Equity LifeStyle Properties
ELS
#1608
Rank
$13.58 B
Marketcap
$67.82
Share price
0.95%
Change (1 day)
5.54%
Change (1 year)

Equity LifeStyle Properties - 10-Q quarterly report FY


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

FORM 10-Q

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

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2006

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

COMMISSION FILE NUMBER: 1-11718

EQUITY LIFESTYLE PROPERTIES, INC.
(Exact name of registrant as specified in its Charter)

<TABLE>
<S> <C>
MARYLAND 36-3857664
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
</TABLE>

<TABLE>
<S> <C>
TWO NORTH RIVERSIDE PLAZA,
SUITE 800, CHICAGO, ILLINOIS 60606
(Address of principal executive offices) (Zip Code)
</TABLE>

(312) 279-1400
(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 [ ]

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.

Large accelerated filer [X] Accelerated filer [ ] 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 [ ] No [X]

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date:

23,604,243 shares of Common Stock as of July 28, 2006.
EQUITY LIFESTYLE PROPERTIES, INC.

TABLE OF CONTENTS

<TABLE>
<CAPTION>
Page
----
<S> <C>
PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

INDEX TO FINANCIAL STATEMENTS

Consolidated Balance Sheets as of June 30, 2006 (unaudited) and
December 31, 2005.................................................. 3
Consolidated Statements of Operations for the quarters and six months
ended June 30, 2006 and 2005 (unaudited)........................... 4
Consolidated Statements of Cash Flows for the six months ended
June 30, 2006 and 2005 (unaudited)................................. 6
Notes to Consolidated Financial Statements............................ 8

ITEM 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations........................................... 23

ITEM 3. Quantitative and Qualitative Disclosures About Market Risk...... 38

ITEM 4. Controls and Procedures......................................... 38

PART II - OTHER INFORMATION

ITEM 1. Legal Proceedings............................................... 39

ITEM 1A. Risk Factors.................................................... 39

ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds..... 44

ITEM 3. Defaults Upon Senior Securities................................. 44

ITEM 4. Submission of Matters to a Vote of Security Holders............. 44

ITEM 5. Other Information............................................... 44

ITEM 6. Exhibits........................................................ 44
</TABLE>


2
EQUITY LIFESTYLE PROPERTIES, INC.
CONSOLIDATED BALANCE SHEETS
AS OF JUNE 30, 2006 AND DECEMBER 31, 2005
(AMOUNTS IN THOUSANDS)

<TABLE>
<CAPTION>
JUNE 30,
2006 DECEMBER 31,
(UNAUDITED) 2005
----------- ------------
<S> <C> <C>
ASSETS
Investment in real estate:
Land ..................................................... $ 523,546 $ 493,213
Land improvements ........................................ 1,629,311 1,523,564
Buildings and other depreciable property ................. 137,524 135,790
---------- ----------
2,290,381 2,152,567
Accumulated depreciation ................................. (404,724) (378,325)
---------- ----------
Net investment in real estate ......................... 1,885,657 1,774,242
Cash and cash equivalents ................................... 945 610
Notes receivable ............................................ 25,999 11,631
Investment in joint ventures ................................ 13,687 46,211
Rents receivable, net ....................................... 1,794 1,619
Deferred financing costs, net ............................... 15,625 15,096
Inventory ................................................... 72,664 59,412
Prepaid expenses and other assets ........................... 41,698 40,053
---------- ----------
TOTAL ASSETS ............................................. $2,058,069 $1,948,874
========== ==========
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Mortgage notes payable and other ......................... $1,573,682 $1,500,581
Unsecured lines of credit ................................ 148,000 37,700
Unsecured term loan ...................................... -- 100,000
Accounts payable and accrued expenses .................... 37,249 31,508
Accrued interest payable ................................. 8,126 8,549
Rents received in advance and security deposits .......... 33,999 27,868
Distributions payable .................................... 2,233 773
---------- ----------
TOTAL LIABILITIES ..................................... 1,803,289 1,706,979
---------- ----------
Commitments and contingencies ............................... -- --
Minority interest - Common OP Units and other ............... 12,033 9,379
Minority interest - Perpetual Preferred OP Units ............ 200,000 200,000
Stockholders' Equity:
Preferred stock, $.01 par value
10,000,000 shares authorized; none issued ............. -- --
Common stock, $.01 par value
50,000,000 shares authorized; 23,393,229 and 23,295,956
shares issued and outstanding for June 30, 2006 and
December 31, 2005, respectively ....................... 228 226
Paid-in capital .......................................... 301,898 299,444
Distributions in excess of accumulated earnings .......... (259,379) (267,154)
---------- ----------
TOTAL STOCKHOLDERS' EQUITY ............................ 42,747 32,516
---------- ----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY ............... $2,058,069 $1,948,874
========== ==========
</TABLE>

The accompanying notes are an integral part of the financial statements.


3
EQUITY LIFESTYLE PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE QUARTERS AND SIX MONTHS ENDED JUNE 30, 2006 AND 2005
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)

<TABLE>
<CAPTION>
QUARTERS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
------------------- -------------------
2006 2005 2006 2005
-------- -------- -------- --------
<S> <C> <C> <C> <C>
PROPERTY OPERATIONS:
Community base rental income ................................. $ 56,409 $ 53,041 $111,739 $105,960
Resort base rental income .................................... 19,999 15,223 46,907 39,794
Utility and other income ..................................... 7,769 6,936 15,913 14,634
-------- -------- -------- --------
Property operating revenues ............................... 84,177 75,200 174,559 160,388
-------- -------- -------- --------
Property operating and maintenance .............................. 29,544 24,510 57,261 50,804
Real estate taxes ............................................... 6,753 6,286 13,351 12,446
Property management ............................................. 4,374 3,966 9,226 7,615
-------- -------- -------- --------
Property operating expenses (exclusive of
depreciation shown separately below) ...................... 40,671 34,762 79,838 70,865
-------- -------- -------- --------
Income from property operations .............................. 43,506 40,438 94,721 89,523
-------- -------- -------- --------
HOME SALES OPERATIONS:
Gross revenues from inventory home sales ..................... 18,068 17,450 30,001 27,687
Cost of inventory home sales ................................. (15,793) (15,623) (26,104) (24,570)
-------- -------- -------- --------
Gross profit from inventory home sales ..................... 2,275 1,827 3,897 3,117
Brokered resale revenues, net ................................ 618 813 1,275 1,417
Home selling expenses ........................................ (2,449) (2,224) (4,923) (4,262)
Ancillary services revenues, net ............................. 199 (13) 2,002 1,710
-------- -------- -------- --------
Income from home sales operations and other ............... 643 403 2,251 1,982

OTHER INCOME (EXPENSES):
Interest income .............................................. 555 312 840 683
Income from other investments, net ........................... 4,779 4,347 9,283 8,396
General and administrative ................................... (3,578) (3,815) (6,801) (6,685)
Rent control initiatives ..................................... (204) (43) (298) (613)
Interest and related amortization ............................ (26,261) (25,003) (50,886) (50,002)
Depreciation on corporate assets ............................. (102) (223) (211) (439)
Depreciation on real estate assets ........................... (15,101) (13,761) (29,475) (27,259)
-------- -------- -------- --------
Total other expenses, net ................................. (39,912) (38,186) (77,548) (75,919)
-------- -------- -------- --------
Income before minority interests, equity in income of
unconsolidated joint ventures and discontinued
operations ............................................. 4,237 2,655 19,424 15,586
-------- -------- -------- --------
Income allocated to Common OP Units .......................... (320) (553) (2,912) (2,864)
Income allocated to Perpetual Preferred OP Units ............. (4,038) (3,056) (8,068) (5,912)
Equity in income of unconsolidated joint ventures ............ 1,339 3,003 2,643 3,720
-------- -------- -------- --------
Income from continuing operations ......................... 1,218 2,049 11,087 10,530
-------- -------- -------- --------

DISCONTINUED OPERATIONS:
Discontinued operations ...................................... 193 554 437 1,173
Depreciation on discontinued operations ...................... -- -- -- (329)
Loss on sale from discontinued real estate ................... (192) -- (192) --
Income allocated to Common OP Units from
discontinued operations ................................... -- (116) (51) (178)
-------- -------- -------- --------
Income from discontinued operations ....................... 1 438 194 666
-------- -------- -------- --------
NET INCOME AVAILABLE FOR COMMON SHARES .................... $ 1,219 $ 2,487 $ 11,281 $ 11,196
======== ======== ======== ========
</TABLE>

The accompanying notes are an integral part of the financial statements.


4
EQUITY LIFESTYLE PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS (CONTINUED)
FOR THE QUARTERS AND SIX MONTHS ENDED JUNE 30, 2006 AND 2005
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)

<TABLE>
<CAPTION>
QUARTERS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
----------------- -----------------
2006 2005 2006 2005
------- ------- ------- -------
<S> <C> <C> <C> <C>
EARNINGS PER COMMON SHARE - BASIC:
Income from continuing operations ............................ $ 0.05 $ 0.09 $ 0.47 $ 0.46
Income from discontinued operations .......................... 0.00 0.02 0.01 0.03
------- ------- ------- -------
Net income available for Common Shares ....................... $ 0.05 $ 0.11 $ 0.48 $ 0.49
======= ======= ======= =======
EARNINGS PER COMMON SHARE - FULLY DILUTED:
Income from continuing operations ............................ $ 0.05 $ 0.09 $ 0.46 $ 0.45
Income from discontinued operations .......................... 0.00 0.02 0.01 0.03
------- ------- ------- -------
Net income available for Common Shares ....................... $ 0.05 $ 0.11 $ 0.47 $ 0.48
======= ======= ======= =======
Distributions declared per Common Share outstanding .......... $ 0.075 $ 0.025 $ 0.150 $ 0.050
======= ======= ======= =======
Weighted average Common Shares outstanding - basic ........... 23,384 23,042 23,358 23,008
======= ======= ======= =======
Weighted average Common Shares outstanding - fully diluted ... 30,205 29,974 30,197 29,934
======= ======= ======= =======
</TABLE>

The accompanying notes are an integral part of the financial statements.


5
EQUITY LIFESTYLE PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30, 2006 AND 2005
(AMOUNTS IN THOUSANDS)
(UNAUDITED)

<TABLE>
<CAPTION>
JUNE 30, JUNE 30,
2006 2005
-------- ---------
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income ................................................................ $ 11,281 $ 11,196
Adjustments to reconcile net income to
cash provided by operating activities:
Income allocated to minority interests ................................. 11,031 8,954
Loss on sale of properties and other ................................... 192 --
Depreciation expense ................................................... 30,693 28,851
Amortization expense ................................................... 1,415 1,378
Debt premium amortization .............................................. (696) (1,334)
Equity in income of unconsolidated joint ventures ...................... (3,651) (4,554)
Distributions from unconsolidated joint ventures ....................... 2,287 2,919
Amortization of stock related compensation ............................. 1,517 1,337
Increase (decrease) in provision for uncollectible rents receivable .... (6) 346
Increase in inventory reserve .......................................... -- 300
Increase in provision for notes receivable ............................. -- 268
Changes in assets and liabilities:
Rents receivable ....................................................... (168) (208)
Inventory .............................................................. (11,090) (7,048)
Prepaid expenses and other assets ...................................... (3,123) (5,381)
Accounts payable and accrued expenses .................................. 7,820 9,183
Rents received in advance and security deposits ........................ 2,218 120
-------- ---------
Net cash provided by operating activities ................................. 49,720 46,327
-------- ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of rental properties .......................................... (19,931) (6,587)
Joint Ventures:
Investments in ......................................................... (865) (7,030)
Distributions from ..................................................... 1,647 4,912
(Increase) decrease in notes receivable ................................... (11,172) 915
Improvements:
Improvements - corporate ............................................... (178) (436)
Improvements - rental properties ....................................... (6,366) (5,333)
Site development costs ................................................. (9,813) (7,949)
-------- ---------
Net cash used in investing activities ..................................... (46,678) (21,508)
-------- ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds from stock options and employee stock purchase plan .......... 1,572 1,398
Proceeds from issuance of Perpetual Preferred OP Units .................... -- 75,000
Distributions to Common Stockholders, Common OP Unitholders, and
Perpetual Preferred OP Unitholders ..................................... (11,020) (7,035)
Lines of credit:
Proceeds ............................................................... 94,200 34,200
Repayments ............................................................. (83,900) (111,800)
Term loan repayment ....................................................... -- (7,200)
Principal payments ........................................................ (8,041) (6,782)
New financing proceeds .................................................... 5,617 --
Debt issuance costs ....................................................... (1,135) (489)
-------- ---------
Net cash used in financing activities ..................................... (2,707) (22,708)
-------- ---------
Net increase in cash and cash equivalents .................................... 335 2,111
Cash and cash equivalents, beginning of year ................................. 610 5,305
-------- ---------
Cash and cash equivalents, end of period ..................................... $ 945 $ 7,416
======== =========
</TABLE>

The accompanying notes are an integral part of the financial statements.


6
EQUITY LIFESTYLE PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
FOR THE SIX MONTHS ENDED JUNE 30, 2006 AND 2005
(AMOUNTS IN THOUSANDS)
(UNAUDITED)

<TABLE>
<CAPTION>
JUNE 30, JUNE 30,
2006 2005
-------- --------
<S> <C> <C>
SUPPLEMENTAL INFORMATION:
Cash paid during the period for interest ......................................... $49,064 $52,049
Non-cash investing and financing activities:
Real estate acquisition and disposition
Mortgage debt assumed on acquisition of real estate ........................ $25,898 $ --
Mortgage financed on acquisition of real estate ............................ $47,100 $ --
Seller financing on Mid-Atlantic portfolio ................................. $(3,425)
Mezzanine investment applied to real estate acquisition .................... $32,118 $ --
Other assets and liabilities, net, acquired on acquisition of real estate .. $ 4,583 $ --
Financing fees incurred on acquisition of real estate ...................... $ (809) $ --
Proceeds from loan to pay insurance premiums .................................. $ 3,638 $ 2,404
</TABLE>

The accompanying notes are an integral part of the financial statements.


7
EQUITY LIFESTYLE PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

DEFINITION OF TERMS:

Equity LifeStyle Properties, Inc., a Maryland corporation, together with
MHC Operating Limited Partnership (the "Operating Partnership") and other
consolidated subsidiaries ("Subsidiaries"), are referred to herein as the
"Company," "ELS," "we," "us," and "our." Capitalized terms used but not defined
herein are as defined in the Company's Annual Report on Form 10-K ("2005 Form
10-K") for the year ended December 31, 2005.

PRESENTATION:

These unaudited Consolidated Financial Statements have been prepared
pursuant to the Securities and Exchange Commission ("SEC") rules and regulations
and should be read in conjunction with the financial statements and notes
thereto included in the 2005 Form 10-K. The following Notes to Consolidated
Financial Statements highlight significant changes to the Notes included in the
2005 Form 10-K and present interim disclosures as required by the SEC. The
accompanying Consolidated Financial Statements reflect, in the opinion of
management, all adjustments necessary for a fair presentation of the interim
financial statements. All such adjustments are of a normal and recurring nature.
Certain revenue amounts reported in previously issued 2005 statements of
operations have been reclassed in the attached statements of operations due to
the Company's expansion of the related revenue activity. The Company's interim
results are subject to certain seasonalities and as such may not be indicative
of full fiscal year results.

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

(a) Basis of Consolidation

The Company consolidates its majority-owned Subsidiaries in which it has
the ability to control the operations of the Subsidiaries and all variable
interest entities with respect to which the Company is the primary beneficiary.
The Company also consolidates entities in which it has a controlling direct or
indirect voting interest. All inter-company transactions have been eliminated in
consolidation. The Company's acquisitions were all accounted for as purchases in
accordance with Statement of Financial Accounting Standards No. 141, "Business
Combinations" ("SFAS No. 141").

The Company has applied the Financial Accounting Standards Board ("FASB")
issued Interpretation No. 46R, Consolidation of Variable Interest Entities ("FIN
46R") - an interpretation of Accounting Research Bulletin No. 51, Consolidated
Financial Statements ("ARB 51"). The objective of FIN 46R is to provide guidance
on how to identify a variable interest entity ("VIE") and determine when the
assets, liabilities, non-controlling interests, and results of operations of a
VIE need to be included in a company's consolidated financial statements. A
company that holds variable interests in an entity will need to consolidate such
entity if the company absorbs a majority of the entity's expected losses or
receives a majority of the entity's expected residual returns if they occur, or
both (i.e., the primary beneficiary). The Company has also applied Emerging
Issues Task Force Issue No. 04-5 - Accounting for Investments in Limited
Partnerships When the Investor is the Sole General Partner and the Limited
Partners have Certain Rights ("EITF 04-5") which determines whether a general
partner or the general partners as a group control a limited partnership or
similar entity and therefore should consolidate the entity. The Company will
apply FIN 46R and EITF 04-5 to all types of entity ownership (general and
limited partnerships and corporate interests).

The Company applies the equity method of accounting to entities in which
the Company does not have a controlling direct or indirect voting interest or is
not considered the primary beneficiary, but can exercise influence over the
entity with respect to its operations and major decisions. The cost method is
applied when both (i) the investment is minimal (typically less than 5%) and
(ii) the Company's investment is passive.

(b) Use of Estimates

The preparation of financial statements in conformity with accounting
principles generally accepted in the United States requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.


8
EQUITY LIFESTYLE PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

(c) Markets

The Company manages all its operations on a property-by-property basis.
Since each Property has similar economic and operational characteristics, the
Company has one reportable segment, which is the operation of land lease
Properties. The distribution of the Properties throughout the United States
reflects our belief that geographic diversification helps insulate the portfolio
from regional economic influences. The Company intends to target new
acquisitions in or near markets where the Properties are located and will also
consider acquisitions of Properties outside such markets.

(d) Inventory

Inventory primarily consists of new and used Site Set homes and is stated
at the lower of cost or market after consideration of the N.A.D.A. (National
Automobile Dealers Association) Manufactured Housing Appraisal Guide and the
current market value of each home included in the home inventory. Inventory
sales revenues and resale revenues are recognized when the home sale is closed.
Inventory is recorded net of an inventory reserve of $580,000 as of June 30,
2006 and December 31, 2005. Resale revenues are stated net of commissions paid
to employees of $703,000 and $747,000 for the six months ended June 30, 2006 and
2005, respectively.

(e) Real Estate

In accordance with SFAS No. 141, we allocate the purchase price of
Properties we acquire to net tangible and identified intangible assets acquired
based on their fair values. In making estimates of fair values for purposes of
allocating purchase price, we utilize a number of sources, including independent
appraisals that may be available in connection with the acquisition or financing
of the respective Property and other market data. We also consider information
obtained about each Property as a result of our due diligence, marketing and
leasing activities in estimating the fair value of the tangible and intangible
assets acquired.

Real estate is recorded at cost less accumulated depreciation. Depreciation
is computed on the straight-line basis over the estimated useful lives of the
assets. We use a 30-year estimated life for buildings acquired and structural
and land improvements, a ten-to-fifteen-year estimated life for building
upgrades and a three-to-seven-year estimated life for furniture, fixtures and
equipment. The values of above and below market leases are amortized and
recorded as either an increase (in the case of below market leases) or a
decrease (in the case of above market leases) to rental income over the
remaining term of the associated lease. The value associated with in-place
leases is amortized over the expected term, which includes an estimated
probability of lease renewal. Expenditures for ordinary maintenance and repairs
are expensed to operations as incurred, and significant renovations and
improvements that improve the asset and extend the useful life of the asset are
capitalized and then expensed over the asset's estimated useful life.

The Company evaluates its Properties for impairment when conditions exist
which may indicate that it is probable that the sum of expected future cash
flows (undiscounted) from a Property over the anticipated holding period is less
than its carrying value. Upon determination that a permanent impairment has
occurred, the applicable Property is reduced to fair value.

For Properties to be disposed of, an impairment loss is recognized when the
fair value of the Property, less the estimated cost to sell, is less than the
carrying amount of the Property measured at the time the Company has a
commitment to sell the Property and/or is actively marketing the Property for
sale. A Property to be disposed of is reported at the lower of its carrying
amount or its estimated fair value, less costs to sell. Subsequent to the date
that a Property is held for disposition, depreciation expense is not recorded.
The Company accounts for its Properties held for disposition in accordance with
Statement of Financial Accounting Standards No. 144 ("SFAS No. 144"),
"Accounting for the Impairment or Disposal of Long-Lived Assets". Accordingly,
the results of operations for all assets sold or held for sale have been
classified as discontinued operations in all periods presented.


9
EQUITY LIFESTYLE PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

(f) Cash and Cash Equivalents

The Company considers all demand and money market accounts and certificates
of deposit with a maturity, when purchased, of three months or less to be cash
equivalents.

(g) Notes Receivable

Notes receivable generally are stated at their outstanding unpaid principal
balances net of any deferred fees or costs on originated loans, or unamortized
discounts or premiums net of a valuation allowance. Interest income is accrued
on the unpaid principal balance. Discounts or premiums are amortized to income
using the interest method. In certain cases we finance the sales of homes to our
customers (referred to as "Chattel Loans") which loans are secured by the homes.
The valuation allowance for the Chattel Loans is calculated based on a
comparison of the outstanding principal balance of each note compared to the
N.A.D.A. value and the current market value of the underlying manufactured home
collateral.

(h) Investments in Joint Ventures

Investments in joint ventures in which the Company does not have a
controlling direct or indirect voting interest, but can exercise significant
influence over the entity with respect to its operations and major decisions,
are accounted for using the equity method of accounting whereby the cost of an
investment is adjusted for the Company's share of the equity in net income or
loss from the date of acquisition and reduced by distributions received. The
income or loss of each entity is allocated in accordance with the provisions of
the applicable operating agreements. The allocation provisions in these
agreements may differ from the ownership interests held by each investor.
Differences between the carrying amount of the Company's investment in the
respective entities and the Company's share of the underlying equity of such
unconsolidated entities are amortized over the respective lives of the
underlying assets, as applicable.

(i) Income from Other Investments, net

Income from other investments includes revenue relating to the Company's
ground lease with Privileged Access L.P. ("Privileged Access"). On April 14,
2006, Thousand Trails Operations Holding Company, L.P. ("TT") was acquired by
Privileged Access. In accordance with the terms of the original lease with TT,
the Company consented to the ownership change. The terms of the original lease
included monthly rental payments for 57 Properties for a term of 15 years at
approximately $16.5 million per year subject to annual increases of 3.25%. At
the time of the Privileged Access acquisition, the original lease was amended to
include two new Properties and fixtures (see Note 4 - Investment in Real Estate
and Note 6 - Notes Receivable) generating annual rental payments of
approximately $17.5 million, subject to annual CPI increases for a term of
approximately 14 years. In accordance with SFAS No. 13 "Accounting for Leases",
the Company accounts for the lease as an operating lease and records lease
payments on a straight-line basis over the term of the lease.


10
EQUITY LIFESTYLE PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

(j) Insurance Claims

The Properties are covered against fire, flood, property damage,
earthquake, windstorm and business interruption by insurance policies containing
various deductible requirements and coverage limits. Recoverable costs are
classified in other assets as incurred. Insurance proceeds are applied against
the asset when received. Recoverable costs relating to capital items are treated
in accordance with the Company's capitalization policy. The book value of the
original capital item is written off once the value of the impaired asset has
been determined. Insurance proceeds relating to the capital costs are recorded
as income in the period they are received.

Approximately 70 Florida Properties suffered damage from the four
hurricanes that struck the state during August and September 2004. As of July
20, 2006, the Company estimates its total claim to be $20.1 million of which
approximately $18.9 million of claims, including business interruption, have
been submitted to its insurance companies for reimbursement. Through June 30,
2006, the Company has made total expenditures of approximately $12.8 million and
expects to incur additional expenditures to complete the work necessary to
restore the Properties to their pre-hurricanes condition. The Company has
received proceeds from insurance carriers of approximately $3.9 million through
June 30, 2006. On July 31, 2006, the Company received an additional $0.5 million
in proceeds from its insurance carriers. The Company has reserved approximately
$2.0 million related to these expenditures ($0.7 million in 2005 and $1.3
million in 2004). Approximately $3.9 million of these expenditures have been
capitalized per the Company's capitalization policy through June 30, 2006.

Approximately 33 Properties located in southern Florida were impacted by
Hurricane Wilma in October 2005. As of July 19, 2006, approximately $1.3 million
of claims have been submitted to the Company's insurance company for
reimbursement. Through June 30, 2006, the Company has made total expenditures of
approximately $2.4 million and is still evaluating the total costs it expects to
incur. Through June 30, 2006, $1.6 million has been charged to operations ($0.3
million in 2006 and $1.3 million in 2005) and $0.4 million was capitalized to
fixed assets.

Approximately $3.2 million is included in other assets as a receivable from
insurance providers as of June 30, 2006, and approximately $3.9 million was
included in other assets as of December 31, 2005.

(k) Deferred Financing Costs

Deferred financing costs include fees and costs incurred to obtain
long-term financing. The costs are being amortized over the terms of the
respective loans on a level yield basis. Unamortized deferred financing fees are
written-off when debt is retired before the maturity date. Upon amendment of the
line of credit, unamortized deferred financing fees are accounted for in
accordance with EITF No. 98-14, Debtor's Accounting for Changes in
Line-of-Credit or Revolving-Debt Arrangements. Accumulated amortization for such
costs was $8.0 million and $6.6 million at June 30, 2006 and December 31, 2005,
respectively.

NOTE 2 - EARNINGS PER COMMON SHARE

Earnings per common share are based on the weighted average number of
common shares outstanding during each year. Statement of Financial Accounting
Standards No. 128, "Earnings Per Share" ("SFAS No. 128") defines the calculation
of basic and fully diluted earnings per share. Basic and fully diluted earnings
per share are based on the weighted average shares outstanding during each
period and basic earnings per share excludes any dilutive effects of options,
warrants and convertible securities. The conversion of OP Units has been
excluded from the basic earnings per share calculation. The conversion of an OP
Unit to a share of Common Stock has no material effect on earnings per common
share.


11
EQUITY LIFESTYLE PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 2 - EARNINGS PER COMMON SHARE (CONTINUED)

The following table sets forth the computation of basic and diluted
earnings per common share for the quarters and six months ended June 30, 2006
and June 30, 2005 (amounts in thousands):

<TABLE>
<CAPTION>
QUARTERS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
---------------- -----------------
2006 2005 2006 2005
------ ------- ------- -------
<S> <C> <C> <C> <C>
NUMERATORS:
INCOME FROM CONTINUING OPERATIONS:
Income from continuing operations - basic ............... $1,218 $ 2,049 $11,087 $10,530
Amounts allocated to dilutive securities ................ 320 553 2,912 2,864
------ ------- ------- -------
Income from continuing operations - fully diluted ....... $1,538 $ 2,602 $13,999 $13,394
====== ======= ======= =======
INCOME FROM DISCONTINUED OPERATIONS:
Income from discontinued operations - basic ............. $ 1 $ 438 $ 194 $ 666
Amounts allocated to dilutive securities ................ -- 116 51 178
------ ------- ------- -------
Income from discontinued operations - fully diluted ..... $ 1 $ 554 $ 245 $ 844
====== ======= ======= =======
NET INCOME AVAILABLE FOR COMMON SHARES - FULLY DILUTED:
Net income available for Common Shares - basic .......... $1,219 $ 2,487 $11,281 $11,196
Amounts allocated to dilutive securities ................ 320 669 2,963 3,042
------ ------- ------- -------
Net income available for Common Shares - fully diluted .. $1,539 $ 3,156 $14,244 $14,238
====== ======= ======= =======
DENOMINATOR:
Weighted average Common Shares outstanding - basic ...... 23,384 23,042 23,358 23,008
Effect of dilutive securities:
Redemption of Common OP Units for
Common Shares ..................................... 6,201 6,314 6,204 6,325
Employee stock options and restricted shares ......... 620 618 635 601
------ ------- ------- -------
Weighted average Common Shares outstanding - fully diluted .... 30,205 29,974 30,197 29,934
====== ======= ======= =======
</TABLE>

NOTE 3 - COMMON STOCK AND OTHER EQUITY RELATED TRANSACTIONS

On July 14, 2006, the Company paid a $0.075 per share distribution for the
quarter ended June 30, 2006 to the stockholders of record on June 30, 2006.

On April 14, 2006, the Company paid a $0.075 per share distribution for the
quarter ended March 31, 2006 to stockholders of record on March 31, 2006.

On June 30, 2006 and March 31, 2006, the Operating Partnership paid
distributions of 8.0625% per annum on the $150 million of Series D 8% Units and
7.95% per annum on the $50 million of Series F 7.95% Units.


12
EQUITY LIFESTYLE PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 4 - INVESTMENT IN REAL ESTATE

Investment in real estate is comprised of (amounts in thousands):

Properties Held for Long Term

<TABLE>
<CAPTION>
JUNE 30, DECEMBER 31,
2006 2005
---------- ------------
<S> <C> <C>
Investment in real estate:
Land ....................................... $ 519,029 $ 486,299
Land improvements .......................... 1,609,078 1,494,427
Buildings and other depreciable property ... 136,386 134,187
---------- ----------
2,264,493 2,114,913
Accumulated depreciation ................... (395,370) (365,688)
---------- ----------
Net investment in real estate ........... $1,869,123 $1,749,225
========== ==========
</TABLE>

Properties Held for Sale

<TABLE>
<CAPTION>
JUNE 30, DECEMBER 31,
2006 2005
-------- ------------
<S> <C> <C>
Investment in real estate:
Land ....................................... $ 4,517 $ 6,914
Land improvements .......................... 20,233 29,137
Buildings and other depreciable property ... 1,138 1,603
------- --------
25,888 37,654
Accumulated depreciation ................... (9,354) (12,637)
------- --------
Net investment in real estate ........... $16,534 $ 25,017
======= ========
</TABLE>

Land improvements consist primarily of improvements such as grading,
landscaping and infrastructure items such as streets, sidewalks or water mains.
Building and other depreciable property consists of permanent buildings in the
Properties such as clubhouses, laundry facilities, maintenance storage
facilities, and furniture, fixtures and equipment.

During the six months ended June 30, 2006, the Company acquired the
following Properties (amounts in millions except site information):

<TABLE>
<CAPTION>
TOTAL REAL NET
CLOSING DATE PROPERTY LOCATION SITES ESTATE DEBT EQUITY
------------ -------- -------- ----- ------ ----- ------
<S> <C> <C> <C> <C> <C> <C>
March 22, 2006 Mezzanine Portfolio (a) Various (11 Properties) 5,057 $105.0 $73.0 $ 0.0
April 14, 2006 Thousand Trails Portfolio (b) Various (2 Properties) 624 10.0 -- 10.0
April 25, 2006 Mid-Atlantic Portfolio (c) Various (7 Properties) 1,594 14.3 -- 5.0
June 13, 2006 Tranquil Timbers (d) Door County, WI 270 2.8 -- 2.8
</TABLE>

(a) Purchased remaining interest in the Mezzanine Portfolio in which we
had initially invested approximately $30.0 million to acquire
preferred equity interests during the first quarter of 2004. The
purchase price of $105.0 million included our existing investment of
$32.2 million and our general partner investment of $1.4 million. Net
working capital acquired included $3.2 million of rents received in
advance and $0.4 million in other net payables. In connection with
this acquisition we purchased $1.9 million of inventory. The
acquisition was funded by new debt financing of $47.1 million and
assumed debt of approximately $25.9 million.

(b) The purchase price includes certain personal property acquired from
Privileged Access located throughout the Thousand Trails Portfolio.
The Company leased back these Properties to Privileged Access as part
of the Thousand Trails Lease (see Note 1(i) - Income from Other
Investments, net and Note 6 - Notes Receivable).


13
EQUITY LIFESTYLE PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 4 - INVESTMENT IN REAL ESTATE (CONTINUED)

(c) The portfolio was acquired in exchange for $5.0 million in cash, and
two Properties previously held for sale, located in Indiana. The
Company provided short-term seller financing of $3.4 million. The
financing matures on August 25, 2006 and is classified in notes
receivable. Net working capital acquired included $0.6 million of
rents received in advance. The Company leased all 1,594 sites in the
portfolio to Privileged Access for a one-year term expiring April 2007
at an annual rent of $735,000.

(d) Net working capital acquired included approximately $0.2 million of
rents received in advance.

All acquisitions have been accounted for utilizing the purchase method of
accounting, and, accordingly, the results of operations of acquired assets are
included in the statements of operations from the dates of acquisition. Certain
purchase price adjustments may be recorded within one year following the
acquisitions. The Company acquired all of these Properties from unrelated third
parties, including an unrelated joint venture partner.

The Company actively seeks to acquire additional properties and currently
is engaged in negotiations relating to the possible acquisition of a number of
properties. At any time these negotiations are at varying stages that may
include outstanding contracts to acquire certain properties which are subject to
satisfactory completion of our due diligence review.

As of March 31, 2005, the Company designated seven Properties as held for
disposition pursuant to SFAS No. 144. The Company determined that these
Properties no longer met its investment criteria. As such, the results from
operations of these Properties have been classified as income from discontinued
operations. On November 10, 2005, one Property, Five Seasons in Cedar Rapids,
Iowa, was sold. On April 25, 2006 the Company sold Forest Oaks and Windsong,
located in Indiana. These properties were sold as part of an exchange for the
Mid-Atlantic portfolio (see note (c) above). The remaining four Properties held
for disposition are in various stages of negotiations and the Company expects to
sell these Properties for proceeds greater than their net book value. Del Rey in
Albuquerque, New Mexico, was under contract to be sold for $16.5 million to a
single-family home builder. The contract terminated on July 13, 2006, and the
Company retained a $1 million non-refundable deposit. The Properties classified
as held for disposition as of June 30, 2006 are listed in the table below.

<TABLE>
<CAPTION>
Property Location Sites
- -------- -------- -----
<S> <C> <C>
Casa Village.............. Billings, MT 490
Creekside................. Wyoming, MI 165
Del Rey................... Albuquerque, NM 407
Holiday Village........... Sioux City, IA 519
</TABLE>


14
EQUITY LIFESTYLE PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 4 - INVESTMENT IN REAL ESTATE (CONTINUED)

The following table summarizes the combined results of operations of the
four Properties held for sale and three sold Properties for the quarters and six
months ended June 30, 2006 and 2005, respectively (amounts in thousands).

<TABLE>
<CAPTION>
QUARTERS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
-------------- ---------------
2006 2005 2006 2005
----- ------ ------ ------
<S> <C> <C> <C> <C>
Rental income ................................ $ 866 $1,543 $1,985 $3,149
Utility and other income ..................... 82 147 191 321
----- ------ ------ ------
Property operating revenues ............... 948 1,690 2,176 3,470
Property operating expenses .................. 541 893 1,308 1,818
----- ------ ------ ------
Income from property operations .............. 407 797 868 1,652
Income from home sales operations and
other .................................. 21 (7) 38 (9)
Interest ..................................... (227) (228) (452) (454)
Amortization ................................. (8) (8) (17) (16)
Depreciation ................................. -- -- -- (329)
----- ------ ------ ------
Total other expenses ...................... (235) (236) (469) (799)
Minority interest ............................ -- (116) (51) (178)
Loss on sale of property ..................... (192) -- (192) --
----- ------ ------ ------
Net income from discontinued operations ...... $ 1 $ 438 $ 194 $ 666
===== ====== ====== ======
</TABLE>

NOTE 5 - INVESTMENT IN JOINT VENTURES

The Company recorded approximately $2.6 million and $3.7 million of net
income from unconsolidated joint ventures, net of $1.0 million and $0.8 million
of depreciation expense for the six months ended June 30, 2006 and 2005,
respectively. Included in net income from unconsolidated joint ventures above is
$1.2 million and $1.2 million for the six months ended June 30, 2006 and 2005,
respectively, due to distributions exceeding the Company's basis.

The Company received approximately $3.9 million in distributions from such
joint ventures for the six months ended June 30, 2006. Included in such
distributions is $1.4 million received as a result of the sale of Indian Wells,
$0.6 million received as a result of the sale of the Company's interest in
Blazing Star, and $0.2 million received from a refinancing. The Company received
approximately $7.8 million in distributions from such joint ventures for the six
months ended June 30, 2005. Included in such distributions is $6.1 million of
proceeds received from refinancings. Due to the Company's inability to control
the joint ventures, the Company accounts for its investment in the joint
ventures using the equity method of accounting.

On March 22, 2006, the Company acquired the remaining interest in the
Mezzanine Investments (see Note 4 - Investment in Real Estate).

On April 13, 2006, the Company invested in three joint ventures known as
the Morgan Portfolio each owning one Property for approximately $0.9 million.
These Properties are located in the Northeast and contain 706 sites.

On April 18, 2006, the Property owned by the Indian Wells joint venture was
sold for proceeds of approximately $9.5 million. Approximately $4.2 million of
debt was repaid leaving net proceeds of $5.3 million. The Company received a
distribution from the joint venture of approximately $1.4 million as a result of
this sale. A net gain on sale of property of approximately $1.0 million is
included in equity in income of unconsolidated joint ventures.


15
EQUITY LIFESTYLE PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 5 - INVESTMENT IN JOINT VENTURES (CONTINUED)

On June 29, 2006, the Company sold its 40% interest in Blazing Star, a
Diversified Investment, and received a return of capital of approximately $0.6
million. There was no gain or loss as a result of this sale.

The following table summarizes the Company's investment in unconsolidated
joint ventures (with the number of Properties shown parenthetically for the six
months ended June 30, 2006 and the year ended December 31, 2005, respectively):

<TABLE>
<CAPTION>
NUMBER OF ECONOMIC INVESTMENT AS OF INVESTMENT AS OF
INVESTMENT LOCATION SITES INTEREST (A) JUNE 30, 2006 DEC. 31, 2005
---------- ------------------ --------- ------------ ---------------- ----------------
(in thousands) (in thousands)
<S> <C> <C> <C> <C> <C>
Meadows Investments............ Various (2),(2) 1,027 50% $ 572 $ 280
Lakeshore Investments.......... Florida (2),(2) 343 90% 27 32
Voyager........................ Tucson, AZ (1),(1) 1,575 25% 3,370 3,115
Mezzanine Investments.......... Various (0),(11) -- --(b) -- 32,380
Indian Wells................... Indio, CA (0),(1) -- -- -- 248
Diversified Investments........ Various (11),(12) 4,443 25% 2,183 3,258
Maine Portfolio................ Maine (3),(3) 495 50% 6,670 6,898
Morgan Portfolio............... Various (3),(0) 706 25% 865 --
----- ------- -------
8,589 $13,687 $46,211
===== ======= =======
</TABLE>

(a) The percentages shown approximate the Company's economic interest. The
Company's legal ownership interest may differ.

(b) The Company purchased the remaining interest in the Mezzanine Investments
on March 22, 2006 (see Note 4 - Investment in Real Estate).

UNCONSOLIDATED REAL ESTATE JOINT VENTURE FINANCIAL INFORMATION

The following tables present combined summarized financial information of
the unconsolidated real estate joint ventures (amounts in thousands).

BALANCE SHEETS

<TABLE>
<CAPTION>
AS OF
-----------------------
JUNE 30, DECEMBER 31,
2006 2005
-------- ------------
<S> <C> <C>
ASSETS
Real estate, net ............. $117,133 $194,788
Other assets ................. 14,030 23,378
-------- --------
TOTAL ASSETS .................... $131,163 $218,166
======== ========
LIABILITIES & EQUITY
Mortgage debt & other loans .. $104,954 $171,285
Other liabilities ............ 13,243 15,169
Partners' equity ............. 12,966 31,712
-------- --------
TOTAL LIABILITIES & EQUITY ...... $131,163 $218,166
======== ========
</TABLE>


16
EQUITY LIFESTYLE PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 5 - INVESTMENT IN JOINT VENTURES (CONTINUED)

STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
QUARTERS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
----------------- -----------------
2006 2005 2006 2005
------- ------- ------- -------
<S> <C> <C> <C> <C>
Rentals ...................... $ 4,882 $ 7,913 $ 8,403 $17,107
Other Income ................. 1,353 1,429 2,933 3,403
------- ------- ------- -------
TOTAL REVENUES ............... 6,235 9,342 11,336 20,510

Operating Expenses ........... 3,340 4,478 6,722 9,128
Interest ..................... 1,441 2,399 3,033 4,774
Other (Income) & Expenses .... (4,257) 438 (4,080) 1,188
Depreciation & Amortization .. 1,702 2,893 3,396 5,630
------- ------- ------- -------
TOTAL EXPENSES ............... 2,226 10,208 9,071 20,720
------- ------- ------- -------
NET INCOME (LOSS) ............ $ 4,009 $ (866) $ 2,265 $ (210)
======= ======= ======= =======
</TABLE>

NOTE 6 - NOTES RECEIVABLE

As of June 30, 2006 and December 31, 2005, the Company had approximately
$26.0 million and $11.6 million in notes receivable, respectively. As of June
30, 2006, the Company had approximately $9.9 million in Chattel Loans
receivable, which had an interest yield at a per annum average rate of
approximately 9.8%, and an average term and amortization of 5 to 15 years,
require monthly principal and interest payments and are collateralized by homes
at certain of the Properties. These notes are recorded net of allowances of
$81,000 as of June 30, 2006 and December 31, 2005.

On November 15, 2005, the Company entered into an agreement to loan
Privileged Access up to $0.5 million. As of June 30, 2006, this loan has been
repaid in full and has been cancelled.

On April 14, 2006, the Company loaned Privileged Access $12.25 million in
order to facilitate the Privileged Access acquisition of TT (see Note 1(i) -
Income from Other Investments, net and Note 4 - Investment In Real Estate). This
loan is secured by the net contract receivables owned by Privileged Access. The
note receivable bears interest at a per annum rate of prime plus 1.5% and
matures on April 13, 2007.

On April 25, 2006, the Company provided short-term seller financing in the
form of a note receivable of $3.4 million relating to the acquisition of the
Mid-Atlantic Portfolio (see Note 4 - Investment in Real Estate). The notes
receivable bear interest at a per annum rate of prime and mature in August 2006.

As of June 30, 2006 and December 31, 2005 the Company has approximately
$0.4 million in notes receivable which bear interest at a per annum rate of
prime plus 0.5% and mature on December 31, 2011. The notes are collateralized
with a combination of common OP Units and partnership interests in certain joint
ventures.


17
EQUITY LIFESTYLE PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 7 - LONG-TERM BORROWINGS

FINANCING, REFINANCING AND EARLY DEBT RETIREMENT

On March 22, 2006, the Company assumed $25.9 million in mortgage debt on
four of the eleven Properties related to the acquisition of the Mezzanine
Portfolio (see Note 4 - Investment in Real Estate). In addition, the Company
financed $47.1 million of mortgage debt on the remaining seven Properties in the
Mezzanine Portfolio. The seven mortgages bear interest at weighted average rates
ranging from 5.70% to 5.72% per annum, and mature in April 2016. The Company
assumed $25.9 million in mortgage debt on four of the eleven Properties related
to the acquisition of the Mezzanine Portfolio. On April 16, 2006, the mortgage
debt of approximately $4.1 million on one Property was defeased and net proceeds
of approximately $2.6 million were received. These proceeds were used to pay
down the lines of credit. The loan bears interest at 5.72% per annum and matures
in April, 2016. The mortgage debt on two Properties will be defeased and
refinanced in the third quarter of 2006 at an average rate of 5.7% and mature in
April 2016. The mortgage debt on two Properties will be defeased and refinanced
in the third quarter of 2006 at an average rate of 5.7% and mature in April
2016. The remaining mortgage debt of approximately $10 million bears interest at
5.22% and matures in April 2009. The Company is currently reviewing its options
for this debt.

On June 13, 2006 as a result of meeting certain operational criteria at its
Monte Vista Property, the Company received an additional $3 million in mortgage
debt proceeds as per the loan document. Proceeds from this transaction were used
to pay down the Company's lines of credit.

In addition, the Company recently renewed its unsecured debt. The Term Loan
and $160 million in lines of credit were replaced with $275 million in lines of
credit with a four-year maturity and one-year extension option, bearing interest
at LIBOR plus 1.20% with 0.15% facility fee. The interest rate, including a
facility fee, on $100 million of the outstanding balance on the new lines of
credit is fixed at 6.18% per annum through mid-December 2006.

Secured Debt

As of June 30, 2006 and December 31, 2005, the Company had outstanding
mortgage indebtedness on Properties held for long term of approximately $1,557
million and $1,485 million, respectively, and approximately $15 million of
mortgage indebtedness as of June 30, 2006 and December 31, 2005 on Properties
held for sale. The weighted average interest rate on this mortgage indebtedness
for the six months ended June 30, 2006 and June 30, 2005 was approximately 5.75%
and 6.24% per annum, respectively. The debt bears interest at rates of 4.17% to
9.35% per annum and matures on various dates ranging from 2007 to 2016, with one
additional loan maturing in 2027. Included in our debt balance are three capital
leases with an imputed interest rate of 11.6% per annum. The debt encumbered a
total of 161 and 150 of the Company's Properties as of June 30, 2006 and
December 31, 2005, respectively, and the carrying value of such Properties held
for the long term was approximately $1,706 million and $1,603 million,
respectively, as of such dates.

Unsecured Loans

During the quarter ended June 30, 2006 the Company replaced its $110
million line of credit and its $100 million Term Loan with a $225 million line
of credit with a group of banks, bearing interest at LIBOR plus 1.20% per annum
with a 0.15% facility fee, and maturing on June 29, 2010 with a one-year
extension. On July 14, 2006, the Company also renewed its $50 million line of
credit with the same terms as above totaling $275 million in lines of credit. As
of June 30, 2006, the Company had $127 million available to be drawn on its
lines of credit.

Other Loans

During the six months ended June 30, 2006, the Company borrowed $3.6
million to finance its insurance premium payments. As of June 30, 2006,
approximately $2.3 million remained outstanding. This loan is due in January
2007 and bears interest at 5.30% per annum.


18
EQUITY LIFESTYLE PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 8 - STOCK-BASED COMPENSATION

The Company accounts for its stock-based compensation in accordance with
Statement of Financial Accounting Standards No. 123(R), "Share Based Payment"
("SFAS 123(R)"), which was adopted on July 1, 2005. Prior to this, the Company
accounted for its stock-based compensation in accordance with SFAS No. 123 and
its amendment (SFAS No. 148), "Accounting for Stock Based Compensation," which
resulted in compensation expense being recorded based on the fair value of the
stock option compensation issued. Since the Company chose to use the modified
prospective method and the Black-Scholes-Merton formula to estimate the value of
Options granted to employees and non-employees the results of the adoption had
no material impact on the Company's results of operations or financial position.

Stock-based compensation expense was approximately $1.5 million and $1.3
million for the six months ended June 30, 2006 and 2005, respectively.

Pursuant to the Stock Option Plan as discussed in Note 12 to the 2005 Form
10-K, certain officers, directors, employees and consultants have been offered
the opportunity to acquire shares of common stock of the Company through stock
options ("Options"). During the six months ended June 30, 2006, Options for
75,604 shares of common stock were exercised for proceeds of approximately $1.0
million.

NOTE 9 - COMMITMENTS AND CONTINGENCIES

CALIFORNIA RENT CONTROL LITIGATION

As part of the Company's effort to realize the value of its Properties
subject to rent control, the Company has initiated lawsuits against several
municipalities in California. The Company's goal is to achieve a level of
regulatory fairness in California's rent control jurisdictions, and in
particular those jurisdictions that prohibit increasing rents to market upon
turnover. Regulations in California allow tenants to sell their homes for a
premium representing the value of the future discounted rent-controlled rents.
In the Company's view, such regulation results in a transfer of the value of the
Company's stockholders' land, which would otherwise be reflected in market
rents, to tenants upon the sales of their homes in the form of an inflated
purchase price that cannot be attributed to the value of the home being sold. As
a result, in the Company's view, the Company loses the value of its asset and
the selling tenant leaves the Property with a windfall premium. The Company has
discovered through the litigation process that certain municipalities considered
condemning the Company's Properties at values well below the value of the
underlying land. In the Company's view, a failure to articulate market rents for
sites governed by restrictive rent control would put the Company at risk for
condemnation or eminent domain proceedings based on artificially reduced rents.
Such a physical taking, should it occur, could represent substantial lost value
to stockholders. The Company is cognizant of the need for affordable housing in
the jurisdictions, but asserts that restrictive rent regulation does not promote
this purpose because the benefits of such regulation are fully capitalized into
the prices of the homes sold. The Company estimates that the annual rent subsidy
to tenants in these jurisdictions may be in excess of $15 million. In a more
well balanced regulatory environment, the Company would receive market rents
that would eliminate the subsidy and homes would trade at or near their
intrinsic value.

In connection with such efforts, the Company announced it has entered into
a settlement agreement with the City of Santa Cruz, California and that,
pursuant to the settlement agreement, the City amended its rent control
ordinance to exempt the Company's Property from rent control as long as the
Company offers a long term lease which gives the Company the ability to increase
rents to market upon turnover and bases annual rent increases on the CPI. The
settlement agreement benefits the Company's stockholders by allowing them to
receive the value of their investment in this Property through vacancy decontrol
while preserving annual CPI based rent increases in this age-restricted
Property.


19
EQUITY LIFESTYLE PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 9 - COMMITMENTS AND CONTINGENCIES (CONTINUED)

The Company has filed two lawsuits in federal court against the City of San
Rafael, challenging its rent control ordinance on constitutional grounds. The
Company believes that one of those lawsuits was settled by the City agreeing to
amend the ordinance to permit adjustments to market rent upon turnover. The City
subsequently rejected the settlement agreement. The Court initially found the
settlement agreement was binding on the City, but then reconsidered and
determined to submit the claim of breach of the settlement agreement to a jury.
In October 2002, the first case against the City went to trial, based on both
breach of the settlement agreement and the constitutional claims. A jury found
no breach of the settlement agreement; the Company then filed motions asking the
Court to rule in its favor on that claim, notwithstanding the jury verdict. The
Court postponed decision on those motions and on the constitutional claims,
pending a ruling on some property rights issues by the United States Supreme
Court. The Company also had pending a claim seeking a declaration that the
Company could close the Property and convert it to another use which claim was
not tried in 2002. The United States Supreme Court issued the property rights
rulings in 2005 and subsequently on January 27, 2006, the Court hearing the San
Rafael cases issued a ruling that granted the Company's motion for leave to
amend to assert alternative takings theories in light of the United States
Supreme Court's decisions. The Court's ruling also denied the Company's post
trial motions related to the settlement agreement and dismissed the park closure
claim without prejudice to the Company's ability to reassert such claim in the
future. As a result, the Company has filed a new complaint challenging the
City's ordinance as violating the takings clause and substantive due process.
The City of San Rafael filed a motion to dismiss the amended complaint and the
Company awaits the Court's ruling on this motion. The Company expects further
legal proceedings to occur in 2006.

The Company's efforts to achieve a balanced regulatory environment
incentivize tenant groups to file lawsuits against the Company seeking large
damage awards. The homeowners association at Contempo Marin ("CMHOA"), a 396
site Property in San Rafael, California, sued the Company in December 2000 over
a prior settlement agreement on a capital expenditure pass-through after the
Company sued the City of San Rafael in October 2000 alleging its rent control
ordinance is unconstitutional. In the Contempo Marin case, the CMHOA prevailed
on a motion for summary judgment on an issue that permits the Company to collect
only $3.72 out of a monthly pass-through amount of $7.50 that the Company
believes had been agreed to by the CMHOA in a settlement agreement. On May 23,
2004, the California Court of Appeal affirmed the trial court's order dismissing
the Company's claims against the City of San Rafael. The CMHOA continues to seek
damages from the Company in this matter. The Company has reached a settlement
with the CMHOA in this matter which allows the Company to recover $3.72 of the
requested monthly pass-through and does not provide for the payment of any
damages to the CMHOA. Both the CMHOA and the Company will bring motions for
their respective attorneys' fees which motions are expected to be heard by the
Court in the last quarter of 2006. The Company intends to vigorously defend this
matter should the settlement not become final. The Company believes that such
lawsuits will be a consequence of the Company's efforts to change rent control
since tenant groups actively desire to preserve the premium value of their homes
in addition to the discounted rents provided by rent control. The Company has
determined that its efforts to rebalance the regulatory environment despite the
risk of litigation from tenant groups are necessary not only because of the $15
million annual subsidy to tenants, but also because of the condemnation risk.

Similarly, in June 2003, the Company won a judgment against the City of
Santee in California Superior Court (case no. 777094). The effect of the
judgment was to invalidate, on state law grounds, two (2) rent control
ordinances the City of Santee had enforced against the Company and other
property owners. However, the Court allowed the City to continue to enforce a
rent control ordinance that predated the two invalid ordinances (the "prior
ordinance"). As a result of the judgment the Company was entitled to collect a
one-time rent increase based upon the difference in annual adjustments between
the invalid ordinance(s) and the prior ordinances and to adjust its base rents
to reflect what the Company could have charged had the prior ordinance been
continually in effect. The City of Santee appealed the judgment. The court of
appeal and California Supreme Court refused to stay enforcement of these rent
adjustments pending appeal. After the City was unable to obtain a stay, the City
and the tenant association each sued the Company in separate actions alleging
the rent adjustments pursuant to the judgment violate the prior ordinance (Case
Nos. GIE 020887 and GIE 020524). They seek to rescind the rent adjustments,
refunds of amounts paid, and penalties and damages in these separate actions. On
January 25, 2005, the California Court of Appeal reversed the judgment in part
and affirmed it in part with a remand. The Court of Appeal affirmed that one
ordinance was unlawfully adopted and therefore void and that the second
ordinance contained unconstitutional


20
EQUITY LIFESTYLE PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 9 - COMMITMENTS AND CONTINGENCIES (CONTINUED)

provisions. However, the Court ruled the City had the authority to cure the
issues with the first ordinance retroactively. On remand the trial court is
directed to decide the issue of damages to the Company which the Company
believes is consistent with the Company receiving the economic benefit of
invalidating one of the ordinances and also consistent with the Company's
position that it is entitled to market rent and not merely a higher amount of
regulated rent. In the remand action, the City of Santee filed a motion seeking
restitution of amounts collected by the Company following the judgment which
motion was denied. The Company intends to vigorously pursue its damages in the
remand action and to vigorously defend the two new lawsuits.

In addition, the Company has sued the City of Santee in federal court
alleging all three of the ordinances are unconstitutional under the Fifth and
Fourteenth Amendments to the United States Constitution. Thus, it is the
Company's position that the ordinances are subject to invalidation as a matter
of law in the federal court action. Separately, the Federal District Court
granted the City's Motion for Summary Judgment in the Company's federal court
lawsuit. This decision was based not on the merits, but on procedural grounds,
including that the Company's claims were moot given its success in the state
court case. The Company has appealed the decision.

In October 2004, the United States Supreme Court granted certiorari in
State of Hawaii vs. Chevron USA, Inc., a Ninth Circuit Court of Appeal case that
upheld the standard that a regulation must substantially advance a legitimate
state purpose in order to be constitutionally viable under the Fifth Amendment.
On May 24, 2005 the United States Supreme Court reversed the Ninth Circuit Court
of Appeal in an opinion that clarified the standard of review for regulatory
takings brought under the Fifth Amendment. The Supreme Court held that the
heightened scrutiny applied by the Ninth Circuit is not the applicable standard
in a regulatory takings analysis, but is an appropriate factor for determining
if a due process violation has occurred. The Court further clarified that
regulatory takings would be determined in significant part by an analysis of the
economic impact of the regulation. The Company believes that the severity of the
economic impact on its Properties caused by rent control will enable it to
continue to challenge the rent regulations under the Fifth Amendment and the due
process clause.

DISPUTE WITH LAS GALLINAS VALLEY SANITARY DISTRICT

In November 2004, the Company received a Compliance Order (the "Compliance
Order") from the Las Gallinas Valley Sanitary District (the "District"),
relating to the Company's Contempo Marin Property in San Rafael, California. The
Compliance Order directed the Company to submit and implement a plan to bring
the Property's domestic wastewater discharges into compliance with the
applicable District ordinance (the "Ordinance"), and to ensure continued
compliance with the Ordinance in the future.

Without admitting any violation of the Ordinance, the Company promptly
engaged a consultant to review the Property's sewage collection system and
prepare a compliance plan to be submitted to the District. The District approved
the compliance plan in January 2005, and the Company promptly took all necessary
actions to implement same.

Thereafter, the Company received a letter dated June 2, 2005 from the
District's attorney (the "June 2 Letter"), acknowledging that the Company has
"taken measures to bring the Property's private sanitary system into compliance"
with the Ordinance, but claiming that prior discharges from the Property had
damaged the District's sewers and pump stations in the amount of approximately
$368,000. The letter threatened legal action if necessary to recover the cost of
repairing such damage. By letter dated June 23, 2005, counsel for the Company
denied the District's claims set forth in the June 2 Letter.

On July 1, 2005, the District filed a Complaint for Enforcement of
Sanitation Ordinance, Damages, Penalties and Injunctive Relief in the California
Superior Court for Marin County, and on August 17, 2005, the District filed its
First Amended Complaint (the "Complaint"). On September 26, 2005, the Company
filed its Answer to the Complaint, denying each and every allegation of the
Complaint and further denying that the District is entitled to any of the relief
requested therein.


21
EQUITY LIFESTYLE PROPERTIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 9 - COMMITMENTS AND CONTINGENCIES (CONTINUED)

The District subsequently issued a Notice of Violation dated December 12,
2005 (the "NOV"), alleging additional violations of the Ordinance. By letter
dated December 23, 2005, the Company denied the allegations in the NOV.

On June 22, 2006, the parties participated in a mediation session, and the
mediation has been continued to an unspecified future date. In addition,
discovery in the case is ongoing. The case has been set for trial on October 26,
2006.

The Company believes that it has complied with the Compliance Order and the
Ordinance. The Company further believes that the allegations in the Complaint
and the NOV are without merit, and will vigorously defend against any such
claims by the District.

COUNTRYSIDE AT VERO BEACH

The Company previously received letters dated June 17, 2002 and August 26,
2002 from Indian River County ("County"), claiming that the Company owed sewer
impact fees in the amount of approximately $518,000 with respect to the Property
known as Countryside at Vero Beach, located in Vero Beach, Florida, purportedly
under the terms of an agreement between the County and a prior owner of the
Property. In response, the Company advised the County that these fees are no
longer due and owing as a result of a 1996 settlement agreement between the
County and the prior owner of the Property, providing for the payment of
$150,000 to the County to discharge any further obligation for the payment of
impact or connection fees for sewer service at the Property. The Company paid
this settlement amount (with interest) to the County in connection with the
Company's acquisition of the Property. In February 2006, the Company was served
with a complaint filed by the County in Indian River County Circuit Court,
requesting a judgment declaring a lien against the Property for allegedly unpaid
impact fees, and foreclosing said lien. On March 30, 2006, the Company served
its answer and affirmative defenses, and the case is now in the discovery stage.
The Company will vigorously defend the lawsuit.

On January 12, 2006, the Company was served with a complaint filed in
Indian River County Circuit Court on behalf of a purported class of homeowners
at Countryside at Vero Beach. The complaint includes counts for alleged
violations of the Florida Mobile Home Act and the Florida Deceptive and Unfair
Trade Practices Act, and claims that the Company required homeowners to pay
water and sewer impact fees, either to the Company or to the County, "as a
condition of initial or continued occupancy in the Park", without properly
disclosing the fees in advance and notwithstanding the Company's position that
all such fees were fully paid in connection with the settlement agreement
described above. On February 8, 2006, the Company served its motion to dismiss
the complaint, which is currently pending. The Company will vigorously defend
the lawsuit.

OTHER

The Company is involved in various other legal proceedings arising in the
ordinary course of business. Additionally, in the ordinary course of business,
the Company's operations are subject to audit by various taxing authorities.
Management believes that all proceedings herein described or referred to, taken
together, are not expected to have a material adverse impact on the Company. In
addition, to the extent any such proceedings or audits relate to newly acquired
Properties, the Company considers any potential indemnification obligations of
sellers in favor of the Company.


22
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

OVERVIEW

The Company is a fully integrated owner and operator of lifestyle-oriented
properties ("Properties"). The Company leases individual developed areas
("sites") with access to utilities for placement of factory built homes,
cottages, cabins or recreational vehicles ("RVs"). The Company was formed to
continue the property operations, business objectives and acquisition strategies
of an entity that had owned and operated Properties since 1969. As of June 30,
2006, the Company owned or had an ownership interest in a portfolio of 294
Properties located throughout the United States and Canada containing 108,439
residential sites. These Properties are located in 30 states and British
Columbia (with the number of Properties in each state or province shown
parenthetically) Florida (86), California (47), Arizona (35), Texas (15),
Washington (13), Colorado (10), Oregon (9), Delaware (7), North Carolina (7),
Pennsylvania (7), Nevada (6), Wisconsin (6), Indiana (5), Maine (5), New York
(5), Virginia (5), Illinois (3), Michigan (3), South Carolina (3), Massachusetts
(2), New Jersey (2), Ohio (2), Tennessee (2), Utah (2), Alabama (1), Iowa (1),
Kentucky (1), Montana (1), New Hampshire (1), New Mexico (1), and British
Columbia (1).

This report includes certain "forward-looking statements" within the
meaning of the Private Securities Litigation Reform Act of 1995. When used,
words such as "anticipate," "expect," "believe," "project," "intend," "may be"
and "will be" and similar words or phrases, or the negative thereof, unless the
context requires otherwise, are intended to identify forward-looking statements.
These forward-looking statements are subject to numerous assumptions, risks and
uncertainties, including, but not limited to: in the age-qualified Properties,
home sales results could be impacted by the ability of potential homebuyers to
sell their existing residences as well as by financial markets volatility; in
the all-age Properties, results from home sales and occupancy will continue to
be impacted by local economic conditions, lack of affordable manufactured home
financing, and competition from alternative housing options including site-built
single-family housing; our ability to maintain rental rates and occupancy with
respect to Properties currently owned or pending acquisitions; our assumptions
about rental and home sales markets; the completion of pending acquisitions and
timing with respect thereto; the effect of interest rates as well as other risks
indicated from time to time in our filings with the Securities and Exchange
Commission. These forward-looking statements are based on management's present
expectations and beliefs about future events. As with any projection or
forecast, these statements are inherently susceptible to uncertainty and changes
in circumstances. The Company is under no obligation to, and expressly disclaims
any obligation to, update or alter its forward-looking statements whether as a
result of such changes, new information, subsequent events or otherwise.


23
The following chart lists the Properties acquired, invested in, or sold
since January 1, 2005.

<TABLE>
<CAPTION>
PROPERTY TRANSACTION DATE SITES
-------- ------------------ -------
<S> <C> <C>
TOTAL SITES AS OF JANUARY 1, 2005...................... 102,432

PROPERTY OR PORTFOLIO (# OF PROPERTIES IN PARENTHESES):
San Francisco RV.................................... June 20, 2005 182
Morgan Portfolio (5)................................ August 12, 2005 2,929
Lake George Escape.................................. September 15, 2005 576
Thousand Trails (2)................................. April 14, 2006 624
Mid-Atlantic Portfolio (7).......................... April 25, 2006 1,594
Tranquil Timbers.................................... June 13, 2006 270

JOINT VENTURES:
Maine Portfolio (3)................................. April 7, 2005 495
Morgan Portfolio (3)................................ April 13, 2006 706

EXPANSION SITE DEVELOPMENT AND OTHER:
Sites added (reconfigured) in 2005.................. 113
Sites added (reconfigured) in 2006.................. 7

DISPOSITIONS:
Five Seasons........................................ November 10, 2005 (390)
Indian Wells (Joint Venture)........................ April 18, 2006 (350)
Forest Oaks......................................... April 25, 2006 (227)
Windsong............................................ April 25, 2006 (268)
Blazing Star (Joint Venture)........................ June 29, 2006 (254)
-------
TOTAL SITES AS OF JUNE 30, 2006........................ 108,439
=======
</TABLE>

Since December 31, 2004, the gross investment in real estate has increased
from $2,036 million to $2,290 million as of June 30, 2006. The total number of
sites owned, controlled, or in which the Company holds an investment, has
increased from 102,432 as of December 31, 2004 to 108,439 as of June 30, 2006.


24
OUTLOOK

Occupancy in our Properties as well as our ability to increase rental rates
directly affect revenues. We currently have approximately 64,500 annual sites
for which we expect to have average annual revenue of approximately $4,500 per
site. We have 8,000 seasonal sites, which are leased to customers generally for
three to six months, for which it expects to collect annualized rental revenues
in the range of $1,900 to $2,000 per site. We also have 7,200 transient sites,
occupied by customers who lease on a short-term basis, for which we expect to
collect annualized rental revenues in the range of $2,600 to $2,800 per site. We
expect to service 60,000 customers with these transient sites. We consider the
transient revenue stream to be our most volatile. It is subject to weather
conditions, gas prices, and other factors affecting the marginal RV customer's
vacation and travel preferences. Finally, we have approximately 20,100
Membership sites consisting of Thousand Trails and Mid-Atlantic Portfolio sites
for which we receive ground rent of $18.2 million annually (subject to annual
escalations). See the following discussion under "Privileged Access" for changes
we made to this lease and the impact of these changes. This rent is classified
in Income from other investments, net in the Consolidated Statements of
Operations. We have interests in Properties containing approximately 8,600 sites
for which revenue is classified as Equity in income of unconsolidated joint
ventures in the Consolidated Statements of Operations.

<TABLE>
<CAPTION>
TOTAL SITES AS OF TOTAL SITES AS OF
JUNE 30, DECEMBER 31, APPROX. ANNUAL
2006 2005 REVENUE RANGE (1)
(rounded to 000s) (rounded to 000s) 2006
----------------- ----------------- -----------------
<S> <C> <C> <C>
Community sites (2) .. 45,700 44,900 $5,700-$5,800(3)
Resort sites:
Annual ............ 18,800 15,500 $3,000-$3,200
Seasonal .......... 8,000 8,000 $1,900-$2,000
Transient ......... 7,200 6,500 $2,600-$2,800
Membership ........ 20,100 17,900
Joint Ventures ....... 8,600 13,500
------- -------
108,400 106,300
======= =======
</TABLE>

(1) All ranges exclude utility and other income.

(2) Quarter ended June 30, 2006 includes 1,581 sites from discontinued
operations. Quarter ended December 31, 2005 includes 2,076 sites from
discontinued operations.

(3) Based on occupied sites. Average occupancy for the six months ended June
30, 2006 was approximately 90.1%.


25
SUPPLEMENTAL PROPERTY DISCLOSURE

We provide the following disclosures with respect to certain assets:

- Sunshine Key - Sunshine Key is a 409-site lifestyle-oriented resort
Property containing a 200-slip marina located in the Florida Keys. The
Property is an individual 54-acre island. We purchased Sunshine Key
for approximately $21 million in February 2004 as part of a larger
portfolio. In 2005, the Property generated approximately $2 million in
property and home sales operations. Sunshine Key is owned by a taxable
REIT subsidiary. Subject to certain provisions, there are rights to
redevelop the Property into 104 attached hotel units, 152 detached
hotel units (park models) and 146 RV sites.

We believe that because of the size, quality and location of Sunshine
Key, it represents an irreplaceable asset and therefore, would not
normally be considered for sale. However, based on unsolicited
purchase inquiries, we determined that a sale may be beneficial if we
could defer the gain on sale and reinvest the proceeds from the sale
into a diversified portfolio of properties meeting our long-term
investment criteria, or if we could significantly increase cash flow
from the Property by participating in a transaction with a developer
where we could retain an interest in the Property through a ground
lease structure.

In November 2005, we entered into a contract to sell Sunshine Key. At
the time, we were negotiating for the acquisition of a portfolio that
we believed would be an appropriate alternative use of the capital
gained from the sale. A provision of the contract allowed us to
terminate the contract through June 2006 to the extent we were unable
to find appropriate alternative investments. Discussions with respect
to a potential replacement portfolio did not lead to a transaction and
we communicated such to the potential acquirer of Sunshine Key. In
response, the potential acquirer discussed potential alternative
transactions with us including, among others the sale of the Property
at an increased price, and entering into a long-term ground lease
transaction. After consideration, we exercised our right to terminate
the contract. The purchase price of the Property under the contract
was $70 million.

- Lazy Lakes - Lazy Lakes is a 100-site lifestyle-oriented resort
Property located in Sugar Loaf Key, Florida on 12.6 acres, including
an 8-acre lagoon. We purchased Lazy Lakes for approximately $3 million
in February 2004 as part of a larger portfolio. In 2005, the Property
generated approximately $150,000 in property and home sales
operations.

In January 2006, we entered into a contract to sell Lazy Lakes for $8
million. This Property is owned by a limited partnership. The contract
provided us the right to terminate the contract through June 2006 to
the extent we were not able to find appropriate alternative
investments for the capital gained from the potential sale; however,
such right was not exercised. As a result, the buyer deposited an
additional $250,000 of earnest money for a total non-refundable
deposit of $500,000. The contract, including an extension option,
expires in January 2007. However, there are no assurances that the
transaction will close. The decision to pursue the transaction was
based on 1) existing limitations on utilizing the sites within the
Property due to size constraints, 2) the relative difficulty of
redeveloping the Property in a manner consistent with our business, 3)
the impact that recent hurricanes have had on the infrastructure and
4) potential development restrictions imposed by government agencies.

- Monte Vista - Monte Vista is a lifestyle-oriented resort Property
located in Mesa, Arizona containing approximately 50 acres of vacant
land. We have obtained approval to develop 275 manufactured home and
240 RV sites on this land. In connection with evaluating the
development of Monte Vista, we evaluated selling the land and
subsequently decided to list 26 acres of the land for sale. We have
received several bids of approximately $10.4 million and are now
evaluating those bids. No assurances can be given that any sale
transaction will materialize. With respect to the land not listed for
sale, we intend to develop additional RV sites and may consider other
alternative uses for the land or sale of the acreage. We anticipate
that we will proceed with the development if we determine that any
offers or the terms thereof are unacceptable.


26
-    Bulow Plantation - Bulow Plantation is a 626-site mixed lifestyle-
oriented resort Property and manufactured home community located in
Flagler Beach, Florida which contains approximately 180 acres of
adjacent vacant land. We have obtained approval for an additional
manufactured home community development of approximately 700 sites on
this land. In connection with evaluating the possible development and
based on inquiries from single-family home developers, we evaluated a
sale of the land. Subsequently, we listed the land for sale for a
purchase price of $28 million. We anticipate that we will proceed with
the development if we determine that any offers or the terms thereof
are unacceptable.

- Holiday Village, Florida - Holiday Village is a 128-site manufactured
home community located in Vero Beach, Florida, on approximately 18
acres of land. As a result of the 2004 hurricanes, this Property is
less than 50% occupied. We expect to notify the residents that we
intend to list the Property for sale for a purchase price of $6
million.

PRIVILEGED ACCESS

On October 17, 2005, we announced that Mr. Joe McAdams resigned from the
Company's Board of Directors in order to pursue a new venture called Privileged
Access. Privileged Access is leasing sites at certain of our Properties for the
purpose of creating flexible use products. These products may include the sale
of timeshare or fractional interests in resort homes or cottages and membership
and vacation-club products. Leasing our sites to Privileged Access allows us to
participate in these products and activities while achieving long-term rental of
our sites. We expect to lease additional sites to Privileged Access for this
purpose at other Properties in the future.

On April 14, 2006, Privileged Access acquired our tenant, Thousand Trails
("TT"). Under the terms of the lease with TT, the Company consented to the
ownership change. In addition, we waived an existing right of first offer due to
the relatively accelerated timing of the transaction and the lack of definitive
guidance regarding the tax treatment of gross income from membership contracts
for REIT gross income test purposes. TT generates approximately $100 million in
annual revenue principally related to its member contracts. In connection with
the transaction, we acquired two additional Properties for $10 million and
amended the lease to include those Properties for a total of 59 Properties and
18,535 sites. The amended terms include, among other provisions, an increase in
the annual fixed rent to approximately $17.5 million (subject to annual CPI
escalations beginning on January 1, 2007), and an increase in the cash reserves
held for the benefit of the Company from approximately $3 million, to in excess
of $12 million. The remaining term of the amended lease is approximately 14
years, with two five-year renewals, at the option of TT.

The Company also entered into an option, subject to certain contingencies,
to acquire TT beginning in April of 2009. One of the option contingences
requires the Company to obtain assurance regarding the qualification of the
income from membership contracts for REIT income test purposes. In order to
facilitate the closing of the transaction, the Company loaned Privileged Access
approximately $12.3 million at per annum interest rate of prime plus 1.5%,
maturing in one year and secured by approximately $17 million of TT membership
sales contract receivables. The Company financed the acquisition of the
additional Properties and the loan with a draw on its existing lines of credit.

On April 25, 2006, the Company acquired seven lifestyle-oriented Properties
("Mid-Atlantic Portfolio") which contain 1,594 sites including 950 acres of
developable expansion land and are located in Florida, New York, North Carolina,
South Carolina, Michigan, Kentucky and Alabama. The resort sites, which service
an existing member base in excess of 7,000 active members, were leased to
Privileged Access for a term of approximately one year at $735,000 per annum.

On June 12, 2006, the Company entered into an additional one-year lease
with Privileged Access to lease 130 sites at Tropical Palms, a Property located
near Orlando, Florida for an annual rate of approximately $1.9 million.

As of June 30, 2006, the Company is leasing 20,259 sites at 67 Properties
to Privileged Access or its subsidiaries.


27
INSURANCE

The Properties are covered against fire, flood, property damage,
earthquake, windstorm and business interruption by insurance policies containing
various deductible requirements and coverage limits. Recoverable costs are
classified in other assets as incurred. Insurance proceeds are applied against
the asset when received. Recoverable costs relating to capital items are treated
in accordance with the Company's capitalization policy. The book value of the
original capital item is written off once the value of the impaired asset has
been determined. Insurance proceeds relating to the capital costs are recorded
as income in the period they are received.

Approximately 70 Florida Properties suffered damage from the four
hurricanes that struck the state during August and September 2004. As of July
20, 2006, the Company estimates its total claim to be $20.1 million of which,
approximately $18.9 million of claims, including business interruption, have
been submitted to our insurance companies for reimbursement. Through June 30,
2006, the Company has made total expenditures of approximately $12.8 million and
expects to incur additional expenditures to complete the work necessary to
restore our Properties to their pre-hurricanes condition. The Company has
received proceeds from insurance carriers of approximately $3.9 million through
June 30, 2006. On July 31, 2006, the Company received an additional $0.5 million
in proceeds from its insurance carriers. The Company has reserved approximately
$2.0 million related to these expenditures ($0.7 million in 2005 and $1.3
million in 2004). Approximately $3.9 million of these expenditures have been
capitalized per the Company's capitalization policy through June 30, 2006.

Approximately 33 Properties located in southern Florida were impacted by
Hurricane Wilma in October 2005. As of July 19, 2006, approximately $1.3 million
of claims have been submitted to our insurance company for reimbursement.
Through June 30, 2006, the Company has made total expenditures of approximately
$2.4 million and is still evaluating the total costs it expects to incur.
Through June 30, 2006, $1.6 million has been charged to operations ($0.3 million
in 2006 and $1.3 million in 2005) and $0.4 million was capitalized to fixed
assets.

Approximately $3.2 million is included in other assets as a receivable from
insurance providers as of June 30, 2006, and approximately $3.9 million was
included in other assets as of December 31, 2005.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Refer to the 2005 Form 10-K for a discussion of our critical accounting
policies, which includes impairment of real estate assets and investments,
investment in unconsolidated joint ventures, accounting for stock compensation
and other critical estimates. During the six months ended June 30, 2006, there
were no changes to these policies.


28
RESULTS OF OPERATIONS

The results from operations for the four Properties and three sold
Properties designated as held for disposition pursuant to SFAS No. 144 have been
classified as income from discontinued operations. See Note 4 - Investment in
Real Estate of the Notes to the Consolidated Financial Statements for summarized
information for these Properties.

COMPARISON OF THE QUARTER ENDED JUNE 30, 2006 TO THE QUARTER ENDED JUNE 30, 2005

The following table summarizes certain financial and statistical data for
the Property Operations for all Properties owned throughout both periods ("Core
Portfolio") and the Total Portfolio for the quarters ended June 30, 2006 and
2005 (amounts in thousands).

<TABLE>
<CAPTION>
CORE PORTFOLIO TOTAL PORTFOLIO
--------------------------------------- ---------------------------------------
INCREASE / % INCREASE / %
2006 2005 (DECREASE) CHANGE 2006 2005 (DECREASE) CHANGE
------- ------- ---------- ------ ------- ------- ---------- ------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Community base rental income ..... $55,424 $53,041 $2,383 4.5% $56,409 $53,041 $3,368 6.4%
Resort base rental income ........ 15,933 15,223 710 4.7% 19,999 15,223 4,776 31.4%
Utility and other income ......... 7,222 6,936 286 4.1% 7,769 6,936 833 12.0%
------- ------- ------ --- ------- ------- ------ ----
Property operating revenues ...... 78,579 75,200 3,379 4.5% 84,177 75,200 8,977 11.9%
Property operating and
maintenance ................... 26,795 24,510 2,285 9.3% 29,544 24,510 5,034 20.5%
Real estate taxes ................ 6,316 6,286 30 0.5% 6,753 6,286 467 7.4%
Property management .............. 4,096 3,966 130 3.3% 4,374 3,966 408 10.3%
------- ------- ------ --- ------- ------- ------ ----
Property operating expenses ...... 37,207 34,762 2,445 7.0% 40,671 34,762 5,909 17.0%
------- ------- ------ --- ------- ------- ------ ----
Income from property operations .. $41,372 $40,438 $ 934 2.3% $43,506 $40,438 $3,068 7.6%
======= ======= ====== === ======= ======= ====== ====
</TABLE>

PROPERTY OPERATING REVENUES

The 4.5% increase in the Core Portfolio property operating revenues
reflects: (i) a 4.6% increase in rates in our community base rental income
combined with a 0.1% decrease in occupancy, (ii) a 4.7% increase in revenues for
our resort base income, and (iii) an increase in utility income due to increased
pass-throughs at certain Properties. Total Portfolio property operating revenues
increased due to site rental rate increases and our 2005 and 2006 acquisitions.

PROPERTY OPERATING EXPENSES

The 7.0% increase in property operating expenses in the Core Portfolio
reflects a 9.3% increase in property operating and maintenance expense due
primarily to increases in utilities, repairs and maintenance, and insurance
costs. The increase in real estate taxes in the Core Portfolio is generally due
to higher property assessments on certain Properties. Our Total Portfolio
property operating expenses increased due to higher tax assessments and our 2005
and 2006 acquisitions. Core Portfolio and Total Portfolio property management
expense increased mainly due to increased resources required as a result of our
recent growth.


29
HOME SALES OPERATIONS

The following table summarizes certain financial and statistical data for
the Home Sales Operations for the quarters ended June 30, 2006 and June 30, 2005
(dollars in thousands).

<TABLE>
<CAPTION>
HOME SALES OPERATIONS
-----------------------------------------
2006 2005 VARIANCE % CHANGE
-------- -------- -------- --------
<S> <C> <C> <C> <C>
Gross revenues from new home sales ... $ 17,351 $ 16,253 $1,098 6.8%
Cost of new home sales ............... (15,045) (14,061) (984) (7.0%)
-------- -------- ------ ------
Gross profit from new home sales ..... 2,306 2,192 114 5.2%
Gross revenues from used home sales .. 717 1,197 (480) (40.1%)
Cost of used home sales .............. (748) (1,562) 814 52.1%
-------- -------- ------ ------
Gross profit from used home sales .... (31) (365) 334 (91.4%)
Brokered resale revenues, net ........ 618 813 (195) (24.0%)
Home selling expenses ................ (2,449) (2,224) (225) (10.1%)
Ancillary services revenues, net ..... 199 (13) 212 1630.8%
-------- -------- ------ ------
Income from home sales operations .... $ 643 $ 403 $ 240 59.6%
======== ======== ====== ======
HOME SALES VOLUMES
New home sales (1) ................... 208 186 22 11.8%
Used home sales (2) .................. 104 92 12 13.0%
Brokered home resales ................ 377 439 (62) (14.1%)
</TABLE>

(1) Includes third-party dealer home sales of 15 and four for the periods
ending June 30, 2006 and 2005, respectively.

(2) Includes third-party dealer home sales of two and zero for the periods
ending June 30, 2006 and 2005, respectively

New home sales gross profit reflects a 6.0% increase in sales volume. Used
home sales gross profit increased due to a 10.9% increase in sales volume
combined with an increase in the gross margin. Brokered resale volumes decreased
14.1% while revenues per home also decreased slightly.

OTHER INCOME AND EXPENSES

The following table summarizes other income and expenses for the quarters
ended June 30, 2006 and June 30, 2005 (amounts in thousands).

<TABLE>
<CAPTION>
%
2006 2005 VARIANCE CHANGE
-------- -------- -------- --------
<S> <C> <C> <C> <C>
Interest income ..................... $ 555 $ 312 $ 243 77.9%
Income from other investments, net .. 4,779 4,347 432 9.9%
General and administrative .......... (3,578) (3,815) 237 (6.2%)
Rent control initiatives ............ (204) (43) (161) (373.6%)
Interest and related amortization ... (26,261) (25,003) (1,258) (5.0%)
Depreciation on corporate assets .... (102) (223) 122 (54.4%)
Depreciation on real estate assets .. (15,101) (13,761) (1,340) (9.7%)
-------- -------- ------- ------
Total other (expenses), net ...... $(39,912) $(38,186) $(1,726) (4.5%)
======== ======== ======= ======
</TABLE>


30
Interest income increased due to interest earned on the Privileged Access
note. Income from other investments, net increased as a result of the TT lease
amendments and a reduction in corporate expenses. General and administrative
expense decreased due to a decrease in rent litigation-related legal costs.
Interest expense increased primarily due to our acquisitions. Depreciation
expense increased due to the 2005 and 2006 acquisitions. Rent control
initiatives increased as a result of the varying legal activity related to these
cases.

EQUITY IN INCOME OF UNCONSOLIDATED JOINT VENTURES

For the quarter ended June 30, 2006, equity in income of unconsolidated
joint ventures decreased $1.7 million from the same period last year, due
primarily to refinancing proceeds from one joint venture received in 2005 of
which $1.2 million was included in income and the purchase of the remaining
interest in the Mezzanine Properties in the first quarter of 2006 now included
in income from property operations.

COMPARISON OF THE SIX MONTHS ENDED JUNE 30, 2006 TO THE SIX MONTHS ENDED JUNE
30, 2005

The following table summarizes certain financial and statistical data for
the Property Operations for our Core Portfolio and our Total Portfolio for the
six months ended June 30, 2006 and 2005 (amounts in thousands).

<TABLE>
<CAPTION>
CORE PORTFOLIO TOTAL PORTFOLIO
----------------------------------------- -----------------------------------------
INCREASE / % INCREASE / %
2006 2005 (DECREASE) CHANGE 2006 2005 (DECREASE) CHANGE
-------- -------- ---------- ------ -------- -------- ---------- ------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Community base rental income ........ $110,645 $105,960 $4,685 4.4% $111,739 $105,960 $ 5,779 5.5%
Resort base rental income ........... 41,235 39,794 1,441 3.6% 46,907 39,794 7,113 17.9%
Utility and other income ............ 15,325 14,634 691 4.7% 15,913 14,634 1,279 8.7%
-------- -------- ------ ---- -------- -------- ------- ----
Property operating revenues ...... 167,205 160,388 6,817 4.3% 174,559 160,388 14,171 8.8%
Property operating and maintenance .. 53,783 50,804 2,979 5.9% 57,261 50,804 6,457 12.7%
Real estate taxes ................... 12,710 12,446 264 2.1% 13,351 12,446 905 7.3%
Property management ................. 8,640 7,615 1,025 13.5% 9,226 7,615 1,611 21.2%
-------- -------- ------ ---- -------- -------- ------- ----
Property operating expenses ...... 75,133 70,865 4,268 6.0% 79,838 70,865 8,973 12.7%
-------- -------- ------ ---- -------- -------- ------- ----
Income from property operations ..... $ 92,072 $ 89,523 $2,549 2.8% $ 94,721 $ 89,523 $ 5,198 5.8%
======== ======== ====== ==== ======== ======== ======= ====
</TABLE>

PROPERTY OPERATING REVENUES

The 4.3% increase in the Core Portfolio property operating revenues
reflects: (i) a 4.6% increase in rates in our community base rental income
combined with a 0.2% decrease in occupancy, (ii) a 3.6% increase in revenues for
our resort base income, and (iii) an increase in utility income due to increased
pass-throughs at certain Properties. Total Portfolio property operating revenues
increased due to site rental rate increases and our 2005 and 2006 acquisitions.

PROPERTY OPERATING EXPENSES

The 6.0% increase in property operating expenses in the Core Portfolio
reflects a 5.9% increase in property operating and maintenance expense due
primarily to increases in utilities, repairs and maintenance, and insurance
premiums. The increase in real estate taxes in the Core Portfolio is generally
due to higher property assessments on certain Properties. Our Total Portfolio
property operating expenses increased due to our 2005 and 2006 acquisitions and
an overall increase in insurance, utilities, and repairs and maintenance. Core
Portfolio and Total Portfolio property management expense increased mainly due
to increased resources required as a result of our recent growth.


31
HOME SALES OPERATIONS

The following table summarizes certain financial and statistical data for
the Home Sales Operations for the six months ended June 30, 2006 and June 30,
2005 (dollars in thousands).

<TABLE>
<CAPTION>
HOME SALES OPERATIONS
-----------------------------------------
2006 2005 VARIANCE % CHANGE
-------- -------- -------- --------
<S> <C> <C> <C> <C>
Gross revenues from new home sales ... $ 28,688 $ 25,856 $ 2,832 11.0%
Cost of new home sales ............... (24,931) (22,380) (2,551) (11.4%)
-------- -------- ------- -----
Gross profit from new home sales ..... 3,757 3,476 281 8.1%
Gross revenues from used home sales .. 1,313 1,831 (518) (28.3%)
Cost of used home sales .............. (1,173) (2,190) 1,017 46.4%
-------- -------- ------- -----
Gross profit from used home sales .... 140 (359) 499 139.0%
Brokered resale revenues, net ........ 1,275 1,417 (142) (10.0%)
Home selling expenses ................ (4,923) (4,262) (661) (15.5%)
Ancillary services revenues, net ..... 2,002 1,710 292 17.1%
-------- -------- ------- -----
Income from home sales operations .... $ 2,251 $ 1,982 $ 269 13.6%
======== ======== ======= =====
HOME SALES VOLUMES
New home sales (1) ................... 354 313 41 13.1%
Used home sales (2) .................. 180 138 42 30.4%
Brokered home resales ................ 744 808 (64) (7.9%)
</TABLE>

(1) Includes third-party dealer home sales of 29 and 13 for the six months
ending June 30, 2006 and 2005, respectively.

(2) Includes third-party dealer home sales of two and zero for the six months
ending June 30, 2006 and 2005, respectively.

New home sales gross profit reflects an 8.3% increase in sales volume. Used
home sales gross profit increased due to a 29.0% increase in sales volume
combined with an increase in the gross margin. Brokered resale volumes and
revenues per home decreased slightly.

OTHER INCOME AND EXPENSES

The following table summarizes other income and expenses for the six months
ended June 30, 2006 and June 30, 2005 (amounts in thousands).

<TABLE>
<CAPTION>
2006 2005 VARIANCE % CHANGE
-------- -------- -------- --------
<S> <C> <C> <C> <C>
Interest income ..................... $ 840 $ 683 $ 157 23.0%
Income from other investments, net .. 9,283 8,396 887 10.6%
General and administrative .......... (6,801) (6,685) (116) (1.7%)
Rent control initiatives ............ (298) (613) 315 51.4%
Interest and related amortization ... (50,886) (50,002) (884) (1.8%)
Depreciation on corporate assets .... (211) (439) 228 51.9%
Depreciation on real estate assets .. (29,475) (27,259) (2,216) (8.1%)
-------- -------- ------- ----
Total other (expenses), net ...... $(77,548) $(75,919) $(1,629) (2.1%)
======== ======== ======= ====
</TABLE>


32
Interest income increased due to interest earned on our Privileged Access
note (see "Privileged Access" above). Income from other investments, net
increased as a result of the TT lease amendments and a reduction in corporate
expenses. General and administrative expense increased due to higher payroll
costs related to increased staffing offset by a decrease in legal costs and
banking fees. Interest expense increased primarily due to acquisitions offset by
a decrease in our average interest rates due to refinancings in the fourth
quarter of 2005. Depreciation expense increased due to the 2005 and 2006
acquisitions. Rent control initiatives decreased as a result of the varying
legal activity related to these cases.

EQUITY IN INCOME OF UNCONSOLIDATED JOINT VENTURES

During the six months ended June 30, 2006, equity in income of
unconsolidated joint ventures decreased $1.1 million due primarily to
refinancing proceeds from one joint venture in 2005 and the Company's purchase
of the remaining interest in the Mezzanine Properties in the first quarter 2006,
now included in income from property operations.

LIQUIDITY AND CAPITAL RESOURCES

LIQUIDITY

As of June 30, 2006, the Company had approximately $0.9 million in cash and
cash equivalents and $127 million available on its lines of credit. The Company
expects to meet its short-term liquidity requirements, including its
distributions, generally through its working capital, net cash provided by
operating activities and availability under the existing lines of credit. The
Company expects to meet certain long-term liquidity requirements such as
scheduled debt maturities, property acquisitions and capital improvements by
long-term collateralized and uncollateralized borrowings including borrowings
under its existing lines of credit and the issuance of debt securities or
additional equity securities in the Company, in addition to working capital. The
table below summarizes cash flow activity for the six months ended June 30, 2006
and 2005 (amounts in thousands).

<TABLE>
<CAPTION>
FOR THE SIX MONTHS ENDED
JUNE 30,
------------------------
2006 2005
-------- --------
<S> <C> <C>
Cash provided by operating activities .. $ 49,720 $ 46,327
Cash used in investing activities ...... (46,678) (21,508)
Cash used in financing activities ...... (2,707) (22,708)
-------- --------
Net increase in cash ................... $ 335 $ 2,111
======== ========
</TABLE>

OPERATING ACTIVITIES

Net cash provided by operating activities increased $3.4 million from $46.3
million for the six months ended June 30, 2005. The increase reflects increased
property operating income as a result of our acquisitions and a decrease in
working capital requirements.

INVESTING ACTIVITIES

Net cash used in investing activities reflects the impact of the following
investing activities:

ACQUISITIONS AND DISPOSITIONS OF REAL ESTATE

During the six months ended June 30, 2006, we completed the following
transactions:

- Purchased the remaining interest in the Mezzanine Properties (the
"Mezzanine Portfolio") in which we had initially invested
approximately $30.0 million to acquire preferred equity interests
during the first quarter of 2004. The Mezzanine Portfolio consists of
11 Properties containing 5,057 sites: five Properties are located in
Arizona, four in Florida, and one each in North Carolina and South
Carolina. The total purchase price was approximately $105.0 million,
including our existing investment in these Properties of $32.2


33
million and our general partnership investment of $1.4 million. The
acquisition was funded by new debt financing of $47.1 million and
assumed debt of approximately $25.9 million. Net working capital
acquired included $3.2 million of rents received in advance and $0.4
million in other net payables. In connection with this acquisition we
also purchased $1.9 million of inventory.

- Purchased seven lifestyle-oriented Properties which contain 1,594
sites including 950 acres of developable expansion land and are
located in Florida, New York, North Carolina, South Carolina,
Michigan, Kentucky and Alabama. The total purchase price of
approximately $14.3 million was funded by the exchange of two all-age
Properties, located in Indiana, previously held for sale containing
495 sites, and $5.0 million in cash. We provided short-term seller
financing of $3.4 million. Net working capital acquired included $0.6
million of rents received in advance. The acquisition was funded from
our lines of credit.

- Purchased two additional Thousand Trails Properties, located in
California and Florida, and certain personal property for $10.0
million. These Properties were leased back as part of the amended TT
lease (see Privileged Access discussion above). The acquisition was
funded from our lines of credit.

- Purchased Tranquil Timbers, a Property located in Door County,
Wisconsin, containing 270 sites for a total purchase price of $2.8
million. The acquisition was funded from our lines of credit.

During the six months ended June 30, 2005, we acquired one Property. The
combined real estate investment in this Property was approximately $6.6 million
and was funded from our lines of credit.

We currently have four family Properties held for disposition, which are in
various stages of negotiations. We plan to reinvest the proceeds or reduce
outstanding lines of credit with the proceeds from these dispositions.

We continue to look at acquiring additional assets and are at various
stages of negotiations with respect to potential acquisitions. Funding is
expected to be provided by either proceeds from potential dispositions, lines of
credit draws, or other financing.

NOTES RECEIVABLE ACTIVITY

On April 14, 2006, in connection with Privileged Access purchase of TT (see
Privileged Access discussion above) the Company loaned Privileged Access $12.25
million. This loan is secured by the net contract receivables owned by
Privileged Access. The note receivable bears interest at a per annum rate of
prime plus 1.5% and matures on April 14, 2007. The note contains certain
quarterly covenants.

INVESTMENTS IN/ DISTRIBUTIONS FROM UNCONSOLIDATED JOINT VENTURES

On April 13, 2006, we invested in three joint ventures each owning one
Property for approximately $0.9 million. These Properties are located in the
Northeast and contain 706 sites.

During the six months ended June 30, 2006, we received approximately $3.9
million in distributions from our joint ventures. $2.3 million of these
distributions were classified as return on capital and were included in
operating activities. The remaining distributions of approximately $1.6 million
were classified as a return of capital and were included in investing
activities. These related to our sale of the Property owned by Indian Wells
joint venture and the sale of our interest in the Blazing Star joint venture.

During the six months ended June 30, 2005, we received approximately $7.8
million in distributions from our joint ventures. $2.9 million of these
distributions were classified as return on capital and were included in
operating activities. The remaining distributions of approximately $4.9 million
were classified as a return of capital and were included in investing
activities. These related to a refinancing at one of our joint ventures.

During the six months ended June 30, 2005, the Company invested
approximately $7 million for a 50% preferred joint venture interest in three
Properties located near Bar Harbor, Maine.


34
CAPITAL IMPROVEMENTS

Capital expenditures for improvements are identified by the Company as
recurring capital expenditures ("Recurring CapEx"), site development costs and
corporate costs. Recurring CapEx was approximately $5.4 million and $5.3 million
for the six months ended June 30, 2006 and June 30, 2005, respectively. Site
development costs were approximately $9.8 million and $7.9 million for the six
months ended June 30, 2006 and June 30, 2005, respectively, and represent costs
to develop expansion sites at certain of the Company's Properties, and costs for
improvements to sites when a used home is replaced with a new home.
Approximately $0.9 million and $0.0 million in hurricane costs were capitalized
in the six months ended June 30, 2006 and 2005, respectively. Corporate costs
were approximately $178,000 and $436,000 for the six months ended June 30, 2006
and June 30, 2005, respectively, which reflects an increase in property
management support in the previous year.

FINANCING ACTIVITIES

Net cash used in financing activities reflects the following financing
activities:

MORTGAGES AND CREDIT FACILITIES

Financing, Refinancing and Early Debt Retirement

During the six months ended June 30, 2006, the Company completed the
following transactions:

- Assumed $25.9 million in mortgage debt on four of the eleven
Properties related to the acquisition of the Mezzanine Portfolio. The
mortgage debt of approximately $4.1 million on one Property was
defeased in the second quarter of 2006. We received net proceeds of
approximately $2.6 million. The proceeds were used to pay down the
lines of credit. The loan bears interest at 5.72% per annum and
matures in April 2016. The mortgage debt on two of the four Properties
will be defeased and refinanced in the third quarter of 2006 at an
average interest rate of 5.7% per annum and mature in April 2016. The
loan on the fourth Property of approximately $10 million bears
interest at 5.22% per annum and matures in April 2009. We are
currently reviewing our options for this debt. In addition, we
financed $47.1 million of mortgage debt to acquire the remaining seven
Properties in the Mezzanine Portfolio. The seven mortgages bear
interest at weighted average rates ranging from 5.70% to 5.72% per
annum, and mature in April 2016.

- Received $3.0 million in mortgage debt proceeds as a result of meeting
certain operational criteria at the Monte Vista Property. These
proceeds were used to pay down the lines of credit.

- Renewed our unsecured debt. We replaced the term loan which had a
remaining balance of $100 million maturing in 2007, and a $110 million
line of credit maturing in August 2006 with a $225 million line of
credit with a four-year maturity and one-year extension option. The
new facility bears interest at LIBOR plus 1.20% per annum with a 0.15%
facility fee per annum. The interest rate on the term loan was LIBOR
plus 1.75% per annum and the $110 million line of credit had an
interest rate of LIBOR plus 1.65% and had a 0.15% unused fee, both per
annum. The interest rate, including a facility fee, on $100 million of
the outstanding balance on the new lines of credit is fixed at 6.18%
per annum through mid-December 2006. The renewal increases our
financial flexibility and lowers our credit spread.

On July 14, 2006, the Company also renewed its $50 million line of credit
which bears interest at LIBOR plus 1.20% per annum with a 0.15% facility fee per
annum, maturing on June 29, 2010.

Secured Debt

Our average long-term debt balance was approximately $1.6 billion in the
six months ended June 30, 2006, with a weighted average interest rate of
approximately 5.75% per annum. The debt bears interest at rates of 4.17% to
9.35% per annum and matures on various dates ranging from 2007 to 2016, with one
additional loan maturing in 2027. Included in our debt balance are three capital
leases with an imputed interest rate of 11.6% per annum. Regular debt
amortizations for the six months ended June 30, 2006 were approximately $8.0
million.


35
Unsecured Debt

Our average unsecured debt balance for the six months ended June 30, 2006
was approximately $135 million with a weighted average interest rate of
approximately 6.41% per annum. Throughout the six months ended June 30, 2006,
the Company borrowed $94.2 million on its lines of credit and paid down $83.9
million on the lines of credit for a net borrowing of $10.3 million used to fund
acquisitions net of repayments from other proceeds and operations. For the six
months ended June 30, 2005, we had a net pay down of approximately $77 million,
mainly as a result of the preferred OP Unit issuance (see Equity Transactions).
As of July 27, 2006, approximately $135.4 million is available to be drawn on
these lines of credit.

Other Loans

During the first quarter of 2006, we borrowed $3.6 million to finance our
insurance premium payments. As of June 30, 2006, $2.3 million remained
outstanding. This loan is due in January 2007 and bears interest at 5.30% per
annum.

Certain of our mortgage and credit agreements contain covenants and
restrictions including restrictions as to the ratio of secured or unsecured debt
versus encumbered or unencumbered assets, the ratio of fixed charges-to-earnings
before interest, taxes, depreciation and amortization ("EBITDA"), limitations on
certain holdings and other restrictions.

As of June 30, 2006, we were subject to certain contractual payment
obligations as described in the table below (dollars in thousands).

<TABLE>
<CAPTION>
Contractual Obligations Total 2006 2007 2008 2009 2010 (2) Thereafter
- ----------------------- ---------- ------- ------- -------- ------- -------- ----------
<S> <C> <C> <C> <C> <C> <C> <C>
Long Term Debt (1)........ $1,716,637 $12,188 $36,095 $202,055 $86,490 $376,006 $1,003,803
Weighted average per annum
interest rates......... 5.99% 3.28% 6.80% 5.56% 6.63% 7.16% 5.73%
</TABLE>

(1) Balance excludes net premiums and discounts of $5.8 million.

(2) Includes lines of credit repayments in 2010 of $148 million. We have an
option to extend this maturity for one year to 2011.

Included in the above table are certain capital lease obligations totaling
approximately $6.5 million. These agreements expire in June 2009 and are paid
semi-annually at an imputed interest rate of 11.6% per annum.

In addition, we have various contracts with vendors to perform services in
the future for our operations. These contracts include terms for cancellation
and are individually immaterial.

Furthermore, we lease land under non-cancelable operating leases at certain
of the Properties expiring in various years from 2022 to 2032, with terms which
require twelve equal payments per year plus additional rents calculated as a
percentage of gross revenues. For the six months ended June 30, 2006 and 2005,
ground lease rent was approximately $800,000. Minimum future rental payments
under the ground leases are approximately $1.6 million for each of the next five
years and approximately $20.9 million thereafter.

EQUITY TRANSACTIONS

On July 14, 2006, we paid a $0.075 per share distribution for the quarter
ended June 30, 2006 to the stockholders of record on June 30, 2006.

On April 14, 2006, the Company paid a $0.075 per share distribution for the
quarter ended March 31, 2006 to stockholders of record on March 31, 2006.

On June 30, 2006 and March 31, 2006, the Operating Partnership paid
distributions of 8.0625% per annum on the $150 million of Series D 8% Units and
7.95% per annum on the $50 million of Series F 7.95% Units.

During the six months ended June 30, 2006 and 2005, we received
approximately $1.6 million and $1.4 million, respectively, in net proceeds from
stock option exercises and the employee stock purchase plan.


36
During the quarter ended March 31, 2005, the Operating Partnership issued
$25 million of 8.0625% Series D Cumulative Redeemable Perpetual Preference Units
(the "Series D 8% Units"), to institutional investors. The Series D 8% Units are
non-callable for five years. In addition, the Operating Partnership had an
existing $125 million of 9.0% Series D Cumulative Redeemable Perpetual
Preference Units (the "Series D 9% Units") outstanding that were callable by the
Company as of September 2004. In connection with the new issue, the Operating
Partnership agreed to extend the non-call provision of the Series D 9% Units to
be coterminous with the new issue, and the institutional investors holding the
Series D 9% Units have agreed to lower the rate on such units to 8.0625%. All of
the units have no stated maturity or mandatory redemption. Net proceeds from the
offering were used to pay down amounts outstanding under the Company's lines of
credit.

On June 30, 2005, the Operating Partnership issued $50 million of 7.95%
Series F Cumulative Redeemable Perpetual Preference Units (the "Series F 7.95%
Units"), to institutional investors. The Series F 7.95% Units are non-callable
for five years and have no stated maturity or mandatory redemption. Net proceeds
from the offering were used to pay down amounts outstanding under the Company's
lines of credit.

INFLATION

Substantially all of the leases at the Properties allow for monthly or
annual rent increases which provide the Company with the opportunity to achieve
increases, where justified by the market, as each lease matures. Such types of
leases generally minimize the risk of inflation to the Company.

FUNDS FROM OPERATIONS

Funds from Operations ("FFO") is a non-GAAP financial measure. We believe
FFO, as defined by the Board of Governors of the National Association of Real
Estate Investment Trusts ("NAREIT"), to be an appropriate measure of performance
for an equity REIT. While FFO is a relevant and widely used measure of operating
performance for equity REITs, it does not represent cash flow from operations or
net income as defined by GAAP, and it should not be considered as an alternative
to these indicators in evaluating liquidity or operating performance.

FFO is defined as net income, computed in accordance with GAAP, excluding
gains or losses from sales of properties, plus real estate related depreciation
and amortization, and after adjustments for unconsolidated partnerships and
joint ventures. Adjustments for unconsolidated partnerships and joint ventures
are calculated to reflect FFO on the same basis. We believe that FFO is helpful
to investors as one of several measures of the performance of an equity REIT. We
further believe that by excluding the effects of depreciation, amortization and
gains or losses from sales of real estate, all of which are based on historical
costs and which may be of limited relevance in evaluating current performance,
FFO can facilitate comparisons of operating performance between periods and
among other equity REITs. Investors should review FFO, along with GAAP net
income and cash flow from operating activities, investing activities and
financing activities, when evaluating an equity REIT's operating performance. We
compute FFO in accordance with standards established by NAREIT, which may not be
comparable to FFO reported by other REITs that do not define the term in
accordance with the current NAREIT definition or that interpret the current
NAREIT definition differently than we do. FFO does not represent cash generated
from operating activities in accordance with GAAP, nor does it represent cash
available to pay distributions and should not be considered as an alternative to
net income, determined in accordance with GAAP, as an indication of our
financial performance, or to cash flow from operating activities, determined in
accordance with GAAP, as a measure of our liquidity, nor is it indicative of
funds available to fund our cash needs, including our ability to make cash
distributions.


37
The following table presents a calculation of FFO for the quarters and six
months ended June 30, 2006 and 2005 (amounts in thousands):

<TABLE>
<CAPTION>
QUARTERS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
----------------- -----------------
2006 2005 2006 2005
------- ------- ------- -------
<S> <C> <C> <C> <C>
COMPUTATION OF FUNDS FROM OPERATIONS:
Net income available for common shares ............. $ 1,219 $ 2,487 $11,281 $11,196
Income allocated to common OP Units ................ 320 669 2,963 3,042
Depreciation on real estate assets ................. 15,101 13,761 29,475 27,259
Depreciation on unconsolidated joint ventures ...... 559 398 1,006 824
Depreciation on discontinued real estate assets .... -- -- -- 329
Gain on sale of property ........................... (852) -- (852) --
------- ------- ------- -------
Funds from operations available for common shares .. $16,347 $17,315 $43,873 $42,650
======= ======= ======= =======
Weighted average common shares outstanding -
fully diluted ................................... 30,205 29,974 30,197 29,934
======= ======= ======= =======
</TABLE>

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE OF MARKET RISK

Market risk is the risk of loss from adverse changes in market prices and
interest rates. Our earnings, cash flows and fair values relevant to financial
instruments are dependent on prevailing market interest rates. The primary
market risk we face is long-term indebtedness, which bears interest at fixed and
variable rates. The fair value of our long-term debt obligations is affected by
changes in market interest rates. At June 30, 2006, approximately 99% or
approximately $1.6 billion of our outstanding debt had fixed interest rates,
which minimizes the market risk until the debt matures. For each increase in
interest rates of 1% (or 100 basis points), the fair value of the total
outstanding debt would decrease by approximately $104.8 million. For each
decrease in interest rates of 1% (or 100 basis points), the fair value of the
total outstanding debt would increase by approximately $112.5 million.

At June 30, 2006, approximately 4% or approximately $68 million of our
outstanding debt was at variable rates. Earnings are affected by increases and
decreases in market interest rates on this debt. For each increase/decrease in
interest rates of 1% (or 100 basis points), our earnings would increase/decrease
by approximately $675,950 annually.

ITEM 4. CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

The Company's management, with the participation of the Company's Chief
Executive Officer (principal executive officer) and Chief Financial Officer
(principal financial officer), has evaluated the effectiveness of the Company's
disclosure controls and procedures as of June 30, 2006. Based on that
evaluation, the Company's Chief Executive Officer and Chief Financial Officer
concluded that the Company's disclosure controls and procedures were effective
at the reasonable assurance level as of June 30, 2006.

Notwithstanding the foregoing, a control system, no matter how well
designed and operated, can provide only reasonable, not absolute, assurance that
it will detect or uncover failures within the Company to disclose material
information otherwise required to be set forth in the Company's periodic
reports.

CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING

There were no material changes in the Company's internal control over
financial reporting during the quarter ended June 30, 2006.


38
PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

See Note 9 of the Consolidated Financial Statements contained herein.

ITEM 1A. RISK FACTORS

OUR PERFORMANCE AND COMMON STOCK VALUE ARE SUBJECT TO RISKS ASSOCIATED WITH THE
REAL ESTATE INDUSTRY.

Adverse Economic Conditions and Other Factors Could Adversely Affect the Value
of Our Properties and Our Cash Flow. Several factors may adversely affect the
economic performance and value of our Properties. These factors include:

- - changes in the national, regional and local economic climate;

- - local conditions such as an oversupply of lifestyle-oriented properties or
a reduction in demand for lifestyle-oriented properties in the area, the
attractiveness of our Properties to customers, competition from
manufactured home communities and other lifestyle-oriented properties and
alternative forms of housing (such as apartment buildings and site-built
single family homes);

- - our ability to collect rent from customers and pay maintenance, insurance
and other operating costs (including real estate taxes), which could
increase over time;

- - the failure of our assets to generate income sufficient to pay our
expenses, service our debt and maintain our Properties, which may adversely
affect our ability to make expected distributions to our stockholders;

- - our inability to meet mortgage payments on any Property that is mortgaged,
in which case the lender could foreclose on the mortgage and take the
Property;

- - interest rate levels and the availability of financing, which may adversely
affect our financial condition; and

- - changes in laws and governmental regulations (including rent control laws
and regulations governing usage, zoning and taxes), which may adversely
affect our financial condition.

New Acquisitions May Fail to Perform as Expected and Competition for
Acquisitions May Result in Increased Prices for Properties. We intend to
continue to acquire properties. Newly acquired properties may fail to perform as
expected. We may underestimate the costs necessary to bring an acquired property
up to standards established for its intended market position. Difficulties in
integrating acquisitions may prove costly or time-consuming and could divert
management attention. Additionally, we expect that other real estate investors
with significant capital will compete with us for attractive investment
opportunities. These competitors include publicly traded Real Estate Investment
Trusts ("REIT"), private REITs and other types of investors. Such competition
increases prices for properties. We expect to acquire properties with cash from
secured or unsecured financings, proceeds from offerings of equity or debt,
undistributed funds from operations and sales of investments. We may not be in a
position or have the opportunity in the future to make suitable property
acquisitions on favorable terms.

Because Real Estate Investments Are Illiquid, We May Not be Able to Sell
Properties When Appropriate. Real estate investments generally cannot be sold
quickly. We may not be able to vary our portfolio promptly in response to
economic or other conditions, forcing us to accept lower than market value. This
inability to respond promptly to changes in the performance of our investments
could adversely affect our financial condition and ability to service debt and
make distributions to our stockholders.


39
Some Potential Losses Are Not Covered by Insurance. We carry comprehensive
liability, fire, extended coverage and rental loss insurance on all of our
Properties. We believe the policy specifications and insured limits of these
policies are adequate and appropriate. There are, however, certain types of
losses, such as lease and other contract claims, that generally are not insured.
Should an uninsured loss or a loss in excess of insured limits occur, we could
lose all or a portion of the capital we have invested in a Property, as well as
the anticipated future revenue from the Property. In such an event, we might
nevertheless remain obligated for any mortgage debt or other financial
obligations related to the Property.

DEBT FINANCING, FINANCIAL COVENANTS AND DEGREE OF LEVERAGE COULD ADVERSELY
AFFECT OUR ECONOMIC PERFORMANCE.

Scheduled Debt Payments Could Adversely Affect Our Financial Condition. Our
business is subject to risks normally associated with debt financing. The total
principal amount of our outstanding indebtedness was approximately $1.6 billion
as of June 30, 2006. Our substantial indebtedness and the cash flow associated
with serving our indebtedness could have important consequences, including the
risks that:

- - our cash flow could be insufficient to pay distributions at expected levels
and meet required payments of principal and interest;

- - we will be required to use a substantial portion of our cash flow from
operations to pay our indebtedness, thereby reducing the availability of
our cash flow to fund the implementation of our business strategy,
acquisitions, capital expenditures and other general corporate purposes;

- - our debt service obligations could limit our flexibility in planning for,
or reacting to, changes in our business and the industry in which we
operate;

- - we may not be able to refinance existing indebtedness (which in virtually
all cases requires substantial principal payments at maturity) and, if we
can, the terms of such refinancing might not be as favorable as the terms
of existing indebtedness;

- - if principal payments due at maturity cannot be refinanced, extended or
paid with proceeds of other capital transactions, such as new equity
capital, our cash flow will not be sufficient in all years to repay all
maturing debt; and

- - if prevailing interest rates or other factors at the time of refinancing
(such as the possible reluctance of lenders to make commercial real estate
loans) result in higher interest rates, increased interest expense would
adversely affect cash flow and our ability to service debt and make
distributions to stockholders.

Financial Covenants Could Adversely Affect Our Financial Condition. If a
Property is mortgaged to secure payment of indebtedness and we are unable to
meet mortgage payments, the mortgagee could foreclose on the Property, resulting
in loss of income and asset value. The mortgages on our Properties contain
customary negative covenants which, among other things, limit our ability,
without the prior consent of the lender, to further mortgage the Property and to
discontinue insurance coverage. In addition, our credit facilities contain
certain customary restrictions, requirements and other limitations on our
ability to incur indebtedness, including total debt to assets ratios, debt
service coverage ratios and minimum ratios of unencumbered assets to unsecured
debt. Foreclosure on mortgaged Properties or an inability to refinance existing
indebtedness would likely have a negative impact on our financial condition and
results of operations.

Our Degree of Leverage Could Limit Our Ability to Obtain Additional Financing.
Our debt to market capitalization ratio (total debt as a percentage of total
debt plus the market value of the outstanding common stock and Units held by
parties other than the Company) is approximately 57% as of June 30, 2006. The
degree of leverage could have important consequences to stockholders, including
an adverse effect on our ability to obtain additional financing in the future
for working capital, capital expenditures, acquisitions, development or other
general corporate purposes, and makes us more vulnerable to a downturn in
business or the economy generally.


40
WE DEPEND ON OUR SUBSIDIARIES' DIVIDENDS AND DISTRIBUTIONS.

Substantially all of our assets are indirectly held through the Operating
Partnership. As a result, we have no source of operating cash flow other than
from distributions from the Operating Partnership. Our ability to pay dividends
to holders of common stock depends on the Operating Partnership's ability first
to satisfy its obligations to its creditors and make distributions payable to
third party holders of its preferred Units and then to make distributions to MHC
Trust and common Unit holders. Similarly, MHC Trust must satisfy its obligations
to its creditors and preferred shareholders before making common stock
distributions to us.

STOCKHOLDERS' ABILITY TO EFFECT CHANGES OF CONTROL OF THE COMPANY IS LIMITED.

Provisions of Our Charter and Bylaws Could Inhibit Changes of Control. Certain
provisions of our charter and bylaws may delay or prevent a change of control of
the Company or other transactions that could provide our stockholders with a
premium over the then-prevailing market price of their common stock or which
might otherwise be in the best interest of our stockholders. These include the
Ownership Limit described below. Also, any future series of preferred stock may
have certain voting provisions that could delay or prevent a change of control
or other transaction that might involve a premium price or otherwise be good for
our stockholders.

Maryland Law Imposes Certain Limitations on Changes of Control. Certain
provisions of Maryland law prohibit "business combinations" (including certain
issuances of equity securities) with any person who beneficially owns ten
percent or more of the voting power of outstanding common stock, or with an
affiliate of the Company who, at any time within the two-year period prior to
the date in question, was the owner of ten percent or more of the voting power
of the outstanding voting stock (an "Interested Stockholder"), or with an
affiliate of an Interested Stockholder. These prohibitions last for five years
after the most recent date on which the Interested Stockholder became an
Interested Stockholder. After the five-year period, a business combination with
an Interested Stockholder must be approved by two super-majority stockholder
votes unless, among other conditions, our common stockholders receive a minimum
price for their shares and the consideration is received in cash or in the same
form as previously paid by the Interested Stockholder for its shares of common
stock. The Board of Directors has exempted from these provisions under the
Maryland law any business combination with Samuel Zell, who is the Chairman of
the Board of the Company, certain holders of Units who received them at the time
of our initial public offering, the General Motors Hourly Rate Employees Pension
Trust and the General Motors Salaried Employees Pension Trust, and our officers
who acquired common stock at the time we were formed and each and every
affiliate of theirs.

We Have a Stock Ownership Limit for REIT Tax Purposes. To remain qualified as a
REIT for U.S. federal income tax purposes, not more than 50% in value of our
outstanding shares of capital stock may be owned, directly or indirectly, by
five or fewer individuals (as defined in the federal income tax laws applicable
to REITs) at any time during the last half of any taxable year. To facilitate
maintenance of our REIT qualification, our charter, subject to certain
exceptions, prohibits Beneficial Ownership (as defined in our charter) by any
single stockholder of more than 5% (in value or number of shares, whichever is
more restrictive) of our outstanding capital stock. We refer to this as the
"Ownership Limit." Within certain limits, our charter permits the Board of
Directors to increase the Ownership Limit with respect to any class or series of
stock. The Board of Directors, upon receipt of a ruling from the IRS, opinion of
counsel, or other evidence satisfactory to the Board of Directors and upon
fifteen days prior written notice of a proposed transfer which, if consummated,
would result in the transferee owning shares in excess of the Ownership Limit,
and upon such other conditions as the Board of Directors may direct, may exempt
a stockholder from the Ownership Limit. Absent any such exemption, capital stock
acquired or held in violation of the Ownership Limit will be transferred by
operation of law to us as trustee for the benefit of the person to whom such
capital stock is ultimately transferred, and the stockholder's rights to
distributions and to vote would terminate. Such stockholder would be entitled to
receive, from the proceeds of any subsequent sale of the capital stock
transferred to us as trustee, the lesser of (i) the price paid for the capital
stock or, if the owner did not pay for the capital stock (for example, in the
case of a gift, devise of other such transaction), the market price of the
capital stock on the date of the event causing the capital stock to be
transferred to us as trustee or (ii) the amount realized from such sale. A
transfer of capital stock may be void if it causes a person to violate the
Ownership Limit. The Ownership Limit could delay or prevent a change in control
of the Company and, therefore, could adversely affect our stockholders' ability
to realize a premium over the then-prevailing market price for their common
stock.


41
CONFLICTS OF INTEREST COULD INFLUENCE THE COMPANY'S DECISIONS.

Certain Stockholders Could Exercise Influence in a Manner Inconsistent With the
Stockholders' Best Interests. As of June 30, 2006, Mr. Zell and certain
affiliated holders beneficially owned approximately 14.5% of our outstanding
common stock (in each case including common stock issuable upon the exercise of
stock options and the exchange of Units). Accordingly, Mr. Zell has significant
influence on our management and operation. Such influence could be exercised in
a manner that is inconsistent with the interests of other stockholders.

Mr. Zell and His Affiliates Continue to be Involved in Other Investment
Activities. Mr. Zell and his affiliates have a broad and varied range of
investment interests, including interests in other real estate investment
companies involved in other forms of housing, including multifamily housing. Mr.
Zell and his affiliates may acquire interests in other companies. Mr. Zell may
not be able to control whether any such company competes with the Company.
Consequently, Mr. Zell's continued involvement in other investment activities
could result in competition to the Company as well as management decisions which
might not reflect the interests of our stockholders.

RISK OF EMINENT DOMAIN AND TENANT LITIGATION.

We own Properties in certain areas of the country where real estate values
have increased faster than rental rates in our Properties either because of
locally imposed rent control or long term leases. In such areas, we have learned
that certain local government entities have investigated the possibility of
seeking to take our Properties by eminent domain at values below the value of
the underlying land. While no such eminent domain proceeding has been commenced,
and we would exercise all of our rights in connection with any such proceeding,
successful condemnation proceedings by municipalities could adversely affect our
financial condition. Moreover, certain of our Properties located in California
are subject to rent control ordinances, some of which not only severely restrict
ongoing rent increases but also prohibit us from increasing rents upon turnover.
Such regulation allows customers to sell their homes for a premium representing
the value of the future discounted rent-controlled rents. As part of our effort
to realize the value of our Properties subject to rent control, we have
initiated lawsuits against several municipalities in California. In response to
our efforts, tenant groups have filed lawsuits against us seeking not only to
limit rent increases, but to be awarded large damage awards. If we are
unsuccessful in our efforts to challenge rent control ordinances, it is likely
that we will not be able to charge rents that reflect the intrinsic value of the
affected Properties. Finally, tenant groups in non-rent controlled markets have
also attempted to use litigation as a means of protecting themselves from rent
increases reflecting the rental value of the affected Properties. An unfavorable
outcome in the tenant group lawsuits could have an adverse impact on our
financial condition.

ENVIRONMENTAL PROBLEMS ARE POSSIBLE AND CAN BE COSTLY.

Federal, state and local laws and regulations relating to the protection of
the environment may require a current or previous owner or operator of real
estate to investigate and clean up hazardous or toxic substances or petroleum
product releases at such property. The owner or operator may have to pay a
governmental entity or third parties for property damage and for investigation
and clean-up costs incurred by such parties in connection with the
contamination. Such laws typically impose clean-up responsibility and liability
without regard to whether the owner or operator knew of or caused the presence
of the contaminants. Even if more than one person may have been responsible for
the contamination, each person covered by the environmental laws may be held
responsible for all of the clean-up costs incurred. In addition, third parties
may sue the owner or operator of a site for damages and costs resulting from
environmental contamination emanating from that site.

Environmental laws also govern the presence, maintenance and removal of
asbestos. Such laws require that owners or operators of property containing
asbestos properly manage and maintain the asbestos, that they notify and train
those who may come into contact with asbestos and that they undertake special
precautions, including removal or other abatement, if asbestos would be
disturbed during renovation or demolition of a building. Such laws may impose
fines and penalties on real property owners or operators who fail to comply with
these requirements and may allow third parties to seek recovery from owners or
operators for personal injury associated with exposure to asbestos fibers.


42
WE HAVE A SIGNIFICANT CONCENTRATION OF PROPERTIES IN FLORIDA AND CALIFORNIA, AND
NATURAL DISASTERS OR OTHER CATASTROPHIC EVENTS IN THESE OR OTHER STATES COULD
ADVERSELY AFFECT THE VALUE OF OUR PROPERTIES AND OUR CASH FLOW.

As of June 30, 2006, we owned or had an ownership interest in 294
Properties located in 30 states and British Columbia, including 86 Properties
located in Florida and 47 Properties located in California. The occurrence of a
natural disaster or other catastrophic event in any of these areas may cause a
sudden decrease in the value of our Properties. While we have obtained insurance
policies providing certain coverage against damage from fire, flood, property
damage, earthquake, wind storm and business interruption, these insurance
policies contain coverage limits, limits on covered property and various
deductible amounts that the Company must pay before insurance proceeds are
available. Such insurance may therefore be insufficient to restore our economic
position with respect to damage or destruction to our Properties caused by such
occurrences. Moreover, each of these coverages must be renewed every year and
there is the possibility that all or some of the coverages may not be available
at a reasonable cost. In addition, in the event of such natural disaster or
other catastrophic event, the process of obtaining reimbursement for covered
losses, including the lag between expenditures incurred by us and reimbursements
received from the insurance providers, could adversely affect our economic
performance.

MARKET INTEREST RATES MAY HAVE AN EFFECT ON THE VALUE OF OUR COMMON STOCK.

One of the factors that investors consider important in deciding whether to
buy or sell shares of a REIT is the distribution rates with respect to such
shares (as a percentage of the price of such shares) relative to market interest
rates. If market interest rates go up, prospective purchasers of REIT shares may
expect a higher distribution rate. Higher interest rates would not, however,
result in more funds for us to distribute and, in fact, would likely increase
our borrowing costs and potentially decrease funds available for distribution.
Thus, higher market interest rates could cause the market price of our publicly
traded securities to go down.

WE ARE DEPENDENT ON EXTERNAL SOURCES OF CAPITAL.

To qualify as a REIT, we must distribute to our stockholders each year at
least 90% of our REIT taxable income (determined without regard to the deduction
for dividends paid and excluding any net capital gain). In addition, we intend
to distribute all or substantially all of our net income so that we will
generally not be subject to U.S. federal income tax on our earnings. Because of
these distribution requirements, it is not likely that we will be able to fund
all future capital needs, including for acquisitions, from income from
operations. We therefore will have to rely on third-party sources of debt and
equity capital financing, which may or may not be available on favorable terms
or at all. Our access to third-party sources of capital depends on a number of
things, including conditions in the capital markets generally and the market's
perception of our growth potential and our current and potential future
earnings. Moreover, additional equity offerings may result in substantial
dilution of stockholders' interests, and additional debt financing may
substantially increase our leverage.

OUR QUALIFICATION AS A REIT IS DEPENDENT ON COMPLIANCE WITH U.S. FEDERAL INCOME
TAX REQUIREMENTS.

We believe we have been organized and operated in a manner so as to qualify
for taxation as a REIT, and we intend to continue to operate so as to qualify as
a REIT for U.S. federal income tax purposes. Qualification as a REIT for U.S.
federal income tax purposes, however, is governed by highly technical and
complex provisions of the Code for which there are only limited judicial or
administrative interpretations. Our qualification as a REIT requires analysis of
various facts and circumstances that may not be entirely within our control, and
we cannot provide any assurance that the Internal Revenue Service (the "IRS")
will agree with our analysis. These matters can affect our qualification as a
REIT. In addition, legislation, new regulations, administrative interpretations
or court decisions might significantly change the tax laws with respect to the
requirements for qualification as a REIT or the U.S. federal income tax
consequences of qualification as a REIT.

If, with respect to any taxable year, we fail to maintain our qualification
as a REIT (and specified relief provisions under the Code were not applicable to
such disqualification), we could not deduct distributions to stockholders in
computing our net taxable income and we would be subject to U.S. federal income
tax on our net taxable income at regular corporate rates. Any U.S. federal
income tax payable could include applicable alternative minimum tax. If we had
to pay U.S. federal income tax, the amount of money available to distribute to
stockholders and pay indebtedness would be reduced for the year or years
involved, and we would no longer be required to distribute money to
stockholders. In addition, we would also be disqualified from treatment as a
REIT for the four


43
taxable years following the year during which qualification was lost, unless we
were entitled to relief under the relevant statutory provisions. Although we
currently intend to operate in a manner designed to allow us to qualify as a
REIT, future economic, market, legal, tax or other considerations may cause us
to revoke the REIT election.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

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

The Company held its Annual Meeting of Stockholders on May 3, 2006.
Stockholders holding 21,973,029 Common Shares (being the only class of shares
entitled to vote at the meeting), or 93.22% of the Company's issued and
outstanding Common Shares as of the record date for the meeting, attended the
meeting or were represented by proxy. The Company's shareholders voted on two
matters presented at the meeting, which received the requisite number of votes
to pass. The results of the stockholders' votes were as follows:

PROPOSAL NO. 1: Election of eight directors to terms expiring in 2007

<TABLE>
<CAPTION>
TOTAL VOTE FOR TOTAL VOTE WITHHELD
EACH DIRECTOR* FROM EACH DIRECTOR*
-------------- -------------------
<S> <C> <C>
Philip C. Calian 99.62% 0.38%
Donald S. Chisholm 99.81% 0.19%
Thomas E. Dobrowski 97.40% 2.60%
Thomas P. Heneghan 98.47% 1.53%
Sheli Z. Rosenberg 97.11% 2.89%
Howard Walker 98.46% 1.54%
Gary L. Waterman 99.82% 0.18%
Samuel Zell 95.92% 4.08%
</TABLE>

PROPOSAL NO. 2: Ratification of Selection of Independent Accountants

<TABLE>
<S> <C>
For 97.44%
Against 2.55%
Abstain 0.01%
Non-Vote 0.00%
</TABLE>

* This percentage represents the number of shares voting on this matter out
of the total number of shares voted at the meeting, not out of the total
shares outstanding. This matter required a plurality of votes cast for
approval.

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS

10.27 Credit Agreement ($225 million Revolving Facility) dated June 29, 2006

10.28 Second Amended and Restated Loan Agreement ($50 million Revolving
Facility) dated July 14, 2006

31.1 Certification of Chief Financial Officer Pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002

31.2 Certification of Chief Executive Officer Pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002

32.1 Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section
1350

32.2 Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section
1350


44
SIGNATURES

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

EQUITY LIFESTYLE PROPERTIES, INC.


Date: August 4, 2006 By: /s/ Thomas P. Heneghan
------------------------------------
Thomas P. Heneghan
President and Chief Executive
Officer
(Principal executive officer)


Date: August 4, 2006 By: /s/ Michael B. Berman
------------------------------------
Michael B. Berman
Executive Vice President and Chief
Financial Officer
(Principal financial and accounting
officer)


45