SEC Info  
  Home     Search     My Interests     Help     Sign In     Please Sign In  

Tiaa Real Estate Account · 10-Q · For 9/30/07

Filed On 11/14/07 5:29pm ET   ·   SEC File 33-92990   ·   Accession Number 930413-7-8722

  in   Show  and 
  As Of               Filer                 Filing     As/For/On Docs:Pgs              Issuer               Agent

11/14/07  Tiaa Real Estate Account          10-Q        9/30/07    3:135                                    Command Financi..Corp/FA

Quarterly Report   ·   Form 10-Q
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 10-Q        Quarterly Report                                    HTML    979K 
 2: EX-31       Certification per Sarbanes-Oxley Act (Section 302)  HTML     13K 
 3: EX-32       Certification per Sarbanes-Oxley Act (Section 906)  HTML      8K 


10-Q   ·   Quarterly Report
Document Table of Contents

Page (sequential) | (alphabetic) Top
 
11st Page
3Statements of Assets and Liabilities
4Statements of Operations
5Statements of Changes in Net Assets
6Statements of Cash Flows
7Notes to the Financial Statements
15Statement of Investments

This is an EDGAR HTML document rendered as filed.  [ Alternative Formats ]

10-Q1st "Page" of 58TOCTopPreviousNextBottomJust 1st
 
Sponsored Ads...


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10 - Q

(Mark One)
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2007

OR

o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ________________________ to ________________________

Commission File Numbers 33-92990, 333-13477, 333-22809, 333-59778, 333-83964,
333-113602, 333-121493, 333-132580 and 333-141513

TIAA REAL ESTATE ACCOUNT
(Exact name of registrant as specified in its charter)

NEW YORK
(State or other jurisdiction of
incorporation or organization)

NOT APPLICABLE
(IRS Employer Identification No.)

C/O TEACHERS INSURANCE AND
ANNUITY ASSOCIATION OF AMERICA
730 THIRD AVENUE
NEW YORK, NEW YORK
(address of principal executive offices)

10017-3206
(Zip code)

(212) 490-9000
(Registrant’s telephone number including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

 

 

 

 

Yes x

No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check one):

 

 

 

 

 

o Large accelerated filer

o Accelerated filer

x Non-accelerated filer

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

 

 

 

 

Yes o

No x




10-Q2nd "Page" of 58TOC1stPreviousNextBottomJust 2nd

PART I. FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS.

INDEX TO UNAUDITED FINANCIAL STATEMENTS
TIAA REAL ESTATE ACCOUNT
SEPTEMBER 30, 2007

 

 

 

Page

 


 

 

Statements of Assets and Liabilities

3

 

 

Statements of Operations

4

 

 

Statements of Changes in Net Assets

5

 

 

Statements of Cash Flows

6

 

 

Notes to the Financial Statements

7

 

 

Statement of Investments

15

2


10-Q3rd "Page" of 58TOC1stPreviousNextBottomJust 3rd

TIAA REAL ESTATE ACCOUNT
 STATEMENTS OF ASSETS AND LIABILITIES

 

 

 

 

 

 

 

 

 

 

September 30,
2007

 

December 31,
2006

 

 

 


 


 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments, at value:

 

 

 

 

 

 

 

Real estate properties
(cost: $9,618,488,222 and $9,462,471,032)

 

$

11,723,974,188

 

$

10,743,487,689

 

Real estate joint ventures and limited partnerships
(cost: $2,324,766,614 and $1,413,322,924)

 

 

3,079,833,009

 

 

1,948,028,002

 

Marketable securities:

 

 

 

 

 

 

 

Real estate-related
(cost: $457,504,754 and $569,326,795)

 

 

524,999,429

 

 

704,922,323

 

Other
(cost: $3,117,789,691 and $2,038,681,194)

 

 

3,117,461,977

 

 

2,038,938,210

 

Mortgage loans receivable
(cost: $75,000,000 and $75,000,000)

 

 

74,643,787

 

 

74,660,626

 

 

 



 



 

Total investments
(cost: $15,593,549,281 and $13,558,801,945)

 

 

18,520,912,390

 

 

15,510,036,850

 

Cash

 

 

436,813

 

 

3,585,145

 

Due from investment advisor

 

 

9,251,311

 

 

8,461,793

 

Other

 

 

241,391,685

 

 

237,877,545

 

 

 



 



 

TOTAL ASSETS

 

 

18,771,992,199

 

 

15,759,961,333

 

 

 



 



 

LIABILITIES

 

 

 

 

 

 

 

Mortgage loans payable—Note 4

 

 

1,408,679,606

 

 

1,437,149,148

 

(principal outstanding: $1,384,486,139 and $1,384,920,990)

 

 

 

 

 

 

 

Payable for securities transactions

 

 

191,039

 

 

1,219,323

 

Accrued real estate property level expenses

 

 

174,920,425

 

 

169,657,402

 

Security deposits held

 

 

25,165,323

 

 

19,242,948

 

 

 



 



 

TOTAL LIABILITIES

 

 

1,608,956,393

 

 

1,627,268,821

 

 

 



 



 

NET ASSETS

 

 

 

 

 

 

 

Accumulation Fund

 

 

16,681,325,303

 

 

13,722,700,176

 

Annuity Fund

 

 

481,710,503

 

 

409,992,336

 

 

 



 



 

TOTAL NET ASSETS

 

$

17,163,035,806

 

$

14,132,692,512

 

 

 



 



 

NUMBER OF ACCUMULATION UNITS OUTSTANDING — Notes 5 and 6

 

 

54,717,809

 

 

50,146,354

 

 

 



 



 

NET ASSET VALUE, PER ACCUMULATION UNIT — Note 5

 

$

304.86

 

$

273.65

 

 

 



 



 

See notes to the financial statements.

3


10-Q4th "Page" of 58TOC1stPreviousNextBottomJust 4th

TIAA REAL ESTATE ACCOUNT
 STATEMENTS OF OPERATIONS
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the
Three Months Ended
September 30,

 

For the
Nine Months Ended
September 30,

 

 

 


 


 

 

 

2007

 

2006

 

2007

 

2006

 

 

 


 


 


 


 

INVESTMENT INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate income, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

247,366,919

 

$

223,015,930

 

$

744,643,397

 

$

609,200,607

 

 

 



 



 



 



 

Real estate property level expenses and taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

60,950,679

 

 

54,076,833

 

 

187,232,406

 

 

150,359,730

 

Real estate taxes

 

 

31,290,464

 

 

30,310,754

 

 

95,809,647

 

 

81,479,521

 

Interest expense

 

 

20,954,810

 

 

18,081,456

 

 

62,623,539

 

 

50,765,565

 

 

 



 



 



 



 

Total real estate property level expenses and taxes

 

 

113,195,953

 

 

102,469,043

 

 

345,665,592

 

 

282,604,816

 

 

 



 



 



 



 

Real estate income, net

 

 

134,170,966

 

 

120,546,887

 

 

398,977,805

 

 

326,595,791

 

Income from real estate joint ventures and limited partnerships

 

 

21,830,430

 

 

16,950,343

 

 

68,271,418

 

 

41,503,508

 

Interest

 

 

36,065,645

 

 

32,013,242

 

 

86,780,476

 

 

84,582,597

 

Dividends

 

 

3,836,415

 

 

3,282,089

 

 

8,836,127

 

 

10,505,607

 

 

 



 



 



 



 

TOTAL INCOME

 

 

195,903,456

 

 

172,792,561

 

 

562,865,826

 

 

463,187,503

 

 

 



 



 



 



 

Expenses—Note 2:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment advisory charges

 

 

14,004,626

 

 

7,687,795

 

 

39,230,289

 

 

20,238,400

 

Administrative and distribution charges

 

 

17,312,505

 

 

13,055,491

 

 

48,256,387

 

 

33,062,211

 

Mortality and expense risk charges

 

 

2,104,282

 

 

1,644,357

 

 

5,860,698

 

 

5,184,861

 

Liquidity guarantee charges

 

 

6,715,756

 

 

972,795

 

 

12,396,587

 

 

2,835,028

 

 

 



 



 



 



 

TOTAL EXPENSES

 

 

40,137,169

 

 

23,360,438

 

 

105,743,961

 

 

61,320,500

 

 

 



 



 



 



 

INVESTMENT INCOME, NET

 

 

155,766,287

 

 

149,432,123

 

 

457,121,865

 

 

401,867,003

 

 

 



 



 



 



 

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS AND MORTGAGE LOANS PAYABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

Net realized gain on:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate properties

 

 

31,853,317

 

 

61,997,788

 

 

97,905,283

 

 

61,362,095

 

Real estate joint ventures and limited partnerships

 

 

69,966,945

 

 

 

 

69,355,543

 

 

 

Marketable securities

 

 

14,305,449

 

 

5,251,755

 

 

37,550,398

 

 

2,942,022

 

 

 



 



 



 



 

Total realized gain on investments

 

 

116,125,711

 

 

67,249,543

 

 

204,811,224

 

 

64,304,117

 

 

 



 



 



 



 

Net change in unrealized appreciation (depreciation) on:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate properties

 

 

291,661,122

 

 

162,445,152

 

 

824,423,491

 

 

571,938,335

 

Real estate joint ventures and limited partnerships

 

 

39,937,870

 

 

34,216,780

 

 

246,541,696

 

 

204,041,590

 

Marketable securities

 

 

(11,707,811

)

 

41,871,470

 

 

(68,938,470

)

 

82,638,512

 

Mortgage loan receivable

 

 

(130,505

)

 

 

 

(16,839

)

 

 

Mortgage loans payable

 

 

7,029,926

 

 

(15,156,423

)

 

28,461,171

 

 

9,080,182

 

 

 



 



 



 



 

Net change in unrealized appreciation on investments and mortgage loans payable

 

 

326,790,602

 

 

223,376,979

 

 

1,030,471,049

 

 

867,698,619

 

 

 



 



 



 



 

NET REALIZED AND UNREALIZED

 

 

 

 

 

 

 

 

 

 

 

 

 

GAIN ON INVESTMENTS AND

 

 

 

 

 

 

 

 

 

 

 

 

 

MORTGAGE LOANS PAYABLE

 

 

442,916,313

 

 

290,626,522

 

 

1,235,282,273

 

 

932,002,736

 

 

 



 



 



 



 

NET INCREASE IN NET ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

RESULTING FROM OPERATIONS

 

$

598,682,600

 

$

440,058,645

 

$

1,692,404,138

 

$

1,333,869,739

 

 

 



 



 



 



 

See notes to the financial statements.

4


10-Q5th "Page" of 58TOC1stPreviousNextBottomJust 5th

TIAA REAL ESTATE ACCOUNT
 STATEMENTS OF CHANGES IN NET ASSETS
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the
Three Months Ended
September 30,

 

For the
Nine Months Ended
September 30,

 

 

 


 


 

 

 

2007

 

2006

 

2007

 

2006

 

 

 


 


 


 


 

FROM OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment income, net

 

$

155,766,287

 

$

149,432,123

 

$

457,121,865

 

$

401,867,003

 

Net realized gain on investments

 

 

116,125,711

 

 

67,249,543

 

 

204,811,224

 

 

64,304,117

 

Net change in unrealized appreciation on investments and mortgage loans payable

 

 

326,790,602

 

 

223,376,979

 

 

1,030,471,049

 

 

867,698,619

 

 

 



 



 



 



 

NET INCREASE IN NET ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

RESULTING FROM OPERATIONS

 

 

598,682,600

 

 

440,058,645

 

 

1,692,404,138

 

 

1,333,869,739

 

 

 



 



 



 



 

FROM PARTICIPANT TRANSACTIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

Premiums

 

 

287,415,755

 

 

269,925,133

 

 

894,585,299

 

 

800,921,075

 

Net transfers from TIAA

 

 

29,116,737

 

 

66,861,292

 

 

138,916,762

 

 

166,953,939

 

Net transfers from CREF Accounts

 

 

162,520,848

 

 

461,228,155

 

 

806,742,549

 

 

1,071,658,469

 

Net transfers from (to) TIAA-CREF Institutional Mutual Funds

 

 

8,829,810

 

 

16,003,362

 

 

(19,745,376

)

 

9,978,296

 

Annuity and other periodic payments

 

 

(26,101,004

)

 

(14,067,889

)

 

(62,826,255

)

 

(40,671,728

)

Withdrawals and death benefits

 

 

(147,394,230

)

 

(99,632,532

)

 

(419,733,823

)

 

(296,587,055

)

 

 



 



 



 



 

NET INCREASE IN NET ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

RESULTING FROM PARTICIPANT

 

 

 

 

 

 

 

 

 

 

 

 

 

TRANSACTIONS

 

 

314,387,916

 

 

700,317,521

 

 

1,337,939,156

 

 

1,712,252,996

 

 

 



 



 



 



 

NET INCREASE IN NET ASSETS

 

 

913,070,516

 

 

1,140,376,166

 

 

3,030,343,294

 

 

3,046,122,735

 

NET ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

 

16,249,965,290

 

 

12,454,457,671

 

 

14,132,692,512

 

 

10,548,711,102

 

 

 



 



 



 



 

End of period

 

$

17,163,035,806

 

$

13,594,833,837

 

$

17,163,035,806

 

$

13,594,833,837

 

 

 



 



 



 



 

See notes to the financial statements.

5


10-Q6th "Page" of 58TOC1stPreviousNextBottomJust 6th

TIAA REAL ESTATE ACCOUNT
 STATEMENTS OF CASH FLOWS
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the
Three Months Ended
September 30,

 

For the
Nine Months Ended
September 30,

 

 

 


 


 

 

 

2007

 

2006

 

2007

 

2006

 

 

 


 


 


 


 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase in net assets resulting from operations

 

$

598,682,600

 

$

440,058,645

 

$

1,692,404,138

 

$

1,333,869,739

 

Adjustments to reconcile net increase in net assets resulting from operations to net cash used in operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of real estate properties

 

 

 

 

(316,699,126

)

 

(402,344,789

)

 

(1,255,685,781

)

Amortization of discount on debt

 

 

133,747

 

 

91,956

 

 

396,915

 

 

330,917

 

Capital improvements on real estate properties

 

 

(27,594,153

)

 

(35,953,796

)

 

(88,682,937

)

 

(88,747,063

)

Proceeds from sale of real estate properties

 

 

146,045,000

 

 

234,440,000

 

 

432,870,000

 

 

234,440,000

 

Increase in other investments

 

 

(610,085,068

)

 

(725,800,859

)

 

(1,745,896,712

)

 

(1,076,869,945

)

Increase in mortgage loan receivable

 

 

 

 

 

 

 

 

(75,000,000

)

Decrease (increase) in other assets

 

 

18,371,937

 

 

(35,460,999

)

 

(4,303,658

)

 

(59,030,183

)

Increase (decrease) in accrued real estate property level expenses and taxes

 

 

(5,570,635

)

 

(110,906,601

)

 

5,263,023

 

 

49,059,092

 

Increase (decrease) in security deposits held

 

 

(160,642

)

 

292,388

 

 

5,922,375

 

 

1,864,064

 

Increase (decrease) in other liabilities

 

 

191,039

 

 

2,140,731

 

 

(1,028,284

)

 

5,711,877

 

Net realized gain on investments

 

 

(116,125,711

)

 

(67,249,543

)

 

(204,811,224

)

 

(64,304,117

)

Unrealized gain on investments and mortgage loans payable

 

 

(326,790,602

)

 

(223,376,979

)

 

(1,030,471,049

)

 

(867,698,619

)

 

 



 



 



 



 

NET CASH USED IN

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING ACTIVITIES

 

 

(322,902,488

)

 

(838,424,183

)

 

(1,340,682,202

)

 

(1,862,060,019

)

 

 



 



 



 



 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage loan acquired

 

 

 

 

 

 

 

 

153,000,000

 

Principal payments on mortgage loans payable

 

 

(133,363

)

 

(124,930

)

 

(405,286

)

 

(217,561

)

Premiums

 

 

287,415,755

 

 

269,925,133

 

 

894,585,299

 

 

800,921,075

 

Net transfers from TIAA

 

 

29,116,737

 

 

66,861,292

 

 

138,916,762

 

 

166,953,939

 

Net transfers from CREF Accounts

 

 

162,520,848

 

 

461,228,155

 

 

806,742,549

 

 

1,071,658,469

 

Net transfers from (to) TIAA-CREF Institutional Mutual Funds

 

 

8,829,810

 

 

16,003,362

 

 

(19,745,376

)

 

9,978,296

 

Annuity and other periodic payments

 

 

(26,101,004

)

 

(14,067,889

)

 

(62,826,255

)

 

(40,671,728

)

Withdrawals and death benefits

 

 

(147,394,230

)

 

(99,632,532

)

 

(419,733,823

)

 

(296,587,055

)

 

 



 



 



 



 

NET CASH PROVIDED BY

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

314,254,553

 

 

700,192,591

 

 

1,337,533,870

 

 

1,865,035,435

 

 

 



 



 



 



 

NET INCREASE IN CASH

 

 

(8,647,935

)

 

(138,231,592

)

 

(3,148,332

)

 

2,975,416

 

CASH

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

 

9,084,748

 

 

142,418,378

 

 

3,585,145

 

 

1,211,370

 

 

 



 



 



 



 

End of period

 

$

436,813

 

$

4,186,786

 

 

436,813

 

$

4,186,786

 

 

 



 



 



 



 

SUPPLEMENTAL DISCLOSURES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

20,845,761

 

$

16,502,547

 

 

62,196,334

 

$

49,262,556

 

 

 



 



 



 



 

Debt assumed in acquisition of properties

 

$

 

$

141,250,559

 

$

 

$

253,950,559

 

 

 



 



 



 



 

See notes to the financial statements.

6


10-Q7th "Page" of 58TOC1stPreviousNextBottomJust 7th

TIAA REAL ESTATE ACCOUNT
 NOTES TO THE FINANCIAL STATEMENTS

(1) Organization and Significant Accounting Policies

Business

The TIAA Real Estate Account (“Account”) is a segregated investment account of Teachers Insurance and Annuity Association of America (“TIAA”) and was established by resolution of TIAA’s Board of Trustees on February 22, 1995, under the insurance laws of the State of New York, for the purpose of funding variable annuity contracts issued by TIAA. The investment objective of the Account is a favorable long-term rate of return primarily through rental income and capital appreciation from real estate investments owned by the Account. The Account holds real estate properties directly and through wholly-owned subsidiaries. The Account also holds interests in real estate joint ventures and limited partnerships in which the Account does not hold a controlling interest; as such, they are not consolidated for financial statement purposes. The Account also invests in mortgage loans receivable collateralized by commercial real estate properties. The Account also invests in publicly-traded securities and other instruments to maintain adequate liquidity for operating expenses, capital expenditures and benefit payments.

The financial statements were prepared in accordance with accounting principles generally accepted in the United States of America which may require the use of estimates made by management. Actual results may vary from those estimates. The following is a summary of the significant accounting policies of the Account.

Basis of Presentation

The accompanying financial statements include the Account and those subsidiaries wholly-owned by TIAA for the benefit of the Account. All significant intercompany accounts and transactions have been eliminated in consolidation.

Reclassifications

In the third quarter of 2007, the Account determined that its pro rata share of 2006 undistributed earnings from joint venture investments totaling approximately $23 million was reported as Income from real estate joint ventures and limited partnerships for the three and nine months ended September 30, 2006 when the Account should have reported this amount as unrealized appreciation on real estate joint ventures and limited partnerships. Accordingly, the Statement of Operations for the three and nine months ended September 30, 2006 has been adjusted to reflect a reclassification of these undistributed earnings to unrealized appreciation on real estate joint ventures and limited partnerships equal to this amount. There is no impact to the Account’s total assets, total net assets or net asset value per accumulation unit for the periods presented as a result of this reclassification.

Certain other prior period amounts have been reclassified to conform to the current presentation. These reclassifications did not affect the total assets, total net assets or net increase in net assets previously reported.

Valuation of Real Estate Properties

Investments in real estate properties are stated at fair value, as determined in accordance with procedures approved by the Investment Committee of the TIAA Board of Trustees and in accordance with the responsibilities of the Board as a whole; accordingly, the Account does not record depreciation. Fair value for real estate properties is defined as the most probable price for which a property will sell in a competitive market under all conditions requisite to a fair sale. Determination of fair value involves judgment because the actual market value of real estate can be determined only by negotiation between the parties in a sales transaction. Real estate properties owned by the Account are initially valued at their respective purchase prices (including acquisition costs). Subsequently, the properties are valued on a quarterly cycle with an independent appraisal value completed for each real estate property at least once a year. An independent fiduciary, Real Estate Research Corporation, has been appointed by a special subcommittee of TIAA’s

7


10-Q8th "Page" of 58TOC1stPreviousNextBottomJust 8th

Board of Trustees. The independent fiduciary must approve all independent appraisers used by the Account. TIAA’s appraisal staff performs the other quarterly valuations for each real estate property and updates the property value as appropriate. The appraisals are performed in accordance with Uniform Standards of Professional Appraisal Practices (USPAP), the real estate appraisal industry standards created by The Appraisal Foundation. Real estate appraisals are estimates of property values based on a professional’s opinion. The independent fiduciary can also require additional appraisals if a property’s value has changed materially and such change is not reflected in the quarterly valuation review, or otherwise to ensure that the Account is valued appropriately. The independent fiduciary must also approve an appraisal where a property’s value changed by more than 6% from the most recent independent annual appraisal, more than 4% within any calendar quarter or more than 2% since the prior month. When a real estate property is subject to a mortgage, the mortgage is valued independently of the property and its fair value is reported separately. The independent fiduciary reviews and approves mortgage valuation adjustments which exceed certain prescribed limits before such adjustments are recorded by the Account. The Account continues to use the revised value for each real estate property and mortgage loan payable to calculate the Account’s daily net asset value until the next valuation review or appraisal.

Valuation of Real Estate Joint Ventures and Limited Partnerships

Real estate joint ventures and limited partnerships are stated at the Account’s equity in the net assets of the underlying entities, and for the joint ventures, are adjusted to value their real estate holdings and mortgage notes payable at fair value. Upon the disposition of all real estate investments by an investee entity, the Account will continue to state its equity in the remaining net assets of the investee entity during the wind down period, if any, that occurs prior to the dissolution of the investee entity.

Valuation of Marketable Securities

Equity securities listed or traded on any national market or exchange are valued at the last sale price as of the close of the principal securities exchange on which such securities are traded or, if there is no sale, at the mean of the last bid and asked prices on such exchange.

Debt securities, other than money market instruments, are valued at the most recent bid price or the equivalent quoted yield for such securities (or those of comparable maturity, quality and type). Money market instruments, with maturities of one year or less, are valued in the same manner as debt securities or derived from a pricing matrix that has various types of money market instruments along one axis and various maturities along the other. Portfolio securities and limited partnership interests for which market quotations are not readily available are valued at fair value as determined in good faith under the direction of the Investment Committee of the TIAA Board of Trustees and in accordance with the responsibilities of the Board as a whole.

Mortgage Loans Receivable

Mortgage loans receivable are initially valued at the face amount of the mortgage loan funding as representative of fair value. Subsequently, mortgage loans receivable are valued quarterly based on market factors, such as market interest rates and spreads for comparable loans, and the performance of the underlying collateral.

Mortgage Loans Payable

Mortgage loans payable are stated at fair value. Estimated market values of mortgage loans payable are based on the amount at which the liability could be settled (either transferred or paid back) in a current transaction exclusive of direct transaction costs. Different assumptions or changes in future market conditions could significantly affect estimated market value. At times, the Account may assume debt in connection with the purchase of real estate. For debt assumed, the Account allocates a portion of the purchase price to the below- or above-market debt and amortizes the premium or discount over the remaining life of the debt.

8


10-Q9th "Page" of 58TOC1stPreviousNextBottomJust 9th

Foreign currency transactions and translation

Portfolio investments and other assets and liabilities denominated in foreign currencies are translated into U.S. dollars at the exchange rates prevailing at the end of the period. Purchases and sales of securities, income receipts and expense payments made in foreign currencies are translated into U.S. dollars at the exchange rates prevailing on the respective dates of the transactions. The effect of any changes in foreign currency exchange rates on portfolio investments and mortgage loans payable is included in the net realized and unrealized gains and losses on investments and mortgage loans payable. Net realized gains and losses on foreign currency transactions include maturities of forward foreign currency contracts, disposition of foreign currencies, and currency gains and losses between the accrual and receipt dates of portfolio investment income and between the trade and settlement dates of portfolio investment transactions.

Accumulation and Annuity Funds

The Accumulation Fund represents the net assets attributable to participants in the accumulation phase of their investment. The Annuity Fund represents the net assets attributable to the participants currently receiving annuity payments. The net increase or decrease in net assets from investment operations is apportioned between the accounts based upon their relative daily net asset values. Once an Account participant begins receiving lifetime annuity income benefits, monthly payment levels cannot be reduced as a result of the Account’s adverse mortality experience. In addition, the contracts are required to stipulate the maximum expense charge that can be assessed, which is equal to 2.50% of average net assets per year. The Account pays a fee to TIAA to assume these mortality and expense risks.

Accounting for Investments

Real estate transactions are accounted for as of the date on which the purchase or sale transactions for the real estate properties close (settlement date). The Account recognizes a gain on the sale of a real estate property to the extent that the contract sales price exceeds the cost-to-date of the property being sold. A loss occurs when the cost-to-date exceeds the sales price. Any accumulated unrealized gains and losses are reversed in the calculation of realized gains and losses.

Rent from real estate properties consists of all amounts earned under tenant operating leases, including base rent, recoveries of real estate taxes and other expenses and charges for miscellaneous services provided to tenants. Rental income is recognized in accordance with the billing terms of the lease agreements. The Account bears the direct expenses of the real estate properties owned. These expenses include, but are not limited to, fees to local property management companies, property taxes, utilities, maintenance, repairs, insurance, and other operating and administrative costs. An estimate of the net operating income earned from each real estate property is accrued by the Account on a daily basis and such estimates are adjusted when actual operating results are determined.

The Account has limited ownership interests in various real estate funds (limited partnerships and one limited liability corporation) and a private real estate investment trust (“REIT”) (collectively, the “limited partnerships”). The Account records its contributions as increases to the investments, and distributions from the investments are treated as either income or return of capital, as determined by the management of the limited partnerships. Unrealized gains and losses are calculated and recorded when the financial statements of the limited partnerships are received by the Account.

Income from real estate joint ventures is recorded based on the Account’s proportional interest of the income distributed by the joint venture. Income earned by the joint venture, but not yet distributed to the Account by the joint venture investment, is recorded as unrealized gains and losses on real estate joint ventures.

Transactions in marketable securities are accounted for as of the date the securities are purchased or sold (trade date). Interest income is recorded as earned and includes accrual of discount and amortization of premium as applicable. Dividend income is recorded on the ex-dividend date or as soon as the Account is informed of the dividend. Realized gains and losses on securities transactions are accounted for on the specific identification method.

9


10-Q10th "Page" of 58TOC1stPreviousNextBottomJust 10th

Federal Income Taxes

Based on provisions of the Internal Revenue Code, Section 817, the Account is taxed as a segregated asset account of TIAA and as such, the Account should incur no material federal income tax attributable to the net investment activity of the Account.

(2) Management Agreements and Arrangements

Investment advisory services for the Account are provided by TIAA employees, under the direction of TIAA’s Board of Trustees and its Investment Committee, pursuant to investment management procedures adopted by TIAA for the Account. TIAA’s investment management decisions for the Account are subject to review by the Account’s independent fiduciary. TIAA also provides all portfolio accounting and related services for the Account.

Administrative and distribution services for the Account are provided by TIAA-CREF Individual & Institutional Services, LLC (“Services”) pursuant to a Distribution and Administrative Services Agreement with the Account. Services, a wholly-owned subsidiary of TIAA, is a registered broker-dealer and a member of the Financial Industry Regulatory Authority.

TIAA and Services provide their services at cost. TIAA and Services receive payments from the Account on a daily basis according to formulas established each year with the objective of keeping the payments as close as possible to the Account’s expenses actually incurred. Any differences between actual expenses and the amounts paid by the Account are adjusted quarterly.

TIAA also provides a liquidity guarantee to the Account, for a fee, to ensure that sufficient funds are available to meet participant transfer and cash withdrawal requests in the event that the Account’s cash flows and liquid investments are insufficient to fund such requests. TIAA would fund any such transfer and withdrawal requests by purchasing accumulation units in the Account. TIAA also receives a fee for assuming certain mortality and expense risks.

The expenses for the services noted above that are provided to the Account by TIAA and Services are identified in the accompanying Statements of Operations and are reflected in the Condensed Financial Information disclosed in Note 5.

(3) Investment in Joint Ventures and Limited Partnerships

The Account owns interests in several real estate properties through joint ventures and receives distributions and allocations of profits and losses from the joint ventures based on the Account’s ownership interest percentages. Several of these joint ventures have mortgage notes payable on the properties owned. At September 30, 2007, the Account held 13 joint venture investments with ownership interest percentages that ranged from 50% to 85%. The Account’s allocated portion of the mortgage notes payable was $1,982,683,169 and $472,167,225 at September 30, 2007 and December 31, 2006, respectively. The Account’s equity in the joint ventures at September 30, 2007 and December 31, 2006 was $2,750,873,546 and $1,668,744,951, respectively. A condensed summary of the financial position and results of operations of the joint ventures as a whole is shown below.

 

 

 

 

 

 

 

 

 

 

September 30, 2007

 

December 31, 2006

 

 

 


 


 

 

 

(Unaudited)

 

 

 

 

Assets

 

 

 

 

 

 

 

Real estate properties, at value

 

$

6,831,485,494

 

$

3,650,902,513

 

Other assets

 

 

230,568,474

 

 

101,949,855

 

 

 



 



 

Total assets

 

$

7,062,053,968

 

$

3,752,852,368

 

 

 



 



 

Liabilities and Equity

 

 

 

 

 

 

 

Mortgage loans payable, at value

 

$

2,644,780,828

 

$

875,560,195

 

Other liabilities

 

 

173,154,831

 

 

74,287,727

 

 

 



 



 

Total liabilities

 

 

2,817,935,659

 

 

949,847,922

 

Equity

 

 

4,244,118,309

 

 

2,803,004,446

 

 

 



 



 

Total liabilities and equity

 

$

7,062,053,968

 

$

3,752,852,368

 

 

 



 



 

10


10-Q11th "Page" of 58TOC1stPreviousNextBottomJust 11th

 

 

 

 

 

 

 

 

 

 

For the Nine
Months Ended
September 30, 2007

 

Year Ended
December 31, 2006

 

 

 


 


 

 

 

(Unaudited)

 

 

 

Operating Revenues and Expenses

 

 

 

 

 

 

 

Revenues

 

$

396,567,491

 

$

299,078,956

 

Expenses

 

 

227,472,971

 

 

157,686,944

 

 

 



 



 

Excess of revenues over expenses

 

$

169,094,520

 

$

141,392,012

 

 

 



 



 

The Account invests in limited partnerships that own real estate properties and receives distributions from the limited partnerships based on the Account’s ownership interest percentages. At September 30, 2007, the Account held five limited partnership investments with ownership interest percentages that ranged from 5.27% to 18.45%. The Account’s investment in limited partnerships was $328,959,463 and $279,283,051 at September 30, 2007 and December 31, 2006, respectively.

(4) Mortgage Loans Payable

At September 30, 2007, the Account had outstanding mortgage loans payable on the following properties:

 

 

 

 

 

 

 

 

 

 

 

Property

 

Interest
Rate Percentage

 

Amount
September 30,
2007

 

Due

 


 


 


 


 

 

 

 

 

(Unaudited)

 

 

 

 

50 Fremont

 

 

6.40 paid monthly

 

$

135,000,000

 

 

August 21, 2013

 

Ontario Industrial Portfolio (a,b)

 

 

7.42 paid monthly

 

 

8,969,843

 

 

May 1, 2011

 

Fourth & Madison

 

 

6.40 paid monthly

 

 

145,000,000

 

 

August 21, 2013

 

1001 Pennsylvania Ave

 

 

6.40 paid monthly

 

 

210,000,000

 

 

August 21, 2013

 

99 High Street

 

 

5.5245 paid monthly

 

 

185,000,000

 

 

November 11, 2015

 

Reserve at Sugarloaf (a)

 

 

5.49 paid monthly

 

 

25,980,397

 

 

June 1, 2013

 

1 & 7 Westferry Circus

 

 

5.4003 paid quarterly (c)

 

 

232,585,340

 

 

November 15, 2012

 

Lincoln Centre

 

 

5.51 paid monthly

 

 

153,000,000

 

 

February 1, 2016

 

Wilshire Rodeo Plaza (b)

 

 

5.28 paid monthly

 

 

112,700,000

 

 

April 11, 2014

 

1401 H Street (b)

 

 

5.97 paid monthly

 

 

115,000,000

 

 

December 7, 2014

 

South Frisco Village (b)

 

 

5.85 paid monthly

 

 

26,250,559

 

 

June 1, 2013

 

Publix at Weston Commons (b)

 

 

5.08 paid monthly

 

 

35,000,000

 

 

January 1, 2036

 

 

 

   

 



 

   

 

Total principal outstanding

 

 

 

 

$

1,384,486,139

 

 

 

 

Unamortized discount

 

 

 

 

 

(4,880,499

)

 

 

 

 

 

 

 

 



 

 

 

 

Amortized cost

 

 

 

 

 

1,379,605,640

 

 

 

 

Fair value adjustment

 

 

 

 

 

29,073,966

 

 

 

 

 

 

 

 

 



 

 

 

 

Total mortgage loans payable

 

 

 

 

$

1,408,679,606

 

 

 

 

 

 

 

 

 



 

 

 

 


 

 

(a)

The mortgage is adjusted monthly for principal payments.

 

 

(b)

The mortgage was acquired at a discount and is amortized monthly.

 

 

(c)

The mortgage is denominated in British pounds and the principal has been converted to U.S. dollars at the exchange rate on the funding date. The quarterly payments are interest only, with a balloon payment at maturity. The interest rate is fixed.

11


10-Q12th "Page" of 58TOC1stPreviousNextBottomJust 12th

(5) Condensed Financial Information

Selected condensed financial information for an Accumulation Unit of the Account is presented below.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the
Nine Months
Ended
September 30,
2007(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 31,

 

 

 

 


 

 

 

 

2006

 

2005

 

2004

 

2003

 

 

 


 


 


 


 


 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

Per Accumulation Unit data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

13.501

 

$

16.717

 

$

15.604

 

$

13.422

 

$

15.584

 

Real estate property level expenses and taxes

 

 

6.267

 

 

7.807

 

 

7.026

 

 

5.331

 

 

5.890

 

 

 



 



 



 



 



 

Real estate income, net

 

 

7.234

 

 

8.910

 

 

8.578

 

 

8.091

 

 

9.694

 

Other income

 

 

2.971

 

 

4.409

 

 

3.602

 

 

3.341

 

 

2.218

 

 

 



 



 



 



 



 

Total income

 

 

10.205

 

 

13.319

 

 

12.180

 

 

11.432

 

 

11.912

 

Expense charges(2)

 

 

1.917

 

 

1.671

 

 

1.415

 

 

1.241

 

 

1.365

 

 

 



 



 



 



 



 

Investment income, net

 

 

8.288

 

 

11.648

 

 

10.765

 

 

10.191

 

 

10.547

 

Net realized and unrealized gain on investments and mortgage loans payable

 

 

22.920

 

 

22.052

 

 

18.744

 

 

13.314

 

 

2.492

 

 

 



 



 



 



 



 

Net increase in Accumulation Unit Value

 

 

31.208

 

 

33.700

 

 

29.509

 

 

23.505

 

 

13.039

 

Accumulation Unit Value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

 

273.653

 

 

239.953

 

 

210.444

 

 

186.939

 

 

173.900

 

 

 



 



 



 



 



 

End of period

 

$

304.861

 

$

273.653

 

$

239.953

 

$

210.444

 

$

186.939

 

 

 



 



 



 



 



 

 

Total return

 

 

11.40

%

 

14.04

%

 

14.02

%

 

12.57

%

 

7.50

%

Ratios to Average Net Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses(2)

 

 

0.68

%

 

0.67

%

 

0.63

%

 

0.63

%

 

0.76

%

Investment income, net

 

 

2.94

%

 

4.68

%

 

4.82

%

 

5.17

%

 

5.87

%

 

Portfolio turnover rate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate properties

 

 

4.70

%

 

3.62

%

 

6.72

%

 

2.32

%

 

5.12

%

Marketable securities

 

 

9.30

%

 

51.05

%

 

77.63

%

 

143.47

%

 

71.83

%

Accumulation Units outstanding at end of period (in thousands)

 

 

54,718

 

 

50,146

 

 

42,623

 

 

33,338

 

 

24,724

 

 

Net assets end of period (in thousands)

 

$

17,163,036

 

$

14,132,693

 

$

10,548,711

 

$

7,245,550

 

$

4,793,422

 


 

 

(1)

Per share amounts and percentages for the interim period have not been annualized.

 

 

(2)

Expense charges per Accumulation Unit and the Ratio of Expenses to Average Net Assets exclude real estate property level expenses. If the real estate property level expenses were included, the expense charge per Accumulation Unit for the nine months ended September 30, 2007 would be $8.184 ($9.478, $8.441, $6.572, and $7.255 for the years ended December 31, 2006, 2005, 2004, and 2003, respectively), and the Ratio of Expenses to Average Net Assets for the nine months ended September 30, 2007 would be 2.90% (3.81%, 3.78%, 3.33%, and 4.04% for the years ended December 31, 2006, 2005, 2004, and 2003, respectively).

12


10-Q13th "Page" of 58TOC1stPreviousNextBottomJust 13th

(6) Accumulation Units

Changes in the number of Accumulation Units outstanding were as follows:

 

 

 

 

 

 

 

 

 

 

For the
Nine Months
Ended
September 30, 2007

 

For the Year Ended
December 31, 2006

 

 

 


 


 

 

 

(Unaudited)

 

 

 

Credited for premiums

 

 

2,885,849

 

 

4,056,196

 

Net units credited for transfers, net disbursements and amounts applied to the Annuity Fund

 

 

1,685,606

 

 

3,466,667

 

Accumulation units outstanding:

 

 

 

 

 

 

 

Beginning of period

 

 

50,146,354

 

 

42,623,491

 

 

 



 



 

End of period

 

 

54,717,809

 

 

50,146,354

 

 

 



 



 

(7) Commitments

During the normal course of business, the Account enters into discussions and agreements to purchase or sell real estate properties. As of September 30, 2007, the Account has an outstanding commitment to purchase one office building in California for approximately $127.5 million.

In addition, the Account had outstanding commitments to purchase interests in five limited partnerships and to purchase shares in a private real estate equity investment trust. As of September 30, 2007, $37.6 million remains to be funded under these commitments.

The Account is party to various other claims and routine litigation arising in the ordinary course of business. Management of the Account does not believe that the results of any such claims or litigation, individually, or in the aggregate, will have a material effect on our business, financial position, or results of operations.

(8) New Accounting Pronouncements

In September 2006, the Financial Accounting Standards Board (“FASB”) issued Statement No. 157, “Fair Value Measurements.” This Statement defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and requires additional disclosures about fair value measurements. This Statement does not require any new fair value measurements, but the application of this Statement could change current practices in determining fair value. The Account plans to adopt this Statement effective January 1, 2008. The Account has assessed the impact of Statement No. 157 and does not expect it to significantly change the Account’s financial position or results of operations when implemented.

In February 2007, the FASB issued Statement No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities.” This Statement permits entities to choose to measure many financial instruments and certain other items at fair value and is expected to expand the use of fair value measurement. The Statement is effective for fiscal years beginning after November 15, 2007. The Account plans to adopt Statement No. 159, starting in fiscal year 2008. The Account has assessed the impact of Statement No. 159 and does not expect it to significantly change the Account’s financial position or results of operations.

In June 2007, the Accounting Standards Executive Committee (“ACSEC”) of the American Institute of Certified Public Accountants (“AICPA”) issued Statement of Position (SOP) 07-1, Clarification of the Scope of

13


10-Q14th "Page" of 58TOC1stPreviousNextBottomJust 14th

the Audit and Accounting Guide Investment Companies and Accounting by Parent Companies and Equity Method Investors for Investments in Investment Companies. The SOP clarifies which entities are required to apply the provisions of the Investment Companies Audit and Accounting Guide (“Guide”) and provides guidance on accounting by parent companies and equity method investors for investments in investment companies. The SOP is effective for fiscal years beginning on or after December 15, 2007. Management of the Account has performed an analysis of the requirements of the SOP and anticipates that the Account would be classified as an investment company upon the effective date of the SOP.

(9) Subsequent Events

In October 2007, the FASB deliberated a partial deferral of the effective date for Statement No. 157 as well as an indefinite deferral of SOP 07-1. The FASB intends to issue guidance on which entities may receive the deferral. Management will monitor the FASB developments in regard to such potential deferrals or partial deferrals of the new accounting standards.

14


10-Q15th "Page" of 58TOC1stPreviousNextBottomJust 15th

TIAA REAL ESTATE ACCOUNT
 STATEMENT OF INVESTMENTS
September 30, 2007 and December 31, 2006

REAL ESTATE PROPERTIES—63.30% and 69.27%

 

 

 

 

 

 

 

 

 

 

Value

 

 

 


 

Location / Description

 

2007

 

2006

 


 


 


 

 

 

(Unaudited)

 

 

 

Alabama:

 

 

 

 

 

 

 

Inverness Center—Office building

 

$

123,507,285

 

$

112,256,914

 

Arizona:

 

 

 

 

 

 

 

Camelback Center—Office building

 

 

76,545,000

 

 

 

Kierland Apartment Portfolio—Apartments

 

 

206,248,188

 

 

206,100,000

 

Mountain RA Industrial Portfolio—Industrial building

 

 

 

 

6,605,429

 

Phoenix Apartment Portfolio—Apartments

 

 

182,695,052

 

 

182,900,000

 

California:

 

 

 

 

 

 

 

3 Hutton Centre Drive—Office building

 

 

64,200,000

 

 

59,011,323

 

9 Hutton Centre—Office building

 

 

37,550,778

 

 

29,000,000

 

50 Fremont—Office building

 

 

470,089,550

(1)

 

421,000,000

(1)

88 Kearny Street—Office building

 

 

107,085,197

 

 

90,310,024

 

980 9th Street and 1010 8th Street—Office building

 

 

175,975,014

 

 

168,000,000

 

Rancho Cucamonga Industrial Portfolio—Industrial building

 

 

121,521,470

 

 

109,000,000

 

Capitol Place—Office building

 

 

52,700,000

 

 

50,331,828

 

Centerside I—Office building

 

 

68,000,000

 

 

67,000,000

 

Centre Pointe and Valley View—Industrial building

 

 

34,122,731

 

 

32,385,980

 

Eastgate Distribution Center—Industrial building

 

 

 

 

25,558,962

 

Embarcadero Center West—Office building

 

 

246,639,084

 

 

231,000,000

 

Larkspur Courts—Apartments

 

 

104,000,000

 

 

93,043,346

 

Northern CA RA Industrial Portfolio—Industrial building

 

 

68,084,656

 

 

71,317,741

 

Ontario Industrial Portfolio—Industrial building

 

 

326,823,623

(1)

 

298,045,226

(1)

Regents Court—Apartments

 

 

69,000,000

 

 

67,800,000

 

Southern CA RA Industrial Portfolio—Industrial building

 

 

110,045,553

 

 

97,558,473

 

The Legacy at Westwood—Apartments

 

 

127,006,411

 

 

110,231,593

 

Wellpoint—Office building

 

 

50,000,000

 

 

49,000,000

 

Westcreek—Apartments

 

 

38,117,099

 

 

35,300,000

 

West Lake North Business Park—Office building

 

 

68,500,000

 

 

61,000,000

 

Westwood Marketplace—Shopping center

 

 

95,706,625

 

 

91,467,954

 

Wilshire Rodeo Plaza—Office building

 

 

212,305,544

(1)

 

204,084,734

(1)

Colorado:

 

 

 

 

 

 

 

Palomino Park—Apartments

 

 

194,000,000

 

 

184,000,000

 

The Lodge at Willow Creek—Apartments

 

 

43,500,000

 

 

39,501,399

 

The Market at Southpark—Shopping center

 

 

35,800,000

 

 

35,800,000

 

Connecticut:

 

 

 

 

 

 

 

Ten & Twenty Westport Road—Office building

 

 

183,000,000

 

 

175,000,000

 

Delaware:

 

 

 

 

 

 

 

Mideast RA Industrial Portfolio—Industrial building

 

 

 

 

16,014,758

 

Florida:

 

 

 

 

 

 

 

701 Brickell—Office building

 

 

252,721,130

 

 

231,239,379

 

4200 West Cypress Street—Office building

 

 

47,998,143

 

 

43,100,425

 

Plantation Grove—Shopping center

 

 

16,000,000

 

 

15,010,406

 

Pointe on Tampa Bay—Office building

 

 

59,813,925

 

 

50,573,824

 

Publix at Weston Commons—Shopping center

 

 

54,800,000

(1)

 

54,411,436

(1)

Quiet Waters at Coquina Lakes—Apartments

 

 

26,000,000

 

 

24,006,100

 

Royal St. George—Apartments

 

 

28,100,000

 

 

25,000,000

 

Sawgrass Office Portfolio—Office building

 

 

 

 

72,000,000

 

South Florida Apartment Portfolio—Apartments

 

 

70,349,517

 

 

65,099,785

 

See notes to the financial statements.

15


10-Q16th "Page" of 58TOC1stPreviousNextBottomJust 16th

TIAA REAL ESTATE ACCOUNT
STATEMENT OF INVESTMENTS
September 30, 2007 and December 31, 2006

 

 

 

 

 

 

 

 

 

 

Value

 

 

 


 

Location / Description

 

2007

 

2006

 


 


 


 

 

 

(Unaudited)

 

 

 

Florida: (continued)

 

 

 

 

 

 

 

Suncrest Village—Shopping center

 

$

19,500,000

 

$

17,009,378

 

The Fairways of Carolina—Apartments

 

 

28,300,000

 

 

25,309,965

 

The Greens at Metrowest—Apartments

 

 

 

 

21,011,825

 

The North 40 Office Complex—Office building

 

 

68,001,736

 

 

63,500,000

 

Urban Centre—Office building

 

 

135,900,000

 

 

121,000,000

 

France:

 

 

 

 

 

 

 

Printemps De L’Homme—Shopping center

 

 

274,589,661

 

 

 

Georgia:

 

 

 

 

 

 

 

1050 Lenox Park—Apartments

 

 

79,476,829

 

 

79,470,836

 

Atlanta Industrial Portfolio—Industrial building

 

 

54,999,998

 

 

77,863,416

 

Glenridge Walk—Apartments

 

 

48,700,000

 

 

48,710,574

 

Reserve at Sugarloaf—Apartments

 

 

51,826,782

(1)

 

49,500,000

(1)

Shawnee Ridge Industrial Portfolio—Industrial building

 

 

76,300,000

 

 

76,117,193

 

Illinois:

 

 

 

 

 

 

 

Chicago Caleast Industrial Portfolio—Industrial building

 

 

76,527,488

 

 

74,999,590

 

Chicago Industrial Portfolio—Industrial building

 

 

85,605,809

 

 

89,104,640

 

East North Central RA Industrial Portfolio—Industrial building

 

 

38,013,466

 

 

37,503,284

 

Oak Brook Regency Towers—Office building

 

 

86,700,000

 

 

83,200,000

 

Parkview Plaza—Office building

 

 

65,722,144

 

 

59,400,000

 

Kentucky:

 

 

 

 

 

 

 

IDI Kentucky Portfolio—Industrial building

 

 

 

 

66,552,034

 

Maryland:

 

 

 

 

 

 

 

Broadlands Business Park—Industrial building

 

 

35,500,000

 

 

35,002,731

 

FEDEX Distribution Facility—Industrial building

 

 

9,900,000

 

 

8,500,000

 

GE Appliance East Coast Distribution Facility—Industrial building

 

 

48,000,000

 

 

48,000,000

 

Massachusetts:

 

 

 

 

 

 

 

99 High Street—Office building

 

 

345,598,372

(1)

 

291,806,564

(1)

Batterymarch Park II—Office building

 

 

 

 

13,234,314

 

Needham Corporate Center—Office building

 

 

33,200,702

 

 

22,712,550

 

Northeast RA Industrial Portfolio—Industrial building

 

 

32,700,000

 

 

30,900,000

 

The Newbry—Office building

 

 

387,506,935

 

 

370,745,525

 

Minnesota:

 

 

 

 

 

 

 

Champlin Marketplace—Shopping center

 

 

18,325,000

 

 

 

Nevada:

 

 

 

 

 

 

 

UPS Distribution Facility—Industrial building

 

 

15,700,000

 

 

15,000,000

 

New Jersey:

 

 

 

 

 

 

 

10 Waterview Boulevard—Office building

 

 

38,000,000

 

 

32,100,000

 

Konica Photo Imaging Headquarters—Industrial building

 

 

23,500,000

 

 

23,100,000

 

Marketfair—Shopping center

 

 

95,547,662

 

 

94,058,427

 

Morris Corporate Center III—Office building

 

 

117,900,000

 

 

114,857,104

 

NJ Caleast Industrial Portfolio—Industrial building

 

 

44,488,574

 

 

41,920,988

 

Plainsboro Plaza—Shopping center

 

 

51,000,000

 

 

50,900,000

 

South River Road Industrial—Industrial building

 

 

54,800,000

 

 

60,600,000

 

New York:

 

 

 

 

 

 

 

780 Third Avenue—Office building

 

 

375,000,000

 

 

298,000,000

 

The Colorado—Apartments

 

 

113,004,236

 

 

100,000,000

 

See notes to the financial statements.

16


10-Q17th "Page" of 58TOC1stPreviousNextBottomJust 17th

TIAA REAL ESTATE ACCOUNT
STATEMENT OF INVESTMENTS
September 30, 2007 and December 31, 2006

 

 

 

 

 

 

 

 

 

 

Value

 

 

 


 

Location / Description

 

2007

 

2006

 


 


 


 

 

 

(Unaudited)

 

 

 

Ohio:

 

 

 

 

 

 

 

Columbus Portfolio—Office building

 

$

26,283,261

 

$

24,600,000

 

Pennsylvania:

 

 

 

 

 

 

 

Lincoln Woods—Apartments

 

 

37,820,326

 

 

37,781,555

 

Tennessee:

 

 

 

 

 

 

 

Airways Distribution Center—Industrial building

 

 

24,300,000

 

 

24,857,278

 

Memphis Caleast Industrial Portfolio—Industrial building

 

 

 

 

52,500,000

 

Summit Distribution Center—Industrial building

 

 

27,500,000

 

 

26,300,000

 

Texas:

 

 

 

 

 

 

 

Butterfield Industrial Park—Industrial building

 

 

 

 

5,100,000

(2)

Dallas Industrial Portfolio—Industrial building

 

 

154,057,619

 

 

153,210,519

 

Four Oaks Place—Office building

 

 

362,459,321

 

 

306,200,984

 

Houston Apartment Portfolio—Apartments

 

 

314,816,083

 

 

306,042,523

 

Lincoln Centre—Office building

 

 

296,000,000

(1)

 

270,000,000

(1)

Park Place on Turtle Creek—Office building

 

 

49,425,803

 

 

44,573,669

 

Pinnacle Industrial /DFW Trade Center—Industrial building

 

 

46,700,000

 

 

45,874,807

 

Preston Sherry Plaza—Office building

 

 

45,500,000

 

 

 

South Frisco Village—Shopping center

 

 

48,300,000

(1)

 

47,014,065

(1)

The Caruth—Apartments

 

 

65,006,028

 

 

60,007,237

 

The Legends at Chase Oaks—Apartments

 

 

 

 

29,025,236

 

The Maroneal—Apartments

 

 

41,524,065

 

 

39,113,694

 

United Kingdom:

 

 

 

 

 

 

 

1 & 7 Westferry Circus—Office building

 

 

462,731,087

(1)

 

428,574,628

(1)

Utah:

 

 

 

 

 

 

 

Landmark at Salt Lake City (Building #4)—Industrial building

 

 

 

 

16,509,871

 

Virginia:

 

 

 

 

 

 

 

8270 Greensboro Drive—Office building

 

 

63,900,000

 

 

62,000,000

 

Ashford Meadows—Apartments

 

 

94,054,763

 

 

89,091,341

 

Monument Place—Office building

 

 

61,500,000

 

 

58,600,000

 

One Virginia Square—Office building

 

 

62,000,000

 

 

53,000,000

 

The Ellipse at Ballston—Office building

 

 

92,500,001

 

 

85,439,350

 

Washington:

 

 

 

 

 

 

 

Creeksides at Centerpoint—Office building

 

 

42,000,000

 

 

40,508,139

 

Fourth & Madison—Office building

 

 

478,000,000

(1)

 

398,990,017

(1)

Millennium Corporate Park—Office building

 

 

152,003,513

 

 

139,107,181

 

Northwest RA Industrial Portfolio—Industrial building

 

 

23,030,704

 

 

20,684,499

 

Rainier Corporate Park—Industrial building

 

 

80,000,000

 

 

69,362,219

 

Regal Logistics Campus—Industrial building

 

 

71,000,000

 

 

66,000,000

 

Washington DC:

 

 

 

 

 

 

 

1001 Pennsylvania Avenue—Office building

 

 

625,000,000

(1)

 

552,502,209

(1)

1401 H Street, NW—Office building

 

 

222,798,007

(1)

 

207,806,286

(1)

1900 K Street—Office building

 

 

280,376,638

 

 

255,002,226

 

Mazza Gallerie—Shopping center

 

 

95,000,000

 

 

86,350,179

 

 

 



 



 

TOTAL REAL ESTATE PROPERTIES

 

 

 

 

 

 

 

(Cost $9,618,488,222 and $9,462,471,032)

 

 

11,723,974,188

 

 

10,743,487,689

 

 

 



 



 

See notes to the financial statements.

17


10-Q18th "Page" of 58TOC1stPreviousNextBottomJust 18th

TIAA REAL ESTATE ACCOUNT
STATEMENT OF INVESTMENTS
September 30, 2007 and December 31, 2006

OTHER REAL ESTATE-RELATED INVESTMENTS—16.63% and 12.56%

 

 

 

 

 

 

 

 

 

 

Value

 

 

 


 

Location / Description

 

2007

 

2006

 


 


 


 

 

 

(Unaudited)

 

 

 

REAL ESTATE JOINT VENTURES—14.85% and 10.76%

 

 

 

 

 

 

 

CA—Colorado Center LP
Yahoo Center (50% Account Interest)

 

$

281,411,880

(3)

$

187,766,625

(3)

CA—Treat Towers LP
Treat Towers (75% Account Interest)

 

 

115,704,875

 

 

94,023,131

 

GA—Buckhead LLC
Prominence in Buckhead (75% Account Interest)

 

 

114,202,908

 

 

107,256,320

 

Florida Mall Associates, Ltd.
The Florida Mall (50% Account Interest)

 

 

291,414,665

(3)

 

237,919,775

(3)

IL—161 Clark Street LLC
161 North Clark Street (75% Account Interest)

 

 

1,208,620

(4)

 

189,183,793

 

MA—One Boston Place REIT
One Boston Place (50.25% Account Interest)

 

 

227,852,094

 

 

177,900,327

 

DDR TC LLC
DDR Joint Venture—Various (85% Account Interest)

 

 

999,507,994

(3,5)

 

 

Storage Portfolio I, LLC
Storage Portfolio (75% Account Interest)

 

 

78,490,116

(3,5)

 

74,864,074

(3,5)

Strategic Ind Portfolio I, LLC
IDI Nationwide Industrial Portfolio (60% Account Interest)

 

 

75,482,641

(3,5)

 

70,348,753

(3,5)

Teachers REA IV, LLC
Tyson’s Executive Plaza II (50% Account Interest)

 

 

44,637,208

 

 

40,570,382

 

TREA Florida Retail, LLC
Florida Retail Portfolio (80% Account Interest)

 

 

267,562,856

 

 

265,396,677

 

West Dade Associates
Miami International Mall (50% Account Interest)

 

 

109,790,955

(3)

 

97,300,131

(3)

West Town Mall, LLC
West Town Mall (50% Account Interest)

 

 

143,606,734

(3)

 

126,214,963

(3)

 

 



 



 

TOTAL REAL ESTATE JOINT VENTURES
(Cost $2,066,199,421 and $1,168,027,179)

 

 

2,750,873,546

 

 

1,668,744,951

 

 

 



 



 

LIMITED PARTNERSHIPS—1.78% and 1.80%

 

 

 

 

 

 

 

Cobalt Industrial REIT (10.998% Account Interest)

 

 

30,727,467

 

 

26,506,381

 

Colony Realty Partners LP (5.27% Account Interest)

 

 

32,297,479

 

 

26,382,659

 

Heitman Value Partners Fund (8.43% Account Interest)

 

 

27,327,171

 

 

24,578,388

 

Lion Gables Apartment Fund (18.45% Account Interest)

 

 

202,163,542

 

 

179,013,211

 

MONY/Transwestern Mezzanine Fund RP (19.75% Account Interest)

 

 

 

 

454,319

 

MONY/Transwestern Mezz RP II (16.67% Account Interest)

 

 

36,443,804

 

 

22,348,093

 

 

 



 



 

TOTAL LIMITED PARTNERSHIPS
(Cost $258,567,193 and $245,295,745)

 

 

328,959,463

 

 

279,283,051

 

 

 



 



 

TOTAL REAL ESTATE JOINT VENTURES AND LIMITED PARTNERSHIPS
(Cost $2,324,766,614 and $1,413,322,924)

 

 

3,079,833,009

 

 

1,948,028,002

 

 

 



 



 

See notes to the financial statements.

18


10-Q19th "Page" of 58TOC1stPreviousNextBottomJust 19th

TIAA REAL ESTATE ACCOUNT
STATEMENT OF INVESTMENTS
September 30, 2007 and December 31, 2006

MARKETABLE SECURITIES—19.67% and 17.69%
REAL ESTATE-RELATED MARKETABLE SECURITIES—2.83% and 4.54%
REAL ESTATE EQUITY SECURITIES—2.83% and 3.99%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares

 

 

Value

 


 

 


 

2007

 

2006

 

Issuer

2007

 

2006

 


 


 



 


 

 

 

 

 

 

(Unaudited)

 

 

 

 

51,200

 

 

53,300

 

Acadia Realty Trust

$

1,389,056

 

$

1,333,566

 

 

 

 

68,700

 

Affordable Residential Communities LP

 

 

 

800,355

 

 

 

 

68,700

 

Affordable Residential Communities LP share rights (expired 1/23/07)

 

 

 

16,488

 

 

3,300

 

 

3,800

 

Alexander’s Inc

 

1,272,150

 

 

1,594,670

 

 

49,100

 

 

54,400

 

Alexandria Real Estate Equities Inc

 

4,726,366

 

 

5,461,760

 

 

164,585

 

 

166,985

 

AMB Property Corp

 

9,843,829

 

 

9,786,991

 

 

37,600

 

 

42,500

 

American Campus Communities Inc

 

1,101,304

 

 

1,209,975

 

 

234,500

 

 

244,900

 

American Financial Realty Trust

 

1,887,725

 

 

2,801,656

 

 

163,600

 

 

181,500

 

Apartment Investment & Management Co

 

7,383,268

 

 

10,167,630

 

 

370,700

 

 

408,900

 

Archstone-Smith Trust

 

22,293,898

 

 

23,802,069

 

 

200,000

 

 

118,500

 

Ashford Hospitality Trust Inc

 

2,010,000

 

 

1,475,325

 

 

27,500

 

 

33,300

 

Associated Estates Realty Corp

 

358,600

 

 

457,542

 

 

132,200

 

 

138,900

 

AvalonBay Communities Inc

 

15,607,532

 

 

18,063,945

 

 

111,700

 

 

122,400

 

BioMed Realty Trust Inc

 

2,691,970

 

 

3,500,640

 

 

198,600

 

 

217,200

 

Boston Properties Inc

 

20,634,540

 

 

24,300,336

 

 

148,100

 

 

171,500

 

Brandywine Realty Trust

 

3,748,411

 

 

5,702,375

 

 

86,500

 

 

94,200

 

BRE Properties Inc

 

4,837,945

 

 

6,124,884

 

 

341,650

 

 

220,300

 

Brookfield Properties Corp

 

8,507,085

 

 

8,664,399

 

 

93,500

 

 

105,200

 

Camden Property Trust

 

6,007,375

 

 

7,769,020

 

 

110,900

 

 

121,500

 

CBL & Associates Properties Inc

 

3,887,045

 

 

5,267,025

 

 

74,900

 

 

74,900

 

Cedar Shopping Centers Inc

 

1,020,138

 

 

1,191,659

 

 

75,400

 

 

87,600

 

Colonial Properties Trust

 

2,586,220

 

 

4,106,688

 

 

79,500

 

 

80,600

 

Corporate Office Properties Trust

 

3,309,585

 

 

4,067,882

 

 

71,100

 

 

75,500

 

Cousins Properties Inc

 

2,087,496

 

 

2,662,885

 

 

 

 

179,000

 

Crescent Real Estate Equities Company

 

 

 

3,535,250

 

 

286,500

 

 

 

DCT Industrial Trust Inc

 

2,999,655

 

 

 

 

208,100

 

 

204,000

 

Developers Diversified Realty Corp

 

11,626,547

 

 

12,841,800

 

 

157,000

 

 

125,500

 

DiamondRock Hospitality Co

 

2,733,370

 

 

2,260,255

 

 

92,400

 

 

84,100

 

Digital Realty Trust Inc

 

3,639,636

 

 

2,878,743

 

 

167,000

 

 

123,500

 

Douglas Emmett Inc

 

4,129,910

 

 

3,283,865

 

 

227,500

 

 

252,100

 

Duke Realty Corp

 

7,691,775

 

 

10,310,890

 

 

42,900

 

 

42,900

 

EastGroup Properties Inc

 

1,941,654

 

 

2,297,724

 

 

49,900

 

 

49,900

 

Education Realty Trust Inc

 

673,650

 

 

737,023

 

 

89,800

 

 

103,400

 

Equity Inns Inc

 

2,027,684

 

 

1,650,264

 

 

38,800

 

 

38,800

 

Equity Lifestyle Properties Inc

 

2,009,840

 

 

2,111,884

 

 

 

 

654,500

 

Equity Office Properties Trust

 

 

 

31,527,265

 

 

60,800

 

 

69,900

 

Equity One Inc

 

1,653,760

 

 

1,863,534

 

 

464,900

 

 

544,300

 

Equity Residential

 

19,693,164

 

 

27,623,225

 

 

42,600

 

 

43,600

 

Essex Property Trust Inc

 

5,008,482

 

 

5,635,300

 

 

117,100

 

 

120,200

 

Extra Space Storage Inc

 

1,802,169

 

 

2,194,852

 

 

93,700

 

 

103,200

 

Federal Realty Investment Trust

 

8,301,820

 

 

8,772,000

 

 

101,300

 

 

115,300

 

FelCor Lodging Trust Inc

 

2,018,909

 

 

2,518,152

 

 

74,700

 

 

84,300

 

First Industrial Realty Trust Inc

 

2,903,589

 

 

3,952,827

 

 

41,600

 

 

41,600

 

First Potomac Realty Trust

 

906,880

 

 

1,210,976

 

See notes to the financial statements.

19


10-Q20th "Page" of 58TOC1stPreviousNextBottomJust 20th

TIAA REAL ESTATE ACCOUNT
STATEMENT OF INVESTMENTS
September 30, 2007 and December 31, 2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares

 

 

 

Value

 


 

 

 


 

2007

 

2006

 

Issuer

 

2007

 

2006

 


 


 


 


 


 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

384,500

 

 

423,600

 

General Growth Properties Inc

 

$

20,616,890

 

$

22,124,628

 

 

66,900

 

 

69,600

 

Glimcher Realty Trust

 

 

1,572,150

 

 

1,859,016

 

 

73,800

 

 

73,800

 

GMH Communities Trust

 

 

571,950

 

 

749,070

 

 

342,000

 

 

 

HCP Inc

 

 

11,344,140

 

 

 

 

133,400

 

 

 

Health Care REIT Inc

 

 

5,901,616

 

 

 

 

78,000

 

 

 

Healthcare Realty Trust Inc

 

 

2,079,480

 

 

 

 

70,900

 

 

59,500

 

Hersha Hospitality Trust

 

 

701,910

 

 

674,730

 

 

 

 

107,500

 

Highland Hospitality Corp

 

 

 

 

1,531,875

 

 

96,300

 

 

101,700

 

Highwoods Properties Inc

 

 

3,531,321

 

 

4,145,292

 

 

85,325

 

 

 

Hilltop Holdings Inc

 

 

1,001,716

 

 

 

 

56,700

 

 

64,000

 

Home Properties Inc

 

 

2,958,606

 

 

3,793,280

 

 

155,800

 

 

147,900

 

Hospitality Properties Trust

 

 

6,333,270

 

 

7,029,687

 

 

869,070

 

 

973,570

 

Host Hotels & Resorts Inc

 

 

19,501,931

 

 

23,901,143

 

 

356,300

 

 

396,700

 

HRPT Properties Trust

 

 

3,523,807

 

 

4,899,245

 

 

95,300

 

 

116,700

 

Inland Real Estate Corp

 

 

1,476,197

 

 

2,184,624

 

 

 

 

84,800

 

Innkeepers USA Trust

 

 

 

 

1,314,400

 

 

55,100

 

 

59,400

 

Kilroy Realty Corp

 

 

3,340,713

 

 

4,633,200

 

 

365,921

 

 

409,521

 

Kimco Realty Corp

 

 

16,543,288

 

 

18,407,969

 

 

52,200

 

 

55,300

 

Kite Realty Group Trust

 

 

981,360

 

 

1,029,686

 

 

68,200

 

 

75,000

 

LaSalle Hotel Properties

 

 

2,869,856

 

 

3,438,750

 

 

151,900

 

 

167,000

 

Liberty Property Trust

 

 

6,107,899

 

 

8,206,380

 

 

119,000

 

 

135,900

 

Macerich Co./The

 

 

10,422,020

 

 

11,764,863

 

 

111,900

 

 

118,700

 

Mack-Cali Realty Corp

 

 

4,599,090

 

 

6,053,700

 

 

59,900

 

 

81,000

 

Maguire Properties Inc

 

 

1,547,217

 

 

3,240,000

 

 

44,000

 

 

44,000

 

Mid-America Apartment Communities

 

 

2,193,400

 

 

2,518,560

 

 

 

 

100,200

 

Mills Corp./The

 

 

 

 

2,004,000

 

 

150,200

 

 

 

Nationwide Health Properties Inc

 

 

4,525,526

 

 

 

 

 

 

198,000

 

New Plan Excel Realty Trust

 

 

 

 

5,441,040

 

 

28,300

 

 

25,100

 

Parkway Properties Inc./Md

 

 

1,249,162

 

 

1,280,351

 

 

65,900

 

 

69,500

 

Pennsylvania Real Estate Investment Trust

 

 

2,566,146

 

 

2,736,910

 

 

73,700

 

 

79,300

 

Post Properties Inc

 

 

2,852,190

 

 

3,624,010

 

 

427,900

 

 

462,500

 

Prologis

 

 

28,391,165

 

 

28,106,125

 

 

29,400

 

 

30,200

 

PS Business Parks Inc

 

 

1,671,390

 

 

2,135,442

 

 

214,614

 

 

241,114

 

Public Storage Inc

 

 

16,879,391

 

 

23,508,615

 

 

31,500

 

 

28,500

 

Ramco-Gershenson Properties

 

 

984,060

 

 

1,086,990

 

 

 

 

157,000

 

Reckson Associates Realty Corp

 

 

 

 

7,159,200

 

 

115,100

 

 

129,300

 

Regency Centers Corp

 

 

8,833,925

 

 

10,107,381

 

 

20,600

 

 

20,600

 

Saul Centers Inc

 

 

1,060,900

 

 

1,136,914

 

 

137,200

 

 

 

Senior Housing Properties Trust

 

 

3,026,632

 

 

 

 

373,221

 

 

412,821

 

Simon Property Group Inc

 

 

37,322,100

 

 

41,814,639

 

 

98,507

 

 

86,300

 

SL Green Realty Corp

 

 

11,502,662

 

 

11,458,914

 

 

36,500

 

 

33,500

 

Sovran Self Storage Inc

 

 

1,673,160

 

 

1,918,880

 

 

124,300

 

 

134,700

 

Strategic Hotels & Resorts Inc

 

 

2,559,337

 

 

2,935,113

 

 

30,900

 

 

30,900

 

Sun Communities Inc

 

 

929,472

 

 

999,924

 

 

98,200

 

 

109,400

 

Sunstone Hotel Investors Inc

 

 

2,517,848

 

 

2,924,262

 

 

56,300

 

 

58,300

 

Tanger Factory Outlet Centers

 

 

2,285,217

 

 

2,278,364

 

 

88,800

 

 

98,400

 

Taubman Centers Inc

 

 

4,861,800

 

 

5,004,624

 

 

229,400

 

 

 

UDR, Inc

 

 

5,579,008

 

 

 

See notes to the financial statements.

20


10-Q21st "Page" of 58TOC1stPreviousNextBottomJust 21st

TIAA REAL ESTATE ACCOUNT
STATEMENT OF INVESTMENTS
September 30, 2007 and December 31, 2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares

 

 

 

Value

 


 

 

 


 

2007

 

2006

 

Issuer

 

2007

 

2006

 


 


 


 


 


 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

250,400

 

United Dominion Realty Trust Inc

 

$

 

$

7,960,216

 

 

17,000

 

 

 

Universal Health Realty Income Trust

 

 

604,010

 

 

 

 

84,300

 

 

95,400

 

U-Store-It Trust

 

 

1,112,760

 

 

1,960,470

 

 

221,800

 

 

 

Ventas Inc

 

 

9,182,520

 

 

 

 

237,100

 

 

245,800

 

Vornado Realty Trust

 

 

25,926,885

 

 

29,864,700

 

 

81,800

 

 

85,500

 

Washington Real Estate Investment

 

 

2,714,124

 

 

3,420,000

 

 

133,000

 

 

148,500

 

Weingarten Realty Investors

 

 

5,514,180

 

 

6,847,335

 

 

 

 

44,700

 

Winston Hotels Inc

 

 

 

 

592,275

 

 

 

 

 

 

 

 

 



 



 

TOTAL REAL ESTATE EQUITY SECURITIES
(Cost $457,504,754 and $484,071,757)

 

 

524,999,429

 

 

619,342,386

 

 

 

 

 

 

 

 

 



 



 

COMMERCIAL MORTGAGE-BACKED SECURITIES—0.00% and 0.55%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal

 

 

 

Value

 


 

 

 


 

2007

 

2006

 

Issuer, Interest Rate, and Maturity Date

 

2007

 

2006

 


 


 


 


 


 

 

 

 

 

 

 

(Unaudited)

 

 

 

$

 

$

10,000,000

 

Commercial Mortgage Pass
5.450% 12/15/2020

 

$

 

$

10,000,000

 

 

 

 

3,389,773

 

Credit Suisse Mortgage Company
5.470% 4/15/2021

 

 

 

 

3,390,255

 

 

 

 

10,000,000

 

GS Mortgage Securities Co
5.682% 5/3/2018

 

 

 

 

10,186,930

 

 

 

 

8,780,566

 

GS Mortgage Securities Co
5.420% 6/6/2020

 

 

 

 

8,782,059

 

 

 

 

9,996,970

 

JP Morgan Chase Commercial
5.440% 11/15/2018

 

 

 

 

9,996,970