Hilltop Holdings
HTH
#4432
Rank
$2.41 B
Marketcap
$39.36
Share price
2.50%
Change (1 day)
26.48%
Change (1 year)

Hilltop Holdings - 10-K annual report


Text size:

Use these links to rapidly review the document
Table of Contents
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549

FORM 10-K

(Mark One) 

ý

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

For the fiscal year ended December 31, 2004

OR

o

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

Commission File Number 1-31987

Affordable Residential Communities Inc.
(Exact Name of Registrant as Specified in Its Charter)

MARYLAND 84-1477939
(State of incorporation) (IRS Employer Identification No.)

600 Grant Street, Suite 900
Denver, Colorado 80203
(Address of principal executive offices and zip code)

(303) 291-0222
(Telephone number, including area code of principal executive offices)

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

Title of each class

 

Name of each exchange on which registered

Common Stock, par value $0.01 per share New York Stock Exchange
Series A Cumulative Redeemable Preferred Stock, par value $0.01 per share New York Stock Exchange

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

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

        Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Act). Yes o    No ý

        Based on the closing price of the registrant's Common Stock on the New York Stock Exchange on June 30, 2004, the aggregate market value of the common equity held by non-affiliates of the Registrant was approximately $427.1 million. For the purpose of this response, executive officers and directors have been deemed to be affiliates of the Registrant.

        The number of shares of the Registrant's Common Stock outstanding at March 29, 2005 was 40,874,832 shares.

DOCUMENTS INCORPORATED BY REFERENCE

        Portions of the registrant's definitive proxy statement for the 2005 annual meeting of its shareholders are incorporated by reference in Part III of this report.





Table of Contents

Item

 Description

 

 

 
PART I
1. Business
2. The Properties
3. Legal Proceedings
4. Submission of Matters to a Vote of Security Holders

PART II
5. Market for the Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
6. Selected Financial Data
7. Management's Discussion and Analysis of Financial Condition and Results of Operations
7A. Quantitative and Qualitative Disclosures about Market Risk
8. Financial Statements and Supplementary Data
9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
9A. Controls and Procedures
9B. Other Information

PART III
10. Directors and Executive Officers of the Registrant
11. Executive Compensation
12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
13. Certain Relationships and Related Transactions
14. Principal Accountant Fees and Services

PART IV
15. Exhibits and Financial Statement Schedules

FORWARD-LOOKING STATEMENTS

        This Annual Report on Form 10-K includes "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, as amended by the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical facts, included in this report that address results or developments that the company expects or anticipates will or may occur in the future, where statements are preceded by, followed by or include the words "believes," "expects," "may," "will," "would," "could," "should," "seeks," "approximately," "intends," "plans," "projects," "estimates" or "anticipates" or the negative of these words and phrases or similar words or phrases, including such things as our business strategy, our ability to obtain future financing arrangements, estimates relating to our future distributions, our understanding of our competition, market trends, projected capital expenditures, the impact of technology on our products, operations and business are forward-looking statements.

        The forward-looking statements are based on our beliefs, assumptions and expectations of our future performance taking into account all information currently available to us. These beliefs, assumptions and expectations are subject to risks and uncertainties and can change as a result of many possible events or factors, not all of which are known to us. If a change occurs, our business, financial condition, liquidity and results of operations may vary materially from those expressed in our forward-looking statements. These risks, along with the risks disclosed in the section of this report entitled "Risk Factors" and the following factors, could cause actual results to vary from our forward-looking statements: national, regional and local economic climates, future terrorist attacks in the U.S. or abroad, competition from other forms of single or multifamily housing, changes in market rental rates, supply and demand for affordable housing, the cost of acquiring, transporting, setting or selling manufactured homes, the availability of manufactured homes from manufacturors, the availability of financing for us to acquire additional manufactured homes, the ability of manufactured home buyers to obtain financing, our ability to maintain rental rates and maximize occupancy, the level of repossessions by manufactured home lenders, the adverse impact of external factors such as changes in interest rates, inflation and consumer confidence, the ability to identify acquisitions, the pace of acquisitions and/or dispositions of communities and new or rental homes, our corporate debt ratings, demand for home purchases in our communities and demand for financing of such purchases, demand for rental homes in our communities, the condition of capital markets, actual outcome of the resolution of any conflict, our ability to successfully operate acquired properties, our ability to maintain our REIT status, environmental uncertainties and risks related to natural disasters, and changes in and compliance with real estate permitting, licensing and zoning laws including legislation affecting monthly leases and rent control and increases in property taxes.

        Consequently, all of the forward-looking statements made in this report are qualified by these cautionary statements and there can be no assurance that the actual results or developments anticipated by the company will be realized, or even substantially realized, and that they will have the expected consequences to or effects on the company and its business or operations. Forward-looking statements made in this report speak as of the date hereof. The company undertakes no obligation to update or revise any forward-looking statement in this report.

1



PART I

ITEM 1. BUSINESS

GENERAL

        Affordable Residential Communities Inc. is a Maryland corporation organized as a fully integrated, self-administered and self-managed equity real estate investment trust ("REIT") for U. S. federal income tax purposes and is engaged in the acquisition, renovation, repositioning and operation of primarily all-age manufactured home communities, the retail sale and financing of manufactured homes, the rental of manufactured homes and other related businesses including acting as agent in the sale of homeowners' insurance and related products, all exclusively to residents and prospective residents of our communities. We were organized in July 1998 and operate primarily through Affordable Residential Communities LP (the "Operating Partnership" or "OP") and its subsidiaries, of which we are the sole general partner and owned 94.4% as of December 31, 2004.

        Manufactured home communities are residential developments designed and improved for the placement of detached, single-family manufactured homes that are produced off-site and installed and set on residential sites within a community. The owner of a home leases the site on which it is located and the lessee of a home leases both the home and site on which the home is located. As of December 31, 2004, we owned and operated 315 communities in 27 states containing 63,661 homesites with occupancy of 81.5%.

RECENT EVENTS

        On February 18, 2004, we completed our initial public offering ("IPO") of approximately 22.3 million shares of our common stock priced at $19.00 per share (excluding approximately 2.3 million shares sold by selling stockholders) and 5,000,000 shares of our preferred stock priced at $25.00 per share. The net proceeds to the company from our IPO of common stock and preferred stock were $517.5 million (before expenses). On March 17, 2004, we issued 791,592 shares of common stock pursuant to the underwriters' exercise of their over-allotment option generating net proceeds to the company of $14.0 million. In conjunction with the IPO, we also completed a financing transaction consisting of $500 million of new mortgage debt and the repayment of certain existing indebtedness. We also entered into a $125 million revolving credit facility that we canceled in August 2004 without having borrowed, and a $225 million four-year term consumer finance facility to finance the sale of homes to our residents and prospective residents upon which we have not borrowed. In August 2004, we amended our floorplan lines of credit to provide borrowings of up to $50 million secured by our homes. In September 2004, we entered into a revolving credit mortgage facility for borrowings of up to $85 million secured by a group of our communities. In March 2005, we issued $25 million in 30 year unsecured trust preferred securities. In March 2005, we also obtained a commitment for a $75 million lease receivables line of credit secured by our rental homes and the related leases. In connection with this facility, we expect to modify the existing $225 million consumer finance facility that is with the same lender as the lease receivables facility to provide for borrowings up to a combined limit of $200 million under the consumer finance facility and lease receivable line of credit.

        We acquired 90 manufactured home communities from Hometown America, L.L.C. ("Hometown") between February 18, 2004 and April 9, 2004. The 90 acquired communities are located in 24 states and total 26,406 homesites. The total purchase price for these communities and related assets was approximately $615.3 million including assumed indebtedness with a fair value of $93.1 million. We used the proceeds from our IPO and financing transaction to complete this transaction.

        On June 30, 2004, we acquired 36 manufactured home communities from D.A.M. MASTER ENTITY, L.P. The communities are located in 3 states in the Northeast U.S. and include 3,573 homesites, with approximately 90% of the homesites located in Pennsylvania. The total purchase price

2



(including the costs of manufactured homes) was approximately $65.5 million, including assumed indebtedness with a fair value of $29.7 million. In addition to cash and assumption of debt, this acquisition was funded through the issuance by the Operating Partnership of new Series "B", "C" and "D" Partnership Preferred Units ("PPU"), for proceeds totaling $33.1 million. All of the "D" series PPUs, totaling $8.0 million, were redeemed for cash on July 6, 2004.

        In the third quarter 2004 we discontinued 15 properties comprising 4,006 homesites, selling 12 of these properties comprising 2,933 homesites in an auction in September 2004 and three of these properties comprising 1,073 homesites in negotiated sales agreements. In December 2004, we discontinued an additional 15 properties comprising 3,149 homesites, selling 12 of these properties in an auction in December 2004. As of March 29, 2005, we have closed sales transactions on 28 of these properties. We have recast our results for all periods presented to classify these properties as discontinued.

        Our five largest markets at December 31, 2004 were: Dallas-Fort Worth, Texas, with 11.4% of total homesites; Atlanta, Georgia, with 7.8% of total homesites; Salt Lake City, Utah, with 6.0% of total homesites; the Front Range of Colorado, with 5.2% of total homesites; and Kansas City/Lawrence/Topeka, with 3.8% of total homesites.

GENERAL INFORMATION

        Our main office is located at 600 Grant Street, Suite 900, Denver, CO 80203 and our telephone number is (303) 291-0222. Our internet address is www.aboutarc.com. On our Investor Relations website, which can be accessed through www.aboutarc.com, we post the following filings as soon as reasonably practicable after they are electronically filed with or furnished to the Securities and Exchange Commission: our annual report on Form 10-K; our quarterly reports on Form 10-Q; our current reports on Form 8-K; our proxy statement related to our annual stockholders' meeting; and any amendments to those reports or statements filed or furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of 1934. All such filings on our Investor Relations website are available free of charge. The reference to our website address does not constitute incorporation by reference of the information contained in the website and should not be considered part of this document. A copy of our Codes of Conduct and Ethics, as defined under Item 406 of Regulation S-K, including any amendments thereto or waivers thereof, Corporate Governance Guidelines, Director Independence Criteria and Board Committee Charters can also be accessed on our website. We will provide, at no cost, a copy of our Codes of Conduct and Ethics, Corporate Governance Guidelines and Board Committee Charters upon request by phone or in writing at the above phone number or address, attention: Investor Relations.

        In 2004, our Chief Executive Officer certified to the NYSE, pursuant to Section 303A.12 of the NYSE's listing standards, that he is unaware of any violation by us of the NYSE's corporate governance listing standards.

STRUCTURE OF COMPANY

        We were formed in 1998 as a Maryland corporation that elected to be taxed as a REIT. The operations of the company are primarily conducted through the Operating Partnership, a Delaware limited partnership, in which the company owns a 94.4% general partnership interest. The financial results of the OP and its subsidiaries are consolidated into the financial statements of the company. Because certain activities are prohibited for REITs, the company has formed taxable subsidiaries to engage in these activities.

        The balance of the interest in the OP, or 5.6% which are limited partnership interests, are paired with special voting shares at the REIT, which give these OP unit holders voting rights at the REIT equal to 5.6% of the stockholder votes.

3



BUSINESS OBJECTIVES

        Our principal business objectives are to achieve sustainable long-term growth in cash flow per share and to maximize returns to our stockholders. Our key operating objectives include the following:

        Community Renovation and Repositioning.    We utilize a comprehensive four-stage process that we call B-F-F-R (Buy—acquisition, Fix—physical infrastructure and resident quality, Fill—occupancy level, Run—ongoing, long-term operations) to renovate and reposition the communities we acquire and improve their operating performance. Our prior acquisitions generally have targeted communities that demonstrate opportunities for improvement in operating results due to: (i) below market-rate leases; (ii) high operating expenses; (iii) poor infrastructure and resident quality; (iv) inadequate capitalization and/or (v) a lack of professional management. We have established district and regional management that has a sufficiently limited span of control to allow for strong focus on community development. We have also established a mobile management team positioned to address specific issues related to particular markets and drive new programs. We focus on our communities utilizing B-F-F-R according to their relative occupancy levels as follows:

    For communities above 90% occupancy of which we had 108 communities with 19,457 homesites averaging 95% occupancy as of December 31, 2004, we primarily focus on improving operating margins through expense and overhead management, utility recovery and creation of additional revenue sources;

    For communities between 80% and 90% occupancy, of which we had 91 communities with 18,622 homesites averaging 85% occupancy as of December 31, 2004, we focus on sales and leasing activities, resident retention and delivering the necessary homes to the community to allow for occupancy growth; and

    For communities below 80% occupancy, of which we had 62 communities with 13,166 homesites between 70% and 80% averaging 75% occupancy and another 54 communities with 12,416 homesites below 70% occupancy averaging 62% occupancy as of December 31, 2004, we focus on developing community management and sales staff, making capital expenditures, supplying necessary homes to provide for occupancy growth and establishing resident standards with respect to behavior and rent payment.

        Significant Presence in Key Markets.    Approximately 69% of our homesites are located in our 20 largest markets, of which we believe we have a leading market share in 15 of these markets, based on number of homesites. We focus our growth in select markets characterized by limited development, expensive alternative housing costs, a strong, diversified economic base and/or an ability to increase our market share and achieve economies of scale. Increasing our presence and market share enables us to (i) achieve operating efficiencies and economies of scale by leveraging our local property management infrastructure and other operating overhead over a larger number of communities and homesites, (ii) provide potential residents with a broader range of affordable housing options in their market, (iii) increase our visibility and brand recognition and leverage advertising costs and (iv) obtain more favorable terms and faster turnaround time on construction, renovation, repairs and home installation services. We believe the significant size and geographic diversification of our portfolio reduces our exposure to risks associated with geographic concentration, including the risk of economic downturns or natural disaster in any one market in which we operate.

        Broad-Based Marketing Efforts.    We have developed and implemented numerous marketing initiatives to enhance the visibility of our communities, maintain and improve our occupancy, identify our good customers, reward them and lengthen the duration of their tenure. We have active marketing and sales teams at both the corporate and local market level. Our ability to provide financing to our residents and prospective residents is supported by the consumer finance facility as expected to be

4



amended. We have also established a Hispanic marketing initiative targeted at addressing the specific needs and cultural preferences of the fastest growing segment of the U.S. population.

        Proactive Management to Maximize Occupancy.    In response to challenging industry conditions, particularly the shortage of available consumer financing, we have developed and implemented a range of programs aimed primarily at increasing and maintaining our occupancy, improving resident satisfaction and retention, increasing revenue and improving our operating margins. We focus on converting long-term renters into homeowners and improving occupancy through the sale of older homes for cash, the financing of sales of newer homes and the leasing of newer homes with a lease with option to purchase product or a standard 12-month lease.

        Customer Satisfaction and Quality Control.    Our goal is to meet the needs of our residents for housing alternatives in a clean and attractive environment at affordable prices. We have established a nation-wide call center with bilingual staff to manage resident communications and enhance our sales and marketing efforts. We approach our business with a consumer product focus with an emphasis on value and quality to our residents and prospective residents. We have quality assurance programs executed through employee training and adherence to guidelines developed by our senior management, based in part upon surveys of our customers. Our customer focus and quality controls look to provide consistency and quality of product and to enable our community managers to effectively market our communities and improve our occupancy and resident retention across our portfolio.

        Community Acquisitions.    Over the last nine years, ARC and partnerships managed by our co-founders have acquired over 340 communities with over 70,000 homesites. We invest in dedicated resources, including acquisition, due diligence, construction and marketing teams allowing us to significantly broaden our acquisition universe, incorporating stabilized and non-stabilized communities. We have compiled a proprietary computer database containing detailed information on over 28,000 manufactured home communities located throughout the U.S., which enables us to take advantage of acquisition opportunities quickly, often before the community has been marketed publicly.

COMMUNITY SALES AND ACQUISITIONS

        We evaluate our aggregate community asset pool to determine whether any communities do not meet the established market and asset criteria enumerated above and/or whose cost of operating, development, refurbishment or occupancy fill we consider inordinately high. Historically, the company has and may continue to acquire such communities in order to facilitate multiple community acquisitions we believe to be essential to planned, strategic growth. In selling communities, we have focused on communities that are in isolated markets where we cannot readily achieve economies of scale, that cannot be readily reached by district management, or that require extensive expenditures of capital and management time in relation to the potential benefit. We also consider the benefits we may obtain from the liquidity provided in the sale that we can better deploy in other development activities elsewhere. As such, we may consider selling those communities that are fully developed and offer little growth prospects in addition to those that require excess capital investment in relation to the future benefit. We anticipate that we will engage in additional sales of communities in the future.

        Our acquisition strategy is focused on acquiring a mix of stabilized and non-stabilized manufactured home communities that exhibit the potential to benefit from our operating abilities and, in the case of non-stabilized communities, our repositioning expertise. Our management believes future acquisitions of stabilized and non-stabilized communities (including poorly performing recent development projects) and the expansion and renovation of owned communities represent the best opportunities to maximize returns for our stockholders.

        We have developed a comprehensive acquisition program that we believe enables us to identify and execute on opportunities to acquire communities, subject to our available financial resources, and

5



improve their occupancy and operating results. Our ability to identify, perform due diligence and acquire a range of stabilized and non-stabilized manufactured home communities (i) significantly broadens our acquisition universe, (ii) eliminates the need to pursue high risk, high cost greenfield development and (iii) substantially enhances our ability to attain leading market share and operating efficiencies in our key markets. These acquisitions may include large, high occupancy manufactured home communities with a quality resident base and well located manufactured home communities suffering from poor management, poor infrastructure, deferred maintenance and/or a poor quality resident base.

        In evaluating acquisition opportunities we take into account various market and asset considerations. Our review of market conditions in a particular market takes into account population growth, demand for affordable housing, costs of alternative housing, local general economic conditions, ability to enhance market share, ability to achieve economies of scale in conjunction with other communities we own, supply constraints on competing sources of housing, location and other nearby sources of competition. Our review of the specific community takes into account its design and construction quality, current physical condition, resident quality, lease terms, rent levels, expense levels and expansion opportunities. Following acquisition, we seek to improve operations by obtaining appropriate rent levels, managing expenses (notably utility metering), establishing internal controls over cash management, rent collection and accounting procedures, optimizing use of technology for information and communication needs, developing on-site community management, implementing uniform resident and community operations standards and regularly maintaining the community.

LEASES

        Homesite leases for homeowners are typically month-to-month, unless a longer term is required by state law, and require homeowners to maintain their home to applicable community standards. Leases for rental homes are typically for a term of one year and require us to maintain the home.

RENTAL HOMES

        We established our rental home program in the fourth quarter of 2000. We receive home renter rental income from persons who rent homes and homesites from us. As of December 31, 2004, we owned 8,286 rental homes with an occupancy rate of 72.5%. During 2004 and 2003 we purchased 4,024 and 1,325 rental homes, respectively. Our purchases in 2004 included approximately 1,100 manufactured homes in connection with the Hometown acquisition.

HOME SALES

        Through our in-community home sales business, we sell older homes that are vacant or coming off lease for cash and sell newer homes primarily with credit. We support our community managers with qualified sales representatives and a sales management organization. We have a nation-wide call center that refers leads to the local level. We acquire manufactured homes in quantities and at prices enabling us to provide our prospective residents a convenient turnkey housing option in our communities at a reasonable price. Homes available for purchase include our rental homes and a mix of new and used single-section and multi-section homes located in our communities. We strive to provide homes that generally are priced lower than comparable homes available from retail sellers in the marketplace by minimizing retail gross profits and passing along these savings to our homebuyers.

        The significant changes in the manufactured housing industry, particularly the shortage of consumer financing to support sales of manufactured homes for placement in our communities, have required us to change our approach to filling vacancies. Beginning in late 2002 we redirected our retail home sales efforts away from a retail dealership presence and into an in-community presence focused exclusively on sales of homes in our communities to parties who will become residents. During 2003 we

6



ceased operation of our stand-alone retail dealership locations, recording charges to reduce the carrying value of fixed assets to fair value. Our in-community retail home sales business operates in conjunction with our consumer finance business through which we provide credit to qualified buyers of homes in our communities.

IN-COMMUNITY FINANCING

        Our in-community finance initiative is designed to increase and maintain occupancy and provide a service to residents and other prospective purchasers seeking a convenient turnkey housing option. We provide loans to qualifying buyers to facilitate their purchase of manufactured homes that are located in our communities. We focus on financing lower priced homes, generally ranging from $10,000 to $30,000, through loans with terms of 8 to 15 years, that we believe will result in greater value to our customers and better performing loans for us.

THE MANUFACTURED HOUSING COMMUNITY INDUSTRY

        The manufactured housing industry represents a meaningful portion of the U.S. housing market. In 2002 there were an estimated 22 million people living in manufactured homes in the U.S. The manufactured housing industry is primarily focused on providing affordable housing to moderate-income customers. A manufactured home is a single-family house constructed entirely in a factory rather than at a homesite, with generally the same materials found in site-built homes and in conformity with federal construction and safety standards. There are two basic categories of manufactured homes: single-section and multi-section, ranging from 500 square feet to approximately 2,000 square feet or larger. Manufactured homes are available in a variety of architectural styles and floor plans, offering a variety of amenities and custom options including additional site-built structures, such as garages and storage sheds.

        A manufactured home community is a land-lease community designed and improved with homesites for the placement of manufactured homes and includes related improvements and amenities. Modern manufactured home communities generally are similar to typical residential subdivisions and contain centralized entrances, paved streets, curbs and gutters. In addition, such communities often provide a variety of amenities and facilities to residents such as a clubhouse, swimming pool, playground, basketball court, picnic area, tennis court and cable television service. Utilities are provided or arranged for through public or private utilities, while some community owners provide these services from on-site facilities. Manufactured home communities typically range in size from a dozen homesites to over 1,000 homesites in a master planned development setting. Manufactured home communities primarily fall into two categories—all-age communities and age-restricted communities, commonly referred to as retirement communities.

        Each homeowner in a manufactured home community leases a site on which a home is located from the community. The manufactured home community owner owns the underlying land, utility connections, streets, lighting, driveways, common area amenities and other capital improvements and is responsible for enforcement of community guidelines and maintenance of the community. Generally, each homeowner is responsible for the maintenance of his home and upkeep of his leased site. In some cases, customers may rent homes or enter into a lease-to-own contract with the community owner maintaining ownership and responsibility for the maintenance and upkeep of the home during the lease period. Both of these options provide flexibility for customers seeking a more affordable, shorter term housing option and allow the community owner to meet a broader demand for housing, thus improving occupancy and cash flow.

7



        We believe manufactured home communities have several characteristics that make them an attractive investment when compared to certain other types of real estate, particularly multifamily, including:

    Significant Barriers to Entry.  We believe the supply of new manufactured home communities will be constrained due to significant barriers to entry present in the industry, including: (i) various zoning restrictions and negative zoning biases against manufactured home communities; (ii) substantial upfront costs associated with the development of infrastructure, amenities and other offsite improvements required by various governmental agencies, and (iii) a significant length of time before lease-up and revenues can commence.

    Large and Growing Demographic Group of Potential Customers.  We consider households earning between $25,000 and $50,000 per year to be our core customer base. This demographic group represents approximately 30% of overall U.S. households, according to 2000 U.S. Census data. In addition, our Hispanic marketing initiative targets the fastest growing population segment in the U.S. According to U.S. Census data, from 1990 to 2000, the Hispanic population grew by approximately 58%, increasing from 22 million to 35 million versus an overall population growth rate of 13%. According to U.S. Census data, the Hispanic population increased from 9% to nearly 13% of the overall population from 1990 to 2000.

    Stable Resident Base.  We believe manufactured home communities tend to achieve and maintain a stable rate of occupancy, with an average residency tenure of approximately five to seven years, due to the following factors: (i) residents generally own their own homes; (ii) moving a manufactured home from one community to another involves substantial cost and effort and often results in the abandonment of on-site improvements made by the resident such as decks, garages, carports and landscaping; and (iii) residents enjoy a sense of community inherent in manufactured home communities similar to residential subdivisions.

    Fragmented Ownership of Communities.  Manufactured home community ownership in the U.S. is highly fragmented, with a majority of manufactured home communities owned by individuals. The top five manufactured home community owners control approximately 6% of the total number of manufactured home community homesites.

    Low Recurring Capital Requirements.  While manufactured home community owners are responsible for maintaining the infrastructure of the community, each homeowner is responsible for the upkeep of his or her own home and homesite, thereby reducing the manufactured home community owner's ongoing maintenance expenses and capital requirements.

    Affordable Homeowner Lifestyle.  Manufactured home communities offer an affordable lifestyle typically unavailable in apartments, including lack of common walls, a yard for each resident, three bedroom/two bathroom or larger floor plans and a sense of community based on length of residency tenure, community layout and resident interaction fostered through community activities and programs.

        The manufactured housing industry continues to face a challenging operating environment which has resulted in losses, exits from the industry and significant curtailment of activity among manufacturers, retailers and consumer finance companies. According to MHI, industry shipments (a measure of manufacturers' home production and wholesale sales) have declined from 372,843 homes in 1998 to 130,802 in 2004. We believe this dramatic decline in production and sales is largely the result of an over-supply of consumer credit from 1994 to 1999, which led to over-stimulation in the manufacturing, retail and finance sectors of the industry. Current industry conditions are further exacerbated by low mortgage interest rates and less stringent credit requirements for the purchase of entry-level site-built homes, thereby reducing the price competitiveness of manufactured housing.

8



        We expect industry conditions to remain difficult for the foreseeable future, based partly on overall economic conditions throughout the U.S. and a continued shortage of available consumer financing for manufactured home buyers. We anticipate that demand for manufactured housing and manufactured home communities will improve if home mortgage interest rates return to higher historic levels, which should reduce the pricing differential between home mortgage interest rates and interest rates for financing the purchase of a manufactured home.

        Within the manufactured home community sector, community operators are currently facing several challenges, including: (i) an increase in repossessions and abandonments of manufactured homes resulting in an increase in bad debt expense; (ii) a shortage of available consumer financing for buyers of manufactured homes; (iii) weak overall economic conditions throughout the U.S.; and (iv) a relatively low mortgage interest rate environment for financing purchases of entry-level site-built homes. Despite these conditions, which have combined to create downward pressure on occupancy, manufactured home community owners and operators have been relatively less affected than the other sectors of the manufactured housing industry, primarily due to a customer base with a longer average residency tenure.

COMPETITION

        We compete with other owners and operators of manufactured home communities, as well as owners, operators and suppliers of alternative forms of housing such as multifamily housing and site-built homes. All of our properties are located in markets that include other manufactured home communities. The number of competing manufactured home communities in a particular market could have a material effect on our ability to lease sites and to maintain or raise rents. In addition, our communities generally are located in developed areas that include other competitive housing alternatives, such as apartments, land available for the placement of manufactured homes outside of established communities and new or existing site-built housing stock. The availability of these competing housing options in the markets in which we operate could have a material effect on our occupancy and rents. See "Risk Factors—Risks Related to Our Properties and Operations." With respect to acquisitions, we may compete with numerous other potential buyers (some with potentially greater resources or superior information), which could drive up acquisition costs and/or impede our ability to acquire additional communities at acceptable prices.

REGULATION

        Generally, manufactured home communities are subject to various laws, ordinances and regulations, including regulations relating to recreational facilities such as swimming pools, activity centers and other common areas. Each state and, in some instances individual municipalities, have enacted laws that govern the relationships between landlord and tenants. Changes in any of these laws or regulations, as well as changes in laws increasing the potential liability for environmental conditions or circumstances existing on properties or laws affecting development, construction, operation, upkeep and safety requirements may result in significant unanticipated expenditures, loss of homesites or other impairments to operations, which would adversely affect our cash flows from operating activities.

        The Federal Fair Housing Act, its state law counterparts and the regulations promulgated by HUD and various state agencies, prohibit discrimination in housing on the basis of race or color, national origin, religion, sex, familial status (including children under the age of 18 living with parents or legal custodians, pregnant women and people securing custody of children under 18) and handicap (disability) and, in some states, on financial capability. A failure to comply with these laws in our operations could result in litigation, fines, penalties or other adverse claims, or could result in limitations or restrictions on our ability to operate, any of which could have an adverse effect on our cash flows from operations.

9



        A variety of laws affect the sale of manufactured homes on credit, including the Federal Consumer Credit Protection Act (Truth-in-Lending), Regulation Z, the Federal Fair Credit Reporting Act and the Federal Equal Credit Opportunity Act, as well as similar state laws or regulations. The Federal Trade Commission has issued or proposed various Trade Regulation Rules dealing with unfair credit practices, collection efforts, preservation of consumers' claims and defenses and the like.

        A variety of laws affect lease with option to purchase arrangements for manufactured homes, including Regulation M, as well as similar state laws. We have developed a lease with option to purchase program which seeks to comply with these laws, but there is little or no application, interpretation or precedent with respect to the application of these laws to our program. A failure to comply with these laws could result in significant costs of bringing our program into compliance, legal actions and limitations or restrictions on our ability to operate, any of which could have an adverse affect on our cash flows from operations.

        Under the Americans with Disabilities Act of 1990, or ADA, all places of public accommodation are required to meet certain federal requirements related to access and use by disabled persons. These requirements became effective in 1992. A number of additional federal, state and local laws also exist that may require modifications to the properties, or restrict certain further renovations thereof, with respect to access thereto by disabled persons. Noncompliance with the ADA could result in the imposition of fines or an award of damages to private litigants and also could result in an order to correct any non-complying feature and in substantial capital expenditures. To the extent our properties are not in compliance, we are likely to incur additional costs to comply with the ADA.

        Warranties provided by us are subject to a variety of state laws and regulations. Our sale of manufactured homes may be subject to the Gramm-Leach-Bliley Act and the privacy regulations promulgated by the Federal Trade Commission pursuant thereto. Sales practices are governed at both the federal and state level through various consumer protection trade practices and public accommodation laws and regulations.

        Insurance activities are subject to state insurance laws and regulations as determined by the particular insurance commissioner for each state in accordance with the McCarran-Ferguson Act, as well as subject to the Gramm-Leach-Bliley Act and the privacy regulations promulgated by the Federal Trade Commission pursuant thereto.

        Property management activities are often subject to state real estate brokerage laws and regulations as determined by the particular real estate commission for each state.

        Changes in any of the laws governing our conduct could have an adverse impact on our ability to conduct our business or could materially affect our financial position, operating income, expense or cash flow.

RENT CONTROL LEGISLATION

        Certain states and municipalities have adopted laws and regulations specifically regulating the ownership and operation of manufactured home communities. These laws and regulations include provisions imposing restrictions on the timing or amount of rent increases and granting to community residents a right of first refusal on a sale of their community by the owner to a third party. Enactments of similar laws have been considered from time to time in other jurisdictions. We currently own 8,475 homesites in two states that have rent control regulations, Florida and California. These communities represent 13.3% of our total homesites. We presently expect to continue to operate manufactured home communities, and may in the future acquire manufactured home communities, in areas that are either subject to rent control or in which rent-limiting legislation exists or may be enacted. Laws and regulations regulating landlord/tenant relationships or otherwise relating to the ownership and operation of manufactured home communities, whether existing law or enacted in the future, could

10



limit our ability to increase rents or recover increases in our operating expenses and could make it more difficult for us to dispose of properties in certain circumstances.

INSURANCE

        We believe that our properties are covered by adequate fire, flood and property insurance as well as commercial liability insurance provided by reputable companies and with commercially reasonable deductibles and limits. Furthermore, we believe our businesses and business assets are likewise adequately insured against casualty loss and third-party liabilities. Changes in the insurance market since September 11, 2001, have caused significant increases in insurance costs and deductibles, and have increased the risk that affordable insurance may not be available in the future.

EMPLOYEES

        Our employees are all employed by our management services subsidiary and perform various property management, maintenance, acquisition, renovation and management functions. As of December 31, 2004, our management services subsidiary had 925 full-time equivalent employees. None of the employees is represented by a union.

RISK FACTORS

        Before you invest in our securities, you should be aware that there are various risks, including those described below. You should consider carefully these risk factors together with all of the other information included or incorporated by reference in this report before you decide your actions with respect to our securities. The following Risk Factors could adversely affect our revenue, expenses, net income, cash flow, ability to pay or refinance our debt obligations, ability to make distributions to our shareholders, and/or the per share trading price of our stock.

Risks Related to Our Properties and Operations

        Adverse economic or other conditions in the markets in which we do business, including our five largest markets of Dallas-Fort Worth, Texas; Atlanta, Georgia; Salt Lake City, Utah; the Front Range of Colorado; and Kansas City/Lawrence/Topeka, could negatively affect our occupancy and results of operations. Our operating results are dependent upon our ability to achieve and maintain a high level of occupancy in our communities. Adverse economic or other conditions in the markets in which we do business, and specifically in metropolitan areas of those markets, may negatively affect our occupancy and rental rates, which in turn, may negatively affect our revenues. If our communities do not generate revenues sufficient to meet our cash requirements, including operating and other expenses, debt service and capital expenditures, our net income, funds from operations ("FFO"), cash flow, financial condition, ability to make distributions to stockholders and common stock trading price could be adversely affected. The following factors, among others, may adversely affect the occupancy of our communities and/or the revenues generated by our communities:

    the national economic climate and the local or regional economic climate in the markets in which we operate, which may be adversely impacted by, among other factors, plant closings, industry slowdowns, relocation of businesses, and changing demographics;

    competition from other available manufactured housing sites or available land for the placement of manufactured homes outside of established communities and alternative forms of housing (such as apartment buildings and site-built single-family homes);

    local real estate market conditions such as the oversupply of manufactured housing sites or a reduction in demand for manufactured housing sites in an area;

11


      the residential rental market, which may limit the extent to which our rents, whether for homes or homesites, may be increased to meet increased expenses without decreasing our occupancy rates;

      perceptions by prospective tenants of the safety, convenience and attractiveness of our communities and the neighborhoods where they are located;

      our ability to provide adequate management, maintenance and insurance; or

      increased operating costs, including insurance premiums, real estate taxes and utilities.

            Our communities located in Dallas-Fort Worth, Texas; Atlanta, Georgia; Salt Lake City, Utah; the Front Range of Colorado; and Kansas City/Lawrence/Topeka contain approximately 11.4%, 7.8%, 6.0%, 5.2% and 3.8%, respectively, of our total homesites. As a result of the geographic concentration of our communities in these markets, we are particularly exposed to the risks of downturns in these local economies as well as to other local real estate market conditions or other conditions which could adversely affect our occupancy rates, rental rates and the values of communities in these markets.

            Our results of operations also would be adversely affected if our tenants are unable to pay rent or if our homesites or our rental homes are unable to be rented on favorable terms. If we are unable to promptly relet our homesites and rental homes or renew our leases for a significant number of our homesites or rental homes, or if the rental rates upon such renewal or reletting are significantly lower than expected rates, then our business and results of operations would be adversely affected. In addition, certain expenditures associated with each community (such as real estate taxes and maintenance costs) generally are not reduced when circumstances cause a reduction in income from such community and could increase without a corresponding increase in rental or other income. Furthermore, real estate investments are relatively illiquid and, therefore, will tend to limit our ability to vary our portfolio promptly in response to changes in economic or market conditions.

            In addition, periods of economic slowdown or recession, rising interest rates or declining demand for real estate, or the public perception that any of these events may occur, could result in a general decline in rents or an increase in defaults under existing leases, which would adversely affect our net income, FFO, cash flow, financial condition, ability to pay or refinance our debt obligations, ability to make distributions to our stockholders and the per share trading price of our common stock.

            We may not be able to maintain and improve our occupancy through expansion of our home lease with option to purchase program and our rental home program, which could negatively affect our revenue and our results of operations.    We have responded to the challenging operating environment for manufactured home communities by developing and implementing a range of programs and initiatives aimed at increasing and maintaining our occupancy, including our home lease with option to purchase program and our rental home program. Our ability to maintain and increase occupancy and improve our operating margins in our existing communities in the future will depend to a large degree upon the success of these programs.

            Pursuant to our rental home program, we acquire manufactured homes, place them on unoccupied homesites in selected communities in our portfolio and lease them, typically for a one-year lease term. For the year ended December 31, 2004, rental income received from residents of our rental homes totaled $40.3 million. Our overall occupancy at December 31, 2004 was 81.5% with homeowners occupying 72.1% of our total homesites and tenants in our rental homes occupying approximately 9.4% of our total homesites. If we are unable to improve and maintain occupancy in our communities through expansion of our lease with option to purchase program and our rental home program, our operating results may be negatively affected. Our ownership of rental homes also increases our capital requirements and our operating expenses and subjects us to greater exposure to risks such as re-leasing risks and mold-related claims. In addition, our increased sales and leasing activities increase our exposure to these matters as well as to legal and regulatory compliance costs and risks and to litigation and claims arising out of the same.

    12


            Our lease with option to purchase program is a new program which differs significantly from the lease-to-own programs offered by certain of our competitors, and we are not aware of any lease with option to purchase program structured in a manner similar to ours. Accordingly, while we believe our program has been structured and is being implemented in compliance with applicable legal and regulatory requirements in all material respects, we have no significant past experience operating this program and neither the structure and terms of the program nor our management and implementation of the program have been subject to review by any court or regulatory agency or authority in any suit or proceeding. There can be no assurance, if any such review were to occur, that the structure and terms of the program and our management and implementation of the program will be found to be in compliance with all such applicable legal and regulatory requirements. Any determination by a court or other agency or authority of competent jurisdiction finding a violation of any applicable legal or regulatory requirements, or the threat of such a determination, could subject us to material fines, penalties, judgments or other payments, which could have an adverse effect on our financial condition and results of operations, and also could result in significant changes to the structure and terms of the program, which could increase the costs to us of continuing the program or otherwise adversely affect our ability to continue to maintain the program, which could have an adverse effect on our ability to increase occupancy and improve our results of operations.

            We may not be able to maintain and improve our occupancy through expansion of our in-community home sales and financing initiative, which could negatively affect our revenue and our results of operations.    We have responded to the challenging operating environment for manufactured home communities by developing and implementing a range of programs and initiatives aimed at increasing and maintaining our occupancy, including our in-community home sales and financing initiative. Our ability to maintain and increase occupancy and improve our operating margins in our existing communities in the future will depend to some degree upon the success of this initiative. Through our in-community home sales and financing initiative, we intend to significantly expand our capability both to acquire for-sale manufactured home inventory and sell these homes to customers in our communities at reasonable prices and to finance sales of these homes to customers in our communities. We have obtained a multi-year debt facility pursuant to which we will be able to fund up to $125 million to support loan originations in connection with the sale of homes in our communities. If we are not able to maintain this debt facility, we do not expect to be able to fully fund this initiative, which could significantly impair our ability to maintain or increase our occupancy in our communities and to achieve growth in our revenue and operating margins.

            The availability of advances under our consumer finance debt facility is subject to certain conditions that are beyond our control. Conditions that could result in our inability to draw on these facilities include a downgrade of the lender's credit rating and the absence of certain markets for financing debt obligations secured by securities or mortgage loans. Funding under this facility may also be denied if the lender determines that the value of the assets serving as collateral would be insufficient to maintain the required 75% loan-to-value ratio upon giving effect to a request for funding. The lender can also at any time require that we prepay amounts funded or provide additional collateral if in its judgment this is necessary to maintain the 75% loan-to-value ratio.

            We have no significant operating history in the consumer finance business and we cannot assure you that we will be able to successfully expand this initiative and manage this business. Loans produced by our in-community home sales and financing initiative may have higher default rates than we anticipate, and demand for consumer financing may not be as great as we anticipate or may decline. Our in-community home sales and financing initiative operates in a regulated industry with significant consumer protection laws, and the regulatory framework may change in a manner which may adversely affect our operating results. The regulatory environment and associated consumer finance laws create a risk of greater liability from our in-community home sales and financing initiative and could subject us to private claims and awards. This initiative is dependent on licenses granted by state and federal

    13



    regulatory bodies, which may be withdrawn or which may not be renewed and which could have an adverse impact on our ability to achieve our operating objectives. We have obtained many, and are in the process of obtaining all of the remaining state and local licenses and permits necessary for us to implement this initiative in all of the markets in which we operate.

            We continue to work to integrate the Hometown communities, and we may not realize the improvements in occupancy and operating results that we anticipate from this acquisition.    The Hometown acquisition was significantly larger than the largest portfolio acquisition of manufactured home communities we had completed previously, and there can be no assurance that we will in fact be able to effectively integrate all of the Hometown communities and fully realize the anticipated benefits of this acquisition. In evaluating these communities following the acquisition, we have encountered and continue to address various issues associated with integrating them into our operations, including significant employee turnover and replacement, higher than anticipated deferred maintenance costs and issues relative to resident quality of life. Because we do not have the same operating experience with the Hometown communities as we do with our other manufactured home communities, we have not been able to fully anticipate operating difficulties with the Hometown communities, such as lease-related issues, zoning issues, environmental issues, personnel issues or mold-related issues, to the same degree that we can anticipate similar operating difficulties with the other manufactured home communities we currently operate. In addition, as a result of the Hometown acquisition, we now operate manufactured home communities in 14 new markets in which we did not previously have experience operating, and our lack of experience in these markets may hinder our ability to successfully operate the Hometown communities in these markets and to achieve our anticipated operating results.

            We also must continue to address the existing vacancies in the Hometown communities through our programs and initiatives aimed at increasing occupancy, including our rental home program and our in-community retail home sales and consumer financing initiative. Delays in completing the integration of the Hometown communities resulting from the issues described above have resulted in delays in implementing these programs and initiatives at the Hometown communities. If we are not successful in implementing our rental home program and other initiatives in managing the Hometown communities, we may not be able to achieve the improvements in occupancy and operating results that we anticipate from the Hometown acquisition, which could adversely affect our financial condition, results of operations, cash flow, per share trading price of our common stock and our ability to satisfy our debt service obligations and to pay distributions to our shareholders.

            The terms of our acquisition agreement with Hometown may cause us to incur additional costs and liabilities.    Pursuant to the acquisition agreement with Hometown, we have assumed all liabilities and obligations of Hometown with respect to the Hometown communities and the other acquired assets, whether known or unknown, absolute or contingent, and whether arising before or after the date we acquired the Hometown communities, subject to limited exceptions. In addition, Hometown is not required to indemnify us for any inaccuracy in or breach of any of its representations or warranties in the agreement. As a result of these provisions, we are responsible for liabilities and obligations with respect to the Hometown communities and the other acquired assets for which we have no recourse to Hometown or anyone else, and we may incur unanticipated costs in connection with completion of the Hometown acquisition and the integration of the Hometown communities in excess of our expected costs.

            The manufactured housing industry continues to face a challenging operating environment marked by a shortage of available financing for home purchases and a significant decrease in manufactured home shipments, which has put downward pressure on occupancy in manufactured home communities and may continue to do so.    The manufactured housing industry continues to face a challenging operating environment which has resulted in losses, exits from the industry and significant curtailment of activity among manufacturers, retailers and consumer finance companies. According to Manufactured Housing

    14



    Institute, or MHI, industry shipments (a measure of manufacturing production and wholesale sales) have declined from 372,843 homes in 1998 to 130,802 in 2004. We believe this ongoing period of challenging industry conditions was the result of an over-supply of consumer credit from 1994 to 1999, which led to over-stimulation in the manufacturing, retail home sales and financing sectors of the industry. When compared to the manufacturing, retail home sales and consumer finance sectors of the manufactured housing industry, the manufactured home community sector has been relatively less affected than the other three sectors but is also facing challenging conditions, including an increase in the number of repossessed and abandoned homes, a shortage of consumer financing to support new manufactured home sales and move-ins and resale of existing homes in manufactured home communities, and historically low mortgage interest rates and favorable credit terms for traditional entry-level, site-built housing, all of which has put downward pressure on occupancy levels in our manufactured home communities and may continue to do so. We expect industry conditions will remain difficult for the foreseeable future, based partly on overall economic conditions throughout the U.S. and a continued shortage of consumer financing for manufactured home buyers.

            We have reported historical accounting losses on a consolidated basis since our inception, and we may continue to report accounting losses in the future.    We have had net losses available to common stockholders of $94.7 million, $34.4 million, $40.8 million and $13.1 million for the years ended December 31, 2004, 2003, 2002, and 2001, respectively. As of December 31, 2004, our retained deficit was $252.0 million. There can be no assurance that we will not continue to incur net losses in the future.

            We may not be successful in identifying suitable acquisitions that meet our criteria or in completing such acquisitions and successfully integrating and operating acquired properties, which may impede our growth and negatively affect our results of operations.    Our ability to expand through acquisitions is a part of our business strategy and requires us to identify suitable acquisition candidates or investment opportunities that meet our criteria and are compatible with our growth strategy. We may not be successful in identifying suitable real estate properties or other assets that meet our acquisition criteria or in consummating acquisitions or investments on satisfactory terms. Failure to identify or consummate acquisitions will reduce the number of acquisitions we complete and slow our growth, which could in turn adversely affect our stock price.

            We continue to evaluate available manufactured home communities in select markets when strategic opportunities arise. Our ability to acquire properties on favorable terms and successfully integrate and operate them may be exposed to the following significant risks:

      we may be unable to acquire a desired property because of competition from local investors and other real estate investors with significant capital, including other publicly traded REITs and institutional investment funds;

      even if we are able to acquire a desired property, competition from other potential acquirers may significantly increase the purchase price which could reduce our profitability;

      even if we enter into agreements for the acquisition of manufactured home communities, these agreements are subject to customary conditions to closing, including completion of due diligence investigations to our satisfaction;

      we may be unable to finance the acquisition at all or on favorable terms;

      we may spend more than the time and amounts budgeted to make necessary improvements or renovations to acquired properties;

      we may be unable to quickly and efficiently integrate new acquisitions, particularly acquisitions of portfolios of properties, into our existing operations, and consequently our results of operations and financial condition could be adversely affected;

    15


        market conditions may result in higher than expected vacancy rates and lower than expected rental rates; and

        we may acquire properties subject to liabilities and without any recourse, or with only limited recourse, with respect to unknown liabilities such as liabilities for clean-up of undisclosed environmental contamination, claims by tenants, vendors or other persons dealing with the former owners of the properties and claims for indemnification by general partners, directors, officers and others indemnified by the former owners of the properties.

              The availability of competing housing alternatives in our markets could negatively affect occupancy levels and rents in our communities, which could adversely affect our revenue and our results of operations.    All of our properties are located in markets that include other manufactured home communities. The number of competing manufactured home communities in a particular market could have a material effect on our ability to lease our homes and/or homesites and to maintain or raise rents. Other forms of multifamily residential properties and single family housing, including rental properties, represent competitive alternatives to our communities. The availability of a number of other housing options, such as apartment units and new or existing site-built housing stock, as well as more favorable financing alternatives for the same, could have an adverse effect on our occupancy and rents, which could adversely affect our cash flow and financial condition and ability to make distributions to our shareholders.

              Uninsured losses or losses in excess of our insurance coverage could adversely affect our financial condition and our cash flow.    We maintain comprehensive liability, fire, flood (where appropriate), extended coverage and rental loss insurance with respect to our properties with policy specifications, limits and deductibles customarily carried for similar properties. Certain types of losses, however, may be either uninsurable or not economically insurable, such as losses due to earthquakes, riots, acts of war or terrorism. Should an uninsured loss occur, we could lose both our investment in, and anticipated profits and cash flow from, a property, which could adversely affect our financial condition and our ability to make distributions to our shareholders. In addition, if any such loss is insured, we may be required to pay a significant deductible on any claim for recovery of such a loss prior to our insurer being obligated to reimburse us for the loss or the amount of the loss may exceed our coverage for the loss.

              Environmental compliance costs and liabilities associated with operating our communities may affect our results of operations.    Under various federal, state and local laws, ordinances and regulations, owners and operators of real estate may be liable for the costs of removal or remediation of certain hazardous or toxic substances on or in such property. Such laws often impose such liability without regard to whether the owner or operator knew of, or was responsible for, the presence of such hazardous or toxic substances. The presence of such substances, or the failure to properly remediate such substances, may adversely affect the owner's or operator's ability to lease, sell or rent such property or to borrow using such property as collateral. Persons who arrange for the disposal or treatment of hazardous or toxic substances may also be liable for the costs of removal or remediation of such substances at a disposal or treatment facility, whether or not such facility is owned or operated by such person. Certain environmental laws impose liability for release of asbestos-containing materials into the air and third parties may seek recovery from owners or operators of real properties for personal injury associated with asbestos-containing materials.

              In connection with the ownership (direct or indirect), operation, management and development of real properties, we may be considered an owner or operator of such properties or as having arranged for the disposal or treatment of hazardous or toxic substances and, therefore, potentially liable for removal or remediation costs, as well as certain other related costs, including governmental fines and injuries to persons and property. All but one of our properties have been subject to a Phase I or similar environmental audit (which involves general inspections without soil sampling or ground water

      16



      analysis) completed by independent environmental consultants. These environmental audits have not revealed any significant environmental liability that we believe would have a material adverse effect on our business or results of operations. No assurances can be given that existing environmental studies with respect to any of our properties reveal all environmental liabilities, that any prior owner or operator of our properties did not create any material environmental condition not known to us, or that a material environmental condition does not otherwise exist as to any one or more of our properties. Furthermore, material environmental conditions, liabilities, or compliance concerns may have arisen after the review was completed or may arise in the future; and future laws, ordinances or regulations may impose material additional environmental liability, which would adversely affect our financial condition, results from operations and ability to make distributions to stockholders.

              Increases in taxes and regulatory compliance costs may reduce our revenue.    Costs resulting from changes in real estate tax laws generally are not passed through to tenants directly and will affect us. Increases in income, service or other taxes generally are not passed through to tenants under leases and may adversely affect our net income, FFO, cash flow, financial condition, ability to pay or refinance our debt obligations, ability to make distributions to stockholders, and the per share trading price of our common stock. Similarly, changes in laws increasing the potential liability for environmental conditions existing on properties or increasing the restrictions on discharges or other conditions may result in significant unanticipated expenditures, which would adversely affect our business and results of operations.

              Rent control or rent stabilization legislation and other regulatory restrictions may limit our ability to increase rents or dispose of our properties.    Certain states and municipalities have adopted laws and regulations specifically regulating the ownership and operation of manufactured home communities. These laws and regulations include provisions imposing restrictions on the timing or amount of rent increases and granting to community residents a right of first refusal on a sale of their community by the owner to a third party. Enactments of similar laws and regulations have been or may be considered from time to time in other jurisdictions. We currently own 8,475 homesites in two states that have rent control regulations, Florida and California. These communities represent 13.3% of our total homesites. We presently expect to continue to operate manufactured home communities, and may in the future acquire manufactured home communities, in areas that either are subject to one or more of these types of laws or regulations or in which legislation with respect to such laws or regulations may be enacted in the future. Laws and regulations regulating landlord/tenant relationships or otherwise relating to the ownership and operation of manufactured home communities, whether existing law or enacted in the future, could limit our ability to increase rents or recover increases in our operating expenses and could make it more difficult for us to dispose of properties in certain circumstances.

              Costs associated with complying with the Americans with Disabilities Act of 1990 may result in unanticipated expenses.    Under the Americans with Disabilities Act of 1990, or ADA, all places of public accommodation are required to meet certain federal requirements related to access and use by disabled persons. These requirements became effective in 1992. A number of additional federal, state and local laws may also require modifications to our properties, or restrict certain further renovations of the properties, with respect to access thereto by disabled persons. For example, the Fair Housing Amendments Act of 1988, or FHAA, requires apartment properties first occupied after March 13, 1990 to be accessible to the handicapped. Noncompliance with the ADA or the FHAA could result in the imposition of fines or an award of damages to private litigants and also could result in an order to correct any non-complying feature, which could result in substantial capital expenditures. Although we believe that our properties are substantially in compliance with present requirements, we have not conducted an audit or investigation of all of our properties to determine our compliance and we cannot predict the ultimate cost of compliance with the ADA, the FHAA or other legislation. If one or more of our communities is not in compliance with the ADA, the FHAA or other legislation, then we would be required to incur additional costs to bring the community into compliance. If we incur substantial

      17



      costs to comply with the ADA, the FHAA or other legislation, our financial condition, results of operations, cash flow, per share trading price of our common stock and our ability to satisfy our debt service obligations and to pay distributions could be adversely affected.

              We may incur significant costs complying with other regulations applicable to our business.    The properties in our portfolio are subject to various federal, state and local regulatory requirements, such as state and local fire, life-safety and utility compliance requirements. If we fail to comply with these various requirements, we might incur governmental fines or private damage awards. We believe that the properties in our portfolio are currently in material compliance with all applicable regulatory requirements. Requirements may change and future requirements may require us to make significant unanticipated expenditures that could adversely affect our net income, FFO, cash flow and financial condition, ability to satisfy our debt service obligations, the per share trading price of our common stock and ability to make distributions to our stockholders.

              Expansion of our existing communities entails certain risks which may negatively affect our operating results.    We may expand our existing communities where a community contains adjacent undeveloped land and where the land is zoned for manufactured housing. The manufactured home community expansion business involves significant risks in addition to those involved in the ownership and operation of established manufactured home communities, including the risks that financing may not be available on favorable terms for expansion projects, that the cost of construction may exceed estimates or budgets, that construction and lease-up may not be completed on schedule resulting in increased debt service expense and construction costs, that long-term financing may not be available on completion of construction, and that homesites may not be leased on profitable terms or at all. In connection with any expansion of our existing communities, if any of the above occurred our financial condition, results of operations and ability to make expected distributions to stockholders could be adversely affected.

              Exposure to mold and contamination-related claims could adversely affect our results of operations.    We own a significant number of rental homes, which we lease to third parties. In each of these rental homes, we run a risk of mold, mildew and/or fungus related claims if these items are found in any home. In addition, we provide water and sewer systems in our communities and we run the risk that if a home is not properly connected to a system, or if the integrity of the system is breached, mold or other contamination can develop. If this were to occur, we could incur significant remedial costs and we may also be subject to private damage claims and awards, which could be material. If we become subject to claims in this regard, it could adversely affect our financial condition, results of operations and insurability, which could adversely affect our stock price and our ability to make distributions to our stockholders.

      Risks Related to Our Debt Financings

              We are subject to the risks normally associated with debt financing, including the risk that payments of principal and interest on borrowings may leave us with insufficient cash to operate our communities or to pay our current quarterly distributions or any distributions necessary to maintain our REIT status.    As of December 31, 2004, we had approximately $1,001.6 million of outstanding indebtedness, all of which was secured. We expect to incur additional debt in the future to the extent necessary to fund our future cash needs, including making additional borrowings under our revolving credit facility or additional borrowings pursuant to other available financing sources. Additionally, we do not anticipate that our internally generated cash flow will be adequate to repay our existing indebtedness upon maturity and, therefore, we expect to repay our indebtedness through refinancing and equity offerings. Further, we may need to borrow funds to maintain our current rate of quarterly cash distributions or to make distributions required to maintain our REIT status.

      18


              Our level of debt and the limitations imposed on us by our debt agreements could have significant adverse consequences, including the following:

        our cash flow may be insufficient to meet our required principal and interest payments;

        we may be unable to borrow additional funds, either on favorable terms or at all, as needed, including to make acquisitions or to maintain our current quarterly dividend rate or make distributions required to maintain our REIT status;

        we may be unable to refinance our indebtedness at maturity or the refinancing terms may be less favorable than the terms of our original indebtedness;

        because a portion of our debt bears interest at variable rates, an increase in interest rates could materially increase our interest expense;

        we may be forced to dispose of one or more of our properties, possibly on disadvantageous terms;

        after debt service, the amount available for distributions to our stockholders is reduced;

        our debt level could place us at a competitive disadvantage compared to our competitors with less debt;

        we may experience increased vulnerability to economic and industry downturns, reducing our ability to respond to changing business and economic conditions;

        we may default on our obligations and the lenders or mortgagees may foreclose on our properties that secure their loans and receive an assignment of rents and leases;

        we may violate restrictive covenants in our loan documents, which would entitle the lenders to accelerate our debt obligations; and

        our default under any one of our mortgage loans with cross-default or cross-collateralization provisions could result in default on other indebtedness or result in the foreclosures of other properties.

              We could become more highly leveraged because our organizational documents contain no limitation on the amount of debt we may incur.    Our organizational documents contain no limitations on the amount of indebtedness that we or our operating partnership may incur. Although we intend to maintain a balance between our total outstanding indebtedness and the value of our portfolio, we could alter this balance at any time. If we become more highly leveraged, then the resulting increase in debt service could adversely affect our ability to make payments on our outstanding indebtedness and to pay our anticipated distributions and/or any distributions required to maintain our REIT status.

              Increases in interest rates may increase our interest expense, which would adversely affect our cash flow, our ability to service our indebtedness and our ability to make distributions to our stockholders.    As of December 31, 2004, approximately 23% of our debt was subject to variable interest rates. An increase in interest rates could increase our interest expense, which would adversely affect our cash flow, our ability to service our indebtedness and our ability to make distributions to our stockholders. As of December 31, 2004, we had a total of $229.9 million of variable rate debt bearing a weighted average interest rate of approximately 5.66% per annum. On February 26, 2004 we entered into a two-year interest rate swap agreement pursuant to which we effectively fixed the base rate portion of the interest rate with respect to $100 million of our variable rate debt. As a result, as of December 31, 2004, approximately 13% of our total indebtedness was subject to variable interest rates for a minimum of two years.

      19



              Failure to hedge effectively against interest rate changes may adversely affect our results of operations.    We seek to manage our exposure to interest rate volatility by using interest rate hedging arrangements that involve risks, such as the risk that counterparties may fail to honor their obligations under these arrangements, and that these arrangements may not be effective in reducing our exposure to interest rate changes. Failure to hedge effectively against interest rate changes may adversely affect our financial condition, results of operations and ability to make distributions to our stockholders.

              Our growth depends on external sources of capital which are outside of our control.    In order to maintain our qualification as a REIT, we are required under the Internal Revenue Code to annually distribute at least 90% of our REIT taxable income, determined without regard to the dividends paid deduction and excluding any net capital gain. In addition, we will be subject to income tax at regular corporate rates to the extent that we distribute less than 100% of our REIT taxable income, including any net capital gains. Because of these distribution requirements, we may not be able to fund future capital needs, including any necessary acquisition financing, from operating cash flow. Consequently, we rely on third-party sources to fund our capital needs. We may not be able to obtain the financing on favorable terms or at all. Any additional debt we incur will increase our leverage. Our access to third-party sources of capital depends, in part, on:

        general market conditions;

        the market's perception of our growth potential;

        our current debt levels;

        our current and expected future earnings;

        our cash flow and cash distributions; and

        the market price per share of our common stock.

              If we cannot obtain capital from third-party sources, we may not be able to acquire properties when strategic opportunities exist, satisfy our debt service obligations or make the cash distributions to our stockholders necessary to maintain our qualification as a REIT.

      Risks Related to Organizational and Corporate Structure

              Our business could be harmed if key personnel terminate their employment with us.    Our success is dependent on the efforts of our executive officers and senior management team. The top four members of our senior management team have in excess of 33 years of combined experience in the manufactured housing industry. While we believe that we could find replacements for these key personnel, the loss of their services could materially and adversely affect our operations. We currently own and are the beneficiary of "key-man" life insurance for Scott D. Jackson, our Chairman and Chief Executive Officer, and we have entered into employment agreements with both Mr. Jackson and John G. Sprengle, our President and Co-Chief Operating Officer.

              We may change our investment and financing strategies and enter into new lines of business without stockholder consent, which may result in riskier investments than our current investments.    We may change our investment and financing strategies and enter into new lines of business at any time without the consent of our stockholders, which could result in our making investments and engaging in business activities that are different from, and possibly riskier than, the investments and businesses described in this prospectus. A change in our investment strategy or our entry into new lines of business may increase our exposure to interest rate and other risk or real estate market fluctuations.

              Our failure to qualify as a REIT would result in higher tax expenses and reduced cash available for distribution to our stockholders.    Although we believe that we have operated and will continue to operate in a manner that enables us to meet the requirements for qualification as a REIT for U.S.

      20



      federal income tax purposes, no assurance can be given that we are organized or will continue to operate in a manner so as to qualify or remain so qualified. Qualification as a REIT involves the satisfaction of numerous requirements (some on an annual and quarterly basis) established under highly technical and complex provisions of the Internal Revenue Code for which there are only limited judicial or administrative interpretations, and involves the determination of various factual matters and circumstances not entirely within our control.

              If we fail to qualify as a REIT in any taxable year, we would not be allowed a deduction for dividends paid to our stockholders in computing our taxable income and would be subject to U.S. federal income tax (including any applicable alternative minimum tax) on our taxable income at corporate tax rates. Moreover, unless entitled to relief under certain statutory provisions, we also would be disqualified from electing to be a REIT for the four taxable years following the year during which our qualification is lost. This treatment would reduce our net earnings available for investment or distribution to our stockholders because of the additional tax liability to us for the years involved. As a result of the additional U.S. federal income tax liability, we might need to borrow funds or liquidate certain investments on terms that may be disadvantageous to us in order to pay the applicable tax, and we would not be compelled to make distributions under the Internal Revenue Code.

              Joint venture investments could be adversely affected by our lack of sole decision-making authority, our reliance on co-venturer's financial condition and disputes between us and our co-venturers.    We may co-invest in the future with third parties through partnerships, joint ventures or other entities, acquiring non-controlling interests in or sharing responsibility for managing the affairs of a property, partnership, joint venture or other entity. In such event, we would not be in a position to exercise sole decision-making authority regarding the property, partnership, joint venture or other entity. Investments in partnerships, joint ventures, or other entities may, under certain circumstances, involve risks not present were a third party not involved, including the possibility that partners or co-venturers might become bankrupt or fail to fund their share of required capital contributions. Partners or co-venturers may have economic or other business interests or goals which are inconsistent with our business interests or goals, and may be in a position to take actions contrary to our policies or objectives. Such investments may also have the potential risk of impasses on decisions, such as a sale, because neither we nor the partner or co-venturer would have full control over the partnership or joint venture. Disputes between us and partners or co-venturers may result in litigation or arbitration that would increase our expenses and prevent our officers and/or directors from focusing their time and effort on our business. Consequently, actions by or disputes with partners or co-venturers might result in subjecting properties owned by the partnership or joint venture to additional risk. In addition, we may in certain circumstances be liable for the actions of our third-party partners or co-venturers. We will seek to maintain sufficient control of such entities to permit them to achieve our business objectives.

              Our Chief Executive Officer has outside business interests which could require time and attention.    Scott D. Jackson, our Chairman and Chief Executive Officer, has outside business interests which include his ownership of Global Mobile Limited Liability Company, or Global Mobile, and JJ&T Enterprises, Inc., or JJ&T, both of which, through a commonly owned subsidiary, Global E, own and six operate manufactured home communities. In addition, Mr. Jackson's employment agreement includes an exception to his non-competition covenant pursuant to which Mr. Jackson is permitted to devote time to the management and operations of Global Mobile and JJ&T, consistent with past practice. Although Mr. Jackson's employment agreement requires that he devote substantially his full business time and attention to our company, this agreement also permits Mr. Jackson to devote time to his outside business interests consistent with past practice. As a result, these outside business interests could potentially interfere with Mr. Jackson's ability to devote time to our business and affairs.

              Conflicts of interest could arise as a result of our relationship with our operating partnership.    Conflicts of interest could arise in the future as a result of the relationships between us and our affiliates, on the

      21



      one hand, and our operating partnership or any partner thereof, on the other. Our directors and officers have duties to our company and our stockholders under applicable Maryland law in connection with their management of our company. At the same time, we, as general partner, have fiduciary duties to our operating partnership and to the limited partners under Delaware law in connection with the management of our operating partnership. Our duties as general partner to our operating partnership and its partners may come into conflict with the duties of our directors and officers to our company and our stockholders. The partnership agreement of our operating partnership does not require us to resolve such conflicts in favor of either our stockholders or the limited partners in our operating partnership.

              Unless otherwise provided for in the relevant partnership agreement, Delaware law generally requires a general partner of a Delaware limited partnership to adhere to fiduciary duty standards under which it owes its limited partners the highest duties of good faith, fairness and loyalty and which generally prohibit such general partner from taking any action or engaging in any transaction as to which it has a conflict of interest.

              Additionally, the partnership agreement expressly limits our liability by providing that we, and our officers and directors, will not be liable or accountable in damages to our operating partnership, the limited partners or assignees for errors in judgment, mistakes of fact or law or for any act or omission if we, or such director or officer, acted in good faith. In addition, our operating partnership is required to indemnify us, our affiliates and each of our respective officers, directors, employees and agents to the fullest extent permitted by applicable law against any and all losses, claims, damages, liabilities, joint or several, expenses, judgments, fines and other actions incurred by us or such other persons, provided that our operating partnership will not indemnify for (i) willful misconduct or a knowing violation of the law or (ii) any transaction for which such person received an improper personal benefit in violation or breach of any provision of the partnership agreement.

              The provisions of Delaware law that allow the common law fiduciary duties of a general partner to be modified by a partnership agreement have not been resolved in a court of law, and we have not obtained an opinion of counsel covering the provisions set forth in the partnership agreement that purport to waive or restrict our fiduciary duties that would be in effect under common law were it not for the partnership agreement.

              We may incur adverse consequences if we expand or enter into new non-real estate business ventures.    Our operating partnership owns or invests in businesses that currently or may in the future engage in more diverse and riskier ventures, such as the sale of manufactured homes and financing of manufactured home sales on a broader scale (rather than only to customers in our communities), inventory financing, sales of home improvement products, brokerage of manufactured homes, acting as agent for sales of insurance and related products, third-party property management and other non-real estate business ventures that our management and board of directors determine, using reasonable business judgment, will benefit us.

              If we seek to enter into new non-real estate business ventures and to grow our existing non-real estate business ventures, we may risk our ability to maintain our REIT status. In addition, this strategy would expose the holders of our securities to more risk than a business strategy in which our operations are limited to real estate business ventures, because we do not have the same experience in non-real estate business ventures that we do in the ownership and operation of manufactured home communities and the related businesses we conduct.

              Certain provisions of Maryland law and our organizational documents, including the stock ownership limit imposed by our charter, may inhibit market activity in our stock and could prevent or delay a change in control transaction.    Our charter, bylaws, the partnership agreement of our operating partnership and Maryland law contain provisions that may delay, defer or prevent a change of control or other transaction that might involve a premium price for our common stock or otherwise be in the best

      22



      interest of our stockholders, including supermajority vote and cause requirements for removal of directors and advance notice requirements for director nominations and stockholder proposals.

              Our charter provides that no individual may beneficially own more than 9.8% (in value or number of shares, whichever is more restrictive) of the outstanding shares of our common stock or more than 9.8% in value of our outstanding shares of our stock. These restrictions on transferability and ownership will not apply if the board of directors determines that it is no longer in our best interests to continue to qualify as a REIT. These ownership limits could delay, defer or prevent a change of control or other transaction that might involve a premium price for our common stock or otherwise be in the best interest of our stockholders.

              Our board of directors has the power to issue additional shares of our stock in a manner that may not be in your best interests.    Our charter authorizes our board of directors to issue additional authorized but unissued shares of common stock, preferred stock or special voting stock. In addition, our board of directors may classify or reclassify any unissued shares of common stock or preferred stock and may set the preferences, rights and other terms of the classified or reclassified shares. Although our board of directors has no intention to do so at the present time, it could issue additional shares of our special voting stock or establish a series of preferred stock that could have the effect of delaying, deferring or preventing a change in control or other transaction that might involve a premium price for our common stock or otherwise be in the best interest of our stockholders.

              Our rights and the rights of our stockholders to take action against our directors and officers are limited.    Maryland law provides that a director or officer has no liability in that capacity if he or she performs his or her duties in good faith, in a manner he or she reasonably believes to be in our best interests and with the care that an ordinarily prudent person in a like position would use under similar circumstances. In addition, our charter eliminates our directors' and officers' liability to us and our stockholders for money damages except for liability resulting from actual receipt of an improper benefit in money, property or services or active and deliberate dishonesty established by a final judgment and which is material to the cause of action. Our bylaws require us to indemnify our directors and officers for liability resulting from actions taken by them in those capacities to the maximum extent permitted by Maryland law. As a result, we and our stockholders may have more limited rights against our directors and officers than might otherwise exist under common law. In addition, we may be obligated to fund the defense costs incurred by our directors and officers.

              Our management has limited experience operating a public company.    Our board of directors and executive officers have overall responsibility for the management and oversight of our business and operations, and, while certain of our officers have extensive experience in real estate marketing, acquisitions, development, management, finance and law, none of them has significant prior experience in operating a public company. We cannot assure you that our past experience will be sufficient to successfully operate our company as a public company.

              To maintain our REIT status, we may be forced to borrow funds on a short-term basis during unfavorable market conditions.    To qualify as a REIT, we generally must distribute to our stockholders at least 90% of our REIT taxable income each year, excluding capital gains, and we will be subject to regular corporate income taxes to the extent that we distribute less than 100% of our REIT taxable income each year. In addition, we will be subject to a 4% nondeductible excise tax on the amount, if any, by which distributions paid by us in any calendar year are less than the sum of 85% of our ordinary income, 95% of our capital gain net income and 100% of our undistributed income from prior years. In order to maintain our REIT status and avoid the payment of income and excise taxes, we may need to borrow funds on a short-term basis to meet the REIT distribution requirements even if the then prevailing market conditions are not favorable for these borrowings. These short-term borrowing needs could result from a difference in timing between the actual receipt of cash and inclusion of

      23



      income for U.S. federal income tax purposes, or the effect of non-deductible capital expenditures, the creation of reserves or required debt or amortization payments.

              Dividends payable by REITs do not generally qualify for the reduced tax rates on qualified dividends.    Until tax years beginning after December 31, 2008, certain qualified dividends payable to individual U.S. stockholders are taxed at 15%. Generally, dividends payable by REITs will not constitute qualified dividends eligible for the reduced rates. The more favorable rates applicable to regular corporate dividends could cause stockholders who are individuals to perceive investments in REITs to be relatively less attractive than investments in the stocks of non-REIT corporations that pay dividends, which could adversely affect the value of the stock of REITs, including our common stock and our preferred stock.

              In addition, the relative attractiveness of real estate in general may be adversely affected by the newly favorable tax treatment given to corporate dividends, which could negatively affect the value of our properties.

              Possible legislative or other actions affecting REITs could adversely affect our stockholders.    The rules dealing with federal income taxation are constantly under review by persons involved in the legislative process and by the IRS and the U.S. Treasury Department. Changes to the tax law (which changes may have retroactive application) could adversely affect our stockholders. It cannot be predicted whether, when, in what forms, or with what effective dates, the tax laws applicable to us or our stockholders will be changed.

      Risks Related to Our Common Stock

              Our current periodic cash distribution to our common stockholders may exceed our FFO available to our common stockholders in the future.    For the twelve months ended December 31, 2004, our annual cash distribution to our common stockholders exceeded our FFO available to our common stockholders. We funded our annual cash distribution for the year ended December 31, 2004 from our operating cash flow, from cash generated from our senior fixed and variable rate mortgage debt incurred in connection with the completion of our IPO in February 2004, and from other borrowings. Unless our FFO available to common stockholders increases substantially, we will be required to fund future cash distributions to our common stockholders from other borrowings, from sales of some of our properties, or from other available financing sources or we will have to reduce such distributions. If we use working capital or proceeds from such other borrowings, from sales of some of our properties, or from other available financing sources to fund these distributions, this will reduce the availability of these funds for other purposes, including the purchase of homes necessary to implement our programs for increasing our occupancy, which could negatively impact our financial condition and results from operations and our ability to expand our business and further fund our growth initiatives.

              An increase in interest rates may have an adverse effect on the price of our common stock.    One of the factors that may influence the price of our common stock in the public market will be the annual distributions to stockholders relative to the prevailing market price of our common stock. An increase in market interest rates, which are currently at low levels relative to historical rates, may lead prospective purchasers of our common stock to expect a higher dividend yield and higher interest rates would likely increase our borrowing costs and potentially decrease funds available for distribution. Thus, higher market interest rates could adversely affect the market price of our common stock.

      24



      OUR MARKETS

              The following table sets forth certain information regarding our top 20 markets, as defined by management and arranged from our largest market to our smallest market, as of December 31, 2004:

      Markets(1)

       Number of
      Total
      Homesites

       Percentage
      of Total
      Homesites

       Occupancy
      12/31/04

       Rental Income
      Per Occupied
      Homesite
      Per Month(2)
      12/31/04

      Dallas—Ft. Worth, TX 7,250 11.4%77.4%$357
      Atlanta, GA 4,994 7.8%84.8% 340
      Salt Lake City, UT 3,834 6.0%90.1% 342
      Front Range of CO 3,289 5.2%86.7% 431
      Kansas City—Lawrence—Topeka, MO—KS 2,430 3.8%87.0% 284
      Jacksonville, FL 2,256 3.5%86.4% 337
      Wichita, KS 2,215 3.5%62.3% 290
      Orlando, FL 1,989 3.1%87.5% 337
      St. Louis, MO—IL 1,950 3.1%78.5% 290
      Oklahoma City, OK 1,895 3.0%77.2% 309
      Greensboro—Winston Salem, NC 1,412 2.2%68.9% 256
      Davenport—Moline—Rock Island, IA—IL 1,406 2.2%84.4% 267
      Inland Empire, CA 1,223 1.9%92.0% 414
      Elkhart—Goshen, IN 1,217 1.9%79.9% 317
      Charleston—North Charleston, SC 1,180 1.9%77.8% 233
      Southeast Florida 1,124 1.8%95.5% 481
      Nashville, TN 1,102 1.7%68.7% 279
      Raleigh—Durham—Chapel Hill, NC 1,095 1.7%82.9% 329
      Syracuse, NY 1,091 1.7%55.4% 337
      Tampa—Lakeland—Winter Haven, FL 999 1.6%77.8% 277
        
       
           
       Subtotal Top 20 Markets 43,951 69.0%81.2% 337
      All Other Markets 19,710 31.0%82.6% 294
        
       
           
       Total/Weighted Average 63,661 100.0%81.5%$317
        
       
           

      (1)
      Markets are defined by our management.

      (2)
      Rental Income is defined as homeowner lot rental income, home renter lot and home income and other rental income reduced by move-in bonuses and rent concessions. Rental income does not include utility and other income.

      25



      ITEM 2.    THE PROPERTIES

      GENERAL

              As of December 31, 2004 our portfolio consisted of 315 manufactured home communities comprising approximately 64,000 homesites located in 27 states, generally oriented toward all-age living.

              As of December 31, 2004, our communities had an occupancy rate of 81.5%. Leases for homeowners are generally month-to-month, or in limited cases year-to-year, and require security deposits. In the case of our residents renting homes from us, lease terms are typically one year, and require a security deposit. Under our lease with option to purchase program, residents enter into leases with a twelve to sixty month term, pay a security deposit and option fee and commit to monthly payments creditable to their down payment upon purchase of the home. We commit to the price of the home upon purchase at the end of the lease.

              The following table sets forth certain information regarding our communities, arranged from our largest to smallest market, as of December 31, 2004. Rental income includes homeowner rental income and home renter rental income reduced by move in bonuses and rent concessions.

      Community Name

       State
       Number of
      Homesites

       Occupancy
      12/31/04

       Rental Income
      Per Occupied
      Homesite
      Per Month

      Dallas—Ft. Worth, TX         
      Meadow Glen TX 409 66.5%$293
      Brookside Village TX 394 78.9% 283
      Southfork TX 324 91.4% 415
      Creekside TX 312 77.2% 306
      Village North TX 289 87.2% 390
      Summit Oaks TX 278 83.5% 362
      Chalet City TX 257 85.2% 338
      Twin Parks TX 247 64.8% 441
      Lakewood TX 224 74.6% 438
      Quail Run TX 224 76.8% 381
      Willow Terrace TX 223 62.3% 442
      Arlington Lakeside TX 220 89.5% 321
      Mesquite Meadows TX 212 79.2% 306
      Amber Village TX 204 61.8% 331
      Highland Acres TX 197 80.2% 397
      Eagle Ridge TX 188 85.6% 384
      Denton Falls TX 186 57.0% 397
      Terrell Crossing TX 186 68.8% 424
      Rolling Hills TX 183 91.3% 301
      Dynamic TX 156 76.3% 354
      Cottonwood Grove TX 151 86.8% 481
      Mesquite Ridge TX 145 79.3% 316
      Silver Leaf TX 145 85.5% 269
      Willow Springs TX 140 82.1% 377
      Aledo TX 139 89.2% 303
      Golden Triangle TX 138 93.5% 433
      Dynamic II TX 135 91.9% 374
      Shadow Mountain TX 129 70.5% 320
      El Lago TX 122 88.5% 344
      Mesquite Green TX 121 93.4% 305
      Hampton Acres TX 119 68.1% 452
      Sunset Village TX 112 77.7% 351
      Kimberly @ Creekside TX 107 70.1% 291
      Oak Park Village TX 95 82.1% 420
      Shady Creek TX 95 77.9% 310
      Creekside Estates TX 92 66.3% 355
                

      26


      Hidden Oaks TX 87 75.9% 403
      El Dorado TX 79 63.3% 267
      Mulberry Heights TX 67 80.6% 378
      Zoppe's TX 60 83.3% 213
      El Lago II TX 59 67.8% 384
          
       
       
       Dallas—Ft. Worth, TX—Total/Weighted Average   7,250 77.4%$357
          
       
       
      Atlanta, GA         
      Hunter Ridge GA 838 80.9%$342
      Landmark Village GA 520 76.0% 326
      Shadowood GA 506 86.8% 340
      Riverdale (Colonial Coach) GA 445 83.4% 346
      Lamplighter Village GA 430 91.4% 375
      Stone Mountain GA 354 81.4% 362
      Castlewood Estates GA 309 93.9% 326
      Woodlands of Kennesaw GA 271 85.6% 383
      Smoke Creek GA 264 82.2% 335
      Four Seasons GA 214 80.4% 307
      Marnelle GA 204 89.7% 325
      Friendly Village GA 203 97.5% 380
      Plantation Estates GA 131 87.8% 293
      Golden Valley GA 128 71.1% 314
      Lakeside GA 102 94.1% 250
      Jonesboro (Atlanta Meadows) GA 75 100.0% 278
          
       
       
       Atlanta, GA—Total/Weighted Average   4,994 84.8%$340
          
       
       
      Salt Lake City, UT         
      Camelot UT 379 99.7%$386
      Country Club Mobile Estates UT 323 98.8% 375
      Crescentwood Village UT 273 100.0% 351
      Windsor Mobile Estates UT 249 94.8% 361
      Evergreen Village UT 238 74.8% 310
      Riverdale UT 232 92.2% 325
      Villa West UT 211 93.8% 362
      Lakeview Estates UT 209 94.3% 357
      Sunset Vista UT 207 77.8% 331
      Riverside UT 201 89.6% 509
      Sundown UT 200 88.0% 326
      Viking Villa UT 192 91.1% 270
      Washington Mobile Estates UT 186 88.7% 313
      Overpass Point MHC UT 181 64.6% 283
      Brookside UT 170 92.4% 349
      Western Mobile Estates UT 145 75.9% 306
      Willow Creek Estates UT 137 94.9% 173
      Kopper View MHC UT 61 83.6% 255
      Redwood Village UT 40 100.0% 355
          
       
       
       Salt Lake City, UT—Total/Weighted Average   3,834 90.1%$342
          
       
       
      Front Range of CO         
      Harmony Road CO 486 90.1%$421
      Stoneybrook CO 429 61.8% 386
      Wikiup CO 339 91.2% 463
      Villa West CO 330 88.8% 394
      The Meadows CO 303 90.1% 476
      Mountainside Estates CO 225 81.3% 501
      Thornton Estates CO 207 96.6% 459
      Countryside CO 173 89.0% 338
      Inspiration Valley CO 140 85.7% 492
                

      27


      Pleasant Grove CO 114 84.2% 397
      Loveland CO 113 97.3% 402
      Sheridan CO 111 90.1% 508
      Grand Meadow CO 104 100.0% 361
      Mobile Gardens CO 100 98.0% 467
      Shady Lane CO 64 90.6% 361
      Commerce Heights CO 51 96.1% 402
          
       
       
       Front Range of CO—Total/Weighted Average   3,289 86.7%$431
          
       
       
      Kansas City—Lawrence—Topeka, MO—KS         
      Springdale Lake MO 441 88.9%$292
      River Oaks KS 397 79.8% 280
      Northland MO 281 96.4% 282
      Ridgewood Estates KS 277 86.6% 274
      Easy Living KS 261 93.9% 295
      Meadowood KS 250 87.6% 240
      Harper Woods KS 142 83.8% 327
      Shawnee Hills KS 109 67.0% 324
      Pine Hills KS 93 89.2% 298
      Riverside KS 93 89.2% 267
      Brittany Place KS 86 84.9% 277
          
       
       
       Kansas City—Lawrence—Topeka, MO—KS—Total/Weighted Average   2,430 87.0%$284
          
       
       
      Jacksonville, FL         
      Portside FL 928 96.2%$332
      CV—Jacksonville FL 643 84.4% 351
      Ortega Village FL 284 70.8% 322
      Deerpointe FL 212 79.7% 361
      Magnolia Circle FL 127 77.2% 326
      Connie Jean FL 62 72.6% 259
          
       
       
       Jacksonville, FL—Total/Weighted Average   2,256 86.4%$337
          
       
       
      Wichita, KS         
      The Towneship at Clifton KS 551 53.5%$280
      Twin Oaks KS 392 67.9% 279
      Chisholm Creek KS 254 60.6% 217
      The Woodlands KS 244 73.4% 305
      Navajo Lake Estates KS 160 63.8% 312
      Glen Acres KS 136 64.0% 288
      Sherwood Acres KS 112 55.4% 326
      Sleepy Hollow KS 86 50.0% 378
      Park Avenue Estates KS 85 78.8% 401
      El Caudillo KS 67 80.6% 310
      Sunset 77 KS 52 53.8% 189
      Audora KS 41 65.9% 373
      Sycamore Square KS 35 42.9% 220
          
       
       
       Wichita, KS—Total/Weighted Average   2,215 62.3%$290
          
       
       
      Orlando, FL         
      Shadow Hills FL 666 68.9%$368
      Siesta Lago FL 489 96.1% 356
      Chalet North FL 403 95.8% 359
      College Park FL 131 99.2% 240
      Carriage Court East FL 128 98.4% 292
      Carriage Court Central FL 118 98.3% 281
      Wheel Estates FL 54 100.0% 221
          
       
       
       Orlando, FL—Total/Weighted Average   1,989 87.5%$337
          
       
       
                

      28


      St. Louis, MO—IL         
      Enchanted Village IL 506 68.0%$298
      Mallard Lake IL 277 89.2% 315
      Country Club Manor MO 248 82.7% 311
      Siesta Manor MO 227 73.1% 277
      Brookshire Village MO 202 68.8% 255
      Castle Acres IL 167 98.2% 240
      Rockview Heights MO 103 86.4% 345
      Oak Grove IL 73 79.5% 298
      Vogel Manor MHC MO 73 89.0% 244
      Bush Ranch MO 46 69.6% 261
      Hidden Acres MO 28 78.6% 318
          
       
       
       St. Louis, MO—IL—Total/Weighted Average   1,950 78.5%$290
          
       
       
      Oklahoma City, OK         
      Burntwood OK 410 85.6%$265
      Westlake OK 335 72.5% 317
      Westmoor OK 284 69.0% 387
      Meridian Sooner OK 203 93.1% 294
      Golden Rule OK 200 72.0% 315
      Timberland OK 173 78.0% 314
      Overholser Village OK 165 78.2% 304
      Glenview OK 64 64.1% 264
      Misty Hollow OK 61 57.4% 343
          
       
       
       Oklahoma City, OK—Total/Weighted Average   1,895 77.2%$309
          
       
       
      Greensboro—Winston Salem, NC         
      Oakwood Forest NC 482 71.2%$252
      Woodlake NC 307 64.8% 273
      Autumn Forest NC 297 53.2% 220
      Village Park NC 241 85.5% 277
      Gallant Estates NC 85 78.8% 245
          
       
       
       Greensboro—Winston Salem, NC—Total/Weighted Average   1,412 68.9%$256
          
       
       
      Davenport—Moline—Rock Island, IA—IL         
      Cloverleaf IL 292 95.5%$283
      Silver Creek IA 280 81.8% 237
      Five Seasons Davenport IA 269 78.4% 248
      Falcon Farms IL 214 84.1% 276
      Lakewood Estates IA 180 90.0% 297
      Lakeside—IA IA 123 71.5% 257
      Whispering Hills IL 48 79.2% 293
          
       
       
       Davenport—Moline—Rock Island, IA—IL—Total/Weighted Average   1,406 84.4%$267
          
       
       
      Inland Empire, CA         
      Desert Palms MHC CA 309 84.5%$392
      Meridian Terrace CA 257 94.6% 449
      Parkview Estates CA 200 90.5% 454
      Bermuda Palms CA 185 97.8% 329
      La Quinta Ridge CA 151 94.7% 371
      Lido Estates CA 121 95.9% 509
          
       
       
       Inland Empire, CA—Total/Weighted Average   1,223 92.0%$414
          
       
       
      Elkhart—Goshen, IN         
      Broadmore IN 368 65.8%$321
      Highland IN 246 87.4% 261
      Twin Pines IN 232 90.1% 308
                

      29


      Oak Ridge IN 204 87.3% 294
      Forest Creek IN 167 76.6% 451
          
       
       
       Elkhart—Goshen, IN—Total/Weighted Average   1,217 79.9%$317
          
       
       
      Charleston—North Charleston, SC         
      Carnes Crossing SC 602 73.3%$230
      Saddlebrook SC 425 86.1% 264
      The Pines SC 153 72.5% 145
          
       
       
       Charleston—North Charleston, SC—Total/Weighted Average   1,180 77.8%$233
          
       
       
      Southeast Florida         
      Western Hills FL 394 98.2%$549
      Sunshine City FL 350 94.9% 473
      Lakeside of the Palm Beaches FL 260 93.1% 394
      Havenwood FL 120 93.3% 462
          
       
       
       Southeast Florida—Total/Weighted Average   1,124 95.5%$481
          
       
       
      Nashville, TN         
      Countryside Village TN 350 69.4%$349
      Weatherly Estates I TN 270 63.7% 265
      Shady Hills TN 220 72.7% 221
      Trailmont TN 131 84.0% 290
      Weatherly Estates II TN 131 55.0% 187
          
       
       
       Nashville, TN—Total/Weighted Average   1,102 68.7%$279
          
       
       
      Raleigh—Durham—Chapel Hill, NC         
      Green Spring Valley NC 322 89.8%$317
      Foxhall Village NC 315 74.3% 349
      Deerhurst NC 202 79.2% 305
      Stony Brook North NC 184 90.2% 381
      Pleasant Grove NC 72 81.9% 230
          
       
       
       Raleigh—Durham—Chapel Hill, NC—Total/Weighted Average   1,095 82.9%$329
          
       
       
      Syracuse, NY         
      Casual Estates NY 961 54.3%$355
      Pine Haven MHP NY 130 63.1% 218
          
       
       
       Syracuse, NY—Total/Weighted Average   1,091 55.4%$337
          
       
       
      Tampa—Lakeland—Winter Haven, FL         
      Winter Haven Oaks FL 339 56.3%$224
      Pedaler's Pond FL 213 86.9% 301
      Cypress Shores FL 203 90.1% 266
      Indian Rocks FL 148 84.5% 310
      Alafia Riverfront FL 96 96.9% 321
          
       
       
       Tampa—Lakeland—Winter Haven, FL—Total/Weighted Average   999 77.8%$277
          
       
       
      Sioux City, IA—NE         
      Evergreen Village IA 518 72.4%$283
      Siouxland Estates NE 271 86.3% 292
      Tallview Terrace IA 205 80.5% 277
          
       
       
       Sioux City, IA—NE—Total/Weighted Average   994 77.9%$284
          
       
       
                

      30


      Des Moines, IA         
      Southridge Estates IA 257 84.8%$332
      Country Club Crossing IA 225 84.9% 292
      Sunrise Terrace IA 200 79.5% 252
      Ewing Trace IA 182 100.0% 298
      Arbor Lake IA 40 72.5% 245
          
       
       
       Des Moines, IA—Total/Weighted Average   904 86.2%$295
          
       
       
      Flint, MI         
      Torrey Hills MI 377 79.6%$363
      Villa MI 319 62.7% 355
      Birchwood Farms MI 142 88.7% 307
          
       
       
       Flint, MI—Total/Weighted Average   838 74.7%$349
          
       
       
      Corpus Christi, TX         
      Misty Winds TX 352 81.5%$297
      Seascape TX 244 62.3% 347
      Seamist TX 160 62.5% 442
          
       
       
       Corpus Christi, TX—Total/Weighted Average   756 71.3%$338
          
       
       
      Pueblo, CO         
      Meadowbrook CO 387 67.4%$311
      Sunset Country CO 203 70.9% 348
      Oasis CO 161 88.2% 330
          
       
       
       Pueblo, CO—Total/Weighted Average   751 72.8%$326
          
       
       
      Southern New York         
      New Twin Lakes NY 256 97.7%$489
      Huguenot Estates NY 166 99.4% 324
      Spring Valley Village NY 134 100.0% 650
      Connelly Terrace NY 100 100.0% 357
      Washingtonville Manor NY 83 98.8% 559
          
       
       
       Southern New York—Total/Weighted Average   739 98.9%$471
          
       
       
      Cedar Rapids, IA         
      Marion Village IA 483 79.3%$244
      Cedar Terrace IA 254 76.4% 245
          
       
       
       Cedar Rapids, IA—Total/Weighted Average   737 78.3%$245
          
       
       
      Philadelphia—Wilmington—Atlantic City, PA—NJ—DE—MD         
      Valley View—Danboro PA 230 100.0%$360
      Valley View—Honey Brook PA 146 84.2% 313
      Sunnyside PA 71 97.2% 388
      Martin'S PA 60 95.0% 287
      Hideaway PA 40 85.0% 306
      Shady Grove PA 40 100.0% 317
      Gregory Courts PA 39 94.9% 311
      Mountaintop PA 39 94.9% 300
      Valley View—Morgantown PA 23 91.3% 309
      Scenic View PA 18 100.0% 349
      Nichols PA 10 100.0% 330
          
       
       
       Philadelphia—Wilmington—Atlantic City, PA—NJ—DE—MD—Total/Weighted Average   716 94.4%$334
          
       
       
                

      31


      Manhattan, KS         
      Colonial Gardens KS 342 98.5%$289
      Riverchase KS 159 98.1% 302
      Blue Valley KS 147 93.2% 355
          
       
       
       Manhattan, KS—Total/Weighted Average   648 97.2%$307
          
       
       
      Birmingham, AL         
      Green Park South AL 412 96.1%$259
      100 Oaks AL 234 65.8% 243
          
       
       
       Birmingham, AL—Total/Weighted Average   646 85.1%$254
          
       
       
      Tyler, TX         
      Shiloh Pines TX 331 70.4%$320
      Eagle Creek TX 177 90.4% 263
      Rose Country Estates TX 105 72.4% 369
          
       
       
       Tyler, TX—Total/Weighted Average   613 76.5%$309
          
       
       
      Stillwater, OK         
      Crestview OK 237 65.8%$268
      Eastern Villa OK 125 80.0% 265
      Countryside OK 118 68.6% 294
      Oakridge / Stonegate OK 108 77.8% 298
          
       
       
       Stillwater, OK—Total/Weighted Average   588 71.6%$278
          
       
       
      Shreveport—Bossier City, LA         
      Pinecrest Village LA 427 73.5%$196
      Stonegate LA 157 94.3% 242
          
       
       
       Shreveport—Bossier City, LA—Total/Weighted Average   584 79.1%$211
          
       
       
      Las Cruces, NM         
      Encantada NM 354 85.3%$331
      Valley Verde NM 220 71.4% 312
          
       
       
       Las Cruces, NM—Total/Weighted Average   574 80.0%$324
          
       
       
      Gainesville, FL         
      Oak Park Village FL 344 91.3%$235
      Whitney FL 206 97.1% 234
          
       
       
       Gainesville, FL—Total/Weighted Average   550 93.5%$234
          
       
       
      Huntsville, AL         
      Merrimac Manor AL 172 15.7%$381
      Green Cove AL 164 86.0% 175
      Cedar Creek AL 132 56.8% 195
      Rambling Oaks AL 82 80.5% 228
          
       
       
       Huntsville, AL—Total/Weighted Average   550 56.2%$208
          
       
       
      Scranton—Wilkes-Barre—Hazleton, PA         
      Maple Manor PA 316 86.4%$213
      Moosic Heights PA 152 78.9% 222
      Oakwood Lake Village PA 79 84.8% 211
          
       
       
       Scranton—Wilkes-Barre—Hazleton, PA—Total/Weighted Average   547 84.1%$215
          
       
       
      Pocatello, ID         
      Philbin Estates ID 180 42.8%$231
      Cowboy ID 174 76.4% 344
      Belaire ID 171 78.9% 271
          
       
       
       Pocatello, ID—Total/Weighted Average   525 65.7%$291
          
       
       
                

      32


      Gillette, WY         
      Eastview WY 213 81.7%$374
      Westview WY 130 84.6% 288
      Highview WY 94 87.2% 267
      Park Plaza WY 78 97.4% 264
          
       
       
       Gillette, WY—Total/Weighted Average   515 85.8%$314
          
       
       
      Casper, WY         
      Hidden Hills WY 125 96.0%$323
      Terrace WY 112 97.3% 289
      Green Valley Village WY 105 96.2% 380
      Plainview WY 70 94.3% 359
      Terrace II WY 70 98.6% 364
          
       
       
       Casper, WY—Total/Weighted Average   482 96.5%$338
          
       
       
      Grand Forks, ND         
      Columbia Heights ND 302 93.0%$317
      President's Park ND 164 87.8% 280
          
       
       
       Grand Forks, ND—Total/Weighted Average   466 91.2%$304
          
       
       
      Cheyenne, WY         
      Big Country WY 248 88.7%$213
      Cimmaron Village WY 153 91.5% 317
      Englewood Village WY 61 88.5% 321
          
       
       
       Cheyenne, WY—Total/Weighted Average   462 89.6%$262
          
       
       
      Salina, KS         
      Cedar Creek, KS KS 155 57.4%$338
      Prairie Village KS 130 80.8% 259
      West Cloud Commons KS 109 67.9% 286
          
       
       
       Salina, KS—Total/Weighted Average   394 68.0%$292
          
       
       
      Fayetteville—Springdale, AR         
      Northern Hills AR 181 82.3%$280
      Western Park AR 113 70.8% 267
      Oak Glen AR 87 85.1% 239
          
       
       
       Fayetteville—Springdale, AR—Total/Weighted Average   381 79.5%$267
          
       
       
      Naples, FL         
      Southwind Village FL 334 100.0%$387
          
       
       
      Dubuque, IA         
      Terrace Heights IA 317 81.4%$286
          
       
       
      Waterloo, IA         
      Cedar Knoll IA 290 96.2%$204
          
       
       
      El Paso, TX         
      Mission Estates TX 286 67.1%$301
          
       
       
      Elmira, NY         
      Collingwood MHP NY 101 80.2%$207
      Crestview PA 97 53.6% 223
      Chelsea PA 84 78.6% 234
          
       
       
       Elmira, NY—Total/Weighted Average   282 70.6%$220
          
       
       
                

      33


      Bloombsburg, PA         
      Brookside Village PA 171 83.6%$231
      Pleasant View Estates PA 108 70.4% 231
          
       
       
       Bloombsburg, PA—Total/Weighted Average   279 78.5%$231
          
       
       
      Albany—Schenectady—Troy, NY         
      Forest Park NY 183 95.1%$338
      Birch Meadows NY 63 81.0% 331
      Park D'Antoine NY 17 94.1% 281
          
       
       
       Albany—Schenectady—Troy, NY—Total/Weighted Average   263 91.6%$332
          
       
       
      Huntsville, TX         
      Tanglewood TX 262 69.8%$320
          
       
       
      Chambersburg, PA         
      Carsons PA 130 85.4%$205
      Valley View—Chambersburg PA 100 86.0% 186
      Green Acres PA 24 100.0% 200
          
       
       
       Chambersburg, PA—Total/Weighted Average   254 87.0%$197
          
       
       
      Schuylkill Haven, PA         
      Frieden Manor PA 192 91.7%$235
      Pine Terrace PA 25 84.0% 216
          
       
       
       Schuylkill Haven, PA—Total/Weighted Average   217 90.8%$233
          
       
       
      Hays, KS         
      Countryside (KS) KS 212 77.8%$262
          
       
       
      Western Slope of CO         
      Picture Ranch CO 114 99.1%$257
      The Vineyards CO 97 84.5% 297
          
       
       
       Western Slope of CO—Total/Weighted Average   211 92.4%$274
          
       
       
      Somerset, PA         
      Sunny Acres PA 207 92.3%$211
          
       
       
      Pittsburgh, PA         
      Suburban Estates PA 202 93.6%$219
          
       
       
      Los Alamos, NM         
      Royal Crest NM 178 82.0%$466
          
       
       
      Killeen-Temple, TX         
      Bluebonnet Estates TX 173 76.3%$331
          
       
       
      Lancaster, PA         
      Valley View—Ephrata PA 149 98.7%$267
          
       
       
      Binghamton, NY         
      Blue Ridge MHP NY 68 91.2%$214
      Kintner Estates NY 55 94.5% 227
          
       
       
       Binghamton, NY—Total/Weighted Average   123 92.7%$220
          
       
       
      Cambridge, MD         
      Beaver Run MD 118 98.3%$225
          
       
       
                

      34


      Reading, PA         
      Valley View—Reading (Tuckerton) PA 65 100.0%$315
      Valley View—Fleetwood PA 30 93.3% 286
      Valley View—Wernersville PA 23 100.0% 305
          
       
       
       Reading, PA—Total/Weighted Average   118 98.3%$307
          
       
       
      Laramie, WY         
      Breazeale WY 117 95.7%$299
          
       
       
      Farmington, NM         
      Sunset Mobile Village NM 114 91.2%$239
          
       
       
      Harrisburg—Lebanon—Carlisle, PA         
      Monroe Valley PA 44 95.5%$244
          
       
       
        Total/Weighted Average   63,661 81.5%$317
          
       
       


      ITEM 3.    LEGAL PROCEEDINGS

              We are a party to various legal actions resulting from our operating activities. These actions consist of litigation and administrative proceedings arising in the ordinary course of business, some of which are covered by liability insurance, and none of which is expected to have a material adverse effect on our consolidated financial condition, results of operations or cash flows taken as a whole.


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

              No matters were submitted to a vote of the company's security holders during the fourth quarter of the fiscal year covered by this report.

      35



      PART II

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

              Our common stock is traded on the New York Stock Exchange under the symbol "ARC". Our common stock has no public trading history prior to February 12, 2004. The initial public offering price of our common stock on February 12, 2004 was $19.00 per share. Our common stock closed at $12.38 on March 29, 2005 and there were 300 holders of record of the 40,874,832 outstanding shares of our common stock.

              Our Series A Cumulative Redeemable Preferred Stock is traded on the New York Stock Exchange under the symbol "ARC Pr A". Our Series A Preferred Stock has no public trading history prior to February 12, 2004. Our Series A preferred stock closed at $24.70 on March 29, 2005. At our IPO, the Company issued 5,000,000 shares of Series A preferred stock at an initial public offering price of $25.00 per share that have no stated par value and a liquidation preference of $25.00 per share, plus all accumulated, accrued and unpaid dividends.

              At December 31, 2004, we had 2,403,528 Operating Partnership Units that were issued to various limited partners during our 2002 Reorganization and 1,005,668 PPUs issued on June 30, 2004 as part of the D.A.M. portfolio acquisition outstanding. Each OP Unit outstanding is paired with 1.9268 shares of our special voting stock (each a "Paired Equity Unit") that allows each OP Unit holder to vote on matters as if it were a common share of our stock. Each OP Unit is redeemable for cash, or at our election, one share of our common stock.

              On March 10, 2004, we declared a quarterly dividend of $0.1493 per share of common stock, prorated from February 18, 2004 to March 31, 2004. We paid the total common stock dividend of $6.5 million on April 15, 2004 to shareholders of record on March 31, 2004. In addition, on March 10, 2004 we declared a dividend of $0.4182 on each share of our Series A Cumulative Redeemable Preferred Stock, prorated from February 18, 2004 to April 30, 2004. We paid the preferred stock dividend of $2.1 million on April 30, 2004 to shareholders of record on April 15, 2004.

              On June 14, 2004, we declared a quarterly dividend of $0.3125 per share of common stock and OP Units. We paid the total common stock dividend of $13.6 million on July 15, 2004 to shareholders of record on June 30, 2004. In addition, on June 14, 2004 we declared a dividend of $0.5156 on each share of our Series A Cumulative Redeemable Preferred Stock. This dividend was paid July 30, 2004 to shareholders of record on July 15, 2004.

              On September 14, 2004, we declared a quarterly dividend of $0.3125 per share of common stock and OP Unit. We paid the total common stock dividend and OP Unit distribution of $13.5 million on October 15, 2004 to shareholders of record on September 30, 2004. In addition, on September 14, 2004, we declared a dividend of $0.5156 on each share of our Series A Cumulative Redeemable Preferred Stock. This dividend was paid October 29, 2004 to shareholders of record on October 15, 2004. As of September 30, 2004, we had accrued $1.7 million of the preferred stock dividend, representing the portion of the dividend earned by preferred shareholders through that date.

              On December 10, 2004, we declared a quarterly dividend of $0.3125 per share of common stock and OP Unit. We paid the total common stock dividend and OP Unit distribution of $13.5 million on January 14, 2004 to shareholders of record on December 31, 2004. In addition, on December 10, 2004, we declared a dividend of $0.5156 on each share of our Series A Cumulative Redeemable Preferred Stock. This dividend was paid January 31, 2004 to shareholders of record on January 15, 2004. As of December 31, 2004, we had accrued $1.7 million of the preferred stock dividend, representing the portion of the dividend earned by preferred shareholders through that date.

      36



              On March 10, 2005, we declared a quarterly dividend of $0.3125 per share of common stock and OP Unit. The dividend is payable to shareholders of record on March 31, 2005. In addition, on March 10, 2005, we declared a dividend of $0.5156 on each share of our Series "A" Cumulative Redeemable Preferred Stock. This dividend is payable to shareholders of record on April 15, 2005.

              From time to time we issue shares of our common stock in exchange for operating partnership units, or OP Units, tendered to our Operating Partnership for redemption in accordance with the provisions of their respective agreements.

              The following table discloses the high and low stock prices per quarter for our common and preferred stock during 2004:

       
       Common
      Stock

       Series A
      Preferred
      Stock

      1st Quarter 2004    
       High 19.00 26.85
       Low 18.10 25.30

      2nd Quarter 2004

       

       

       

       
       High 18.92 26.45
       Low 14.33 23.75

      3rd Quarter 2004

       

       

       

       
       High 17.01 26.75
       Low 14.85 25.00

      4th Quarter 2004

       

       

       

       
       High 15.12 26.15
       Low 12.26 24.50


      ITEM 6.    SELECTED FINANCIAL AND OPERATING DATA

              Our historical consolidated balance sheet data as of December 31, 2004 and 2003 and our consolidated statement of operations data for the years ended December 31, 2004, 2003 and 2002 have been derived from our audited historical financial statements included elsewhere in this Form 10-K.

              The following table shows our selected historical financial data for the periods indicated (in thousands, except per share data). All selected financial data has been restated to reflect the 30 non-core communities sold during 2004 or held for sale as of December 31, 2004 as discontinued operations. You should read our selected historical financial data, together with the notes thereto, in conjunction with the more detailed information contained in our financial statements and related notes

      37



      and "Management's Discussion and Analysis of Financial Condition and Results of Operations" included elsewhere in this Form 10-K.

       
       Year Ended December 31,
       
       
       2004(4)
       2003
       2002(1)
       2001
       2000
       
      Statement of Operations Data:                
      Revenue                
       Rental income $187,267 $125,915 $92,610 $35,024 $22,605 
       Sales of manufactured homes  15,221  21,681  31,942     
       Utility and other income  20,065  15,599  11,942  2,525  1,370 
       Net consumer finance interest income  104         
        
       
       
       
       
       
        Total revenue  222,657  163,195  136,494  37,549  23,975 
        
       
       
       
       
       
      Expenses                
       Property operations  75,150  44,366  33,341  10,742  6,095 
       Real estate taxes  16,621  10,247  6,633  2,432  1,373 
       Cost of manufactured homes sold  18,267  18,357  25,826     
       Retail home sales, finance, insurance and other operations  8,198  7,382  8,597     
       Property management  7,127  5,527  4,105  2,491  2,436 
       General & administrative  29,361  16,818  13,088  9,047  7,173 
       Initial public offering costs  4,417         
       Early termination of debt  16,685         
       Depreciation and amortization  72,014  46,467  37,058  14,943  9,974 
       Real estate and retail home asset impairment  3,591  1,385       
       Goodwill impairment  863    13,557     
       Interest expense  56,892  57,386  43,804  14,714  13,067 
        
       
       
       
       
       
        Total expenses  309,186  207,935  186,009  54,369  40,118 
       Interest income  (1,616) (1,439) (1,390) (2,871) (2,168)
        
       
       
       
       
       
      Net loss before allocation to minority interest  (84,913) (43,301) (48,125) (13,949) (13,975)
      Minority interest  5,471  5,983  6,460  14  13 
        
       
       
       
       
       
      Loss from continuing operations  (79,442) (37,318) (41,665) (13,935) (13,962)
       Income (loss) from discontinued operations  1,915  31  1,040  819  (149)
       Gain (loss) on sale of discontinued operations  (8,549) 3,333       
       Minority interest in discontinued operations  383  (466) (209) (1) 1 
        
       
       
       
       
       
      Net loss  (85,693) (34,420) (40,834) (13,117) (14,110)
      Preferred stock dividend  (8,966)          
        
       
       
       
       
       
      Net loss attributable to common stockholders $(94,659)$(34,420)$(40,834)$(13,117)$(14,110)
        
       
       
       
       
       
      Net loss per share from continuing operations                
       Basic loss per share $(2.33)$(2.20)$(2.87)$(1.54)$(2.17)
        
       
       
       
       
       
       Diluted loss per share $(2.33)$(2.20)$(2.94)$(1.54)$(2.17)
        
       
       
       
       
       

      Income (loss) per share from discontinued operations

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       
       Basic income (loss) per share $(0.16)$0.17 $0.06 $0.09 $(0.02)
        
       
       
       
       
       
       Diluted income (loss) per share $(0.16)$0.17 $0.06 $0.09 $(0.02)
        
       
       
       
       
       
      Net loss per share to common stockholders                
       Basic loss per share $(2.49)$(2.03)$(2.81)$(1.45)$(2.19)
        
       
       
       
       
       
       Diluted loss per share $(2.49)$(2.03)$(2.88)$(1.45)$(2.19)
        
       
       
       
       
       
                       

      38


      Weighted average per share/OP unit information:                
        Common shares outstanding(2)  37,967  16,973  14,535  9,062  6,441 
        OP units outstanding(2)  3,387  2,726  1,818     
        
       
       
       
       
       
        Diluted shares outstanding(2)  41,354  19,699  16,353  9,062  6,441 
        
       
       
       
       
       

      Balance sheet data (at period end)

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       
       Rental and other property, net $1,532,780 $863,515 $854,445 $335,387 $260,161 
       Cash and cash equivalents  39,802  26,626  38,239  23,668  37,340 
       Loan reserves and restricted cash  31,019  46,083  52,598  11,981  19,350 
       Total assets  1,813,002  1,125,833  1,136,538  429,979  343,175 
       Notes payable and preferred interest  1,001,622  773,394  736,819  238,034  186,465 
       Total liabilities  1,097,296  817,849  788,617  271,143  204,908 
       Stockholders' equity  659,047  265,345  299,765  158,774  138,191 

      Cash flow data:

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       
       Net cash flow provided by (used in):                
        Operating activities $27,034 $10,681 $14,267 $6,626 $(3,177)
        Investing activities  (607,615) (47,693) (137,473) (104,638) (91,185)
        Financing activities  593,757  25,389  137,787  84,340  111,976 

      Cash dividends declared per share:

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       
       Preferred stock dividends $1.97 $ $ $ $ 
        
       
       
       
       
       
       Common stock and OP Unit dividends $1.09 $ $ $ $ 
        
       
       
       
       
       

      Non-GAAP financial measure:

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       

       
       Funds from operations ("FFO")(3) $(23,175)$1,271 $(11,403)$2,214 $(3,293)

      (1)
      Financial data for the year ended December 31, 2002 reflects the effects of the reorganization from May 2, 2002, the date of completion of the reorganization, through period end. We accounted for the reorganization under the purchase method of accounting.

      (2)
      Reflects 0.519-for-1 reverse stock split on our common stock and OP units effective on January 23, 2004 retroactive to all periods presented.

      (3)
      As defined by the National Association of Real Estate Investment Trusts, or NAREIT, funds from operations, or FFO, represents income (loss) from continuing operations (computed in accordance with GAAP), excluding gains (or losses) from sales of property, plus real estate related depreciation and amortization (excluding amortization of loan origination costs) and after adjustments for unconsolidated partnerships and joint ventures. We present FFO because we consider it an important supplemental measure of our operating performance and believe it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting their results. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate assets diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. Because FFO excludes depreciation and amortization unique to real estate, gains and losses from property dispositions and extraordinary items, it provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, development activities and interest costs, providing perspective not immediately apparent from net income. We compute FFO in accordance with standards established by the Board of Governors of NAREIT in its March 1995 White Paper (as amended in November 1999 and April 2002), which may differ from the methodology for calculating FFO utilized by other equity REITs and, accordingly, may not be comparable to such other REITs. Further, FFO does not represent amounts available for management's discretionary use because of needed capital replacement or expansion, debt service obligations, or other commitments and uncertainties. FFO should not be considered as an alternative to net income (loss) (computed in accordance with GAAP) as an indicator of our financial performance or to cash flow from operating activities (computed in accordance with GAAP) as an indicator of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to pay dividends or make distributions.

      39


      (4)
      Financial data for the year ended 2004 reflects the effects of a) the IPO, financing transactions and Hometown Communities Acquisition that we completed on February 18, 2004; and b) the acquisition of the D.A.M. communities we acquired on June 30, 2004 and other community acquisitions.

              The following table presents the reconciliation of our net loss from continuing operations computed in accordance with GAAP to FFO (in thousands).

       
       For Year Ended December 31,
       
       
       2004(a)
       2003(b)
       2002(c)
       2001
       2000
       
      Reconciliation of FFO:                
       Loss from continuing operations $(79,442)$(37,318)$(41,665)$(13,935)$(13,962)
       Plus:                
        Depreciation and amortization  72,014  46,467  37,058  14,943  9,974 
        Income (loss) from discontinued operations  1,915  31  1,040  819  (149)
        Depreciation and amortization from discontinued operations  3,134  2,589  1,957  2,536  2,247 
       Less:                
        Amortization of loan origination fees  (5,952) (3,213) (4,129) (1,896) (1,212)
        Depreciation expense on furniture, equipment and vehicles  (1,264) (1,112) (1,019) (237) (181)
        Minority interest portion of FFO reconciling items  (4,614) (6,173) (4,645) (16) (10)
        
       
       
       
       
       
       FFO $(14,209)$1,271 $(11,403)$2,214 $(3,293)
        Less: preferred dividends  (8,966)        
        
       
       
       
       
       
       FFO available to common stockholders $(23,175)$1,271 $(11,403)$2,214 $(3,293)
        
       
       
       
       
       

      (a)
      FFO for the year ended December 31, 2004 includes charges for the following: (i) retail losses of $11.2 million related to sales of older vacant homes sold during the fourth quarter at discounts to their original costs and marketing and promotion costs both incurred to drive occupancy, help establish and drive our Hispanic marketing initiative and reduce future repairs and maintenance costs in our rental home portfolio; (ii) $3.0 million of impairment charges related to older vacant rental homes we expect to sell in 2005 at prices less than their carrying value in order to continue to drive occupancy in specific markets and reduce repairs and maintenance costs in our rental home portfolio; (iii) $0.9 million of goodwill impaiment related to our insurance business; (iv) $1.0 million of severance costs related to the fourth quarter resignation of our chief operating officer and the second quarter resignation of other executive officers; (v) approximately $500,000 of impairment charges related to three communities; and (vi) approximately $500,000 related to property damage sustained during the hurricanes that occurred in the third quarter in the Southeast United States.

      (b)
      FFO for the year ended December 31, 2003 includes a charge of $1.4 million for retail home sales asset impairment and other expense and a charge of approximately $864,000 for the cost of vacating unused office space and $337,000 in executive severance.

      (c)
      FFO for the year ended December 31, 2002 includes charges incurred in the reorganization in connection with the repayment of debt including $1.9 million for exit fees and $1.6 million for the write off of unamortized loan costs, and includes a charge of $13.6 million to write off goodwill associated with our retail home sales and insurance businesses. For more details see our consolidated financial statements for the years ended December 31, 2004, 2003 and 2002.

      40



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

              The following discussion should be read in conjunction with the consolidated historical financial statements and notes appearing elsewhere in this Form 10-K and the financial information set forth in the tables below. All amounts in the following discussion are in thousands except per share and homesite data.

              This annual report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements include, without limitation, statements concerning property acquisitions and dispositions, development activity and capital expenditures, capital raising activities, rent growth, occupancy, and rental expense growth. Words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates," and variations of such words and similar expressions are intended to identify such forward-looking statements. Such statements involve known and unknown risks, uncertainties, and other factors which may cause the actual results, performance or achievements of Affordable Residential Communities Inc. to be materially different from the results of operations or plans expressed or implied by such forward-looking statements. Such factors include, among other things, unanticipated adverse business developments affecting us, or our properties, adverse changes in the real estate markets and general and local economies and business conditions. Although we believe that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore such statements included in this report may not prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as representations by us or any other person that the results or conditions described in such statements or the objectives and plans of the company will be achieved.

      GENERAL STRUCTURE OF THE COMPANY AND RECENT DEVELOPMENTS

              We are a fully integrated, self-administered and self-managed real estate investment trust ("REIT") focused primarily on the acquisition, renovation, repositioning and operation of all-age manufactured home communities. We also conduct certain complementary business activities focused on improving and maintaining occupancy in our communities, including the rental of manufactured homes, the retail sale of manufactured homes, the financing of sales of manufactured homes and acting as agent in the sale of homeowners' insurance and other related insurance products. We conduct substantially all of our activities through our operating partnership, of which we are the sole general partner and in which we hold an approximate 94.4% ownership interest.

              Beginning in 1995, our co-founders founded several companies under the name "Affordable Residential Communities" or "ARC" for the purpose of engaging in the business of acquiring, renovating, repositioning and operating manufactured home communities, as well as certain related businesses. We were formed in July 1998 as a Maryland corporation for the purpose of acting as the investment vehicle for and a co-general partner of our Operating Partnership. This was the fourth real property partnership organized and operated by our co-founders. In May 2002, we completed a reorganization in which we acquired substantially all the other real property partnerships and other related businesses organized and operated by our co-founders.

              On February 18, 2004, we completed our initial public offering. We issued 22.3 million shares of common stock at $19.00 per share (excluding 2.3 million shares sold by selling shareholders). On March 18, 2004, our underwriters exercised their over-allotment option to purchase 791,592 shares of common stock at $19.00 per share. Our net proceeds from the initial public offering was $517.5 million. Included with the IPO proceeds, we raised $125.0 million of gross proceeds through the issuance of 5.0 million shares of Series A Cumulative Redeemable Preferred Stock netting the company $119.1 million.

      41



              In connection with the IPO we completed the following additional transactions:

        The acquisition of 90 communities from Hometown America for $615.3 million comprising 26,406 homesites. This includes eleven communities acquired post-closing upon the completion of the loan assumption process, with the final three loan assumptions completed on April 9, 2004.

        A financing transaction totaling $500.0 million comprising of $215.3 million of 10 year fixed rate mortgage debt with an interest rate of 5.53%, $100.7 million of five year fixed rate mortgage debt with an interest rate of 5.05% and $184.0 million of two year floating rate mortgage debt. We used the proceeds to repay certain indebtedness and to fund a portion of the Hometown acquisition.

        The closing of a $125.0 million consumer finance facility (as expected to be amended in connection with completing our $75 million lease receivables line of credit) to support our in-community home sales and in-community finance programs.

              On June 30, 2004 we acquired 36 manufactured home communities from the D.A.M. MASTER ENTITY, L.P. The communities are located in 3 states and include 3,573 homesites. The total purchase price (including the cost of manufactured homes) was approximately $65.5 million including assumed indebtedness with a fair value of $29.7 million.

      OVERVIEW OF RESULTS

              For the year ended December 31, 2004, net loss available to common stockholders was $94.7 million or $2.49 loss per share, as compared to a net loss available to common stockholders of $34.4 million or $2.03 per share for the year ended December 31, 2003, and $40.8 million or $2.88 per share for the year ended December 31, 2002. For the year ended December 31, 2004, FFO was $(23.2) million as compared to $1.3 million and $(11.4) million for the years ended December 31, 2003 and 2002, respectively.

              Our results for the year of 2004 were impacted by charges totaling $31.2 million related to our IPO, financing activities and the Hometown acquisition. The primary components of the charges include: (i) restricted stock grants of $10.1 million associated with our IPO, (ii) write-off of loan origination costs and exit fees associated with the termination of indebtedness of $16.7 million and (iii) IPO related costs of $4.4 million. These costs are not expected to recur in future reporting periods.

              Our results for the year ended December 31, 2004 were also impacted by several other charges including: (i) $11.2 million of retail losses related to sales of older vacant homes during the fourth quarter at discounts to their carrying value and marketing and promotion costs incurred to drive occupancy, help establish and drive our Hispanic marketing initiative and reduce future repairs and maintenance costs in our rental home portfolio; (ii) $3.0 million of impairment charges related to older vacant rental homes we expect to sell in 2005 at prices less than their carrying value in order to continue to drive occupancy in specific markets and reduce repairs and maintenance costs in our rental home portfolio; (iii) $900,000 of goodwill impairment related to our insurance business; (iv) $1.0 million of severance costs related to the fourth quarter resignation of our chief operating officer and the second quarter resignation of other executive officers; (v) $500,000 of impairment charges related to three communities; and (vi) $500,000 related to net uninsured property damage sustained during the hurricanes that occurred in the third quarter in the Southeast United States.

              On a same community basis, revenue in our real estate segment was up 1.4% to $140.2 million from $138.3 million for the year ended December 31, 2004 as compared to the year ended December 31, 2003. Same community expenses increased 10.0% to $60.3 million from $54.8 million for the year ended December 31, 2004, as compared to the year ended December 31, 2003. As a result, same communities' real estate net segment income decreased 4.3% to $79.9 million from $83.5 million

      42



      for the year ended December 31, 2004, as compared to the year ended December 31, 2003. See FFO and Real Estate Net Segment Income and same communities included hereinafter in this section for definitions of FFO and real estate net segment income and for reconciliations of real estate net segment income to net loss, the most directly comparable GAAP measures.

              Average total portfolio occupancy was 83.0% and 88.4% for the years ended December 31, 2004 and 2003, respectively, and was 81.5% and 85.7% as of December 31, 2004 and 2003, respectively. Average same community occupancy was 84.6% and 88.5% for the years ended December 31, 2004 and 2003, respectively. The decreases are due mainly to lenders moving repossessed homes out of the communities, the lack of available chattel financing for manufactured home buyers, our decision to position our inventory to facilitate conversion of renters to long-term owner residents by holding for sale homes coming off lease, and, in the case of the total portfolio occupancy, the Hometown acquisition.

              The following table summarizes our occupancy net activity:

       
       Year Ended December 31,
       
       
       Company Total
       2004 Same
      Communities

       2003 Same
      Communities

       
       
       2004
       2003
       2002
       2004
       2003
       2003
       2002
       
      Homeowner activity:               
       Homeowner move ins 543 832 1,408 369 805 309 551 
       Homeowner move outs (2,843)(1,330)(2,053)(1,473)(1,327)(519)(785)
       Home sales 1,341   964    
       Repossession move outs (2,067)(1,868)(1,401)(1,423)(1,850)(594)(407)
        
       
       
       
       
       
       
       
        Net homeowner activity (3,026)(2,366)(2,046)(1,563)(2,372)(804)(641)
        
       
       
       
       
       
       
       
      Home renter activity:               
       Home renter move ins 5,649 4,693 4,028 4,491 4,572 1,493 1,625 
       Home renter lease to own move ins 386   262    
       Home renter move outs (5,171)(3,614)(1,761)(4,288)(3,591)(1,187)(748)
        
       
       
       
       
       
       
       
        Net home renter activity 864 1,079 2,267 465 981 306 877 
        
       
       
       
       
       
       
       
        Net activity (2,162)(1,287)221 (1,098)(1,391)(498)236 
        
       
       
       
       
       
       
       
      Acquisitions Homeowner 21,063 470 793    1 
        
       
       
       
       
       
       
       
      Acquisitions Home renter 908       
        
       
       
       
       
       
       
       
        Net activity, including acquisitions 19,809 (817)1,014 (1,098)(1,391)(498)237 
        
       
       
       
       
       
       
       

              The following reconciles the above activity to the period end occupied homesites.

       
       
      Net homeowner activity

       

      18,037

       

      (1,896

      )

      (1,253

      )

      (1,563

      )

      (2,372

      )

      (804

      )

      (640

      )
       Occupied homeowner sites, beginning of period 27,871 29,767 31,020 27,270 29,642 13,396 14,036 
        
       
       
       
       
       
       
       
       Occupied homeowner sites, end of period 45,908 27,871 29,767 25,707 27,270 12,592 13,396 
        
       
       
       
       
       
       
       
       Net home renter activity 1,772 1,079 2,267 465 981 306 877 
       Occupied home renter sites, beginning of period 4,233 3,154 887 4,459 3,478 1,197 320 
        
       
       
       
       
       
       
       
       Occupied home renter sites, end of period 6,005 4,233 3,154 4,924 4,459 1,503 1,197 
        
       
       
       
       
       
       
       
       Total occupied homesites, end of period 51,913 32,104 32,921 30,631 31,729 14,095 14,593 
        
       
       
       
       
       
       
       

      43


              During the year ended December 31, 2004, we purchased 4,024 homes including homes purchased in our Hometown and other acquisitions. On December 31, 2004, our total home inventory was 8,286 homes, including 920 homes held for sale.

              In the fourth quarter of 2004, we increased sales of older homes primarily through our in-community sales operations in which we focused on affordable price points, increased marketing and training of our employees. In the three months and year ended December 31, 2004, we sold 946 and 1,387 manufactured homes from our home inventory, respectively.

              In August 2004 we cancelled our $125.0 million Senior Revolving Credit Facility and incurred approximately $3.3 million in debt extinguishment costs. In September 2004, we obtained our Revolving Credit Mortgage Facility for borrowings of up to $85.0 million. This facility is an obligation of a subsidiary of the Operating Partnership and is secured by the same 40 communities that previously secured the Senior Revolving Credit Facility, as well as various additional communities acquired subsequent to our IPO. Advances under the Revolving Credit Mortgage Facility are limited by borrowing base requirements related to the value and cash flow of the communities securing the loan. The Revolving Credit Mortgage Facility bears interest at the one month LIBOR plus 2.95% (5.35% at December 31, 2004) and has an initial term of one year. We incurred a commitment fee of 0.5% at the closing of the facility and will pay origination fees of 0.5% with each advance. The facility contains no significant financial covenants.

              In August 2004, we amended our floorplan lines of credit to provide borrowings of up to $50.0 million, secured by manufactured homes in inventory. Under the amended lines of credit, the lender will advance 90% of the cost of manufactured homes for the first $40.0 million in advances, with the remaining $10.0 million in advances made at 75% of home costs. Repayments of borrowed amounts are due upon sale or lease of the related manufactured home. Advances under the amended lines of credit will bear interest ranging from the prime rate plus 75 basis points to the prime rate plus 4.00% (5.50% to 8.75% December 31, 2004), based on the length of time each advance has been outstanding. Monthly curtailment payments are required for unsold homes beginning 360 days following the purchase of the home. The required curtailment payment will be between 3.00% and 5.00% of the home's original invoice amount depending on the type of home and the number of months since the home's purchase. The amended lines of credit require us to maintain a minimum tangible net worth of $500.0 million, a maximum debt to tangible net worth ratio of 3 to 1, and minimum cash and cash equivalents of $15.0 million. We are in compliance with all financial covenants of the lines of credit as of December 31, 2004. The lines of credit are subject to a commitment fee of $250,000, an unused line fee of .25% per annum and a termination fee of 1.00% to 3.00%, based on the termination date.

              In July, 2004, we completed the acquisition of the Western Mobile Estates manufactured home community located in West Valley City, Utah, comprising 145 homesites. The total purchase price of $3.8 million included $3.76 million in seller financing. In September, 2004, we completed the acquisition of the Willow Creek Estates manufactured home community located in Ogden, Utah, comprising 137 homesites for a total cash purchase price of $3.2 million.

              In July 2004, we entered into a real estate auction agreement to sell twelve communities, comprising 2,933 homesites, geographically located where the company does not have market concentration. The auction was held on September 21, 22 and 24, 2004. In addition to the twelve communities, as part of the auction, the company also contracted to sell two parcels of undeveloped commercial land located adjacent to one of its communities in Colorado. These sales closed during the fourth quarter. The sales resulted in net proceeds to the company of $21.6 million after selling commissions, sales expenses and repayment of approximately $6.0 million of associated debt. In September 2004, we entered into an agreement to sell our Sea Pines, Camden Point and Butler Creek communities, comprising 1,073 homesites, to an unaffiliated third party for a total sales price of approximately $5.9 million. These sales closed during the fourth quarter of 2004.

      44



              In October we entered into a real estate auction agreement to sell fifteen communities comprising 3,149 homesites. The auction was held on December 19, 2004. We closed 14 of these transactions in the either the fourth quarter 2004 or the first quarter of 2005 for net proceeds to the company of $15.8 million after selling commissions, sales expenses and repayment of $33.1 million of associated debt.

      CRITICAL ACCOUNTING POLICIES AND ESTIMATES

              We have prepared our consolidated financial statements in accordance with accounting principles generally accepted in the United States of America, or GAAP, which require us to make certain estimates and assumptions that affect the recorded amount of assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reporting period. Actual results may differ from these estimates. We have provided a summary of our significant accounting policies in Note 1 to our consolidated financial statements as of and for the year ended December 31, 2004. We have summarized below those accounting policies that require our most difficult, subjective or complex judgments and that have the most significant impact on our financial condition and results of operations. Our management evaluates these estimates on an ongoing basis. These estimates are based on information currently available to management and on various other assumptions management believes are reasonable.

        Acquisitions of real estate and intangible assets. When we acquire real estate properties, we allocate the components of these acquisitions using relative fair values determined based on certain estimates and assumptions. These estimates and assumptions impact the allocation of costs between land and different categories of land improvements as well as the amount of costs assigned to individual properties in multiple property acquisitions. These allocations impact the amount of depreciation expense and gains and losses recorded on future sales of communities, and therefore the net income or loss we report.

          We determine the fair value of the tangible community assets we acquire (other than rental homes discussed below), including land, land improvements and buildings, by valuing the property as if it were vacant. We then allocate the "as-if-vacant" value to land, land improvements and buildings based on our determination of the relative fair values of these assets. We determine the as-if-vacant fair value of the real estate by considering the expected lease-up period for individual communities (based generally on vacancies in the surrounding market and lease-up history for the communities acquired), the expected lost rental revenue during the lease-up period (based on contractual rental rates), and expected move-in bonuses to tenants.

          We value our acquired intangible assets in accordance with purchase accounting for acquisitions by allocating value to above and below market leases, in-place leases and customer relationships. We measure the aggregate value of acquired above and below market leases, in-place leases and customer relationships by the excess of the purchase price paid for a property (after adjusting the in-place leases to market) over the estimated fair value of the property as-if-vacant, as set forth above.

          We also value the occupied rental homes we acquire as if they were vacant. We determine the as-if-vacant fair value of the manufactured homes by considering the expected lease-up period for the home (based on lease-up history for rental homes in that community) and the expected lost rental revenue during the lease-up period (based on contractual rental rates). We measure the aggregate value of the intangible assets related to rental homes, consisting of in-place leases and tenant relationships, by the purchase price paid for the rental homes (after adjusting in-place leases to market) less the estimated value of the property as-if-vacant.

      45



        Useful lives of assets and amortization methods. We determine the useful lives of our real estate assets (generally 30 years) and rental homes (generally ten years) based on historical and industry experience with the lives of those particular assets and experience with the timing of significant repairs and replacement of those assets. We have estimated the useful life of acquired community customer relationships as 5 years based on our experience with the period of time a resident lives in our community and industry experience generally with resident turnover. We have initially established the life of the rental home customer relationships as the term of the initial related lease. The acquired community customer relationships and rental home customer relationships are amortized on a straight-line basis since we cannot reliably determine the pattern of economic benefit associated with the individual contracts comprising the intangible assets. We do not have sufficient historical or industry data to reliably estimate the tenure of an individual customer or to pool our customer contracts on a homogeneous basis as a basis to amortize the intangible assets in a manner other than straight line. We will reassess this determination as we gain additional experience with lease renewals. The estimates of useful lives and the amortization method impact the amount of depreciation and amortization expense we report, and therefore the amount of net income or loss we report.

        Impairment of real estate assets. We recognize an impairment loss on a real estate asset (including mobile homes) if the asset's undiscounted expected future cash flows are less than its depreciated cost whenever events and circumstances indicate that the carrying value of the real estate asset may not be recoverable. We compute a real estate asset's undiscounted expected future cash flow using certain estimates and assumptions. We calculate the impairment loss as the difference between the asset's fair market value and its carrying value.

        Impairment of intangible assets. We combine our finite-lived intangible assets, which consist primarily of lease and customer intangibles with a finite life, with the related tangible assets (primarily consisting of real estate assets) at the lowest level for which cash flows are readily identifiable. Whenever events or circumstances indicate that the carrying amount of the asset group is not recoverable, the asset group is tested for recoverability. If the asset group is not recoverable from the undiscounted cash flows attributable to that asset group, an impairment loss is recognized as the difference between the carrying value of the asset group and the estimated fair value of the asset group.

        Impairment of goodwill. We evaluate goodwill for potential impairment using market values of equity and multiples of earnings to value our reporting units based on our experience in the industry and industry analyses provided by financial institutions. We perform this evaluation at least annually, and more frequently if events and circumstances warrant. If the market value of our equity decreases, an impairment charge related to our goodwill may be necessary.

        Allowance for receivables. We report receivables net of an allowance for receivables that we may not collect in the future. For receivables relating to community rents (owner and rental), we fully reserve amounts over 60 days past due and, in some cases, we fully reserve amounts currently due based on specific circumstances. For receivables relating to notes arising from the sale of manufactured homes, we reserve amounts currently in default and estimate those receivables impaired at December 31, 2004 that are expected to go into default over the next year, taking into account the expected value of the manufactured home to which we would obtain title in foreclosure.

        Inventory valuations. We value manufactured home inventory at the lower of cost or market value. Cost is based on the purchase price of the specific homes, reduced, as applicable, by dealer volume rebates earned from manufacturers when we purchased the homes. We base market value of inventory on estimated net realizable value.

      46


          Derivatives. We manage our exposure to interest rate risk through the use of interest rate swaps and caps and recognize in earnings the ineffective portion of gains or losses associated with these instruments immediately. We obtain values for the interest rate swaps and caps from financial institutions that market these instruments.

        RESULTS OF OPERATIONS

        Comparison of the Year Ended December 31, 2004 to the Year Ended December 31, 2003

                Overview.    Our results from continuing operations for the year ended December 31, 2004 as compared to the year ended December 31, 2003 include the continuing operations of 76 communities acquired from Hometown, comprising 22,970 homesites, from the date of acquisition, February 18, 2004, through December 31, 2004 and, accordingly, are not included in our operations for the first year of 2003. Our results for the year ended December 31, 2004 also include the operations of 36 communities acquired from D.A.M. comprising 3,573 homesites from the date of acquisition, June 30, 2004, through December 31, 2004 and six other acquisitions we completed between January 1, 2004 and December 31, 2004, that accordingly, are not included in our operations for the year ended December 31, 2003.

                Revenue.    Revenue for the year ended December 31, 2004 was $222.7 million compared to $163.2 million for the year ended December 31, 2003, an increase of $59.5 million or 36%. This increase is due to an increase of $61.4 million in rental income offset by a decrease of $1.9 million in other revenue consisting of sales of manufactured homes, utility and other income and net consumer finance interest income.

                The rental income increase of $61.4 million is due to $53.0 million from the Hometown acquisition, $6.5 million from other community acquisitions and $1.9 million from same communities. The increase in same communities revenues is due to $4.6 million from increased rental rates and $4.9 million from home renter rental income partially offset by $7.6 million from lower occupancy.

                The decrease in other income of $1.9 million is due to a $6.5 million decrease in sales of manufactured homes partially offset by an increase of $4.6 million in utility and other income and net consumer finance interest income. Sales of manufactured homes were 1,387 units in 2004 and 490 units in 2003. We closed 19 retail dealerships in 2003. Per unit sales prices were substantially lower during the year ended December 31, 2004 compared to the same period in 2003.

                Property Operations Expense.    For the year ended December 31, 2004 total property operations expenses were $75.2 million, as compared to $44.3 million for the year ended December 31, 2003, an increase of $30.9 million, or 70%. The increase is due primarily to increases in expenses of $22.1 million from the Hometown acquisition, $4.1 million from D.A.M. and other community acquisitions and $3.7 million from same communities. The increase from same communities is due primarily to higher salaries and benefits of $2.2 million and higher repairs and maintenance of $2.1 million.

                Real Estate Taxes Expense.    Real estate taxes expense for the year ended December 31, 2004, was $16.6 million, as compared to $10.2 million for the year ended December 31, 2003, an increase of $6.4 million or 63%. The increase is due primarily to the Hometown acquisition, other community acquisitions and an increase in same communities in the number of rental homes we own.

                Cost of Manufactured Homes Sold.    The cost of manufactured homes sold was $18.3 million for the year ended December 31, 2004 compared to $18.4 million for the year ended December 31, 2003, a decrease of $0.1 million. The decrease was a result of the mix of used versus new homes sold during the period. The gross margin in manufactured homes sold decreased to a loss of 20% for the year ended December 31, 2004 from a gross profit of 15% for the year ended December 31, 2003.

        47



                Retail Home Sales, Finance, Insurance and Other Operations Expense.    For the year ended December 31, 2004 total retail home sales, finance, insurance and other operations expenses were $8.2 million as compared to $7.4 million for year ended December 31, 2003, a increase of $0.8 million or 11%. This increase is due to costs of in-community sales activities begun in the second half of 2004 partially offset by the elimination of the costs of maintaining stand-alone retail stores.

                Property Management Expense.    Property management expenses for the year ended December 31, 2004 were $7.1 million, as compared to $5.5 million for the year ended December 31, 2003, an increase of $1.6 million, or 29%. The increase is due primarily to the expansion from seven to twelve district offices and the related staffing costs for the new districts in connection with the Hometown and D.A.M. acquisitions and the resultant increase in our community portfolio.

                General and Administrative Expense.    General and administrative expense for the year ended December 31, 2004, was $29.4 million as compared to $16.8 million for the year ended December 31, 2003, an increase of $12.6 million, or 75%. The increase was due primarily to a one-time charge to salaries and benefits of $10.1 million incurred in conjunction with the IPO in which we granted 531,000 shares of restricted stock that vested immediately. The remaining increase in other costs is due primarily to severance of $1.0 million incurred in the year ended December 31, 2004, higher travel costs of $428,000, professional services of $375,000 and insurance costs of $629,000, that reflect reflected a credit in 2003.

                IPO Related Costs.    During the year ended December 31, 2004, we incurred $4.4 million in organization and other costs directly related to the IPO. These costs included legal fees, third party due diligence costs, travel expenses, transfer taxes, filing fees and other miscellaneous items.

                Early termination of debt.    During the year ended December 31, 2004, we wrote off $10.4 million of loan origination costs and incurred an expense of $6.3 million related to exit fees applicable to the repayment of debt in the financing transaction.

                Depreciation and Amortization Expense.    Depreciation and amortization expense for the year ended December 31, 2004 was $72.0 million as compared to $46.5 million for the year ended December 31, 2003, an increase of $25.5 million, or 55%. The increase is due to increased depreciation of communities acquired in the Hometown acquisition, other community acquisitions, manufactured home acquisitions and an increase in amortization of loan origination costs resulting from recognition of costs to be paid for the consumer finance facility resulting from the lease receivables commitment.

                Real Estate and Retail Home Asset Impairment.    During the year ended December 31, 2004, we recognized $3.6 million of impairment charges as compared to $1.4 million for the twelve months ended December 31, 2003. The charge in 2004 related to $3.0 million of impairment charges from older vacant homes that we expect to sell in 2005 at prices less than their carrying value in order to continue to drive occupancy in specific markets and reduce repair and maintenance costs in the rental home portfolio and approximately $500,000 of impairment charges related to three communities whose estimated fair value was less than their carrying values. The charge in 2003 related to our decision in 2003 to change from selling homes in stand-alone retail dealerships to in-community sales operations.

                Goodwill Impairment.    During the year ended December 31, 2004, we recognized $0.9 million of goodwill impairment charges related to our insurance business, reducing goodwill in our insurance business to zero.

                Interest Expense.    Interest expense for the year ended December 31, 2004 was $56.9 million, as compared to $57.4 million for the year ended December 31, 2003, a decrease of $500,000. The decrease is primarily due to the increase in outstanding debt related to the Hometown acquisition and the related refinancing activities offset by lower interest rates and interest we capitalized related to the development of long-lived assets.

        48



                Interest Income.    Interest earned on notes receivable, cash and cash equivalents, restricted cash and loan reserves was $1.6 million for the year ended December 31, 2004 and $1.4 million for the year ended December 31, 2003.

                Minority Interest.    Losses allocated to minority interest owners for the year ended December 31, 2004 was $5.5 million as compared to $6.0 million for the year ended December 31, 2003, a decrease of $512,000, or 8%. The decrease was due primarily to a decrease in the minority interest share of net loss to approximately 5.6% after our IPO from 13.9% for the periods prior to our IPO and distributions to our Partnership Preferred Unitholders, partially offset by the impact of our increase in loss before allocation to minority interest.

                Discontinued Operations.    In the third quarter, we entered into a real estate auction agreement to sell a total of twelve communities and two parcels of land. In addition, we separately entered into a sales agreement to sell our Sea Pines, Camden Point and Butler Creek communities. In the fourth quarter we entered into a real estate auction agreement to sell an additional 15 communities. During the year ended December 31, 2003, we sold the Sunrise Mesa community. During the year ended December 31, 2004, we have reflected $1.9 million of income from the operation of these assets, $8.5 million of loss on the sale of these assets and the impact of the related minority interest of $383,000 as discontinued operations. During the year ended December 31, 2003, we have reflected $31,000 of income from the operation of these assets, $3.3 million of gain on the sale of these assets and the impact of the related minority interest of $(466,000) on discontinued operations.

                Preferred Stock Dividend.    We have recorded a preferred stock dividend at the annual rate of 8.25% or $2.0625 per share on the 5.0 million shares of Series A Preferred Stock issued in connection with the IPO on February 18, 2004.

                Net Loss Attributable to Common Stockholders.    As a result of the foregoing, our net loss attributable to common stockholders was $94.7 million for the year ended December 31, 2004, as compared to $34.4 million for the year ended December 31, 2003, an increase of $60.3 million. Our net loss attributable to common stockholders for the year ended December 31, 2004 includes $31.2 million of costs related to the IPO, financing transactions and the Hometown acquisition including (a) $10.1 million from restricted stock grants, (b) $4.4 million from IPO related organization and other costs and (c) $16.7 million from the early termination of debt.

                The following tables present certain information relative to our real estate segment as of and for the year ended December 31, 2004 and 2003 on a historical and "Same Communities" basis. "Same Communities" reflects information for all communities owned by us at both January 1, 2003 and December 31, 2004. "Same Communities" does not include the Hometown acquisition, the D.A.M. portfolio acquisition, the nine other communities we acquired subsequent to January 1, 2003 or the

        49



        communities sold during 2003 and 2004 or held for sale as of December 31, 2004 (in thousands, except home, community and per unit information).

         
         Same Communities(4)
         Real Estate Segment(4)
         
         
         2004
         2003
         2004
         2003
         
        For the year ended December 31:             
         Average total homesites  36,925  36,903  58,349  37,316 
         Average total rental homes  6,299  4,972  7,560  5,183 
         Average occupied homesites—homeowners  26,699  28,923  43,318  29,281 
         Average occupied homesites—rental homes  4,545  3,744  5,133  3,695 
          
         
         
         
         
          Average total occupied homesites  31,244  32,667  48,451  32,976 
         Average occupancy—rental homes  72.2% 75.3% 67.9% 71.3%
         Average occupancy—total  84.6% 88.5% 83.0% 88.4%

        For the year ended December 31:

         

         

         

         

         

         

         

         

         

         

         

         

         
         Real estate revenue             
          Homeowner rental income $90,571 $93,871 $145,839 $94,591 
          Home renter rental income  35,767  30,894  40,330  31,157 
          Other  482  171  1,097  167 
          
         
         
         
         
           Rental income  126,820  124,936  187,266  125,915 
          Utility and other income  13,334  13,387  19,424  13,487 
          
         
         
         
         
           Total real estate revenue  140,154  138,323  206,690  139,402 
          
         
         
         
         
         Real estate expenses             
          Property operations expenses $48,530 $44,782 $75,159 $45,181 
          Real estate taxes  11,766  10,041  16,597  10,137 
          
         
         
         
         
           Total real estate expenses  60,296  54,823  91,756  55,318 
          
         
         
         
         
         Real estate net segment income $79,858 $83,500 $114,934 $84,084 
          
         
         
         
         
         Average monthly real estate revenue per total occupied homesite(1) $374 $353 $355 $352 
          
         
         
         
         
         Average monthly homeowner rental income per homeowner occupied homesite(2) $283 $270 $281 $269 
          
         
         
         
         
         Average monthly real estate revenue per total homesite(3) $316 $312 $295 $311 
          
         
         
         
         
        As of December 31:             
         Total communities  196  196  315  199 
         Total homesites  36,925  36,923  63,661  37,552 
         Occupied homesites  30,631  31,814  51,913  32,190 
         Total rental homes owned  6,424  5,492  8,286  5,558 
         Occupied rental homes  4,924  4,091  6,005  4,114 

        (1)
        Average monthly real estate revenue per occupied homesite defined as total real estate revenue divided by average total occupied homesites divided by the number of months in the period.

        (2)
        Average monthly homeowner rental income per homeowner occupied homesite defined as homeowner rental income divided by average homeowner occupied homesites divided by the number of months in the period.

        (3)
        Average monthly real estate revenue per total homesite defined as total real estate revenue divided by average total homesites divided by the number of months in the period.

        50


        (4)
        Real estate segment and homesite data excludes discontinued operations.

                Reconciliation of our net segment income to net loss attributable to common stockholders is as follows:

         
         For the Year Ended December 31,
         
         
         Same Communities(a)
         As Reported
         
         
         2004
         2003
         2004
         2003
         
        Net segment income:             
         Real estate $79,858 $83,500 $114,934 $84,084 
         Retail home sales and finance  (b) (b) (9,683) (1,772)
         Insurance  (638) 1,071  (638) 1,071 
         Corporate and other  (192) (540) (192) (540)
          
         
         
         
         
           79,028  84,031  104,421  82,843 
        Other expenses:             
         Property management  5,685(d) 5,527  7,127  5,527 
        General and administrative  19,241(c) 16,818  29,361  16,818 
         Initial public offering ("IPO") related costs      4,417   
         Early termination of debt      16,685   
         Real estate and retail home sales asset impairment  3,591    3,591  1,385 
         Goodwill impairment      863   
         Depreciation and amortization  48,116  45,394  72,014  46,467 
         Interest expense  41,651  56,521  56,892  57,386 
          
         
         
         
         
          Total other expenses  118,284  124,260  190,950  127,583 
          
         
         
         
         
        Interest income  (1,523)(e) (1,439) (1,616) (1,439)
          
         
         
         
         
         Loss before allocation to minority interest  (37,733) (38,790) (84,913) (43,301)
        Minority interest  2,190  5,360  5,471  5,983 
          
         
         
         
         
         Loss from continuing operations  (35,543) (33,430) (79,442) (37,318)
        Income from discontinued operations      1,915  31 
        Gain (loss) on sale of discontinued operations      (8,549) 3,333 
        Minority interest in discontinued operations      383  (466)
          
         
         
         
         
         Net loss  (35,543) (33,430) (85,693) (34,420)
        Preferred stock dividend      (8,966)  
          
         
         
         
         
         Net loss attributable to common stockholders $(35,543)$(33,430)$(94,659)$(34,420)
          
         
         
         
         

        (a)
        Same communities information excludes results of communities acquired in the Hometown, D.A.M. and other acquisitions after January 1, 2003 and the communities sold or held for sale before December 31, 2004.

        (b)
        Excludes segment results as a result of the restructuring in September 2003 in which we closed all stand-alone retail stores existing on January 1, 2003 at which time we had no significant in-community sales operations.

        (c)
        Excludes $10,120 of compensation expense related to stock issued in connection with the IPO.

        (d)
        Excludes property management expenses incurred in connection with the Hometown acquisition.

        (e)
        Excludes interest earned on additional cash received in connection with the IPO, the financing transaction and the Hometown acquisition.

        51


        Comparison of Year Ended December 31, 2003 to Year Ended December 31, 2002

                Overview.    Our results for the year ended December 31, 2003 as compared to the year ended December 31, 2002 include the operations of the 107 communities comprising 20,511 homesites and the retail home sales, insurance, consumer finance and other businesses we acquired in the reorganization for the entire year ended December 31, 2003 and for approximately eight months for the year ended December 31, 2002. In addition to the effects of the reorganization, our results for the year ended December 31, 2003 also reflect the effects on our operations of the 22 community acquisitions we completed between January 1, 2002 and December 31, 2003 and excludes the 30 communities that we discontinued in the third and fourth quarters of 2004.

                Revenue.    Revenue for the year ended December 31, 2003 was $163.2 million compared to $136.5 million for the year ended December 31, 2002, an increase of $26.7, or 20%. This increase was due to an increase of $33.3 million in rental income and a decrease of $6.6 million in other revenue consisting of sales of manufactured homes and utility and other income.

                Rental income increased by $33.3 million, consisting of $20.8 from the communities acquired in the reorganization, $8.0 million from other community acquisitions and $4.5 million from same communities. The increase in same communities revenues consists of $4.2 million from increased rental rates, $3.1 million from home renter rental income partially offset by $2.8 million from lower occupancy.

                The decrease in other income of $6.6 million is due to a $10.3 million decrease in sales of manufactured homes partially offset by a $3.7 million increase in utility and other income.

                Property Operations Expenses.    For the year ended December 31, 2003 total property operations expenses were $44.4 million, as compared to $33.3 million for the year ended December 31, 2002, an increase of $11.1 million, or 33%. The increase was due to increases in expenses of $7.8 million from communities we acquired in the reorganization, $3.1 million from other community acquisitions and $1.0 million from same communities. The increase on a same community basis was due primarily to higher salaries and benefits of $513,000, due to increased staffing and, to a lesser extent, increases in wages and employee benefits and higher bad debt expense of $478,000, as a result of increased tenant defaults caused by general economic conditions and reserves for rent owed by certain finance companies which own repossessed homes in our communities.

                Real Estate Taxes Expense.    Real estate taxes expense for the year ended December 31, 2003, was $10.2 million, as compared to $6.6 million for the year ended December 31, 2002, an increase of $3.6 million, or 55%. The increase was due primarily to communities we acquired in the reorganization, other community acquisitions and an increase in the number of rental homes we own.

                Cost of Manufactured Homes Sold.    The cost of manufactured homes sold was $18.4 million for the year ended December 31, 2003 compared to $25.8 million for the year ended December 31, 2002, a decrease of $7.4, or 29%. The decrease was due primarily to a 121 unit decrease in sales of manufactured homes from 629 units sold for the year ended December 31, 2002 to 508 units sold for the year ended December 31, 2003, partially offset by the inclusion of the results of the retail home sales business we acquired in the reorganization for the entire year in 2003. The gross margin in manufactured homes sold was 15% for the year ended December 31, 2003 and 19% for the year ended December 31, 2002. We expect a further decline in the cost of sales of manufactured homes in conjunction with our in-community retail home sales and financing initiative in which we will target to sell homes at at more affordable prices to drive occupancy.

                Retail Home Sales, Finance, Insurance and Other Operations Expenses.    For the year ended December 31, 2003 total retail home sales, finance, insurance and other operations expenses were $7.4 million, as compared to $8.6 million for the year ended December 31, 2002, a decrease of $1.2 million, or 14%. This decrease is due to lower sales of manufactured homes and a lower cost

        52



        structure as a result of eliminating the costs of maintaining stand-alone retail stores, partially offset by increases in expenses resulting from the inclusion of results of the retail home sales business we acquired in the reorganization for the entire period in 2003 as compared to eight months for 2002.

                Property Management Expenses.    Property management expenses for the year ended December 31, 2003 was $5.5 million, as compared to $4.1 million for the year ended December 31, 2002, an increase of $1.4 million, or 34%. The increase was due primarily to inclusion of the results of the communities we acquired in the reorganization for an entire year in 2003.

                General and Administrative Expenses.    General and administrative expense for the year ended December 31, 2003 was $16.8 million, as compared to $13.1 million for the year ended December 31, 2002, an increase of $3.7 million or 28%. The increase was due primarily to the reorganization, a $900,000 one time charge for vacating unused office space, a non-recurring credit of $291,000 against our insurance expenses in 2002, and, in 2003, to higher professional services expenses related primarily to our manufactured home acquisitions. As a percentage of total revenue, general and administrative expense was 10% for the year ended December 31, 2003, as compared to 9.6% for the year ended December 31, 2002.

                Depreciation and Amortization Expense.    Depreciation and amortization expense for the year ended December 31, 2003 was $46.5 million, as compared to $37.1 million for the year ended December 31, 2002, an increase of $9.4 million, or 25%. The increase relates to the reorganization, other community acquisitions, related capital improvements and rental home acquisitions. This was partially offset by the increase in depreciable lives of community improvements from 20 years to 30 years made in connection with the reorganization.

                Retail Home Sales and Insurance Asset and Goodwill Impairment and Other Expense.    At the time of the reorganization, our retail home sales subsidiary was engaged in the retail sale of manufactured homes to third parties through 19 separate, stand-alone retail dealership locations in five states. Due to significant changes in the industry, particularly the shortage of consumer financing to support sales of manufactured homes, beginning in late 2002 we redirected our retail home sales efforts away from a retail dealership presence and into an in-community presence focused exclusively on sales of homes in our communities. Our in-community retail home sales business will operate in conjunction with our consumer finance business through which we intend to provide credit to qualified buyers of homes in our communities.

                During the year ended December 31, 2003 we substantially completed the redirection of our retail home sales efforts by selling eleven of our retail dealerships, ceasing operations in the remaining five retail dealerships and beginning in-community retail home sales activities in nearby communities owned by us. In accordance with the terms we have with the buyers of the retail dealerships, we will continue to obtain certain benefits they receive from their inventory purchases and we expect they will continue to refer new residents to our communities. With respect to four of the eleven stand-alone retail dealerships we sold, we will continue to hold and finance inventory at their retail dealerships. With respect to five retail dealerships we closed, we have relocated the inventory to nearby manufactured home communities we own.

                In connection with these activities, we recorded a charge of $1.4 million to write-off fixed assets net of sales proceeds ($1.3) million and to record the cost of remaining lease obligations at the retail dealerships we closed in 2003 ($40,000).

                At December 31, 2002 we recorded an impairment of goodwill in the retail home sales, finance and insurance operations of $13.5 million. The impairment for the retail home sales and finance operations arose from a deterioration of its operating performance subsequent to the reorganization due to lower projected sales volumes caused by adverse market conditions of the manufactured home sales industry as a whole, the related finance industry, and the market for manufactured home sales

        53



        businesses. The impairment for the insurance operation arose because the insurance operation derives the majority of its revenue from the retail home sales and finance operations. We had no impairment of goodwill for the year ended December 31, 2003.

                Interest Expense.    Interest expense for the year ended December 31, 2003 was $57.4 million as compared to $43.9 million for the year ended December 31, 2002, an increase of $13.5 million, or 31%. The increase was due primarily to: additional indebtedness acquired in the reorganization of $380.8 million, additional borrowings of $27.0 million under the rental home credit facility, $20.0 million under the preferred interest, $18.8 million under the BFND credit facility, and $4.3 million of indebtedness assumed in connection with community acquisitions. Such interest expense increases resulting from additional borrowings were partially offset by lower interest rates on variable rate debt.

                Interest Income.    Interest earned on notes receivable, cash and cash equivalents, restricted cash and loan reserves was $1.4 million for the years ended December 31, 2003 and 2002.

                Minority Interest.    Minority interest for the year ended December 31, 2003 was $6.0 million as compared to $6.5 million for the year ended December 31, 2002, a decrease of $477,000, or 7%. The decrease was primarily due to the reorganization in which our OP unit holders received an effective 13.9% ownership interest as of May 2, 2002 partially offset by a smaller net loss recorded in 2003 versus 2002.

                Discontinued Operations.    In the third quarter of 2004, we entered into a real estate auction agreement to sell a total of twelve communities and two parcels of land. In addition, we separately entered into a sales agreement to sell our Sea Pines, Camden Point and Butler Creek communities. In the fourth quarter of 2004 we entered into agreements to sell an additional 15 communities. During the year ended December 31, 2003, we sold the Sunrise Mesa community.

                During the year ended December 31, 2003, we have reflected $31,000 of income from the operation of these assets, $3.3 million gain on the sale of the Sunrise Mesa community sale and the impact of the related minority interest of $(466,000) as discontinued operations. During the year ended December 31, 2002, we have reflected $1.0 million of income from the operation of these assets and the impact of the related minority interest of $(209,000) on discontinued operations.

                Net Loss.    As a result of the foregoing, our net loss was $34.4 million for the year ended December 31, 2003, as compared to $40.8 million for the year ended December 31, 2002, a decrease of $6.4 million or 16%. The decrease was due to increases of $33.3 million in rental income, $3.7 million in utility and other income, and $2.1 million in income and gain on sale of discontinued operations net of related minority interest and decreases of $7.4 million in cost of manufactured homes sold, $1.2 million in retail home sales, finance, insurance and other operations expense and retail home sales and insurance asset and goodwill impairment of $12.1 million offset by decreases of $10.3 million in manufactured home sales, and increases of $11.1 million in property operations expense, $3.6 million in real estate taxes, $1.4 million in property management expenses, $3.7 million in general and administrative expenses, $9.4 million in depreciation and amortization and $13.5 million in interest expense.

                The following tables present certain information relative to our real estate segment as of and for the year ended December 31, 2003 and 2002 on a historical and "Same Communities" basis. "Same Communities" reflects information for all communities owned by us at both January 1, 2002 and December 31, 2003. "Same Communities" does not include the twenty-two communities we acquired

        54



        subsequent to January 1, 2003 or the community sold during 2003 (in thousands, except home, community and per unit information).

         
         Same
        Communities(4)

         Real Estate Segment(4)
         
         
         2003
         2002
         2003
         2002
         
        For the year ended December 31:             
         Average total homesites  15,717  15,824  37,316  27,463 
         Average total rental homes  1,812  1,333  5,183  2,626 
         Average occupied homesites—homeowners  13,030  13,785  29,281  24,895 
         Average occupied homesites—rental homes  1,376  908  3,695  1,830 
          
         
         
         
         
          Average total occupied homesites  14,406  14,693  32,976  26,725 
         Average occupancy—rental homes  76.0% 68.1% 71.3% 69.7%
         Average occupancy—total  91.7% 92.9% 88.4% 97.3%

        For the year ended December 31:

         

         

         

         

         

         

         

         

         

         

         

         

         
         Real estate revenue             
          Homeowner rental income $48,749 $47,479 $94,591 $72,476 
          Home renter rental income  10,760  7,695  31,157  19,865 
          Other  104  (39) 167  (167)
          
         
         
         
         
           Rental income  59,613  55,135  125,915  92,174 
          Utility and other income  6,088  5,095  13,487  10,147 
          
         
         
         
         
           Total real estate revenue  65,701  60,230  139,402  102,321 
          
         
         
         
         
         Real estate expenses             
          Property operations expenses $19,151 $18,165 $45,181 $33,320 
          Real estate taxes  4,566  3,681  10,137  6,671 
          
         
         
         
         
           Total real estate expenses  23,717  21,846  55,318  39,991 
          
         
         
         
         
         Real estate net segment income $41,984 $38,384 $84,084 $62,330 
          
         
         
         
         
         Average monthly real estate revenue per total occupied homesite(1) $380 $342 $352 $319 
          
         
         
         
         
         Average monthly homeowner rental income per homeowner occupied homesite(2) $312 $287 $269 $243 
          
         
         
         
         
         Average monthly real estate revenue per total homesite(3) $348 $317 $311 $310 
          
         
         
         
         

        As of December 31:

         

         

         

         

         

         

         

         

         

         

         

         

         
         Total communities owned  203  203  329  209 
         Total homesites  15,735  15,668  37,552  36,805 
         Occupied homesites  14,095  14,593  32,190  33,097 
         Total rental homes owned  2,012  1,636  5,558  4,423 
         Occupied rental homes  1,503  1,197  4,114  3,002 

        (1)
        Average monthly real estate revenue per occupied homesite defined as total real estate revenue divided by average total occupied homesites divided by the number of months in the period.

        (2)
        Average monthly homeowner rental income per homeowner occupied homesite defined as homeowner rental income divided by average homeowner occupied homesites divided by the number of months in the period.

        (3)
        Average monthly real estate revenue per total homesite defined as total real estate revenue divide by average total homesites divided by the number of months in the period.

        55


        (4)
        Real estate segment and homesite data excludes discontinued operations.

                A reconciliation of our net segment income to net loss attributable to common stockholders is as follows:

         
         Twelve Months Ended December 31,
         
         
         Same
        Communities

         As Reported
         
         
         2003
         2002
         2003
         2002
         
        Net segment income:             
         Real estate $41,984(a)$38,384(a)$84,084 $62,330 
         Retail home sales and finance  (b) (b) (1,772) 230 
         Insurance  1,071  204  1,071  204 
         Corporate and other  (540) (667) (540) (667)
          
         
         
         
         
           42,515  37,921  82,843  62,097 

        Other expenses:

         

         

         

         

         

         

         

         

         

         

         

         

         
         Property management  5,527  4,105  5,527  4,105 
         General and administrative  16,818  13,088  16,818  13,088 
         Retail home sales asset impairment      1,385   
         Goodwill impairment        13,557 
         Depreciation and amortization  18,652  19,766  46,467  37,058 
         Interest expense  16,021  7,026  57,386  43,804 
          
         
         
         
         
          Total other expenses  57,018  43,985  127,583  111,612 
          
         
         
         
         
        Interest income  1,439  1,390  1,439  1,390 
          
         
         
         
         
         Loss before allocation to minority interest  (13,064) (4,674) (43,301) (48,125)
        Minority interest  2,047  595  5,983  6,460 
          
         
         
         
         
         Loss from continuing operations  (11,017) (4,079) (37,318) (41,665)
        Income from discontinued operations      31  1,040 
        Gain (loss) on sale of discontinued operations      3,333   
        Minority interest in discontinued operations      (466) (209)
          
         
         
         
         
         Net loss  (11,017) (4,079) (34,420) (40,834)
        Preferred stock dividend         
          
         
         
         
         
         Net loss attributable to common stockholders $(11,017)$(4,079)$(34,420)$(40,834)
          
         
         
         
         

        (a)
        Same communities real estate net segment income excludes results of communities acquired after January 1, 2002 and community sold before December 31, 2004.

        (b)
        Excludes segment results as a result of the restructuring in September 2003 in which we closed all stand-alone retail stores existing on January 1, 2003 at which time we had no significant in-community sales operations.

        LIQUIDITY AND CAPITAL RESOURCES

                The Company's principal liquidity demands have historically been, and are expected to continue to be, recurring and non-recurring capital improvements of properties, debt repayment, the purchase of new and used homes for lease and sale, property acquisitions, funding loans to home buyers, operating partnership unit distributions, and common and preferred stock dividends. The Company intends to meet these liquidity requirements through its working capital provided by operating activities, available financing under its floor plan line of credit for home purchases, available financing under its consumer finance facility to fund home loans, available financing under a new lease receivables line of credit to

        56



        be secured by homes in the Company's rental portfolio and which we expect to complete in April 2005, other available unsecured financing and the potential sale of communities. The Company considers these resources to be adequate to meet all operating requirements, including recurring capital improvements, debt service, other normally recurring expenditures of a capital nature and, if necessary, to pay dividends to its stockholders to maintain qualification as a REIT in accordance with the Internal Revenue Code.

                To accomplish our plans and growth objectives in 2005, we intend to invest significant funds for the purchase of manufactured homes for rent, lease with option to purchase and sale. We expect to commit to these expenditures only as demand warrants and we have entered into no significant forward purchase commitments with respect to these purchases. To optimize the long-term returns from our recent acquisitions, we also plan to incur non-recurring capital expenditures, of which approximately 40% are expected to be used to allow for the placement of manufactured homes onto vacant homesites in our communities. In addition, we plan to make recurring capital expenditures as necessary to keep our communities up to our standards and for general capital improvements.

                We expect to fund our short-term liquidity needs described above through net cash provided by operations, proceeds from our March 2005 issuance of $25 million in trust preferred securities, borrowings under our $50 million floorplan line of credit and borrowings under a new $75 million lease receivables line of credit for which we have obtained a commitment and which we expect to complete in April 2005. The commitment is contingent upon completion of definitive transaction documents, the absence of a material adverse changes and satisfaction of other customary closing conditions, and we cannot assure that these conditions will be satisfied or that the line of credit will be completed. In addition, we have announced our intention to sell 14 communities, and we have the ability to sell additional communities if conditions warrant.

                In addition, in order to facilitate sales of new and existing homes with our goal of increasing occupancy, we also plan to finance a significant portion of our home sales during 2005. We have a $125 million consumer finance facility to support our in-community home sales financing program under which we may finance up to 75% of the principal amount of qualifying loans made to qualifying home buyers.

                We expect to refinance our $85 million revolving credit mortgage facility and our senior variable rate mortgage when due in 2005 and 2006. In addition to our existing sources of capital, we have significant experience in raising private equity and we may in the future use that experience to enter into financing joint ventures or other similar arrangements if we determine that such a structure would provide an efficient means of raising capital.

                Our plan is to increase occupancy through the activities described above. However, based on our historical results, we do not believe that the Company will be able to fully fund its debt service obligations and recurring capital expenditures, as well as its plans and growth objectives described above, out of operating cash flows. Accordingly, our ability to implement our plans and growth objectives described above will depend upon our ability to obtain adequate funding from the financing sources described above or from other available funding sources. We cannot assure that we will close the $75 million lease receivables line of credit, sell additional communities, sell new or used homes, borrow under our consumer finance line of credit, refinance expiring credit lines or make other arrangements necessary to fund some or all of our activities to increase occupancy. Should we not be able to obtain sufficient funds for these purposes, we may be required to substantially defer or eliminate some or all of our plans and growth objectives that require these funds, including home purchases, consumer loans, and non-recurring capital expenditures, and we also may be required to reduce or eliminate our distributions to our stockholders.

        57


        CASH FLOWS

        Comparison of the Year Ended December 31, 2004 to the Year Ended December 31, 2003

                Cash provided by operations was $27.0 million and $10.7 million for the year ended December 31, 2004 and 2003, respectively. The increase in cash provided by operations for 2004 as compared to 2003 was due primarily to increased homesites resulting from our Hometown and D.A.M. portfolio acquisitions.

                Cash used in investing activities was $607.6 million and $47.7 million for the year ended December 31, 2004 and 2003, respectively. The increase in 2004 as compared to 2003 was due primarily to the Hometown and D.A.M. portfolio acquisitions and an increase in acquisitions of other communities and manufactured homes.

                Cash provided by financing activities was $593.8 million and $25.4 million for the year ended December 31, 2004 and 2003, respectively. The increase in 2004 as compared to 2003 was primarily due to issuance of additional indebtedness and common and preferred stock issuances in connection with our IPO, partially offset by the repayment of existing indebtedness and the payment of both common and preferred stock dividends.

        Comparison of the Year Ended December 31, 2003 to the Year Ended December 31, 2002

                Cash provided by operations was $10.7 million and $14.3 million for the year ended December 31, 2003 and 2002, respectively. The decrease for 2003 was due primarily to changes in operating assets and liabilities partially offset by a reduction in manufactured home inventory held for sale.

                Cash used in investing activities was $47.7 million and $137.5 million for the year ended December 31, 2003 and 2002, respectively. The decrease in 2003 compared to 2002 was due primarily to reduced levels of community acquisitions and rental home purchases.

                Cash provided by financing activities was $25.4 million and $137.8 million for the year ended December 31, 2003 and 2002, respectively. The decrease in 2003 as compared to 2002 was primarily due to lower borrowing for community acquisitions and rental homes, funds provided in 2002 from the reorganization and issuance of common shares, partially offset by funding of the rental home credit facility in 2003.

        INFLATION

                Inflation in the U.S. has been relatively low in recent years and did not have a material impact on our results of operations for the year ended December 31, 2004 and 2003. Although the impact of inflation has been relatively insignificant in recent years, it remains a factor in the United States economy and may increase the cost of acquiring or replacing property, plant, and equipment and the costs of labor and utilities.

        COMMITMENTS

                At December 31, 2004, we have $1,001.6 million of outstanding indebtedness. $771.8 million, or 77%, of our total indebtedness is fixed rate and $229.9 million, or 23%, is variable rate. We have entered into a two-year interest rate swap agreement pursuant to which we will effectively fix the base rate portion of the interest rate with respect to $100 million of our variable rate debt. As a result, 87% of our total indebtedness will be subject to fixed interest rates for a minimum of two years. In connection with our senior variable rate mortgage debt, we have purchased interest rate caps to limit our interest costs in the event of increases in one-month LIBOR above 5.00%. The interest caps expire

        58



        in February 2006. At December 31, 2004, we have the following indebtedness, and lease operating obligations (in thousands):

         
         Debt
        Repayment
        Obligations

         Operating
        Lease
        Obligations

         Total
        Obligations

        2005 $90,956 $748 $91,704
        2006(1)  173,358  101  173,459
        2007  10,790  104  10,894
        2008  61,685  48  61,733
        2009  113,456  16  113,472
        Thereafter  544,780    544,780
          
         
         
        Commitments  995,025  1,017  996,042
        Unamortized premium related to indebtedness assumed in Hometown and DAM acquisitions  6,597    6,597
          
         
         
          $1,001,622 $1,017 $1,002,639
          
         
         

        (1)
        The $150.9 million senior variable rate mortgage debt due 2006 may be extended for three additional 12-month periods at our option and subject to certain conditions.

                As of December 31, 2004, debt related to our discontinued obligations totaled $29.0 million.

                The following table sets forth certain information with respect to our indebtedness outstanding as of December 31, 2004 excluding indebtedness related to assets held for sale (in thousands):

         
         Amount of
        Debt

         Percentage
        of Total
        Debt

         Weighted
        Average
        Interest
        Rate

         Maturity
        Date

         Annual
        Debt
        Service

         Balance at
        Maturity (1)

        Fixed Rate Debt:               
         Senior fixed rate mortgage due 2012 $303,903 30.3%7.35%2012 $25,691 $268,316
         Senior fixed rate mortgage due 2014  213,333 21.3%5.53%2014  14,719  199,052
         Senior fixed rate mortgage due 2009  99,651 9.9%5.05%2009  6,522  92,515
         Various individual fixed rate mortgages due 2004 through 2031  153,818 15.4%7.31%2005-2031  12,930  98,029
         Other loans  1,047 0.1%8.67%2005  172  915
          
         
             
           
           771,752 77.0%6.34%   60,034   
          
         
             
           

        Variable Rate Debt:

         

         

         

         

         

         

         

         

         

         

         

         

         

         

         
         Senior variable rate mortgage due 2006(2)  150,871 15.1%5.40%2006  8,147  150,871
         Revolving credit mortgage facility  51,000 5.1%5.35%2005  2,729  51,000
         Floorplan lines of credit  27,999 2.8%7.79%2005  1,776  27,999
          
         
             
           
           229,870 23.0%5.66%   12,652   
          
         
             
           
          $1,001,622 100.0%6.19%  $72,686   
          
         
             
           

        (1)
        Assumes no early repayment of principal.

        (2)
        The new senior variable rate mortgage due 2006 may be extended for three additional 12-month periods at our option and subject to certain conditions.

        59


        RECENT ACCOUNTING PRONOUNCEMENTS

                In December 2004, the Financial Accounting Standards Board issued Statement of Financial Accounting Standard ("SFAS") No. 123R, "Share-Based Payment". SFAS 123R requires that compensation cost relating to share-based payment transactions be recognized in financial statements based on the fair value of the equity or liability instruments issued. We will be required to apply SFAS 123R as of the interim reporting period beginning July 1, 2005. SFAS 123R covers a wide range of share-based compensation arrangements including options, restricted share plans, performance-based awards, share appreciation rights, and employee share purchase plans. We do not expect the adoption of adopting SFAS 123R to have a material impact upon our financial position, results of operations and cash flows.

        FFO

                As defined by NAREIT, FFO represents income (loss) from continuing operations (computed in accordance with GAAP), excluding gains (or losses) from sales of property, plus real estate related depreciation and amortization (excluding amortization of loan origination costs) and after adjustments for unconsolidated partnerships and joint ventures. We present FFO because we consider it an important supplemental measure of our operating performance and believe it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting their results. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate assets diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. Because FFO excludes depreciation and amortization unique to real estate, gains and losses from property dispositions and extraordinary items, it provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, development activities and interest costs, providing a perspective not immediately apparent from net income. We compute FFO in accordance with standards established by the Board of Governors of NAREIT in its March 1995 White Paper (as amended in November 1999 and April 2002), which may differ from the methodology for calculating FFO utilized by other equity REITs and, accordingly, may not be comparable to such other REITs. Further, FFO does not represent amounts available for management's discretionary use because of needed capital replacement or expansion, debt service obligations, or other commitments and uncertainties. FFO should not be considered as an alternative to net income (loss) (computed in accordance with GAAP) as an indicator of our financial performance or to cash flow from operating activities (computed in accordance with GAAP) as an indicator of our liquidity, nor is it indicative of funds available to fund our cash needs,

        60



        including our ability to pay dividends or make distributions. The following table calculates our FFO for the years ended December 31, 2004, 2003 and 2002 (in thousands):

         
         For Year Ended December 31,
         
         
         2004(a)
         2003(b)
         2002(c)
         
        Reconciliation of FFO:          
        Loss from continuing operations(a)(b) $(79,442)$(37,318)$(41,665)
        Plus:          
         Depreciation and amortization  72,014  46,467  37,058 
         Income from discontinued operations  1,915  31  1,040 
         Depreciation and amortization from discontinued operations  3,134  2,589  1,957 
         Less:          
         Amortization of loan origination fees  (5,952) (3,213) (4,129)
         Depreciation expense on furniture, equipment and vehicles  (1,264) (1,112) (1,019)
         Minority interest portion of FFO reconciling items  (4,614) (6,173) (4,645)
          
         
         
         
        FFO  (14,209) 1,271  (11,403)
         Less: preferred dividends  (8,966)    
          
         
         
         
        FFO available to common stockholders $(23,175)$1,271 $(11,403)
          
         
         
         

        (a)
        FFO for the year ended December 31, 2004 includes charges for the following: (i) retail losses of $11.2 million related to sales of older vacant homes sold during the fourth quarter at discounts to their original costs and marketing and promotion costs both incurred to drive occupancy, help establish and drive our Hispanic marketing initiative and reduce future repairs and maintenance costs in our rental home portfolio; (ii) $3.0 million of impairment charges related to older vacant rental homes we expect to sell in 2005 at prices less than their carrying value in order to continue to drive occupancy in specific markets and reduce repairs and maintenance costs in our rental home portfolio; (iii) $0.9 million of goodwill impaiment related to our insurance business; (iv) $1.0 million of severance costs related to the fourth quarter resignation of our chief operating officer and the second quarter resignation of other executive officers; (v) approximately $500,000 of impairment charges related to three communities; and (vi) approximately $500,000 related to property damage sustained during the hurricanes that occurred in the third quarter in the Southeast United States.

        (b)
        FFO for the year ended December 31, 2003 includes a charge of $1.4 million for retail home sales asset impairment and other expense and a charge of approximately $864,000 for the cost of vacating unused office space and $337,000 in executive severance.

        (c)
        FFO for the year ended December 31, 2002 includes charges incurred in the reorganization in connection with the repayment of debt including $1.9 million for exit fees and $1.6 million for the write off of unamortized loan costs, and includes a charge of $13.6 million to write off goodwill associated with our retail home sales and insurance businesses. For more details see our consolidated financial statements for the years ended December 31, 2004, 2003 and 2002.


        ITEM 7A.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

                Our future income, cash flows and fair values relevant to financial instruments are dependent upon prevalent market interest rates. Market risk refers to the risk of loss from adverse changes in market prices and interest rates. We use some derivative financial instruments to manage, or hedge, interest rate risks related to our borrowings. We do not use derivatives for trading or speculative purposes and only enter into contracts with major financial institutions based on their credit rating and other factors.

                As of December 31, 2004 our total debt outstanding was approximately $1,001.6 million, excluding debt related to discontinued operations, comprised of approximately $771.8 million of indebtedness subject to fixed interest rates. Approximately $229.9 million or 23% of our total consolidated debt is

        61



        variable rate debt. In February 2004 we entered into a two-year interest rate swap agreement pursuant to which we effectively fixed the base rate portion of the interest rate with respect to $100 million of our variable rate debt. As a result, approximately 87% of our total indebtedness after completion of our IPO and the financing transactions is subject to fixed interest rates for a minimum of two years.

                If LIBOR were to increase by 1.00%, the increase in interest expense on the variable rate debt would decrease future earnings and cash flows by approximately $2.3 million annually. If, after consideration of the interest rate swap agreement described above, LIBOR were to increase by 1.00%, the increase in interest expense on the variable rate debt would decrease future earnings and cash flows by approximately $1.3 million annually.

                Interest risk amounts were determined by considering the impact of hypothetical interest rates on our financial instruments. These analyses do not consider the effect of any change in overall economic activity that could occur in that environment. Further, in the event of a change of that magnitude, we may take actions to further mitigate our exposure to the change. However, due to the uncertainty of the specific actions that would be taken and their possible effects, these analyses assume no changes in our financial structure.

                The fair value of debt outstanding as of December 31, 2004 was approximately $1,028.6 million.


        ITEM 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                Our final statements required by this item are submitted as a separate section of this annual report on Form 10-K. See "Financial Statements," commencing on page F-1 hereof.


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

                None


        ITEM 9A.    CONTROLS AND PROCEDURES

                (a)   Disclosure Controls and Procedures. The company's management, with the participation of the company's Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the company's disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the "Exchange Act")) as of the end of the period covered by this report. Based on such evaluation, the company's Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the company's disclosure controls and procedures are effective in recording, processing, summarizing and reporting, on a timely basis, information required to be disclosed by the company in the reports that it files or submits under the Exchange Act and are effective in ensuring that information required to be disclosed by the company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the company's management, including the company's Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

                (b)   Internal Control Over Financial Reporting. There have not been any changes in the company's internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter ended December 31, 2004, that have materially affected, or are reasonably likely to materially affect, the company's internal control over financial reporting.


        ITEM 9B.    OTHER INFORMATION

                None

        62




        PART III

                Certain information required by Part III is omitted from this Report in that the Registrant will file a definitive proxy statement pursuant to Regulation 14A (the "Proxy Statement") not later than 120 days after the end of the fiscal year covered by this Report, and certain information included therein is incorporated herein by reference. Only those sections of the Proxy Statement which specifically address the items set forth herein are incorporated by reference.


        ITEM 10.    DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

                The information concerning the Company's directors and executive officers required by this Item is incorporated by reference to the Company's Proxy Statement.

                The information regarding compliance with Section 16 of the Securities and Exchange Act of 1934 is to be set forth in the Company's Proxy Statement and is hereby incorporated by reference.


        ITEM 11.    EXECUTIVE COMPENSATION

                The information required by this item is incorporated by reference to the Company's Proxy Statement.


        ITEM 12.    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

                The information required by this item is incorporated by reference to the Company's Proxy Statement.


        ITEM 13.    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

                The information required by this item is incorporated by reference to the Company's Proxy Statement.


        ITEM 14.    PRINCIPAL ACCOUNTING FEES AND SERVICES

                The information required by this item is incorporated by reference to the Company's Proxy Statement.

        63



        PART IV

        ITEM 15.    EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

        (a)
        The following documents are filed herewith as part of this Form 10-K.

         
         
         Page
        1.Financial Statements.  

        Affordable Residential Communities Inc.

         

         
         Report of Independent Registered Public Accounting Firm F-2
         Consolidated Balance Sheets as of December 31, 2004 and 2003 F-3
         Consolidated Statements of Operations for the Years Ended December 31, 2004, 2003, and 2002 F-4
         Consolidated Statements of Stockholders' Equity for Years Ended December 31, 2004, 2003 and 2002 F-5
         Consolidated Statements of Cash Flows for the Years Ended December 31, 2004, 2003, and 2002 F-6
         Notes to Consolidated Financial Statements F-8

        2.

        Financial Statement Schedules.

         

         
         Schedule III—Real Estate and Related Depreciation as of December 31, 2004 III-1

        3.

        Exhibits. See the Exhibit Index following the signature page hereto.

         

         

        64



        SIGNATURES

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

        AFFORDABLE RESIDENTIAL COMMUNITIES INC.

        By:

         

        /s/  
        SCOTT D. JACKSON      
        Scott D. Jackson
        Chief Executive Officer
        (Principal Executive Officer)

         

         

        MARCH 31, 2005

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

        Signature
         Title
         Date

         

         

         

         

         

        /s/  
        SCOTT D. JACKSON      
        Scott D. Jackson

         

        Chairman of the Board and Chief Executive Officer
        (Principal Executive Officer)

         

        March 31, 2004

        /s/  
        JOHN G. SPRENGLE      
        John G. Sprengle

         

        Vice Chairman

         

        March 31, 2004

        /s/  
        JAMES L. CLAYTON      
        James L. Clayton

         

        Director

         

        March 31, 2004

        /s/  
        J. MARKHAM GREEN      
        J. Markham Green

         

        Director

         

        March 31, 2004

        /s/  
        MICHAEL GREENE      
        Michael Greene

         

        Director

         

        March 31, 2004

        /s/  
        RANDALL A. HACK      
        Randall A. Hack

         

        Director

         

        March 31, 2004

        /s/  
        EUGENE MERCY, JR.      
        Eugene Mercy, Jr.

         

        Director

         

        March 31, 2004

        /s/  
        CHARLES J. SANTOS-BUCH      
        Charles J. Santos-Buch

         

        Director

         

        March 31, 2004

        /s/  
        LAWRENCE E. KREIDER      
        Lawrence E. Kreider

         

        Chief Financial Officer and
        Chief Information Officer
        (Principal Financial and Accounting Officer)

         

        March 31, 2004

        65


        Exhibit Index

        Number

         Exhibit Title

        2.1*

         

        Transaction Agreement, dated as of October 14, 2003, by and among Hometown America, L.L.C., Affordable Residential Communities LP (formerly known as Affordable Residential Communities IV, LP) and Affordable Residential Communities Inc. (formerly known as ARC IV REIT, Inc.) (incorporated by reference to Exhibit 2.1 to the Registration Statement on Form S-11 of Affordable Residential Communities Inc. (File No. 333-109816)).

        2.2*

         

        Amendment No. 1, dated as of November 4, 2003, to the Transaction Agreement, dated as of October 14, 2003, by and among Hometown America, L.L.C., Affordable Residential Communities LP (formerly known as Affordable Residential Communities IV, LP) and Affordable Residential Communities Inc. (formerly known as ARC IV REIT, Inc.) (incorporated by reference to Exhibit 2.2 to the Registration Statement on Form S-11 of Affordable Residential Communities Inc. (File No. 333-109816)).

        3.1*

         

        Articles of Amendment and Restatement of Affordable Residential Communities Inc. (incorporated by reference to Exhibit 3.1 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        3.2*

         

        Amended and Restated Bylaws of Affordable Residential Communities Inc. (incorporated by reference to Exhibit 3.2 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        3.3*

         

        Articles Supplementary of Affordable Residential Communities Inc. Designating a Series of Preferred Stock (incorporated by reference to Exhibit 3.3 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        4.1*

         

        Third Amended and Restated Registration Rights Agreement, dated as of February 18, 2004, by and among Affordable Residential Communities Inc. and the parties listed on the exhibits thereto (incorporated by reference to Exhibit 4.1 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        4.2*

         

        Certificate of Common Stock of Affordable Residential Communities Inc. (incorporated by reference to Exhibit 4.2 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        4.3*

         

        Certificate of 8.25% Series A Cumulative Redeemable Preferred Stock of Affordable Residential Communities Inc. (incorporated by reference to Exhibit 4.3 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).
           

        66



        4.4*

         

        Second Amended and Restated Supplemental Stockholders Agreement, dated as of February 18, 2004, by and among Thomas H. Lee Equity Fund IV, L.P., Thomas H. Lee Foreign Fund IV, L.P., Thomas H. Lee Foreign Fund IV-B, L.P., Thomas H. Lee Charitable Investments Limited Partnership, Thomas H. Lee Limited Partnership, Capital ARC Holdings, LLC, Nassau Capital Funds L.P., Nassau Capital Partners II, L.P., NAS Partners I, L.L.C. and the individuals listed on the signature pages thereto (incorporated by reference to Exhibit 4.4 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        4.5*

         

        First Amended and Restated Pairing Agreement, dated as of February 12, 2004, by and between Affordable Residential Communities Inc. and Affordable Residential Communities LP (incorporated by reference to Exhibit 4.5 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        10.1†*

         

        Employment Agreement between Scott D. Jackson and Affordable Residential Communities Inc. (incorporated by reference to Exhibit 10.1 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        10.2†*

         

        Employment Agreement between John G. Sprengle and Affordable Residential Communities Inc. (incorporated by reference to Exhibit 10.2 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        10.3†*

         

        Separation and Release Agreement, dated as of October 26, 2004, by and between George W. McGeeney, Affordable Residential Communities Inc. and ARC Management Services, Inc. (incorporated by reference to Exhibit 10.1 to the Quarterly Report on Form 10-Q of Affordable Residential Communities Inc. for the quarterly period ended September 30, 2004 (File No. 001-31987)).

        10.4†*

         

        Severance Agreement between Affordable Residential Communities Inc. and Lawrence E. Kreider (incorporated by reference to Exhibit 10.5 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        10.5†*

         

        Severance Agreement between Affordable Residential Communities Inc. and Scott L. Gesell (incorporated by reference to Exhibit 10.6 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        10.6†*

         

        Affordable Residential Communities Inc. 2003 Equity Incentive Plan (incorporated by reference to Exhibit 10.5 to the Registration Statement on Form S-11 of Affordable Residential Communities Inc. (File No. 333-109816) ).

        10.7†*

         

        Affordable Residential Communities Inc. Management Incentive Plan (incorporated by reference to Exhibit 10.6 to the Registration Statement on Form S-11 of Affordable Residential Communities Inc. (File No. 333-109816) ).
           

        67



        10.8*

         

        First Amended and Restated Agreement of Limited Partnership of Affordable Residential Communities L.P. (incorporated by reference to Exhibit 10.10 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        10.9*

         

        Loan Agreement, dated February 18, 2004, by and among ARC18TX LP, ARC Communities 18 LLC, ARC18FLD LLC, ARC18FLWHO LLC, ARC18FLSH LLC and Citigroup Global Markets Realty Corp. (incorporated by reference to Exhibit 10.11 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        10.10*

         

        Loan Agreement, dated February 18, 2004, by and among ARC19TX LP, ARC Communities 19 LLC and Merrill Lynch Mortgage Lending, Inc. (incorporated by reference to Exhibit 10.12 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        10.11*

         

        Loan Agreement, dated February 18, 2004, by and among ARC4BFND, L.L.C. and Citigroup Global Markets Realty Corp. (incorporated by reference to Exhibit 10.13 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        10.12*

         

        Loan Agreement, dated February 18, 2004, by and among ARC Communities 11 LLC and Citigroup Global Markets Realty Corp. (incorporated by reference to Exhibit 10.14 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        10.13*

         

        Loan Agreement, dated February 18, 2004, by and among ARC Communities 13 LLC and Citigroup Global Markets Realty Corp. (incorporated by reference to Exhibit 10.15 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        10.14*

         

        Loan Agreement, dated February 18, 2004, by and among ARC Communities 14 LLC, ARC14FLCV LLC and Citigroup Global Markets Realty Corp. (incorporated by reference to Exhibit 10.16 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        10.15*

         

        Loan Agreement, dated February 18, 2004, by and among ARC Communities 17 LLC and Citigroup Global Markets Realty Corp. (incorporated by reference to Exhibit 10.17 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        10.16*

         

        Loan Agreement, dated February 18, 2004, by and among ARC Communities 9 LLC and Merrill Lynch Mortgage Lending, Inc. (incorporated by reference to Exhibit 10.18 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        10.17*

         

        Loan Agreement, dated February 18, 2004, by and among ARC Communities 10 LLC and Merrill Lynch Mortgage Lending, Inc. (incorporated by reference to Exhibit 10.19 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).
           

        68



        10.18*

         

        Loan Agreement, dated February 18, 2004, by and among ARC Communities 12 LLC and Merrill Lynch Mortgage Lending, Inc. (incorporated by reference to Exhibit 10.20 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        10.19*

         

        Loan Agreement, dated February 18, 2004, by and among ARC Communities 15 LLC, ARC15FLOV LLC and Merrill Lynch Mortgage Lending, Inc. (incorporated by reference to Exhibit 10.21 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        10.20*

         

        Loan Agreement, dated February 18, 2004, by and among ARC Communities 16 LLC and Merrill Lynch Mortgage Lending, Inc. (incorporated by reference to Exhibit 10.22 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        10.21*

         

        Loan Agreement between ARC Communities 1 LLC and GMAC Commercial Mortgage Corporation (incorporated by reference to Exhibit 10.17 to the Registration Statement on Form S-11 of Affordable Residential Communities Inc. (File No. 333-109816)).

        10.22*

         

        Loan Agreement between ARC Communities 2 LLC and Morgan Stanley Dean Witter Mortgage Capital Inc. (incorporated by reference to Exhibit 10.18 to the Registration Statement on Form S-11 of Affordable Residential Communities Inc. (File No. 333-109816)).

        10.23*

         

        Loan Agreement between ARC Communities 3 LLC and Morgan Stanley Dean Witter Mortgage Capital Inc. (incorporated by reference to Exhibit 10.19 to the Registration Statement on Form S-11 of Affordable Residential Communities Inc. (File No. 333-109816)).

        10.24*

         

        Loan Agreement between ARC Communities 4 LLC and Morgan Stanley Dean Witter Mortgage Capital Inc. (incorporated by reference to Exhibit 10.20 to the Registration Statement on Form S-11 of Affordable Residential Communities Inc. (File No. 333-109816)).

        10.25*

         

        Loan Agreement between ARC Communities 5 LLC and Morgan Stanley Dean Witter Mortgage Capital Inc. (incorporated by reference to Exhibit 10.21 to the Registration Statement on Form S-11 of Affordable Residential Communities Inc. (File No. 333-109816)).

        10.26*

         

        Loan Agreement between ARC Communities 6 LLC and Morgan Stanley Dean Witter Mortgage Capital Inc. (incorporated by reference to Exhibit 10.22 to the Registration Statement on Form S-11 of Affordable Residential Communities Inc. (File No. 333-109816)).

        10.27*

         

        Loan Agreement between ARC Communities 7 LLC and Morgan Stanley Dean Witter Mortgage Capital Inc. (incorporated by reference to Exhibit 10.23 to the Registration Statement on Form S-11 of Affordable Residential Communities Inc. (File No. 333-109816)).

        10.28*

         

        Loan Agreement between ARC Communities 8 LLC and GMAC Commercial Mortgage Corporation (incorporated by reference to Exhibit 10.24 to the Registration Statement on Form S-11 of Affordable Residential Communities Inc. (File No. 333-109816)).

        10.29*

         

        Loan Agreement between ARC SPEI I, L.L.C. and Morgan Stanley Dean Witter Mortgage Capital Inc. (incorporated by reference to Exhibit 10.25 to the Registration Statement on Form S-11 of Affordable Residential Communities Inc. (File No. 333-109816)).
           

        69



        10.30*

         

        Credit Agreement among Affordable Residential Communities LP, Affordable Residential Communities Inc., Citicorp North America, Inc., Bank One, N.A., Citigroup Global Markets Inc., and Merrill Lynch, Pierce, Fenner & Smith Incorporated (incorporated by reference to Exhibit 10.32 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        10.31*

         

        Master Repurchase Agreement Between Merrill Lynch Mortgage Capital Inc. and Enspire Finance, LLC (incorporated by reference to Exhibit 10.33 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987)).

        10.32

         

        Loan Agreement dated September 23, 2004 by and among ARC III, L.L.C. as Borrower and Citigroup Global Market Realty Corp. as Lender and as Collateral Agent.

        12.1

         

        Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends.

        21.1*

         

        List of Subsidiaries of the Registrant (incorporated by reference to Exhibit 21.1 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (File No. 001-31987) ).

        23.1

         

        Consent of PricewaterhouseCoopers LLP.

        24.1

         

        Power of Attorney (included on the Signature Page).

        31.1

         

        Certification of Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act, as amended.

        31.2

         

        Certification of Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act, as amended.

        32.1

         

        Certification of Chief Executive Officer of Affordable Residential Communities Inc., pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

        32.2

         

        Certification of Chief Financial Officer of Affordable Residential Communities Inc., pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

        Exhibit is a management contract or compensatory plan.

        *
        Previously filed.

        70



        INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES

         
         
         Report of Independent Registered Public Accounting Firm
         Consolidated Balance Sheets as of December 31, 2004 and 2003
         Consolidated Statements of Operations for the Years Ended December 31, 2004, 2003, and 2002
         Consolidated Statements of Stockholders' Equity for Years Ended December 31, 2004, 2003 and 2002
         Consolidated Statements of Cash Flows for the Years Ended December 31, 2004, 2003, and 2002
         Notes to Consolidated Financial Statements
         Schedule III—Real Estate and Related Depreciation as of December 31, 2004

        F-1



        REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

        To The Board of Directors and Stockholders of
        Affordable Residential Communities Inc.:

                In our opinion, the consolidated financial statements listed in the index appearing under Item 15 (a)(1) present fairly, in all material respects, the financial position of Affordable Residential Communities Inc. (formerly known as ARC IV REIT, Inc.) and its subsidiaries (the "Company") as of December 31, 2004 and 2003, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2004 in conformity with accounting principles generally accepted in the United States of America. In addition, in our opinion, the financial statement schedule listed in the index appearing under Item 15 (a)(2) presents fairly, in all material respects, the information set forth therein when read in conjunction with the related consolidated financial statements. These financial statements and the financial statement schedule are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements and the financial statement schedule based on our audits. We conducted our audits of these statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

        /s/PRICEWATERHOUSECOOPERS LLP
        Denver, Colorado
        March 31, 2005

        F-2



        AFFORDABLE RESIDENTIAL COMMUNITIES INC.

        CONSOLIDATED BALANCE SHEETS

        AS OF DECEMBER 31, 2004 AND 2003

        (in thousands except share data)

         
         As of December 31,
         
         
         2004
         2003
         
        Assets       
         Rental and other property, net $1,532,780 $863,515 
         Assets held for sale  54,123  44,362 
         Cash and cash equivalents  39,802  26,626 
         Restricted cash    13,669 
         Tenant notes and other receivables, net  18,799  8,233 
         Inventory  11,230  3,878 
         Loan origination costs, net  14,403  11,921 
         Loan reserves  31,019  32,414 
         Goodwill  85,264  86,127 
         Lease intangibles and customer relationships, net  19,106  10,987 
         Prepaid expenses and other assets  6,476  24,101 
          
         
         
          Total assets $1,813,002 $1,125,833 
          
         
         

        Liabilities and Stockholders' Equity

         

         

         

         

         

         

         
         Notes payable and preferred interest $1,001,622 $773,394 
         Liabilities related to assets held for sale  29,516  16,938 
         Accounts payable and accrued expenses  37,877  19,862 
         Dividends payable  15,505   
         Tenant deposits and other liabilities  12,776  7,655 
          
         
         
          Total liabilities  1,097,296  817,849 
          
         
         
         
        Minority interest

         

         

        56,659

         

         

        42,639

         
         
        Commitments and contingencies (Note 15)

         

         

         

         

         

         

         
         
        Stockholders' equity

         

         

         

         

         

         

         
          Preferred stock, no par value, 5,000,000 shares authorized, 5,000,000 and zero shares issued and outstanding at December 31, 2004 and 2003, respectively; liquidation preference of $25 per share plus accrued but unpaid dividends  119,108   
          Common stock $.01 par value, 100,000,000 shares authorized, 40,874,061 and 16,972,738 shares issued and outstanding and December 31, 2004 and 2003, respectively  409  170 
          Additional paid-in capital  790,528  378,018 
          Unearned compensation  (235)  
          Accumulated other comprehensive income  1,208   
          Retained deficit  (251,971) (112,843)
          
         
         
           Total stockholders' equity  659,047  265,345 
          
         
         
           Total liabilities and stockholders' equity $1,813,002 $1,125,833 
          
         
         

        The accompanying notes are an integral part of these consolidated financial statements.

        F-3



        AFFORDABLE RESIDENTIAL COMMUNITIES INC.

        CONSOLIDATED STATEMENTS OF OPERATIONS

        FOR THE YEARS ENDED DECEMBER 31, 2004, 2003 and 2002

        (in thousands except per share data)

         
         For the Year Ended
        December 31,

         
         
         2004
         2003
         2002
         
        Revenue          
         Rental income $187,267 $125,915 $92,610 
         Sales of manufactured homes  15,221  21,681  31,942 
         Utility and other income  20,065  15,599  11,942 
         Net consumer finance interest income  104     
          
         
         
         
          Total revenue  222,657  163,195  136,494 
          
         
         
         
        Expenses          
         Property operations  75,150  44,366  33,341 
         Real estate taxes  16,621  10,247  6,633 
         Cost of manufactured homes sold  18,267  18,357  25,826 
         Retail home sales, finance, insurance and other operations  8,198  7,382  8,597 
         Property management  7,127  5,527  4,105 
         General and administrative  29,361  16,818  13,088 
         Initial public offering related costs  4,417     
         Early termination of debt  16,685     
         Depreciation and amortization  72,014  46,467  37,058 
         Real estate and retail home asset impairment  3,591  1,385   
         Goodwill impairment  863    13,557 
         Interest expense  56,892  57,386  43,804 
          
         
         
         
          Total expenses  309,186  207,935  186,009 
         Interest income  (1,616) (1,439) (1,390)
          
         
         
         
          Net loss before allocation to minority interest  (84,913) (43,301) (48,125)
        Minority interest  5,471  5,983  6,460 
          
         
         
         
          Loss from continuing operations  (79,442) (37,318) (41,665)
         Income from discontinued operations  1,915  31  1,040 
         Gain (loss) on sale of discontinued operations  (8,549) 3,333   
         Minority interest in discontinued operations  383  (466) (209)
          
         
         
         
          Net loss  (85,693) (34,420) (40,834)
        Preferred stock dividends  (8,966)    
          
         
         
         
          Net loss attributable to common stockholders $(94,659)$(34,420)$(40,834)
          
         
         
         
         Net loss per share from continuing operations:          
          Basic loss per share $(2.33)$(2.20)$(2.87)
          
         
         
         
          Diluted loss per share $(2.33)$(2.20)$(2.94)
          
         
         
         
         Income (loss) per share from discontinued operations:          
          Basic income (loss) per share $(0.16)$0.17 $0.06 
          
         
         
         
          Diluted income (loss) per share $(0.16)$0.17 $0.06 
          
         
         
         
         Net loss to common stockholders per share:          
          Basic loss per share $(2.49)$(2.03)$(2.81)
          
         
         
         
          Diluted loss per share $(2.49)$(2.03)$(2.88)
          
         
         
         
        Weighted average share / OP unit information:          
          Common shares outstanding  37,967  16,973  14,535 
          Common shares issuable upon exchange of OP units outstanding  3,387  2,726  1,818 
          
         
         
         
          Diluted shares outstanding  41,354  19,699  16,353 
          
         
         
         
        Cash dividends declared per share:          
          Preferred stock dividends $1.97 $ $ 
          
         
         
         
          Common stock and OP Unit dividends $1.09 $ $ 
          
         
         
         

        The accompanying notes are an integral part of these consolidated financial statements.

        F-4



        AFFORDABLE RESIDENTIAL COMMUNITIES INC.

        CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

        FOR THE YEARS ENDED DECEMBER 31, 2004, 2003 and 2002

        (in thousands)

         
         Preferred Stock
         Common Stock
          
          
         Accumulated
        Other
        Comprehensive
        Income

          
          
         
         
         Additional
        Paid-in
        Capital

         Unearned
        Compensation

         Retained
        Deficit

         Total
        Stockholders'
        Equity

         
         
         Shares
         Amount
         Shares
         Amount
         
        Balance, January 1, 2002  $ 16,973 $97 $196,266 $ $ $(37,589)$158,774 
         Issuance of common stock      15  33,745        33,760 
         Common stock issued in the Reorganization      58  137,594        137,652 
         Transfer of minority interest ownership in Operating Partnership        10,413        10,413 
         Net loss              (40,834) (40,834)
          
         
         
         
         
         
         
         
         
         
        Balance, December 31, 2002    16,973  170  378,018      (78,423) 299,765 
         Net loss              (34,420) (34,420)
          
         
         
         
         
         
         
         
         
         
        Balance December 31, 2003    16,973  170  378,018      (112,843) 265,345 
         Issuance of preferred stock during initial public offering, net of issuance costs of $5,892 5,000  119,108             119,108 
         Issuance of common stock during initial public offering, net of issuance costs of $37,191    23,043  230  400,396        400,626 
         Common stock issued to employees during initial public offering    530  5  10,070        10,075 
         Restricted stock issued to employees during initial public offering    95  1  1,804  (1,805)      
         Amortization of unearned compensation          199      199 
         Forfeiture of unearned compensation    (80)   (1,519) 1,371      (148)
         Transfer of minority interest ownership in Operating Partnership    313  3  1,737        1,740 
         Common stock issued to board members        22        22 
         Net loss              (94,659) (94,659)
         Accumulated other comprehensive income—Interest rate swap mark-to-market            1,208    1,208 
                                
         
         Other comprehensive loss                        (93,451)
                                
         
         Common stock and OP Unit dividends declared              (44,469) (44,469)
          
         
         
         
         
         
         
         
         
         
        Balance December 31, 2004 5,000 $119,108 40,874 $409 $790,528 $(235)$1,208 $(251,971)$659,047 
          
         
         
         
         
         
         
         
         
         

        The accompanying notes are an integral part of these consolidated financial statements

        F-5



        AFFORDABLE RESIDENTIAL COMMUNITIES INC.

        CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED

        DECEMBER 31, 2004, 2003 and 2002

        (in thousands)

         
         2004
         2003
         2002
         
        Cash flow from operating activities          
        Net loss attributable to common stockholders $(94,659)$(34,420)$(40,834)
        Adjustments to reconcile net loss to net cash provided by operating activities:          
         Depreciation and amortization  72,014  46,467  37,058 
         Adjustments to fair value for interest rate caps  241    1,561 
         Stock grant compensation expense  10,120     
         Preferred stock dividend declared  8,966     
         PPU distributions declared  786     
         Minority interest in net loss  (6,257) (5,983) (6,460)
         Non-cash IPO related costs  389     
         Early termination of debt  10,358     
         Retail home sales impairment and other expense    1,385   
         Real estate asset impairment  3,591     
         Goodwill impairment  863    13,557 
         Depreciation and minority interest included in income from discontinued operations  2,751  3,079  2,235 
         (Gain) loss on sale of discontinued operations  8,549  (3,333)  
         Rent expense related to vacated office space    864   
         Changes in operating assets and liabilities, net of acquisitions  9,322  2,622  7,150 
          
         
         
         
        Net cash provided by operating activities  27,034  10,681  14,267 
          
         
         
         
        Cash flow from investing activities          
         Acquisition of Hometown communities  (507,136)    
         Acquisition of communities and manufactured homes  (87,693) (34,288) (121,611)
         Proceeds from community sales  36,922  14,879   
         Deposits and deferred acquisition costs on purchase of Hometown assets    (15,559)  
         Community improvements and equipment purchases  (49,708) (12,725) (15,862)
          
         
         
         
        Net cash used in investing activities  (607,615) (47,693) (137,473)
          
         
         
         
        Cash flow from financing activities          
         Cash flow from IPO          
          Common stock offering  438,078     
          Preferred stock offering  125,000     
          Common stock offering expenses  (37,421)    
          Preferred stock offering expenses  (5,892)    
         Cash flow from IPO related financing transactions          
          Debt issued in the financing transactions  500,000     
          Debt paid in the financing transactions  (439,048)    
          Payment of loan origination costs  (8,122)    
          Release of restricted cash  12,278     
          Release of loan reserves  19,089     
          New loan reserves  (14,247)    

        F-6


         Cash flow from the Reorganization:          
          Debt issued in the Reorganization      578,000 
          Debt paid in the Reorganization      (431,165)
          Redemption of Limited Partnership interests      (112,966)
          Payment of loan costs      (13,365)
          Net release of restricted cash      2,609 
          Net release of loan reserves      4,695 
          Other      (4,678)
         Proceeds from the issuance of common shares      33,760 
         Deferred common and preferred stock issuance costs     (1,026)  
         Proceeds from issuance of debt  96,421  49,038  126,119 
         Repayment of debt  (42,660) (25,356) (14,416)
         Payment of common and OP Units dividends  (33,563)    
         Payment of preferred dividends  (7,247)    
         Payment of partnership preferred distributions  (524)    
         Repurchase of OP Units  (125)    
         Restricted cash  1,391  (240) (1,906)
         Loan reserves  (3,447) 6,867  (28,185)
         Loan origination costs  (6,204) (3,894) (715)
          
         
         
         
        Net cash provided by financing activities  593,757  25,389  137,787 
          
         
         
         
        Net increase (decrease) in cash and cash equivalents  13,176  (11,623) 14,581 
        Cash and cash equivalents, beginning of period  26,626  38,249  23,668 
          
         
         
         
        Cash and cash equivalents, end of period $39,802 $26,626 $38,249 
          
         
         
         
        Non-cash financing and investing transactions:          
         Debt assumed in connection with acquisitions $96,898 $4,294 $5,944 
         OP Units issued in connection with acquisitions  25,142     
         OP Units issued in the Reorganization      64,820 
         Common stock issued in the Reorganization      137,652 
         Limited Partnership debt assumed in the Reorganization      233,915 
         Dividend declared but unpaid  13,524     
         Accrual of loan origination costs  2,000     
        Supplemental cash flow information:          
         Cash paid for interest net of amounts capitalized $56,765 $56,941 $36,077 

        The accompanying notes are an integral part of these consolidated financial statements

        F-7



        AFFORDABLE RESIDENTIAL COMMUNITIES INC.

        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

        DECEMBER 31, 2004, 2003 and 2002

        1.    Business, Basis of Presentation and Summary of Significant Accounting Policies

        Business

                Affordable Residential Communities Inc. (formerly known as ARC IV REIT, Inc.) is a Maryland corporation organized as a fully integrated, self-administered and self-managed equity real estate investment trust ("REIT") for U. S. federal income tax purposes and is engaged in the acquisition, renovation, repositioning and operation of primarily all-age manufactured home communities, the retail sale and financing of manufactured homes, the rental of manufactured homes and other related businesses including acting as agent in the sale of homeowners' insurance and related products, all exclusively to residents in our communities. We were organized in July 1998 and operate primarily through Affordable Residential Communities LP (the "Operating Partnership" or "OP") and its subsidiaries, of which we are the sole general partner and owned 94.4% as of December 31, 2004.

                As described in Note 2, on May 2, 2002, we completed the acquisition of Affordable Residential Communities, L.P., I ("LP I"), Affordable Residential Communities, L.P., II ("LP II"), Affordable Residential Communities, L.P., III ("LP III") (collectively, LP I, LP II, and LP III are the "Limited Partnerships") and their respective subsidiaries and certain of the assets and subsidiaries of ARC Holdings Limited Liability Company ("Holdings") (the "Reorganization"). Holdings' subsidiaries included ARC LLC, which was the general partner of each of the Limited Partnerships and the co-general partner with us of the Operating Partnership, and ARC Management Services, Inc. ("ARC Management"), which was the management company for each of the Limited Partnerships and the Operating Partnership. Our co-founders and certain other members of our senior management were the members of senior management of ARC Management.

                On February 18, 2004, we completed an initial public offering ("IPO") of 22.3 million shares of our common stock at $19.00 per share (excluding 2.3 million shares sold by selling stockholders) and 5.0 million shares of our preferred stock priced at $25.00 per share. The proceeds, net of the underwriting discount, to the company from our IPO of common stock and preferred stock were $517.5 million before expenses. On March 17, 2004, we issued 791,592 shares of common stock pursuant to the underwriters' exercise of their over-allotment option generating net proceeds to the company of $14.0 million. In conjunction with the IPO, we also completed a financing transaction consisting of $500.0 million of new mortgage debt and the repayment of certain existing indebtedness (See Note 3).

                Concurrent with our IPO and the financing transaction, we acquired 90 manufactured home communities from Hometown America, L.L.C. ("Hometown"). Together the 90 acquired communities are located in 24 states and total 26,406 homesites. The total purchase price for these communities and related assets was approximately $615.3 million including assumed indebtedness with a fair value of $93.1 million (See Note 3).

                As of December 31, 2004, we owned and operated 315 communities (net of 13 communities classified as discontinued operations, see Note 11) consisting of 63,661 homesites (net of 2,566 homesites classified as discontinued operations) in 27 states with occupancy of 81.5%. Our five largest markets are Dallas-Fort Worth, Texas, with 11.4% of our total homesites; Atlanta, Georgia, with 7.8% of our total homesites; Salt Lake City, Utah, with 6.0% of our total homesites; the Front Range of Colorado, with 5.2% of our total homesites; and Kansas City-Lawrence-Topeka, with 3.8% of our total homesites. We also conduct a retail home sales business.

        F-8



                Our common stock is traded on the New York Stock Exchange under the symbol "ARC". Our Series A Cumulative Redeemable Preferred Stock is traded on the New York Stock Exchange under the symbol "ARCPRA". We have no public trading history prior to February 12, 2004.

        Basis of Presentation

                The accompanying consolidated financial statements include all of our accounts but include the results of operations of the businesses formerly conducted by the Limited Partnerships and Holdings only for the periods subsequent to the completion of the Reorganization on May 2, 2002. In addition, the accompanying consolidated financial statements include the results of operations of the manufactured home communities acquired only for the periods subsequent to the date of acquisition. We have eliminated all significant intercompany balances and transactions.

                The preparation of financial statements in conformity with generally accepted accounting principles requires us to make estimates and assumptions that affect the reported amount of assets and liabilities and the disclosure of contingent liabilities, and the reported amount of revenues and expenses during the reporting period. Actual results may differ from previously estimated amounts.

        Summary of Significant Accounting Policies

        Rental and Other Property

                We carry rental property at cost, less accumulated depreciation. We capitalize significant renovations and improvements that substantially improve asset quality and/or extend the useful life of the asset. We expense maintenance and repairs as incurred.

                Depreciation is computed primarily on the straight-line method over the estimated useful lives of the assets. The estimated useful lives of the various classes of rental property assets are primarily as follows:

        Asset Class

         Estimated
        Useful
        Lives (Years)

        Manufactured home communities and improvements 10 to 30
        Buildings 10 to 20
        Rental homes 9
        Furniture and other equipment 5
        Computer software and hardware 3

                In June 2002, we changed our estimate of the depreciable lives of our communities from 20 years to 30 years to conform to our experience and industry practice regarding the estimated useful life of manufactured home communities, improvements and buildings. The change resulted in a reduction of depreciation expense of approximately $7,344 or $0.44 per diluted earnings per share and a reduction in net loss of $6,371 or $0.44 per basic earnings per share for the year ended December 31, 2002.

                Subsequent to December 31, 2004, we changed our estimate of the depreciable life of our rental homes from 10 years to 3 years. Homes will now be depreciated to an estimated salvage value after 3 years of service in our rental home portfolio. This change was made to conform with our intent to sell homes from our rental home portfolio after a 3 year period to reduce the repairs and maintenance

        F-9



        costs typically incurred on older homes. This change did not have a material impact on our financial statements.

                We evaluate the recoverability of our investment in rental property whenever events or changes in circumstances indicate that the recoverability of the net book value of the asset is questionable. Our assessment of the recoverability of rental property includes, but is not limited to, recent operating results and expected net operating cash flows from future operations. In the event that facts and circumstances indicate that the carrying amount of rental property may be impaired, we perform an evaluation of recoverability in which we compare the estimated future undiscounted cash flows associated with the asset to the asset's carrying amount to determine if a writedown is required. If this review indicates that the asset's carrying amount will not be fully recoverable, we would reduce the carrying value of the asset to its estimated fair value. During 2004, we recorded an impairment charge on rental property of approximately $500,000. For the years ended December 31, 2003 and 2002, no impairment charges were recorded.

        Cash and Cash Equivalents

                Cash and cash equivalents include all cash and liquid investments with maturities less than 90 days from the date of purchase.

        Restricted Cash and Loan Reserves

                Restricted cash and loan reserves represent reserves established pursuant to the debt agreements as described in Note 6.

        Tenant Notes Receivables

                Notes receivable from sales of manufactured homes or assumed in connection with acquisitions are generally collateralized by manufactured homes located in our communities.

        Reserves for Bad Debts

                We maintain allowances for bad debts on tenant notes and other receivables. We fully reserve amounts due from tenants greater than sixty days past due. We establish reserves based on management's periodic review of specific notes considered wholly or partially uncollectible, plus an amount for estimated future uncollectible amounts based on historical experience. At December 31, 2004 and 2003, $1.7 million and $1.0 million, respectively, was reserved for tenant notes and other receivables. For the years ended December 31, 2004, 2003 and 2002, we charged $3.9 million, $2.5 million and $1.5 million, respectively, to bad debt expense.

        Inventory

                Inventory consists of new and used manufactured homes held for sale, including costs and materials associated with preparing the units for sale. We value inventory at the lower of cost or market value. Cost is based on specific identification reduced, as applicable, by dealer volume rebates earned from manufacturers ($14,000 and $101,000 at December 31, 2004 and 2003, respectively).

        F-10



        Loan Origination Costs

                We capitalize loan origination costs associated with financing of our communities. These costs are amortized on a straight-line basis, which approximates the effective interest method, over the repayment term of the loans. We amortized $5.9 million, $3.2 million and $4.1 million of loan origination costs for the years ended December 31, 2004, 2003 and 2002, respectively, which is included in depreciation and amortization. The charge in 2002 includes $1.6 million for previously incurred loan origination costs of debt paid in the Reorganization. Accumulated amortization was $6.4 million and $5.9 million as of December 31, 2004 and 2003, respectively.

        Goodwill

                Goodwill represents the excess of the purchase price over the fair value of the tangible assets acquired and liabilities assumed in the Reorganization completed on May 2, 2002. We periodically assess and adjust the value of the goodwill. For the year ended December 31, 2004, we recorded an impairment charge of $863,000 related to our insurance business. For the year ended December 31, 2002, we recorded an impairment charge of $13.6 million. For additional discussion, see Note 2 "The Reorganization."

        Lease Intangibles and Customer Relationships

                We establish the value of lease intangibles and customer relationships at the date of acquisition of a community. We amortize lease intangibles and customer relationships related to community acquisitions on a straight-line basis over the estimated time period that a resident lives in the community (five years). We amortize lease intangibles and customer relationships related to acquisitions of rental homes on a straight-line basis over the lease term (one year). The acquired community customer relationships and rental home customer relationships are amortized on a straight-line basis since we cannot reliably determine the pattern of economic benefit associated with the individual contracts comprising the intangible assets. We do not have sufficient historical or industry data to reliably estimate the tenure of an individual customer or to pool customer contracts on a homogeneous basis as a basis to amortize the intangible assets in a manner other than straight line. Future amortization of lease intangibles and customer relationship intangible assets are as follows (in thousands):

        2005 $6,087
        2006  6,003
        2007  3,827
        2008  2,787
        2009  402
          
        Total $19,106
          

                Accumulated amortization was $13.3 million and $7.3 million at December 31, 2004 and 2003, respectively.

        Impairment of Intangible Assets

                We combine our finite-lived intangible assets, which consist primarily of lease and customer intangibles, with other assets located in each community (primarily consisting of real estate assets) as

        F-11



        the manufactured home community is the lowest level for which cash flows are readily identifiable. Whenever events or circumstances indicate that the carrying amount of the asset group is not recoverable, the asset group is tested for recoverability. If the asset group is not recoverable from the undiscounted cash flows attributable to that asset group, an impairment loss is recognized as the difference between the carrying value of the asset group and the estimated fair value of the asset group.

        Revenue Recognition

                We recognize rental income on homesites and homes when earned and due from residents. Leases entered into by tenants for the rental of a site are generally month-to-month and are renewable by mutual agreement of the resident and us or, in some cases, as provided by statute. Leases entered into by home renters are generally one year in duration and are renewable by mutual agreement between the home renter and us. We defer rent received in advance and recognize it in income when earned.

                We recognize revenues from manufactured home sales when we receive the down payment, the buyer arranges financing, we transfer title, possession and other attributes of ownership to the buyer, and we have no further obligations to perform significant additional activities.

        Interest and Internal Cost Capitalization

                We capitalize our interest costs (using our average cost of borrowings) and internal costs (using actual time spent and related costs) on development of long-lived assets from the date we begin substantive activities through the date we place such assets into service in accordance with Statement of Financial Accounting Standards ("SFAS") No. 34, Capitalization of Interest and SFAS No. 67, Accounting for Costs and Initial Rental Operations of Real Estate Projects, respectively. The long-lived assets on which we capitalize interest include general construction activities in our communities, manufactured homes and, in the case of the communities acquired in the Hometown acquisition, the cost of the vacant homesites we acquired on which we are making improvements and placing a manufactured home for rent or sale. We capitalized $3.9 million in interest and internal costs during 2004. No significant interest or internal costs were capitalized during 2003 and 2002.

        Income Taxes

                We operate in a manner intended to enable us to qualify as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended. Under those sections, a REIT which distributes at least 90% of its REIT taxable income to its stockholders each year and which meets certain other conditions will not be taxed on that portion of its taxable income which it distributes to its stockholders. In the event we have taxable income, we intend to continue to qualify and to distribute substantially all of our taxable income to stockholders. We have been in a taxable loss position since our inception. Therefore, we have no provision for Federal income taxes.

        Fair Value of Financial Instruments

                The fair value of our debt was approximately $1,028.6 million and $813.0 million at December 31, 2004 and 2003, respectively. The fair value of our other financial instruments approximates their carrying vales at December 31, 2004 and 2003.

        F-12



        Interest Rate Caps and Swaps

                We use derivative financial instruments for the purpose of hedging exposures to fluctuations in interest rates. As required under the guidelines of SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, we record all of our derivative instruments in the Consolidated Balance Sheets at fair value. For a derivative designated as a cash flow hedge, we initially report the effective portion of the derivative's gain or loss as a component of accumulated other comprehensive income and subsequently reclassify it into earnings when the forecasted transaction affects earnings. We report the ineffective portion of the gain or loss associated with a cash flow hedge in earnings immediately. During 2004, we entered into a $100 million interest rate swap agreement with an unrelated third party effectively fixing the interest rate on $100 million of our variable rate debt at 5.06%. The swap has been designated as a cash flow hedge under SFAS No. 133. At December 31, 2004, $1.2 million of unrealized gain related to this derivative instrument have been recorded in accumulated other comprehensive income on the accompanying December 31, 2004 balance sheet.

                We further manage our exposure to interest rate risk through the use of interest rate caps which protect us from movements in interest rates above specified levels. We immediately recognize in earnings the change in the fair value of interest rate caps. For the years ended December 31, 2004, 2003 and 2002, we recorded charges in interest expense of $241,000, $115,000 and $1.6 million, respectively, related to the change in the fair value of our interest rate caps. At December 31, 2004 and 2003 the carrying value of our interest rate caps is $7,000 and zero, respectively.

        Accumulated Other Comprehensive Income

                Amounts recorded in accumulated other comprehensive income as of December 31, 2004 represent unrecognized gains on our interest rate swap which qualifies as a cash flow hedge and will be marked to market over the life of the instrument. Our comprehensive loss for the year ended December 31, 2004 was $93.5 million. There were no unrecognized gains or losses related to our interest rate swaps during 2003 and 2002, and therefore, our comprehensive loss for 2003 and 2002 is equal to our net loss to common shareholders as reported on the accompanying statements of operations for those respective years.

        Minority Interest

                At December 31, 2004, minority interest consisted of 2,403,528 OP Units that were issued to various limited partners during the Reorganization and 1,005,668 PPUs issued on June 30, 2004 as part of our D.A.M. portfolio acquisition (see Note 4). Each OP Unit is paired with 1.9268 shares of our special voting stock (each a "Paired Equity Unit"). Each OP Unit is redeemable for cash or at our election, one share of our common stock. As a result, in the issuance of additional OP Units and shares of common stock, we have recorded an equity transfer adjustment among shareholders' equity and minority interest in our consolidated balance sheets to account for the change in the respective ownership in the underlying equity of the Operating Partnership. The minority interest prior to our Reorganization represents ownership interest of ARC LLC in the Operating Partnership.

        Stock Grants

                We have included a charge of $10.1 million in general and administrative expense for the year ended December 31, 2004 representing the value of 530,000 common shares we granted at February 18, 2004 under our 2003 equity incentive plan that vested at the date of grant. We valued the shares at

        F-13



        $19.00 per share, the price at which we sold shares in the IPO (see Note 3). In addition, we granted 95,000 shares of restricted common stock that vest over five years. In June 2004, 42,500 of these restricted shares were forfeited. In October 2004, an additional 37,500 shares of restricted stock were forfeited. We have recorded the unvested portion of the remaining 15,000 outstanding restricted shares as unearned compensation on the balance sheet and are amortizing the balance ratably over the vesting period.

                We consider the number of vested shares issued under our 2003 equity incentive plan as common stock outstanding and include them in the denominator of our calculation of basic earnings per share. We consider the total number of restricted shares granted under our 2003 equity incentive plan in the denominator of our calculation of diluted earnings per share if they would be dilutive. We return shares forfeited to the 2003 equity incentive plan as shares eligible for future grant and adjust any compensation expense previously recorded on such shares in the period the forfeiture occurs.

        Recent Accounting Pronouncements

                In December 2004, the Financial Accounting Standards Board issued Statement of Financial Accounting Standard ("SFAS") No. 123R, "Share-Based Payment". SFAS 123R requires that compensation cost relating to share-based payment transactions be recognized in financial statements based on the fair value of the equity or liability instruments issued. We will be required to apply SFAS 123R as of the interim reporting period beginning July 1, 2005. SFAS 123R covers a wide range of share-based compensation arrangements including share options, restricted share plans, performance-based awards, share appreciation rights, and employee share purchase plans. We are still evaluating the impacts of adopting SFAS 123R upon our financial position, results of operations and cash flows.

        Reclassifications

                Certain prior year balances have been reclassified to conform to the current year presentation.

        2.    The Reorganization

                On May 2, 2002, we completed the Reorganization in which each of the Limited Partnerships was merged with a separate subsidiary of our Operating Partnership. Also as part of the Reorganization, the retail home sales, insurance and other businesses previously conducted by the subsidiaries of Holdings were acquired by the Operating Partnership and Holdings was liquidated. We became the sole general partner of the Operating Partnership, which then indirectly owned and operated its existing portfolio of manufactured home communities and the Limited Partnerships' portfolios of manufactured home communities, as well as the other businesses previously conducted by the subsidiaries of Holdings.

                As a result of the Reorganization, the limited partners of the Limited Partnership received cash ($113.0 million), 2.7 million OP Units (each of which is paired with 1.9268 shares of our special voting stock) and common stock (1.6 million shares). As a result of the acquisition of Holdings' subsidiaries by the Operating Partnership, Holdings received shares of our common stock (4.2 million shares) and distributed them to its owners upon the liquidation of Holdings.

                In connection with the Reorganization, we incurred fixed rate mortgage debt of $310.0 million and floating rate mortgage debt of $193.0 million and issued $75.0 million out of a commitment to issue a preferred interest of $150.0 million. The proceeds of these borrowings were used to repay existing indebtedness, fund the cash portion of the consideration to the limited partners of the Limited

        F-14



        Partnerships in the Reorganization, pay fees and expenses related to the Reorganization and provide working capital.

                We have used the purchase method to account for our acquisition of the businesses and assets of the Limited Partnerships and Holdings. We have allocated the aggregate purchase price of the businesses and assets of Holdings and the Limited Partnerships to tangible and intangible assets and liabilities based upon their respective fair values as follows (amounts in thousands):

         
         Purchase
        Price
        Allocation

         
        Purchase price, including transaction costs $328,551 
          
         
        Tangible and intangible assets acquired and liabilities assumed:    
         Rental and other property $407,832 
         Intangible lease contracts and customer relationship value  18,917 
         Other operating assets and liabilities  36,033 
         Debt assumed  (233,915)
          
         
           228,867 
          
         
        Goodwill $99,684 
          
         

                We allocated this goodwill to the real estate reporting unit ($85.3 million), retail home sales and finance reporting unit ($12.1 million) and insurance reporting unit ($2.3 million). At December 31, 2002, we evaluated the goodwill for potential impairment using capitalization rates and multiples of earnings to value the reporting units. As a result, we recorded an impairment of goodwill in the retail home sales business of $12.1 million and the insurance business of $1.4 million. The impairment for the retail home sales business arose as a result of a worsening of conditions since the Reorganization including adverse operating performance in our retail home sales business, the retail home sales industry, the related finance industry and the market for retail home sales businesses. The impairment for the insurance business arose because of the depressed retail home sales business provides a significant portion of the insurance business' revenue. We realized no impairment loss for the year ended December 31, 2003. See Note 13 for discussion regarding 2004 impairment.

                We determined the fair value of the tangible community assets (other than rental homes discussed below) acquired in the Reorganization (which includes land, land improvements, and buildings) by valuing the property as if it were vacant. We then allocated the "as-if-vacant" value to land, land improvements and buildings based on our determination of the relative fair values of these assets.

                We determined the as-if-vacant fair value of the real estate by considering the expected lease-up period for individual communities (based on vacancies in the surrounding market and lease-up history for the communities acquired), the expected lost rental revenue during the lease-up period (based on contractual rental rates), and expected move-in bonuses to tenants.

                We measure the aggregate value of acquired in-place leases and tenant relationships as the excess of the purchase price paid for a property over the estimated fair value of the property as-if-vacant, as set forth above. We amortize the in-place lease value and tenant relationships for communities acquired over the estimated life that a resident resides in the community (five years) based on our historical experience with turnover in our communities and industry market studies. The lease term for communities is generally month-to-month. However, based on our own experience and industry data,

        F-15



        the average time that a resident remains in the community is five years based on renewals of those month-to-month leases.

                We also determined fair value for the rental manufactured homes acquired in the Reorganization as if they were vacant. We determined the as-if-vacant fair value of the rental homes by considering the expected lease-up period for the home (based on lease-up history for rental homes in that community) and the expected lost rental revenue during the lease-up period (based on contractual rental rates). We measured the aggregate value of the intangibles related to rental homes, consisting of in-place leases and tenant relationships, by the purchase price paid for the rental homes (after adjusting in-place leases to market) less the fair value of the property as-if-vacant. We amortize the market rate adjustment, in-place leases and tenant relationships over the one-year term of the lease. We have insufficient history with customer relationships in rental homes and there is insufficient industry operating experience with rental homes to support an amortization period in excess of the initial lease term. As we gain more experience with rental home tenant renewals, we may adjust the amortization period for customer relationships in rental homes to consider historical renewals.

                In accordance with the procedures described above, we have established the following intangible assets associated with in-place leases and tenant relationships as of the date of acquisition (in thousands):

        Community customer relationship $15,708
        Community in place lease value  1,709
        Rental customer relationships  1,288
        Rental in-place lease value  45
        Rental above and below market leases  167
          
          $18,917
          

                As a consequence of using the purchase method to account for the Reorganization, our results of operations and financial position include all of our accounts in all periods but include the results of operations of the businesses formerly conducted in the Limited Partnerships and Holdings only for periods subsequent to the Reorganization.

                We have prepared the following unaudited pro forma income statement information for the year ended December 31, 2002 as if the Reorganization had occurred on January 1, 2002. The pro forma

        F-16



        data is not necessarily indicative of the results that actually would have occurred if the Reorganization had been consummated on January 1, 2002 (amounts in thousands):

        Revenue $176,919 
          
         
        Total expenses(1) $235,561 
          
         
        Interest income $(1,543)
          
         
        Net loss from continuing operations before allocation to minority interest $(57,099)
          
         
        Minority interest $6,608 
          
         
        Discontinued operations $149 
          
         
        Net loss $(50,342)
          
         
        Diluted loss per share $(2.97)
          
         
        Shares outstanding  16,973 
          
         

        (1)
        Total expenses for the year ended December 31, 2002, include non-recurring charges incurred in the Reorganization in connection with the repayment of debt including $1.9 million in exit fees and $1.6 million for the write-off of unamortized loan costs, and include a charge of $13.6 million to write-off goodwill associated with our retail home sales and insurance businesses.

        3.    IPO and Acquisitions

        IPO and Hometown Acquisition

                On February 18, 2004, we completed our IPO of 22.3 million shares of our common stock at $19.00 per share (excluding 2.3 million shares sold by selling stockholders) and 5.0 million shares of our preferred stock priced at $25.00 per share. The proceeds to the company from our IPO of common stock and preferred stock were $517.5 million, net of underwriting discount and before expenses. On March 17, 2004, we issued 791,592 shares of common stock pursuant to the underwriters' exercise of their over-allotment option generating net proceeds to the company of $14.0 million. Concurrent with the IPO, we also completed the refinancing of $240.0 million of our mortgage debt and raised an additional $260.0 million of new mortgage debt. The new mortgage debt, at the time of the IPO consisted of $215.3 million of 10 year fixed rate debt with an interest rate of 5.53%, $100.7 million of 5 year fixed rate debt with an interest rate of 5.05% and $184.0 million of floating rate debt. Proceeds from the IPO and new debt were used to purchase the Hometown communities, repay our Rental Home Credit Facility and redeem the Preferred Interest issued by one of our subsidiaries. (see Note 6).

                On February 18, 2004 and subsequent dates thereafter, we acquired 90 manufactured home communities from Hometown. The 90 acquired communities are located in 24 states and include 26,406 homesites. The total purchase price for all the communities we acquired consisted of the following (in thousands):

        Cash purchase price $522,131
        Debt assumed in connection with the acquisition  93,139
          
        Total purchase price  615,270
          

        F-17


                Our purchase price allocation is (in thousands):

        Land $89,794
        Rental and other property  494,734
        Manufactured homes  9,761
        Lease intangibles  811
        Customer relationships  14,496
        Notes receivable  5,674
          
        Total purchase price allocation $615,270
          

                We assumed management of the Hometown communities prior to our completion of the Hometown acquisition pursuant to a management agreement. We hired all Hometown employees actively employed at the Hometown communities on January 1, 2004, with Hometown reimbursing us for the costs associated with such employment until we completed the acquisition.

        D. A. M. Portfolio Acquisition

                On June 30, 2004, we acquired 36 manufactured home communities from D.A.M. MASTER ENTITY, L.P. The communities are located in 3 states and include 3,573 homesites. The total purchase price (including the costs of manufactured homes) was approximately $65.5 million including assumed indebtedness with a fair value of $29.7 million. In addition to cash and the assumption of debt, this acquisition was funded through the issuance by the Operating Partnership of new Series "B", "C" and "D" Partnership Preferred Units ("PPUs"), for proceeds totaling $33.1 million. All of the "D" series PPUs totaling $8.0 million were redeemed for cash on July 6, 2004. See Note 4 for further discussion of the PPUs.

                Our purchase price allocation is (in thousands):

        Land $9,225 
        Rental and other property  55,501 
        Manufactured homes  803 
        Customer relationships  52 
        Other assets/liabilities, net  (78)
          
         
        Total purchase price allocation $65,503 
          
         

                We have prepared the following unaudited pro forma income statement information as if the Hometown and D.A.M. acquisitions had occurred on January 1, 2003. The pro forma data is not necessarily indicative of the results that actually would have occurred if we had consummated the acquisitions on January 1, 2003. We have not provided audited financial statements of Hometown for

        F-18


        the year ended December 31, 2003 because the results of Hometown are included in our results for the year ended December 31, 2004 for approximately ten and one-half months (in thousands).

         
         For the Year Ended December 31,
         
         
         2004
         2003
         
        Revenue $236,114 $240,083 
          
         
         
        Total expenses $321,722 $280,508 
          
         
         
        Interest income $(1,676)$(1,919)
          
         
         
        Loss from continuing operations before allocation to minority interest $(83,932)$(38,506)
          
         
         
        Minority interest $5,408 $5,321 
          
         
         
        Loss from continuing operations $(78,524)$(33,185)
          
         
         
        Discontinued operations $(5,961)$5,216 
          
         
         
        Net loss $(84,485)$(27,969)
          
         
         
        Net loss attributable to common stockholders $(93,452)$(27,969)
          
         
         
        Basic loss per share $(2.46)$(1.65)
          
         
         
        Weighted average shares outstanding  37,967  16,973 
          
         
         
        Diluted loss per share $(2.46)$(1.65)
          
         
         
        Diluted shares outstanding  41,354  19,699 
          
         
         

        Other Acquisitions

                During the years ended December 31, 2004, 2003 and 2002 in addition to the Hometown and D.A.M. portfolio acquisitions, we acquired six, three and nineteen manufactured home communities, respectively, from unaffiliated third parties for approximately $16.5 million in cash and $3.8 million in assumed debt in 2004, $6.5 million in cash and $4.3 million in assumed debt in 2003, and $52.1 million in cash and $5.9 million in assumed debt in 2002. We accounted for these acquisitions utilizing the purchase method of accounting and, accordingly, we have allocated the purchase price to the assets acquired and liabilities assumed based on estimated fair values at the date of acquisition. We allocated the majority of the purchase price to the rental property and intangible assets, including customer relationships and leases intangibles.

                We have not presented pro forma results of operations for the years ended December 31, 2004, 2003 and 2002 as if these other acquisitions were made on the first day of the year, as the effects of these other acquisitions are not material to our financial position, results of operations or cash flows for these periods.

        F-19


                The table below summarizes all of our manufactured home community acquisitions for the period from January 1, 2002 through December 31, 2004.

        Date
         Portfolio
         Community
         Location
         Homesites
        Jan-02 NA Sundown Clearfield, UT 200
        Feb-02 NA Forest Park Queensbury, NY 183
        Feb-02 NA Birch Meadow Estates Wilton, NY 64
        Feb-02 NA Park D'Antoine Wilton, NY 18
        Apr-02 NA Valley Verde Las Cruces, NM 220
        Apr-02 NA Arbor Lake Grinnell, IA 40
        May-02 NA Riverside West Valley City, UT 201
        Jun-02 NA Hampton Acres Desoto, TX 119
        Jul-02 NA Southridge Estates Des Moines, IA 302
        Jul-02 NA Pleasant Grove Raleigh, NC 72
        Jul-02 NA Amber Village Dallas, TX 206
        Jul-02 NA Village East Terrell, TX 196
        Jul-02 NA Americana #1 & #2 Hemet, CA 309
        Sep-02 NA Connelly Village Connelly, NY 100
        Sep-02 NA Cypress Shores Winter Haven, FL 204
        Sep-02 NA Grand Meadows Longmont, CO 104
        Dec-02 NA Berryhill Commons Charlotte, NC 257
        Dec-02 NA Berryhill Acres Charlotte, NC 244
        Dec-02 NA Creekside Terrace Charlotte, NC 250
        Feb-03 NA Brookshire Village St. Louis, MO 202
        May-03 NA Twin Parks Arlington, TX 249
        Sep-03 NA Philbin Estates Pocatello, ID 180
        Feb-04 NA Weatherly Estates I Lebanon, TN 270
        Feb-04 NA Weatherly Estates II Clarksville, TN 131
        Feb-04 HTA 100 Oaks Fultondale, AL 235
        Feb-04 HTA Jonesboro Jonesboro, GA 75
        Feb-04 HTA Bermuda Palms Indio, CA 185
        Feb-04 HTA Breazeale Laramie, WY 117
        Feb-04 HTA Broadmore Goshen, IN 370
        Feb-04 HTA Butler Creek Augusta, GA 376
        Feb-04 HTA Camden Point Kingsland, GA 268
        Feb-04 HTA Carnes Crossing Summerville, SC 604
        Feb-04 HTA Castlewood Estates Mableton, GA 334
        Feb-04 HTA Casual Estates Liverpool, NY 961
        Feb-04 HTA Riverdale Riverdale, GA 481
        Feb-04 HTA Columbia Heights Grand Forks, ND 302
        Feb-04 HTA Conway Plantation Conway, SC 299
        Feb-04 HTA Crestview Stillwater, OK 238
        Feb-04 HTA Country Village Jacksonville, FL 643
        Feb-04 HTA Eagle Creek Tyler, TX 194
        Feb-04 HTA Eagle Point Marysville, WA 230
        Feb-04 HTA Falcon Farms Port Byron, IL 215
                 

        F-20


        Feb-04 HTA Forest Creek Elkhart, IN 167
        Feb-04 HTA Fountainvue Lafontaine, IN 120
        Feb-04 HTA Foxhall Village Raleigh, NC 315
        Feb-04 HTA Golden Valley Douglasville, GA 131
        Feb-04 HTA Huron Estates Cheboygan, MI 111
        Feb-04 HTA Indian Rocks Largo, FL 148
        Feb-04 HTA Knoll Terrace Corvallis, OR 212
        Feb-04 HTA La Quinta Ridge Indio, CA 151
        Feb-04 HTA Lakewood Montgomery, AL 396
        Feb-04 HTA Lakewood Estates Davenport, IA 180
        Feb-04 HTA Landmark Village Fairburn, GA 524
        Feb-04 HTA Marnelle Fayetteville, GA 205
        Feb-04 HTA Oak Ridge Elkhart, IN 204
        Feb-04 HTA Oakwood Forest Greensboro, NC 482
        Feb-04 HTA Pedaler's Pond Lake Wales, FL 214
        Feb-04 HTA Pinecrest Village Shreveport, LA 446
        Feb-04 HTA Pleasant Ridge Mount Pleasant, MI 305
        Feb-04 HTA President's Park Grand Forks, ND 174
        Feb-04 HTA Riverview Clackamas, OR 133
        Feb-04 HTA Saddlebrook N. Charleston, SC 425
        Feb-04 HTA Sherwood Hartford City, IN 134
        Feb-04 HTA Southwind Village Naples, FL 337
        Feb-04 HTA Springfield Farms Brookline Sta, MO 290
        Feb-04 HTA Stonegate Shreveport, LA 157
        Feb-04 HTA Terrace Heights Dubuque, IA 317
        Feb-04 HTA Torrey Hills Flint, MI 377
        Feb-04 HTA Twin Pines Goshen, IN 238
        Feb-04 HTA Villa Flint, MI 319
        Feb-04 HTA Winter Haven Oaks Winterhaven, FL 343
        Feb-04 HTA Green Park South Pelham, AL 421
        Feb-04 HTA Hunter Ridge Jonesboro, GA 838
        Feb-04 HTA Friendly Village Lawrenceville, GA 203
        Feb-04 HTA Misty Winds Corpus Christi, TX 354
        Feb-04 HTA Shadow Hills Orlando, FL 670
        Feb-04 HTA Smoke Creek Snellville, GA 264
        Feb-04 HTA Woodlands of Kennesaw Kennesaw, GA 273
        Feb-04 HTA Sunset Vista Magna, UT 207
        Feb-04 HTA Sea Pines Mobile, AL 429
        Feb-04 HTA Woodland Hills Montgomery, AL 628
        Feb-04 HTA The Pines Ladson, SC 204
        Feb-04 HTA Shady Hills Nashville, TN 251
        Feb-04 HTA Trailmont Goodlettsville, TN 131
        Feb-04 HTA Chisholm Creek Wichita, KS 254
        Feb-04 HTA Big Country Cheyenne, WY 251
        Feb-04 HTA Heritage Point Montgomery, AL 264
                 

        F-21


        Feb-04 HTA Lakeside Lithia Springs, GA 103
        Feb-04 HTA Plantation Estates Douglasville, GA 138
        Feb-04 HTA Green Acres Petersburg, VA 182
        Feb-04 HTA Lakeside Davenport, IA 124
        Feb-04 HTA Evergreen Village Pleasant View, UT 238
        Feb-04 HTA Four Seasons Fayetteville, GA 214
        Feb-04 HTA Alafia Riverfront Riverview, FL 96
        Feb-04 HTA Highland Elkhart, IN 246
        Feb-04 HTA Birchwood Farms Birch Run, MI 143
        Feb-04 HTA Cedar Terrace Cedar Rapids, IA 255
        Feb-04 HTA Five Seasons Davenport Davenport, IA 270
        Feb-04 HTA Silver Creek Davenport, IA 280
        Feb-04 HTA Encantada Las Cruces, NM 354
        Feb-04 HTA Royal Crest Los Alamos, NM 180
        Feb-04 HTA Brookside Village Dallas, TX 394
        Feb-04 HTA Meadow Glen Keller, TX 409
        Feb-04 HTA Silver Leaf Mansfield, TX 145
        Mar-04 HTA Lamplighter Village Marietta, GA 431
        Mar-04 HTA Shadowood Acworth, GA 506
        Mar-04 HTA Stone Mountain Stone Mountain, GA 354
        Mar-04 HTA Marion Village Marion, IA 486
        Mar-04 HTA Autumn Forest Brown Summit, NC 299
        Mar-04 HTA Woodlake Greensboro, NC 308
        Mar-04 HTA Arlington Lakeside Arlington, TX 233
        Apr-04 HTA Pine Ridge Sarasota, FL 126
        Apr-04 HTA Cedar Knoll Waterloo, IA 290
        Apr-04 HTA Mallard Lake Pontoon Beach, IL 278
        Jun-04 NA Kopper View West Valley City, UT 61
        Jun-04 NA Overpass Point Tooele, UT 182
        Jun-04 D.A.M. Pleasant View Berwick, PA 108
        Jun-04 D.A.M. Brookside Berwick, PA 171
        Jun-04 D.A.M. Beaver Run Linkwood, MD 118
        Jun-04 D.A.M. Carsons Chambersburg, PA 130
        Jun-04 D.A.M. Chelsea Sayre, PA 85
        Jun-04 D.A.M. Collingwood Horseheads, NY 101
        Jun-04 D.A.M. Crestview Sayre, PA 98
        Jun-04 D.A.M. Valley View in Danboro Danboro, PA 231
        Jun-04 D.A.M. Valley View in Ephrata Ephrata, PA 149
        Jun-04 D.A.M. Frieden Schuylkill Haven, PA 192
        Jun-04 D.A.M. Green Acres Chambersburg, PA 24
        Jun-04 D.A.M. Gregory Courts Honey Brook, PA 39
        Jun-04 D.A.M. Valley View in Honey Brook Honey Brook, PA 146
        Jun-04 D.A.M. Huguenot Port Jervis, NY 166
        Jun-04 D.A.M. Maple Manor Taylor, PA 316
        Jun-04 D.A.M. Monroe Valley Jonestown, PA 44
                 

        F-22


        Jun-04 D.A.M. Moosic Heights Avoca, PA 152
        Jun-04 D.A.M. Mountaintop Narvon, PA 39
        Jun-04 D.A.M. Pine Haven Blossvale, NY 130
        Jun-04 D.A.M. Sunny Acres Somerset, PA 207
        Jun-04 D.A.M. Suburban Greenburg, PA 202
        Jun-04 D.A.M. Blue Ridge Conklin, NY 69
        Jun-04 D.A.M. Chambersburg I&II Chambersburg, PA 100
        Jun-04 D.A.M. Hideaway Honey Brook, PA 40
        Jun-04 D.A.M. Kintner Vestal, NY 55
        Jun-04 D.A.M. Martins Nottingham, PA 60
        Jun-04 D.A.M. Nichols Phoenixville, PA 10
        Jun-04 D.A.M. Scenic View East Earl, PA 18
        Jun-04 D.A.M. Shady Grove Atglen, PA 40
        Jun-04 D.A.M. Valley View in Blandon Fleetwood, PA 30
        Jun-04 D.A.M. Valley View in Morgantown Morgantown, PA 23
        Jun-04 D.A.M. Valley View in Tuckerton Reading, PA 74
        Jun-04 D.A.M. Valley View in Wernersville Wernersville, PA 29
        Jun-04 D.A.M. Pine Terrace Schuylkill Haven, PA 25
        Jun-04 D.A.M. Sunnyside Trooper, PA 71
        Jun-04 D.A.M. Oakwood Lake Village Tunkhannock, PA 79
        Jul-04 NA Western Mobile Estates West Valley City, UT 145
        Sep-04 NA Willow Creek Estates Ogden, UT 137

        4.     Common Stock, Preferred Stock, Dividends and Minority Interest Related Transactions

        Common Stock

                On January 23, 2004 our stockholders approved a reverse stock split by which all of our stockholders received 0.519 shares of common stock for every share of common stock they previously owned. As a result, we have restated all historical share, warrant and per share data to give effect to this reverse stock split.

                On February 18, 2004, we completed an initial public offering ("IPO") of 22.3 million shares of our common stock at $19.00 per share (excluding 2.3 million shares sold by selling stockholders) and 5.0 million shares of our preferred stock priced at $25.00 per share. The proceeds, net of the underwriting discount, to the company from our IPO of common stock and preferred stock were approximately $517.5 million before expenses. On March 17, 2004, we issued 791,592 shares of common stock pursuant to the underwriters' exercise of their over-allotment option generating net proceeds to the company of $14.0 million.

                In connection with our IPO, 314,634 Operating Partnership Units ("OP Units") were converted into common stock. From time to time we intend to issue shares of our common stock in exchange for operating partnership units, or OP Units, tendered to our Operating Partnership for redemption in accordance with the provisions of their respective agreements. At December 31, 2004, there were 2,403,528 OP Units that were owned by non-affiliated limited partners. OP Units are convertible into common stock at an exchange ratio of one share for each OP Unit. During 2003, we issued no common stock for OP units.

        F-23



                Also in connection with our IPO, we granted 530,000 common shares under our 2003 equity incentive plan that vested at the date of grant. We valued the shares at $19.00 per share, the price at which we sold shares in the IPO (see Note 3). In addition, we granted 95,000 shares of restricted common stock that vest over five years. In June 2004, 42,500 of these restricted shares were forfeited. In October 2004, an additional 37,500 shares of restricted stock were forfeited.

                In addition, as of December 31, 2004, the company has outstanding warrants to certain shareholders authorizing the purchase of up to 776,000 shares of common stock at $18.85 per share, as adjusted for dividends paid. The warrants expire on July 23, 2010. To date, no warrants have been exercised.

                During 2004 we granted a total of 2,000 common shares to independent members of our board of directors for service rendered to the company during the year.

        Preferred Stock

                At our IPO, the company issued 5,000,000 shares of Series A preferred stock at an initial public offering price of $25.00 per share that have no stated par value and a liquidation preference of $25.00 per share, plus all accumulated, accrued and unpaid dividends. The holders of our Series A preferred stock are entitled to receive cash dividends at a rate of 8.25% per annum on the $25.00 liquidation preference. The Series A preferred stock has no voting rights and no stated maturity. We may not redeem the shares of our Series A preferred stock prior to February 18, 2009. On and after February 18, 2009, we may, at our option, redeem our Series A preferred stock, in whole or from time to time in part, at a cash redemption price equal to $25.00 per share, plus all accumulated, accrued and unpaid dividends, if any, to and including the redemption date. Our Series A preferred stock is not convertible into or exchangeable for any of our other properties or securities.

        Dividends

                On March 10, 2004, we declared a quarterly dividend of $0.1493 per share of common stock prorated from February 18, 2004 to March 31, 2004. We paid the total common stock dividend of $6.5 million on April 15, 2004 to shareholders of record on March 31, 2004. In addition, on March 10, 2004 we declared a dividend of $0.4182 on each share of our Series A Cumulative Redeemable Preferred Stock, prorated from February 18, 2004 to April 30, 2004. We paid the preferred stock dividend of $2.1 million on April 30, 2004 to shareholders of record on April 15, 2004.

                On June 14, 2004, we declared a quarterly dividend of $0.3125 per share of common stock and OP Units. We paid the total common stock dividend of $13.6 million on July 15, 2004 to shareholders of record on June 30, 2004. In addition, on June 14, 2004 we declared a dividend of $0.5156 on each share of our Series A Cumulative Redeemable Preferred Stock. This dividend was paid July 30, 2004 to shareholders of record on July 15, 2004.

                On September 14, 2004, we declared a quarterly dividend of $0.3125 per share of common stock and OP Unit. We paid the total common stock dividend and OP Unit distribution of $13.5 million on October 15, 2004 to shareholders of record on September 30, 2004. In addition, on September 14, 2004, we declared a dividend of $0.5156 on each share of our Series A Cumulative Redeemable Preferred Stock. This dividend was paid October 29, 2004 to shareholders of record on October 15, 2004. As of September 30, 2004, we had accrued $1.7 million of the preferred stock dividend, representing the portion of the dividend earned by preferred shareholders through that date.

        F-24



                On December 10, 2004, we declared a quarterly dividend of $0.3125 per share of common stock and OP Unit. We paid the total common stock dividend and OP Unit distribution of $13.5 million on January 14, 2004 to shareholders of record on December 31, 2004. In addition, on December 10, 2004, we declared a dividend of $0.5156 on each share of our Series A Cumulative Redeemable Preferred Stock. This dividend was paid January 31, 2004 to shareholders of record on January 15, 2004. As of December 31, 2004, we had accrued $1.7 million of the preferred stock dividend, representing the portion of the dividend earned by preferred shareholders through that date.

                On March 10, 2005, we declared a quarterly dividend of $0.3125 per share of common stock and OP Unit. The dividend is payable to shareholders of record on March 31, 2005. In addition, on March 10, 2005, we declared a dividend of $0.5156 on each share of our Series "A" Cumulative Redeemable Preferred Stock. This dividend is payable to shareholders of record on April 15, 2005.

        Minority Interest

                At December 31, 2004, minority interest consisted of 2,403,528 OP Units that were issued to various limited partners and 1,005,668 PPUs issued on June 30, 2004 as part of the D.A.M. portfolio acquisition (Note 3). Each OP Unit outstanding is paired with 1.9268 shares of our special voting stock (each a "Paired Equity Unit") which allows each OP Unit holder to vote on matters as if it were a share of our common stock. Each OP Unit is redeemable for cash, or at our election, one share of our common stock. We repurchased a total of 8,025 OP Units from OP Unit holders for total cash of approximately $125,000 during 2004.

                The PPUs outstanding as of December 31, 2004 consist of 300,000 Series "B" units and 705,688 Series "C" units. The Series "B" PPUs carry a liquidation preference of $25 per unit and earn cash distributions at the rate of 6.25% per annum, payable quarterly. The Series "B" PPUs can be redeemed for cash after June 30, 2009 at the option of the Operating Partnership. Series "B" PPU holders can request redemption of their units after June 30, 2005, at which time the Operating Partnership must redeem the PPUs or repurchase them with shares of our common stock or cash and a note payable, at the general partner's option. As of December 31, 2004, we have accrued $78,125 of the Series "B" PPU preferred distribution, representing the portion of the preferred distribution earned by Series "B" preferred unitholders through that date.

                The Series "C" PPUs carry a liquidation preference of $25 per unit and earn cash distributions at the rate of 6.25% per annum, payable quarterly. The Series "C" PPUs can be redeemed for cash after December 31, 2006 at the option of the Operating Partnership. Series "C" PPU holders can request redemption of their units after the two and a half year anniversary of issuance, at which time the Operating Partnership must redeem the PPUs or repurchase them with common stock or with cash and a note payable, at the general partner's option. Series "B" and "C" units have the same priority as to the payment of distributions. As of December 31, 2004, we had accrued $183,773 of the Series "C" PPU preferred distribution, representing the portion of the preferred distribution earned by Series "C" preferred unitholders through that date.

                As a result of our IPO, the conversion of 314,634 OP Units into common stock, and the forfeiture of restricted stock grants made during the IPO, we recorded an equity transfer adjustment between additional paid-in capital and minority interest in our consolidated balance sheet to account for the change in the respective ownership in the underlying equity (at historical book value) of the Operating Partnership.

        F-25



                The following is a summary of activity of the minority interest in the Operating Partnership (in thousands):

        Minority interest at December 31, 2001 $62 
         Minority interest redeemed in Reorganization  (62)
         OP Units issued in Reorganization  64,820 
         Minority interest in loss  (6,251)
         Transfer to shareholders' equity  (10,413)
          
         
        Minority interest at December 31, 2002  48,156 
         Minority interest in loss  (5,517)
          
         
        Minority interest at December 31, 2003  42,639 
         Minority interest in loss  (5,854)
         Distributions to PPU holders  (786)
         Transfer to stockholders' equity  (1,740)
         Distributions to OP unit holders  (2,617)
         Repurchase of OP Units  (125)
         Series "B", "C" and "D" PPUs issued June 30, 2004  33,142 
         Repurchase of Series "D" PPUs  (8,000)
          
         
        Minority interest at December 31, 2004 $56,659 
          
         

        5.     Rental and Other Property, Net

                The following summarizes rental and other property (in thousands):

         
         December 31,
         
         
         2004
         2003
         
        Land $211,383 $119,779 
        Land improvements and buildings  1,268,002  705,573 
        Rental homes and improvements  197,668  129,194 
        Furniture, equipment and vehicles  12,434  8,656 
          
         
         
          Subtotal  1,689,487  963,202 
         Less accumulated depreciation  (156,707) (99,687)
          
         
         
        Rental and other property, net $1,532,780 $863,515 
          
         
         

                Land improvements and buildings comprise primarily infrastructure, roads and common area amenities.

        F-26



        6.     Notes Payable

                The following table sets forth certain information regarding our debt in thousands:

         
         December 31,
         
         2004
         2003
        Senior fixed rate mortgage due 2012, 7.35% per annum $303,903 $306,767
        Senior fixed rate mortgate due 2014, 5.53% per annum  213,333  
        Senior fixed rate mortgate due 2009, 5.05% per annum  99,651  
        Senior variable rate mortgage due 2006, LIBOR plus 3.0% per annum
        (5.40% at December 31, 2004)
          150,871  
        Senior variable rate mortgage due 2005, LIBOR plus 2.85% per annum
        (3.97% at December 31, 2003)
            174,756
        BFND credit facility due 2005, LIBOR plus 3.00% per annum
        (4.12% at December 31, 2003)
            52,414
        Various individual fixed rate mortgages due 2005 through 2031, averaging 7.31% per annum  153,818  40,380
        Preferred interest due 2005, 14.0% annum    170,000
        Rental home credit facility due 2010, LIBOR plus 4.7% per annum
        (5.82% at December 31, 2003)
            24,055
        Revolving Credit Mortgage Facility, LIBOR plus 2.95%
        (5.35% at December 31, 2004)
          51,000  
        Floorplan lines of credit, ranging from the prime rate plus 0.75% to the prime rate plus 4.00%
        (averaging 7.79% at December 31, 2004)
          27,999  3,897
        Other  1,047  1,125
          
         
          $1,001,622 $773,394
          
         

                The fair value of debt outstanding as of December 31, 2004 and 2003 was approximately $1,028.6 million and $813.0 million, respectively.

        Senior Fixed Rate Mortgage Due 2012

                We entered into the Senior Fixed Rate Mortgage due 2012 on May 2, 2002. It is an obligation of certain of our special purpose real property subsidiaries and is collateralized by 105 manufactured home communities. The Senior Fixed Rate Mortgage due 2012 bears interest at a fixed rate of 7.35% per annum, is amortized based on a 30-year schedule and matures on May 1, 2012. Pursuant to the terms of the mortgage agreement, we have established reserves relating to the mortgaged properties for real estate taxes, insurance, capital spending and property operating expenditures. The Senior Fixed Rate Mortgage due 2012 contains customary defeasance-based prepayment penalties for repayments made prior to maturity.

        Senior Fixed Rate Mortgage Due 2014

                We entered into the Senior Fixed Rate Mortgage due 2014 on February 18, 2004, in connection with the completion of our IPO and the Hometown acquisition. It is an obligation of certain real

        F-27



        property subsidiaries of the Operating Partnership and is collateralized by 46 manufactured home communities owned by these subsidiaries. The Senior Fixed Rate Mortgage due 2014 bears interest at a fixed rate of 5.53% per annum, is amortized based on a 30-year schedule and matures on March 1, 2014. Pursuant to the terms of the mortgage agreement, we have established reserves relating to the mortgaged properties for real estate taxes, insurance, capital spending and property operating expenditures. The Senior Fixed Rate Mortgage due 2014 contains customary defeasance- based prepayment penalties for repayments made prior to maturity.

        Senior Fixed Rate Mortgage Due 2009

                We entered into the Senior Fixed Rate Mortgage due 2009 on February 18, 2004, in connection with the completion of our IPO and the Hometown acquisition. It is an obligation of certain real property subsidiaries of the Operating Partnership and is collateralized by 29 manufactured home communities owned by these subsidiaries. The Senior Fixed Rate Mortgage due 2009 bears interest at a fixed rate of 5.05%, is being amortized based on a 30-year amortization schedule and matures on March 1, 2009. Pursuant to the terms of the mortgage agreement, we have established reserves relating to the mortgaged properties for real estate taxes, insurance, capital spending and property operating expenditures. The Senior Fixed Rate Mortgage due 2009 contains customary defeasance-based prepayment penalties for repayments made prior to maturity.

        Senior Variable Rate Mortgage Due 2006

                We entered into the Senior Variable Rate Mortgage due 2006 on February 18, 2004, in connection with the completion of our IPO and the Hometown acquisition. It is an obligation of certain real property subsidiaries of the Operating Partnership and is collateralized by 44 manufactured home communities owned by these subsidiaries. The Senior Variable Rate Mortgage due 2006 bears interest at a variable rate based upon a spread of 3.00% over the one-month LIBOR rate (5.40% at December 31, 2004) and will mature in February 2006. At our option and subject to certain conditions, we may extend the Senior Variable Rate Mortgage due 2006 for three additional 12-month periods. In connection with the second and third extensions, we would be required to pay extension fees of 0.25% and 0.375% of the outstanding principal balance, respectively. We purchased interest rate caps to limit our interest costs in the event of increases in the one-month LIBOR above 5.00%, and intend to purchase such caps for any extensions, as applicable. We will incur an exit fee equal to 0.50% of the loan amount payable upon any repayment of the principal amount of the loan. The exit fee will be subject to reduction by an amount equal to 0.50% of the principal amount of any first mortgage loans provided by the lenders to refinance the Senior Variable Rate Mortgage due 2006. Pursuant to the terms of the mortgage agreement, we have established reserves relating to the mortgaged properties for real estate taxes, insurance, capital spending and property operating expenditures. We may repay the Senior Variable Rate Mortgage due 2006 subject to a prepayment penalty calculated as the product of 0.25%, the number of payment dates remaining to maturity and the amount being repaid for prepayments made in months one through twelve. Prepayments made in months 13 to 24 are subject to a 1% fee of amounts repaid.

        Senior Variable Rate Mortgage Due 2005

                We entered into the Senior Variable Rate Mortgage due 2005 on May 2, 2002. It was collateralized by 71 manufactured home communities. The floating rate debt bore interest at a variable rate calculated as the one-month LIBOR plus 2.85% (3.97% as of December 31, 2003), amortized over

        F-28



        30 years and would have matured on May 2, 2005. On February 18, 2004, concurrent with our IPO, we repaid the Senior Variable Rate Mortgage in full and incurred $1.9 million in debt extinguishment costs, which are included as early termination of debt in the accompanying consolidated statement of operations for the year ended December 31, 2004.

        BFND Credit Facility

                We entered into a $150 million credit facility on November 14, 2000 (the "BFND Credit Facility"). Proceeds from the BFND Credit Facility were available for community acquisitions and anticipated capital expenditures with advances up to 70% of the purchase price and related costs. On February 18, 2004, concurrent with our IPO, we repaid the BFND Credit Facility in full and incurred $786,000 in debt extinguishment costs, which are included as early termination of debt in the accompanying consolidated statement of operations for the year ended December 31, 2004.

        Various Individual Fixed Rate Mortgages

                We have assumed various individual fixed rate mortgages in connection with the acquisition of various properties that were encumbered at the time of acquisition as follows:

          a)
          Mortgages assumed as part of individual property purchases. These notes total approximately $46.3 million at December 31, 2004, mature from 2006 through 2028 and have an average effective interest rate of 7.56%. These mortgages are secured by 14 specific manufactured home communities.

          b)
          Mortgages assumed in conjunction with the Hometown acquisition. These notes total approximately $78.2 million, mature from 2005 through 2031 and carry an average effective interest rate of 5.12%. These mortgages are secured by 20 specific manufactured home communities and subject to early pre-payment penalties, the terms of which vary from mortgage to mortgage.

          c)
          Notes assumed in conjunction with the D.A.M. portfolio purchase. These notes total approximately $29.3 million, mature in 2008 and carry an average effective annual interest rate of 7.18%. These mortgages are secured by 22 specific manufactured home communities.

        Preferred Interest

                We entered into the Preferred Interest on May 2, 2002. The Preferred Interest had a preferred distribution rate of 12.5% per annum. On October 17, 2003, we modified our Preferred Interest to increase our borrowing limit by $25.0 million with a preferred distribution rate of 14.0% to apply to all outstanding balances beginning on the date of the first draw of the additional loan amount. On February 18, 2004, concurrent with our IPO, we repaid the Preferred Interest obligation in full and incurred $3.4 million in extinguishment costs, which are included as early termination of debt in the accompanying consolidated statement of operations for the year ended December 31, 2004.

        Rental Home Credit Facility

                On December 31, 2002, we entered into a $27.0 million credit facility collateralized by rental homes (the "Rental Home Credit Facility"). Proceeds from the Rental Home Credit Facility were available for acquisitions of rental homes and related capital expenditures. The Rental Home Credit Facility matured on February 1, 2010, bore interest at one-month LIBOR plus 4.7% (5.82% at

        F-29



        December 31, 2003), required level monthly principal and interest payments of $421,000 beginning February 1, 2003, and was secured by 3,339 rental homes. The principal amount of the note amortized over seven years at a stated interest rate of 8.0%. We fully funded the Rental Home Credit Facility on January 3, 2003. On February 18, 2004, concurrent with our IPO, we repaid the Rental Home Credit Facility in full and incurred $235,000 in debt extinguishment costs, which are included as early termination of debt in the accompanying consolidated statement of operations for the year ended December 31, 2004.

        Senior Revolving Credit Facility

                We entered into the Senior Revolving Credit Facility on February 18, 2004, in connection with the completion of our IPO and the Hometown acquisition. The Senior Revolving Credit Facility had a total commitment of $125.0 million, and an initial term of three years. The facility was an obligation of our Operating Partnership and was secured by 40 communities owned by a real property subsidiary of our Operating Partnership, our rental homes, and certain other assets. In August 2004, we cancelled the Senior Revolving Credit Facility and incurred $3.3 million in debt extinguishment costs, which are included as early termination of debt in the accompanying consolidated statement of operations for the year ended December 31, 2004.

        Revolving Credit Mortgage Facility

                In September 2004, we obtained a Revolving Credit Mortgage Facility for borrowings of up to $85.0 million. This facility is an obligation of a subsidiary of the Operating Partnership and is secured by the same 40 communities that previously secured the Senior Revolving Credit Facility, as well as various additional communities acquired subsequent to our IPO. Advances under the Revolving Credit Mortgage Facility are limited by borrowing base requirements related to the value and cash flow of the communities securing the loan. The Revolving Credit Mortgage Facility bears interest at the one month LIBOR plus 2.95% (5.35% at December 31, 2004) and has a term of one year. We incurred a commitment fee of 0.5% at the closing of the facility and will pay origination fees of 0.5% with each advance. The facility contains no significant financial covenants.

        Consumer Finance Facility

                We entered into the Retail Home Sales and Consumer Finance Debt Facility on February 18, 2004, in connection with the completion of our IPO and the Hometown acquisition. The Retail Home Sales and Consumer Finance Debt Facility has a total commitment of $225.0 million and a term of four years. Borrowings under this facility are secured by manufactured housing sales contracts. Borrowings under the facility are limited by specified borrowing base requirements related to the value of the collateral securing the facility. The facility bears interest at a variable rate based upon a spread of 3.00% over the one-month LIBOR. There were no borrowings outstanding under this facility as of December 31, 2004. This facility includes customary affirmative and negative covenants, including minimum GAAP tangible net worth and maximum leverage covenants. We were in compliance with all financial covenants of the debt facility as of December 31, 2004. Upon the initial drawing under this facility, we will pay a commitment fee of 1.00% on the committed amount and additional annual commitment fees payable on each anniversary of the closing. Advances under the facility will be subject to a number of conditions, including certain underwriting and credit screening guidelines and the conditions that the home must be located in one of our communities, the loan term may not exceed

        F-30



        12 years for a single-section home or 15 years for a multi-section home and the loan amount may not exceed 90% of the value of the home securing the sales contract.

                The availability of advances under the retail home sales and consumer finance debt facility is subject to certain conditions that are beyond our control. Conditions that could result in our inability to draw on these facilities include a downgrade in the credit rating of the lender and the absence of certain markets for financing debt obligations secured by securities or mortgage loans. Funding under this facility may also be denied if the lender determines that the value of the assets serving as collateral would be insufficient to maintain the required 75% loan-to-value ratio upon giving effect to a request for funding. The lender can also at any time require that we prepay amounts funded or provide additional collateral if in its judgment this is necessary to maintain the 75% loan-to-value ratio. See Note 19 for further discussion related to this debt.

        Floorplan Lines of Credit

                In August 2004, we amended our floorplan lines of credit to provide for borrowings of up to $50.0 million, collateralized by manufactured homes in inventory. The amended lines of credit mature in September 2007. Under the amended lines of credit, the lender may advance 90% of the cost of manufactured homes for the first $40.0 million in advances, with the remaining $10.0 million in advances made at 75% of home costs. Repayments of borrowed amounts are due upon sale or lease of the related manufactured home. Advances under the amended lines of credit will bear interest ranging from the prime rate plus 0.75% to the prime rate plus 4.00% (5.50% to 8.75% at December 31, 2004), based on the length of time each advance has been outstanding. Monthly curtailment payments are required for unsold homes beginning 360 days following the purchase of the home. The required curtailment payment will be between 3.00% and 5.00% of the home's original invoice amount depending on the type of home and the number of months since the home's purchase. The amended lines of credit require us to maintain a minimum tangible net worth of $500.0 million, a maximum debt to tangible net worth ratio of 3 to 1, and minimum cash and cash equivalents of $15.0 million. We were in compliance with all financial covenants of the lines of credit as of December 31, 2004. The lines of credit are subject to a commitment fee of $250,000, an unused line fee of .25% per annum and a termination fee of 1.00% to 3.00%, based on the termination date.

                The aggregate amount of annual principal maturities subsequent to December 31, 2004 is as follows (in thousands):

         
         Fixed rate debt

         Variable rate debt
         Total
        2005 $11,957 $78,999 $90,956
        2006  22,487  150,871  173,358
        2007  10,790    10,790
        2008  61,685    61,685
        2009  113,456    113,456
        Thereafter  551,377    551,377
          
         
         
          $771,752 $229,870 $1,001,622
          
         
         

        F-31


        7.    Loss per share

                The following reflects the calculation of loss per share on a basic and diluted basis (in thousands, except per share information):

         
         Years ending December 31,
         
         
         2004
         2003
         2002
         
        Basic loss per share from continuing operations:          
         Loss from continuing operations $(79,442)$(37,318)$(41,665)
         Preferred stock dividends  (8,966)    
          
         
         
         
         Net loss from continuing operations  (88,408) (37,318) (41,665)
         Weighted average shares outstanding—basic  37,967  16,973  14,535 
          
         
         
         
         Basic loss per share from continuing operations $(2.33)$(2.20)$(2.87)
          
         
         
         

        Basic income (loss) per share from discontinued operations:

         

         

         

         

         

         

         

         

         

         
         Income from discontinued operations $1,915 $31 $1,040 
         Gain (loss) on sale of discontinued operations  (8,549) 3,333   
         Minority interest in discontinued operations  383  (466) (209)
          
         
         
         
         Net loss from discontinued operations  (6,251) 2,898  831 
         Weighted average shares outstanding—basic  37,967  16,973  14,535 
          
         
         
         
         Basic income (loss) per share from discontinued operations  (0.16) 0.17  0.06 
          
         
         
         

        Basic loss per share to common stockholders:

         

         

         

         

         

         

         

         

         

         
         Net loss to common stockholders $(94,659)$(34,420)$(40,834)
         Weighted average shares outstanding—basic  37,967  16,973  14,535 
          
         
         
         
         Basic loss per share to common stockholders $(2.49)$(2.03)$(2.81)
          
         
         
         

        Diluted loss per share from continuing operations:

         

         

         

         

         

         

         

         

         

         
         Loss from continuing operations       $(41,665)
         Less minority interest in losses        (6,460)
         Preferred stock dividends         
                
         
         Net loss from continuing operations before allocation to minority interest        (48,125)
         Weighted average shares outstanding—diluted        16,353 
                
         
         Diluted loss per share from continuing operations       $(2.94)
                
         

        Diluted income (loss) per share from discontinued operations:

         

         

         

         

         

         

         

         

         

         
         Income from discontinued operations       $1,040 
         Gain (loss) on sale of discontinued operations         
                
         
         Net loss from discontinued operations        1,040 
         Weighted average shares outstanding—diluted        16,353 
                
         
         Diluted income (loss) per share from discontinued operations       $0.06 
                
         
                   

        F-32



        Diluted loss per share to common stockholders:

         

         

         

         

         

         

         

         

         

         
         Net loss to common stockholders       $(40,834)
         Less minority interest in losses        (6,251)
                
         
         Net loss before allocation to minority interest        (47,085)
         Weighted average shares outstanding—diluted        16,353 
                
         
         Diluted loss per share to common stockholders       $(2.88)
                
         

        Weighted average share / OP unit information:

         

         

         

         

         

         

         

         

         

         
         Common shares outstanding  37,967  16,973  14,535 
         Common shares issuable upon exchange of OP units outstanding  3,387  2,726  1,818 
          
         
         
         
         Diluted shares outstanding  41,354  19,699  16,353 
          
         
         
         

                For the years ended December 31, 2004 and 2003 we have excluded 3.4 million and 2.7 million shares of common stock, respectively, related to outstanding warrants, PPUs, OP Units and restricted common shares from the diluted loss per share calculation as the impact would be anti-dilutive in nature.

        8.    Property Operations Expense

                During the years ended December 31, 2004, 2003 and 2002, we incurred property operations expenses as follows (in thousands):

         
         For the Year Ended December 31,
         
         2004
         2003
         2002
        Utilities and telephone $27,128 $16,911 $13,849
        Salaries and benefits  21,224  11,704  8,607
        Repairs and maintenance  13,264  6,837  5,615
        Insurance  3,870  2,269  1,679
        Bad debt expense  3,745  2,394  1,464
        Advertising  1,099  904  553
        Other operating expenses  4,820  3,347  1,574
          
         
         
          $75,150 $44,366 $33,341
          
         
         

        F-33


        9.    Retail Home Sales, Finance, Insurance and Other Operations Expenses

                During the years ended December 31, 2004, 2003 and 2002, we incurred retail home sales, finance, insurance and other operations expenses as follows (in thousands):

         
         For the Year Ended December 31,
         
         2004
         2003
         2002
        Utilities and telephone $79 $320 $308
        Salaries and benefits  2,310  4,469  4,991
        Repairs and maintenance  354  801  268
        Insurance  187  179  257
        Bad debt expense  188  95  20
        Advertising  3,632  433  509
        Other operating expenses  1,448  1,085  2,244
          
         
         
          $8,198 $7,382 $8,597
          
         
         

        10.    General and Administrative Expense

                During the years ended December 31, 2004, 2003 and 2002, we incurred general and administrative expenses as follows (in thousands).

         
         For the Year Ended December 31,
         
         2004
         2003
         2002
        Management fees(a) $ $ $1,007
        Salaries and benefits(c)  21,087  9,274  7,148
        Travel  2,140  1,712  1,276
        Professional services  2,580  2,205  693
        Insurance  1,012  384  788
        Rent(b)  379  1,715  444
        Other administrative expenses  2,163  1,528  1,732
          
         
         
          $29,361 $16,818 $13,088
          
         
         

        (a)
        Represents fees paid to an affiliate prior to the Reorganization in 2002.

        (b)
        Includes $864,000 of one time expenses related to vacating unused corporate office space for the year ended December 31, 2003.

        (c)
        Includes $10,120 of one time expense related to stock granted to employees in our IPO.

        11.    Discontinued Operations

                In September 2003, we sold our Sunrise Mesa Community located in Apache Junction, Arizona for $15.0 million and recorded a gain of $3.3 million. In connection with the sale, we repaid $10.3 million of our Senior Variable Rate Mortgage due 2005 related to this community.

                In July 2004, we entered into a real estate auction agreement to sell 12 communities, comprising 2,933 homesites, geographically located where the company does not have market concentration. The

        F-34



        company also contracted to sell two parcels of undeveloped commercial land located adjacent to one of its communities in Colorado. The auction was held in September 2004. All of these sales, except one, closed during the fourth quarter of 2004. The remaining community continues to be held for sale and classified as discontinued operations as of December 31, 2004 based on the company's intent to sell this community during 2005.

                In September 2004, we entered into an agreement to sell our Sea Pines, Camden Point and Butler Creek communities to an unaffiliated third party for a total sales price of approximately $5.9 million. These sales also closed during the fourth quarter of 2004.

                In October 2004, we entered into a real estate auction agreement to sell 12 communities, comprising 2,440 homesites, geographically located where the company does not have market concentration. The auction was held in December 2004. Each of these sales is scheduled to close subsequent to December 31, 2004.

                In December 2004, we entered into agreements to sell our Sunswept, Berryhill Acres and Berryhill Commons communities to unaffiliated third parties for a total sales price of approximately $8.3 million. These sales closed during the fourth quarter of 2004.

                In accordance with the provisions of Statement of Financial Accounting Standards No. 144, "Accounting for the Impairment or Disposal of Long-lived Assets," each of the communities sold during 2004 have been classified as discontinued operations as of December 31, 2004 and 2003. We have included $54.1 million and $44.4 million of net assets related to these communities as assets held for sale in the accompanying consolidated balance sheets. We have also included $29.5 million and $16.9 million of obligations related to these communities as liabilities related to assets held for sale in the accompanying balance sheets. In addition, we have recast the operations of each of these communities as discontinued operations in the accompanying statements of operations for the years ended December 31, 2004, 2003 and 2002 and recorded a loss of $8.5 million related to the sale of the discontinued operations for the year ended December 31, 2004 in connection with these sales. The following table summarizes combined balance sheet and income statement information for the discontinued operations noted above (in thousands):

         
         December 31,
         
         2004
         2003
        Assets      
        Rental and other property, net $52,848 $43,533
        Tenant, notes and other receivables, net  309  158
        Lease intangibles and customer relationships, net  593  640
        Prepaid expenses and other assets  373  31
          
         
          $54,123 $44,362
          
         

        Liabilities

         

         

         

         

         

         
        Notes payable and preferred interest $28,951 $16,179
        Accounts payable and accrued expenses  262  312
        Tenant deposits and other liabilities  303  447
          
         
          $29,516 $16,938
          
         

        F-35



         


         

        For the Year Ended December 31,

         
         2004
         2003
         2002
        Statement of Operations         
        Revenue $13,166 $7,278 $6,625
        Operating expenses  11,251  7,247  5,585
          
         
         
        Income from discontinued operations $1,915 $31 $1,040
          
         
         

        12.    Asset Impairments

        Retail Home Sales Asset Impairment Expense

                At the time of our Reorganization, our retail home sales subsidiary was engaged in the retail sale of manufactured homes to third parties through 19 separate, stand-alone retail dealership locations in five states. Due to significant changes in the industry, particularly the shortage of consumer financing to support sales of manufactured homes, in late 2002 we began redirecting our retail home sales subsidiary's sales efforts away from a retail dealership presence and into an in-community presence focused exclusively on sales of homes in our communities. During March 2003 we ceased operations at one of our stand-alone retail dealership locations and during June 2003 we sold two of our retail locations recording minor charges to write down fixed assets to fair value.

                As of July 1, 2003 we operated the remaining 16 separate, stand-alone dealership retail locations in five states. During the six months ended December 31, 2003 we substantially completed the redirection of our retail home sales subsidiary's sales efforts away from a retail dealership presence by selling twelve of our retail dealerships, ceasing operations in the remaining four retail dealerships and focusing entirely on in-community retail home sales activities in nearby communities owned by us. In accordance with the terms we have with the buyers of the retail dealerships, we will continue to obtain certain benefits they receive from their inventory purchases and we expect they will continue to refer new residents to our communities. With respect to five of the twelve stand-alone retail dealerships we sold, we will continue to hold and finance inventory at their retail dealership. With respect to the four retail dealerships we closed, we have relocated inventory to nearby manufactured home communities we own.

                In connection with these activities, we recorded a charge of $1.4 million in the third quarter of 2003 to write off fixed assets net of sales proceeds of $1.3 million and to record the cost of remaining lease obligations at the retail dealerships we closed in the third quarter.

        Real Estate Asset Impairment

                In accordance with SFAS No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets," we evaluate long-lived assets based on estimated future undiscounted net cash flows whenever significant events or changes in circumstances occur that indicate the carrying amount of those assets may not be recoverable. If that evaluation indicates that impairment has occurred, a charge is recognized to the extent the carrying amount exceeds the discounted cash flows or fair values of the asset, whichever is more readily determinable.

                At December 31, 2004, we evaluated the carrying amount of older vacant mobile homes for potential impairment based on estimated sales proceeds to be received upon the sale of the homes during 2005. As a result of this valuation, we recorded an impairment charge to older vacant mobile

        F-36



        homes in our rental home portfolio of $3.0 million as the carrying value of these homes exceeded the estimated proceeds to be received.

        13.    Goodwill Impairment

                As discussed in Note 2, in connection with out Reorganization, we allocated goodwill of $12.1 million and $2.3 million to the retail home sales and finance reporting unit and insurance reporting unit, respectively. At December 31, 2002, we evaluated the goodwill for potential impairment using estimated market values, capitalization rates and multiples of earnings to value each reporting unit. As a result of this valuation, we recorded an impairment of goodwill in the retail home sales business of $12.1 million and in the insurance business of $1.4 million. The impairment for the retail home sales business arose as a result of a worsening of conditions since the Reorganization including adverse operating performance in our retail home sales business, the retail home sales industry, the related finance industry and the market for retail home sales businesses. The impairment for the insurance business arose because the retail home sales business provides a significant portion of the insurance business' revenue. We realized no impairment loss for the year ended December 31, 2003.

                At December 31, 2004, we evaluated our remaining goodwill for potential impairment using capitalization rates and multiples of earnings to value the real estate and insurance reporting units. As a result of these valuations, we recorded an impairment of goodwill in the insurance business of $863,000. The impairment for the insurance business was necessary due to the negative growth projections for the business product.

        14.    Employee Savings Plan

                We provide our employees a qualified retirement savings plan ("Plan") designed to qualify under Section 401 of the Internal Revenue Code. The Plan allows our employees and employees of our subsidiaries to defer a portion of their compensation on a pre-tax basis subject to certain maximum amounts. The Plan does not provide for matching contributions to be made by us to employee accounts.

        15.    Commitments and Contingencies

                We lease office space and various pieces of office equipment under non-cancelable operating leases. These leases have expiration dates beginning in 2005 through July 2009. Minimum future lease and sublease payments under operating leases as of December 31, 2004 are as follows (in thousands):

        2005 $748
        2006  101
        2007  104
        2008  48
        2009  16
          
        Total $1,017
          

                In December 2003, we recorded a one time charge of $864,000 for vacating unused office space.

                In the normal course of business, from time to time we are involved in legal actions relating to the ownership and operations of our properties. In our opinion, the liabilities, if any, that may ultimately

        F-37



        result from such legal actions, will not have a material adverse effect on our financial position, results of operations or cash flows.

                In the normal course of business, from time to time we incur environmental obligations relating to the ownership and operation of our properties. In our opinion, the liabilities, if any, that may ultimately result from such environmental obligations, will not have a material adverse effect on our financial position, results of operations or cash flows.

                During August and September 2004, our manufactured home communities located in the southeastern United States were impacted by hurricanes Charley, Frances, Ivan and Jeanne. Our communities sustained aggregate estimated damages of approximately $1.6 million consisting primarily of fallen trees and branches, roof and water damage to clubhouses and buildings, damage to company-owned manufactured homes, and debris removal. The company has adequate property and business interruption insurance coverage. The impact of the hurricanes, net of insurance proceeds, on the company's 2004 results of operations was $453,000.

        16.    Related Party Transactions

                One of our subsidiaries provides accounting services to six communities that are controlled by our Chief Executive Officer under two separate year to year asset management agreements for which we received $27,000 $29,000 and $28,000 in compensation in 2004, 2003 and 2002, respectively. Also, during 2004, 2003 and 2002 we billed these same companies controlled by our Chief Executive Officer $105,000, $67,000 and $30,000 for property management expenses in accordance with those agreements. In addition, we lease an airplane hangar from a company controlled by our Chief Executive Officer for which we paid $53,000, $53,000 and $52,000 in 2004, 2003 and 2002, respectively. At December 31, 2004 and 2003, companies owned by our Chief Executive Officer owed to us approximately $68,000 and $4,000, respectively.

                During 2002, we purchased ten mobile homes on behalf of one of these affiliates in its rental unit acquisition operations. As a result, at December 31, 2002 the affiliate owed $206,000 related to these purchases.

                During 2002, an officer borrowed $100,000 from a subsidiary in exchange for a note. The note bore interest at 4.75%, required monthly interest payments and matured on June 30, 2005. The note was repaid in full during 2004.

                Prior to the Reorganization, a subsidiary of the company reimbursed certain related parties for specific and allocated expenses of $2.7 million during 2002. These expenses included salaries and benefits, rent and travel and are included in general and administrative expenses in the accompanying statement of operations for the year ended December 31, 2002. The related party calculated the allocated costs monthly based on the proportion of the subsidiary's total assets to the total assets under the related party's control.

                Prior to the Reorganization, a subsidiary purchased manufactured homes from a related party amounting to $1.5 million in 2002. The homes were purchased at a price that approximated the related party's cost and included them in manufactured homes and improvements.

        F-38



        17.    Quarterly Financial Information (Unaudited)

                The following is quarterly financial information for the years ended December 31, 2004 and 2003 (in thousands except per share data):

         
         Quarter ended
         
         
         Mar 31
         Jun 30
         Sep 30
         Dec 31
         
        For the quarters ended 2004:             
        Total revenue $42,981 $55,106 $60,088 $64,482 
        Total expenses $80,539 $60,898 $73,995 $93,754 
        Net loss $(34,969)$(7,126)$(17,211)$(35,353)
        Basic loss per share(a) $(1.20)$(0.17)$(0.42)$(0.87)
        Diluted loss per share(a) $(1.20)$(0.17)$(0.42)$(0.87)

        For the quarters ended 2003:

         

         

         

         

         

         

         

         

         

         

         

         

         
        Total revenue $41,390 $42,572 $41,747 $37,486 
        Total expenses $51,712 $52,672 $53,324 $50,227 
        Net loss $(8,401)$(8,527)$(6,799)$(10,693)
        Basic loss per share(a) $(0.49)$(0.51)$(0.41)$(0.63)
        Diluted loss per share(a) $(0.49)$(0.51)$(0.41)$(0.63)

        (a)
        Quarterly diluted loss per share amounts may not total to the annual amounts due to rounding and to changes in the number of shares of common stock outstanding.

        18.    Segment Information

                We operate in four business segments—real estate, retail home sales, finance and insurance, and corporate and other. A summary of our business segments is shown below (in thousands).

         
         December 31,
         
         
         2004
         2003
         2002
         
        Total revenue:          
         Real estate $206,690 $139,402 $102,321 
         Retail home sales  15,248  22,027  32,795 
         Finance and insurance  719  1,766  1,378 
         Corporate and other       
          
         
         
         
          $222,657 $163,195 $136,494 
          
         
         
         
        Operating expenses, cost of manufactured homes sold and real estate taxes:          
         Real estate $91,756 $55,318 $39,991 
         Retail home sales  24,931  23,799  32,565 
         Finance and insurance  1,357  695  1,174 
         Corporate and other  192  540  667 
          
         
         
         
          $118,236 $80,352 $74,397 
          
         
         
         
                   

        F-39


        Net segment income(a):          
         Real estate $114,934 $84,084 $62,330 
         Retail home sales  (9,683) (1,772) 230 
         Finance and insurance  (638) 1,071  204 
         Corporate and other  (192) (540) (667)
          
         
         
         
          $104,421 $82,843 $62,097 
          
         
         
         
        Property management expense $7,127 $5,527 $4,105 
          
         
         
         
        General and administrative expense $29,361 $16,818 $13,088 
          
         
         
         
        Interest expense:          
         Real estate $52,815 $35,283 $2,138 
         Retail home sales  456  477   
         Finance and insurance  195     
         Corporate and other  3,426  21,626  41,666 
          
         
         
         
          $56,892 $57,386 $43,804 
          
         
         
         
        Amortization expense $12,400 $6,961 $5,723 
          
         
         
         
        Depreciation expense:          
         Real estate $59,391 $38,482 $30,904 
         Retail home sales  92  298   
         Finance and insurance  7  9   
         Corporate and other  124  717  431 
          
         
         
         
          $59,614 $39,506 $31,335 
          
         
         
         

        Initial public offering costs

         

        $

        4,417

         

        $


         

        $


         
          
         
         
         
        Early termination of debt $16,685 $ $ 
          
         
         
         
        Real estate and retail home asset impairment $3,591 $1,385 $ 
          
         
         
         
        Goodwill impairment $863 $ $13,557 
          
         
         
         
        Interest income $(1,616)$(1,439)$(1,390)
          
         
         
         
        Loss before allocation to minority interest $(84,913)$(43,301)$(48,125)
          
         
         
         
        Minority interest $5,471 $5,983 $6,460 
          
         
         
         
        Net loss before discontinued operations $(79,442)$(37,318)$(41,665)
          
         
         
         
        Income from discontinued operations $1,915 $31 $1,040 
          
         
         
         
        Gain (loss) on sale of discontinued operations $(8,549)$3,333 $ 
          
         
         
         
        Minority interest in discontinued operations $383 $(466)$(209)
          
         
         
         
        Preferred stock dividend $(8,966)$ $ 
          
         
         
         
        Net loss $(94,659)$(34,420)$(40,834)
          
         
         
         
                   

        F-40


        Identifiable assets:          
         Real estate $1,738,226 $1,108,967 $1,104,228 
         Retail home sales  30,053  4,043  8,867 
         Finance and insurance  735  984  1,113 
         Corporate and other  43,988  11,839  22,330 
          
         
         
         
          $1,813,002 $1,125,833 $1,136,538 
          
         
         
         
        Notes payable and preferred interest          
         Real estate $972,059 $768,373 $726,201 
         Retail home sales  28,516  3,896  9,421 
         Finance and insurance       
         Corporate and other  1,047  1,125  1,197 
          
         
         
         
          $1,001,622 $773,394 $736,819 
          
         
         
         
        Capital expenditures          
         Real estate $644,114 $46,683 $137,209 
         Retail home sales    4  259 
         Finance and insurance  4  44  4 
         Corporate and other  419  282  1 
          
         
         
         
          $644,537 $47,013 $137,473 
          
         
         
         

        (a)
        Net segment income represents total revenues less expenses for property operations, real estate taxes, cost of manufactured homes sold and retail home sales, finance, insurance and other operations. Net segment income is a measure of the performance of the properties before the effects of the following expenses: property management, general and administrative, IPO costs, early termination of debt costs, impairment charges, depreciation, amortization, interest and impairment of fixed assets.

        19.    Subsequent Events

                In March 2005, the Company secured an additional $100.0 million in financing commitments, consisting of $25.0 million in unsecured trust preferred securities, and a $75.0 million lease receivables facility secured by substantially all of the Company's rental homes and the related leases. The $25.0 million trust preferred securities were issued and sold on March 15, 2005, mature in 30 years, and bear interest at 3-month LIBOR plus 3.25%. The lease receivables facility commitment is for $75.0 million, decreasing $3.0 million quarterly through March 31, 2007. The facility will bear interest at the 1-month LIBOR plus 7.0%, decreasing to the 1-month LIBOR plus 3.25% if certain conditions are met. The facility will mature in March 2007. The closing of the lease receivable facility will reduce the combined borrowing capacity under the consumer finance facility to $200.0 million and eliminate $25.0 million of previous chattel financing. The lease receivables facility is subject to customary closing conditions and documentation. There can be no assurance that we will close the facility and fund.

        F-41



        AFFORDABLE RESIDENTIAL COMMUNITIES, INC.
        REAL ESTATE AND RELATED DEPRECIATION
        AS OF DECEMBER 31, 2004
        (in thousands)


        SCHEDULE III

         
          
          
         Initial Costs
         Costs capitalized
        Subsequent to
        acquisition

         Gross amounts at which carried
        At close of period

          
          
        Community Name

         Location
         Encumbrances
         Land
         Buildings and
        improvements

         Land
         Buildings and
        improvements

         Land
         Buildings and
        improvements

         Total
         Accumulated
        Depreciation

         Date of Acquisition
         
          
         (amounts in thousands)

          
        100 Oaks Fultondale, AL $ $358 $2,030 $ $241 $358 $2,271 $2,628 $63 Feb-04
        Alafia Riverfront Riverview, FL  865  312  1,830    343  312  2,173  2,486  63 Feb-04
        Aledo Aledo, TX  2,262  390  2,210    1,152  390  3,362  3,752  675 Oct-99
        Amber Village Dallas, TX  2,500  600  2,923    1,155  600  4,078  4,678  408 Jul-02
        Arbor Lake Grinnell, IA    69  392    215  69  607  676  81 Apr-02
        Arlington Lakeside Arlington, TX  3,351  667  3,774    1,460  667  5,234  5,902  135 Mar-04
        Audora Wichita, KS  200  73  775    111  73  886  959  141 Feb-97
        Autumn Forest Brown Summit, NC  1,982  692  4,187    369  692  4,557  5,248  129 Mar-04
        Beaver Run Linkwood, MD  615  226  1,362    21  226  1,383  1,609  23 Jun-04
        Belaire Pocatello, ID  2,090  566  3,687    2  566  3,689  4,255  456 Dec-99
        Bermuda Palms Indio, CA    888  5,145    217  888  5,362  6,250  145 Feb-04
        Big Country Cheyenne, WY  4,518  926  5,426    602  926  6,028  6,953  162 Feb-04
        Birch Meadows Wilton, NY  1,087  206  1,159    606  206  1,765  1,971  167 Feb-02
        Birchwood Farms Birch Run, MI  3,064  662  3,817    340  662  4,157  4,819  113 Feb-04
        Blue Ridge MHP Conklin, NY    52  311    170  52  481  532  8 Jun-04
        Blue Valley Manhattan, KS  983  84  496    2,620  84  3,116  3,200  734 May-99
        Bluebonnet Estates Temple, TX    204  1,185    1,811  204  2,996  3,200  474 Jul-01
        Breazeale Laramie, WY  3,250  488  2,813    71  488  2,884  3,371  79 Feb-04
        Brittany Place Topeka, KS  859  243  1,449    209  243  1,658  1,901  198 Jul-97
        Broadmore Goshen, IN  5,750  1,297  7,777    856  1,297  8,633  9,929  252 Feb-04
        Brookshire Village House Springs, MO  2,135  657  4,015    457  657  4,472  5,129  276 Feb-03
        Brookside West Jordan, UT  3,145  795  4,505    780  795  5,285  6,080  606 Oct-01
        Brookside Village Berwick, PA  1,848  423  2,601    173  423  2,774  3,197  44 Jun-04
        Brookside Village Dallas, TX  6,536  1,674  8,592    1,639  1,674  10,231  11,905  290 Feb-04
        Burntwood Oklahoma City, OK  5,196  1,509  5,185    839  1,509  6,024  7,533  707 Oct-97
        Bush Ranch House Springs, MO  751  101  601    75  101  676  777  132 Jan-00
        Camelot Salt Lake City, UT  12,127  1,927  10,957    1,006  1,927  11,963  13,890  2,073 Aug-00
        Carnes Crossing Summerville, SC  10,000  1,979  11,550    604  1,979  12,154  14,133  338 Feb-04
        Carriage Court Central Orlando, FL  2,082  420  2,142    62  420  2,204  2,624  220 May-98
        Carriage Court East Orlando, FL  2,139  444  2,318    150  444  2,468  2,912  239 May-98
        Carsons Chambersburg, PA  944  231  1,391    20  231  1,411  1,641  24 Jun-04
        Castle Acres O'Fallon, IL  2,333  450  2,654    579  450  3,233  3,683  698 Oct-99
        Castlewood Estates Mableton, GA    1,001  5,889    499  1,001  6,388  7,389  170 Feb-04
        Casual Estates Liverpool, NY  8,425  1,742  10,529    1,298  1,742  11,827  13,569  298 Feb-04
        Cedar Creek Huntsville, AL  379  152  1,276    147  152  1,423  1,575  233 Jan-98
        Cedar Creek, KS Salina, KS  741  223  2,754    305  223  3,059  3,282  500 Sep-98
        Cedar Knoll Waterloo, IA  3,952  940  5,330    142  940  5,472  6,412  137 Apr-04
        Cedar Terrace Cedar Rapids, IA    835  4,918    309  835  5,227  6,062  145 Feb-04
        Chalet City Crowley, TX  3,757  808  4,573    921  808  5,494  6,302  571 May-98
        Chalet North Apopka, FL  5,646  1,275  7,044    3,481  1,275  10,525  11,800  1,249 Dec-01
        Chambersburg I & II Chambersburg, PA    167  979    52  167  1,032  1,199  19 Jun-04
        Chelsea Sayre, PA  610  125  738    97  125  835  960  13 Jun-04
        Chisholm Creek Wichita, KS  2,200  667  3,855    663  667  4,518  5,185  126 Feb-04
        Cimmaron Village Cheyenne, WY  2,091  431  3,075    76  431  3,151  3,582  431 Oct-96
        Cloverleaf Moline, IL  4,669  789  4,596    245  789  4,841  5,630  560 Dec-96
        College Park Orlando, FL  2,211  397  2,061    51  397  2,112  2,509  199 Sep-98
        Collingwood MHP Horseheads, NY  673  98  615    99  98  714  812  10 Jun-04
        Colonial Gardens Manhattan, KS  3,688  938  6,132    693  938  6,825  7,763  823 Apr-98
        Columbia Heights Grand Forks, ND  6,880  1,218  7,083    479  1,218  7,562  8,780  206 Feb-04
        Commerce Heights Commerce City, CO  930  195  1,160    14  195  1,174  1,369  133 Jun-98
        Connelly Terrace Connelly, NY  2,377  426  2,445    252  426  2,697  3,123  206 Sep-02
        Connie Jean Jacksonville, FL  698  98  577    353  98  930  1,028  195 May-00
        Cottonwood Grove Plano, TX  3,765  741  5,340    345  741  5,685  6,426  787 Mar-98
        Country Club Crossing Altoona, IA  3,350  485  2,687    1,859  485  4,546  5,031  1,201 Jan-99
        Country Club Manor Imperial, MO  3,878  709  4,049    1,622  709  5,671  6,380  1,224 Sep-99
        Country Club Mobile Estates Salt Lake City, UT  9,866  1,654  9,404    1,195  1,654  10,599  12,253  1,931 Aug-00
        Countryside (CO) Greeley, CO  3,884  600  3,418    1,010  600  4,428  5,028  1,065 Mar-99
        Countryside (KS) Hays, KS  1,175  467  3,358    396  467  3,754  4,221  533 Oct-98
        Countryside (OK) Stillwater, OK  983  191  2,010    (76) 191  1,934  2,125  303 Apr-98
                                        

        III-1


        Countryside Village (TN) Columbia, TN  3,820  1,089  7,165    1,122  1,089  8,287  9,376  1,007 Nov-98
        Cowboy Pocatello, ID  2,502  587  3,520    374  587  3,894  4,481  479 Oct-96
        Creekside Seagoville, TX  4,104  908  4,729    2,087  908  6,816  7,724  607 Apr-97
        Creekside Estates Seagoville, TX  1,515  242  1,361    870  242  2,231  2,473  236 Jun-97
        Crescentwood Village Sandy, UT  7,847  1,255  7,192    330  1,255  7,522  8,777  1,341 Aug-00
        Crestview Sayre, PA  775  120  749    129  120  878  998  14 Jun-04
        Crestview Stillwater, OK  1,750  445  2,617    651  445  3,267  3,713  107 Feb-04
        CV-Jacksonville Jacksonville, FL  13,139  2,840  16,699    1,337  2,840  18,036  20,876  513 Feb-04
        Cypress Shores Winter Haven, FL  3,023  660  3,950    211  660  4,161  4,821  319 Sep-02
        Deerhurst Wendell, NC  2,929  525  2,997    1,432  525  4,429  4,954  841 Sep-00
        Deerpointe Jacksonville, FL  2,250  391  2,233    2,454  391  4,687  5,078  1,044 Feb-99
        Denton Falls Denton, TX  3,633  680  4,650    728  680  5,378  6,058  680 May-96
        Desert Palms Hemet, CA  4,960  900  4,424    1,674  900  6,098  6,998  456 Jul-02
        Dynamic DeSoto, TX  2,803  518  2,737    548  518  3,285  3,803  302 May-97
        Dynamic II DeSoto, TX  2,797  375  2,235    1,073  375  3,308  3,683  388 Jul-01
        Eagle Creek Tyler, TX    260  2,126    273  260  2,399  2,659  70 Feb-04
        Eagle Ridge Lewisville, TX  4,683  765  4,404    793  765  5,197  5,962  510 Feb-99
        Eastern Villa Stillwater, OK  1,107  294  1,914    255  294  2,169  2,463  321 Mar-98
        Eastview Gillette, WY  3,141  507  3,597    729  507  4,326  4,833  572 Dec-97
        Easy Living Lawrence, KS  4,392  702  4,198    1,547  702  5,745  6,447  1,550 Mar-00
        El Caudillo Wichita, KS  731  179  1,241    258  179  1,499  1,678  197 Dec-98
        El Dorado Sherman, TX  847  148  1,109    196  148  1,305  1,453  165 Feb-97
        El Lago Fort Worth, TX  1,847  409  1,934    274  409  2,208  2,617  255 Jan-97
        El Lago II Fort Worth, TX  853  201  1,130    286  201  1,416  1,617  156 Apr-97
        Encantada Las Cruces, NM  7,187  1,801  9,558    96  1,801  9,653  11,455  273 Feb-04
        Enchanted Village Alton, IL  5,600  1,275  7,460    3,540  1,275  11,000  12,275  2,613 Aug-99
        Englewood Village Cheyenne, WY  1,131  195  1,042    154  195  1,196  1,391  118 Oct-96
        Evergreen Village Sioux City, IA  4,632  1,439  9,075    1,222  1,439  10,297  11,736  1,249 Dec-98
        Evergreen Village Pleasant View, UT  4,146  1,041  6,158    748  1,041  6,906  7,948  182 Feb-04
        Ewing Trace Des Moines, IA  1,629  630  3,582    85  630  3,667  4,297  877 Apr-99
        Falcon Farms Port Byron, IL  4,100  798  4,793    808  798  5,602  6,399  148 Feb-04
        Five Seasons Davenport Davenport, IA    774  4,518    727  774  5,245  6,019  146 Feb-04
        Forest Creek Elkhart, IN  4,250  765  4,434    417  765  4,851  5,616  143 Feb-04
        Forest Park Queensbury, NY  1,996  590  3,314    1,340  590  4,654  5,244  507 Feb-02
        Four Seasons Fayetteville, GA  1,991  962  5,678    1,086  962  6,764  7,726  177 Feb-04
        Foxhall Village Raleigh, NC  6,984  1,518  8,474    1,162  1,518  9,636  11,154  263 Feb-04
        Frieden Manor Schuylkill Haven, PA  1,816  582  3,480    188  582  3,668  4,250  58 Jun-04
        Friendly Village — GA Lawrenceville, GA  5,310  1,045  6,150    203  1,045  6,352  7,397  175 Feb-04
        Gallant Estates Greensboro, NC  897  158  925    390  158  1,315  1,473  184 Aug-01
        Glen Acres Wichita, KS  1,513  492  2,391    329  492  2,720  3,212  297 Jan-00
        Glenview Oklahoma City, OK  310  80  865    50  80  915  995  167 Aug-98
        Golden Rule Oklahoma City, OK  1,465  340  3,422    244  340  3,666  4,006  588 Jul-98
        Golden Triangle Coppell, TX  3,704  525  3,074    778  525  3,852  4,377  780 Jan-00
        Golden Valley Douglasville, GA  1,420  275  1,576    901  275  2,477  2,752  67 Feb-04
        Grand Meadow Longmont, CO  2,624  555  3,149    65  555  3,214  3,769  253 Sep-02
        Green Acres Chambersburg, PA  174  51  306    1  51  307  358  5 Jun-04
        Green Cove Huntsville, AL  1,031  226  1,546    84  226  1,630  1,856  217 Jan-98
        Green Park South Pelham, AL  6,414  1,442  8,419    24  1,442  8,442  9,884  234 Feb-04
        Green Spring Valley Raleigh, NC  7,113  750  4,261    1,957  750  6,218  6,968  1,400 Jun-99
        Green Valley Village Casper, WY  1,139  162  2,062    501  162  2,563  2,725  400 Mar-99
        Gregory Courts Honey Brook, PA  557  133  809    87  133  896  1,028  14 Jun-04
        Hampton Acres DeSoto, TX  1,089  335  1,966    1,304  335  3,270  3,605  358 Jun-02
        Harmony Road Fort Collins, CO  13,645  2,738  15,518  (288) 4,206  2,450  19,724  22,174  4,888 Nov-98
        Harper Woods Lawrence, KS  2,339  375  2,234    1,404  375  3,638  4,013  1,015 Mar-00
        Havenwood Pompano Beach, FL  3,170  443  2,535    367  443  2,902  3,345  362 May-01
        Hidden Acres Arnold, MO  437  60  342    143  60  485  545  97 May-00
        Hidden Hills Casper, WY  1,277  221  1,973    503  221  2,476  2,697  354 Sep-97
        Hidden Oaks Fort Worth, TX  637  157  890    1,389  157  2,279  2,436  538 Jul-99
        Hideaway Honey Brook, PA    108  643    5  108  647  756  11 Jun-04
        Highland Elkhart, IN  3,196  982  5,168    492  982  5,661  6,642  157 Feb-04
        Highland Acres Lewisville, TX  4,780  856  4,946    666  856  5,612  6,468  570 Nov-98
        Highview Gillette, WY  1,568  373  1,882    322  373  2,204  2,577  232 Jan-96
        Huguenot Estates Port Jervis, NY  1,956  285  1,789    41  285  1,830  2,115  30 Jun-04
        Hunter Ridge Jonesboro, GA  16,000  3,944  23,062    3,114  3,944  26,176  30,120  730 Feb-04
        Indian Rocks Largo, FL    338  2,029    598  338  2,626  2,964  79 Feb-04
        Inspiration Valley Arvada, CO  4,446  589  3,337    1,333  589  4,670  5,259  1,168 Nov-98
        Jonesboro (Atlanta Meadows) Jonesboro, GA  1,555  329  1,917    20  329  1,937  2,265  55 Feb-04
        Kimberly @ Creekside Seagoville, TX  1,267  325  1,939    441  325  2,380  2,705  215 Apr-97
        Kintner Estates Vestal, NY    74  447    53  74  500  574  6 Jun-04
                                        

        III-2


        Kopper View MHC West Valley City, UT    275  1,574    289  275  1,863  2,138  26 Jun-04
        La Quinta Ridge Indio, CA    736  4,348    174  736  4,522  5,258  121 Feb-04
        Lakeside — GA Lithia Springs, GA  1,250  170  1,028    149  170  1,177  1,347  33 Feb-04
        Lakeside — IA Davenport, IA    318  1,968    309  318  2,277  2,595  63 Feb-04
        Lakeside of the Palm Beaches West Palm Beach, FL  4,136  1,262  8,653    324  1,262  8,977  10,239  1,162 Sep-98
        Lakeview Estates Layton, UT  5,099  963  5,342    1,066  963  6,408  7,371  759 Oct-01
        Lakewood — TX Royse City, TX  2,250  640  5,683    1,015  640  6,698  7,338  895 Oct-00
        Lakewood Estates Davenport, IA  3,011  621  3,885    459  621  4,344  4,965  124 Feb-04
        Lamplighter Village Marietta, GA  9,506  2,635  15,668    1,367  2,635  17,035  19,670  486 Mar-04
        Landmark Village Fairburn, GA  9,600  2,048  11,320    2,289  2,048  13,609  15,657  360 Feb-04
        Lido Estates Lancaster, CA  2,537  398  2,257    1,810  398  4,067  4,465  738 May-01
        Loveland Loveland, CO  1,949  661  3,038    260  661  3,298  3,959  306 Apr-95
        Magnolia Circle Jacksonville, FL    123  706    1,957  123  2,663  2,786  594 May-99
        Mallard Lake Pontoon Beach, IL  5,138  1,177  6,695    (267) 1,177  6,428  7,605  169 Apr-04
        Maple Manor Taylor, PA  3,704  862  5,195    208  862  5,403  6,266  88 Jun-04
        Marion Village Marion, IA  7,657  1,605  8,140  15  654  1,620  8,794  10,415  249 Mar-04
        Marnelle Fayetteville, GA  4,152  917  5,364    819  917  6,183  7,100  169 Feb-04
        Martin'S Nottingham, PA    225  1,318    47  225  1,365  1,590  22 Jun-04
        Meadow Glen Keller, TX    1,417  8,363    926  1,417  9,289  10,706  522 Feb-04
        Meadowbrook Pueblo, CO  3,866  942  8,433    (28) 942  8,405  9,347  1,157 Apr-95
        Meadowood Topeka, KS  3,212  762  4,628    542  762  5,170  5,932  527 Oct-00
        Meridian Sooner Oklahoma City, OK  1,615  262  1,492    1,988  262  3,480  3,742  768 Aug-00
        Meridian Terrace San Bernardino, CA  4,592  1,012  5,747    1,868  1,012  7,615  8,627  1,148 May-01
        Merrimac Manor Huntsville, AL    147  3,252    289  147  3,541  3,688  757 May-99
        Mesquite Green Dallas, TX  1,759  352  1,697    550  352  2,247  2,599  218 Jan-98
        Mesquite Meadows Dallas, TX  3,212  443  2,819    1,262  443  4,081  4,524  403 Dec-97
        Mesquite Ridge Dallas, TX  2,282  387  2,013    941  387  2,954  3,341  248 Dec-97
        Mission Estates El Paso, TX  2,841  795  4,549    1,414  795  5,963  6,758  828 Aug-01
        Misty Hollow Midwest City, OK  279  97  883    46  97  929  1,026  139 Sep-98
        Misty Winds Corpus Christi, TX  5,170  812  4,845    259  812  5,104  5,916  161 Feb-04
        Mobile Gardens Denver, CO  3,806  440  2,497    879  440  3,376  3,816  854 Nov-98
        Monroe Valley Jonestown, PA  271  120  717    3  120  720  840  12 Jun-04
        Moosic Heights Avoca, PA  1,864  389  2,354    112  389  2,466  2,854  39 Jun-04
        Mountainside Estates Golden, CO  7,932  1,120  6,351    1,631  1,120  7,982  9,102  1,985 Nov-98
        Mountaintop Narvon, PA  387  141  851    36  141  887  1,028  15 Jun-04
        Mulberry Heights Fort Worth, TX    105  625    1,102  105  1,727  1,832  362 Oct-99
        Navajo Lake Estates Wichita, KS  2,097  468  3,018    295  468  3,313  3,781  394 Jul-97
        New Twin Lakes Middletown, NY  6,458  898  4,913    1,203  898  6,116  7,014  840 Jul-01
        Nichols Phoenixville, PA    36  214      36  214  250  4 Jun-04
        Northern Hills Springdale, AR  2,294  520  3,294    180  520  3,474  3,994  379 Nov-97
        Northland Kansas City, MO  5,239  720  4,077    1,045  720  5,122  5,842  1,131 Sep-99
        Oak Glen Fayetteville, AR  1,122  241  1,474    62  241  1,536  1,777  189 Nov-97
        Oak Grove Godfrey, IL  660  129  759    670  129  1,429  1,558  384 Sep-99
        Oak Park Village (FL) Gainesville, FL  4,479  406  1,358    1,128  406  2,486  2,892  487 Jun-98
        Oak Park Village (TX) Coppell, TX  2,563  971  4,383    357  971  4,740  5,711  234 Apr-97
        Oak Ridge Elkhart, IN  4,100  815  4,656    424  815  5,080  5,896  148 Feb-04
        Oakridge / Stonegate Stillwater, OK  833  333  1,828    191  333  2,019  2,352  272 Mar-98
        Oakwood Forest Greensboro, NC  6,100  1,609  8,697    725  1,609  9,421  11,031  261 Feb-04
        Oakwood Lake Village Tunkhannock, PA  605  181  1,090    128  181  1,219  1,400  18 Jun-04
        Oasis Pueblo, CO  3,817  907  5,142    929  907  6,071  6,978  1,524 Nov-98
        Ortega Village Jacksonville, FL  3,023  486  2,416    3,198  486  5,614  6,100  1,423 Jun-99
        Overholser Village Oklahoma City, OK  1,233  446  2,779    119  446  2,898  3,344  390 Jan-98
        Overpass Point MHC Tooele, UT    544  3,629    472  544  4,100  4,644  66 Jun-04
        Park Avenue Estates Haysville, KS  401  180  1,021    1,032  180  2,053  2,233  533 Feb-00
        Park D'Antoine Wilton, NY  330  58  332    33  58  365  423  40 Feb-02
        Park Plaza Gillette, WY  1,507  169  964    441  169  1,405  1,574  194 Apr-01
        Parkview Estates San Jacinto, CA  2,400  600  3,419    2,859  600  6,278  6,878  951 May-01
        Pedaler's Pond Lake Wales, FL  2,617  581  3,253    1,470  581  4,723  5,304  144 Feb-04
        Philbin Estates Pocatello, ID    306  1,779    418  306  2,197  2,503  92 Sep-03
        Picture Ranch Clifton, CO  1,633  479  2,613    100  479  2,713  3,192  248 Jun-00
        Pine Haven MHP Blossvale, NY  944  137  864    (6) 137  858  995  15 Jun-04
        Pine Hills Lawrence, KS  1,303  204  1,641    94  204  1,735  1,939  247 Jan-98
        Pine Terrace Schuylkill Haven, PA    50  296    79  50  374  424  5 Jun-04
        Pinecrest Village Shreveport, LA  3,264  689  3,558    663  689  4,221  4,910  134 Feb-04
        Plainview Casper, WY  713  86  484    1,233  86  1,717  1,803  399 Nov-00
        Plantation Estates Douglasville, GA  1,508  331  1,851    564  331  2,415  2,747  70 Feb-04
        Pleasant Grove (CO) Fort Collins, CO  2,667  582  3,237    532  582  3,769  4,351  390 Oct-96
        Pleasant Grove (NC) Fuquay-Varina, NC  950  191  1,094    369  191  1,463  1,654  129 Jul-02
        Pleasant View Estates Berwick, PA  912  231  1,361    80  231  1,441  1,672  23 Jun-04
                                        

        III-3


        Portside Jacksonville, FL  18,395  5,487  30,607    1,012  5,487  31,619  37,106  3,021 Mar-00
        Prairie Village Salina, KS  1,958  448  2,132    272  448  2,404  2,852  260 Sep-98
        President's Park Grand Forks, ND    421  2,437    614  421  3,051  3,472  84 Feb-04
        Quail Run Hutchins, TX  1,600  430  2,164    3,051  430  5,215  5,645  681 Jul-01
        Rambling Oaks Huntsville, AL  485  74  911    66  74  977  1,051  178 Jan-98
        Redwood Village Salt Lake City, UT  1,110  158  905    145  158  1,050  1,208  184 Aug-00
        Ridgewood Estates Topeka, KS  3,868  1,041  5,224    241  1,041  5,465  6,506  609 Jan-97
        River Oaks Kansas City, KS  3,398  1,179  7,357    933  1,179  8,290  9,469  929 Nov-98
        Riverchase Manhattan, KS  1,080  403  3,070    367  403  3,437  3,840  451 Apr-98
        Riverdale Riverdale, UT  5,541  1,027  5,850    887  1,027  6,737  7,764  1,164 Sep-00
        Riverdale (Colonial Coach) Riverdale, GA  7,671  1,737  10,252    1,692  1,737  11,943  13,681  325 Feb-04
        Riverside (KS) Lawrence, KS  1,187  268  1,649    36  268  1,685  1,953  197 Jan-98
        Riverside (UT) West Valley City, UT  4,038  690  3,900    3,609  690  7,509  8,199  904 May-02
        Rockview Heights Arnold, MO  1,302  209  1,246    1,498  209  2,744  2,953  804 Mar-99
        Rolling Hills Dallas, TX  3,197  382  1,887    897  382  2,784  3,166  296 Mar-98
        Rose Country Estates Tyler, TX  760  163  1,804    261  163  2,065  2,228  319 Jan-97
        Royal Crest Los Alamos, NM  4,741  1,069  6,310    181  1,069  6,491  7,560  185 Feb-04
        Saddlebrook N. Charleston, SC  7,610  1,548  9,044    606  1,548  9,649  11,198  267 Feb-04
        Scenic View East Earl, PA    73  438    2  73  441  514  7 Jun-04
        Seamist Corpus Christi, TX    180  1,021    2,321  180  3,342  3,522  792 Mar-00
        Seascape Corpus Christi, TX  2,375  525  3,641    497  525  4,138  4,663  587 Aug-96
        Shadow Hills Orlando, FL  8,266  2,254  13,241    2,803  2,254  16,044  18,298  400 Feb-04
        Shadow Mountain Sherman, TX  1,483  369  2,404    524  369  2,928  3,297  329 Feb-98
        Shadowood Acworth, GA  9,074  2,481  14,996    2,491  2,481  17,487  19,968  471 Mar-04
        Shady Creek Seagoville, TX  1,217  241  1,504    553  241  2,057  2,298  221 May-99
        Shady Grove Atglen, PA    103  615    9  103  624  727  10 Jun-04
        Shady Hills Nashville, TN    433  2,524    96  433  2,621  3,053  72 Feb-04
        Shady Lane Commerce City, CO  1,193  157  893    286  157  1,179  1,336  274 Mar-99
        Shawnee Hills Topeka, KS    120  712    1,749  120  2,461  2,581  591 Aug-00
        Sheridan Arvada, CO  3,369  465  2,639    905  465  3,544  4,009  816 Nov-98
        Sherwood Acres Wichita, KS    414  2,688    240  414  2,928  3,342  363 Jan-00
        Shiloh Pines Tyler, TX  3,800  738  4,616    1,097  738  5,713  6,451  693 May-96
        Siesta Lago Kissimmee, FL  10,476  2,025  10,835    2,050  2,025  12,885  14,910  1,425 Dec-01
        Siesta Manor Fenton, MO  2,128  487  2,764    1,419  487  4,183  4,670  628 Aug-99
        Silver Creek Davenport, IA    913  5,338    287  913  5,625  6,538  156 Feb-04
        Silver Leaf Mansfield, TX    495  2,896    479  495  3,375  3,870  182 Feb-04
        Siouxland Estates S. Sioux City, NE  3,952  425  2,407    2,111  425  4,518  4,943  1,072 Mar-99
        Sleepy Hollow Wichita, KS    120  684    1,007  120  1,691  1,811  517 Apr-99
        Smoke Creek Snellville, GA  5,306  1,104  6,282    900  1,104  7,181  8,285  200 Feb-04
        South Arlington Estates Arlington, TX  2,037  689  4,618    2,814  689  7,432  8,121  366 May-03
        Southfork Denton, TX  5,675  912  7,108    1,319  912  8,427  9,339  1,132 May-96
        Southridge Estates Des Moines, IA  4,227  810  4,286    2,224  810  6,510  7,320  523 Jul-02
        Southwind Village Naples, FL    1,439  8,401    137  1,439  8,537  9,977  240 Feb-04
        Spring Valley Village Spring Valley, NY  4,310  639  3,640    1,803  639  5,443  6,082  701 Jul-01
        Springdale Lake Belton, MO  6,940  1,218  7,301    968  1,218  8,269  9,487  923 Oct-96
        Stone Mountain Stone Mountain, GA  7,662  1,844  10,669    1,591  1,844  12,260  14,104  322 Mar-04
        Stonegate Shreveport, LA  1,650  421  2,669    429  421  3,098  3,519  96 Feb-04
        Stoneybrook Greeley, CO  9,766  2,151  12,190    5,037  2,151  17,227  19,378  4,604 Nov-98
        Stony Brook North Raleigh, NC  4,360  958  5,183    794  958  5,977  6,935  623 Jun-00
        Suburban Estates Greenburg, PA  1,671  599  3,574    162  599  3,736  4,335  61 Jun-04
        Summit Oaks Fort Worth, TX  4,924  1,052  6,166    1,025  1,052  7,191  8,243  709 Apr-99
        Sundown Clearfield, UT  3,765  762  4,315    1,296  762  5,611  6,373  655 Jan-02
        Sunny Acres Somerset, PA  1,525  499  2,988    426  499  3,414  3,913  51 Jun-04
        Sunnyside Trooper, PA  1,453  396  2,386    3  396  2,390  2,786  40 Jun-04
        Sunrise Terrace Newton, IA  2,248  375  2,099    1,140  375  3,239  3,614  847 Sep-99
        Sunset 77 Douglass, KS  221  99  805    (10) 99  795  894  108 Sep-98
        Sunset Country Pueblo, CO  3,856  988  5,604    1,414  988  7,018  8,006  1,874 Nov-98
        Sunset Mobile Village Aztec, NM  502  234  1,402    167  234  1,569  1,803  169 Nov-95
        Sunset Village Gainesville, TX    223  1,634    576  223  2,210  2,433  295 Sep-97
        Sunset Vista Magna, UT  4,632  1,127  6,474    613  1,127  7,087  8,214  199 Feb-04
        Sunshine City Plantation, FL  10,066  2,271  12,164    1,330  2,271  13,494  15,765  1,342 Oct-00
        Sycamore Square Wichita, KS  120  65  374    28  65  402  467  41 Dec-98
        Tallview Terrace Sioux City, IA  2,075  422  2,384    1,391  422  3,775  4,197  933 Mar-99
        Tanglewood Huntsville, TX  2,692  659  4,676    (48) 659  4,628  5,287  606 Nov-96
        Terrace Casper, WY  1,101  165  1,200    263  165  1,463  1,628  193 Dec-97
        Terrace Heights Dubuque, IA  5,827  1,186  6,932    692  1,186  7,624  8,810  205 Feb-04
        Terrace II Casper, WY  950  94  535    921  94  1,456  1,550  304 May-01
        Terrell Crossing Terrell, TX  1,250  330  1,936    3,069  330  5,005  5,335  570 Jul-02
        The Meadows Aurora, CO  11,840  1,800  10,192    1,960  1,800  12,152  13,952  2,575 Jun-99
        The Pines Ladson, SC    286  1,676    139  286  1,815  2,101  54 Feb-04
                                        

        III-4


        The Towneship at Clifton Wichita, KS  5,720  1,408  9,921    859  1,408  10,780  12,188  1,444 Aug-97
        The Vineyards Clifton, CO  1,823  296  1,720    659  296  2,379  2,675  505 Feb-00
        The Woodlands Wichita, KS  2,863  732  4,389    354  732  4,743  5,475  591 Dec-96
        Thornton Estates Denver, CO  6,982  1,012  5,739    926  1,012  6,665  7,677  1,723 Nov-98
        Timberland Oklahoma City, OK  1,115  270  2,386    344  270  2,730  3,000  409 Jan-97
        Torrey Hills Flint, MI  9,749  1,697  8,480    981  1,697  9,461  11,158  258 Feb-04
        Trailmont Goodlettsville, TN  2,298  476  2,784    121  476  2,905  3,382  78 Feb-04
        Twin Oaks Wichita, KS  4,164  794  5,643    662  794  6,305  7,099  963 Jan-97
        Twin Pines Goshen, IN  5,360  1,093  6,400    526  1,093  6,926  8,019  199 Feb-04
        Valley Verde Las Cruces, NM  2,750  510  2,536    1,099  510  3,635  4,145  372 Apr-02
        Valley View—Blandon Fleetwood, PA    90  531    64  90  595  685  10 Jun-04
        Valley View—Danboro Danboro, PA  3,123  1,006  6,044    31  1,006  6,075  7,081  101 Jun-04
        Valley View—Ephrata Ephrata, PA  1,041  392  2,366    54  392  2,419  2,811  40 Jun-04
        Valley View—Ephrata II Ephrata, PA    168  966    9  168  975  1,143  16 Jun-04
        Valley View—Honey Brook Honey Brook, PA  1,874  527  3,175    295  527  3,470  3,998  54 Jun-04
        Valley View—Morgantown Morgantown, PA    82  486    46  82  532  614  10 Jun-04
        Valley View—Tuckerton Reading, PA    166  980    40  166  1,021  1,187  17 Jun-04
        Valley View—Wernersville Wernersville, PA    79  472    14  79  487  566  8 Jun-04
        Viking Villa Ogden, UT  4,120  775  4,180    493  775  4,673  5,448  576 Oct-01
        Villa Flint, MI  7,400  1,436  7,352    748  1,436  8,100  9,536  216 Feb-04
        Villa West (CO) Greeley, CO  8,694  1,876  10,638    2,029  1,876  12,667  14,543  3,160 Nov-98
        Villa West (UT) West Jordan, UT  5,629  844  4,803    645  844  5,448  6,292  929 Aug-00
        Village North Lewisville, TX  6,946  1,193  6,155    731  1,193  6,886  8,079  665 Apr-97
        Village Park Greensboro, NC  2,617  856  4,644    733  856  5,377  6,233  565 Mar-01
        Vogel Manor MHC Arnold, MO  1,033  144  823    258  144  1,081  1,225  260 May-99
        Washington Mobile Estates Ogden, UT  4,517  676  3,848    613  676  4,461  5,137  769 Aug-00
        Washingtonville Manor Washingtonville, NY  1,390  292  1,668    112  292  1,780  2,072  222 Jul-01
        Weatherly Estates I Lebanon, TN    891  5,020    285  891  5,305  6,196  145 Feb-04
        Weatherly Estates II Clarksville, TN    355  1,097    202  355  1,299  1,654  37 Feb-04
        West Cloud Commons Salina, KS  1,047  275  2,161    154  275  2,315  2,590  329 Jul-98
        Western Hills Fort Lauderdale, FL  11,811  1,489  8,499    5,205  1,489  13,704  15,193  2,166 May-01
        Western Mobile Estates West Valley City, UT  3,759  570  3,429    232  570  3,661  4,231  53 Jul-04
        Western Park Fayetteville, AR  1,606  247  1,408    447  247  1,855  2,102  448 Jul-99
        Westlake Oklahoma City, OK  2,898  836  5,499    328  836  5,827  6,663  818 Oct-97
        Westmoor Oklahoma City, OK  2,253  498  5,400    250  498  5,650  6,148  925 Jul-98
        Westview Gillette, WY  2,153  331  2,102    323  331  2,425  2,756  280 Nov-95
        Wheel Estates Orlando, FL  554  134  793    16  134  809  943  82 Oct-00
        Whispering Hills Coal Valley, IL  384  92  777    15  92  792  884  121 Jul-97
        Whitney Gainesville, FL  2,476  450  2,662    286  450  2,948  3,398  671 Aug-99
        Wikiup Henderson, CO  11,402  1,475  8,383    1,920  1,475  10,303  11,778  2,505 Mar-99
        Willow Creek Estates Ogden, UT    480  2,766    (26) 480  2,739  3,219  22 Sep-04
        Willow Springs Fort Worth, TX  1,639  262  2,241    837  262  3,078  3,340  406 Jan-97
        Willow Terrace Fort Worth, TX  2,261  515  3,369    778  515  4,147  4,662  580 Nov-97
        Windsor Mobile Estates West Valley City, UT  7,690  1,178  6,701    824  1,178  7,525  8,703  2,261 Aug-00
        Winter Haven Oaks Winter Haven, FL  3,700  804  4,754    80  804  4,834  5,638  140 Feb-04
        Woodlake Greensboro, NC  2,292  887  5,267    541  887  5,808  6,695  168 Mar-04
        Woodlands of Kennesaw Kennesaw, GA  4,750  997  5,806    1,075  997  6,881  7,878  198 Feb-04
        Zoppe's Seagoville, TX  564  57  473    123  57  596  653  110 Jan-00
        Miscellaneous other assets*    79,020  1,294  6,162      1,294  6,162  7,455  1,838  
            
         
         
         
         
         
         
         
         
          
        Total   $1,001,622 $211,656 $1,242,360 $(273)$235,744 $211,383 $1,478,104 $1,689,487 $156,707  
            
         
         
         
         
         
         
         
         
          

        *
        Encumbrances on miscellaneous other assets includes $51,000 of our revolving credit mortgage facility at LIBOR plus 2.95% and $28,000 of our floorplan lines (ranging from prime plus 0.75% to prime plus 4.00%)
        (a)
        The changes in total real estate and accumulated depreciation for the years ended December 31, 2004, 2003 and 2002 are as follows (in thousands):

         
         2004
         2003
         2002
         
        Total real estate:          
         Balance at beginning of year $963,202 $916,741 $366,319 
         Acquisitions  806,048  38,582  537,815 
         Improvements and Equipment Purchases  49,708  12,725  15,862 
         Dispositions and Other  (129,471) (4,846) (3,255)
          
         
         
         
         Balance at end of year $1,689,487 $963,202 $916,741 
          
         
         
         
        Accumulated depreciation:          
         Balance at beginning of year $99,687 $62,296 $30,932 
         Depreciation for the year  59,614  39,506  31,335 
         Dispositions and other  (2,594) (2,115) 29 
          
         
         
         
         Balance at end of year $156,707 $99,687 $62,296 
          
         
         
         
        (b)
        The aggregate cost for U.S. federal income tax purposes is $1.579.1 million.

        III-5