
31.	Union City, CA Phase I	(2) (3)		272		74
32.	Union City, CA Phase II	(2) (3)		166		46
33.	Hackensack, NJ			210		47
34.	Stratford, CT	(2)		146		23
35.	Plainview, NY			220		47
36.	Yaphank, NY	(2)		344		57
37.	Camarillo, CA			376		55
38.	Gaithersburg, MD			254		41
39.	Highland Park, NJ			285		67
40.	Shelton, CT			302		49
41.	Wheaton, MD	(2) (3)		320		56
42.	Alexandria, VA	(2) (3)		282		56
43.	Cohasset, MA			200		38
44.	Wanaque, NJ			200		33
45.	Tysons Corner, VA	(2) (3)		439		101
46.	Rockville, MD	(2) (3)		240		46


	Total			11,981	$	2,693


(1)		Total capitalized cost includes all capitalized costs incurred to date (if any) and projected to be incurred to develop the respective community, determined in accordance with GAAP, including land acquisition costs, construction costs, real estate taxes, capitalized interest and loan fees, permits, professional fees, allocated development overhead and other regulatory fees.

(2)		We own the land parcel, but construction has not yet begun.

(3)		Represents improved land, four of which are encumbered with debt. The improved land consists of occupied office buildings and industrial space. NOI from incidental operations from the current improvements will be recorded as a reduction in cost basis as described in the Notes to the Condensed Consolidated Financial Statements included elsewhere in this report.

Risks of Development and Redevelopment

We intend to continue to pursue the development and redevelopment of apartment home communities. Our development and redevelopment activities may be exposed to the following:

			we may abandon opportunities we have already begun to explore based on further review of, or changes in, financial, demographic, environmental or other factors;

			we may encounter liquidity constraints, including the unavailability of financing on favorable terms for the development or redevelopment of a community;

			we may be unable to obtain, or we may experience delays in obtaining, all necessary zoning, land-use, building, occupancy, and other required governmental permits and authorizations;

			we may incur construction or reconstruction costs for a community that exceed our original estimates due to increased materials, labor or other expenses, which could make completion of development or redevelopment of the community uneconomical;

			occupancy rates and rents at a newly completed development or redevelopment community may fluctuate depending on a number of factors, including competition and market and general economic conditions, and may not be sufficient to make the community profitable;

			we may be unable to complete construction and lease-up on schedule, resulting in increased debt service expense and construction costs; and

			we may be unable to identify or obtain land for development at attractive prices which could reduce our future earnings potential.

The occurrence of any of the events described above could adversely affect results of operations and our payment of distributions to our stockholders.

Construction costs are projected by us based on market conditions prevailing in the communitys market at the time our budgets are prepared and reflect changes to those market conditions that we anticipated at that time. Although we attempt to anticipate changes in market conditions, we cannot predict those changes with certainty. Construction costs have been increasing, particularly for materials such as steel, concrete and lumber, and, for some of our Development Communities and Development Rights, the total construction costs may be higher than the original budget. In addition, we have been experiencing increases in energy/utility, labor and land costs. We do not expect that these price increases will materially affect our current Development Communities. However, these increases may materially affect Development Rights where construction has not yet begun. Total capitalized cost includes all capitalized costs projected to be incurred to develop the respective Development or Redevelopment Community, determined in accordance with GAAP, including:

			land and/or property acquisition costs;

			construction or reconstruction costs;

			real estate taxes;

			capitalized interest;

			loan fees;

			permits;

			professional fees;

			allocated development or redevelopment overhead; and

			other regulatory fees.

Costs to redevelop communities that have been acquired have, in some cases, exceeded our original estimates and similar increases in costs may be experienced in the future. We cannot assure you that market rents in effect at the time new development communities or redevelopment communities complete lease-up will be sufficient to fully offset the effects of any increased construction or reconstruction costs.

Insurance and Risk of Uninsured Losses

We carry commercial general liability insurance and property insurance with respect to all of our communities. These policies, and other insurance policies we carry, have policy specifications, insured limits and deductibles that we consider commercially reasonable. There are, however, certain types of losses (such as losses arising from acts of war) that are not insured, in full or in part, because they are either uninsurable or the cost of insurance makes it, in managements view, economically impractical. If an uninsured property loss or a property loss in excess of insured limits were to occur, we could lose our capital invested in a community, as well as the anticipated future revenues from such community. We would also continue to be obligated to repay any mortgage indebtedness or other obligations related to the community. If an uninsured liability to a third-party were to occur, we would incur the cost of defense and settlement with, or court ordered damages to, that third-party. A significant uninsured property or liability loss could materially and adversely affect our financial condition and results of operations.

Many of our West Coast communities are located in the general vicinity of active earthquake faults. A large concentration of our communities lie near, and thus are susceptible to, the major fault lines in California, including the San Andreas fault and the Hayward fault. We cannot assure you that an earthquake would not cause damage or losses greater than insured levels. In June 2004, we renewed our earthquake insurance. We have in place with respect to communities located in California, for any single occurrence and in the aggregate, $75,000,000 of coverage with a deductible per building equal to five percent of the insured value of that building. The five percent deductible is subject to a minimum of $100,000 per occurrence. Earthquake coverage outside of California is subject to a $200,000,000 limit, except with respect to the state of Washington, for which the limit is $65,000,000. Our earthquake insurance outside of California provides for a $100,000 deductible per occurrence. In addition, up to a policy aggregate of $3,000,000, the next $400,000 of loss per occurrence outside California will be treated as an additional deductible.

Our annual general liability policy and workmans compensation coverage was renewed on August 1, 2005 and the insurance coverage provided for in these renewal policies did not materially change from the preceding year. Including the costs we estimate that we may incur as a result of deductibles, we expect the cost related to these insurance categories for the policy period from August 1, 2005 to July 31, 2006 to decrease 5% to 7% as compared to the prior period.

Our property insurance policy was scheduled to renew on December 1, 2005; however, in an effort to capitalize on declining insurance rates we elected to extend the first $15,000,000 layer of the policy by five months, thereby changing the renewal date for this layer to May 1, 2006. The remaining layers are currently scheduled to renew on December 1, 2005. We are currently in negotiations with all carriers to align the renewal dates. Based on this policy extension, we have seen a decline in insurance premiums for property coverage. When combined with the cost we may incur as a result of deductibles, we expect declining overall insurance costs as compared to prior periods.

Just as with office buildings, transportation systems and government buildings, there have been reports that apartment communities could become targets of terrorism. In November 2002, Congress passed the Terrorism Risk Insurance Act (TRIA) which is designed to make terrorism insurance available. In connection with this legislation, we have purchased insurance for property damage due to terrorism up to $200,000,000. Additionally, we have purchased insurance for certain terrorist acts, not covered under TRIA, such as domestic-based terrorism. This insurance, often referred to as non-certified terrorism insurance, is subject to deductibles, limits and exclusions. Our general liability policy provides TRIA coverage (subject to deductibles and insured limits) for liability to third parties that result from terrorist acts at our communities. TRIA is scheduled to expire on December 31, 2005. It is uncertain if Congress will extend this act and continue to provide federal support for terrorism insurance. If Congress does not extend TRIA, the cost and availability of terrorism insurance may be in question.

Mold growth may occur when excessive moisture accumulates in buildings or on building materials, particularly if the moisture problem remains undiscovered or is not addressed over a period of time. Although the occurrence of mold at multifamily and other structures, and the need to remediate such mold, is not a new phenomenon, there has been increased awareness in recent years that certain molds may in some instances lead to adverse health effects, including allergic or other reactions. To help limit mold growth, we educate residents about the importance of adequate ventilation and request or require that they notify us when they see mold or excessive moisture. We have established procedures for promptly addressing and remediating mold or excessive moisture from apartment homes when we become aware of its presence regardless of whether we or the resident believe a health risk is present. However, we cannot assure that mold or excessive moisture will be detected and remediated in a timely manner. If a significant mold problem arises at one of our communities, we could be required to undertake a costly remediation program to contain or remove the mold from the affected community and could be exposed to other liabilities. We cannot assure that we will have coverage under our existing policies for property damage or liability to third parties arising as a result of exposure to mold or a claim of exposure to mold at one of our communities.

Inflation and Deflation

Substantially all of our apartment leases are for a term of one year or less. In an inflationary environment, this may allow us to realize increased rents upon renewal of existing leases or the beginning of new leases. Short-term leases generally minimize our risk from the adverse effects of inflation, although these leases generally permit residents to leave at the end of the lease term and therefore expose us to the effect of a decline in market rents. In a deflationary rent environment, we may be exposed to declining rents more quickly under these shorter-term leases.

Forward-Looking Statements

This Form 10-Q contains forward-looking statements as that term is defined under the Private Securities Litigation Reform Act of 1995. You can identify forward-looking statements by our use of the words believe, expect, anticipate, intend, estimate, assume, project, plan, may, shall, will and other similar expressions in this Form 10-Q, that predict or indicate future events and trends and that do not report historical matters. These statements include, among other things, statements regarding our intent, belief or expectations with respect to:

			our potential development, redevelopment, acquisition or disposition of communities;

			the timing and cost of completion of apartment communities under construction, reconstruction, development or redevelopment;

			the timing of lease-up, occupancy and stabilization of apartment communities;

			the pursuit of land on which we are considering future development;

			the anticipated operating performance of our communities;

			cost, yield and earnings estimates;

			our declaration or payment of distributions;

			our joint venture and discretionary fund activities;

			our policies regarding investments, indebtedness, acquisitions, dispositions, financings and other matters;

			our qualification as a REIT under the Internal Revenue Code;

			the real estate markets in Northern and Southern California and markets in selected states in the Mid-Atlantic, Northeast, Midwest and Pacific Northwest regions of the United States and in general;

			the availability of debt and equity financing;

			interest rates;

			general economic conditions; and

			trends affecting our financial condition or results of operations.

We cannot assure the future results or outcome of the matters described in these statements; rather, these statements merely reflect our current expectations of the approximate outcomes of the matters discussed. You should not rely on forward-looking statements because they involve known and unknown risks, uncertainties and other factors, some of which are beyond our control. These risks, uncertainties and other factors may cause our actual results, performance or achievements to differ materially from the anticipated future results, performance or achievements expressed or implied by these forward-looking statements.

Some of the factors that could cause our actual results, performance or achievements to differ materially from those expressed or implied by these forward-looking statements include, but are not limited to, the following:

			we may fail to secure development opportunities due to an inability to reach agreements with third parties to obtain land at attractive prices or to obtain desired zoning and other local approvals;

			we may abandon or defer development opportunities for a number of reasons, including changes in local market conditions which make development less desirable, increases in costs of development and increases in the cost of capital, resulting in losses;

			construction costs of a community may exceed our original estimates;

			we may not complete construction and lease-up of communities under development or redevelopment on schedule, resulting in increased interest costs and construction costs and a decrease in our expected rental revenues;

			occupancy rates and market rents may be adversely affected by competition and local economic and market conditions which are beyond our control;

			financing may not be available on favorable terms or at all, and our cash flow from operations and access to cost effective capital may be insufficient for the development of our pipeline which could limit our pursuit of opportunities;

			our cash flow may be insufficient to meet required payments of principal and interest, and we may be unable to refinance existing indebtedness or the terms of such refinancing may not be as favorable as the terms of existing indebtedness;

			we may be unsuccessful in our management of the Fund and the Fund REIT; and

			we may be unsuccessful in managing changes in our portfolio composition.

In addition, these forward-looking statements represent our estimates and assumptions only as of the date of this report. We do not undertake an obligation to update these forward-looking statements, and therefore they may not represent our estimates and assumptions after the date of this report.

Part I. FINANCIAL INFORMATION (continued)

Item 3. Quantitative and Qualitative Disclosures About Market Risk

There have been no material changes to our exposures to market risk since December 31, 2004.

Item 4. Controls and Procedures

	(a)		Evaluation of disclosure controls and procedures.

			The Company carried out an evaluation under the supervision and with the participation of the Companys management, including the Companys Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Companys disclosure controls and procedures as of September 30, 2005. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Companys disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commissions rules and forms. We continue to review and document our disclosure controls and procedures, including our internal controls and procedures for financial reporting, and may from time to time make changes aimed at enhancing their effectiveness and to ensure that our systems evolve with our business.

	(b)		Changes in internal controls over financial reporting.

			None.

Part II. OTHER INFORMATION

Item 1. Legal Proceedings

As most recently reported in our Form 10-Q for the quarter ended June 30, 2005, on June 6, 2003, a purported California class action lawsuit, Julie E. Ko v. AvalonBay Communities, Inc. and Does 1 through 100, was filed against the Company in Californias Los Angeles County Superior Court. The suit purports to be brought on behalf of all of the Companys former California residents who, during the four-year period prior to the filing of the suit, paid a security deposit to the Company for the rental of residential property in California and had a portion of the deposit withheld by the Company in excess of the damages actually sustained by the Company. The complaint seeking class certification was amended in March 2004 and the Company responded to the amended complaint on May 3, 2004. The Company has agreed with the plaintiff on the terms of a settlement with the purported class, and the Company expects the settlement terms to be submitted for court approval during the fourth quarter of 2005. The Company has accrued for the costs it expects to incur in connection with the intended settlement.

Equal Rights Center v. AvalonBay Communities, Inc. was filed on September 23, 2005 in the federal district court in the State of Maryland. The plaintiff is an advocate on behalf of disabled individuals. This case alleges various violations of the Fair Housing Act and the Americans with Disabilities Act at 100 properties currently or formerly owned by the Company. The plaintiff seeks compensatory and punitive damages in unspecified amounts as well as injunctive relief, and an award of attorneys fees, expenses and costs of suit. Due to the preliminary nature of the litigation, it is not possible to predict or determine the outcome of the legal proceeding, nor is it reasonably possible to estimate the amount of loss, if any, that would be associated with an adverse decision.

We are involved in various other claims and/or administrative proceedings that arise in the ordinary course of our business. While no assurances can be given, the Company does not believe that any of these outstanding litigation matters, individually or in the aggregate will have a material adverse effect on the Company.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

During the three months ended September, 2005, AvalonBay issued 16,161 shares of common stock in exchange for 16,161 units of limited partnership held by certain limited partners of Bay Countrybrook, L.P. and Avalon DownREIT V, L.P. The shares were issued in reliance on an exemption from registration under Section 4(2) of the Securities Act of 1933. AvalonBay is relying on the exemption based on factual representations received from the limited partners who received these shares.

Item 3. Defaults Upon Senior Securities

None.

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

None.

Item 5. Other Information

As previously reported, on September 1, 2005, H. Jay Sarles and Timothy J. Naughton joined the Companys Board of Directors. On November 7, 2005, the Company entered into indemnification agreements with Mr. Sarles and Mr. Naughton in a form substantially similar to the form of indemnification agreement the Company has with other directors. These agreements provide that the Company will indemnify Mr. Sarles and Mr. Naughton against most claims that may arise as a result of their service as a director of the Company. These agreements, a form of which is attached as an exhibit to this Report on Form 10-Q, provide other procedural details as to selection of counsel and advancement of expenses.

Item 6. Exhibits


Exhibit No.				Description

3(i).1				Articles of Amendment and Restatement of Articles of Incorporation of AvalonBay Communities (the Company), dated as of June 4, 1998. (Incorporated by reference to Exhibit 3(i).1 to Form 10-Q of the Company filed August 14, 1998.)

3(i).2				Articles of Amendment, dated as of October 2, 1998. (Incorporated by reference to Exhibit 3.1(ii) to Form 8-K of the Company filed on October 6, 1998.)

3(i).3				Articles Supplementary, dated as of October 13, 1998, relating to the 8.70% Series H Cumulative Redeemable Preferred Stock. (Incorporated by reference to Exhibit 1 to Form 8-A of the Company filed October 14, 1998.)

3(ii).1				Amended and Restated Bylaws of the Company, as adopted by the Board of Directors on February 13, 2003. (Incorporated by reference to Exhibit 3(ii) to Form 10-K of the Company filed March 11, 2003.)

4.1				Indenture of Avalon Properties, Inc. (hereinafter referred to as Avalon Properties) dated as of September 18, 1995. (Incorporated by reference to Form 8-K of Avalon Properties dated September 18, 1995.)

4.2				First Supplemental Indenture of Avalon Properties dated as of September 18, 1995. (Incorporated by reference to Exhibit 4.2 to Form 10-K of the Company filed March 26, 2002.)

4.3				Second Supplemental Indenture of Avalon Properties dated as of December 16, 1997. (Incorporated by reference to Exhibit 4.3 to Form 10-K of the Company filed March 11, 2003.)


Exhibit No.				Description

4.4				Third Supplemental Indenture of Avalon Properties dated as of January 22, 1998. (Incorporated by reference to Exhibit 4.4 to Form 10-K of the Company filed March 11, 2003.)

4.5				Indenture, dated as of January 16, 1998, between the Company and State Street Bank and Trust Company, as Trustee. (Incorporated by reference to Exhibit 4.5 to Form 10-K of the Company filed on March 11, 2003.)

4.6				First Supplemental Indenture, dated as of January 20, 1998, between the Company and the Trustee. (Incorporated by reference to Exhibit 4.6 to Form 10-K of the Company filed on March 11, 2003.)

4.7				Second Supplemental Indenture, dated as of July 7, 1998, between the Company and the Trustee. (Incorporated by reference to Exhibit 4.2 to Form 8-K of the Company filed on July 9, 1998.)

4.8				Amended and Restated Third Supplemental Indenture, dated as of July 10, 2000 between the Company and the Trustee, including forms of Floating Rate Note and Fixed Rate Note. (Incorporated by reference to Exhibit 4.4 to the Companys Current Report on Form 8-K filed on July 11, 2000.)

4.9				Dividend Reinvestment and Stock Purchase Plan of the Company filed on September 14, 1999. (Incorporated by reference to Form S-3 of the Company, File No. 333-87063.)

4.10				Amendment to the Companys Dividend Reinvestment and Stock Purchase Plan filed on December 17, 1999. (Incorporated by reference to the Prospectus Supplement filed pursuant to Rule 424(b)(2) of the Securities Act of 1933 on December 17, 1999.)

4.11				Amendment to the Companys Dividend Reinvestment and Stock Purchase Plan filed on March 26, 2004. (Incorporated by reference to the Prospectus Supplement filed pursuant to Rule 424(b)(3) of the Securities Act of 1933 on March 26, 2004).

10.1				Form of Indemnity Agreement between the Company and its Directors. (Filed herewith.)

12.1				Statements re: Computation of Ratios. (Filed herewith.)

31.1				Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Chief Executive Officer.) (Filed herewith.)

31.2				Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Chief Financial Officer.) (Filed herewith.)

32				Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Chief Executive Officer and Chief Financial Officer.) (Furnished herewith.)

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


AVALONBAY COMMUNITIES, INC.

Date: November ___, 2005

		Bryce Blair
		Chief Executive Officer

Date: November ___, 2005

		Thomas J. Sargeant
		Chief Financial Officer

Form: 10-Q

Documents