EVANS WITHYCOMBE RESIDENTIAL LP
10-12G, 1997-02-06
Previous: STERLING FINANCIAL SERVICES OF FLORIDA I INC, S-1, 1997-02-06
Next: AAR CORP, 424B2, 1997-02-07



<PAGE>



                          SECURITIES AND EXCHANGE COMMISSION

                               WASHINGTON, D.C.  20549


                              --------------------------    


                                       FORM 10

                     GENERAL FORM FOR REGISTRATION OF SECURITIES

                        PURSUANT TO SECTION 12(b) OR 12(g) OF

                         THE SECURITIES EXCHANGE ACT OF 1934


                              --------------------------    


                           EVANS WITHYCOMBE RESIDENTIAL, L.P.

                 (Exact name of registrant as specified in its charter)

              Delaware                                  86-0766007

   (State or Other Jurisdiction             (I.R.S. Employer Identification No.)
 of Incorporation or Organization) 


                       6991 East Camelback Road, Suite A-200
                            Scottsdale, Arizona  85251
                      (Address of principal executive offices)

                                 (602) 840-1040
                 (Registrant's telephone number, including area code)


SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:


         Title of Each Class                     Name of Each Exchange on Which
         to be so Registered                     Each Class is to be Registered
         -------------------                     ------------------------------

            Not applicable                                Not applicable

SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

                                  Title of Class
                                  --------------

                           Partnership Interests ("Units")

<PAGE>


ITEM 1.  BUSINESS

    Evans Withycombe Residential, L.P. (the "Operating Partnership") is one 
of the largest developers and managers of upscale apartment communities in 
Arizona and is expanding its operations into selected sub-markets in Southern 
California.  The Operating Partnership's property portfolio consists of 
stabilized properties and properties under construction and in lease-up.  The 
Operating Partnership owns and manages 44 stabilized multifamily apartment 
communities located in Arizona and five stabilized multifamily communities in 
Southern California, containing a total of 13,905 apartments, of which 12,005 
are in Arizona and 1,900 are in Southern California.  The 49 stabilized 
communities in Arizona and California are referred to herein as the 
"Stabilized Communities." The Operating Partnership is also in the process of 
developing or expanding five apartment communities in Arizona with a total of 
1,078 apartments (the "Communities Under Construction" and, together with the 
Stabilized Communities, the "Communities").  The Operating Partnership 
considers a property stabilized when it reaches 93% physical occupancy.  The 
Operating Partnership has also entered into agreements to purchase an 
additional two apartment communities in Southern California with an aggregate 
of 498 apartment units.  The Operating Partnership owns sites intended for 
the development of four additional multifamily apartment communities, which, 
if completed, are expected to contain approximately 1,115 apartments.

ORGANIZATION STRUCTURE

    The general partner of the Operating Partnership, Evans Withycombe 
Residential, Inc. (the "Company"), operates as a self-administered and 
self-managed real estate investment trust (a "REIT").  All of the Communities 
and substantially all other assets of the Company are held by, and 
substantially all of the Company's operations are conducted through, the 
Operating Partnership (either directly or through subsidiaries).  The Company 
is the sole general partner and also a limited partner of the Operating 
Partnership and owns an approximately 79.7% interest therein at December 31, 
1996.  To maintain the Company's qualification as a REIT while realizing 
income from its fee management and related service business, the Company's 
management operations are conducted through Evans Withycombe Management, Inc. 
(the "Management Company") pursuant to the terms of management agreements 
with the Operating Partnership and Evans Withycombe Finance Partnership, L.P. 
(the "Financing Partnership").

    In August 1994, the Company completed an initial public offering of
8,685,000 shares of its common stock (the "Initial Public Offering"), and
subsequently completed the sale of an additional 1,302,750 shares of common
stock upon exercise of the underwriters' over-allotment option.  Concurrent with
completing the Initial Public Offering, the Company engaged in various formation
transactions designed to transfer the ownership of the Communities and certain
development rights and the business of the Company's predecessor, Evans
Withycombe, Inc., and its affiliates, predecessors and partners (collectively,
"Evans Withycombe") and other assets to the Operating Partnership.  In May 1996
the Company completed a second public offering of 2,000,000 shares of its common
stock (an additional 2,500,000 shares were sold by two institutional
stockholders) and an additional 88,889 shares pursuant to the partial exercise
of the underwriters' over-allotment option (111,111 additional shares were sold
by the institutional

                                       2

<PAGE>

stockholders pursuant to such exercise).  The net proceeds to the Company 
from the public offering of approximately $41 million were used to pay down 
the Company's revolving credit facility.

    The Operating Partnership's principal executive office is located at
6991 East Camelback Road, Suite A-200, Scottsdale, Arizona 85251, and its
telephone number is 602-840-1040.

OPERATING PARTNERSHIP ADVANTAGES

    The Operating Partnership believes that the following factors have
accounted for the Operating Partnership's success and will continue to
contribute to the Operating Partnership's prospects for future growth:

    -    REGIONAL FOCUS.  The Operating Partnership has focused on becoming a
         major presence in each of its markets, allowing it to capitalize on
         its superior customer service, product design and property locations
         while establishing and maintaining a strong brand identity.  The
         Operating Partnership seeks to operate in markets where population and
         employment growth rates are expected to exceed the national averages
         and where it believes it can become one of the regionally significant
         owners and managers of multifamily apartment properties.  

            ARIZONA.  The Operating Partnership's size and prominence in its
            primary Arizona markets provide it with a number of competitive
            advantages, including superior market knowledge resulting in
            choice site selection, superior employee training and retention,
            product differentiation, economies of scale in operations and the
            ability to utilize specialized marketing techniques.

            CALIFORNIA.  After conducting an extensive study of a number of
            potential markets within its region, the Operating Partnership
            has determined that certain selected sub-markets in
            Riverside/San Bernardino and San Diego, California present
            significant opportunities for growth and attractive investment
            opportunities.  The Operating Partnership has acquired 1,900
            units in these markets and believes that properties continue to
            be available for purchase in such markets at prices below
            replacement costs which could result in attractive yields and
            growth for the Operating Partnership.

    -    PROPERTY LOCATIONS.  The Communities are located in growing
         sub-markets in Phoenix and Tucson, Arizona and in Riverside/San
         Bernardino, California.  The Communities are in submarkets close to
         areas of employment, transportation and shopping, principally in
         "in-fill" areas and master planned communities.

    -    REPUTATION FOR QUALITY.  As a long-term investor, the Operating
         Partnership develops its communities for long term value.  The
         properties developed by the Operating Partnership share an innovative
         design approach characterized by high-quality construction,
         architectural detail, attractive landscaping, extensive amenities and


                                       3

<PAGE>

         interior features.  Similarly, in seeking acquisition properties, the
         Operating Partnership identifies properties which after refurbishment
         meet the same standards.  The Operating Partnership's reputation for
         quality in its markets has led to success in obtaining development
         entitlements and brand name identification in its primary markets.

    -    EXPERIENCED MANAGEMENT IN FULLY-INTEGRATED ORGANIZATION.  With an
         average of over 18 years in the multifamily apartment business, the
         Operating Partnership's executive management team has extensive
         development, construction, acquisition, refurbishment, marketing and
         property management experience, and has gained in-depth knowledge of
         the multifamily apartment industry and in the Operating Partnership 's
         markets.  Of the Stabilized Communities, the Operating Partnership has
         developed 19 new properties and  9 expansions to existing properties
         consisting of 5,682 apartments.  It has acquired and refurbished 30
         properties consisting of 8,223 apartments.

    -    WELL-TRAINED WORKFORCE.  The Operating Partnership believes that
         employee training and retention has been integral to its success.  The
         Operating Partnership conducts numerous training sessions throughout
         the year and prides itself on the quality and experience of its
         employees.  The Operating Partnership's size and concentration provide
         qualified employees with opportunities for advancement within the
         Operating Partnership and contribute to employee retention.  The
         Operating Partnership believes employee stability enhances customer
         service, operating efficiency and productivity.

    -    SERVICE-ORIENTED PHILOSOPHY.  The Operating Partnership will continue
         its tradition of focusing on extensive resident amenities and customer
         service designed to maintain high occupancy, premium rental rates and
         low resident turnover.  By providing efficient service and soliciting
         customer feedback, the Operating Partnership believes it maintains a
         high level of customer satisfaction which results in lower turnover
         and more frequent rental referrals by existing residents.  Emphasizing
         product differentiation and customer service, the Operating
         Partnership has created and continues to strengthen its brand image in
         its primary markets.

The above statements regarding the Operating Partnership's expectations and
projections of population and employment growth rates and household formations,
and the availability of properties for purchase are forward-looking and involved
risks and uncertainties beyond the Operating Partnership's control. No assurance
can be given that actual results will meet such expectations and projections.

OVERVIEW

    The Operating Partnership's portfolio consists of Stabilized Communities
and Communities Under Construction:

    -    STABILIZED COMMUNITIES.  The Operating Partnership owns and manages 44
         Stabilized Communities located in the Phoenix and Tucson, Arizona 
         areas, containing a total of

                                       4

<PAGE>

         12,005 apartments.  In addition, the Operating Partnership owns and
         manages five Stabilized Communities in the Riverside/San Bernardino,
         California region, which contain a total of 1,900 apartments.

    -    COMMUNITIES UNDER CONSTRUCTION AND IN LEASE-UP.  The Operating
         Partnership owns five apartment Communities Under Construction and in
         Lease-Up in Arizona with a total of 1,078 apartments.  Three of these
         Communities were new developments and two were expansions of existing
         Communities owned by the Operating Partnership.

GROWTH STRATEGY

    The Operating Partnership intends to grow by improving cash flow from
existing properties through intensive management, focusing on resident
satisfaction and retention, increasing rents and maintaining high community
occupancy levels and controlling operating expenses.  The Operating
Partnership's strategy is also to grow through development and acquisition of
multifamily properties which will provide both favorable initial returns and
long-term growth prospects.

    -    GROWTH FROM EXISTING PROPERTIES.  The Operating Partnership believes
         that cash flow from existing properties will improve as supply and
         demand of apartment units stabilize in Tucson and certain Phoenix
         sub-markets, rising rents in the San Bernardino/Riverside market, and
         through  the Operating Partnership's property management programs. 
         The property management team for each apartment community includes
         on-site management and maintenance personnel.  The property management
         teams perform leasing and rent collection functions and coordinate
         resident services.  All personnel are extensively trained and are
         encouraged to continue their education through both Company-sponsored
         and outside training.  Property management personnel utilize
         state-of-the-art on-site computer management systems to assist in the
         timely leasing of vacant apartments, collection of rents, maintenance
         management and delivery of services to the apartment residents.

         The focus of the Operating Partnership's on-site management program is
         on providing prompt, courteous and responsive service to its residents.
         The Operating Partnership believes that a strong resident retention
         program which emphasizes customer service reduces the Operating
         Partnership's turnover rate and encourages residents to refer new
         customers.  The Operating Partnership solicits resident feedback and
         responds to maintenance requests on a same day basis and provides
         24 hour a day emergency maintenance services.
 
         The Operating Partnership conducts periodic capital and preventative
         maintenance programs at each Community.  In addition, periodic
         preventive maintenance checks are made in each apartment, pursuant to
         which appliances, heating and cooling systems and apartment interiors
         are inspected and serviced as necessary.  The Operating Partnership
         believes that these programs lower operating costs over the life of the
         Communities, increase the long-term value and maintain the upscale
         market position of the Communities.

    -    DEVELOPMENT STRATEGY.  The Operating Partnership seeks to develop
         properties in markets where it discerns a strong demand, which the
         Operating Partnership anticipates will enable it

                                       5

<PAGE>

         to achieve attractive rates of return.  Projects currently under 
         construction and the number of Communities stabilized since the
         Initial Public Offering are specific examples of the Operating
         Partnership's implementation of its growth strategy through
         development.

         The Operating Partnership develops its Communities in markets where 
         resident profiles justify the development of high quality 
         apartments offering extensive amenities and services.  In 
         evaluating whether to develop an apartment community in a 
         particular location, the Operating Partnership analyzes relevant 
         demographic, economic and financial data. Specifically, the 
         Operating Partnership considers the following factors, among 
         others, in determining the viability of a potential new apartment 
         community: (i) income levels and employment growth trends in the 
         relevant market, (ii) uniqueness of location, (iii) household 
         growth and net migration of the relevant market's population, (iv) 
         supply/demand ratio, competitive housing alternatives, sub-market 
         occupancy and rent levels and (v) barriers to entry that would 
         limit competition.  The Operating Partnership currently intends to 
         develop apartment communities in select sub-markets in Phoenix and 
         intends to develop communities in its California markets when 
         market conditions warrant. Based on currect market conditions and 
         until such time as market conditions warrant, the Operating 
         Partnership intends to discontinue development in its Tucson market 
         upon completion and stabilization of the two current Tucson projects.

    -    ACQUISITION STRATEGY.  The Operating Partnership believes that it is
         well positioned to take advantage of market timing opportunities in
         certain Southern California markets, including Riverside/San
         Bernardino and San Diego, which will permit it to acquire existing
         apartment properties at favorable prices.  The Operating Partnership
         focuses on properties with below market occupancies and rents, so that
         it can benefit both from property repositioning and market
         improvements.  The target acquisition properties will often be
         under-managed, but fundamentally sound properties.  Improvements to
         landscaping, recreational amenities and apartment interiors, coupled
         with more effective management and marketing, may result in
         significant revenue increases over revenue levels at the time of
         acquisition.  Such repositioning may require substantial expenditures
         for capital improvements, refurbishments and marketing.

         The Operating Partnership believes that the Company's status as a
         publicly traded REIT will enhance the Operating Partnership's ability
         to acquire properties or development sites by providing property
         sellers a means to defer federal income taxes on gains through the use
         of units of partnership interest in the Operating Partnership ("Units")
         as consideration for the acquisition.  Units were utilized in the
         acquisition of Acacia Creek in the first quarter of 1995 and The Ashton
         in the fourth quarter of 1995. In addition, the Company's access to the
         capital markets allows for additional financing flexibility for
         acquisitions.
     
    -    DISPOSITION STRATEGY.  The Operating Partnership may, from time to
         time, elect to sell certain of its properties or exchange such
         properties for other properties in a tax-free exchange when it
         believes that such resources could be better allocated elsewhere.

    -    THIRD PARTY FEE MANAGEMENT BUSINESS.  The Operating Partnership
         succeeded to the third party property management activities of its
         predecessor.  Although it contributes a small part of the Operating
         Partnership's revenues, the Management Company continues to manage
         multifamily properties owned by third parties.  The fee management
         business is highly competitive and fragmented.  The Operating
         Partnership's competitors include a variety of local, regional and
         national firms with no one firm controlling a significant market share
         in the

                                       6

<PAGE>

         Operating Partnership's markets.  The Operating Partnership will take
         advantage of its reputation and experience as a property manager and
         accept property management assignments that it expects to be profitable
         and which fit well with the Operating Partnership's property portfolio.

The Operating Partnership's growth strategies stated above include estimates and
forward-looking statements and prospects regarding, among other things, the
stability of occupancy and rent levels in the Operating Partnership's markets
and its ability to acquire existing apartment communities at favorable prices. 
This forward-looking information involves risks and uncertainties that could
significantly impact the Operating Partnership's ability to successfully
implement these strategies.  Among the factors that could cause actual results
to differ materially from the forward-looking statements above are: the timing
of the Operating Partnership's acquisitions and planned development of new, and
expansion of existing, communities; the actual costs associated with such
acquisitions and developments; the demand for apartments in its markets; the
strength of the local economies; and the Operating Partnership's ability to
successfully expand its operations into Southern California, a market in which
it did not have any operating experience prior to 1995.

COMMUNITIES

    The Operating Partnership's goal is for each Community to be a market
leader in its property type and geographical sub-market.  Each Community is
individually designed to suit the specific site characteristics and anticipated
needs and desires of the residents.  The design and construction of the
Communities attempt to integrate with and respect the natural surroundings and
architectural character of the neighborhood.  The Communities are landscaped to
create an inviting atmosphere starting with the first approach to the
properties.  Landscaping is designed to complement the building architecture,
and provide residents with attractive open spaces.  The objectives of the site
layout and building design are to provide residents with premium views,
convenient parking, easy access to amenities and a comfortable living
environment.  After completion of the Communities Under Construction, the
average age of the Communities will be seven years.

COMPETITION

    The Communities are located in areas that include other apartment
communities and that may include new apartment communities that are under
construction.  The number of competitive communities in a particular area could
have an effect on the Operating Partnership's ability to lease apartments at the
Communities or at any newly developed or acquired properties and on the rents
charged by the Operating Partnership.  Also, other forms of housing provide
alternatives to potential  residents of high quality apartment complexes like
the Communities.

ENVIRONMENTAL MATTERS

    Under various federal, state and local environmental laws, ordinances and
regulations, a current or previous owner or operator of real estate may be
required to investigate and clean up hazardous or toxic substances or petroleum
product releases at such property, and may be held

                                       7

<PAGE>

liable to a governmental entity or to third parties for property damage and 
for investigation and clean-up costs incurred by such parties in connection 
with the contamination.

    The Operating Partnership believes that the Communities are in compliance
in all material respects with all federal, state and local laws, ordinances and
regulations regarding hazardous or toxic substances or petroleum products.  The
Operating Partnership has not been notified by any governmental authority, and
is not otherwise aware, of any material noncompliance, liability or claim
relating to hazardous or toxic substances or petroleum products in connection
with any of its present properties.

EMPLOYEES

    As of January 15, 1997, the Operating Partnership, primarily through the
Management Company, employed, in the aggregate, a total of 583 persons.  The
Management Company and/or the Operating Partnership employ substantially all of
the professional employees that are currently engaged in the residential
property management, development and construction businesses of the Company. 
The Operating Partnership believes that its relations with its employees are
good.

REGULATION

    Apartment communities are subject to various laws, ordinances and
regulations, including laws, ordinances and regulations related to fair housing,
Americans with disabilities and building safety.  The Operating Partnership
believes that each Community has the necessary permits and approvals to operate
its business and that each Community is in material compliance with present
laws, ordinances and regulations.

SEASONALITY

    The fall and winter months in the Operating Partnership's primary markets
generally experience somewhat higher seasonal occupancies.

ITEM 2.   FINANCIAL INFORMATION

    The following table sets forth certain financial and operating data on a
consolidated basis for the Operating Partnership and on a combined historical
basis for Evans Withycombe.  The following information should be read in
conjunction with all of the consolidated financial statements and notes thereto
included elsewhere in this Form 10.

<TABLE>
<CAPTION>

                                                  YEAR ENDED DECEMBER 31,
                               ----------------------------------------------------------------
                                          1996     1995     1994     1993     1992
                               (Amounts in thousands, except per unit and property information)
<S>                                     <C>     <C>       <C>       <C>      <C>
OPERATING INFORMATION:
   REVENUES:
     Rental                             $94,350  $68,864  $51,097   $38,613  $26,876
     Third party management fees          1,157    1,268    1,668     2,213    2,204
     Interest and other                   6,119    4,399    4,194     3,112    2,373
                                      ------------------------------------------------
   Total revenues                       101,626   74,531   56,959    43,938   31,453

   EXPENSES:

                                       8

<PAGE>

     Repairs and maintenance             11,607    8,293    6,288     4,730    3,272
     Other property operating            12,713    8,699    7,834     6,593    4,684
     Advertising                          1,864    1,244      966     1,022      783
     Real estate taxes                    6,915    4,723    3,204     2,869    2,307
     Property management                  3,225    2,825    2,505     2,605    2,417
     General and administrative           1,387    1,321    1,175     1,466    1,360
     Interest                            24,225   12,650    7,836     6,361    5,909
     Depreciation and amortization       20,885   13,762   10,333    10,319    7,146
     Write-down of real estate assets(1)      -        -        -     1,361   10,284
     Other(2)                                 -        -    5,233         -        -
                                      ------------------------------------------------
   Total expenses                        82,821   53,517   45,374    37,326   38,162
                                      ------------------------------------------------

   Income (loss) before minority         18,805   21,014   11,585     6,612   (6,709)
     interest and extraordinary item
   Minority interest(3)                     (75)     (89)     (42)        -        -
   Extraordinary item-gain on                 -        -        -     6,061    12,569
     extinguishment of debt(1)
                                      ------------------------------------------------
   Net income                           $18,730  $20,925  $11,543   $12,673    $5,860
                                      ------------------------------------------------
                                      ------------------------------------------------

   Earnings per unit(4)                   $0.84   $ 1.02
                                      ---------  -------
                                      ---------  -------

   Earnings per unit for the period
   August 17 to December 31, 1994
   (4)                                                     $ 0.38
                                                          -------
                                                          -------

</TABLE>


<TABLE>
<CAPTION>

                                                  YEAR ENDED DECEMBER 31,
                                          1996     1995     1994     1993     1992
                               ----------------------------------------------------------------
                               (Amounts in thousands, except per unit and property information)
<S>                                   <C>       <C>       <C>       <C>       <C> 

OTHER INFORMATION:
Cash flows from:
   Operating activities                $38,721   $36,983   $21,998   $20,897  $13,271
   Investing activities               (129,461) (118,061) (211,651)  (79,511) (61,829)
   Financing activities                 89,674    82,273   189,614    57,417   50,792
Total rental communities (end
of period)                                  49        41        32        31       27
Total number of apartments 
(end of period)                         13,905    11,053     7,924     7,695    6,502
Physical occupancy (end of
period)(5)                                  93%       96%       97%       97%      97%
Weighted average number of
apartments(6)                           12,887     9,798     7,740     6,641    4,998
Weighted average monthly revenue
per unit(7)                               $715      $641      $586      $532     $498

</TABLE>

                                       9

<PAGE>

<TABLE>
<CAPTION>

                                                         DECEMBER 31,
                                          1996     1995      1994      1993      1992
                                      ---------------------------------------------------
                                                   (Amounts in thousands)
<S>                                    <C>       <C>       <C>       <C>        <C> 

BALANCE SHEET INFORMATION:
Real estate, before accumulated
depreciation                           $761,550  $587,183  $399,987  $292,513  $215,549
Total assets                            735,467   579,564   402,486   271,055   204,836
Total debt                              436,172   297,456   127,787   106,545    64,792
Minority interest                           827       889     1,247         -         -
Equity                                 $283,954  $259,055  $253,867  $142,886  $122,135

</TABLE>

- ----------------

(1)  During 1993, the Operating Partnership negotiated a discounted 
     payoff of a mortgage loan secured by The Meadows and Promontory Pointe 
     (1992).  The excess of the amounts owed for principal and interest over 
     the amount paid to pay off the loan is recorded as an extraordinary 
     item-gain on extinguishment of debt. The Operating Partnership 
     determined that the carrying values of the communities were in excess of 
     net realizable value.  The excess of $1,361 and $10,284 was charged to 
     write down of real estate assets.

(2)  In connection with the repayment of existing indebtedness at the time of 
     the Initial Public Offering, prepayment penalties and lender 
     participation (additional interest) totaling $2,594 were paid.  Prior to 
     the Initial Public Offering, an Executive Incentive Deferred 
     Compensation Plan was canceled and the $2,639 that was funded by the 
     Operating Partnership was expensed during 1994.

(3)  Net income includes an adjustment for Evans Withycombe Finance, Inc.'s 
     one percent interest in the Financing Partnership for the years ended 
     December 31, 1996 and 1995 and the period from August 17 to December 31, 
     1994, respectively.

(4)  Net income per Unit is based on 22,184,395, 20,590,873 and 20,086,884 
     weighted average number of Units outstanding for the years ended 
     December 31, 1996 and 1995 and the period from August 17 to December 31, 
     1994, respectively.

(5)  Physical Occupancy is defined as the number of apartments occupied or 
     leased (including models and employee apartments) divided by the total 
     number of leaseable apartments within the community, expressed as a 
     percentage.  Physical occupancy has been calculated using the average of 
     the occupancy that existed on the last day of each month over each 
     period.

(6)  Weighted average number of apartments is the average of all apartments 
     during the period.  For stabilized properties, all apartments are 
     included in the calculation of the weighted average.  For communities in 
     the lease-up phase, only apartments that are completed and occupied are 
     included in the weighted average calculation.

(7)  Weighted average monthly revenue per apartment is derived by dividing 
     rental income by the weighted average number of  apartments.

                                      10

<PAGE>


                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                         CONDITION AND RESULTS OF OPERATIONS
                    (Dollars in thousands, except apartment data)

OVERVIEW

    The following discussion, which is based primarily on the consolidated 
financial statements of Evans Withycombe Residential, L.P. and the combined 
financial statements of its predecessor, should be read in conjunction with 
the "Selected Financial Data" and all financial statements appearing 
elsewhere in this Registration Statement on Form 10.  The consolidated 
financial statements of the Operating Partnership consist of the 
Stabilized Communities, Communities Under Construction and in 
Lease-up and the Management Company.

    When used in the following discussion, the words "believes," 
"anticipates," "expects" and similar expressions are intended to identify 
forward-looking statements.  Such statements are subject to certain risks and 
uncertainties which could cause actual results to differ materially from 
those projected, including, but not limited to, the actual timing of the 
Operating Partnership's planned acquisitions and developments, the strength 
of the local economies in the sub-markets in which the Operating Partnership 
operates, and the Operating Partnership's ability to successfully manage its 
planned expansion into Southern California.  Readers are cautioned not to 
place undue reliance on these forward-looking statements, which speak only as 
of the date hereof.  The Operating Partnership undertakes no obligation to 
publicly release any revisions to these forward-looking statements which may 
be made to reflect events or circumstances after the date hereof or to 
reflect the occurrence of unanticipated events.

RESULTS OF OPERATIONS - CONSOLIDATED FINANCIAL STATEMENTS

    The results of operations for the years ended December 31, 1996 and 1995, 
respectively, were significantly affected by acquisitions, developments and 
expansions.

    COMPARISON OF RESULTS OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1996 
TO THE YEAR ENDED DECEMBER 31, 1995

                                             YEAR ENDED
                                             DECEMBER 31,              
                                      -------------------------     PERCENTAGE
                                          1996          1995          CHANGE
                                       ---------     ----------    -----------
Rental income                           $ 94,350       $68,864         37.0%
Third party management fees                1,157         1,268         (8.8)
Interest and other                         6,119         4,399         39.1
                                        --------       -------        ----- 
    Total revenues                       101,626        74,531         36.4


Property operating and maintenance (1)     26,184       18,236         43.6
Real estate taxes                           6,915        4,723         46.4
Property management                         3,225        2,825         14.2
General and administrative                  1,387        1,321          5.0
Interest                                   24,225       12,650         91.5
Depreciation and amortization              20,885       13,762         51.8
                                         --------      -------        ----- 
Total expenses                             82,821       53,517         54.8
                                         --------      -------        ----- 
Income before minority interest          $ 18,805      $21,014        (10.5)%
                                         --------      -------       
                                         --------      -------       


                                      -11-

<PAGE>


Weighted average monthly rental revenue per unit   $   715     $  641
                                                   -------     ------
                                                   -------     ------
Weighted average number of apartments               12,887      9,798
                                                   -------     ------
                                                   -------     ------
Economic occupancy (2)                                90.0%      91.6%
                                                   -------     ------
                                                   -------     ------
- -----------
(1) The Operating Partnership defines property operating and maintenance
expense as repairs and maintenance, other property operating and advertising
expense.

(2) Stabilized properties only.

    Rental revenues increased by $25,486 or 37.0 percent for the year ended 
December 31, 1996 as compared to the similar period in 1995, respectively as 
a result of increases in the weighted average number of apartments and 
weighted average monthly revenue per occupied apartment. The Operating 
Partnership believes that the increase in rental income was largely 
attributable to the acquisitions and stabilization of properties developed by 
the Operating Partnership in its rental markets.

    Third party management fees decreased $111 or 8.7 percent due to the sale 
of several properties from the management portfolio.  Included in third party 
management fees is a non recurring $500 fee received in exchange for 
terminating the management contract on nine apartment communities containing 
1298 apartment units in the second quarter 1996.

    Interest and other income increased $1,720 for the year ended 
December 31, 1996 compared to the year ended December 31, 1995 as a result of 
the sale of telephone servicing rights on certain properties and an increase 
in ancillary income such as redecoration and application fees as a result of 
the increase in the weighted average number of apartments.

    Property operating and maintenance expense increased due to the increase 
in the weighted average number of apartments for the year ended December 31, 
1996 as compared to the same period in 1995, respectively.  Real estate taxes 
increased primarily due to the increase in the number of properties for the 
year ended December 31, 1996.

    Interest expense increased due to an increase in debt resulting from 
acquisitions and the increase in weighted average number of units in the 
portfolio.  The Operating Partnership capitalized $2,714 of interest for the 
year ended December 31,1996 compared to $5,048 for the year ended December 
31, 1995 due to a decrease in construction activity.  Interest costs incurred 
during construction of a new property are capitalized until completion of 
construction on a building-by-building basis.

"SAME STORE" PORTFOLIO

    The Operating Partnership defines same store portfolio as those 
communities that reached stabilized occupancy prior to January 1, 1995.   
Same store portfolio consists of 32 stabilized properties containing 7,924 
apartment units that were owned by the Operating Partnership for the years 
ended December 31, 1996 and 1995.


                                      -12-

<PAGE>

                                             YEAR ENDED
                                             DECEMBER 31,              
                                      -------------------------     PERCENTAGE
                                          1996          1995          CHANGE
                                       ---------     ----------    -----------

Rental income                            $55,074       $55,202          (.2)%
Other income                               3,296         2,581         27.7
                                         -------       -------        ------ 
                                          58,370        57,783          1.0
Property operating and maintenance        16,134        14,619         10.4
Real estate taxes                          3,995         3,906          2.3
                                         -------       -------        ------ 
                                          20,129        18,525          8.7
                                         -------       -------        ------ 
Property net operating income            $38,241       $39,258         (2.6)%
                                         -------       -------        ------ 
                                         -------       -------        ------ 
Weighted average monthly rental 
   revenue per unit                      $   654       $   638
                                         -------       -------        
                                         -------       -------        
Economic occupancy                          89.7%         91.1%
                                         -------       -------        
                                         -------       -------        

    Rental income for the year ended December 31, 1996 was comparable with 
the same period in 1995 as a result of the increase in the weighted average 
monthly rental revenue per unit being offset by a decline in the average 
economic occupancy during the year ended December 31, 1996 as compared to the 
year ended December 31, 1995.  Other income for the year ended December 31, 
1996 increased as a result of gains from the sale of telephone servicing 
rights at various communities.

    Property operating and maintenance expense increased $1,515 or 10.4 
percent over 1995 due to higher apartment turnover and utility costs 
associated with an increased number of vacant apartments and higher 
advertising costs incurred by the Operating Partnership in its "same store" 
portfolio.

COMMUNITIES STABILIZED LESS THAN TWO YEARS

    Communities stabilized less than two years consist of the development of 
five new apartment communities and the expansion of two existing apartment 
communities by the Operating Partnership, containing 1,521 apartment units 
that reached stabilized occupancy during the year ended December 31, 1995.  
Increases in the year ended December 31, 1996 as compared to the year ended 
December 31, 1995 are the result of the increase in the weighted average 
number of apartments.

                                           YEAR ENDED DECEMBER 31,
                                           ---------------------- 
                                              1996       1995
                                            --------    -------
Rental income                                $12,606    $7,113
Other income                                     680       541
                                             -------    ------
                                              13,286     7,654
Property operating and maintenance             2,532     1,734
Real estate taxes                              1,011       407
                                             -------    ------
                                               3,543     2,141
                                             -------    ------
Property net operating income                 $9,743    $5,513
                                             -------    ------
                                             -------    ------
Weighted average number of apartments          1,521       888
                                             -------    ------
                                             -------    ------


                                      -13-

<PAGE>

DEVELOPMENT AND LEASE UP PROPERTIES

    Development and lease up properties consist of the development of 13 new 
apartment communities or the expansion of existing apartment communities 
containing 2,522 apartment units that were in the "construction," 
"development" or "lease up" stage during 1996 and therefore, not considered 
to have achieved stabilized occupancy for all of the periods presented.  
Increases in the year ended December 31, 1996 as compared to the year ended 
December 31, 1995 are the result of an increase in the weighted average 
number of apartments. 

                                                    YEAR ENDED
                                                    DECEMBER 31, 
                                                -------------------
                                                 1996         1995
                                                ------       ------
Rental income                                  $11,276      $1,281
Other income                                       720         128
                                                ------       ------
                                                11,996       1,409
Property operating and maintenance               3,203         700
Real estate taxes                                  790          30
                                                ------       ------
                                                 3,993         730
                                                ------       ------
Property net operating income                  $ 8,003      $  679
                                                ------       ------
                                                ------       ------
Weighted average number of 
   apartments in lease-up                        1,398          174
                                                ------       ------
                                                ------       ------
ACQUISITIONS

    Acquisitions consist of eight properties containing 3,016 apartment 
units, which have been acquired by the Operating Partnership since January 1, 
1995. Increase in the year ended December 31, 1996, as compared to the year 
ended December 31, 1995, are the result of the increase in the weighted 
average number of apartments.

                                                    YEAR ENDED
                                                    DECEMBER 31, 
                                                -------------------
                                                 1996         1995
                                                ------       ------
Rental income                                 $15,394       $5,268
Other income                                      727          193
                                              -------       ------
                                               16,121        5,461

Property operating and maintenance              4,315        1,183
Real estate taxes                               1,119          380
                                              -------       ------
                                                5,434        1,563
                                              -------       ------
Property net operating income                 $10,687       $3,898
                                              -------       ------
                                              -------       ------
Weighted average number of apartments           2,044          769
                                              -------       ------
                                              -------       ------


    COMPARISON OF RESULTS OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1995 TO
THE YEAR ENDED DECEMBER 31, 1994


                                             YEAR ENDED
TOTAL PORTFOLIO                              DECEMBER 31,              
                                      -------------------------     PERCENTAGE
                                          1995          1994          CHANGE
                                       ---------     ----------    -----------
Rental income                           $68,864        $51,097        34.8%
Third party management fees               1,268          1,668       (24.0)%
Interest and other                        4,399          4,194         4.9%
                                        -------        -------        -----
                                         74,531         56,959        30.9%


                                      -14-

<PAGE>


Property operating and maintenance       18,236         15,088        20.9%
Real estate taxes                         4,723          3,204        47.4%
Property management                       2,825          2,505        12.8%
General and administrative                1,321          1,175        12.4%
Interest                                 12,650          7,836        61.4%
Depreciation and amortization            13,762         10,333        33.2%
Other                                      -             5,233          -
                                         ------         ------        -----
                                         53,517         45,374        17.9%
                                         ------         ------        -----
Income before minority interest         $21,014        $11,585        81.4%
                                         ------         ------        -----
                                         ------         ------        -----
Weighted average number of apartments     9,798          7,740
                                         ------         ------
Economic occupancy                         91.6%          92.3%
                                         ------         ------
                                         ------         ------

    Rental revenues increased by $17,767 or 34.8 percent as a result of 
increases in the weighted average number of apartments and weighted average 
monthly revenue per occupied apartment. The Operating Partnership believes 
that the increase in rental income, other than that attributable to the 
acquisitions and developments, was achieved as a result of the Operating 
Partnership's ability to capitalize on continuing improvement in the 
Operating Partnership's rental markets.

    The decrease in third party management fees of $400, a 24.0 percent 
decrease from the 1994 period, is due to the sale of several properties from 
the management portfolio, including 508 units which the Operating Partnership 
purchased.

    Property operating and maintenance expense increased $3,148 or 20.9 
percent (versus a 26.6 percent increase in the weighted average number of 
units) due to the increase in the number of properties.  Real estate taxes 
increased $1,519 or 47.4 percent (versus a 26.6 percent increase in the 
weighted average number of units) primarily due to the increase in the number 
of properties and higher values placed on properties due to improved market 
conditions.

    Property management expense increased $320 or 12.8 percent due to the 
increase in the number of properties under management.

    Interest expense increased $4,814 or 61.4 percent due to an increase in 
debt resulting from acquisitions and more units under construction.  The 
Operating Partnership capitalized $5,048 of interest in 1995 compared to 
$2,724 in 1994 due to an increase in construction activity.  Interest costs 
incurred during construction of a new property is capitalized until 
completion of construction on a building-by-building basis.

"SAME STORE" PORTFOLIO

    In 1995, the Operating Partnership defined the same store portfolio as 
those communities that reached stabilization prior to January 1, 1994.

    Same store portfolio consists of 30 stabilized operating properties 
containing 7,559 apartment units that were owned by the Operating Partnership 
for the years ended December 31, 1995 and 1994.


                                      -15-


<PAGE>

                                             YEAR ENDED
                                             DECEMBER 31,              
                                      -------------------------     PERCENTAGE
                                          1995          1994          CHANGE
                                       ---------     ----------    -----------
Rental income                            $52,940       $49,712         6.5%
Other income                               2,568         3,180       (19.2)%
                                         -------       -------       -----
                                          55,508        52,892         4.9%
Property operating and maintenance        14,213        14,589        (2.6)%
Real estate taxes                          3,671         3,180        15.4%
                                         -------       -------       -----
                                          17,884        17,769          .6%
                                         -------       -------       -----
Property net operating income            $37,624       $35,123         7.1%
                                         -------       -------       -----
                                         -------       -------       -----
Weighted average monthly rental 
   revenue per unit                         $638          $586
                                         -------       ------- 
                                         -------       ------- 
Economic occupancy                          91.5%         92.5%
                                         -------       ------- 
                                         -------       ------- 

    Rental income for the year ended December 31, 1995 increased $3,228 or 
6.5 percent as a result of an increase in the weighted average monthly 
revenue per occupied unit which increased $52 or 8.9 which was partially 
offset by a decline in the average economic occupancy from 92.5 percent 
during the year ended December 31, 1994 and 91.5 percent during the year 
ended December 31, 1995.

    Property operating and maintenance expense decreased $376 or 2.6 percent 
due to the Operating Partnership beginning to realize economies of scale from 
consolidated operations of the integrated property portfolio.

    Real estate taxes increased $491 or 15.4 percent due to higher values 
placed on properties due to improved  market conditions and property values.

DEVELOPMENT AND LEASE UP PROPERTIES

    Development properties consist of 15 developments or expansion of 
existing properties containing 2,878 apartment units that have been developed 
by the Operating Partnership since the Initial Public Offering in August 
1994. Increases in 1995 as compared to 1994 are the result of development 
units stabilized or in lease-up increasing to 15 properties and 2,878 
apartment units in 1995 as compared to three properties and 661 apartment 
units in 1994.

                                              DECEMBER 31,
                                          -------------------
                                            1995       1994
                                          -------     -------
Rental income                             $9,766       $1,248
Other income                                 636           84
                                          -------     -------
                                          10,402        1,332
Property operating and maintenance         2,604          459
Real estate taxes                            560           18
                                          -------     -------
                                           3,164          477
                                          -------     -------
Property net operating income             $7,238       $  855
                                          -------     -------
                                          -------     -------

ACQUISITIONS

    Acquisitions consist of five properties containing 1,756 apartment units 
which have been acquired by the Operating Partnership since the Initial 
Public Offering in August 1994.  Increases

                                      -16-

<PAGE>


in 1995 as compared to 1994 are the result of acquiring four properties in 
1995 consisting of 1,608 apartment units compared to one property consisting 
of 148 apartment units in 1994.


                                              DECEMBER 31,
                                          -------------------
                                            1995       1994
                                          -------     -------
Rental income                              $6,158       $137
Other income                                  239          5
                                          -------     -------
                                            6,397        142
Property operating and maintenance          1,419         40
Real estate taxes                             492          6
                                          -------     -------
                                            1,911         46
                                          -------     -------
Property net operating income              $4,486       $ 96
                                          -------     -------
                                          -------     -------

LIQUIDITY AND CAPITAL RESOURCES

LIQUIDITY

    The Operating Partnership's net cash provided by operating activities 
increased from $37.0 million for the year ended December 31, 1995 to $38.7 
million for the year ended December 31, 1996 principally due to increased 
rental operations from additional properties acquired and developed 
subsequent to December 31, 1995. Net cash used in investing activities 
increased from $118.1 million for the year ended December 31, 1995 to $129.5 
million for the year ended December 31, 1996.  Cash used in investing 
activities largely relates to the Operating Partnership's development and 
construction of new apartment communities in Phoenix and Tucson, Arizona and 
acquisitions of apartment communities in its markets.  Net cash provided by 
financing activities increased from $82.3 million for the year ended 
December 31, 1995 to $89.7 million for the year ended December 31, 1996 due to 
the proceeds from the sale of 2,088,889 shares of common stock of the Company 
and borrowings under the Operating Partnership's Revolving Credit Facility 
("Revolving Credit Facility") which were used to fund the development and 
acquisition of apartment communities.

    The Operating Partnership expects to meet its short-term liquidity 
requirements, including capital expenditures relating to maintaining 
Stabilized Communities, generally through its net cash provided by operations 
and borrowings under its credit arrangements and anticipates meeting 
long-term liquidity requirements, such as scheduled debt maturities, 
financing of construction and development activities and possible 
acquisitions through long-term unsecured borrowings, issuance of additional 
equity securities of the Company or debt securities of the Operating 
Partnership, or, possibly in connection with acquisitions of land or existing 
properties, Units of the Operating Partnership.  The Operating Partnership 
believes that its net cash provided by operations will be adequate and 
anticipates that it will continue to be adequate to meet both operating 
requirements and payment of dividends by the Operating Partnership in 
accordance with REIT requirements in both the short and the long-term.

    The information in the immediately preceding paragraph is forward looking 
and involves risks and uncertainties that could significantly impact the 
Operating Partnership's expected liquidity requirements in the short and long 
term.  While it is impossible to itemize the many factors and specific events 
that could affect the Operating Partnership's outlook for its liquidity 

                                      -17-

<PAGE>

requirements, such factors would include the actual timing of the Operating 
Partnership's planned development of new, and expansion of existing, 
communities; acquisitions of existing apartment communities; the actual costs 
associated with such developments and acquisitions; and the strength of the 
local economies in the sub-markets in which the Operating Partnership 
operates. The Operating Partnership is further subject to risks relating to 
the limited geographic area in which it operates and its ability to 
successfully manage its planned expansion into Southern California, a market 
in which it did not have any operating history prior to 1995.  Higher than 
expected costs, delays in development of communities, a downturn in the local 
economies and/or the lack of growth of such economies could reduce the 
Operating Partnership's revenues and increase its expenses, resulting in a 
greater burden on the Operating Partnership's liquidity than that which the 
Operating Partnership has described above.

CAPITAL RESOURCES

    At December 31, 1996, the Operating Partnership's total debt was
approximately $436.2 million and the Operating Partnership's debt to total
market capitalization (market equity plus debt) was approximately 47.4 percent. 
The Operating Partnership received an investment grade rating of "BBB-" from
Standard & Poor's Corporation, "Baa3" from Moody's Investor Service Inc. and
"BBB-" from Fitch Investors Service, L.P. in December 1996.

CONVENTIONAL MORTGAGE LOANS

    Conventional mortgage loans were comprised of six fixed rate loans at 
December 31, 1996, each of which is collateralized by a first mortgage lien 
on an apartment community included in real estate assets.  The mortgages are 
payable in monthly installments of principal and interest and mature at 
various dates through 1997.  The conventional mortgage loans aggregated $40.1 
million at December 31, 1996 with interest rates ranging from 8.0 percent to 
9.95 percent. On January 9, 1997, the Operating Partnership extinguished the 
debt on three mortgages with unpaid principal balances of approximately $18.7 
million with proceeds from the Revolving Credit Facility.  As a result, the 
Operating Partnership incurred a loss from the early extinguishment of debt 
of approximately $1.2 million.  The Operating Partnership prepaid a $6.2 
million mortgage note on January 31, 1997 which resulted in an additional 
loss from the early extinguishment of debt of approximately $300.  The loss 
from the early extinguishment of debt was recorded by the Operating 
Partnership in the first quarter of 1997.

    In December 1995, the Operating Partnership entered into a ten year $50 
million fixed rate loan from an insurance company that bears interest at 7.17 
percent, with principal and interest due monthly based on a 25-year 
amortization schedule beginning January 1, 1996 through January 1, 2006, and 
the remaining unpaid principal balance due January 1, 2006.  The loan is 
secured by a first deed of trust on five apartment communities.  Proceeds 
from the loan were used to pay down outstanding balances on the Revolving 
Credit Facility. The outstanding debt was $49.5 million at December 31, 1996. 
The loan is convertible to unsecured upon the Operating Partnership 
achieving an investment grade rating of "BBB" or better.


                                      -18-

<PAGE>


MORTGAGE LOAN CERTIFICATES

    The Operating Partnership, through the Financing Partnership, borrowed
$102.0 million under a securitized loan in August 1994.  During January 1995,
the Operating Partnership borrowed the balance of $29.0 million (increasing the
total to $131.0 million).  The loan is secured by the first mortgage liens on 22
of the Communities.  The $102.0 million was issued at 99.97 percent of its face
amount and the $29.0 million was issued at 97.9375 percent of its face amount
and will mature on August 1, 2001.  Although both amounts bear interest at 7.98
percent, the $29.0 million has an effective interest rate of 8.40 percent due to
the discount.  The weighted average effective interest rate of the total $131
million loan is 8.05 percent.  The bonds have been rated "AA" by Standard and
Poor's Corporation.

TAX EXEMPT BONDS

    Tax exempt bonds were comprised of three floating rate bonds based on the 
tax exempt note rate set by the respective remarketing agents (or at the 
option of the Operating Partnership at a fixed rate determined by the 
remarketing agents).  The bonds are secured by letters of credit which are 
secured by first mortgage liens on four apartment communities.  The tax 
exempt bonds have monthly interest only payments and mature at various dates 
through 2016.  The tax exempt bonds aggregated $64 million at December 31, 
1996 with interest rates ranging from 5.16 percent to 6.14 percent.

REVOLVING CREDIT FACILITY

    On September 25, 1996, the Operating Partnership expanded its existing 
$125 million unsecured Revolving Credit Facility to $225 million with a bank 
group. The Revolving Credit Facility bears interest at a floating rate of 
LIBOR plus 150 basis points (or, at the option of the Operating Partnership, 
at the prime rate announced by the banks).  The interest rate was reduced 25 
basis points upon the Operating Partnership achieving an investment grade 
rating of "Baa3" or "BBB-."  The Revolving Credit Facility has a term of three 
years, with an option to extend for one year and provides for monthly 
payments of interest only.  It will be used to finance acquisitions, to fund 
construction and development and renovation costs, and for working capital 
purposes.  At December 31, 1996, there was $152 million outstanding on the 
Revolving Credit Facility, with an effective interest rate of 7.20 percent.  
The Revolving Credit Facility contains customary representations, covenants 
and events of default, including a limitation which restricts distributions 
to 95 percent of Funds From Operations, as defined.  The Operating 
Partnership does not expect that the covenants will affect its ability to pay 
distributions in accordance with its current distribution policy.

    The table below outlines the Operating Partnership's debt structure as of 
December 31, 1996 (amounts in thousands).


                                      -19-

<PAGE>


                                      OUTSTANDING        WEIGHTED AVERAGE
                                        BALANCE           INTEREST RATE
                                      ------------       ----------------

FIXED RATE DEBT:
   Mortgage Debt
      Conventional . . . . . . . . .   $  89,652               7.87%
      Mortgage Loan Certificates . .     130,520               8.05
                                       ---------              ----- 
           Total Fixed Rate Debt . .     220,172               7.98

VARIABLE RATE DEBT:
   Tax Exempt Bonds  . . . . . . . .      64,000               5.70
   Revolving Credit Facility . . . .     152,000               7.20
                                       ---------              ----- 
       Total Variable Rate Debt  . .     216,000               6.76
                                       ---------              ----- 
       Total Debt  . . . . . . . . .   $ 436,172               7.37%
                                       ---------              ----- 
                                       ---------              ----- 

    The Operating Partnership had 4,806 unencumbered apartment units related 
to the Stabilized Communities (including properties with debt that was repaid 
in January 1997) and 1,198 unencumbered apartment units related to the 
Communities Under Construction and in Lease-Up at December 31, 1996.

SECOND OFFERING

    In September 1995, the Company filed a shelf registration statement with 
the Securities and Exchange Commission ("SEC") for up to $200 million of debt 
securities, common stock and warrants. The registration statement was declared 
effective by the SEC in December 1995.

    In January 1997, the Company and the Operating Partnership filed a shelf 
registration statement with the SEC for up to $125 million of common stock, 
preferred stock and warrants issuable by the Company and $200 million of debt 
securities issuable by the Operating Partnership.  This registration 
statement, which has not yet been declared effective by the SEC, subsumed 
$125 million of available securities under the September 1995 registration 
statement.  These registration statements will provide the Company and the 
Operating Partnership with the ability to issue and sell a portion of such 
securities from time to time.

    On May 28, 1996, the Company completed a public offering of 4,500,000 
shares of common stock of which 2,000,000 shares were sold by the Company and 
an aggregate of 2,500,000 shares were sold by two institutional stockholders. 
On June 25, 1996, the Company issued an additional 88,889 shares of its 
common stock and the institutional stockholders sold an additional 111,111 
shares pursuant to a partial exercise of an over-allotment option granted to 
the underwriters.  Net proceeds to the Company from the second offering were 
approximately $40,891,000.  The Company used the proceeds from the sale of 
common stock offering to pay down the Revolving Credit Facility.

INFLATION

    Most of the leases at the Communities are for a term of one year or less, 
which may enable the Operating Partnership to seek increased rents upon 
renewal of existing leases or commencement of new leases.  The short-term 
nature of the leases generally serves to reduce the risk to the Operating 
Partnership of the adverse effects of inflation.


                                      -20-

<PAGE>


FUNDS FROM OPERATIONS

    The Operating Partnership and industry analysts consider Funds from 
Operations ("FFO") to be an appropriate measure of the performance of an 
equity REIT because it is predicated on cash flow analyses.  The Operating 
Partnership computes FFO in accordance with standards established by the 
National Association of Real Estate Investment Trusts ("NAREIT").  FFO is 
defined as net income (loss) determined in accordance with GAAP, excluding 
gains (or losses) from debt restructuring and sales of property plus 
depreciation and amortization, excluding depreciation on non-real estate 
assets and amortization of deferred financing costs.  FFO should not be 
considered as an alternative to net income (determined in accordance with 
GAAP) as an indicator of the Operating Partnership's financial performance or 
to cash flow from operating activities (determined in accordance with GAAP) 
as a measure of the Operating Partnership's needs.  The Operating Partnership 
believes that in order to facilitate a clear understanding of the 
consolidated historical operating results of the Operating Partnership, FFO 
should be examined in conjunction with net income, as presented in the 
consolidated financial statements and elsewhere in this Registration 
Statement on Form 10.
<TABLE>
<CAPTION>

                                              YEAR ENDED DECEMBER 31,

                                     1996     1995     1994(a)   1993     1992
                                    ------   ------    -------   -----  ------
<S>                                <C>       <C>       <C>      <C>      <C>
                                               (Amounts in thousands)

Income (loss) before extraordinary
  items and minority interest      $18,805   $21,014   $16,818   $6,612  $(6,709)
Depreciation and amortization       20,712    13,624    10,333   10,319    7,146
Amortization of executive 
   deferred compensation expense       390       693       267      -        -
                                   -------   -------   -------   ------  -------
Funds from operations              $39,907   $35,331   $27,418   $16,931    $437
                                   -------   -------   -------   ------  -------
                                   -------   -------   -------   ------  -------
</TABLE>
- -------------
(a)  1994 FFO has been adjusted to include other expenses ($5,233) that were
     incurred relating to the repayment of existing indebtedness at the time of 
     the Initial Public Offering, prepayment penalties and lender participation
     (additional interest) totaling $2,594.  Prior to the Initial Public 
     Offering, an Executive Incentive Deferred Compensation Plan was canceled 
     and the $2,639 that was funded by the Operating Partnership was expensed 
     in 1994.  The Operating Partnership believes it is appropriate to add back
     other expenses to net income for the FFO calculation in 1994 as these 
     expenses represent nonrecurring costs directly related to the Initial 
     Public Offering rather than recurring expenses from operations.

NUMBER OF UNITS

    The Operating Partnership had 22,184,395 and 20,590,873 weighted average 
number of units for the years ended December 31, 1996 and 1995, respectively.

CAPITALIZATION OF FIXED ASSETS AND COMMUNITY IMPROVEMENTS.

    The Operating Partnership has established a policy of capitalizing those
expenditures relating to acquiring new assets, materially enhancing the value of
an existing asset, or 


                                     -21-

<PAGE>

substantially extending the useful life of an existing asset.  All 
expenditures necessary to maintain a Community in ordinary operating 
condition are expensed as incurred.

    Acquisition of assets and community expenditures for the years ended
December 31 are as follows:


                                                   1996            1995
                                                 ---------       --------- 
New community development                         $82,177       $107,223
Acquisitions                                       88,648         77,895
Nonrecurring capital expenditures
   Vehicle access control gates                       551            -
   Computer upgrade                                   413            202
Recurring capital expenditures:
   Community additions and improvements             2,374          1,547
   Corporate additions and improvements               348            549
                                                 --------       --------
                                                 $174,511       $187,416
                                                 --------       --------
                                                 --------       --------

ITEM 3.  PROPERTIES

    The information under the heading "Item 2. Properties" on pages 6 through 
8 of the Company's Annual Report on Form 10-K for the year ended December 31, 
1996 is hereby incorporated by reference.

ITEM 4.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

    The following table sets forth the beneficial ownership of Units as of
January 15, 1997 for (i) the Chief Executive Officer and each of the four other
most highly compensated executive officers of the Company (collectively, the
"Named Executive Officers"), (ii) directors of the Company, (iii) each person
who is a Unitholder of the Operating Partnership holding more than a 5% interest
in the Operating Partnership and (iv) the directors and executive officers of
the Company, as a group.  Unless otherwise indicated in the footnotes, all of
such units are owned directly, and the indicated person or entity has sole
voting and disposition power.

                                                                PERCENT OF ALL
NAME AND ADDRESS OF BENEFICIAL OWNER (1)    NUMBER OF UNITS    UNITS OUTSTANDING
- ----------------------------------------    ---------------    -----------------
Stephen O. Evans                                1,808,136            7.8%
F. Keith Withycombe                             1,674,886            7.3%
Richard G. Berry                                  110,000              *
G. Edward O'Clair                                   4,724              *
Paul Fannin                                          --                --
Joseph F. Azrack                                     --                --
Joseph W. O'Connor                                   --                --
G. Peter Bidstrup                                    --                --
John O. Theobald                                     --                --
Evans Withycombe Residential, Inc.             18,426,240            80.0%


                                      -22-

<PAGE>


EW Investments Limited Partnership              1,632,114             7.1%
All Executive Officers and Directors 
   as a Group (12 persons)                      3,600,331            15.6%
- -------------
*Less than 1%

(1) The address for each of the persons or entities listed above, except 
    Mr. O'Connor and Mr. Azrack, is 6991 East Camelback Road, Suite A-200, 
    Scottsdale, Arizona  85251.  The address for Mr. O'Connor is 399 Boylston 
    Street, Boston, Massachusetts 02116.  The address for Mr. Azrack is 225 
    Franklin Street, Boston, Massachusetts 02110.

ITEM 5.  DIRECTORS AND EXECUTIVE OFFICERS

    The information under the headings "Item 10.  Director and Executive
Officers of the Registrant" and "Item 4A. Executive Officers of the Registrant"
in the Company's Form 10-K for the year ended December 31, 1996 is hereby
incorporated by reference.  These individuals are executive officers of the
Company, rather than of the Operating Partnership itself.  The Operating
Partnership is a limited partnership and has no directors.

ITEM 6.  EXECUTIVE COMPENSATION

    The information under the heading "Item 11.  Executive Compensation" in the
Company's Form 10-K for the year ended December 31, 1996 is hereby incorporated
by reference.  In 1996, the Operating Partnership did not pay any compensation
to the Company.  The Operating Partnership is a limited partnership and has no
directors.

ITEM 7.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

    The information under the heading "Item 13.  Certain Relationships and
Related Transactions" in the Company's Form 10-K for the year ended December 31,
1996 is hereby incorporated by reference.

ITEM 8.  LEGAL PROCEEDINGS

    Neither the Company, the Operating Partnership, the Management Company, the
Financing Partnership or any of the Communities is presently subject to any
material litigation nor, to the Operating Partnership's knowledge, is any
litigation threatened against the Operating Partnership or any of the
Communities, other than routine actions for negligence or other claims and
administrative proceedings arising in the ordinary course of business, some of
which are expected to be covered by liability insurance and all of which
collectively are not expected to have a material adverse effect on the business
or financial condition of the Operating Partnership.


                                      -23-

<PAGE>

ITEM 9.  MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S COMMON EQUITY AND 
RELATED STOCKHOLDER MATTERS

     There is no established public trading market for the Units.  As of 
January 23, 1997, there were 49 holders of record of Units in the Operating 
Partnership.

     The Operating Partnership has made consecutive quarterly distributions 
since its formation in the third quarter of 1994.  The current indicated 
annual dividend rate is $1.60 per Unit.  The Operating Partnership's ability 
to make distributions depends on a number of factors, including its net cash 
provided by operating activities, capital commitments and debt repayment 
schedules.  Holders of Units are entitled to receive distributions when, as 
and if declared by the Board of Directors of the Company, out of any fund 
legally available for that purpose. 

                                                        DISTRIBUTIONS DECLARED
                   PERIOD                                      AND PAID
                   ------                               ----------------------
1996:
Fourth Quarter .........................................      $0.40
Third Quarter  .........................................      $0.40
Second Quarter .........................................      $0.39
First Quarter  .........................................      $0.39
1995:
Fourth Quarter .........................................      $0.38
Third Quarter  .........................................      $0.38
Second Quarter .........................................      $0.37
First Quarter  .........................................      $0.37
1994:
Fourth Quarter .........................................      $0.37
Third Quarter (from August 10 to September 30, 1994)....      $0.18(1)

- ---------------------
    (1)  Paid with respect to the period August 17, 1994 to September 30, 1994.

ITEM 10.  RECENT SALES OF UNREGISTERED SECURITIES

     Since its formation in June 1994, the Operating Partnership has issued 
Units in private placements exempt from registration under the Securities Act 
pursuant to Section 4(2) thereof, in the amounts, for the consideration and 
at the times set forth below:

  -    In connection with the Company's Initial Public Offering in August 1994:

           *    14,718,328 Units (including its 1% general partnership 
      interest) were issued to the Company in exchange for the contribution 
      of 42 apartment communities and certain other assets to the Operating 
      Partnership;

           *    241,536 Units were issued the Evans Withycombe Andersen 
      Spring I Limited Partnership (the "Andersen Springs I Venture") 
      pursuant to an acquisition agreement whereby the Andersen Springs I 
      Venture transferred its interest in a certain apartment community.  The 
      Units were distributed to certain partners of the Andersen Springs I 
      Venture in redemption of such partners' interests;

                                       24
<PAGE>

           *    111,552 Units were issued to the partners of Evans Withycombe 
      Andersen Springs II Limited Partnership partially in exchange for this 
      interests in such partnership;

           *    3,644,376 Units were issued to Stephen O. Evans, F. Keith 
      Withycombe and certain affiliated entities and certain officers and 
      employees of the Company and the Operating Partnership (collectively, 
      the "EW Group") in exchange for certain of the interests held by the EW 
      Group in certain apartment communities and the Management Company, and 
      the development sites of seven multifamily apartment communities.

           *    121,988 Units were issued to certain minority partners in 
      certain Evans Withycombe affiliated entities and certain other 
      investors in exchange for certain of their interests in certain 
      apartment communities.

  -    In March 1995, 530,165 Units were issued to the sellers of Acacia 
Creek as partial payment for the Operating Partnership's acquisition of 
Acacia Creek.

  -    In December 1995, 180,385 Units were issued to the sellers of The 
Ashton as partial payment for the Operating Partnership's acquisition of The 
Ashton.

  -    In May 1996, 2,088,899 Units were issued to the Company in exchange 
for the contribution by the Company of the net proceeds from a public 
offering of the Company's common stock and from the partial exercise of the 
underwriters' over-allotment option, as described under "Item 1. Business" 
above.

  -    From time to time under the Company's 1994 Stock Incentive Plan, new 
and restricted shares of common stock of the Company are issued and the 
proceeds of such issuances are contributed to the Operating Partnership in 
exchange for additional Units.  As of December 31, 1996, 85,243 Units had 
been issued to the Company in connection therewith.

ITEM 11.  DESCRIPTION OF REGISTRANT'S SECURITIES TO BE REGISTERED

GENERAL

     All the Company's assets are held by, and all of its operations are 
conducted through, the Operating Partnership (either directly or through 
subsidiaries).  The Company is the sole general partner and also a limited 
partner of the Operating Partnership and as of December 31, 1996, held an 
approximately 79.7% interest therein.  The Company, in its capacity as 
general partner, owns a number of Units equal to 1.0% of all Units 
outstanding, and holds the balance of its Units in its capacity as a limited 
partner.  Accordingly, the Company is a limited partner and will have the 
rights of a limited partner (including the voting and consent rights of a 
limited partner), with

                                       25
<PAGE>

respect to all Units held by the Company from time to time in excess of 1.0% 
of the total number of Units outstanding.

     The remaining Units are held by persons who contributed interests in 
certain Communities and/or other assets to the Company or the Operating 
Partnership.  Holders of Units (other than the Company in its capacity as 
general partner) hold a limited partnership interest in the Operating 
Partnership, and all holders of Units (including the Company in its capacity 
as general partner) are entitled to share in cash distributions from, and in 
the profits and losses of, the Operating Partnership in proportion to their 
respective percentage interests therein.  Holders of Units will have the 
rights to which limited partners are entitled under the Partnership Agreement 
(described below) and the Delaware Revised Uniform Limited Partnership Act, 
as amended (the "Partnership Act").  The Units are not listed on any exchange 
or quoted on any national market system.  The Partnership Agreement imposes 
certain restrictions on the transfer of Units, as described below.

     A summary of certain provisions of the Agreement of Limited Partnership 
of the Operating Partnership (the "Partnership Agreement") and a description 
of the material terms of the Units are set forth below.  The following 
description does not purport to be complete and is subject to and qualified 
in its entirety by reference to applicable provisions of the Partnership Act 
and the Partnership Agreement.

PURPOSES, BUSINESS AND MANAGEMENT

     The purpose of the Operating Partnership includes the conduct of any 
business that may be conducted lawfully by a limited partnership organized 
pursuant to the Partnership Act, except that the Partnership Agreement 
requires the business of the Operating Partnership to be conducted in such a 
manner that will permit the Company to be classified as a REIT under Section 
856 of the Internal Revenue Code of 1986, as amended (the "Code"), unless the 
general partner provides notice to the Operating Partnership that it intends 
to cease or has ceased to qualify as a REIT.  Subject to the foregoing 
limitation, the Operating Partnership may enter into partnerships, joint 
ventures or similar arrangements and may own interests in any other entity.

     In general, the Board of Directors of the Company, in its capacity as 
sole general partner of the Operating Partnership, will manage the affairs of 
the Operating Partnership by directing the affairs of the Company.

     Under the Partnership Agreement, the limited partners of the Operating 
Partnership (the "Limited Partners") have no authority to transact business 
for, or participate in the management activities or decisions of, the 
Operating Partnership.  Consent of the holders of majority of the limited 
partnership interests (including Units held by the Company) is required in 
connection with a sale of all or substantially all of the assets of the 
Operating Partnership or in connection with the termination or dissolution of 
the Operating Partnership (until 2053).

     The Partnership Agreement permits the Operating Partnership to take all 
actions consistent with the purpose and business of the Operating 
Partnership, except that the Operating Partnership is specifically precluded 
from taking actions which, in the judgment of the Company, could adversely 
affect the ability of the Company to qualify as a REIT, subject the Company to

                                       26
<PAGE>

certain income and excise taxes, or violate any law or regulation of any 
governmental body or agency having jurisdiction over the Company or its 
securities, unless the Company specifically consents in writing to such 
action.

ABILITY TO ENGAGE IN OTHER BUSINESSES; CONFLICTS OF INTEREST

     The Company may not conduct any business other than the business of the 
Operating Partnership and activities incidental thereto.  Other persons 
(including officers, directors, employees, agents and other affiliates of the 
Company) are not prohibited under the Partnership Agreement from engaging in 
other business activities and are not required to present any business 
opportunities to the Operating Partnership; however, certain officers of the 
Company (Messrs. Evans, Withycombe and Berry) have entered into employment 
agreements with the Company, which include noncompetition provisions. In 
addition, the Company, on behalf of the Operating Partnership, has adopted 
certain policies regarding avoidance of conflicts of interest.

DISTRIBUTIONS

     The Partnership Agreement provides for the quarterly distribution of 
Available Cash (as such term is defined in the Partnership Agreement), as 
determined in the manner provided in the Partnership Agreement, to the 
Company and the Limited Partners in proportion to their percentage interests 
in the Operating Partnership.  Neither the Company nor the Limited Partners 
is entitled to any preferential or disproportionate distributions of 
Available Cash.

BORROWING BY THE PARTNERSHIP

     The Company is authorized to cause the Operating Partnership to borrow 
money and to issue and guarantee debt as it deems necessary for the conduct 
of the activities of the Operating Partnership. Such debt may be secured by, 
among other things, mortgages, deeds of trust, liens or encumbrances on 
properties of the Operating Partnership.

LIABILITY OF COMPANY AND LIMITED PARTNERS

     The Company, as general partner of the Operating Partnership, will be 
liable for all general recourse obligations of the Operating Partnership to 
the extent not paid by the Operating Partnership.  The Limited Partners are 
not required to make additional contributions to the Operating Partnership.  
Assuming that a Limited Partner does not take part in the control of the 
business of the Operating Partnership and otherwise acts in conformity with 
the provisions of the Partnership Agreement, the liability of the Limited 
Partner for obligations of the Operating Partnership under the Partnership 
Agreement and the Partnership Act is limited, subject to certain possible 
exceptions, generally to the loss of the Limited Partner's investment in the 
Operating Partnership represented by its Units.  Under the Partnership Act, a 
Limited Partner may not receive a distribution from the Operating Partnership 
if, at the time of the distribution and after giving effect thereto, the 
liabilities of the Operating Partnership, other than liabilities to parties 
on account of their interests in the Operating Partnership and liabilities 
for which recourse is limited to specified property of the Operating 
Partnership, exceed the fair value of the Operating Partnership's assets, 
other than the fair value of any property subject to nonrecourse liabilities 
of

                                       27
<PAGE>

the Operating Partnership but only to the extent of such liabilities.  The 
Partnership Act provides that a Limited Partner who receives a distribution 
knowing at the time that it violates the foregoing prohibition is liable to 
the Operating Partnership for the amount of the distribution.  Unless 
otherwise agreed, such a Limited Partner will not be liable for the return of 
such distribution after the expiration of three years from the date of such 
distribution.

     The Operating Partnership has qualified to conduct business in Arizona 
and California and may in the future qualify in certain other jurisdictions.  
Maintenance of limited liability may require compliance with certain legal 
requirements of those jurisdictions and certain other jurisdictions. 
Limitations on the liability of a Limited Partner for the obligations of a 
limited partnership have not been clearly established in many jurisdictions.  
Accordingly, if it were determined that the right, or exercise of the right 
by the Limited Partners, to make certain amendments to the Partnership 
Agreement or to take other action pursuant to the Partnership Agreement 
constituted "control" of the Operating Partnership's business for the 
purposes of the statutes of any relevant jurisdiction, the Limited Partners 
might be held personally liable for the Operating Partnership's obligations.  
The Operating Partnership will operate in a manner the Company deems 
reasonable, necessary and appropriate to preserve the limited liability of 
the Limited Partners.

EXCULPATION AND INDEMNIFICATION OF THE COMPANY

     The Partnership Agreement generally provides that the Company, as 
general partner of the Operating Partnership, will incur no liability to the 
Operating Partnership or any Limited Partner for losses sustained or 
liabilities incurred as a result of errors in judgment or of any act or 
omission if the Company carried out its duties in good faith.  In addition, 
the Company is not responsible for any misconduct or negligence on the part 
of its agents, provided the Company appointed such agents in good faith.  The 
Company may consult with legal counsel, accountants, appraisers, management 
consultants, investment bankers and other consultants and advisors, and any 
action it takes or omits to take in reliance upon the opinion of such 
persons, as to matters that the Company reasonably believes to be within 
their professional or expert competence, shall be conclusively presumed to 
have been done or omitted in good faith and in accordance with such opinion.

     The Partnership Agreement also provides for indemnification of the 
Company, the officers of the Company and such other persons (including 
affiliates of the Company or Operating Partnership) as the Company may from 
time to time designate against any judgments, penalties, fines, settlements 
and reasonable expenses actually incurred by such person in connection with 
the proceeding subject to certain limitations set forth in the Partnership 
Agreement.  

REMOVAL OF THE COMPANY, TRANSFER OF THE COMPANY'S INTEREST

     The Partnership Agreement provides that the Limited Partners may not 
remove the Company as general partner of the Operating Partnership.  In 
general, the Company may not transfer or assign its general partnership 
interest nor sell all or substantially all its assets, or enter into a merger 
unless (i) pursuant to such a transaction the Limited Partners will not 
engage in a sale or exchange for federal income tax purposes of their Units 
or (ii) the sale or merger includes the sale of all or substantially all of 
the assets of or the merger of the Operating Partnership with

                                       28
<PAGE>

partners of the Operating Partnership receiving substantially the same 
consideration as holders of shares of common stock of the Company.

RESTRICTIONS ON TRANSFER OF UNITS BY LIMITED PARTNERS

     A Limited Partner may not transfer its Units without the prior consent 
of the Company, with certain exceptions which include a transfer to an 
immediate family member or an affiliate of the Limited Partner, a transfer 
upon the death of a Limited Partner or a pledge to a lending institution as 
collateral for a bona fide loan.  A transferee of Units will be admitted to 
the Operating Partnership as a substitute Limited Partner only with the 
consent of the Company as general partner. If the Company does not consent to 
the admission of a transferee of Units as a substitute Limited Partner, the 
transferee will be entitled to all the rights of an assignee of a limited 
partnership interest under the Partnership Act, and will succeed to all 
economic rights and benefits attributable to such Units, but will not become 
a Limited Partner or possess any other rights of Limited Partners (including 
the right to vote, with such right to vote remaining in the transferor).

ISSUANCE OF ADDITIONAL LIMITED PARTNERSHIP INTERESTS

     The Company is authorized without the consent of the Limited Partners to 
cause the Operating Partnership to issue additional Units to itself, to the 
Limited Partners or to other persons for such consideration and on such terms 
and conditions as the Company deems appropriate.  In addition, the Company 
may cause the Operating Partnership to issue to the Company additional 
partnership interests in different series or classes, which may be senior to 
the Units, in conjunction with an offering of securities of the Company 
having substantially similar rights, in which the proceeds thereof are 
contributed to the Operating Partnership.  Consideration for additional 
partnership interests may be cash or any property or other assets permitted 
by the Partnership Act.  No Limited Partner has preemptive, preferential or 
similar rights with respect to additional capital contributions to the 
Operating Partnership or the issuance or sale of any partnership interests 
therein.  In addition, whenever the Company issues shares of common stock, 
the Company will be obligated to contribute any net proceeds therefrom to the 
Operating Partnership and the Operating Partnership will be obligated to 
issue an equivalent number of Units to the Company.  Additional Units will be 
issued to the Company upon the exercise of awards granted under the 1994 
Stock Incentive Plan, and it is expected that such Units will be purchased at 
a price equal to fair market value.  The Company will acquire the cash for 
such purchase from the sale of shares of common stock used to fund the award 
to the Operating Partnership.

MEETINGS; VOTING

     Meetings of the Limited Partners may be called only by the Company, on 
its own motion or upon written request of Limited Partners owning at least 
25% of the Units.  Limited Partners may vote either in person or by proxy at 
meetings.  Any action that is required or permitted to be taken by the 
Limited Partners of the Operating Partnership may be taken either at a 
meeting of the Limited Partners or without a meeting if consents in writing 
setting forth the action so taken are signed by Limited Partners owning not 
less than the minimum number of Units that would be necessary to authorize or 
take such action at a meeting of the Limited Partners at which all

                                       29
<PAGE>

Limited Partners entitled to vote on such action were present.  On matters on 
which Limited Partners are entitled to vote, each Limited Partner (including 
the Company to the extent it holds Units of limited partnership interest) 
will have a vote equal to the number of Units it holds in the Operating 
Partnership.  The Partnership Agreement does not provide for annual meetings 
of the Limited Partners, and the Company does not anticipate calling such 
meetings.

AMENDMENT OF THE PARTNERSHIP AGREEMENT

     Amendments to the Partnership Agreement may be proposed by the Company 
or by Limited Partners owning at least 25% of the Units.

     Generally, the Partnership Agreement may be amended with the approval of 
the Company, as general partner, and holders of a majority or some greater 
percentage of the Units, including Units held by the Company.  As holder of 
over 75% of the limited partnership Units, the Company has the requisite 
ownership interest to approve certain amendments without the consent of other 
Limited Partners.  However, certain amendments that would, among other 
things, (i) convert a Limited Partner's interest into a general partner's 
interest, (ii) modify the limited liability of a Limited Partner, (iii) alter 
the interest of a partner to receive distributions or alter the allocations 
of profits or losses, with certain limited exceptions, (iv) alter or modify 
the exchange right or redemption amount described above or (v) cause the 
termination of the Operating Partnership at a time or on terms inconsistent 
with those set forth in the Partnership Agreement, must be approved by the 
Company and each Limited Partner that would be adversely affected by such an 
amendment.

     Notwithstanding the foregoing, the Company, as general partner, has the 
power, without the consent of the Limited Partners, to amend the Partnership 
Agreement as may be required to (1) add to the obligations of the Company as 
general partner or surrender any right or power granted to the Company as 
general partner or any affiliate of the Company as Company for the benefit of 
the Limited Partners, (2) reflect the admission, substitution, termination or 
withdrawal of partners in accordance with the terms of the Partnership 
Agreement, (3) establish the rights, powers, duties and preferences of any 
additional partnership interests issued in accordance with the terms of 
certain provisions of the Partnership Agreement, (4) reflect a change of an 
inconsequential nature that does not materially adversely affect the Limited 
Partners, or cure any ambiguity, correct or supplement any provisions of the 
Partnership Agreement not inconsistent with law or with other provisions of 
the Partnership Agreement, or make other changes concerning matters under the 
Partnership Agreement that are not otherwise inconsistent with the 
Partnership Agreement or law, (5) satisfy any requirements of federal or 
state law or (6) reflect such changes as are reasonably necessary for the 
Company to maintain its status as a REIT.  

DISSOLUTION, WINDING UP AND TERMINATION

     The Operating Partnership will continue until December 31, 2093, unless 
sooner dissolved and terminated.  The Operating Partnership will be dissolved 
prior to the expiration of its term, and its affairs wound up upon the 
occurrence of the earliest of:  (1) the withdrawal of the Company as general 
partner without the permitted transfer of the Company's interest to a 
successor general partner (except in certain limited circumstances), (2) the 
sale of all or

                                       30
<PAGE>

substantially all the Operating Partnership's assets and properties, (3) the 
entry of a decree of judicial dissolution of the Operating Partnership 
pursuant to the provisions of the Partnership Act or the entry of a final 
order for relief in a bankruptcy proceeding of the general partner, (4) the 
entry of a final judgment ruling that the general partner is bankrupt or 
insolvent, (5) the merger or other combination of the Operating Partnership 
with or into another entity or (6) (a) from and after the date of the 
Partnership Agreement through December 31, 2053, an election by the Company, 
with the consent of the holders of a majority of limited partnership 
interests (including limited partnership interests held by the Company) and 
(b) on or after January 1, 2054, an election by the Company, in its sole and 
absolute discretion.  Upon dissolution, the Company, as general partner, or 
any liquidator will proceed to liquidate the assets of the Operating 
Partnership and apply the proceeds therefrom in the order of priority set 
forth in the Partnership Agreement.

ITEM 12.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

     As a matter of Delaware law, the general partner has liability for the 
payment of the obligations and debts of the Operating Partnership unless 
limitations upon such liability are stated in the document or instrument 
evidencing the obligation.  Under the Partnership Agreement, the Operating 
Partnership has agreed to indemnify the Company, as general partner, any 
officer of the Operating Partnership of the Company, as general partner, and 
such other persons as the Company may designate from and against all losses, 
claims, damages, liabilities, joint or several, expenses (including legal 
fees and expenses), judgments, fines, settlements and other amounts arising 
from any and all claims, demands, actions, suits or proceedings, civil, 
criminal, administrative or investigative, that relate to the operation of 
the Operating Partnership in which such person is involved, or is threatened 
to be involved, unless it is established that (i) the act or omission of such 
person was material to the matter giving rise to the proceeding and either 
was committed in bad faith or was the result of active and deliberate 
dishonesty, (ii) such party actually received an improper personal benefit or 
(iii) in the case of any criminal proceeding, such party had reasonable cause 
to believe the act or omission was unlawful.  The reasonable expenses 
incurred by an indemnitee may be reimbursed by the Operating Partnership in 
advance of the final disposition of the proceeding upon receipt by the 
Operating Partnership of a written affirmation by such indemnitee of his, her 
or its good faith belief that the standard of conduct necessary for 
indemnification has been met and a written undertaking by such indemnitee to 
repay the amount reimbursed if it is determined that such standard was not 
met.

ITEM 13.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

See Index to Financial Statements on page F-1 of this Registration Statement 
on Form 10.

ITEM 14.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
FINANCIAL DISCLOSURE

Not applicable.

                                       31
<PAGE>

ITEM 15.  FINANCIAL STATEMENTS AND EXHIBITS

          (a)  FINANCIAL STATEMENTS

               See Index to Financial Statements on page F-1 of this Form 10.

          (b)  EXHIBITS

               Certain of the exhibits required by Item 601 of Regulation S-K 
               have been filed with previous reports by the Company and are 
               herein incorporated by reference thereto.

               4.1*      Amended and Restated Agreement of Limited Partnership
                         of the Evans Withycombe Residential, L.P., dated as
                         of August 17, 1994.

               10.1**    Asset Contribution Agreement by and among Evans
                         Withycombe Residential, Inc. and Evans Withycombe
                         Residential, L.P., as purchasers, and the Sellers
                         listed therein, dated as of June 9, 1994.

               10.2*     Revolving Loan Agreement by and between Bank One,
                         Arizona, NA and Evans Withycombe Residential, L.P.,
                         dated December 1, 1995.

               10.3*     Property Management Agreement by and between Evans
                         Withycombe Residential, L.P. and Evans Withycombe
                         Management, Inc. dated August 17, 1994.

               10.4*     Property Contribution Agreement by and between Evans
                         Withycombe Residential, L.P., Evans Withycombe
                         Residential, Inc. and Acacia Creek Limited Partnership
                         dated as of February 1, 1995.

               10.5*     Loan Agreement by and between Northwestern Mutual Life
                         Insurance and Evans Withycombe Residential, L.P.,
                         dated December 15, 1995.

               10.6***   Revolving Loan Agreement by and between the Banks
                         named herein, Bank One Arizona, N.A., as
                         administrative agent, and Bank of America, National
                         Trust and Savings Association and Wells Fargo Bank,
                         National Association as co-agents, and Evans
                         Withycombe Residential, L.P., dated September 24,
                         1996.

               12.1      Calculation of Ratio of Debt to Market Capitalization.

               21.1      List of Subsidiaries.

               99.1+     Item 2.  Properties, pages 6 through 8 from the
                         Company's Annual Report on Form 10-K for the year
                         ended December 31, 1996.

               99.2+     Item 4A.  Executive Officers of the Registrant, 
                         pages 8 through 9 from the Company's Annual Report
                         on Form 10-K for the year ended December 31, 1996.

                                       32
<PAGE>

               99.3+     Item 10.  Directors and Executive Officers of the 
                         Registrant, pages 23 through 26 from the Company's 
                         Annual Report on Form 10-K for the year ended 
                         December 31, 1996.

               99.4+     Item 11.  Executive Compensation, page 26 from the
                         Company's Annual Report on Form 10-K for the year
                         ended December 31, 1996.

               99.5+     Item 13.  Certain Relationships and Related
                         Transactions, page 35 from the Company's Annual Report
                         on Form 10-K for the year ended December 31, 1996.

*Previously filed as an exhibit to the Company's annual report on Form 10-K 
for the fiscal year ended December 31, 1995 and 1994 and incorporated herein 
by reference.

**Previously filed as an exhibit to the Company's Registration Statement on 
Form S-11 and amendments thereto (File No. 33-80150) and incorporated herein 
by reference.

***Previously filed as an Exhibit to the Company's Registration Statement 
on Form S-3 and amendments thereto (File No. 333-17805) and is incorporated 
herein by reference.

+ To be filed by amendment.


                                         33
<PAGE>


                     INDEX TO FINANCIAL STATEMENTS AND SCHEDULES



         Report of Independent Auditors                                 F-2

         Consolidated Balance Sheets as of December 31, 1996            F-3
         and 1995.

         Consolidated Statements of Income for the years ended          F-4
         December 31, 1996,1995 and 1994.

         Consolidated Statements of Partners' Capital for the           F-5
         years ended December 31, 1996,1995 and 1994.

         Consolidated Statements of Cash Flows for the years ended      F-6
         December 31, 1996,1995 and 1994.

         Notes to Consolidated Financial Statements.                    F-7

         Schedule III - Real Estate Investments and Accumulated         F-19
         Depreciation as of December 31, 1996.


         All other schedules for which provision is made in the 
         applicable accounting regulation of the Securities and 
         Exchange Commission are not required under the related 
         instructions or are inapplicable and therefore have been 
         omitted.




                                       F-1
<PAGE>

                       REPORT OF INDEPENDENT AUDITORS

Partners
Evans Withycombe Residential, L.P.

     We have audited the accompanying consolidated balance sheets of Evans 
Withycombe Residential, L.P. (the "Operating Partnership") as of December 31, 
1996 and 1995 and the related consolidated statements of income, partners' 
capital and cash flows for each of the three years in the period ended 
December 31, 1996. Our audits also included the financial statement schedule 
listed in the Index on Page F-1. These financial statements and the schedule 
are the responsibility of the Operating Partnership's management. Our 
responsibility is to express an opinion on these financial statements and 
schedule based on our audits. 

     We conducted our audits in accordance with generally accepted auditing 
standards. Those standards require that we plan and perform the audit to 
obtain reasonable assurance about whether the financial statements are free 
of material misstatement. An audit includes examining, on a test basis, 
evidence supporting the amounts and disclosures in the financial statements. 
An audit also includes assessing the accounting principles used and 
significant estimates made by management, as well as evaluating the overall 
financial statement presentation. We believe that our audits provide a 
reasonable basis for our opinion. 

     In our opinion, the consolidated financial statements referred to above 
present fairly, in all material respects, the consolidated financial position 
of the Operating Partnership at December 31, 1996 and 1995, and the 
consolidated results of its operations and its cash flows for each of the 
three years in the period ended December 31, 1996, in conformity with 
generally accepted accounting principles.  Also in our opinion the related 
financial statement schedule, when considered in relation to the basic 
financial statements taken as a whole, presents fairly, in all material 
respects the information set forth therein.

                                     Ernst & Young LLP

Phoenix, Arizona
January 31, 1997


                                            F-2
<PAGE>

                             EVANS WITHYCOMBE RESIDENTIAL, L.P.
                                CONSOLIDATED BALANCE SHEETS
                                  (Amounts in thousands)


                                      DECEMBER 31, 1996       DECEMBER 31, 1995
                                      -----------------       -----------------
ASSETS
REAL ESTATE:

Land...................................  $   121,915             $   95,908
Buildings and improvements.............      543,839                389,846
Furniture and fixtures.................       29,567                 23,736
Construction-in-progress...............       66,229                 77,693
                                      -----------------       -----------------
                                             761,550                587,183

Less accumulated depreciation..........      (38,331)               (17,511)
                                      -----------------       -----------------
                                             723,219                569,672

Cash and cash equivalents..............        2,568                  3,634
Restricted cash........................        1,622                    522
Accounts and notes receivable..........        2,702                  1,346
Deferred costs, net of accumulated
 amortization of $1,265 and $507 at
 December 31, 1996 and 1995,
 respectively..........................        3,838                  2,946
Other assets...........................        1,518                  1,444
                                      -----------------       -----------------

Total assets...........................  $   735,467             $  579,564
                                      -----------------       -----------------
                                      -----------------       -----------------

LIABILITIES AND PARTNERS' CAPITAL

Mortgage and notes payable.............  $   436,172             $  297,456
Accounts payable and other
 liabilities...........................        7,782                  9,365
Distributions payable..................            -                  7,901
Accrued interest.......................        1,417                    605
Accrued property taxes.................        2,912                  2,358
Resident security deposits.............        1,818                  1,497
Prepaid rent...........................          585                    438
                                      -----------------       -----------------
Total liabilities......................      450,686                319,620

Minority interest......................          827                    889
Partners' capital......................      283,954                259,055
                                      -----------------       -----------------

Total liabilities and partners'
 capital...............................  $   735,467             $  579,564
                                      -----------------       -----------------
                                      -----------------       -----------------

See Notes to Consolidated Financial Statements

                                       F-3

<PAGE>
                    EVANS WITHYCOMBE RESIDENTIAL, L.P.
                    CONSOLIDATED STATEMENTS OF INCOME
    (Amounts in thousands, except for number of units and per unit amounts)

                                                                       EVANS 
                                          EVANS          EVANS      WITHYCOMBE 
                                       WITHYCOMBE     WITHYCOMBE    RESIDENTIAL,
                                       RESIDENTIAL,   RESIDENTIAL,      L.P.
                                           L.P.          L.P.        AND GROUP
                                      -------------  ------------   ------------

                                                YEAR ENDED DECEMBER 31,
                                      -----------------------------------------
                                          1996           1995           1994
                                      -----------    -----------    -----------
Revenues:
  Rental............................  $    94,350    $    68,864    $    51,097
  Third party management fees.......        1,157          1,268          1,668
  Interest and other................        6,119          4,399          4,194
                                      -----------    -----------    -----------
    Total revenues..................      101,626         74,531         56,959

Expenses:
  Repairs and maintenance...........       11,607          8,293          6,288
  Property operating................       12,713          8,699          7,834
  Advertising.......................        1,864          1,244            966
  Real estate taxes.................        6,915          4,723          3,204
  Property management...............        3,225          2,825          2,505
  General and administrative........        1,387          1,321          1,175
  Interest..........................       24,225         12,650          7,836
  Depreciation and amortization.....       20,885         13,762         10,333
  Other.............................            -              -          5,233
                                      -----------    -----------    -----------
    Total expenses..................       82,821         53,517         45,374
                                      -----------    -----------    -----------

Income before minority interest.....       18,805         21,014         11,585
Minority interest...................          (75)           (89)           (42)
                                      -----------    -----------    -----------

Net income..........................  $    18,730    $    20,925    $    11,543
                                      -----------    -----------    -----------
                                      -----------    -----------    -----------

Earnings per unit...................  $      0.84    $      1.02
                                      -----------    -----------
                                      -----------    -----------


Earnings per unit, period from                                      
  August 17 to December 31, 1994..                                  $      0.38
                                                                    -----------
                                                                    -----------

Weighted average units outstanding..   22,184,395     20,590,873     20,086,884
                                      -----------    -----------    -----------
                                      -----------    -----------    -----------

See Notes to Consolidated Financial Statements


                                       F-4

<PAGE>

                      EVANS WITHYCOMBE RESIDENTIAL, L.P.
                CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL
   (Amounts in thousands, except for number of units and per unit amounts)

<TABLE>
<CAPTION>
                                                                                                      UNAMORTIZED
                                                                                EVANS        OTHER     RESTRICTED 
                                                                              WITHYCOMBE    LIMITED      UNITS
                                                                  NUMBER OF   RESIDENTIAL,  PARTNERS   EMPLOYEE
                                                                    UNITS        INC.       CAPITAL  COMPENSATION   TOTAL
                                                                -----------  ------------ ----------  ------------  --------
<S>                                                             <C>          <C>          <C>          <C>          <C>
Partners' capital, December 31, 1993                                     -   $      -     $  142,886   $     -      $142,886
  Capital contributions.................................                 -          -          9,660         -         9,660
  Distributions.........................................                 -          -        (15,204)        -       (15,204)
  Net income, January 1 to August 16, 1994..............                 -          -          4,012         -         4,012
                                                                -----------  ------------ ----------  ------------  --------
                                                                         -          -        141,354         -       141,354
  The Offering and formation of the Operating 
    Partnership                                                 20,140,530    205,664        (88,011)        -       117,653
  Minority interest in Financing Partnership at date of 
    offering                                                             -     (1,594)             -         -        (1,594)
  Net Income, August 17 to December 31, 1994............                 -      5,983          1,548         -         7,531
  Distributions ($.55 per unit).........................                 -     (8,812)        (2,265)        -       (11,077)
                                                                -----------  ------------ ----------  ------------  --------

Partners' capital, December 31, 1994....................        20,140,530       201,241      52,626         -       253,867

  Net income............................................                 -        16,331       4,594         -        20,925
  Distributions ($1.50 per unit)........................                 -       (24,102)     (6,801)        -       (30,903)
  Issuance of units for acquisition of apartment 
    communities.........................................           710,550             -      14,207         -        14,207
  Conversion of limited partners' units into common 
    stock...............................................                             390        (390)        -             -
  Issuance of restricted units for executive deferred 
    compensation........................................            82,802         1,657           -    (1,657)            -
  Amortization of deferred compensation.....................             -             -           -       959           959
                                                                -----------  ------------ ----------  ------------  --------

Partners' capital, December 31, 1995....................        20,933,882       195,517      64,236      (698)      259,055

  Net income............................................                 -        14,720       4,010         -        18,730
  Distributions on units ($1.58 per unit)...............                 -       (28,040)     (7,545)        -       (35,585)
  Purchase of units by Evans Withycombe Residential, 
    Inc. from proceeds of second offering, net of 
    underwriting discount and offering costs of 
    $3,237..............................................          2,088,889       40,891           -         -        40,891
  Conversion of limited partners' units into common 
    stock...............................................                  -        2,583      (2,583)        -             -
  Purchase of units from proceeds from the exercise of 
    stock options.......................................             19,500          390           -         -           390
  Issuance of restricted units..........................             10,895          240           -      (240)            -
  Forfeiture of restricted units........................             (8,729)           -           -         -             -
  Amortization of deferred compensation.................                  -            -           -       473           473
                                                                -----------  ------------ ----------  ------------  --------

Partners' capital, December 31, 1996....................         23,044,712  $   226,301  $   58,118   $  (465)     $283,954
                                                                -----------  ------------ ----------  ------------  --------
                                                                -----------  ------------ ----------  ------------  --------
</TABLE>
See Notes to Consolidated Financial Statements


                                                     F-5

<PAGE>

                       EVANS WITHYCOMBE RESIDENTIAL, L.P.
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Amounts in thousands)
<TABLE>
<CAPTION>
                                                                                                   EVANS
                                                            EVANS             EVANS              WITHYCOMBE
                                                         WITHYCOMBE         WITHYCOMBE       RESIDENTIAL, L.P.
                                                       RESIDENTIAL, L.P.  RESIDENTIAL, L.P.      AND GROUP
                                                       -----------------  -----------------  -----------------
                                                                        YEAR ENDED DECEMBER 31,
                                                       -------------------------------------------------------
                                                             1996               1995                1994
                                                       -----------------  -----------------  -----------------
<S>                                                    <C>                <C>                <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income..........................................      $  18,730           $  20,925           $  11,543
Adjustments to reconcile net income to net cash 
  provided by operating  activities:
    Depreciation and amortization...................         21,578              14,420              10,703
     Minority Interest..............................             75                  89                  42
    Amortization of executive deferred comp.........            390                 693                 267
    Write-off of real estate assets.................            227                   -                   -
    Write-off of deferred loan costs................              -                 172                   -
Decrease (increase) in assets
    Restricted cash.................................         (1,100)                561                (129)
    Accounts and notes receivable...................         (1,356)               (934)               (468)
    Other assets....................................            (74)             (1,051)              3,279
(Decrease) increase in liabilities
    Accounts payable and other liabilities..........         (1,583)                540               4,043
    Due to related parties and owners...............              -                   -              (6,482)
    Accrued interest................................            812                 505                (818)
    Accrued property taxes..........................            554                 825                  62
    Resident security deposits......................            321                 500                  54
    Prepaid rent....................................            147                (262)                (98)
                                                       -----------------  -----------------  -----------------
Net cash provided by operating activities...........         38,721              36,983              21,998

CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of real estate assets......................       (127,811)           (116,716)           (207,978)
Payment for organization and loan costs.............         (1,650)             (1,345)             (3,673)
                                                       -----------------  -----------------  -----------------
Net cash (used) in investing activities.............       (129,461)           (118,061)           (211,651)

CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from Public Offering, net of expenses......         40,891                   -             181,262
Proceeds from exercise of options...................            390                   -                   -
Proceeds from mortgage notes and credit facility....        269,778             315,653             122,522
Principal payments on mortgage notes................       (177,762)           (202,477)           (101,280)
Minority interest distributions.....................           (137)               (447)               (389)
Distributions paid..................................        (43,486)            (30,456)             (5,149)
Distributions to owners.............................              -                   -             (17,012)
Capital contributions...............................              -                   -               9,660
                                                       -----------------  -----------------  -----------------
Net cash provided by financing activities...........         89,674              82,273             189,614
                                                       -----------------  -----------------  -----------------
Net increase (decrease) in cash and cash equivalents         (1,066)              1,195                 (39)
Cash and cash equivalents, beginning of year........          3,634               2,439               2,478
                                                       -----------------  -----------------  -----------------
Cash and cash equivalents, end of year..............      $   2,568           $   3,634           $   2,439
                                                       -----------------  -----------------  -----------------
                                                       -----------------  -----------------  -----------------
SUPPLEMENTAL INFORMATION
Cash paid during the year for interest..............      $  22,648           $  11,487           $   8,284
                                                       -----------------  -----------------  -----------------
                                                       -----------------  -----------------  -----------------
SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITY
Assumption of debt related to the acquisition of
  apartment communities.............................      $  46,700           $  56,493           $       -
                                                       -----------------  -----------------  -----------------
                                                       -----------------  -----------------  -----------------
Acquisition of apartment communities through issuance
  of units in the Operating Partnership.............      $       -           $  14,207           $       -
                                                       -----------------  -----------------  -----------------
                                                       -----------------  -----------------  -----------------
Issuance of stock under restricted stock 
  incentive plan.....................................     $      83           $     959           $       -
                                                       -----------------  -----------------  -----------------
                                                       -----------------  -----------------  -----------------
</TABLE>
See Notes to Consolidated Financial Statements

                                      F-6

<PAGE>

                     EVANS WITHYCOMBE RESIDENTIAL, L.P.
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 1996
                         (AMOUNTS IN THOUSANDS, 
       EXCEPT FOR NUMBER OF UNITS OR SHARES AND PER UNIT AMOUNTS)

1.   ORGANIZATION AND FORMATION OF THE OPERATING PARTNERSHIP

     Evans Withycombe Residential, L.P. (the "Operating Partnership") is one 
of the largest developers and managers of upscale apartment communities in 
Arizona and is expanding its operation into selected sub-markets in Southern 
California.  The Operating Partnership owns and manages 49 stabilized 
multifamily apartment communities containing 13,905 units, of which 44 
stabilized multifamily apartment communities are located in Phoenix and 
Tucson, Arizona, containing a total of 12,005 units and five stabilized 
multifamily apartment communities are located in the Riverside/San 
Bernardino, California market containing a total of 1,900 units.  The 
Operating Partnership considers an apartment community stabilized when it 
reaches 93 percent physical occupancy.  The Operating Partnership is also in 
the process of developing or expanding five multifamily apartment communities 
comprising 1,078 units in its Arizona markets.  The Operating Partnership is 
fully integrated with expertise in development, acquisitions, construction 
and management of apartment communities.  The Operating Partnership had 
approximately 580 employees at December 31, 1996.

     The Operating Partnership was formed in June 1994 to develop, acquire, 
own and manage upscale multifamily apartment communities for Evans Withycombe 
Residential, Inc.  On August 17, 1994, Evans Withycombe Residential, Inc. 
completed an Initial Public Offering and engaged in various formation 
transactions designed to transfer ownership of the communities and other 
assets of the predecessor company to the Operating Partnership or Evans 
Withycombe Finance Partnership, L.P. (the "Financing Partnership").  The 
Operating Partnership owns 99.0 percent of Evans Withycombe Finance 
Partnership L.P. and has a 99.0 percent economic interest in Evans Withycombe 
Management, Inc. (the "Management Company").  Evans Withycombe Residential, 
Inc. is the sole general partner of and owned a 79.7 percent, 77.02 percent 
and 79.50 percent interest in the Operating Partnership at December 31, 1996, 
1995 and 1994, respectively.  

     In the second quarter of 1996 Evans Withycombe Residential, Inc. 
completed the Second Offering.  The net proceeds from the Second Offering 
were used to repay a portion of the Revolving Credit Facility.

     The Operating Partnership elected to be taxed as a partnership for 
Federal income tax purposes. 

2.   BASIS OF PRESENTATION

     The accompanying consolidated financial statements of Evans Withycombe 
Residential, L.P. include the consolidated accounts of the Operating 
Partnership, the Financing Partnership and the Management Company from the 
date of the Initial Public Offering, August 17, 1994.  The 

                                     F-7

<PAGE>

accompanying financial statements of Evans Withycombe Residential Group (the 
"Predecessor") prior to August 17, 1994, include the accounts of various 
partnerships sponsored by Evans Withycombe. The Predecessor was a combination 
of affiliated entities that had ownership in multifamily communities in the 
Phoenix and Tucson, Arizona area; it was not a separate legal entity.  The 
predecessor accounts are presented on a combined basis because all of the 
communities were managed by Evans Withycombe which had a significant 
ownership interest in each of the communities and because these communities 
were the subject of business combination in connection with the formation of 
the Operating Partnership.

     All significant intercompany accounts and transactions have been 
eliminated in consolidation.

3.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

REAL ESTATE ASSETS AND DEPRECIATION

     The Operating Partnership records its real estate assets in accordance 
with Statement of Financial Accounting Standards ("SFAS") No. 121, 
"Accounting for the Impairment of Long-Lived Assets and Long-Lived Assets to 
be Disposed of", which was issued by the Financial Accounting Standards Board 
in March 1995 and the Operating Partnership adopted in 1996.  SFAS No. 121 
requires that long-lived assets such as real estate assets, be reviewed 
whenever events or changes in circumstances indicate that the book value of 
the asset may not be recoverable.  If the sum of the expected future net cash 
flows (undiscounted and without interest charges) from an asset to be held 
and used is less than the book value of the asset, an impairment loss must be 
recognized in the amount of the difference between book value and fair value 
as opposed to the difference between book value and net realizable value 
under the previous accounting standard.  For long-term assets like apartment 
communities, the determination of whether there is an impairment loss is 
dependent primarily on the Operating Partnership's estimates on occupancy, 
rent and expense increases, which involves numerous assumptions and judgments 
as to future events over a period of many years.  At December 31, 1996 the 
Operating Partnership does not hold any assets that meet the impairment 
criteria of SFAS No. 121.

     Costs related directly to the acquisition and improvement of real estate 
are capitalized. Interest costs incurred during construction of a new 
property are capitalized until completion of construction on a 
building-by-building basis. Interest capitalized was $2,714, $5,048 and 
$2,724, for the years ended December 31, 1996, 1995 and 1994, respectively. 

     Ordinary repairs, maintenance and costs incurred in connection with 
resident turnover such as unit cleaning, painting, and carpet cleaning are 
expensed as incurred; major replacements and betterment's are capitalized and 
depreciated over their estimated useful lives. Depreciation is computed on a 
straight-line basis over the expected useful lives of depreciable property, 
which ranges from 10 to 40 years for buildings and improvements and five to 
eight years for furnishings and equipment. 


                                      F-8

<PAGE>

     The Operating Partnership reports developments and lease-up properties 
as construction-in-progress until construction on the apartment community has 
been completed and the apartment community has reached stabilized occupancy.

     The Operating Partnership also reports land relating to 
construction-in-progress as land on its balance sheet.  Land associated with 
construction-in-progress was $16,542 and $16,414 at December 31, 1996 and 
1995, respectively.

REVENUE RECOGNITION

     Rental income attributable to residential leases is recorded when due 
from residents. Leases are for periods of up to one year, with rental 
payments due monthly. 

CASH AND CASH EQUIVALENTS

     Cash and cash equivalents include all cash and cash equivalent 
investments with original maturities of three months or less, primarily 
consisting of demand deposits in banks. 

RESTRICTED CASH

     Restricted cash includes restricted deposits for sinking fund accounts 
related to tax exempt bonds, property taxes and escrow accounts. 

DEFERRED COSTS

     Costs incurred in obtaining long-term financing are deferred. These 
costs are amortized on the effective interest method over the terms of the 
related debt agreements. 

INCOME TAXES

     The Operating Partnership has made an election to be taxed as a 
partnership and accordingly, no federal or state income taxes have been 
provided in the accompanying consolidated financial statements. 

USE OF ESTIMATES

     The preparation of the consolidated financial statements in conformity 
with generally accepted accounting principles requires management to make 
estimates and assumptions that affect the amounts reported in the 
consolidated financial statements and accompanying notes. Actual results 
could differ from those estimates.

EARNINGS PER UNIT

     Earnings per unit has been computed by dividing net income for the years 
ended December 31, 1996 and 1995 and the period ended December 31, 1994, 
respectively, by the weighted average number of units outstanding.  
Historical earnings per unit data for the periods ended prior to the Offering 
on August 17, 1994 are not relevant since the financial information prior to 
such date is comprised of combined operations of partnerships and 
corporations.


                                      F-9
<PAGE>

4.   OTHER

     Prior to the Initial Public Offering, Evans Withycombe, Inc. had in 
place an Executive Incentive Deferred Compensation Plan (the "Executive 
Plan").  Pursuant to the Executive Plan, certain executives of Evans 
Withycombe, Inc. (the "Participants") were granted unfunded, unsecured rights 
to receive cash payments based on the distributions from certain partnerships 
in which Evans Withycombe owned an interest.  The awards would have vested 
over a six-year period from the date of grant.  In connection with the 
Initial Public Offering, all rights of Participants under the Executive Plan 
were canceled, and the participants received (a) an aggregate of 
approximately $2,600 in cash which was funded by Evans Withycombe, Inc. prior 
to the Initial Public Offering and (b) the right to receive an aggregate of 
98,500 shares of restricted stock from Evans Withycombe Residential, Inc. one 
year following the Offering if they remain as employees of the Operating 
Partnership during such period. One third of the shares vest on each of the 
second, third and fourth anniversaries of the Initial Public Offering based 
on an offering price per share of $20 (SEE STOCK INCENTIVE PLAN FOOTNOTE).  
The $2,600 cash payment, which represents an estimate of the executives' 
vested share of the gain, was expensed by Evans Withycombe, Inc. during the 
third quarter of 1994 prior to the Offering.  

     In connection with the repayment of existing indebtedness at the time of 
the offering, prepayment penalties and lender participation (additional 
interest) totaling $2,600 were paid. 

5.   MORTGAGE AND NOTES PAYABLE

     The Operating Partnership's mortgage notes and notes payable consists of 
the following at December 31:

<TABLE>
<CAPTION>
                                                                                                   1996         1995
                                                                                                   ----         ----
<S>                                                                                           <C>           <C>
Mortgage note payable at fixed interest rate of 7.2 percent, monthly principal and interest   $        -    $     5,457
payments through August 18, 1996 . The unpaid principal balance was repaid on 
August 18, 1996.                                                                            

Mortgage note payable at fixed interest rate of 8.0 percent, monthly principal and interest        5,380          5,463
payments.  The unpaid principal balance was repaid on January 9, 1997.                      

Mortgage note payable at fixed interest rate of 8.0 percent, monthly principal and interest        4,340          4,406
payments. The unpaid principal balance was repaid on January 9, 1997.                       

Mortgage note payable at fixed interest rate of 8.0 percent,  monthly principal and interest       8,951          9,063
payments. The unpaid principal balance was repaid on January 9, 1997.                        

Mortgage note payable at fixed interest rate of 8.28 percent, monthly principal and interest       6,225          6,339
payments.  The unpaid principal balance was repaid on January 31, 1997.                      

Mortgage note payable at fixed interest rate of 9.95 percent, monthly principal and interest      12,065         12,184
payments through September 15, 1997, remaining balance due September 15, 1997.               

Mortgage note payable at fixed interest rate of 9.3 percent, monthly principal and interest        3,182          3,212
payments through September 15, 1997, remaining balance due September 15, 1997               

</TABLE>


                                    F-10

<PAGE>
<TABLE>

<S>                                                                                             <C>            <C>     

$50 million securitized debt at a fixed interest rate of 7.17 percent, monthly principal and      49,509         50,000
interest payments through January 1, 2006, remaining balance due January 1, 2006.  
Secured by first mortgage liens on 5 communities. 

Securitized debt at a fixed stated interest rate of 7.98 percent, with an effective interest     130,520        130,439
rate of 8.05 percent, monthly interest only payments through August 1, 2001.  The face 
amount of $131 million is due August 1, 2001.  Secured by first mortgage liens on 22 
communities, the balance is net of unamortized discount of $480 and $561 at December 
31, 1996 and 1995, respectively.

$13 million short term note payable at a fixed interest rate of 6.0 percent.  Interest only            -         13,000
payments, matured on January 5, 1996.  The unpaid principal balance was repaid on 
January 5, 1996.  

$17.3 million tax exempt bonds with a floating interest rate based on the tax exempt note         17,300         17,300
rate set by the remarketing agent, or at the option of the Operating Partnership can convert 
to a fixed rate as determined by the remarketing agent.  Secured by a $17.5 million direct 
pay letter of credit agreement, interest payments only, matures December 1, 2007 
(Effective interest rate of 5.16 percent at December 31, 1996).    

$22.6 million tax exempt bonds with a floating interest rate based on the tax exempt note         22,650              -
rate set by the remarketing agent, interest payments only.  Secured by a $22.8 million 
direct pay letter of credit, matures February 1, 2016.  (Effective interest rate of 5.65 
percent at December 31, 1996).   

$24.05 million tax exempt bonds with a floating interest rate based on the tax exempt note        24,050              -
rate set by the remarketing agent.  Interest payments only.  Secured by a $24.4 million 
direct pay letter of credit agreement, matures August 1, 2005.  (Effective interest rate of 
6.14 percent at December 31, 1996).  

$225 million unsecured Revolving Credit Facility with floating interest rate based on            152,000         40,593
LIBOR plus 1.50 percent or at the option of the Company at prime, interest payments 
only.  Matures September 24, 1999 (Effective interest rate of 7.2 percent at December 31, 
1996).
                                                                                              ----------     ----------
                                                                                              $  436,172     $  297,456
                                                                                              ----------     ----------
                                                                                              ----------     ----------
</TABLE>

     Each of the mortgage loans is secured by a first mortgage on separate 
communities.

     Principal maturities as of December 31, 1996 are as follows: 

                    1997                                          $   40,625
                    1998                                                 563
                    1999                                             152,605
                    2000                                                 650
                    2001                                             131,218
                    Thereafter                                       110,511
                                                                --------------
                                                                  $  436,172
                                                                --------------
                                                                --------------


                                     F-11
<PAGE>

    The $225 million Revolving Credit Facility provides funding for working 
capital, construction activities and acquisitions. 

    The Operating Partnership has three direct pay letters of credit of 
$17,500, $22,800 and $24,400 which serve as a credit enhancement for the tax 
exempt bonds.  The letters of credit are secured by a first mortgage on four 
apartment communities.

    On January 9, 1997, the Operating Partnership extinguished the debt on 
three mortgages with unpaid principal balances of approximately $18,700 with 
proceeds from the Revolving Credit Facility.  As a result, the Operating 
Partnership incurred a loss from the early extinguishment of debt of 
approximately $1,200.  The Operating Partnership prepaid the $6,225 mortgage 
note on January 31, 1997 with proceeds form the Revolving Credit Facility 
which resulted in an additional loss from the early extinguishment of debt of 
approximately $300.  The loss from the early extinguishment of debt was 
recorded by the Operating Partnership in the first quarter of 1997.

6.  DISTRIBUTIONS

    On December 31, 1996, the Operating Partnership paid a distribution of 
$.40 per share ($9,217) to unitholders of record as of December 24, 1996. 
Approximately 36 percent and 30 percent of the distributions paid during 1996 
and 1995 represented return of capital to the unitholders.

7.  MANAGEMENT AND DEVELOPMENT FEES

    The Operating Partnership, through Evans Withycombe Management, Inc. 
performs management services for certain unaffiliated communities. Management 
fees received from managed communities were $1,157, $1,268, and $1,668 for 
the years ended December 31, 1996, 1995 and 1994, respectively.  Included in 
1996 third party management fees is a non recurring $500 fee received in 
exchange for terminating the management contract on nine apartment 
communities containing 1,298 apartment units in the second quarter 1996.

    Prior to the Offering, in conjunction with development of projects, the 
communities paid development fees to affiliates of $4,554 for the period 
ended August 16, 1994.

8.  RETIREMENT PLAN

    The Operating Partnership has a defined contribution wealth accumulation 
plan and trust (the "Plan") covering all employees who have elected to 
participate in the Plan. Each participant may make pretax contributions to 
the Plan up to the maximum allowed by the IRS. The Operating Partnership 
makes a matching contribution of 25 percent of the participant's contribution 
up to 1 percent of a participant's salary, which totaled $113, $53, and $91 
for 1996, 1995, and 1994, respectively. 

9.  COMMITMENTS AND CONTINGENCIES

    The Operating Partnership leases office space in buildings and certain 
equipment under noncancelable operating leases. Future minimum payments under 
these leases with initial terms of one year or more consist of the following 
at December 31, 1996: 

                                      F-12

<PAGE>

         1997                                                          $358
         1998                                                           364
         1999                                                           224
         2000                                                             4
                                                                      ------
                                                                       $950
                                                                      ------
                                                                      ------

    Rent expense for the years ended December 31, 1996, 1995 and 1994 was 
$360, $300, and $288, respectively.   

10. STOCK INCENTIVE PLAN

STOCK OPTION PLAN

    Evans Withycombe Residential, Inc. (the "Company") has elected to follow 
Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to 
Employees" (APB 25) and related interpretations in accounting for its 
employee stock options because, as discussed below, the alternative fair 
value accounting provided for under FASB Statement No. 123, "Accounting for 
Stock-Based Compensation," requires use of option valuation models that were 
not developed for use in valuing employee stock options.  Under APB 25, 
because the exercise price of the Company's employee stock options equals the 
market price of the underlying stock on the date of grant, no compensation 
expense is recognized.

    Pro forma information regarding net income and earnings per share is 
required by Statement 123, and has been determined as if the Company had 
accounted for its employee stock options under the fair value method of that 
Statement.  The fair value for these options was estimated at the date of 
grant using a Black-Scholes option pricing model with the following 
weighted-average assumptions for 1995 and 1996, respectively: risk-free 
interest rates of 6.5% and 6.5%; dividend yields of 7.5% and 7.4%; volatility 
factors of the expected market price of the Company's common stock of 0.18 
and 0.18; and a weighted-average expected life of the option of 5 years. 
Because Statement 123 is applicable only to options granted subsequent to 
December 31, 1994, its pro forma effect will not be fully reflected until 
1997.

    The Black-Scholes option valuation model was developed for use in 
estimating the fair value of traded options which have no vesting 
restrictions and are fully transferable.  In addition, option valuation 
models require the input of highly subjective assumptions including the 
expected stock price volatility.  Because the Company's employee stock 
options have characteristics significantly different from those of traded 
options, and because changes in the subjective input assumptions can 
materially affect the fair value estimate, in management's opinion, the 
existing models do not necessarily provide a reliable single measure of the 
fair value of its employee stock options.

    For purposes of pro forma disclosures, the estimated fair value of the 
options is amortized to expense over the options' vesting period.  The 
Company's pro forma information follows (amounts in thousands except for 
earnings per share information):

                                      F-13

<PAGE>

                                                     1996      1995  
                                                 --------- --------- 
Pro forma net income                              $18,727   $20,925  
Pro forma primary earnings per share                $0.83     $1.02  

    Exercise prices for options outstanding as of December 31, 1996 ranged 
from $18.25 to $22.25.  The weighted-average remaining contractual life of 
those options is 7.6 years.

    Initially 1,830,000 shares of the Company's common stock were reserved 
for issuance under the plan.  Information with respect to stock options 
granted during 1996, 1995 and 1994 is as follows:


                                                                Weighted 
                                                                Average 
                                                             Exercise Price 
                                                 Shares         Per Share
                                              ------------  ------------------

Options granted on August 17, 1994              685,200         $20.00
     Exercised                                        -            -
     Granted                                     16,000          19.65
     Forfeited                                   (4,840)         20.00
                                              ------------  ------------------
Options outstanding at December 31, 1994        696,360          19.99
     Exercised                                        -            -
     Granted                                     21,000          19.74
     Forfeited                                  (18,185)         20.00
                                              ------------  ------------------
Options outstanding at December 31, 1995        699,175          19.98
          Exercised                             (19,500)         20.00
          Granted                               345,000          21.96
          Forfeited                            (115,825)         20.00
                                              ------------  ------------------
Options outstanding at December 31, 1996        908,850         $20.63
                                              ------------  ------------------
                                              ------------  ------------------
Options exercisable:
          December 31, 1994                           -            -
          December 31, 1995                     175,300         $20.00
          December 31, 1996                     357,700         $19.98

    Options to purchase 901,650, 1,130,825 and 1,133,640 shares of common 
stock were available for grant under the plan at December 31, 1996, 1995 and 
1994, respectively.

EXECUTIVE STOCK INCENTIVE PLAN

    Prior to the Initial Public Offering, the Company's predecessor Evans 
Withycombe, Inc. had in place an Executive Incentive Deferred Compensation 
Plan (the "Executive Plan").  Pursuant to the Executive Plan, certain 
executives of Evans Withycombe, Inc. (the "Participants") were granted the 
right to receive an aggregate of 98,500 shares of restricted stock from the 
Company one year following the Initial Public Offering if they remain 
employees of the Company 

                                      F-14

<PAGE>

during such period.  One-third of the shares will vest on each of the second, 
third and fourth anniversaries of the Initial Public Offering based on an 
offering price per share of $20.  The expense will be amortized ratably over 
the periods in which the shares vest and an expense of $390 and $698 and $267 
for the years ended December 31, 1996, 1995 and 1994 is included in general 
and administrative expense.  Information with respect to the executive 
restricted stock incentive plan is as follows:

                                                       Shares
                                                    ------------
        Restricted stock at December 31, 1994          98,500
        Forfeited                                     (15,698)
                                                    ------------
        Restricted stock at December 31, 1995          82,802
        Forfeited                                      (8,454)
                                                    ------------
        Restricted stock at December 31, 1996          74,348
                                                    ------------
                                                    ------------

        Number of shares vested                        27,600

RESTRICTED STOCK PROGRAM

    In 1996, the Company awarded 10,895 shares of restricted stock to certain 
employees of the Operating Partnership under its 1994 Stock Incentive Plan.  
The restricted stock vests ratably over periods ranging from one to four 
years from the date of the award and are based on the price of the stock at 
the award date which ranges from $20.75 to $22.25.  The expense will be 
amortized ratably over the periods in which the shares vest and an expense of 
$83 is included in general and administrative expense for the year ended 
December 31, 1996.

    The Company uses the proceeds from exercise of stock options and the 
issuance of restricted stock to acquire a similar number of units in the 
Operating Partnership.

11. MINORITY INTEREST

    Evans Withycombe Finance, Inc. owns a one percent interest in the 
Financing Partnership at December 31, 1996, 1995 and 1994, respectively, as 
follows:

                                      F-15

<PAGE>

                                                            Dollars
                                                         -------------
    Minority interest in the Financing Partnership
       at date of offering                                   $1,594
    Allocation of net income                                     42
    Distributions                                              (389)
                                                         -------------
    Balance at December 31, 1994                              1,247
    Allocation of net income                                     89
    Distributions                                              (447)
                                                         -------------
    Balance at December 31, 1995                                889
    Allocation of net income                                     75
    Distributions                                              (137)
                                                         -------------
    Balance at December 31, 1996                             $  827
                                                         -------------
                                                         -------------

12. FAIR VALUE OF FINANCIAL INSTRUMENTS

    The following disclosures of estimated fair value were determined by 
management using available market information and appropriate valuation 
methodologies. Judgment is necessary to interpret market data and develop 
estimated fair value. Accordingly, the estimates presented herein are not 
necessarily indicative of the amounts the Operating Partnership could realize 
on disposition of the financial instruments. The use of different market 
assumptions and/or estimation methodologies may have a material effect on the 
estimated fair value amounts. 

    Cash equivalents, accounts receivable, accounts payable and other 
accruals are carried at amounts that reasonably approximate their fair values 
as of December 31, 1996 and 1995.  The Operating Partnership's debt has an 
estimated aggregate fair value of approximately $437,800 at December 31, 1996 
compared to the carrying value of $436,172.  At December 31, 1995, the 
Operating Partnership's debt had an estimated fair value of approximately 
$298,800 compared to the carrying value of $297,456.  Fair values were 
estimated using discounted cash flow analyses, based on interest rates 
currently available to the Operating Partnership for issuance of debt with 
similar terms and remaining maturities.

                                      F-16


<PAGE>

13. 1994 RESULTS OF OPERATIONS

    The 1994 results of operations of the Operating Partnership and its 
Predecessor are as follows:


                                               EVANS              EVANS
                                             WITHYCOMBE         WITHYCOMBE
                                          RESIDENTIAL, L.P.  RESIDENTIAL GROUP
                                          -----------------  -----------------
                                            AUGUST 17 TO       JANUARY 1 TO
                                          DECEMBER 31, 1994   AUGUST 16, 1994
                                          -----------------  -----------------
Revenues:
  Rental ...............................     $  20,185           $  30,912
  Third party management fees ...........          560               1,108
  Interest and other ....................        1,028               3,166
                                          -----------------  -----------------
Total revenues ..........................       21,773              35,186

Expenses:
  Repairs and maintenance ...............        2,642               3,646
  Property operating ....................        2,392               5,442
  Advertising ...........................          345                 621
  Real estate taxes .....................        1,251               1,953
  Property management ...................        1,104               1,401
  General and administrative ............          410                 765
  Interest ..............................        2,302               5,534
  Depreciation and amortization .........        3,754               6,579
  Other .................................            -               5,233
                                          -----------------  -----------------
Total expenses ..........................       14,200              31,174
                                          -----------------  -----------------
Net income before minority interest .....        7,573               4,012
Minority interest .......................          (42)                  -
                                          -----------------  -----------------
Net income ..............................    $   7,531           $   4,012
                                          -----------------  -----------------
                                          -----------------  -----------------


                                     F-17

<PAGE>

14.     SELECTED QUARTERLY FINANCIAL INFORMATION (UNAUDITED, AMOUNTS IN 
        THOUSANDS, EXCEPT PER UNIT AMOUNTS).

                                           QUARTER
                            FIRST     SECOND      THIRD     FOURTH
1996                       -------    -------    -------    -------

Revenue ................   $24,161    $24,085    $25,938    $27,442
Net operating income ...    16,840     16,287     16,724     18,676
Income before
  minority interest ....     5,341      4,748      3,986      4,730
Minority interest ......       (23)       (16)       (15)       (21)
Net income .............     5,318      4,732      3,971      4,709
Earnings per unit ......      $.25       $.22       $.17       $.20



1995

Revenue ................   $16,276    $17,531    $19,061    $21,663
Net operating income ...    11,413     11,999     12,296     15,864
Income before
  minority interest ....     5,692      4,975      4,723      5,624
Minority interest ......       (26)       (19)       (16)       (28)
Net income .............     5,666      4,956      4,707      5,596
Earnings per unit ......      $.28       $.23       $.23       $.28

    The Operating Partnership defines net operating income as earnings before 
property management, general and administrative expense, interest and 
depreciation.


                                     F-18
<PAGE>

                          EVANS WITHYCOMBE RESIDENTIAL, L.P.
            SCHEDULE III - REAL ESTATE INVESTMENTS AND ACCUMULATED DEPRECIATION
                                 December 31, 1996 
                               (Amounts in thousands)

<TABLE>
<CAPTION>
                                                                        Costs Capitalized Subsequent   
                                                 Initial Cost           to Acquisition / Construction  
                                           ------------------------------------------------------------
                                                      Buildings and                     Buildings and  
   Description               Encumbrances     Land     Improvements     Land             Improvements  
- -------------------------------------------------------------------------------------------------------
<S>                          <C>             <C>       <C>             <C>               <C>

SAME STORE
   PHOENIX
Bayside at the Islands
    Gilbert, AZ                    $6,589     $1,877         $6,623     $1,429                 $3,491 
Country Brook
    Chandler, AZ                    7,792        937          3,886         25                  6,578  
Deer Creek Village
    Phoenix, AZ                     5,116        919          5,454        506                  3,465  
Greenwood Village
    Tempe, AZ                       6,553      1,770          7,119        349                  2,322  
Heritage Point
    Mesa, AZ                            -        666          5,125          -                    397  
La Mariposa 
    Mesa, AZ                        4,750      1,440          3,962        608                  2,620  
La Valencia 
    Mesa, AZ                        7,792      2,485          6,569      1,068                  4,283  
Little Cottonwoods
    Tempe, AZ                       9,424      2,834          6,655        216                  7,161  
Los Arboles 
    Chandler, AZ                        -      1,160          7,836          -                    237  
Miramonte 
    Scottsdale, AZ                  4,340      1,133          3,711          -                    123  
Morningside 
    Scottsdale, AZ                  4,542        533          6,316        137                  2,115  
Park Meadow 
    Gilbert,  AZ                    2,936        607          2,828        225                  1,275  
Preserve at Squaw Peak 
    Phoenix, AZ                     3,172        377          4,252        141                  1,939  
Promontory Pointe
    Phoenix, AZ                     7,610      2,038          6,987       (379)                 7,861  
                                                                                               (9,905)*
Scottsdale Courtyards 
    Scottsdale, AZ                 10,442      2,946          8,385         33                  3,087  
Scottsdale Meadows

* Write-down of real estate assets


                                Gross Amounts at Which
                              Carried at Close of Period
                           -------------------------------------------
                                           Buildings and                 Accumulated        Year          Year        Depreciable
Description                   Land          Improvements       Total     Depreciation     Developed     Acquired     Lives in Years
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                          <C>           <C>                <C>        <C>              <C>           <C>          <C>
SAME STORE 
   PHOENIX 
Bayside at the Islands
    Gilbert, AZ               $3,306             $10,114      $13,420            $815     1988-1989                   5 to 40 years
Country Brook
    Chandler, AZ                 962              10,464       11,426             954                       1991      5 to 40 years
Deer Creek Village 
    Phoenix, AZ                1,425               8,919       10,344             912                       1991      5 to 40 years
Greenwood Village
    Tempe, AZ                  2,119               9,441       11,560             961                       1993      5 to 40 years
Heritage Point
    Mesa, AZ                     666               5,522        6,188             424                       1994      5 to 40 years
La Mariposa 
    Mesa, AZ                   2,048               6,582        8,630             528                       1990      5 to 40 years
La Valencia 
    Mesa, AZ                   3,553              10,852       14,405             829                       1990      5 to 40 years
Little Cottonwoods
    Tempe, AZ                  3,050              13,816       16,866             939                       1989      5 to 40 years
Los Arboles
    Chandler, AZ               1,160               8,073        9,233             895                       1993      5 to 40 years
Miramonte
    Scottsdale, AZ             1,133               3,834        4,967             481                       1993      5 to 40 years
Morningside
    Scottsdale, AZ               670               8,431        9,101             731                       1992      5 to 40 years
Park Meadow
    Gilbert,  AZ                 832               4,103        4,935             450                       1992      5 to 40 years
Preserve at Squaw Peak
    Phoenix, AZ                  518               6,191        6,709             500                       1991      5 to 40 years
Promontory Pointe
    Phoenix, AZ                1,659               4,943        6,602             392                       1988      5 to 40 years

Scottsdale Courtyards
    Scottsdale, AZ             2,979              11,472       14,451           1,035          1993                   5 to 40 years
Scottsdale Meadows

</TABLE>

                                     F-19
<PAGE>

<TABLE>
<CAPTION>
                                                                        Costs Capitalized Subsequent   
                                                 Initial Cost           to Acquisition / Construction  
                                           ------------------------------------------------------------
                                                      Buildings and                     Buildings and  
   Description               Encumbrances     Land     Improvements     Land             Improvements  
- -------------------------------------------------------------------------------------------------------
<S>                          <C>             <C>       <C>             <C>               <C>

    Scottsdale, AZ                  5,381     1,512           4,203        -                      113 
Shadow Brook 
    Phoenix, AZ                     7,922     2,440           9,320      625                    3,388 
Shores at Andersen Springs     
    Chandler, AZ                    8,196     2,095           9,682      649                    3,949 
Silver Creek     
    Phoenix, AZ                     3,211       484           3,157      228                    2,429 

                                Gross Amounts at Which
                              Carried at Close of Period
                           -------------------------------------------
                                           Buildings and                 Accumulated        Year          Year        Depreciable
Description                   Land          Improvements       Total     Depreciation     Developed     Acquired     Lives in Years
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                           <C>          <C>                  <C>      <C>               <C>           <C>         <C>

    Scottsdale, AZ           1,512                 4,316       5,828              539                     1993        5 to 40 years
Shadow Brook
    Phoenix, AZ              3,065                12,708      15,773            1,157                     1993        5 to 40 years
Shores at Andersen Springs 
    Chandler, AZ             2,744                13,631      16,375            1,078          1993                   5 to 40 years
Silver Creek      
    Phoenix, AZ                712                 5,586       6,298              546                     1991        5 to 40 years 

</TABLE>

                                     F-20
<PAGE>
                                       
                       EVANS WITHYCOMBE RESIDENTIAL, L.P.

     SCHEDULE III - REAL ESTATE INVESTMENTS AND ACCUMULATED DEPRECIATION

                              December 31, 1996     

                            (Amounts in thousands)     
<TABLE>
<CAPTION>
                                                           Costs Capitalized Subsequent       Gross Amounts at Which 
                                        Initial Cost        to Acquisition/Construction     Carried at Close of Period 
                                ----------------------------------------------------------------------------------------
                                             Buildings and             Buildings and             Buildings and          
Description        Encumbrances     Land     Improvements     Land     Improvements     Land     Improvements     Total 
<S>                   <C>          <C>       <C>             <C>        <C>              <C>       <C>            <C>   
- ------------------------------------------------------------------------------------------------------------------------
SAME STORE (continued)                                                                                                   
Sun Creek                                                                                                                
    Glendale, AZ       $3,811        $715     $3,950           $182     $1,648             $897     $5,598         $6,495
The Meadows                                                                                            
    Mesa, AZ                -         650      4,797              -      2,795              650      6,231          6,881
                                                                        (1,361)*
The Palms                                                                                              
    Phoenix, AZ         4,895       2,152      4,455          1,133      2,764            3,285      7,219         10,504
The Pines                                                                                              
    Mesa, AZ            3,707         577      3,725            351      2,559              928      6,284          7,212
Towne Square                                                                                              
    Chandler, AZ            -       1,042      8,413            277      3,614            1,319     12,027         13,346
Villa Encanto                                                                                              
    Phoenix, AZ         8,951       2,884      8,558              -        844            2,884      9,402         12,286
Village at Lakewood                                                                                              
    Phoenix, AZ         8,317       1,652      5,776          1,514      5,897            3,166     11,673         14,839
                                                                                                   
   TUCSON                                                                                              
Harrison Park                                                                                              
    Tucson, AZ          3,315         516      3,511              -        743              516      4,254          4,770
La Reserve                                                                                              
    Oro, Valley         6,409       2,309      6,356            956      3,656            3,265     10,012         13,277
Orange Grove Village                                                                                               
    Tucson, AZ          3,786         814      3,233            906      2,575            1,720      5,808          7,528
Suntree Village                                                                                              
    Oro, Valley         8,550       1,246      8,862            326      3,713            1,572     12,575         14,147
The Arboretum                                                                                              
    Tucson, AZ         16,684       1,014      8,323          1,526      3,349            2,540     11,672         14,212
Village at Tanque Verde                                                                                              
    Tucson, AZ          6,436         690      1,280            745      4,895            1,435      6,175          7,610
                     ---------------------------------------------------------------------------------------------------
SUBTOTAL SAME STORE   180,629      44,514    183,309         13,776     84,619           58,290    267,928        326,218
          

* Write-down of real estate assets

COMMUNITIES STABILIZED LESS THAN 
TWO YEARS     
  PHOENIX     

<CAPTION>

                           Accumulated       Year         Year        Depreciable
Description                Depreciation     Developed    Acquired     Lives in Years
<S>                         <C>             <C>          <C>          <C>
- ----------------------------------------------------------------------------------------
SAME STORE (continued)                                      
Sun Creek                                                   
    Glendale, AZ             $624                        1993         5 to 40 years  
The Meadows                                                 
    Mesa, AZ                  532                        1987         5 to 40 years   
The Palms                                                   
    Phoenix, AZ               512           1990                      5 to 40 years   
The Pines                                                   
    Mesa, AZ                  679                        1992         5 to 40 years   
Towne Square                                                
    Chandler, AZ            1,607                        1992         5 to 40 years 
Villa Encanto                                               
    Phoenix, AZ               983                        1991         5 to 40 years   
Village at Lakewood                                         
    Phoenix, AZ               915                        1991         5 to 40 years   
                                                            
   TUCSON                                                   
Harrison Park                                               
    Tucson, AZ                393                        1991         5 to 40 years   
La Reserve                                                  
    Oro, Valley               732           1988                      5 to 40 years   
Orange Grove Village                                        
    Tucson, AZ                605                        1991         5 to 40 years   
Suntree Village                                             
    Oro, Valley             1,348                        1992         5 to 40 years 
The Arboretum                                               
    Tucson, AZ              1,584                        1992         5 to 40 years 
Village at Tanque Verde                                            
    Tucson, AZ                589                        1990         5 to 40 years 
                     ------------                                    
SUBTOTAL SAME STORE        25,269                         
                       
COMMUNITIES STABILIZED LESS THAN
TWO YEARS
  PHOENIX
</TABLE>
                                     F-21

<PAGE>

<TABLE>
<CAPTION>
                                                           Costs Capitalized Subsequent       Gross Amounts at Which 
                                        Initial Cost        to Acquisition/Construction     Carried at Close of Period 
                                ----------------------------------------------------------------------------------------
                                             Buildings and             Buildings and             Buildings and          
Description        Encumbrances     Land     Improvements     Land     Improvements     Land     Improvements     Total 
<S>                   <C>          <C>       <C>             <C>        <C>              <C>       <C>            <C>   
- ------------------------------------------------------------------------------------------------------------------------
Gateway Villas                                                                                                           
    Phoenix, AZ             -       1,431     11,238              -       (50)            1,431     11,188         12,619
                                                                                                                   
Mountain Park Ranch                                                                                                      
    Phoenix, AZ         9,704       1,662     12,540              -         28            1,662     12,568         14,230
                                                                                                                   
Sonoran                                                                                                                 
    Phoenix, AZ             -       2,362     20,802              -         17            2,362     20,819         23,181

<CAPTION>

                           Accumulated       Year         Year        Depreciable
Description                Depreciation     Developed    Acquired     Lives in Years
<S>                         <C>             <C>          <C>          <C>
- ----------------------------------------------------------------------------------------
Gateway Villas                561           1994-1995                 5 to 40 years
    Phoenix, AZ                                                

Mountain Park Ranch         1,032           1994-1995                 5 to 40 years 
    Phoenix, AZ                                                

Sonoran                     1,142           1994-1995                 5 to 40 years  
    Phoenix, AZ                                                 
</TABLE>


                                     F-22

<PAGE>                                                                        
                          EVANS WITHYCOMBE RESIDENTIAL, L.P.
       SCHEDULE III - REAL ESTATE INVESTMENTS AND ACCUMULATED DEPRECIATION
                                December 31, 1996
                              (Amounts in thousands

<TABLE>
<CAPTION>
                                                                         Costs Capitalized Subsequent 
                                                   Initial Cost          to Acquisition/ Construction 
                                                ------------------------------------------------------
                                                         Buildings and                 Buildings and  
        Description                Encumbrances   Land   Improvements       Land        Improvements  
- ------------------------------------------------------------------------------------------------------
<S>                                <C>           <C>     <C>               <C>         <C>
COMMUNITIES STABILIZED LESS THAN                                                                      
TWO YEARS (continued)                                                                                 
The Enclave                                                                                           
   Tempe, AZ                         $  8,367    $1,500     $10,527         $  -               $26    
The Heritage                                                                                          
   Phoenix, AZ                              -     1,211      12,370            -               (13)   
Towne Square Expansion Phase II                                                                       
   Chandler, AZ                             -         -       6,061            -                 -    
                                                                                                      
 TUCSON                                                                                               
Arboretum Expansion Phase II                                                                          
    Tucson, AZ                              -       914       8,383            -                 -    
                                ----------------------------------------------------------------------
SUBTOTAL COMMUNITIES STABILIZED                                                                       
LESS THAN TWO YEARS                    18,071     9,080      81,921            -                 8    
                                                                                                      
DEVELOPMENTS AND LEASE-UP                                                                             
PROPERTIES                                                                                            
  PHOENIX                                                                                             
Country Brook Expansion Phase III                                                            
  Chandler, AZ                              -       543       6,779            -                 -    
The Hawthorne                                                                                
    Phoenix, AZ                             -     2,695      14,087            -                 -    
Ingleside                                                                                    
    Phoenix, AZ                             -     1,204       6,242            -                 -    
The Isle at Arrowhead Ranch                                                                  
    Glendale, AZ                            -     1,652       9,806            -                 -    
Ladera                                                                                       
    Phoenix, AZ                             -     2,979      14,884            -                 -    
Mirador                                                                                      
    Phoenix, AZ                             -     2,597      20,885            -                 -    
Park Meadow Expansion Phase II                                                               
    Gilbert, AZ                             -         4       3,998            -                 -    
Promontory Pointe Expansion Phase                                                            
II                                                                                           

<CAPTION>

                                     Gross Amounts at Which 
                                   Carried at Close of Period 
                                 ------------------------------
                                          Buildings and            Accumulated     Year       Year      Depreciable 
        Description                Land    Improvements   Total    Depreciation  Developed  Acquired  Lives in Years 
- ---------------------------------------------------------------------------------------------------------------------
<S>                               <C>     <C>           <C>        <C>           <C>        <C>       <C>
COMMUNITIES STABILIZED LESS THAN                                 
TWO YEARS (continued)                                            
The Enclave                                                      
   Tempe, AZ                      $1,500       $10,553   $12,053        $860     1994-1995              5 to 40 years 
The Heritage                                                                                                 
   Phoenix, AZ                     1,211        12,357    13,568         769     1994-1995              5 to 40 years
Towne Square Expansion Phase II                                                                              
   Chandler, AZ                        -         6,061     6,061           -     1994-1995              5 to 40 years
                                                                                                              
 TUCSON                                                                                                      
Arboretum Expansion Phase II                                                                                 
    Tucson, AZ                       914         8,383     9,297           -     1994-1995              5 to 40 years
                                ----------------------------------------------
SUBTOTAL COMMUNITIES STABILIZED                                  
LESS THAN TWO YEARS                9,080        81,929    91,009       4,364 

DEVELOPMENTS AND LEASE-UP        
PROPERTIES                       
  PHOENIX                        
Country Brook Expansion Phase III
  Chandler, AZ                       543         6,779     7,322         136     1995                  5 to 40 years 
The Hawthorne                                                                                           
    Phoenix, AZ                    2,695        14,087    16,782         122     1995                  5 to 40 years 
Ingleside                                                                                               
    Phoenix, AZ                    1,204         6,242     7,446         386     1995                  5 to 40 years 
The Isle at Arrowhead Ranch                                                                             
    Glendale, AZ                   1,652         9,806    11,458           3     1996                  5 to 40 years 
Ladera                                                                                                  
    Phoenix, AZ                    2,979        14,884    17,863         727     1994-1995             5 to 40 years
Mirador                                                                                                 
    Phoenix, AZ                    2,597        20,885    23,482         921     1994-1995             5 to 40 years
Park Meadow Expansion Phase II                                                                          
    Gilbert, AZ                        4         3,998     4,002         100     1995                  5 to 40 years 
Promontory Pointe Expansion Phase                                                                       
II                                                                                                      


                                      F-23

<PAGE>

<CAPTION>

                                                                         Costs Capitalized Subsequent 
                                                   Initial Cost          to Acquisition/ Construction 
                                                ------------------------------------------------------
                                                         Buildings and                 Buildings and  
        Description                Encumbrances   Land   Improvements       Land        Improvements  
- ------------------------------------------------------------------------------------------------------
<S>                                <C>           <C>     <C>               <C>         <C>
    Phoenix, AZ                             -       665       8,141            -                 -    
Towne Square Expansion Phase III                                                             
    Chandler, AZ                            -       605       6,092            -                 -    
The Retreat (1)                                                                              
    Phoenix, AZ                             -     3,477       2,578            -                 -    
Scottsdale & Mountain View  (1)                                                              
    Scottsdale, AZ                          -     3,456         508            -                 -    

<CAPTION>

                                     Gross Amounts at Which 
                                   Carried at Close of Period 
                                 ------------------------------
                                          Buildings and            Accumulated     Year       Year      Depreciable 
        Description                Land    Improvements   Total    Depreciation  Developed  Acquired  Lives in Years 
- ---------------------------------------------------------------------------------------------------------------------
<S>                               <C>     <C>           <C>        <C>           <C>        <C>       <C>
    Phoenix, AZ                      665         8,141     8,806           68     1995                 5 to 40 years
Towne Square Expansion Phase III                                                                        
    Chandler, AZ                     605         6,092     6,697          177     1995                 5 to 40 years
The Retreat                                                                                                     
    Phoenix, AZ                    3,477         2,578     6,055            -     1997                 5 to 40 years
Scottsdale & Mountain View  (1)                                                                         
    Scottsdale, AZ                 3,456           508     3,964            -     1997                 5 to 40 years
</TABLE>


                                      F-24

<PAGE>

                          EVANS WITHYCOMBE RESIDENTIAL, L.P.

          SCHEDULE III - REAL ESTATE INVESTMENTS AND ACCUMULATED DEPRECIATION

                                  DECEMBER 31, 1996

                                (AMOUNTS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                               Costs Capitalized
                                                                                  Subsequent
                                                                                to Acquisition         Gross Amounts at Which 
                                                           Initial Cost          /Construction       Carried at Close of Period
                                                      ---------------------  ---------------------  ----------------------------
                                                              Buildings and          Buildings and          Buildings and          
Description                            Encumbrances    Land    Improvements   Land    Improvements   Land    Improvements   Total  
- -----------                            ------------   ------  -------------  ------  -------------  ------  -------------  ------  
<S>                                    <C>            <C>     <C>            <C>     <C>            <C>     <C>            <C>     
DEVELOPMENTS AND LEASE-UP
PROPERTIES (continued)
Vista Grove (1)
  Mesa, AZ                                 $-         $1,343      $1,897       $-         $-        $1,343      $1,897     $3,240  
The Gates Project (2)
  Various Locations                         -              -         551        -          -             -         551        551  
Laguna at Arrowhead (1)
  Glendale, AZ                              -            879         592        -          -           879         592      1,471  

  TUCSON

Bear Canyon
  Tucson, AZ                                -          1,645      12,926        -          -         1,645      12,926     14,571  
Harrison Park Expansion Phase II 
  Tucson, AZ                                -            749       8,912        -          -           749       8,912      9,661  
The Legends
  Tucson, AZ                                -          2,728      17,893        -          -         2,728      17,893     20,621  
Orange Grove Expansion Phase II
  Tucson, AZ                                -             93       7,213        -          -            93       7,213      7,306  
                                     ---------------------------------------------------------------------------------------------

SUBTOTAL DEVELOPMENTS AND
LEASE-UP PROPERTIES                         -         27,314     143,984        -          -        27,314     143,984    171,298  
ACQUISITIONS
  PHOENIX
Acacia Creek
  Scottsdale, AZ                       15,247          6,122      24,382        -        599         6,122      24,981     31,103  
Rancho Murietta
  Tempe, AZ                             6,225          1,766      10,208        -        993         1,766      11,201     12,967  
Superstition Vista 
  Mesa, AZ                                  -          1,641      12,272        -      1,512         1,641      13,784     15,425  

<CAPTION>

                                       Accumulated     Year       Year      Depreciable   
Description                            Depreciation  Developed  Acquired   Lives in Years
- -----------                            ------------  ---------  --------   --------------
<S>                                    <C>           <C>        <C>        <C>
DEVELOPMENTS AND LEASE-UP
PROPERTIES (continued)
Vista Grove
  Mesa, AZ                                 $-           1997                5 to 40 years 
The Gates Project (2)
  Various Locations                         -         Various               5 to 40 years 
Laguna at Arrowhead (1)
  Glendale, AZ                              -           1997                5 to 40 years 

  TUCSON

Bear Canyon
  Tucson, AZ                              237           1995                5 to 40 years 
Harrison Park Expansion Phase II
  Tucson, AZ                              235           1995                5 to 40 years 
The Legends 
  Tucson, AZ                            1,235         1994-1995             5 to 40 years 
Orange Grove Expansion Phase II
  Tucson, AZ                              297           1995                5 to 40 years 
                                     ----------- 

SUBTOTAL DEVELOPMENTS AND 
LEASE-UP PROPERTIES                     4,644
ACQUISITIONS
  PHOENIX
Acacia Creek
  Scottsdale, AZ                        1,486                     1995      5 to 40 years 
Rancho Murietta 
  Tempe, AZ                               698                     1995      5 to 40 years 
Superstition Vista 
  Mesa, AZ                                480                     1995      5 to 40 years 

</TABLE>




                                      F-25

<PAGE>

                          EVANS WITHYCOMBE RESIDENTIAL, L.P.

          SCHEDULE III - REAL ESTATE INVESTMENTS AND ACCUMULATED DEPRECIATION

                                  DECEMBER 31, 1996

                                (AMOUNTS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                               Costs Capitalized
                                                                                  Subsequent
                                                                                to Acquisition         Gross Amounts at Which 
                                                           Initial Cost          /Construction       Carried at Close of Period
                                                      ---------------------  ---------------------  ----------------------------
                                                              Buildings and          Buildings and          Buildings and         
Description                            Encumbrances    Land    Improvements   Land    Improvements   Land    Improvements   Total 
- -----------                            ------------   ------  -------------  ------  -------------  ------  -------------  -------
<S>                                    <C>            <C>     <C>            <C>     <C>            <C>     <C>            <C>    
ACQUISITIONS (continued)
  CALIFORNIA
Canyon Crest Views
  Riverside, CA                          $   -        $1,745     $12,163      $ -       $  -        $1,745     $12,163     $13,908
The Ashton
  Corona Hills, CA                        17,300       2,594      18,679        -        2,185       2,594      20,864      23,458
Portofino
  Chino Hills, CA                            -         3,572       9,031        -          -         3,572       9,031      12,603
Parkview Terrace Club 
  Redlands, CA                            22,650       4,969      28,301        -          -         4,969      28,301      33,270
Redlands Lawn and Tennis Club 
  Redlands, CA                            24,050       4,822      24,045        -          -         4,822      24,045      28,867
                                       -------------------------------------------------------------------------------------------
SUBTOTAL ACQUISITIONS                     85,472      27,231     139,081        -        5,289      27,231     144,370     171,601

CORPORATE OFFICE 
  Scottsdale, AZ                             -           -           325        -        1,099         -         1,424       1,424
                                       -------------------------------------------------------------------------------------------
TOTAL                                   $284,172    $108,139    $548,620    $13,776    $91,015    $121,915    $639,635    $761,550
                                       -------------------------------------------------------------------------------------------
                                       -------------------------------------------------------------------------------------------

<CAPTION>
                                       Accumulated     Year       Year      Depreciable   
Description                            Depreciation  Developed  Acquired   Lives in Years
- -----------                            ------------  ---------  --------   --------------
<S>                                    <C>           <C>        <C>        <C>
ACQUISITIONS (continued)       
  CALIFORNIA                   
Canyon Crest Views             
  Riverside, CA                             $141                  1996      5 to 40 years
The Ashton
  Corona Hills, CA                           510                  1995      5 to 40 years
Portofino 
  Chino Hills, CA                             91                  1996      5 to 40 years
Parkview Terrace Club
  Redlands, CA                               286                  1996      5 to 40 years
Redlands Lawn and Tennis Club
  Redlands, CA                                50                  1996      5 to 40 years
                                       -----------
SUBTOTAL ACQUISITIONS                      3,742

CORPORATE OFFICE
  Scottsdale, AZ                             312                  1994      5 to 8 years
                                       -----------
TOTAL                                    $38,331
                                       -----------
                                       -----------
</TABLE>

(1)  Projects are currently in the early planning stage.     

(2)  The Gates Project represents the costs associated with the Company's 
     investment in constructing security gate systems at all its apartment 
     communities.



                                      F-26

<PAGE>

                       EVANS WITHYCOMBE RESIDENTIAL, INC.
                   SCHEDULE III - REAL ESTATE INVESTMENTS AND
                           ACCUMULATED DEPRECIATION

    A summary of activity for real estate investments and accumulated 
depreciation is as follows:

<TABLE>
<CAPTION>
                                                   Years Ended December 31,
                                                -------------------------------
                                                  1996        1995       1994
                                                --------    --------   --------
<S>                                             <C>         <C>        <C>
                                                    (Amounts in thousands)

Balance at beginning of period                  $587,183    $399,987   $292,513
  Acquisitions                                    88,648      77,895      5,849
  Improvements, including construction costs      85,719     109,301     66,604
  Elimination of accumulated depreciation
    at date of acquisition                             -           -    (38,360)(1)
  Fair value adjustment                                -           -     73,381
                                                --------    --------   --------
  Balance at close of period                    $761,550    $587,183   $399,987
                                                --------    --------   --------
                                                --------    --------   --------

Accumulated depreciation
  Balance at beginning of period                $ 17,511    $  3,749   $ 32,065
    Depreciation                                  20,885      13,762     10,333
    Accumulated depreciation on disposals            (65)          -       (289)
    Elimination of accumulated depreciation
      at date of acquisition                           -           -    (38,360)
                                                --------    --------   --------
  Balance at close of period                    $ 38,331    $ 17,511   $  3,749
                                                --------    --------   --------
                                                --------    --------   --------
</TABLE>

    Amount represents decrease in basis due to acquiring real estate at net 
book value at the time of the Offering.

                                     F-27
<PAGE>

                                  SIGNATURES

    Pursuant to the requirements of Section 12 of the Securities Exchange Act 
of 1934, the Registrant has duly caused this registration statement to be 
signed on its behalf by the undersigned, thereunto duly authorized.

                                       EVANS WITHYCOMBE RESIDENTIAL, L.P. 

                                       By: Evans Withycombe Residential, Inc., 
                                           as General Partner

                                           By: /s/ Paul R. Fannin
                                              ---------------------------------
                                                Paul R. Fannin
                                                Senior Vice President and
                                                Chief Financial Officer,
                                                Secretary and Treasurer
Date:  February 5, 1997


<PAGE>

                                 EXHIBIT INDEX

    Certain of the exhibits required by Item 601 of Regulation S-K have been 
filed with previous reports by Evans Withycombe Residential, Inc. and are 
herein incorporated by reference thereto.

Exhibit No.                            Exhibit
- -----------                            -------

4.1*          Amended and Restated Agreement of Limited Partnership of the Evans
              Withycombe Residential, L.P., dated as of August 17, 1994.

10.1**        Asset Contribution Agreement by and among Evans Withycombe 
              Residential, Inc. and Evans Withycombe Residential, L.P., as 
              purchasers, and the Sellers listed therein, dated as of June 9, 
              1994.

10.2*         Revolving Loan Agreement by and between Bank One, Arizona, N.A. 
              and Evans Withycombe Residential, L.P., dated December 1, 1995.

10.3*         Property Management Agreement by and between Evans Withycombe 
              Residential, L.P. and Evans Withycombe Management, Inc. dated 
              August 17, 1994.

10.4*         Property Contribution Agreement by and between Evans Withycombe 
              Residential, L.P., Evans Withycombe Residential, Inc. and Acacia 
              Creek Limited Partnership dated as of February 1, 1995.

10.5*         Loan Agreement by and between Northwestern Mutual Life Insurance 
              and Evans Withycombe Residential, L.P., dated December 15, 1995.

10.6***       Revolving Loan Agreement by and between the Banks named herein, 
              Bank One Arizona, N.A., as administrative agent, and Bank of 
              America, National Trust and Savings Association and Wells Fargo 
              Bank, National Association as co-agents, and Evans Withycombe 
              Residential, L.P., dated September 24, 1996.

12.1          Calculation of Ratio of Debt to Market Capitalization.

21.1          List of Subsidiaries.

99.1+         Item 2.  Properties, pages 6 through 8 from the Company's 
              Annual Report on Form 10-K for the year ended December 31, 1996.

99.2+         Item 4A.  Executive Officers of the Registrant, pages 8 through 9 
              from the Company's Annual Report on Form 10-K for the year ended 
              December 31, 1996.

99.3+         Item 10.  Directors and Executive Officers of the Registrant, 
              pages 23 through 26 from the Company's Annual Report on Form 10-K 
              for the year ended December 31, 1996.

99.4+         Item 11.  Executive Compensation, page 26 from the Company's 
              Annual Report on Form 10-K for the year ended December 31, 1996.

99.5+         Item 13.  Certain Relationships and Related Transactions, page 35 
              from the Company's Annual Report on Form 10-K for the year ended 


<PAGE>

              December 31, 1996.

*Previously filed as an exhibit to the Company's annual report on Form 10-K 
for the fiscal year ended December 31, 1995 and 1994 and incorporated herein 
by reference.

**Previously filed as an exhibit to the Company's Registration Statement on 
Form S-11 and amendments thereto (File No. 33-80150) and incorporated herein 
by reference.

***Previously filed as an exhibit to the Company's Registration Statement 
on Form S-3 and amendments thereto (File No. 333-17805) and is incorporated 
herein by reference.

+ To be filed by amendment.


                                      F-2




<PAGE>


                                     EXHIBIT 12.1

                          EVANS WITHYCOMBE RESIDENTIAL, L.P.
                     CALCULATION OF THE RATIO OF DEBT TO MARKET 
                        CAPITALIZATION AS OF DECEMBER 31, 1996
                              (DOLLARS EXCEPT FOR UNITS)





Issued and outstanding Units                                        23,044,712
Closing price of Evans Withycombe Residential, Inc. stock               $21.00
  at December 31, 1996  
Equity Capitalization                                             $483,938,952
Debt                                                              $436,172,000
Total Capitalization                                              $920,110,952
Debt/Total Capitalization                                                47.4%



<PAGE>

                             EXHIBIT 21.1

                           SUBSIDIARIES OF
                  EVANS WITHYCOMBE RESIDENTIAL, L.P.

Subsidiary                                    State of Organization
- ----------                                    ---------------------

Evans Withycombe Management, Inc.             Arizona

Evans Withycombe Finance Partnership, L.P.    Delaware



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission