ADJUSTED PURE-PLAY PORTFOLIO REIT EQUITY INDEX HISTORICAL PERFORMANCE OF PUBLIC AND PRIVATE REAL ESTATE INVESTMENT 1987 - 2005 by Dongwook Kim Bachelor of Architecture Cornell University Submitted to the Department of Architecture in Partial Fulfillment of the Requirements for the Degree of MASTER OF SCIENCE In Real Estate Development at the Massachusetts Institute of Technology September, 2007 ©2007 Dongwook Kim All rights reserved The author hereby grants to MIT permission to reproduce and to distribute publicly paper and electronic copies of this thesis document in whole or in part in any medium now known or hereafter created. Signature of Author _____________________________________________________________ Department of Architecture July 27, 2007 Certified by____________________________________________________________________ Henry O. Pollakowski, Principal Research Associate, Center for Real Estate Thesis Supervisor Accepted by ___________________________________________________________________ David M. Geltner Chairman, Interdepartmental Degree Program in Real Estate Development ADJUSTED PURE-PLAY PORTFOLIO REIT EQUITY INDEX HISTORICAL PERFORMANCE OF PUBLIC AND PRIVATE REAL ESTATE INVESTMENT 1987 - 2005 by Dongwook Kim Submitted to the Department of Architecture On July 27, 2007 in Partial Fulfillment of the Requirements for the Degree of Master of Science In Real Estate Development ABSTRACT The public real estate market was initiated by the Real Estate Investment Trust Act of 1960. Since then, investors have been concerned with the assessment of performance comparisons between publicly held assets and privately held assets. The main concern for the assessment is to reveal historically which type of ownership provided the more efficient vehicle for the investors. The National Council of Real Estate Investment Fiduciaries (NCREIF) provides the investment performance of privately held commercial real estate, and the National Association of Real Estate Investment Trust (NAREIT) provides that of publicly held commercial real estate by REITs. However, direct comparison between the two indexes is problematic due to the different characteristics of each market and the lack of historical data for accurate assessment. The primary purpose of this study is to adjust characteristics of commercial REIT assets underlying one portfolio to match the characteristics of privately held commercial assets. Since SNL data base provides hedonic data from 1995 and CRSP & Compustat merged data base provides up to 2005 Q4, the sample period of this research is from 1995 Q1 to 2 2005 Q4. This quarterly assessment is conducted at the property sector (retail, apartment, office and industrial), then at the aggregate level. The main research of this thesis is to create adjusted REIT equity index that is derived from the following treatments in the thesis. Pure-Play’ Portfolio Methodology will be applied to replicate the performance of four real estate property-type sectors defined by NCREIF – Implemented updated Equity to Total Asset ratio from De-leveraging REIT returns by WACC formula based on CRSP and Compustat merged data to obtain the value weights of equity, debt and total assets. As a proxy for the returns of debts held by REITs, Gilberto-Levy Historical Mortgage Rate will be used as a proxy for the returns of debts held by REITs. Sector-Mix Adjustment according to NCREIF sector weights. REIT index investment cost proxied by Vanguard REIT fund expense (95-05) will be deducted from adjusted REIT equity index. In this thesis, private real estate equity investment performance is represented by the MIT Transaction Based Index (TBI) and NCREIF Property Index (NPI). Both TBI and NPI returns are deducted by asset management fees estimated by the NFI-ODCE index (NCREIF) over the same time period. Purpose of these adjustments is to improve evaluation of publicly and privately held commercial real estate asset investment performances relative to one another. Preliminary comparison between NAREIT equity REIT index and NPI quarterly returns from 1995-2005 was conducted to collect the mean return difference. Then the difference after the treatments was compared to observe the effects of the author’s method. The results demonstrate that at the aggregate level the difference between REIT and NPI returns reduced from 1.08% to 0.74%, and the difference between REIT and TBI returns reduced from 1.64% to 0.18%. 3 Thesis Supervisor: Henry O. Pollakowski Title: Principal Research Associate Acknowledgements This thesis could not have been done without the help of the following individuals. I would like to thank them for their valuable advice, encouragement and guidance. Henry O. Pollakowski, Principle Research Associate, MIT Center for Real Estate: David M. Geltner, Director, MIT Center for Real Estate: Brad Case, Vice President, National Association of Real Estate Investment Trusts Brandon Benjamin, Manager, National Association of Real Estate Investment Trusts John Barwick, Manager, National Association of Real Estate Investment Trusts Michael Giliberto, Managing Director, JP Morgan Patrick Jengbin Tsai, MSRED 2007, MIT Center for Real Estate Dan Kim, Research Staff, MIT Center for Real Estate 4 TABLE OF CONTENTS ABSTRACT ..………………………………………………………….……………………………2 ACKNOWLEDGEMENTS ..…………………………………………………………….…………4 1. INTRODUCTION .……………………………………………………………………………….6 1.1 Background of the Public Real Estate Market………………………………………………6 1.2 Background of the Private Real Estate Market……………………………………….........8 1.3 Objectives……………………………………………………………………………………..11 2. LITERATURE REVIEW……………………………………………………………….………12 2.1 Privately versus Publicly Held Asset ………………………………………………………12 2.2 REIT-Based Pure-Play Portfolio…………………………………………………………….13 3. METHODOLOGIES……………………………………………………………………………14 3.1 Data Mining and Corrections………………………………………………………………..14 3.2 Definition of Pure-Play Portfolio…………………………………………………………….14 3.3 Pure-Play Construction Model………………………………………………………………15 3.4 Variance Minimization………………………………………………………………………..17 3.5 De-Leveraging Methodology through WACC formula……………………………………17 3.6 De-Leveraging Model………………………………………………………………………..18 3.7 Treatment of Management Expenses and Fees………………………………………….20 4. RESULT: COMPARISONS BY SETORS…………………………………………………...21 4.1 Retail and Office……………………………………………………………………………...21 4.2 Apartment and Industrial…………………………………………………………………….22 4.3 Summary of the Adjustment Effects by Property Sector…………………………………35 5. OVERALL COMPARISONS…………………………………………………………………..37 5.1 Aggregate Return Performance Comparisons…………………………………………….37 6. CONCLUSION………………………………………………………………………………….40 7. BIBLIOGRAPHY……………………………………………………………………………….42 Appendix…………………………………………………………………………………………..43 5 CHAPTER 1 Introduction 1.1 Background of the Public Real Estate Market: The ‘Real Estate Investment Trusts Act’ in 1960 initiated a public market of real estate through the creation of publicly traded REITs. The REIT industry began to trade actively in the market in late 1960’s, when the Mortgage REIT boom arose. Market capitalization of the REIT vehicle has grown significantly due to the Tax Reform Act in 1986 which allowed for the abolition of double taxation and the approval of self-management (vertical integration). During the early 1990’s, the privately traded real estate market suffered due to insufficient liquidity and the discrepancy in valuation between the private and public markets. Consequently, the environment of the public market encouraged many large companies to go public. Kimco’s Initial Public Offering (IPO) in 1991 is perceived as the beginning of the modern REIT era. It was the first large stable real estate company to choose REIT status. Followed by a $330 million Taubman IPO in 1992, REITs launched a new structure called the Umbrella Partnership REIT (UPREIT). The creation of UPREIT was another incentive for publicly traded REITs to market and grow by allowing private firms to go public without immediate tax liability for the existing owners. Furthermore, the increase in the number of well-managed large real estate companies’ REIT IPOs and the growth of market capitalizations of REITs attracted many institutional investors that required incentives for their retained liquidity investments. The growth in institutional ownership promoted a boom in REIT IPOs in 1993 and 1994, followed by secondary security offerings (SEOs) in 1996 and 1997. In 1998, the prosperity of REITs began to collapse with falling share prices. Investors were skeptical of the soaring REIT premiums to Net Asset Value (NAV) relative to private real estate market pricing. Unfortunately, the crash of the REIT market overlapped with the initiation of the ‘dot com’ bubble when a large number of investors pulled their money out from REITs to invest in ‘dot com’ stocks. It was a critical event for both the public and private real estate markets that demonstrated the different characteristics of these two markets. REIT share prices fell although there were only modest changes in the underlying 6 real estate properties. REIT investors eventually realized that REITs are a part of capital markets and the REITs’ value could be affected by dynamics that are not directly related to property markets.1 As a result, REIT share prices began to be determined by the Gordon Growth Model (GGM), which is widely used for stock price valuation in capital markets. REIT share prices consider ‘growth’ expectation of the firms by integrating the present value of growth opportunity (PVGO).2 PVGO can be positive or negative depending upon the expectation in the capital market and its influence return performance in index. This growth factor does directly influence the prices in the private market, whose values are directly exposed to cash flows associated with the asset.3 Figure 1. Historical Market Capitalization of REITs – Source: NAREIT REITs Market Capitalization ($ millions) 1987 - 2005 300,000 250,000 200,000 150,000 100,000 50,000 19 87 19 88 19 89 19 90 19 91 19 92 19 93 19 94 19 95 19 96 19 97 19 98 19 99 20 00 20 01 20 02 20 03 20 04 20 05 0 Market Cap 1 David M. Geltner Brealey, Myers, Allen 3 Riddiough, Moriarty, Yeatman 2 7 1.2 Background of Private Real Estate Market: The private real estate market is characterized by its lack of liquidity. Privately held assets are often held for long periods of time and possess incomparable characteristics that cause difficulties in valuation. As a result, it is difficult to apply an asset valuation model created for the public market to the private market due to the difficulty in obtaining correct return data for the private market. The valuation of the privately held assets relies on the expected cash flows of the underlying assets that correlate to the movement in capital markets, which is not as significant as in publicly traded assets. Various research has been carried out and methodologies have been developed to find more correct measures to valuate those privately held assets. The NCREIF Property Index (NPI) provides investment performances of privately held assets based on appraisal values. Though NPI provides constructive information about the privately held assets, appraisal values seem to have a smoothing behavior due to the conservative approach in valuation that heavily relies on ex-post information. Unfortunately, NPI provides market information slowly as appraisal valuations are usually conducted once a year whereas public market values are updated instantaneously. Adjustments for these concerns in appraisal values were considered by Geltner (1989). His methods seek to correct for smoothed appraisal values by applying un-smoothing reverse filters to achieve true values in pricing privately held assets. Although the methodology reduced errors in appraisal value, related research by Fisher, Geltner and Webb (1994) found that errors in value still remained and that un-smoothed data still lagged behind publicly traded assets by more than one year. 8 Figure 2. Total Returns of REITs VS NCREIF – Source: NAREIT and NCREIF Total Return Comparison NAREIT vs NCREIF (NPI) 1987 - 2005 700 600 500 400 300 200 100 0 86 87 88 89 90 91 92 93 94 NAREIT 95 96 97 98 99 00 01 02 03 04 05 NPI *100 invested at the end of 1986. The Transactions-Based Index of Commercial Property Investment Performance (TBI) developed by MIT CRE, measures values and returns on privately-held assets based on transaction prices from the NCREIF Index database. As described on the MIT CRE webpage, “This is a new type of index that offers advantages for some purposes over the median-price or appraisal-based indexes previously available for commercial real estate in the U.S. However, median price indexes are not true price-change indexes because the properties that transact in one period are different from those that transacted in the previous period.”4. TBI adjusts NPI values by breaking down appraised values of properties into hedonic variables. The basic TBI represents transaction prices that reflect variable liquidity in the real estate marketplace over time. 4 http://web.mit.edu/cre/research/credl/tbi.html 9 Figure 3. Total Returns of REITs VS TBI – Source: NAREIT and TBI - MIT CRE Total Return Comparison NAREIT vs. TBI (Quaterly 95-1 ~ 05-4) 700 600 500 400 300 200 100 19 95 19 1 95 19 3 96 19 -1 96 19 3 97 19 1 97 19 3 98 19 1 98 19 3 99 19 1 99 20 3 00 20 1 00 20 3 01 20 1 01 20 -3 02 20 1 02 20 3 03 20 1 03 20 3 04 20 1 04 20 -3 05 20 1 05 -3 0 NAREIT TBI *100 invested at 1994-4. 10 1.3 Objectives: Although certain unique characteristics remain causing problematic comparisons, investors are often interested in observing comparisons of investment performances in public and private real estate markets. This thesis will attempt to enhance the comparability of the two markets by observing relative risk-adjusted performances through the creation of an annual risk-adjusted Public Real Estate Market valuation method by property type sectors; Office, Residential, Industry, and Retail. The quarterly equity REIT index is comparable to NPI and TBI from 1995 to 2005, based on REIT data identified by Compustat and the Center for Research in Security Prices (CRSP) database. The four property sector indexes of ‘Pure-Play Portfolio’ developed by Geltner and Kluger (1998) are applied to replicate the performances of the four real estate property sectors defined by NCREIF. Then, firm returns included in ‘Pure-Play Portfolio’ are un-levered firm by firm through use of the WACC formula, and the Vanguard REIT fund expense is deducted. Both Transaction Based Index and NCREIF Property index represent public real estate market performances in this thesis. By comparing both indexes to the adjusted REIT index created, the author hopes to present a better measurement for the performance of privately held properties. 11 CHAPTER 2 Literature Review 2.1 Privately versus Publicly Held Asset The research on a different approach for enhancing performance comparisons between public and private real estate was developed by Moriarty and Yeatman in their thesis presented in 1999 “A Risk-Adjusted Performance History of Public and Private Market Real Estate Investment” (MIT CRE). This approach was later developed by Riddiough, Moriarty and Yeatman in their literature “Privately Versus Public Held Asset Investment Performance” (2005) to present an improved approach that compares two markets by creating an index that adjusts asset characteristics according to a benchmark index. Their result during the sample period of 1980 to 1998 reflects annual returns of 10.44% for publicly held assets and 7.36% for privately held assets; a 3.08% gap between the investment performances of the two markets. Pagliari, Scherer, and Monopoli published their research regarding public and private market comparison in their article “Public versus Private Real Estate Equities: A More Refined, Long-Term Comparison” (2005). Their broad approach is similar to the previous two articles; adjustments for partial years, leverage and sector mix, but their approach utilized different methodologies to derive adjusted returns. This article put emphasis on an un-smoothing method for appraisal based on the NCREIF index to reflect more precise market movements in the private market to match movements in public market. Their approach finds publicly traded assets outperformed privately traded asset by a gap of 3.00% during the sample period of 1981 to 2001. This thesis is conducted using different methodologies in process but similar in its broad analyses. The major difference in the public market performance index is the methodology for deriving ‘Pure’ performance in one property sector. Previous research defined core sector REITs using a benchmark of 75% or more of book value invested in one sector. This sector specific performance approach exposes the result to the idiosyncratic risks of other sectors. As a result, REIT based ‘Pure-Play Portfolio’ developed by Geltner and 12 Kluger is used in this thesis to more precisely evaluate ‘Pure’ investment performances in each sector. 2.2 REIT-Based Pure-Play Portfolio The foundation of this thesis is derived from the “REIT-Based Pure-Play Portfolio” developed by Geltner and Kluger (1998). Since publicly traded REITs commonly own assets that are in more than one sector, target specific performances are difficult to measure. This approach measures performance in one sector without direct exposure to other sectors by composing a portfolio that replicates the performance of the target sector. This thesis is based on the approach developed by Geltner and Kluger, but the author attempts to improve on some of the methodologies. Similar to the methodology developed by Geltner and Kluger, a self-constructed index adjusts for partial years, property types and leverage, but the author’s approach differs in several aspects. Geltner and Kluger’s research is conducted with a sample period of 1987-1996. However, during those years the REIT market was not mature enough to have a sufficient number of REITs and the sample therefore lacked sufficient data. The sufficiency of data is critical to the ‘Pure-Play Portfolio’ because the feasibility of short position is limited. Therefore, a significant sample size must be taken in a short/long position from one firm to account for idiosyncratic risks in the portfolio. The main aspect of the methodology that this thesis seeks to improve is the de-leveraging method. The author conducted de-leveraging on a firm-by-firm basis including minority interests (book value) found in the CRSP and Compustat merged database and converted into common equity value when calculating common equity weight in total capital. The intent was to address the OP unit issue in the UPREIT structure that was initiated in 1992. Since minority interests on REIT balances actually represent the equity share of REIT properties held by third parties, they should be included in equity when calculating the leverage ratio at the property level. Geltner and Kluger’s research may have ignored this issue because the UPREIT structure was not active during their sample period. Another factor they have excluded was the treatment for fees and expenses, which will be adjusted for both the public and private market indexes in this thesis. 13 CHAPTER 3 Methodologies 3.1 Data Mining and Corrections Annual firm by firm data from 1995-20055 was obtained from the Compustat and CRSP merged database by SIC code #6798(DNUM) and ticker symbols (SMBL). To obtain the proportions of the REITs’ value derived from the four property type sectors defined by NCREIF, sufficient accounting and structural data about the REITs’ assets were necessary. As a result, these ticker symbols were employed to the SNL Sector-Focused hedonic database to identify property type sectors held by the REITs. If the firm’s data was only available in one database, it was assumed to be insufficient and eliminated. Partial-year returns were excluded because REIT share prices often reflect factors unrelated to asset fundamentals around the time the firms enter or leave an index. 6 Studies related to REIT IPO performance by Chan, Erickson, and Wang (2003) indicate that short to medium underperformance dynamics prevail when firms enter and exit. 3.2 Definition of Pure-Play Portfolios Synopsis of REIT based Pure-Play Portfolio: The Case of Property Types, Geltner and Kluger. (1998). Pure-Play portfolio is defined as the optimal combination of long and short positions in publicly traded REITs to replicate the performance of the target real estate sector without direct exposure to the non-target sector. The ‘Pure-Play Portfolio’ method allows for measurement of historical performances through the procedure of deriving unlevered returns to the underlying properties held by the REITs broken out by the property types: Office, Residential, Industrial, and Retail as defined by NCREIF. The basic idea was to adjust the risk characteristics of the REIT assets underlying one portfolio to match the risk characteristics of underlying assets in another portfolio. 5 6 SNL Sector-Focused database available from 1995, and Compustat and CRSP database available to 2005. Riddiough, Moriarty, and Yeatman. (2005). 14 Various combinations in REITs can replicate exposure to one target sector. However, an optimal combination that minimizes random volatility or idiosyncratic risks should be investigated and chosen. Idiosyncratic risk is defined as REIT specific risk and type specific risk. By defining and diversifying the idiosyncratic risk, Pure-Play return components that are the same for any investment in a targeted sector can be extracted. A REIT return is defined by its Pure-Play components and idiosyncratic components. The Pure-Play portfolio method is effective under these relative conditions7 : 1. The feasibility of short positions is conducted including the liquidity of the portfolio and the required amount of the short position. 2. Sufficient data should be available to construct more diversified portfolios. 3. The exposure of firms to the target sector should be sufficiently stable over time so that the portfolios do not require readjustment frequently. 3.3 Pure-Play Construction Model The basic model can be described by modeling one REIT that invests in one property type (R=retail). The return of this REIT can be broken down by its true return and idiosyncratic return. * ‘r’ is true return and ‘e’ is idiosyncratic return The basic model is applied to a number of n REITs, which are made up of just two property types; retail and office. Thus, the sum of weights in the two types should be one. The pure play portion of each return is the same for any investments in the given property type. 7 Geltner, Kluger 1998 15 To construct a portfolio from the information available from many REITs, the return of the portfolio would be function of n number of REITs The return components are split into separate idiosyncratic components. In the next step, construction of a Pure-Play Portfolio that targets the office sector will be conducted with several of the constraints in equation (4). The sum of the weights to the office investment should be one and the sum of weights to the retail investment should be zero. This constraint can be expressed by Several combinations that meet the above conditions can exist, but only one optimal solution that minimizes the idiosyncratic variance should be identified by the Pure-Play portfolio. Since the variance of Pure-Play return components is the same regardless of the different weights, idiosyncratic variance should be minimized when the variance of the portfolio return is minimized. The tables below are examples of two different Pure-play portfolios that consist of three REITs investing in two property types. Table 1. Example of Pure-Play portfolio 16 Although both portfolios target one property type by 100% exposure to office and 0% exposure to retail, the total idiosyncratic exposures in each portfolio varies due to the change in weights in each REIT. The optimal portfolio can be achieved by minimizing portfolio return variances. There are several ways to conduct this minimization, but in this research, The Excel solver function method will be used to compute the large data set available. 3.4 Variance Minimization by STATA Data Analysis and Statistical Software To find the optimal weights that minimize idiosyncratic variance, STATA Data Analysis and Statistical Software are used to identify the optimal solution with the specified constraints. *Constraints. Table 2. Number of REITs included in Pure-Play Portfolio Year # of REITs 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 20 21 33 43 38 51 44 79 112 107 Year # of REITs 1997 1998 1999 2000 2001 2002 2003 2004 2005 77 85 88 91 53 54 57 56 62 *Refer to appendix A for company names and data. 3.5 De-Leveraging Methodology through WACC formula. TBI (NCREIF) is used as a proxy for private real estate investment performance. NCREIF index returns reflect on an un-levered basis, while the REIT index reflects returns on firms that are levered. Leverage increases volatility and returns of investment that make direct comparisons problematic. To enhance the comparability to the NCREIF index (NPI, TBI), REIT returns are delivered firm by firm. 17 In order to obtain de-levered performances of the REITs included in the Pure-Play Portfolio, a weighted average cost of capital calculation is used in this thesis. With the aim of removing leverage effects, value components were input into the formula below on a firm by firm basis to obtain weights in debt and equity. Weights are determined as a percent of total assets. VASSET = VDEBT + VPE + VCS + VMI “DEBT” “EQUITY” Firm by Firm Accounting and Market Data in each component is listed below, and the values reflect the average of the previous year’s amount and the current year’s amount. Since these values represent REITs holding at the end of the year, the previous year’s value reflects the beginning value of the current year. Thus, this methodology concluded that it is more appropriate to use the average value of the two years to reflect the current year’s value. 3.6 De-Leveraging Model Components included in Debt VDEBT (Compustat): Book Value of ‘Long-term Debt’ and ‘Debt in current Liabilities’ will be used to approximate market value. VPE (Compustat): Preferred Stock Value + Preferred Dividend Amount Preferred Stock is treated as debt in this thesis due to its similar characteristics: -Preferred stock pays specific dividends that are paid before any dividends are paid to common stockholders and take precedence over common stock. -Preferred stock does not give the voting rights of common stockholders. 18 -Preferred stock pays a fixed dividend that does not fluctuate, although the company does. Components included in Equity VCS (CRSP): (Number of Outstanding Common Stocks * Common Stock Closing Price) + Common Dividend Amount. VMI (CRSP): Since the minority interest on the REIT balance actually represents the equity share of REIT properties held by third parties, it should be included in equity when calculating the leverage ratio at the property level. Weights found in Debt and Equity are employed to Pure-Play Portfolio returns in each firm to obtain un-levered returns by calculating a return on assets through the use of the WACC formula. RASSET = WD*RDEBT + WE*REQUITY WD = (VDEBT + VPE) / VASSET WE= (VCS + VMI) / VASSET RDEBT (Return on Debt) is approximated by historical Gilberto-Levy Mortgage Rates by four property type sectors in each year. RASSET (Return on Asset) is approximated by returns on ‘Pure-Play Portfolio’. 19 3.7 Treatment of Management Expenses and Fees Private Market Index: NPI returns include asset management that fees paid by investors. In this thesis, NCREIF Fund Index – Historical. The Open End Diversified Core Equity Management Fee ratio was used as an approximation of asset management fees and deducted from NPI and TBI returns in each quarter. Public Market Index: REIT investment fees paid by the investors are approximated by Historical annual data of Vanguard REIT Fund expense ratios. The annual returns were only available so the data was spread out to approximate quarterly expense ratios, then deducted from Pure-Play REIT returns. Table 3. NFI-ODCE Management Fee Year 1995 1 1995 2 1995 3 1995 4 1996 1 1996 2 1996 3 1996 4 1997 1 1997 2 1997 3 1997 4 1998 1 1998 2 1998 3 1998 4 1999 1 1999 2 1999 3 1999 4 2000 1 2000 2 2000 3 2000 4 2001 1 2001 2 2001 3 2001 4 2002 1 2002 2 2002 3 2002 4 2003 1 2003 2 2003 3 2003 4 2004 1 2004 2 2004 3 2004 4 2005 1 2005 2 2005 3 2005 4 Expense Ratio 0.09% 0.09% 0.09% 0.09% 0.09% 0.09% 0.09% 0.09% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.07% 0.07% 0.07% 0.07% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.07% 0.07% 0.07% 0.07% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.05% 0.05% 0.05% 0.05% Average 0.07% Table 4. Vanguard REIT Index Fund Expense Year 1995 1 1995 2 1995 3 1995 4 1996 1 1996 2 1996 3 1996 4 1997 1 1997 2 1997 3 1997 4 1998 1 1998 2 1998 3 1998 4 1999 1 1999 2 1999 3 1999 4 2000 1 2000 2 2000 3 2000 4 2001 1 2001 2 2001 3 2001 4 2002 1 2002 2 2002 3 2002 4 2003 1 2003 2 2003 3 2003 4 2004 1 2004 2 2004 3 2004 4 2005 1 2005 2 2005 3 2005 4 Fee Ratio 0.26% 0.26% 0.26% 0.25% 0.25% 0.25% 0.25% 0.26% 0.26% 0.25% 0.25% 0.24% 0.24% 0.24% 0.24% 0.23% 0.24% 0.24% 0.25% 0.26% 0.26% 0.27% 0.27% 0.26% 0.27% 0.27% 0.28% 0.27% 0.27% 0.27% 0.28% 0.27% 0.27% 0.28% 0.27% 0.27% 0.27% 0.27% 0.27% 0.27% 0.26% 0.26% 0.27% 0.27% Average 0.26% 20 CHAPTER 4 Result: Comparisons by Sectors 4.1 Retail and Office The result after the adjustment for the apartment and industrial sectors came out as expected. De-leveraging and Pure-Play effect minimized the differences between the two markets’ return performances significantly. The adjustments increased consistency between public and private market by reducing the difference in mean return and volatility. The difference in the return performances utilizing the NCREIF Property Index was reduced in the retail sector from 1.37% to 0.58% and in the office sector from 1.30% to 0.40% (Quarterly). Also, the difference in the return performances utilizing the Transaction Based Index was reduced in the retail sector from 0.65% to - 0.14% and in the office sector from 0.70% to - 0.19%. The volatility of the public market index was significantly reduced as represented by the smoothed NAREIT index and significantly lower standard deviations found in all three sectors (Table 6, 8). Though the difference in return performances increased after deducting REIT Index Fund Expenses and Asset Management Fees from TBI and NPI, the author presumes those adjustments make comparison more precise by reflecting the true characteristics of both markets. The general movements of the performance are more consistent to each other after the adjustments, confirming that the methodologies conducted in this thesis were constructive. 4.2 Apartment and Industrial However, when the adjustments were applied to the apartment and industrial sectors, an unexpected result occurred. After the de-leveraging and Pure-Play effect, the mean return difference with both NPI and TBI increased in the industrial sector from 1.01% to 1.05% and 0.68% to 0.72% respectively. In the apartment sector the difference with TBI increased from 0.06% to -0.54%. (Table 6, 8). 21 There are several possible explanations for the less effective results in the two sectors. As the NAREIT Sectored Index defines core sector REITs as 75% or more of book value invested in that sector, initial NAREIT Sectored return performances had direct exposure to other sectors that could have created idiosyncratic risks in the target sector. Also, quarterly return data in the apartment and industrial sectors may have reflected poor performances that when de-levered, could have increased the mean returns (negative leverage effect). Lastly, due to the data limitation of utilizing a small sample size, some of the large REITs in those sectors may have performed poorly and caused a result reflecting biased mean returns in those sectors. Although the mean return differences is less effective in the apartment and industrial sectors, the volatility decreased across the property sectors as indicated by decreased standard deviation in all four sectors. 22 Figure 4. Retail Sector Return Performance Cobmparisons - Plots NAREIT vs. NPI (Base Value 100 in 1994-4) Quaterly Cumulative Return (Before Adjustment) Retail 1995-1 ~ 2005-4 600 500 400 300 200 100 19 95 -1 19 95 -3 19 96 -1 19 96 -3 19 97 -1 19 97 -3 19 98 -1 19 98 -3 19 99 -1 19 99 -3 20 00 -1 20 00 -3 20 01 -1 20 01 -3 20 02 -1 20 02 -3 20 03 -1 20 03 -3 20 04 -1 20 04 -3 20 05 -1 20 05 -3 0 NAREIT 100 NPI 100 Pure-Play vs.NPI (Base Value 100 in 1994-4) Cumulative Return (After Adjustment) Retail 1995-1 ~ 2005-4 600 500 400 300 200 100 19 95 -1 19 95 -3 19 96 -1 19 96 -3 19 97 -1 19 97 -3 19 98 -1 19 98 -3 19 99 -1 19 99 -3 20 00 -1 20 00 -3 20 01 -1 20 01 -3 20 02 -1 20 02 -3 20 03 -1 20 03 -3 20 04 -1 20 04 -3 20 05 -1 20 05 -3 0 PurePlay 100 NPI 100 23 NAREIT vs. TBI (Base Value 100 in 1994-4) Cumulative Return (Before Adjustment) Retail 1995-1 ~ 2005-4 600 500 400 300 200 100 19 95 -1 19 95 -3 19 96 -1 19 96 -3 19 97 -1 19 97 -3 19 98 -1 19 98 -3 19 99 -1 19 99 -3 20 00 -1 20 00 -3 20 01 -1 20 01 -3 20 02 -1 20 02 -3 20 03 -1 20 03 -3 20 04 -1 20 04 -3 20 05 -1 20 05 -3 0 NAREIT 100 TBI 100 Pure-Play vs. TBI (Base Value 100 in 1994-4) Cumulative Return (After Adjustment) Retail 1995-1 ~2005-4 600 500 400 300 200 100 19 95 -1 19 95 -3 19 96 -1 19 96 -3 19 97 -1 19 97 -3 19 98 -1 19 98 -3 19 99 -1 19 99 -3 20 00 -1 20 00 -3 20 01 -1 20 01 -3 20 02 -1 20 02 -3 20 03 -1 20 03 -3 20 04 -1 20 04 -3 20 05 -1 20 05 -3 0 PurePlay 100 TBI 100 24 Table 4. Retail Sector Return Performance Comparisons Data YEAR 1995-1 1995-2 1995-3 1995-4 1996-1 1996-2 1996-3 1996-4 1997-1 1997-2 1997-3 1997-4 1998-1 1998-2 1998-3 1998-4 1999-1 1999-2 1999-3 1999-4 2000-1 2000-2 2000-3 2000-4 2001-1 2001-2 2001-3 2001-4 2002-1 2002-2 2002-3 2002-4 2003-1 2003-2 2003-3 2003-4 2004-1 2004-2 2004-3 2004-4 2005-1 2005-2 2005-3 2005-4 Average STDEV NAREIT -0.92% 4.66% 2.04% -0.67% 1.44% 7.02% 5.10% 17.97% 0.41% 5.90% 6.46% 3.30% 3.94% -1.56% -5.78% -1.18% -8.04% 8.17% -7.61% -4.01% 1.24% 7.61% 4.05% 4.07% 7.75% 12.63% -3.01% 10.79% 9.06% 10.70% -1.82% 2.13% 7.26% 11.52% 11.05% 10.49% 18.87% -9.39% 11.70% 16.56% -7.82% 17.56% 1.71% 1.43% 4.14% 7.18% RETAIL NPI Diff. 1.75% -2.67% 1.46% 3.20% 1.32% 0.72% -0.58% -0.09% 1.68% -0.24% 1.32% 5.70% 1.74% 3.36% 0.04% 17.93% 1.24% -0.83% 1.64% 4.26% 2.33% 4.13% 3.07% 0.23% 2.91% 1.03% 3.52% -5.08% 2.76% -8.54% 3.13% -4.31% 2.21% -10.25% 2.26% 5.91% 2.16% -9.77% 2.59% -6.60% 2.01% -0.77% 2.05% 5.56% 1.92% 2.13% 1.62% 2.45% 2.24% 5.51% 1.90% 10.73% 1.31% -4.32% 1.23% 9.56% 1.90% 7.16% 3.57% 7.13% 3.00% -4.82% 4.56% -2.43% 2.91% 4.35% 4.06% 7.46% 3.09% 7.96% 6.55% 3.94% 3.06% 15.81% 5.39% -14.78% 5.16% 6.54% 7.75% 8.81% 4.41% -12.23% 4.36% 13.20% 3.88% -2.17% 5.98% -4.55% 2.77% 1.65% 1.37% 5.53% Pure-Play 0.81% 4.21% 3.35% 3.12% -0.53% 4.62% 2.84% 14.95% 0.67% 5.19% 4.59% 1.82% 2.64% 1.27% -1.67% 0.45% -2.75% 3.33% -2.95% -2.08% 4.72% 2.97% 2.61% 5.03% 5.12% 6.70% 1.44% 4.33% 4.79% 8.48% 4.88% 1.05% 4.36% 7.58% 5.79% 5.61% 10.69% -6.26% 6.51% 9.36% -3.88% 10.72% 0.51% 0.80% 3.28% 4.10% RETAIL NPI Diff. 1.49% -0.68% 1.20% 3.01% 1.06% 2.30% -0.83% 3.95% 1.43% -1.96% 1.07% 3.55% 1.49% 1.35% -0.22% 15.17% 0.98% -0.31% 1.39% 3.80% 2.08% 2.50% 2.83% -1.01% 2.67% -0.03% 3.28% -2.01% 2.52% -4.18% 2.90% -2.44% 1.97% -4.72% 2.02% 1.31% 1.91% -4.86% 2.33% -4.41% 1.75% 2.96% 1.78% 1.19% 1.65% 0.95% 1.36% 3.68% 1.97% 3.14% 1.63% 5.07% 1.03% 0.41% 0.96% 3.37% 1.63% 3.16% 3.30% 5.18% 2.72% 2.16% 4.29% -3.24% 2.64% 1.73% 3.78% 3.80% 2.82% 2.97% 6.28% -0.67% 2.79% 7.90% 5.12% -11.37% 4.89% 1.62% 7.48% 1.88% 4.15% -8.03% 4.10% 6.62% 3.61% -3.11% 5.71% -4.92% 2.51% 1.65% 0.77% 2.45% RETAIL NAREIT TBI Diff. -0.92% 0.04% -0.96% 4.66% -0.33% 4.98% 2.04% 2.49% -0.45% -0.67% -1.26% 0.58% 1.44% -2.00% 3.44% 7.02% 3.82% 3.20% 5.10% 5.34% -0.24% 17.97% 0.30% 17.67% 0.41% 1.66% -1.25% 5.90% 3.94% 1.96% 6.46% 8.74% -2.27% 3.30% 5.50% -2.20% 3.94% 5.29% -1.35% -1.56% 1.77% -3.33% -5.78% -0.33% -5.45% -1.18% 9.19% -10.37% -8.04% 2.60% -10.64% 8.17% -0.45% 8.62% -7.61% 3.42% -11.03% -4.01% 4.50% -8.50% 1.24% -2.66% 3.90% 7.61% -0.82% 8.43% 4.05% 1.76% 2.29% 4.07% -2.56% 6.63% 7.75% 0.13% 7.62% 12.63% 6.78% 5.85% -3.01% 4.14% -7.15% 10.79% 0.69% 10.11% 9.06% 4.95% 4.11% 10.70% 4.76% 5.94% -1.82% 6.40% -8.22% 2.13% 8.16% -6.03% 7.26% 0.89% 6.37% 11.52% 8.32% 3.20% 11.05% -6.73% 17.77% 10.49% 8.89% 1.60% 18.87% 6.09% 12.78% -9.39% 6.99% -16.38% 11.70% 7.60% 4.10% 16.56% 5.27% 11.29% -7.82% 1.24% -9.06% 17.56% 24.16% -6.61% 1.71% 7.75% -6.04% 1.43% 1.65% -0.21% 4.14% 7.18% 3.49% 4.86% 0.65% 2.32% RETAIL Pure-Play TBI Diff. 0.81% -0.22% 1.03% 4.21% -0.58% 4.80% 3.35% 2.23% 1.12% 3.12% -1.51% 4.63% -0.53% -2.25% 1.71% 4.62% 3.57% 1.05% 2.84% 5.09% -2.25% 14.95% 0.05% 14.91% 0.67% 1.40% -0.73% 5.19% 3.69% 1.50% 4.59% 8.49% -3.90% 1.82% 5.26% -3.44% 2.64% 5.05% -2.41% 1.27% 1.54% -0.26% -1.67% -0.58% -1.09% 0.45% 8.96% -8.50% -2.75% 2.36% -5.11% 3.33% -0.69% 4.02% -2.95% 3.17% -6.12% -2.08% 4.24% -6.32% 4.72% -2.92% 7.64% 2.97% -1.09% 4.05% 2.61% 1.49% 1.11% 5.03% -2.83% 7.86% 5.12% -0.14% 5.25% 6.70% 6.50% 0.20% 1.44% 3.87% -2.43% 4.33% 0.41% 3.91% 4.79% 4.68% 0.11% 8.48% 4.49% 3.99% 4.88% 6.12% -1.24% 1.05% 7.89% -6.84% 4.36% 0.62% 3.74% 7.58% 8.04% -0.47% 5.79% -7.00% 12.79% 5.61% 8.63% -3.02% 10.69% 5.82% 4.87% -6.26% 6.72% -12.97% 6.51% 7.33% -0.82% 9.36% 5.00% 4.36% -3.88% 0.98% -4.86% 10.72% 23.90% -13.18% 0.51% 7.49% -6.98% 0.80% 1.38% -0.58% 3.28% 4.10% 3.23% 4.86% 0.05% -0.76% *Asset Management Fee Deducted fromNPI ** Index Fund Expenses are Deducted fromNAREIT index 25 Figure 5. Apartment Sector Return Performance Comparisons – Plots NAREIT vs. NPI (Base Value 100 in 1994-4) Cumulative Return (Before Adjustment) Apartment 1995-1 ~2005-4 600 500 400 300 200 100 19 95 -1 19 95 -3 19 96 -1 19 96 -3 19 97 -1 19 97 -3 19 98 -1 19 98 -3 19 99 -1 19 99 -3 20 00 -1 20 00 -3 20 01 -1 20 01 -3 20 02 -1 20 02 -3 20 03 -1 20 03 -3 20 04 -1 20 04 -3 20 05 -1 20 05 -3 0 NAREIT 100 NPI 100 Pure-Play vs.NPI (Base Value 100 in 1994-4) Cumulative Return (After Adjustments) Apartments 1995-1 ~ 2005-4 600 500 400 300 200 100 19 95 -1 19 95 -3 19 96 -1 19 96 -3 19 97 -1 19 97 -3 19 98 -1 19 98 -3 19 99 -1 19 99 -3 20 00 -1 20 00 -3 20 01 -1 20 01 -3 20 02 -1 20 02 -3 20 03 -1 20 03 -3 20 04 -1 20 04 -3 20 05 -1 20 05 -3 0 PurePlay 100 NPI 100 26 NAREIT vs. TBI (Base Value 100 in 1994-4) Cumulative Return (Before Adjustment) Apartment 1995-1 ~ 2005-4 600 500 400 300 200 100 19 95 -1 19 95 -3 19 96 -1 19 96 -3 19 97 -1 19 97 -3 19 98 -1 19 98 -3 19 99 -1 19 99 -3 20 00 -1 20 00 -3 20 01 -1 20 01 -3 20 02 -1 20 02 -3 20 03 -1 20 03 -3 20 04 -1 20 04 -3 20 05 -1 20 05 -3 0 NAREIT 100 TBI 100 Pure-Play vs. TBI (Base Value 100 in 1994-4) Cumulative Return (After Adjustment) Apartment 1995-1 ~2005-4 600 500 400 300 200 100 19 95 -1 19 95 -3 19 96 -1 19 96 -3 19 97 -1 19 97 -3 19 98 -1 19 98 -3 19 99 -1 19 99 -3 20 00 -1 20 00 -3 20 01 -1 20 01 -3 20 02 -1 20 02 -3 20 03 -1 20 03 -3 20 04 -1 20 04 -3 20 05 -1 20 05 -3 0 PurePlay 100 TBI 100 27 Table 5. Apartment Sector Return Performance Comparisons Data YEAR 1995-1 1995-2 1995-3 1995-4 1996-1 1996-2 1996-3 1996-4 1997-1 1997-2 1997-3 1997-4 1998-1 1998-2 1998-3 1998-4 1999-1 1999-2 1999-3 1999-4 2000-1 2000-2 2000-3 2000-4 2001-1 2001-2 2001-3 2001-4 2002-1 2002-2 2002-3 2002-4 2003-1 2003-2 2003-3 2003-4 2004-1 2004-2 2004-3 2004-4 2005-1 2005-2 2005-3 2005-4 Average STDEV NAREIT -5.18% 5.83% 4.96% 6.60% 3.73% 2.30% 4.48% 16.30% 1.40% 4.74% 9.27% -0.01% 0.18% -2.32% -5.21% -1.65% -0.89% 14.46% -4.59% 2.30% 1.70% 12.84% 10.21% 7.15% -3.62% 9.15% 1.90% 1.36% 4.44% 0.75% -11.55% 0.83% -1.36% 9.81% 11.68% 3.74% 4.29% 2.16% 7.04% 18.13% -9.23% 16.69% 3.43% 4.65% Apartment NPI 2.49% 2.66% 2.63% 3.41% 2.68% 2.85% 2.63% 2.91% 2.28% 2.90% 3.29% 3.85% 3.28% 3.23% 3.56% 3.33% 2.84% 2.50% 2.70% 3.19% 2.37% 2.90% 3.08% 4.01% 2.48% 2.75% 2.24% 1.55% 1.96% 1.83% 2.64% 2.03% 2.27% 2.26% 2.02% 2.10% 3.00% 2.73% 2.89% 3.87% 3.69% 5.77% 4.54% 5.80% Diff. -7.67% 3.17% 2.33% 3.19% 1.05% -0.55% 1.85% 13.39% -0.88% 1.84% 5.98% -3.86% -3.10% -5.55% -8.77% -4.98% -3.73% 11.96% -7.29% -0.89% -0.67% 9.94% 7.13% 3.14% -6.10% 6.40% -0.34% -0.19% 2.48% -1.08% -14.19% -1.20% -3.63% 7.55% 9.66% 1.64% 1.29% -0.57% 4.15% 14.26% -12.92% 10.92% -1.11% -1.15% Pure-Play -2.39% 6.87% 2.57% 5.71% 0.00% 2.54% 4.24% 10.77% 0.60% 5.18% 6.83% -0.30% 1.41% -0.28% -2.51% -1.76% -0.04% 6.63% -1.99% 0.96% 1.87% 7.56% 5.58% 6.26% 0.63% 5.15% 4.35% 0.29% 1.80% 3.82% -0.83% 1.73% 0.49% 6.28% 5.64% 2.54% 3.73% 0.01% 4.91% 10.72% -5.73% 10.88% 1.80% 2.87% Apartment NPI 2.23% 2.40% 2.37% 3.16% 2.43% 2.60% 2.38% 2.65% 2.02% 2.65% 3.04% 3.61% 3.04% 2.99% 3.32% 3.10% 2.60% 2.26% 2.45% 2.93% 2.11% 2.63% 2.81% 3.75% 2.21% 2.48% 1.96% 1.28% 1.69% 1.56% 2.36% 1.76% 2.00% 1.98% 1.75% 1.83% 2.73% 2.46% 2.62% 3.60% 3.43% 5.51% 4.27% 5.53% Diff. -4.62% 4.47% 0.20% 2.55% -2.43% -0.06% 1.86% 8.12% -1.42% 2.53% 3.79% -3.91% -1.63% -3.27% -5.82% -4.86% -2.63% 4.37% -4.43% -1.97% -0.25% 4.93% 2.77% 2.51% -1.58% 2.68% 2.38% -0.99% 0.11% 2.26% -3.20% -0.03% -1.51% 4.30% 3.89% 0.71% 1.00% -2.44% 2.29% 7.11% -9.15% 5.37% -2.48% -2.66% 3.50% 6.54% 2.95% 0.88% 0.55% 5.66% 2.83% 3.70% 2.69% 0.88% 0.14% 2.82% Apartment NAREIT TBI Diff. -5.18% -6.56% 1.38% 5.83% 5.56% 0.27% 4.96% 4.39% 0.57% 6.60% 2.96% 3.64% 3.73% 3.79% -0.06% 2.30% 6.91% -4.61% 4.48% 5.03% -0.55% 16.30% 2.45% 13.85% 1.40% 6.33% -4.93% 4.74% 5.17% -0.43% 9.27% 6.06% 3.20% -0.01% 5.34% -5.35% 0.18% 2.51% -2.33% -2.32% 4.83% -7.15% -5.21% 7.53% -12.74% -1.65% -1.01% -0.64% -0.89% 0.26% -1.16% 14.46% 4.08% 10.38% -4.59% -1.09% -3.50% 2.30% 0.08% 2.22% 1.70% 1.74% -0.03% 12.84% 5.13% 7.72% 10.21% 4.63% 5.58% 7.15% 2.14% 5.01% -3.62% 1.10% -4.71% 9.15% 8.25% 0.89% 1.90% 1.00% 0.90% 1.36% 1.27% 0.10% 4.44% 2.50% 1.95% 0.75% -1.05% 1.80% -11.55% 1.40% -12.95% 0.83% 4.70% -3.86% -1.36% 0.81% -2.18% 9.81% 1.03% 8.78% 11.68% 3.40% 8.28% 3.74% 1.99% 1.75% 4.29% 0.27% 4.02% 2.16% 5.42% -3.26% 7.04% 6.49% 0.55% 18.13% 3.24% 14.89% -9.23% 9.39% -18.62% 16.69% 2.63% 14.06% 3.43% 15.97% -12.53% 4.65% 5.69% -1.04% 3.50% 6.54% 3.44% 3.53% 0.06% 3.01% RETAIL Pure-Play TBI Diff. 0.81% -0.22% 1.03% 4.21% -0.58% 4.80% 3.35% 2.23% 1.12% 3.12% -1.51% 4.63% -0.53% -2.25% 1.71% 4.62% 3.57% 1.05% 2.84% 5.09% -2.25% 14.95% 0.05% 14.91% 0.67% 1.40% -0.73% 5.19% 3.69% 1.50% 4.59% 8.49% -3.90% 1.82% 5.26% -3.44% 2.64% 5.05% -2.41% 1.27% 1.54% -0.26% -1.67% -0.58% -1.09% 0.45% 8.96% -8.50% -2.75% 2.36% -5.11% 3.33% -0.69% 4.02% -2.95% 3.17% -6.12% -2.08% 4.24% -6.32% 4.72% -2.92% 7.64% 2.97% -1.09% 4.05% 2.61% 1.49% 1.11% 5.03% -2.83% 7.86% 5.12% -0.14% 5.25% 6.70% 6.50% 0.20% 1.44% 3.87% -2.43% 4.33% 0.41% 3.91% 4.79% 4.68% 0.11% 8.48% 4.49% 3.99% 4.88% 6.12% -1.24% 1.05% 7.89% -6.84% 4.36% 0.62% 3.74% 7.58% 8.04% -0.47% 5.79% -7.00% 12.79% 5.61% 8.63% -3.02% 10.69% 5.82% 4.87% -6.26% 6.72% -12.97% 6.51% 7.33% -0.82% 9.36% 5.00% 4.36% -3.88% 0.98% -4.86% 10.72% 23.90% -13.18% 0.51% 7.49% -6.98% 0.80% 1.38% -0.58% 3.28% 4.10% 3.23% 4.86% 0.05% -0.76% *Asset Management FeeDeducted fromNPI ** Index Fund Expenses areDeductedfromNAREITindex 28 Figure 6. Office Sector Return Performance Comparisons – Plots NAREIT vs. NPI (Base Value 100 in 1994-4) Cumulative Returns (Before Adjustment) Office 1995-1 ~ 2005-4 600 500 400 300 200 100 19 95 -1 19 95 -3 19 96 -1 19 96 -3 19 97 -1 19 97 -3 19 98 -1 19 98 -3 19 99 -1 19 99 -3 20 00 -1 20 00 -3 20 01 -1 20 01 -3 20 02 -1 20 02 -3 20 03 -1 20 03 -3 20 04 -1 20 04 -3 20 05 -1 20 05 -3 0 NAREIT 100 NPI 100 Pure-Play vs.NPI (Base Value 100 in 1994-4) Cumulative Return (Before Adjustment) Office 1995-1 ~2005-4 600 500 400 300 200 100 19 95 -1 19 95 -3 19 96 -1 19 96 -3 19 97 -1 19 97 -3 19 98 -1 19 98 -3 19 99 -1 19 99 -3 20 00 -1 20 00 -3 20 01 -1 20 01 -3 20 02 -1 20 02 -3 20 03 -1 20 03 -3 20 04 -1 20 04 -3 20 05 -1 20 05 -3 0 NAREIT 100 NPI 100 29 NAREIT vs. TBI (Base Value 100 in 1994-4) Cumulative Return (Before Adjustment) Office 1995-1 ~ 2005-4 600 500 400 300 200 100 19 95 -1 19 95 -3 19 96 -1 19 96 -3 19 97 -1 19 97 -3 19 98 -1 19 98 -3 19 99 -1 19 99 -3 20 00 -1 20 00 -3 20 01 -1 20 01 -3 20 02 -1 20 02 -3 20 03 -1 20 03 -3 20 04 -1 20 04 -3 20 05 -1 20 05 -3 0 NAREIT 100 TBI 100 Pure-Play vs. TBI (Base Value 100 in 1994-4) Cumulative Return (After Adjustment) Office 1995-1 ~ 2005-4 600 500 400 300 200 100 19 95 -1 19 95 -3 19 96 -1 19 96 -3 19 97 -1 19 97 -3 19 98 -1 19 98 -3 19 99 -1 19 99 -3 20 00 -1 20 00 -3 20 01 -1 20 01 -3 20 02 -1 20 02 -3 20 03 -1 20 03 -3 20 04 -1 20 04 -3 20 05 -1 20 05 -3 0 PurePlay 100 TBI 100 30 Table 6. Office Sector Return Performance Comparisons Data YEAR 1995-1 1995-2 1995-3 1995-4 1996-1 1996-2 1996-3 1996-4 1997-1 1997-2 1997-3 1997-4 1998-1 1998-2 1998-3 1998-4 1999-1 1999-2 1999-3 1999-4 2000-1 2000-2 2000-3 2000-4 2001-1 2001-2 2001-3 2001-4 2002-1 2002-2 2002-3 2002-4 2003-1 2003-2 2003-3 2003-4 2004-1 2004-2 2004-3 2004-4 2005-1 2005-2 2005-3 2005-4 Average STDEV NAREIT 2.64% 10.91% 7.84% 13.06% 4.70% 6.22% 12.00% 21.88% 0.48% 4.88% 22.32% 0.08% -2.23% -6.25% -11.76% 2.19% -0.95% 11.54% -8.18% 2.76% 6.01% 9.97% 13.42% 2.45% -5.19% 11.57% 0.99% -0.17% 5.21% 2.82% -11.84% -1.75% 2.13% 13.38% 5.35% 9.86% 9.04% -5.88% 6.82% 12.46% -3.34% 12.19% 4.69% -0.37% Office NPI 1.91% 1.98% 2.17% 0.95% 2.67% 2.75% 2.57% 4.96% 3.04% 3.36% 3.87% 6.55% 5.48% 4.87% 3.82% 4.15% 2.77% 2.80% 3.16% 2.96% 2.66% 3.52% 3.32% 3.97% 2.35% 2.32% 1.46% -0.03% 0.95% 0.81% 0.83% 0.22% 1.27% 1.48% 1.26% 1.70% 2.26% 2.38% 3.20% 3.73% 3.25% 4.78% 5.09% 5.25% Diff. 0.73% 8.93% 5.67% 12.11% 2.03% 3.47% 9.43% 16.92% -2.56% 1.52% 18.45% -6.47% -7.71% -11.12% -15.58% -1.96% -3.72% 8.74% -11.34% -0.20% 3.35% 6.45% 10.10% -1.52% -7.54% 9.25% -0.47% -0.14% 4.26% 2.01% -12.67% -1.97% 0.86% 11.90% 4.09% 8.16% 6.78% -8.26% 3.62% 8.73% -6.59% 7.41% -0.40% -5.62% Pure-Play 0.65% 6.11% 3.95% 6.79% 1.45% 1.98% 7.45% 13.04% 2.80% -0.10% 9.75% 6.43% 0.82% -2.10% -5.68% 2.74% -4.79% 9.02% -4.32% 3.53% 3.54% 6.96% 5.19% 6.67% 0.46% 3.15% 0.50% 3.44% 5.14% 6.40% 0.05% 0.80% 2.86% 5.65% 4.56% 4.95% 10.53% -5.04% 2.97% 6.59% -4.47% 7.83% 2.61% 2.06% Office NPI 1.65% 1.72% 1.91% 0.70% 2.42% 2.50% 2.32% 4.70% 2.78% 3.11% 3.62% 6.31% 5.24% 4.63% 3.58% 3.92% 2.53% 2.56% 2.91% 2.70% 2.40% 3.25% 3.05% 3.71% 2.08% 2.05% 1.18% -0.30% 0.68% 0.54% 0.55% -0.05% 1.00% 1.20% 0.99% 1.43% 1.99% 2.11% 2.93% 3.46% 2.99% 4.52% 4.82% 4.98% Diff. -1.00% 4.38% 2.04% 6.09% -0.97% -0.52% 5.13% 8.34% 0.02% -3.20% 6.13% 0.12% -4.42% -6.74% -9.25% -1.18% -7.32% 6.45% -7.23% 0.83% 1.14% 3.71% 2.14% 2.97% -1.62% 1.11% -0.69% 3.75% 4.46% 5.86% -0.50% 0.86% 1.87% 4.45% 3.57% 3.52% 8.54% -7.14% 0.04% 3.12% -7.45% 3.32% -2.21% -2.93% 4.13% 7.74% 2.83% 1.49% 1.30% 6.25% 3.16% 4.26% 2.57% 1.49% 0.60% 2.77% Office NAREIT TBI Diff. 2.64% 3.44% -0.80% 10.91% 4.56% 6.35% 7.84% 6.95% 0.89% 13.06% 0.47% 12.59% 4.70% 1.57% 3.13% 6.22% 6.62% -0.41% 12.00% -2.07% 14.07% 21.88% 8.62% 13.26% 0.48% 7.54% -7.06% 4.88% 6.47% -1.59% 22.32% 8.68% 13.63% 0.08% 8.25% -8.18% -2.23% 7.24% -9.47% -6.25% 2.18% -8.43% -11.76% -1.44% -10.32% 2.19% 2.00% 0.19% -0.95% 2.76% -3.70% 11.54% 1.58% 9.96% -8.18% 0.02% -8.20% 2.76% 0.64% 2.12% 6.01% 3.09% 2.91% 9.97% 3.79% 6.18% 13.42% 3.35% 10.07% 2.45% 0.92% 1.53% -5.19% 2.74% -7.92% 11.57% -0.68% 12.25% 0.99% 0.59% 0.39% -0.17% -1.29% 1.12% 5.21% 4.95% 0.26% 2.82% -1.86% 4.68% -11.84% 7.85% -19.69% -1.75% -0.39% -1.36% 2.13% 2.13% 0.00% 13.38% 0.82% 12.56% 5.35% 3.52% 1.82% 9.86% 1.57% 8.29% 9.04% 2.03% 7.01% -5.88% 6.73% -12.61% 6.82% -0.43% 7.25% 12.46% 4.75% 7.71% -3.34% 3.33% -6.67% 12.19% 10.78% 1.41% 4.69% 6.79% -2.10% -0.37% 12.07% -12.44% 4.13% 7.74% 3.43% 3.53% 0.70% 4.21% Office Pure-Play TBI Diff. 0.65% 3.18% -2.53% 6.11% 4.30% 1.81% 3.95% 6.68% -2.74% 6.79% 0.21% 6.58% 1.45% 1.32% 0.13% 1.98% 6.37% -4.39% 7.45% -2.32% 9.77% 13.04% 8.36% 4.67% 2.80% 7.28% -4.48% -0.10% 6.22% -6.32% 9.75% 8.44% 1.31% 6.43% 8.01% -1.58% 0.82% 7.00% -6.18% -2.10% 1.95% -4.05% -5.68% -1.68% -3.99% 2.74% 1.77% 0.97% -4.79% 2.51% -7.31% 9.02% 1.35% 7.67% -4.32% -0.23% -4.09% 3.53% 0.39% 3.15% 3.54% 2.84% 0.70% 6.96% 3.52% 3.43% 5.19% 3.08% 2.11% 6.67% 0.66% 6.02% 0.46% 2.47% -2.01% 3.15% -0.95% 4.10% 0.50% 0.32% 0.18% 3.44% -1.57% 5.01% 5.14% 4.68% 0.47% 6.40% -2.13% 8.53% 0.05% 7.57% -7.52% 0.80% -0.66% 1.46% 2.86% 1.86% 1.00% 5.65% 0.54% 5.11% 4.56% 3.25% 1.30% 4.95% 1.30% 3.65% 10.53% 1.76% 8.77% -5.04% 6.46% -11.50% 2.97% -0.70% 3.67% 6.59% 4.48% 2.11% -4.47% 3.07% -7.53% 7.83% 10.52% -2.69% 2.61% 6.53% -3.91% 2.06% 11.80% -9.75% 3.16% 4.26% 3.16% 3.53% 0.00% 0.73% *Asset Management Fee Deducted fromNPI ** Index Fund Expenses are Deducted fromNAREITindex 31 Figure 7. Industrial Sector Return Performance Comparisons – Plots NAREIT vs. NPI (Base Value 100 in 1994-4) Cumulative Retruns (Before Adjustment) Industrial 1995-1 ~ 2005-4 600 500 400 300 200 100 19 95 -1 19 95 -3 19 96 -1 19 96 -3 19 97 -1 19 97 -3 19 98 -1 19 98 -3 19 99 -1 19 99 -3 20 00 -1 20 00 -3 20 01 -1 20 01 -3 20 02 -1 20 02 -3 20 03 -1 20 03 -3 20 04 -1 20 04 -3 20 05 -1 20 05 -3 0 NAREIT 100 NPI 100 Pure-Play vs.NPI (Base Value 100 in 1994-4) Cumulative Return (After Adjustment) Industrial 1995-1 ~ 2005-4 600 500 400 300 200 100 19 95 -1 19 95 -3 19 96 -1 19 96 -3 19 97 -1 19 97 -3 19 98 -1 19 98 -3 19 99 -1 19 99 -3 20 00 -1 20 00 -3 20 01 -1 20 01 -3 20 02 -1 20 02 -3 20 03 -1 20 03 -3 20 04 -1 20 04 -3 20 05 -1 20 05 -3 0 PurePlay 100 NPI 100 32 NAREIT vs. TBI (Base Value 100 in 1994-4) Cumulative Return (Before Adjustment) Industrial 1995-1 ~ 2005-4 600 500 400 300 200 100 19 95 -1 19 95 -3 19 96 -1 19 96 -3 19 97 -1 19 97 -3 19 98 -1 19 98 -3 19 99 -1 19 99 -3 20 00 -1 20 00 -3 20 01 -1 20 01 -3 20 02 -1 20 02 -3 20 03 -1 20 03 -3 20 04 -1 20 04 -3 20 05 -1 20 05 -3 0 NAREIT 100 TBI 100 Pure-Play vs. TBI (Base Value 100 in 1994-4) Cumulative Return (After Adjustment) Industrial 1995-1 ~ 2005-4 600 500 400 300 200 100 19 95 -1 19 95 -3 19 96 -1 19 96 -3 19 97 -1 19 97 -3 19 98 -1 19 98 -3 19 99 -1 19 99 -3 20 00 -1 20 00 -3 20 01 -1 20 01 -3 20 02 -1 20 02 -3 20 03 -1 20 03 -3 20 04 -1 20 04 -3 20 05 -1 20 05 -3 0 PurePlay 100 TBI 100 33 Table 7. Industrial Sector Return Performance Comparisons Data YEAR 1995-1 1995-2 1995-3 1995-4 1996-1 1996-2 1996-3 1996-4 1997-1 1997-2 1997-3 1997-4 1998-1 1998-2 1998-3 1998-4 1999-1 1999-2 1999-3 1999-4 2000-1 2000-2 2000-3 2000-4 2001-1 2001-2 2001-3 2001-4 2002-1 2002-2 2002-3 2002-4 2003-1 2003-2 2003-3 2003-4 2004-1 2004-2 2004-3 2004-4 2005-1 2005-2 2005-3 2005-4 Average STDEV NAREIT -1.38% 5.43% 1.98% 9.59% 2.09% 4.53% 7.64% 19.47% -0.23% 1.89% 11.13% 5.36% 0.58% -3.35% -3.48% -5.93% -2.25% 10.71% -6.94% 3.17% 3.02% 11.92% 9.48% 1.89% -4.32% 9.45% -4.13% 7.00% 9.56% 10.21% -3.27% 0.45% 2.66% 7.48% 10.68% 9.02% 12.41% -5.47% 7.40% 17.50% -11.74% 12.26% 7.40% 6.99% 4.05% 6.82% Industrial NPI Diff. 3.05% -4.43% 3.03% 2.40% 2.93% -0.95% 2.76% 6.83% 3.17% -1.08% 2.68% 1.85% 3.74% 3.90% 3.33% 16.14% 3.11% -3.34% 3.68% -1.79% 4.40% 6.73% 3.84% 1.52% 3.71% -3.13% 4.65% -8.00% 3.68% -7.16% 2.98% -8.91% 2.56% -4.81% 2.84% 7.87% 2.96% -9.90% 2.83% 0.34% 2.47% 0.55% 3.63% 8.29% 3.46% 6.02% 3.83% -1.94% 2.59% -6.91% 3.37% 6.08% 2.03% -6.16% 1.18% 5.82% 1.89% 7.67% 1.25% 8.96% 1.87% -5.14% 1.76% -1.31% 2.07% 0.59% 1.32% 6.16% 2.26% 8.42% 2.40% 6.62% 2.41% 10.00% 2.74% -8.21% 2.76% 4.64% 3.72% 13.78% 2.83% -14.57% 7.28% 4.98% 3.99% 3.41% 4.91% 2.08% 3.04% 1.07% 1.01% 5.75% Pure-Play 9.05% 8.34% 10.21% -0.20% -1.19% 3.65% 8.45% 17.83% 4.00% 5.90% 15.64% 4.16% -3.36% -5.32% -6.18% 0.47% -1.45% 9.94% -6.06% -0.09% 1.64% 14.19% 9.05% 4.43% -2.91% 7.90% 1.92% 1.25% 5.74% 4.93% -4.01% -0.12% 0.64% 15.07% 4.32% 8.82% 10.41% -6.21% 9.40% 10.76% -4.69% 12.70% 4.16% 1.87% Industrial NPI 2.79% 2.77% 2.67% 2.51% 2.92% 2.43% 3.49% 3.07% 2.85% 3.43% 4.15% 3.60% 3.47% 4.41% 3.44% 2.75% 2.32% 2.60% 2.71% 2.57% 2.21% 3.36% 3.19% 3.57% 2.32% 3.10% 1.75% 0.91% 1.62% 0.98% 1.59% 1.49% 1.80% 1.04% 1.99% 2.13% 2.14% 2.47% 2.49% 3.45% 2.57% 7.02% 3.72% 4.64% Diff. 6.26% 5.57% 7.54% -2.71% -4.11% 1.22% 4.97% 14.76% 1.15% 2.47% 11.48% 0.56% -6.83% -9.73% -9.62% -2.27% -3.77% 7.33% -8.77% -2.67% -0.58% 10.83% 5.85% 0.87% -5.24% 4.80% 0.17% 0.34% 4.12% 3.96% -5.60% -1.61% -1.15% 14.03% 2.33% 6.69% 8.26% -8.68% 6.91% 7.31% -7.25% 5.69% 0.44% -2.77% 4.02% 6.37% 2.78% 1.08% 1.24% 5.29% Industrial NAREIT TBI Diff. -1.38% 3.95% -5.33% 5.43% 4.61% 0.81% 1.98% 1.67% 0.31% 9.59% 6.43% 3.17% 2.09% 0.21% 1.88% 4.53% 0.95% 3.58% 7.64% 7.23% 0.40% 19.47% 0.37% 19.11% -0.23% 5.52% -5.76% 1.89% 6.58% -4.69% 11.13% 6.31% 4.82% 5.36% 10.07% -4.71% 0.58% -6.07% 6.64% -3.35% 9.45% -12.80% -3.48% 3.12% -6.60% -5.93% -3.51% -2.42% -2.25% 5.59% -7.84% 10.71% 0.44% 10.27% -6.94% 5.12% -12.06% 3.17% -2.97% 6.14% 3.02% 3.47% -0.45% 11.92% 7.14% 4.79% 9.48% 6.79% 2.69% 1.89% 0.64% 1.25% -4.32% 4.06% -8.39% 9.45% 3.86% 5.59% -4.13% 0.26% -4.40% 7.00% -1.52% 8.53% 9.56% -2.68% 12.24% 10.21% 3.24% 6.97% -3.27% 4.22% -7.49% 0.45% 5.54% -5.09% 2.66% -3.31% 5.97% 7.48% 7.71% -0.23% 10.68% 7.98% 2.70% 9.02% 2.52% 6.51% 12.41% 3.48% 8.93% -5.47% 6.14% -11.60% 7.40% -0.39% 7.79% 17.50% 2.47% 15.03% -11.74% -1.59% -10.15% 12.26% 26.01% -13.75% 7.40% 2.28% 5.12% 6.99% 0.03% 6.96% 4.05% 6.82% 3.37% 5.10% 0.68% 1.72% Industrial Pure-Play TBI Diff. 9.05% 3.69% 5.36% 8.34% 4.36% 3.99% 10.21% 1.41% 8.80% -0.20% 6.17% -6.38% -1.19% -0.04% -1.15% 3.65% 0.69% 2.96% 8.45% 6.98% 1.47% 17.83% 0.11% 17.73% 4.00% 5.26% -1.26% 5.90% 6.33% -0.43% 15.64% 6.07% 9.57% 4.16% 9.83% -5.67% -3.36% -6.31% 2.95% -5.32% 9.21% -14.53% -6.18% 2.88% -9.06% 0.47% -3.75% 4.22% -1.45% 5.34% -6.80% 9.94% 0.20% 9.74% -6.06% 4.86% -10.93% -0.09% -3.23% 3.13% 1.64% 3.21% -1.58% 14.19% 6.87% 7.33% 9.05% 6.52% 2.53% 4.43% 0.38% 4.05% -2.91% 3.80% -6.71% 7.90% 3.59% 4.31% 1.92% -0.01% 1.93% 1.25% -1.80% 3.04% 5.74% -2.95% 8.69% 4.93% 2.97% 1.97% -4.01% 3.94% -7.95% -0.12% 5.27% -5.39% 0.64% -3.59% 4.23% 15.07% 7.43% 7.64% 4.32% 7.71% -3.39% 8.82% 2.25% 6.57% 10.41% 3.21% 7.20% -6.21% 5.86% -12.07% 9.40% -0.67% 10.06% 10.76% 2.20% 8.56% -4.69% -1.85% -2.83% 12.70% 25.75% -13.05% 4.16% 2.01% 2.15% 1.87% -0.23% 2.11% 4.02% 6.37% 3.11% 5.10% 0.91% 1.27% *Asset Management Fee Deducted fromNPI ** Index Fund Expenses are Deducted fromNAREIT index 34 4.3 Summary of the Adjustment Effect by Property Sector Pure-Play Index versus NPI The creation of an adjusted ‘Pure-Play’ index and comparisons were performed in an effort to adjust the characteristics of the public real estate market return performance index according to characteristics of NCREIF index. The ‘Pure-Play Portfolio’ methodology adjusts using the leverage effect of REIT performances and measures isolated performance in four property type sectors without direct exposure to the other sectors. Overall, the result of the ‘Pure-Play’ adjustment minimized the difference between public and private market performances but effectiveness varies among the results. One explanation for this result may be that the sample sector performed extremely poorly during the sample period removing leverage effect and increases in return performances. Also, due to definition of NAREIT sector index, there may have been other sector performances included in the index reflecting idiosyncratic risks. Although the difference increased after adjustment for the fees and expenses, the resultant value should reflect more accurate comparisons between private and public markets as deducting those fees and expenses adjust for the actual characteristics of both markets. Table 8. Summary Table by Sectors –Comparison with NPI Summary of Pure-Play Effect by Property Sector Adjustments Before After Pure-Play After Asset Management Fee After REIT Index Inv. Cost Adjustments Before After Pure-Play After Asset Management Fee After REIT Index Inv. Cost Retail Difference Avg. Return (95 -05) REIT NPI Value 4.14% 2.77% 1.37% 3.35% 2.77% 0.58% 3.35% 2.51% 0.84% 3.28% 2.51% 0.77% Apartment Difference Avg. Return (95-05) REIT NPI Value 3.50% 2.95% 0.55% 2.90% 2.95% -0.05% 2.90% 2.69% 0.21% 2.83% 2.69% 0.14% Office Avg. Return (95 -05) Difference REIT NPI Value 4.13% 2.83% 1.30% 3.23% 2.83% 0.40% 3.23% 2.57% 0.67% 3.16% 2.57% 0.60% Industrial Avg. Return (95-05) Difference REIT NPI Value 4.05% 3.04% 1.01% 4.09% 3.04% 1.05% 4.09% 2.78% 1.31% 4.02% 2.78% 1.24% 35 Pure-Play Index versus TBI Compared to the Transaction-Based Index (TBI), the Pure-Play Index reveals smaller differences between the two markets than the differences reflected when compared with NPI, and the standard deviation in TBI is less. The result indicates that TBI is more accurate than NPI in terms of its proximity to public real estate market performance. One interpretation of the result is that TBI tracks movement of the public market more closely by including only properties where the transactions were actually incurred. Table 9. Summary Table by Sectors (TBI) Summary of Pure-Play Effect by Property Sector Adjustments Before After Pure-Play After Asset Management Fee After REIT Index Inv. Cost Adjustments Before After Pure-Play After Asset Management Fee After REIT Index Inv. Cost Retail Difference Avg. Return (95 -05) REIT TBI Value 4.14% 3.49% 0.65% 3.35% 3.49% -0.14% 3.35% 3.23% 0.12% 3.28% 3.23% 0.05% Apartment Difference Avg. Return (95-05) REIT TBI Value 3.50% 3.44% 0.06% 2.90% 3.44% -0.54% 2.90% 3.18% -0.28% 2.83% 3.18% -0.35% Office Avg. Return (95 -05) Difference REIT TBI Value 4.13% 3.43% 0.70% 3.23% 3.43% -0.19% 3.23% 3.16% 0.07% 3.16% 3.16% 0.00% Industrial Avg. Return (95-05) Difference REIT TBI Value 4.05% 3.37% 0.68% 4.09% 3.37% 0.72% 4.09% 3.11% 0.98% 4.02% 3.11% 0.91% 36 CHAPTER 5 Overall Comparisons 5.1 Aggregate Return Performance Comparisons Public Market Representatives: NAREIT Index and Pure-Play Index. Private Market Representatives: NPI versus TBI To assess the adjustment effects on the aggregate return performances of the public and private markets, NAREIT and Pure-Play return indexes by property type were aggregated according to sector weights in the NCREIF index using a weighted average calculation. Overall, the results were as expected. The historical performances of the public and private markets are more similar after the adjustments. After the sector adjustment, NAREIT returns increased from 1.72% to 4.14% (weighted average return by sector weights in NPI) then after ‘Pure-Play Portfolio’ methodology was implemented and the difference between the public and private markets performance decreased from 1.33% to 0.54% (NPI) and from 0.78% to - 0.02%(TBI). The decreased differences indicate that the adjustments made in this thesis minimize the difference between public and private market performance valuation as expected. The difference is significantly less when the Pure-Play Index is compared to TBI than when compared to NPI. Consequently, TBI seems to be more accurate than NPI in terms of its proximity to public market performance. Table 10. Summary Table – Aggregate Analysis, Quarterly Return Summary of Pure-Play Effect by Property Sector Adjustments Before After Sector Adjustments After Pure-Play After Asset Management Fee After REIT Index Inv. Cost Aggregate Difference Avg. Return (95 -05) TBI NAREIT NPI REIT - NPI REIT-TBI 1.72% 2.81% 3.36% -1.08% -1.64% 4.14% 2.81% 3.36% 1.33% 0.78% 3.35% 2.81% 3.36% 0.54% -0.02% 3.35% 2.54% 3.10% 0.81% 0.25% 3.28% 2.54% 3.10% 0.74% 0.18% 37 Figure 8. Aggregate Return Performance Comparisons – Plots NAREIT vs. NPI vs. TBI (Base Value 100 in 1994-4) Aggregate Cumulative Return (Before Adjustment) 1995-1 ~ 2005-4 600 500 400 300 200 100 19 95 -2 19 95 -4 19 96 -2 19 96 -4 19 97 -2 19 97 -4 19 98 -2 19 98 -4 19 99 -2 19 99 -4 20 00 -2 20 00 -4 20 01 -2 20 01 -4 20 02 -2 20 02 -4 20 03 -2 20 03 -4 20 04 -2 20 04 -4 20 05 -2 20 05 -4 0 REIT Index NAREIT REIT Index NPI REIT Index TBI Pure-Play vs. NPI vs. TBI (Base Value 100 in 1994-4) Aggregate Cumulative Return (After Adjustment) 1995-1 ~ 2005-4 600 500 400 300 200 100 19 95 -2 19 95 -4 19 96 -2 19 96 -4 19 97 -2 19 97 -4 19 98 -2 19 98 -4 19 99 -2 19 99 -4 20 00 -2 20 00 -4 20 01 -2 20 01 -4 20 02 -2 20 02 -4 20 03 -2 20 03 -4 20 04 -2 20 04 -4 20 05 -2 20 05 -4 0 REIT Index PurePlay REIT Index NPI REIT Index TBI 38 Table 11. Aggregate Return Performance Comparisons Data YEAR NAREIT Equity NAREIT -2.12% -0.55% 3.81% 6.68% 2.69% 4.17% 2.13% 6.39% 1.07% 2.90% 2.47% 5.67% 4.65% 7.66% 16.58% 19.24% -0.80% 0.47% 3.32% 4.66% 10.38% 13.01% 0.17% 1.97% -1.76% 0.41% -5.99% -3.87% -12.01% -7.84% -4.43% -0.62% -6.56% -3.03% 8.11% 11.03% -10.01% -7.25% -3.44% 1.00% 0.45% 3.62% 8.44% 10.24% 5.67% 9.88% 1.22% 3.61% -1.29% -1.84% 9.08% 11.00% -4.45% -0.59% 2.89% 3.65% 6.57% 6.69% 3.30% 5.44% -10.59% -8.30% -1.57% -0.07% -1.09% 2.56% 11.27% 11.09% 7.78% 8.81% 8.31% 8.63% 10.56% 10.90% -7.16% -4.98% 6.82% 8.05% 13.41% 15.46% -8.13% -7.12% 13.08% 14.38% 2.49% 4.27% 0.19% 2.48% 2.81% 1.07% NPI 2.12% 2.04% 2.03% 1.01% 2.38% 2.22% 2.46% 2.59% 2.31% 2.79% 3.38% 4.62% 4.10% 4.20% 3.48% 3.57% 2.60% 2.62% 2.80% 2.88% 2.42% 3.08% 2.95% 3.38% 2.39% 2.48% 1.68% 0.75% 1.51% 1.63% 1.77% 1.71% 1.95% 2.10% 1.98% 2.93% 2.61% 3.17% 3.49% 4.67% 3.53% 5.34% 4.49% 5.47% 3.36% 2.73% TBI 0.80% 2.70% 3.95% 1.15% 0.32% 4.71% 3.17% 3.35% 4.97% 5.48% 7.85% 7.31% 3.79% 3.64% 1.00% 2.37% 2.77% 1.29% 1.53% 0.99% 1.52% 3.48% 3.73% 0.25% 2.07% 3.44% 1.34% -0.46% 2.94% 0.59% 5.64% 3.41% 0.55% 3.75% 2.30% 3.36% 2.85% 6.42% 2.71% 4.14% 3.12% 15.12% 8.02% 6.08% 1.72% 6.80% 3.89% 6.49% Aggregate Returns Before Adjustments 1995-1 1995-2 1995-3 1995-4 1996-1 1996-2 1996-3 1996-4 1997-1 1997-2 1997-3 1997-4 1998-1 1998-2 1998-3 1998-4 1999-1 1999-2 1999-3 1999-4 2000-1 2000-2 2000-3 2000-4 2001-1 2001-2 2001-3 2001-4 2002-1 2002-2 2002-3 2002-4 2003-1 2003-2 2003-3 2003-4 2004-1 2004-2 2004-3 2004-4 2005-1 2005-2 2005-3 2005-4 Average STDEV -0.56% Difference NAREIT-NPI NAREIT - TBI -2.67% -1.35% 4.64% 3.97% 2.14% 0.22% 5.38% 5.24% 0.52% 2.59% 3.45% 0.96% 5.20% 4.48% 16.65% 15.89% -1.84% -4.50% 1.87% -0.83% 9.63% 5.16% -2.65% -5.34% -3.69% -3.38% -8.07% -7.50% -11.32% -8.83% -4.19% -2.99% -5.63% -5.80% 8.41% 9.74% -10.05% -8.78% -1.88% 0.00% 1.20% 2.10% 7.16% 6.76% 6.93% 6.15% 0.23% 3.36% -4.23% -3.92% 8.52% 7.55% -2.27% -1.93% 2.90% 4.12% 5.18% 3.75% 3.81% 4.85% -10.07% -13.94% -1.78% -3.48% 0.61% 2.01% 8.99% 7.35% 6.83% 6.51% 5.70% 5.27% 8.29% 8.05% -8.15% -11.40% 4.56% 5.34% 10.79% 11.33% -10.65% -10.25% 9.04% -0.74% -0.22% -3.75% -2.99% -3.60% 1.09% Net Pure-Play 1.66% 5.74% 4.49% 4.00% -0.02% 3.23% 5.35% 14.08% 1.88% 3.40% 8.66% 3.58% 0.71% -1.44% -4.28% 1.00% -2.99% 7.26% -3.93% 1.03% 3.15% 7.21% 5.15% 5.77% 0.88% 5.05% 1.60% 2.53% 4.51% 5.98% -0.12% 0.78% 2.19% 8.03% 4.91% 5.31% 9.18% -4.59% 5.29% 8.77% -4.67% 9.98% 2.21% 1.85% 2.54% 1.07% Net NPI 1.86% 1.78% 1.77% 0.76% 2.13% 1.97% 2.21% 2.33% 2.05% 2.54% 3.13% 4.38% 3.86% 3.96% 3.24% 3.34% 2.36% 2.38% 2.55% 2.62% 2.16% 2.81% 2.68% 3.12% 2.12% 2.21% 1.40% 0.48% 1.24% 1.36% 1.49% 1.44% 1.68% 1.82% 1.71% 2.66% 2.34% 2.90% 3.22% 4.40% 3.27% 5.08% 4.22% 5.20% 3.10% 2.73% 0.66% 0.10% Difference Net TBI PurePlay-NPI PurePlay - TBI 0.54% -0.20% 1.12% 2.45% 3.96% 3.30% 3.69% 2.73% 0.80% 0.89% 3.25% 3.11% 0.07% -2.15% -0.09% 4.46% 1.26% -1.23% 2.92% 3.14% 2.43% 3.09% 11.74% 10.98% 4.71% -0.17% -2.83% 5.23% 0.86% -1.83% 7.60% 5.52% 1.06% 7.07% -0.80% -3.49% 3.54% -3.15% -2.84% 3.40% -5.40% -4.83% 0.75% -7.52% -5.03% 2.14% -2.34% -1.14% 2.52% -5.34% -5.51% 1.06% 4.88% 6.20% 1.28% -6.48% -5.21% 0.74% -1.60% 0.29% 1.26% 0.99% 1.89% 3.21% 4.40% 4.00% 3.46% 2.46% 1.68% -0.01% 2.65% 5.78% 1.81% -1.24% -0.92% 3.17% 2.84% 1.88% 1.06% 0.20% 0.54% -0.74% 2.05% 3.27% 2.67% 3.27% 1.83% 0.32% 4.62% 5.66% 5.36% -1.62% -5.49% 3.14% -0.65% -2.35% 0.27% 0.51% 1.91% 3.47% 6.20% 4.56% 2.03% 3.20% 2.88% 3.09% 2.65% 2.22% 2.58% 6.84% 6.60% 6.14% -7.48% -10.73% 2.43% 2.08% 2.86% 3.87% 4.36% 4.90% 2.86% -7.93% -7.53% 14.86% 4.90% -4.88% 7.75% -2.01% -5.54% 5.81% -3.35% -3.96% Aggregate Returns After Adjustments 3.20% 4.07% NFI-ODCE Asset Mgt. Fees Ratio 0.26% 0.26% 0.26% 0.25% 0.25% 0.25% 0.25% 0.26% 0.26% 0.25% 0.25% 0.24% 0.24% 0.24% 0.24% 0.23% 0.24% 0.24% 0.25% 0.26% 0.26% 0.27% 0.27% 0.26% 0.27% 0.27% 0.28% 0.27% 0.27% 0.27% 0.28% 0.27% 0.27% 0.28% 0.27% 0.27% 0.27% 0.27% 0.27% 0.27% 0.26% 0.26% 0.27% 0.27% 0.25% 0.01% 39 CHAPTER 6 Conclusion The purpose in the creation of the thesis index was to assimilate the advantageous characteristics of public real estate investment valuation to the private real estate market using NPI and TBI. The goal was to conduct apple-to-apple comparisons between the performances of public and private real estate investments. Thus, the difference between the initial NAREIT index and NPI(TBI) were measured to assess the effect of the adjustments conducted in this thesis. It was expected that the initial index comparison would reveal some deviation due to the different characteristics of each market, followed by a comparison between the Pure-Play Portfolio index and NPI(TBI) to evaluate the efficacy of the adjustments made in the creation of the new index. Property type sectors defined in NCREIF; ‘Retail’, ‘Apartment’, ‘Office’ and ‘Industry’ should represent different characteristics and risks with regards to cash flows because these property types contain different lease terms, capital improvements, types and credits of tenants due to nature of the market and its underlying assets . To isolate returns in each sector, the ‘Pure-Play Portfolio’ methodology was performed to measure performance in the four property type sectors without direct exposure to the other sectors. Though NAREIT provides the property type sector index, it lacks ‘Pure-Play’ as it defines the core sector index as the performance of REITs that maintain a minimum of 75% of their asset value in one property type. De-leveraging in ‘Pure-Play Portfolio’ Methodology was performed with the value weights obtained from the calculation using the WACC formula. Fees and expenses associated with the investment type represented significant differences in the in the two indices. Due to the different structure of publicly held asset management and privately held assets, NAREIT returns and NCREIF returns reflected performances associated with the different types and amounts of fees. To adjust for the fees associated with internally managed REITs, the Vanguard REIT Index Fund Expenses from 1995 -2005 were deducted from Pure-Play returns. NFI-ODCE asset management fees from NCREIF were deducted from both NPI and TBI as a proxy for private market asset management fees. 40 First, the thesis index was compared in each sector to assess the efficacy of the adjustments made during the study of this thesis. Then, aggregate NAREIT and Pure-Play performance were compared to NPI and TBI based on NCREIF sector weights to assess the overall adjustment effect. Overall results were as expected in both analyses by the sectors and at the aggregate level. At the aggregate level, the difference between the historical performance of the public and private markets is minimized after the adjustments. After sector adjustments, NAREIT returns increase from 1.72% to 4.14%. Then, after the ‘Pure-Play Portfolio’ methodology was implemented, the difference between public and private market performances decreased from 1.33% to 0.54% (NPI) and from 0.78% to 0.02%(TBI). The decreased differences indicate that the adjustments made in this thesis reduce public and private market return performance differences as expected. The difference increases after adjustment for the fees and expenses, the resultant value should reflect more accurate comparisons between private and public markets as deducting those fees and expenses adjust for the actual characteristics of both markets. The difference between the performance of public and private markets is significantly less when the Pure-Play Index was compared to TBI than when compared to NPI. In terms of mean return and volatility, TBI consistently illustrated closer performance with adjusted REIT index. Thus, TBI should have advantage over NPI in terms of its proximity to public market performance. 41 7. BIBLIOGRAPHY D. Geltner and B. Kluger. 1998. REIT-Based Pure-Play Portfolios: The Case of Property Types. Real Estate Economics 26(4): 581-612. D. Geltner, N. Miller, J. Clayton, and P. Eichhotlz. 2007. Commercial Real Estate: Analysis & Investments. Thompson South-Western: 585-626. R. Brealey, S. Myers, F. Allen. 2006. Principles of Corporate Finance. McGraw-Hill Irwin T. Riddiough, M. Moriarty, and P. Yeatman. 2005. Privately versus Publicly Held Asset Investment Performance. Real Estate Economics 33(1): 121-146. M. Moriarty and P. Yeatman. 1999. A Risk-Adjusted Performance History of Public and Private Market Real Estate Investment 1978 – 1997. Thesis. Massachusetts Institute of Technology. E. Kim. 2004. REIT-Based Pure-Play Portfolios: The Case of Property Types and Geographic Locatopns. Thesis. Massachusetts Institute of Technology. D. Geltner, J. Fisher, and H. Pollakowski. 2006. A Quarterly Transactions-Based Index (TBI) of Institutional Real Estate Investment Performance and Movements in Supply and Demand. Website of MIT Center for Real Estate - http://web.mit.edu/cre/research/credl/tbi.html J. Pagliari, K. Scherer, and R. Monopoli. 2005. Public versus Private Real Estate Equities: A More Refined, Long-Term Comparison. Real Estate Economics 33(1): 147-187. D. Geltner and R. Barkham. 1995. Price Discovery in American and British Property Markets. Real Estate Economics 23(1): 21-44. M. Giliberto and A. Mengden. 1996. REITs and Real Estate: Two Markets Reexamined. Real Estate Finance 13(1): 56-60. M. Shiler, J. Webb, and N. Myer. 1999. Are REITs Real Estate? Journal of Real Estate Portfolio Management 5(2): 171-181. D. Geltner and D. Gatzlaff. 1998. A Transaction-Based Index of Commercial Property and Its Comparison to the NCREIF Index. Real Estate Finance 15(1): 7-22 D. Downs and B. Slade. 1999. Characteristics of a Full-Disclosure, Transaction-Based Index of Commercial Real Estate. Journal of Real Estate Portfolio Management 5(1): 95104. 42 APPENDIX Company Ticker Symbols included in Pure-Play Portfolio 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 1987 Fullname American Industrial Properties REIT Bedford Property Investors, Inc. Bradley Real Estate Trust BRE Properties, Inc. Chicago Dock and Canal Trust, The Commercial Net Lease Realty, Inc. EQK Realty Investors I Federal Realty Investment Trust First Union Real Estate Investments HRE Properties IRT Property Company New Plan Realty Trust Property Capital Trust Prudential Realty Trust Security Capital Pacific Trust United Dominion Realty Trust, Inc. Washington Real Estate Investment Trust Weingarten Realty Investors Wespac Investors Trust Western Investment Real Estate Trust 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 1989 Fullname American Industrial Properties REIT Bedford Property Investors, Inc. Bradley Real Estate Trust Brandywine Realty Trust BRE Properties, Inc. Burnham Pacific Properties, Inc. Commercial Net Lease Realty, Inc. Federal Realty Investment Trust First Union Real Estate Investments HRE Properties (URSTADT BIDDLE PROPERTIES) IRT Property Company JMB Realty Trust Koger Equities, Inc. Landsing Pacific Fund, Inc. Meridian Point Realty Trust VII Co. MGI Properties Mid-America Realty Investments, Inc. MIP Properties, Inc. MSA Realty Trust New Plan Realty Trust One Liberty Properties, Inc. Pennsylvania Real Estate Investment Trust Prudential Realty Trust Real Estate Investment Trust of California Santa Anita Realty Enterprises, Inc.(Meditrust) Sierra Real Estate Equity Trust '84 Sizeler Property Investors, Inc. Storage Equities, Inc. United Dominion Realty Trust, Inc. USP Real Estate Investment Trust Washington Real Estate Investment Trust Weingarten Realty Investors Western Investment Real Estate Trust Ticker IND BED BTR BRE DOCKS NNN EQKR FRT FUR UBA IRT NXL PCT910 PRT.1 ASN UDR WRE WRI WPAC WIR. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 1988 Fullname Bedford Property Investors, Inc. Bradley Real Estate Trust BRE Properties, Inc. Burnham Pacific Properties, Inc. Commercial Net Lease Realty, Inc. EQK Realty Investors I Federal Realty Investment Trust First Union Real Estate Investments HRE Properties (URSTADT BIDDLE PROPERTIES) IRT Property Company Meridian Point Realty Trust VI Co. Mid-America Realty Investments, Inc. New Plan Realty Trust Property Capital Trust Prudential Realty Trust Security Capital Pacific Trust (Archstone) Sizeler Property Investors, Inc. United Dominion Realty Trust, Inc. Washington Real Estate Investment Trust Weingarten Realty Investors Western Investment Real Estate Trust 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 1990 Fullname American Industrial Properties REIT Bedford Property Investors, Inc. Bradley Real Estate Trust Brandywine Realty Trust BRE Properties, Inc. Burnham Pacific Properties, Inc. Commercial Net Lease Realty, Inc. Continental Mortgage & Equity Trust Copley Properties, Inc. Cousins Properties Incorporated EQK Realty Investors I Federal Realty Investment Trust First Union Real Estate Investments HRE Properties (URSTADT BIDDLE PROPERTIES) IRT Property Company Koger Equities, Inc. Landsing Pacific Fund, Inc. Meridian Point Realty Trust IV Co. Meridian Point Realty Trust VI Co. Meridian Point Realty Trust VII Co. MGI Properties Mid-America Realty Investments, Inc. MIP Properties, Inc. MSA Realty Trust National Income Realty Trust New Plan Realty Trust One Liberty Properties, Inc. Parkway Texas Corporation Pennsylvania Real Estate Investment Trust Property Capital Trust Prudential Realty Trust Real Estate Investment Trust of California Santa Anita Realty Enterprises, Inc.(Meditrust) Security Capital Pacific Trust (Archstone) Sierra Real Estate Equity Trust '84 Sizeler Property Investors, Inc. Storage Equities, Inc. United Dominion Realty Trust, Inc. USP Real Estate Investment Trust Washington Real Estate Investment Trust Weingarten Realty Investors Western Investment Real Estate Trust Wetterau Properties Inc. Ticker IND BED BTR BDN BRE 3BPPNZ NNN FRT FUR UBA IRT JMBRS KOG.1 LPF MPG.1 MGI.4 MDI MIP. SSS.4 NXL OLP PEI PRT.1 RCT. MT.1 3SETC. SIZ PSA UDR USPTS WRE WRI WIR. Ticker BED BTR BRE 3BPPNZ NNN EQKR FRT FUR UBA IRT MPF.1 MDI NXL PCT910 PRT.1 ASN SIZ UDR WRE WRI WIR. Ticker IND BED BTR BDN BRE 3BPPNZ NNN CMETS COP.1 CUZ EQKR FRT FUR UBA IRT KOG.1 LPF MPD MPF.1 MPG.1 MGI.4 MDI MIP. SSS.4 NIRTS NXL OLP PKY PEI PCT910 PRT.1 RCT. MT.1 ASN 3SETC. SIZ PSA UDR USPTS WRE WRI WIR. 9093B 43 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 1991 Fullname Bedford Property Investors, Inc. Bradley Real Estate Trust Brandywine Realty Trust BRE Properties, Inc. Burnham Pacific Properties, Inc. Commercial Net Lease Realty, Inc. Copley Properties, Inc. Cousins Properties Incorporated Duke Realty Investments, Inc. EastGroup Properties EQK Realty Investors I Federal Realty Investment Trust First Union Real Estate Investments HRE Properties (URSTADT BIDDLE PROPERTIES) IRT Property Company Koger Equities, Inc. Landsing Pacific Fund, Inc. Meridian Point Realty Trust IV Co. Meridian Point Realty Trust VI Co. Meridian Point Realty Trust VII Co. Meridian Point Realty Trust VIII Co. MGI Properties MSA Realty Trust New Plan Realty Trust One Liberty Properties, Inc. Pennsylvania Real Estate Investment Trust Property Capital Trust Prudential Realty Trust Real Estate Investment Trust of California Santa Anita Realty Enterprises, Inc.(Meditrust) Security Capital Pacific Trust (Archstone) Sierra Real Estate Equity Trust '84 Sizeler Property Investors, Inc. United Dominion Realty Trust, Inc. Washington Real Estate Investment Trust Weingarten Realty Investors Western Investment Real Estate Trust Wetterau Properties Inc. Ticker BED BTR BDN BRE 3BPPNZ NNN COP.1 CUZ DRE EGP EQKR FRT FUR UBA IRT KOG.1 LPF MPD MPF.1 MPG.1 MPH.1 MGI.4 SSS.4 NXL OLP PEI PCT910 PRT.1 RCT. MT.1 ASN 3SETC. SIZ UDR WRE WRI WIR. 9093B 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 1992 Fullname Burnham Pacific Properties, Inc. Sierra Real Estate Equity Trust '84 Wetterau Properties Inc. Security Capital Pacific Trust (Archstone) Bedford Property Investors, Inc. BRE Properties, Inc. Berkshire Realty Co., Inc. Bradley Real Estate Trust Brandywine Realty Trust Copley Properties, Inc. Cousins Properties Incorporated Duke Realty Investments, Inc. EastGroup Properties EQK Realty Investors I EquiVest Inc. Federal Realty Investment Trust First Union Real Estate Investments Income Opportunity Realty Trust IRT Property Company Kimco Realty Corporation Koger Equities, Inc. Landsing Pacific Fund, Inc. Mid-America Realty Investments, Inc. MGI Properties Meridian Point Realty Trust IV Co. Meridian Point Realty Trust VI Co. Meridian Point Realty Trust VII Co. Meridian Point Realty Trust VIII Co. Merry Land & Investment Company, Inc. Santa Anita Realty Enterprises, Inc.(Meditrust) National Income Realty Trust Commercial Net Lease Realty, Inc. New Plan Realty Trust One Liberty Properties, Inc. Property Capital Trust Pennsylvania Real Estate Investment Trust Prudential Realty Trust PS Business Parks, Inc. Partners Preferred Yield, Inc. Partners Preferred Yield III, Inc. Partners Preferred Yield II, Inc. Price REIT, Inc. Sizeler Property Investors, Inc. MSA Realty Trust Transcontinental Realty Investors, Inc. HRE Properties (URSTADT BIDDLE PROPERTIES) United Dominion Realty Trust, Inc. Vanguard Real Estate Fund II Western Investment Real Estate Trust Washington Real Estate Investment Trust Weingarten Realty Investors Ticker 3BPPNZ 3SETC. 9093B ASN BED BRE BRI. BTR BTR COP.1 CUZ DRE EGP EQKR EVI. FRT FUR IOT IRT KIM KOG.1 LPF MDI MGI.4 MPD MPF.1 MPG.1 MPH.1 MRY.1 MT.1 NIRTS NNN NXL OLP PCT910 PEI PRT.1 PSB. PYA. PYB. PYC. RET.Z SIZ SSS.4 TCI UBA UDR VRT. WIR. WRE WRI 44 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 1993 Fullname Berkshire Realty Co., Inc. Bradley Real Estate Trust Brandywine Realty Trust BRE Properties, Inc. Burnham Pacific Properties, Inc. Commercial Net Lease Realty, Inc. Copley Properties, Inc. Cousins Properties Incorporated EastGroup Properties EQK Realty Investors I Federal Realty Investment Trust First Union Real Estate Investments Income Opportunity Realty Trust IRT Property Company Kimco Realty Corporation Koger Equities, Inc. Kranzco Realty Trust Meridian Point Realty Trust VIII Co. Merry Land & Investment Company, Inc. MGI Properties Mid-America Realty Investments, Inc. Monmouth Real Estate Investment Corp. MSA Realty Trust National Income Realty Trust New Plan Realty Trust One Liberty Properties, Inc. Partners Preferred Yield II, Inc. Partners Preferred Yield, Inc. Pennsylvania Real Estate Investment Trust Price REIT, Inc. Property Capital Trust Prudential Realty Trust PS Business Parks, Inc. Sizeler Property Investors, Inc. South West Property Trust, Inc. Taubman Centers, Inc. United Dominion Realty Trust, Inc. USP Real Estate Investment Trust Vanguard Real Estate Fund II Washington Real Estate Investment Trust Weingarten Realty Investors Wellsford Residential Property Trust, Inc. Western Investment Real Estate Trust Wetterau Properties Inc. Ticker BRI. BTR BDN BRE 3BPPNZ NNN COP.1 CUZ EGP EQKR FRT FUR IOT IRT KIM KOG.1 KRT.1 MPH.1 MRY.1 MGI.4 MDI MNRTA SSS.4 NIRTS NXL OLP PYC. PYA. PEI RET.Z PCT910 PRT.1 PSB. SIZ SWP TCO UDR USPTS VRT. WRE WRI WRP WIR. 9093B 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 1994 Fullname Alexander Haagen Properties, Inc. American Real Estate Investment Corporation ASR Investments Corporation Associated Estates Realty Corp. Avalon Properties, Inc. Banyan Strategic Realty Trust Bedford Property Investors, Inc. Berkshire Realty Company, Inc. Brandywine Realty Trust BRE Properties, Inc. BRT Realty Trust Burnham Pacific Properties, Inc. Camden Property Trust Carramerica Realty Corporation CBL & Associates Properties, Inc. CenterPoint Properties Chateau Properties, Inc. Colonial Properties Trust Columbus Realty Trust Commercial Net Lease Realty, Inc. Continental Mortgage And Equity Trust Cousins Properties Incorporated Crown American Realty Trust Developers Diversified Realty Corporation Duke Realty Investments, Inc. EastGroup Properties EQK Realty Investors I Equity Residential Properties Trust Excel Realty Trust, Inc. Federal Realty Investment Trust First Union Real Estate Investments G&L Realty Corp. General Growth Properties, Inc. Horizon Group, Inc. HRE Properties (URSTADT BIDDLE PROPERTIES) Income Opportunity Realty Trust IRT Property Company Irvine Apartment Communities Kimco Realty Corporation Koger Equity, Inc. Kranzco Realty Trust, Inc. Meridian Point Realty Trust VIII Co. Merry Land & Investment Company, Inc. MGI Properties Mid-America Realty Investments, Inc. Mid-Atlantic Realty Trust Monmouth Real Estate Investment Corporation National Income Realty Trust New Plan Realty Trust Oasis Residential, Inc. Pennsylvania Real Estate Investment Trust Post Properties, Inc. Price REIT, Inc. Property Capital Trust Ramco-Gershenson Property Trust Real Estate Investment Trust of California Regency Realty Corporation RFS Hotel Investors, Inc. ROC Communities, Inc. Saul Centers, Inc. Security Capital Pacific Trust (Archstone) Simon DeBartolo Sizeler Property Investors, Inc. South West Property Trust, Inc. Spieker Properties, Inc. Starwood Lodging Trust Sun Communities, Inc. Tanger Factory Outlet Centers, Inc. Taubman Centers, Inc. Town And Country Trust, The Transcontinental Realty Investors, Inc. Trinet Corporate Realty Trust, Inc. United Dominion Realty Trust, Inc. USP Real Estate Investment Trust Vinland Property Trust Vornado Realty Trust Washington Real Estate Investment Trust Weingarten Realty Investors Western Investment Real Estate Trust Ticker ACH ARL ASR. AEC AVN. BSRTZ BED BRI. BTR BRE BRT 3BPPNZ CPT CRE CBL CNT CPJ CLP CLB.1 NNN CMETS CUZ CWN DDR DRE EGP EQKR EQR XEL.1 FRT FUR GLR GGP HGI UBA IOT IRT IAC KIM KOG.1 KRT.1 MPH.1 MRY.1 MGI.4 MDI MRR MNRTA NIRTS NXL OAS PEI PPS RET.Z PCT910 RPT RCT. REG RFS ROC BFS ASN SPG SIZ SWP SPK HOT SUI SKT TCO TCT TCI TRI.1 UDR USPTS TARR VNO WRE WRI WIR. 45 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 1995 Fullname Agree Realty Corporation Alexander Haagen Properties, Inc. Ambassador Apartments, Inc. American Real Estate Investment Corporation Amli Residential Properties Trust Apartment Investment And Management Company Arbor Property Trust ASR Investments Corporation Associated Estates Realty Corp. Avalon Properties, Inc. Banyan Strategic Realty Trust Bay Apartment Communities Beacon Properties Corporation Bedford Property Investors, Inc. Berkshire Realty Company, Inc. Brandywine Realty Trust BRE Properties, Inc. BRT Realty Trust Burnham Pacific Properties, Inc. Cali Realty Corporation Camden Property Trust Carramerica Realty Corporation CBL & Associates Properties, Inc. CenterPoint Properties Chateau Properties, Inc. Colonial Properties Trust Columbus Realty Trust Commercial Net Lease Realty, Inc. Continental Mortgage And Equity Trust Cousins Properties Incorporated Crescent Real Estate Equities, Inc. Crown American Realty Trust Developers Diversified Realty Corporation Duke Realty Investments, Inc. EastGroup Properties EQK Realty Investors I Equity Inns, Inc. Equity Residential Properties Trust Essex Property Trust, Inc. Evans Withycombe Residential, Inc. Excel Realty Trust, Inc. Federal Realty Investment Trust Felcor Suite Hotels, Inc. First Industrial Realty Trust, Inc. First Union Real Estate Investments Franklin Real Estate Income Fund G&L Realty Corp. Gables Residential Trust General Growth Properties, Inc. Glimcher Realty Trust Highwoods Properties, Inc. Home Properties Of New York, Inc. Horizon Group, Inc. HRE Properties (URSTADT BIDDLE PROPERTIES) Innkeepers USA Trust IRT Property Company Irvine Apartment Communities Jameson Inns, Inc. JDN Realty Corporation JP Realty, Inc. Kimco Realty Corporation Koger Equity, Inc. Kranzco Realty Trust, Inc. Liberty Property Trust Macerich Company, The Malan Realty Investors, Inc. Meridian Point Realty Trust VIII Co. Merry Land & Investment Company, Inc. MGI Properties Mid-America Apartment Communities, Inc. Mid-America Realty Investments, Inc. Mid-Atlantic Realty Trust Mills Corporation, The Monmouth Real Estate Investment Corporation National Income Realty Trust New Plan Realty Trust Oasis Residential, Inc. Pacific Gulf Properties Inc. Paragon Group, Inc. Pennsylvania Real Estate Investment Trust Post Properties, Inc. Price REIT, Inc. Prime Retail, Inc. Ticker ADC ACH AAH ARL AML AIV ABR.1 ASR. AEC AVN. BSRTZ AVB BCN BED BRI. BTR BRE BRT 3BPPNZ CLI CPT CRE CBL CNT CPJ CLP CLB.1 NNN CMETS CUZ CEI CWN DDR DRE EGP EQKR ENN EQR ESS EWR XEL.1 FRT FCH FR FUR FIN.1 GLR GBP GGP GRT HIW HME HGI UBA KPA IRT IAC JAMS JDN JPR KIM KOG.1 KRT.1 LRY MAC MAL MPH.1 MRY.1 MGI.4 MAA MDI MRR MLS MNRTA NIRTS NXL OAS PAG PAO PEI PPS RET.Z 3PMRE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 1996 Fullname Alexander Haagen Properties, Inc. Ambassador Apartments, Inc. American Real Estate Investment Corporation Amli Residential Properties Trust Apartment Investment And Management Company Arbor Property Trust ASR Investments Corporation Associated Estates Realty Corp. Avalon Properties, Inc. Banyan Strategic Realty Trust Bay Apartment Communities Beacon Properties Corporation Bedford Property Investors, Inc. Berkshire Realty Co., Inc. Bradley Real Estate, Inc. Brandywine Realty Trust BRE Properties, Inc. Burnham Pacific Properties, Inc. Cali Realty Corporation Camden Property Trust CarrAmerica Realty Corporation CBL & Associates Properties, Inc. CenterPoint Properties Chelsea GCA Realty, Inc. Colonial Properties Trust Columbus Realty Trust Crescent Real Estate Equities, Inc. Crown American Realty Trust Developers Diversified Realty Corporation Duke Realty Investments, Inc. EastGroup Properties Equity Inns, Inc. Equity Residential Properties Trust Essex Property Trust, Inc. Evans Withycombe Residential, Inc. Excel Realty Trust, Inc. FelCor Suite Hotels, Inc. First Industrial Realty Trust, Inc. First Union Real Estate Investments First Washington Realty Trust, Inc. Franklin Select Realty Trust Gables Residential Trust General Growth Properties, Inc. Glimcher Realty Trust Highwoods Properties, Inc. Home Properties of New York, Inc. Horizon Group Inc. Hospitality Properties Trust HRE Properties (URSTADT BIDDLE PROPERTIES) Income Opportunity Realty Investors Innkeepers USA Trust IRT Property Company Irvine Apartment Communities Jameson Inns, Inc. JDN Realty Corporation JP Realty, Inc. Kimco Realty Corporation Koger Equities, Inc. Kranzco Realty Trust Liberty Property Trust Macerich Company, The Malan Realty Investors, Inc. Meridian Point Realty Trust VIII Co. Merry Land & Investment Company MGI Properties Mid-America Apartment Communities Mid-America Realty Investments, Inc. Mid-Atlantic Realty Trust Mills Corporation, The Monmouth Real Estate Investment Corp. National Income Realty Trust New Plan Realty Trust Oasis Residential, Inc. Pacific Gulf Properties, Inc. Patriot American Hospitality, Inc. Pennsylvania Real Estate Investment Trust Post Properties, Inc. Price REIT Prime Retail, Inc. Property Capital Trust Ramco-Gershenson Properties Trust Reckson Associates Realty Corp. Regency Realty Corporation Ticker ALX AAH ARL AML AIV ABR.1 ASR. AEC AVN. BSRTZ AVB BCN BED BRI. BTR BTR BRE 3BPPNZ CLI CPT CRE CBL CNT CPG CLP CLB.1 CEI CWN DDR DRE EGP ENN EQR ESS EWR XEL.1 FCH FR FUR FRW 3FSNR GBP GGP GRT HIW HME HGI HPT UBA IOT KPA IRT IAC JAMS JDN JPR KIM KOG.1 KRT.1 LRY MAC MAL MPH.1 MRY.1 MGI.4 MAA MDI MRR MLS MNRTA NIRTS NXL OAS PAG WYN.1 PEI PPS RET.Z 3PMRE PCT910 RPT RA REG 46 84 85 86 87 88 89 90 91 92 93 94 95 96 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 Property Capital Trust Ramco-Gershenson Property Trust Real Estate Fund California Regency Realty Corporation RFS Hotel Investors, Inc. ROC Communities, Inc. Saul Centers, Inc. Security Capital Industrial Trust Security Capital Pacific Trust (Archstone) Simon DeBartolo Sizeler Property Investors, Inc. South West Property Trust, Inc. Spieker Properties, Inc. Summit Properties Inc. Sun Communities, Inc. Tanger Factory Outlet Centers, Inc. Taubman Centers, Inc. Town And Country Trust, The Transcontinental Realty Investors, Inc. Trinet Corporate Realty Trust, Inc. United Dominion Realty Trust, Inc. Vornado Realty Trust Walden Residential Properties, Inc. Washington Real Estate Investment Trust Weeks Corporation Weingarten Realty Investors Western Investment Real Estate Trust Winston Hotels PCT910 RPT RCT REG RFS ROC BFS PLD ASN SPG SIZ SWP. SPK SMT SUI SKT TCO TCT TCI TRI.1 UDR VNO WDN WRE WKS WRI WIR. WXH 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 1997 Fullname Acadia Realty Trust Agree Realty Corporation Alexander's, Inc. Amli Residential Properties Trust Apartment Investment & Management Archstone-Smith Trust Arden Realty Group, Inc. Associated Estates Realty Corporation AvalonBay Communities Inc. Bedford Property Investors, Inc. BODDIE NOELL PROPERTIES INC Brandywine Realty Trust BRE Properties, Inc. Camden Property Trust CarrAmerica Realty Corporation CBL & Associates Properties, Inc. CenterPoint Properties Trust Colonial Properties Trust E Commercial Net Lease Realty, Inc. Corporate Office Properties Trust Cousins Properties Incorporated E Crescent Real Estate Equities Company E Developers Diversified Realty Duke Realty Corporation EastGroup Properties, Inc. Equity Residential Essex Property Trust, Inc. Federal Realty Investment Trust First Industrial Realty Trust, Inc. First Union Real Estate Investments E Forest City Enterprises Gables Residential Trust General Growth Properties, Inc. Glenborough Realty Trust Incorporated Glimcher Realty Trust Highwoods Properties, Inc. Home Properties, Inc. Income Opportunity Realty Investors Kilroy Realty Corporation Kimco Realty Corporation KRANZCO REALTY TRUST Lexington Corporate Properties, Inc. Liberty Property Trust Macerich Company, The Mack-Cali Realty Corporation Malan Realty Investors, Inc. Manufactured Home Communities, Inc. Mid-America Apartment Communities, Mills Corporation, The Monmouth Real Estate Investment Corp. New Plan Excel Realty Trust, Inc. One Liberty Properties, Inc. AKR ADC ALX AML AIV ASN ARI AEC AVB BED BNP BDN BRE CPT CRE CBL CNT CLP NNN OFC CUZ CEI DDR DRE EGP EQR ESS FRT FR FUR FCE.A GBP GGP GLB GRT HIW HME IOT KRC KIM KRT.1 LXP LRY MAC CLI MAL MHC MAA MLS MNRTA NXL OLP 84 85 86 87 88 89 90 91 92 93 94 95 96 98 99 100 101 102 103 104 105 106 107 RFS Hotel Investors, Inc. Security Capital Industrial Trust Security Capital Pacific Trust (Archstone) Simon DeBartolo Group, Inc. Sizeler Property Investors, Inc. Spieker Properties, Inc. Starwood Lodging Trust Summit Properties, Inc. Sunstone Hotel Investors, Inc. Tanger Factory Outlet Centers, Inc. Taubman Centers, Inc. Town and Country Trust, The Transcontinental Realty Investors, Inc. United Dominion Realty Trust, Inc. Urban Shopping Centers, Inc. Value Property Trust Vornado Realty Trust Walden Residential Properties, Inc. Washington Real Estate Investment Trust Weeks Corporation Weingarten Realty Investors Western Investment Real Estate Trust Winston Hotels RFS PLD ASN SPG SIZ SPK HOT SMT SHO SKT TCO TCT TCI UDR URB. VLP VNO WDN WRE WKS WRI WIR. WXH 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 1998 Fullname Acadia Realty Trust Agree Realty Corporation Alexander's, Inc. Alexandria Real Estate Equities, Inc. AMB Property Corp. Amli Residential Properties Trust Apartment Investment & Management Archstone-Smith Trust Arden Realty Group, Inc. Associated Estates Realty Corporation AvalonBay Communities Inc. Bedford Property Investors, Inc. BODDIE NOELL PROPERTIES INC Boston Properties, Inc. Brandywine Realty Trust BRE Properties, Inc. Camden Property Trust CarrAmerica Realty Corporation CBL & Associates Properties, Inc. CenterPoint Properties Trust Colonial Properties Trust E Commercial Net Lease Realty, Inc. Cornerstone Realty Income Trust Corporate Office Properties Trust Cousins Properties Incorporated E Crescent Real Estate Equities Company E Developers Diversified Realty Duke Realty Corporation EastGroup Properties, Inc. Equity Office Properties Trust Equity Residential Essex Property Trust, Inc. Federal Realty Investment Trust First Industrial Realty Trust, Inc. First Union Real Estate Investments E Forest City Enterprises Gables Residential Trust General Growth Properties, Inc. Glenborough Realty Trust Incorporated Glimcher Realty Trust Highwoods Properties, Inc. Home Properties, Inc. HRPT Properties Trust Income Opportunity Realty Investors Kilroy Realty Corporation Kimco Realty Corporation Lexington Corporate Properties, Inc. Liberty Property Trust Macerich Company, The Mack-Cali Realty Corporation Malan Realty Investors, Inc. Manufactured Home Communities, Inc. AKR ADC ALX ARE AMB AML AIV ASN ARI AEC AVB BED BNP BXP BDN BRE CPT CRE CBL CNT CLP NNN TCR OFC CUZ CEI DDR DRE EGP EOP EQR ESS FRT FR FUR FCE.A GBP GGP GLB GRT HIW HME HRP IOT KRC KIM LXP LRY MAC CLI MAL MHC Ticker Ticker 47 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 Parkway Properties, Inc. Pennsylvania Real Estate Investment Post Properties, Inc. Prentiss Properties Trust ProLogis Trust PS Business Parks Inc. Ramco-Gershenson Properties Trust Realty Income Corporation Reckson Associates Realty Corp. Regency Centers Corporation Rouse Company, The Saul Centers, Inc. Simon Property Group, Inc. Sizeler Property Investors, Inc. E Summit Properties Inc. Sun Communities, Inc. Tanger Factory Outlet Centers, Inc. Tarragon Realty Investors, Inc. Taubman Centers, Inc. Town and Country Trust, The Transcontinental Realty Investors, Inc United Dominion Realty Trust, Inc. Vornado Realty Trust E Washington Real Estate Investment Trust E Weingarten Realty Investors PKY PEI PPS PP PLD PSB RPT O RA REG RSE BFS SPG SIZ SMT SUI SKT TARR TCO TCT TCI UDR VNO WRE WRI Ticker 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 1999 Fullname Acadia Realty Trust Agree Realty Corporation Alexander's, Inc. Alexandria Real Estate Equities, Inc. AMB Property Corp. Amli Residential Properties Trust Apartment Investment & Management Archstone-Smith Trust Arden Realty Group, Inc. Associated Estates Realty Corporation AvalonBay Communities Inc. Bedford Property Investors, Inc. BNP Residential Properties, Inc. Boston Properties, Inc. Brandywine Realty Trust BRE Properties, Inc. Camden Property Trust CarrAmerica Realty Corporation CBL & Associates Properties, Inc. CenterPoint Properties Trust Colonial Properties Trust E Commercial Net Lease Realty, Inc. Cornerstone Realty Income Trust Corporate Office Properties Trust Cousins Properties Incorporated E Crescent Real Estate Equities Company E Developers Diversified Realty Duke Realty Corporation EastGroup Properties, Inc. Equity Office Properties Trust Equity One, Inc. Equity Residential Essex Property Trust, Inc. Federal Realty Investment Trust First Industrial Realty Trust, Inc. First Union Real Estate Investments E Gables Residential Trust General Growth Properties, Inc. Glenborough Realty Trust Incorporated Glimcher Realty Trust Highwoods Properties, Inc. Home Properties, Inc. HRPT Properties Trust Income Opportunity Realty Investors Kilroy Realty Corporation Kimco Realty Corporation Kramont Realty Trust AKR ADC ALX ARE AMB AML AIV ASN ARI AEC AVB BED BNP BXP BDN BRE CPT CRE CBL CNT CLP NNN TCR OFC CUZ CEI DDR DRE EGP EOP EQY EQR ESS FRT FR FUR GBP GGP GLB GRT HIW HME HRP IOT KRC KIM KRT 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 Mid-America Apartment Communities, Mills Corporation, The Monmouth Real Estate Investment Corp. New Plan Excel Realty Trust, Inc. One Liberty Properties, Inc. Pan Pacific Retail Properties, Inc. Parkway Properties, Inc. Pennsylvania Real Estate Investment Post Properties, Inc. Prentiss Properties Trust Prime Group Realty Trust PS Business Parks Inc. Ramco-Gershenson Properties Trust Realty Income Corporation Reckson Associates Realty Corp. Regency Centers Corporation Roberts Realty Investors, Inc. Rouse Company, The Saul Centers, Inc. Simon Property Group, Inc. Sizeler Property Investors, Inc. E SL Green Realty Corp. Summit Properties Inc. Sun Communities, Inc. Tanger Factory Outlet Centers, Inc. Tarragon Realty Investors, Inc. Taubman Centers, Inc. Town and Country Trust, The Transcontinental Realty Investors, Inc United Dominion Realty Trust, Inc. Vornado Realty Trust E Washington Real Estate Investment Trust E Weingarten Realty Investors MAA MLS MNRTA NXL OLP PNP PKY PEI PPS PP PGE PSB RPT O RA REG RPI RSE BFS SPG SIZ SLG SMT SUI SKT TARR TCO TCT TCI UDR VNO WRE WRI Ticker 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 2000 Fullname Acadia Realty Trust Agree Realty Corporation Alexander's, Inc. Alexandria Real Estate Equities, Inc. AMB Property Corp. AmeriVest Properties, Inc. Amli Residential Properties Trust Apartment Investment & Management Archstone-Smith Trust Arden Realty Group, Inc. Associated Estates Realty Corporation AvalonBay Communities Inc. Bedford Property Investors, Inc. Boston Properties, Inc. Brandywine Realty Trust BRE Properties, Inc. Brookfield Property Corporation Camden Property Trust Capital Automotive REIT CarrAmerica Realty Corporation CBL & Associates Properties, Inc. CenterPoint Properties Trust Colonial Properties Trust Commercial Net Lease Realty, Inc. Cornerstone Realty Income Trust Corporate Office Properties Trust Cousins Properties Incorporated E Crescent Real Estate Equities Company Developers Diversified Realty Corporation Duke Realty Corporation EastGroup Properties, Inc. Equity Office Properties Trust Equity One, Inc. Equity Residential Essex Property Trust, Inc. Federal Realty Investment Trust First Industrial Realty Trust, Inc. First Union Real Estate Investments Forest City Enterprises, Inc. Gables Residential Trust General Growth Properties, Inc. Glenborough Realty Trust Incorporated Glenborough Realty Trust Incorporated Glimcher Realty Trust Highwoods Properties, Inc. Home Properties, Inc. HRPT Properties Trust AKR ADC ALX ARE AMB AMV AML AIV ASN ARI AEC AVB BED BXP BDN BRE BPO CPT CARS CRE CBL CNT CLP NNN TCR OFC CUZ CEI DDR DRE EGP EOP EQY EQR ESS FRT FR FUR FCE.A GBP GGP GLB GLB GRT HIW HME HRP 48 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 Lexington Corporate Properties, Inc. Liberty Property Trust Macerich Company, The Mack-Cali Realty Corporation Malan Realty Investors, Inc. Manufactured Home Communities, Inc. Mid-America Apartment Communities, Mills Corporation, The Mission West Properties Monmouth Real Estate Investment Corp. New Plan Excel Realty Trust, Inc. One Liberty Properties, Inc. Pan Pacific Retail Properties, Inc. Parkway Properties, Inc. Pennsylvania Real Estate Investment Post Properties, Inc. Prentiss Properties Trust Prime Group Realty Trust ProLogis Trust PS Business Parks Inc. Ramco-Gershenson Properties Trust Realty Income Corporation Reckson Associates Realty Corp. Regency Centers Corporation Roberts Realty Investors, Inc. Rouse Company, The Saul Centers, Inc. Simon Property Group, Inc. Sizeler Property Investors, Inc. E SL Green Realty Corp. Summit Properties Inc. Sun Communities, Inc. Tanger Factory Outlet Centers, Inc. Tarragon Realty Investors, Inc. Taubman Centers, Inc. Town and Country Trust, The Transcontinental Realty Investors, Inc United Dominion Realty Trust, Inc. Vornado Realty Trust E Washington Real Estate Investment Trust E Weingarten Realty Investors LXP LRY MAC CLI MAL MHC MAA MLS MSW MNRTA NXL OLP PNP PKY PEI PPS PP PGE PLD PSB RPT O RA REG RPI RSE BFS SPG SIZ SLG SMT SUI SKT TARR TCO TCT TCI UDR VNO WRE WRI 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 Income Opportunity Realty Investors Keystone Property Trust Kilroy Realty Corporation Kimco Realty Corporation Lexington Corporate Properties, Inc. Liberty Property Trust Macerich Company, The Mack-Cali Realty Corporation Malan Realty Investors, Inc. Manufactured Home Communities, Inc. Mid-America Apartment Communities, Mills Corporation, The Mission West Properties Monmouth Real Estate Investment Corp. New Plan Excel Realty Trust, Inc. One Liberty Properties, Inc. Pan Pacific Retail Properties, Inc. Parkway Properties, Inc. Pennsylvania Real Estate Investment Post Properties, Inc. Prentiss Properties Trust Prime Group Realty Trust ProLogis Trust PS Business Parks Inc. Ramco-Gershenson Properties Trust Realty Income Corporation Reckson Associates Realty Corp. Roberts Realty Investors, Inc. Rouse Company, The Saul Centers, Inc. Simon Property Group, Inc. Sizeler Property Investors, Inc. SL Green Realty Corp. St. Joe Company Summit Properties Inc. Sun Communities, Inc. Tanger Factory Outlet Centers, Inc. Taubman Centers, Inc. Town and Country Trust, The Transcontinental Realty Investors, Inc United Dominion Realty Trust, Inc. Vornado Realty Trust E Washington Real Estate Investment Trust Weingarten Realty Investors IOT KTR KRC KIM LXP LRY MAC CLI MAL MHC MAA MLS MSW MNRTA NXL OLP PNP PKY PEI PPS PP PGE PLD PSB RPT O RA RPI RSE BFS SPG SIZ SLG JOE SMT SUI SKT TCO TCT TCI UDR VNO WRE WRI 49 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 2001 Fullname AMB Property Corporation Acadia Realty Trust Agree Realty Corporation Alexandria Real Estate Equities, Inc. Archstone-Smith Trust Associated Estates Realty Corporation AvalonBay Communities, Inc. BRE Properties, Inc. Boston Properties, Inc. Brandywine Realty Trust CBL & Associates Properties, Inc. Camden Property Trust Colonial Properties Trust Developers Diversified Realty Corporation Duke Realty Corporation EastGroup Properties, Inc. Equity One, Inc. Equity Residential Essex Property Trust, Inc. Federal Realty Investment Trust First Industrial Realty Trust, Inc. Forest City Enterprises, Inc. General Growth Properties, Inc. Glimcher Realty Trust HMG/Courtland Properties, Inc. Highwoods Properties, Inc. Home Properties, Inc. Kilroy Realty Corporation Lexington Realty Trust Liberty Property Trust Macerich Company Mack-Cali Realty Corporation Mid-America Apartment Communities, Inc. Mission West Properties, Inc. One Liberty Properties, Inc. PS Business Parks, Inc. Parkway Properties, Inc. Pennsylvania Real Estate Investment Trust Post Properties, Inc. Ramco-Gershenson Properties Trust Regency Centers Corporation Roberts Realty Investors, Inc. SL Green Realty Corp. Simon Property Group, Inc. St. Joe Company Tanger Factory Outlet Centers, Inc. Taubman Centers, Inc. UDR, Inc. Urstadt Biddle Properties Inc. Vornado Realty Trust Washington Real Estate Investment Trust Weingarten Realty Investors Winthrop Realty Trust 1 2 3 4 5 6 7 8 9 10 11 12 13 14 2003 Fullname AMB Property Corporation Acadia Realty Trust Agree Realty Corporation Alexandria Real Estate Equities, Inc. American Spectrum Realty, Inc. Archstone-Smith Trust Associated Estates Realty Corporation AvalonBay Communities, Inc. BRE Properties, Inc. Boston Properties, Inc. Brandywine Realty Trust CBL & Associates Properties, Inc. Camden Property Trust Colonial Properties Trust Ticker AMB AKR ADC ARE ASN AEC AVB BRE BXP BDN CBL CPT CLP DDR DRE EGP EQY EQR ESS FRT FR FCE.A GGP GRT HMG HIW HME KRC LXP LRY MAC CLI MAA MSW OLP PSB PKY PEI PPS RPT REG RPI SLG SPG JOE SKT TCO UDR UBA VNO WRE WRI FUR 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 2002 Fullname AMB Property Corporation Acadia Realty Trust Agree Realty Corporation Alexandria Real Estate Equities, Inc. Archstone-Smith Trust Associated Estates Realty Corporation AvalonBay Communities, Inc. BRE Properties, Inc. Boston Properties, Inc. Brandywine Realty Trust CBL & Associates Properties, Inc. Camden Property Trust Colonial Properties Trust Developers Diversified Realty Corporation Duke Realty Corporation EastGroup Properties, Inc. Equity One, Inc. Equity Residential Essex Property Trust, Inc. Federal Realty Investment Trust First Industrial Realty Trust, Inc. Forest City Enterprises, Inc. General Growth Properties, Inc. Glimcher Realty Trust HMG/Courtland Properties, Inc. Highwoods Properties, Inc. Home Properties, Inc. Kilroy Realty Corporation Lexington Realty Trust Liberty Property Trust Macerich Company Mack-Cali Realty Corporation Mid-America Apartment Communities, Inc. Mission West Properties, Inc. One Liberty Properties, Inc. PS Business Parks, Inc. Parkway Properties, Inc. Pennsylvania Real Estate Investment Trust Post Properties, Inc. Presidential Realty Corporation Ramco-Gershenson Properties Trust Regency Centers Corporation Roberts Realty Investors, Inc. SL Green Realty Corp. Simon Property Group, Inc. St. Joe Company Tanger Factory Outlet Centers, Inc. Taubman Centers, Inc. UDR, Inc. Urstadt Biddle Properties Inc. Vornado Realty Trust Washington Real Estate Investment Trust Weingarten Realty Investors Winthrop Realty Trust 1 2 3 4 5 6 7 8 9 10 11 12 13 14 2004 Fullname AMB Property Corporation Acadia Realty Trust Agree Realty Corporation Alexandria Real Estate Equities, Inc. American Spectrum Realty, Inc. Archstone-Smith Trust Associated Estates Realty Corporation AvalonBay Communities, Inc. BRE Properties, Inc. Boston Properties, Inc. Brandywine Realty Trust CBL & Associates Properties, Inc. Camden Property Trust Colonial Properties Trust Ticker AMB AKR ADC ARE AQQ ASN AEC AVB BRE BXP BDN CBL CPT CLP Ticker AMB AKR ADC ARE ASN AEC AVB BRE BXP BDN CBL CPT CLP DDR DRE EGP EQY EQR ESS FRT FR FCE.A GGP GRT HMG HIW HME KRC LXP LRY MAC CLI MAA MSW OLP PSB PKY PEI PPS PDL.A RPT REG RPI SLG SPG JOE SKT TCO UDR UBA VNO WRE WRI FUR Ticker AMB AKR ADC ARE AQQ ASN AEC AVB BRE BXP BDN CBL CPT CLP 50 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 Corporate Office Properties Trust Developers Diversified Realty Corporation Duke Realty Corporation EastGroup Properties, Inc. Equity One, Inc. Equity Residential Essex Property Trust, Inc. Federal Realty Investment Trust First Industrial Realty Trust, Inc. Forest City Enterprises, Inc. General Growth Properties, Inc. Glimcher Realty Trust HMG/Courtland Properties, Inc. Highwoods Properties, Inc. Home Properties, Inc. Kilroy Realty Corporation Lexington Realty Trust Liberty Property Trust Macerich Company Mack-Cali Realty Corporation Mid-America Apartment Communities, Inc. Mission West Properties, Inc. One Liberty Properties, Inc. PS Business Parks, Inc. Parkway Properties, Inc. Pennsylvania Real Estate Investment Trust Post Properties, Inc. Presidential Realty Corporation Ramco-Gershenson Properties Trust Regency Centers Corporation Roberts Realty Investors, Inc. SL Green Realty Corp. Saul Centers, Inc. Simon Property Group, Inc. St. Joe Company Tanger Factory Outlet Centers, Inc. Taubman Centers, Inc. UDR, Inc. Urstadt Biddle Properties Inc. Vornado Realty Trust Washington Real Estate Investment Trust Weingarten Realty Investors Winthrop Realty Trust OFC DDR DRE EGP EQY EQR ESS FRT FR FCE.A GGP GRT HMG HIW HME KRC LXP LRY MAC CLI MAA MSW OLP PSB PKY PEI PPS PDL.A RPT REG RPI SLG BFS SPG JOE SKT TCO UDR UBA VNO WRE WRI FUR 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 Corporate Office Properties Trust Developers Diversified Realty Corporation Duke Realty Corporation EastGroup Properties, Inc. Equity One, Inc. Equity Residential Essex Property Trust, Inc. Federal Realty Investment Trust First Industrial Realty Trust, Inc. First Potomac Realty Trust Forest City Enterprises, Inc. General Growth Properties, Inc. Glimcher Realty Trust Highwoods Properties, Inc. Home Properties, Inc. Kilroy Realty Corporation Lexington Realty Trust Liberty Property Trust Macerich Company Mack-Cali Realty Corporation Mid-America Apartment Communities, Inc. Mission West Properties, Inc. One Liberty Properties, Inc. PS Business Parks, Inc. Parkway Properties, Inc. Pennsylvania Real Estate Investment Trust Post Properties, Inc. Presidential Realty Corporation Ramco-Gershenson Properties Trust Regency Centers Corporation Roberts Realty Investors, Inc. SL Green Realty Corp. Saul Centers, Inc. St. Joe Company Tanger Factory Outlet Centers, Inc. Taubman Centers, Inc. UDR, Inc. Urstadt Biddle Properties Inc. Vornado Realty Trust Washington Real Estate Investment Trust Weingarten Realty Investors Winthrop Realty Trust OFC DDR DRE EGP EQY EQR ESS FRT FR FPO FCE.A GGP GRT HIW HME KRC LXP LRY MAC CLI MAA MSW OLP PSB PKY PEI PPS PDL.A RPT REG RPI SLG BFS JOE SKT TCO UDR UBA VNO WRE WRI FUR 51 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 2005 Fullname AMB Property Corporation Acadia Realty Trust Agree Realty Corporation Alexandria Real Estate Equities, Inc. American Spectrum Realty, Inc. Archstone-Smith Trust Associated Estates Realty Corporation AvalonBay Communities, Inc. BRE Properties, Inc. BioMed Realty Trust, Inc. Boston Properties, Inc. Brandywine Realty Trust CBL & Associates Properties, Inc. Camden Property Trust Colonial Properties Trust Corporate Office Properties Trust Cousins Properties Incorporated Developers Diversified Realty Corporation Digital Realty Trust, Inc. Duke Realty Corporation EastGroup Properties, Inc. Equity One, Inc. Equity Residential Essex Property Trust, Inc. Federal Realty Investment Trust Feldman Mall Properties, Inc. First Industrial Realty Trust, Inc. First Potomac Realty Trust Forest City Enterprises, Inc. General Growth Properties, Inc. Glimcher Realty Trust Highwoods Properties, Inc. Home Properties, Inc. Inland Real Estate Corporation Kilroy Realty Corporation Kite Realty Group Trust Lexington Realty Trust Liberty Property Trust Macerich Company Mack-Cali Realty Corporation Mid-America Apartment Communities, Inc. Mission West Properties, Inc. One Liberty Properties, Inc. PS Business Parks, Inc. Parkway Properties, Inc. Pennsylvania Real Estate Investment Trust Post Properties, Inc. Presidential Realty Corporation ProLogis Ramco-Gershenson Properties Trust Regency Centers Corporation Roberts Realty Investors, Inc. SL Green Realty Corp. Saul Centers, Inc. St. Joe Company Tanger Factory Outlet Centers, Inc. Taubman Centers, Inc. UDR, Inc. Urstadt Biddle Properties Inc. Vornado Realty Trust Weingarten Realty Investors Winthrop Realty Trust Ticker AMB AKR ADC ARE AQQ ASN AEC AVB BRE BMR BXP BDN CBL CPT CLP OFC CUZ DDR DLR DRE EGP EQY EQR ESS FRT FMP FR FPO FCE.A GGP GRT HIW HME IRC KRC KRG LXP LRY MAC CLI MAA MSW OLP PSB PKY PEI PPS PDL.A PLD RPT REG RPI SLG BFS JOE SKT TCO UDR UBA VNO WRI FUR 52