BERKSHIRE REALTY CO INC /DE
10-Q, 1998-08-14
REAL ESTATE INVESTMENT TRUSTS
Previous: MERIDIAN RESOURCE CORP, 10-Q, 1998-08-14
Next: CALL NOW INC, NT 10-Q, 1998-08-14





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

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

                                    FORM 10-Q

(Mark One)


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

For the quarterly period ended                   June 30, 1998
                                ------------------------------------------------

                                       OR

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

For the transition period from _____________________ to ________________________



        Commission file number                    1-10660
                                ------------------------------------------------
                               
                         Berkshire Realty Company, Inc.
- --------------------------------------------------------------------------------

           Delaware                                              04-3086485
- --------------------------------------------------------------------------------
(State or other jurisdiction of                                (IRS employer
incorporation or organization)                               identification no.)

470 Atlantic Avenue, Boston, Massachusetts                             02210
- --------------------------------------------------------------------------------
(Address of principal executive offices)                             (Zip Code)


                                 (617) 423-2233
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)


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

As of July 31, 1998 there were 36,706,165 shares of the registrant's common
stock outstanding.

                                       1



<PAGE>


                          PART I. FINANCIAL INFORMATION

Item 1.  FINANCIAL STATEMENTS

                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

                                     ------

                                     ASSETS
<TABLE>
<CAPTION>
                                                                     June 30,             December 31,
                                                                       1998                   1997
                                                                   ------------           -------------
                                                                   (Unaudited)
<S>                                                                <C>                     <C>
Real estate assets: (Note 3)
   Multifamily apartment complexes, net of
       accumulated depreciation                                    $853,610,199            $715,696,151
   Investments in unconsolidated joint ventures                          92,992              15,618,657
   Mortgage loan, net of purchase discounts                           2,350,489               2,323,285
   Land and construction-in-progress                                 17,532,990              15,185,969
   Land held for future development                                   5,447,998               5,818,105
   Retail centers held for sale, net of
       accumulated depreciation                                              --              14,404,782
                                                                   ------------            ------------
   Total real estate assets                                         879,034,668             769,046,949

Cash and cash equivalents                                            13,878,167               9,859,110
Mortgage-backed securities, net ("MBS")                               6,139,216               7,511,789
Note receivable                                                       7,500,000               7,500,000
Escrows                                                              17,545,983              15,088,587
Deferred charges and other assets                                    16,726,701              14,932,272
Workforce and other intangible assets,
       net of accumulated amortization                               15,965,127              22,481,224
                                                                   ------------            ------------
           Total assets                                            $956,789,862            $846,419,931
                                                                   ============            ============

                      LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
  Credit agreements (Note 4)                                       $159,345,000            $ 75,345,000
  Construction loan (Note 4)                                          7,750,770                 316,786
  Mortgage notes payable                                            324,646,475             305,465,004
  Tenant security deposits and prepaid rents                          6,576,746               4,888,022
  Accrued real estate taxes, insurance, other
       liabilities and accounts payable                              21,487,578              17,073,179
                                                                   ------------            ------------
           Total liabilities                                        519,806,569             403,087,991
                                                                   ------------            ------------

Minority interest in operating partnership                           87,756,831              75,137,066

Commitments and contingencies (Notes 1, 3, 8 and 9)

Shareholders' equity:
  Preferred stock ("Preferred Shares"),
       $0.01 par value; 60,000,000 shares
       authorized, 2,737,000 shares issued                               27,370                  27,370
  Common stock ("Shares"), $0.01 par value;
       140,000,000 Shares authorized and 37,252,211
       and 36,841,098 Shares issued, respectively                       372,521                 368,411
  Additional paid-in capital                                        381,747,944             394,838,797
  Accumulated deficit                                               (28,903,712)            (24,396,629)
  Loans receivable - officers (Note 5)                               (2,274,586)               (900,000)
  Less common stock in treasury, at cost
       (506,497 Shares)                                              (1,743,075)             (1,743,075)
                                                                   ------------            ------------
       Total shareholders' equity                                   349,226,462             368,194,874
                                                                   ------------            ------------
       Total liabilities and shareholders' equity                  $956,789,862            $846,419,931
                                                                   ============            ============
</TABLE>

                     The accompanying notes are an integral
                 part of the Consolidated Financial Statements.

                                       2

<PAGE>


                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)


<TABLE>
<CAPTION>
                                                           For the Three Months                          For the Six Months
                                                               Ended June 30,                               Ended June 30,
                                                      ---------------------------------           ------------------------------
                                                         1998                  1997                  1998                 1997
                                                      -----------           -----------           -----------           --------
<S>                                                   <C>                   <C>                   <C>                   <C>        
Revenue:
   Rental                                             $42,414,414           $25,153,592           $81,633,079           $49,708,611
   Interest from mortgage loan
       and note receivable                                298,659               127,350               593,458               168,503
   Interest income from MBS                               160,884               197,893               326,939               405,031
   Management fees and reimbursements                     939,450               934,938             1,891,254             1,268,404
   Other interest income                                  298,604               271,551               682,179               537,343
                                                      -----------           -----------           -----------           -----------
           Total revenue                               44,112,011            26,685,324            85,126,909            52,087,892
                                                      -----------           -----------           -----------           -----------

Expenses:
   Property operating                                   9,346,781             5,902,314            18,499,624            11,928,827
   Repairs and maintenance                              3,092,433             1,851,940             5,275,703             3,496,462
   Real estate taxes                                    4,260,836             2,372,599             8,111,839             4,718,371
   Property management fees to
       an affiliate                                         5,013                50,445                15,304               819,305
   Property management operations                       1,871,652             1,491,894             3,908,290             2,155,731
   General and administrative                           1,533,440             1,079,357             2,969,665             2,151,759
   State and corporate franchise taxes                     69,000                84,501               138,000               169,002
   Professional fees                                       82,963                58,598               257,623               104,998
   Interest (Note 4)                                    9,156,018             5,650,857            17,167,408            11,485,253
   Costs associated with
       advisor transaction                                     --                    --                    --             1,200,000
   Amortization of acquired
       workforce and intangible assets                  3,258,048               978,295             6,516,097             1,526,457
   Depreciation and amortization                       13,631,235             7,910,020            26,126,769            15,578,951
                                                      -----------           -----------           -----------           -----------
           Total expenses                              46,307,419            27,430,820            88,986,322            55,335,116
                                                      -----------           -----------           -----------           -----------

Loss from operations before joint
       venture income (loss), gains
       on sales of assets, minority
       interest and extraordinary items                (2,195,408)             (745,496)           (3,859,413)           (3,247,224)
Joint venture income (loss)                                80,506              (157,316)              132,454              (507,872)
Gains on sales of assets                                  874,515                71,423             1,387,247             6,503,463
Minority interest in
       Operating Partnership                              552,697               206,106             1,023,472              (478,627)
                                                      -----------           -----------           -----------           -----------
Income (loss) before
       extraordinary items                               (687,690)             (625,283)           (1,316,240)            2,269,740
Extraordinary items, net of
       minority interest                                  (94,613)                   --               (94,613)                   --
                                                      -----------           -----------            ----------           -----------
Net income (loss)                                        (782,303)             (625,283)           (1,410,853)            2,269,740
Income allocated to
       preferred shareholders                          (1,556,669)                   --            (3,096,232)                   --
                                                      -----------           -----------           -----------           -----------
Net income (loss) allocated
       to common shareholders                         $(2,338,972)          $  (625,283)          $(4,507,085)          $ 2,269,740
                                                      ===========           ===========           ===========           ===========

Earnings per common share (basic and diluted):
   Income (loss) before
       extraordinary item                             $      (.06)          $      (.02)          $      (.12)           $      .09
                                                      ===========           ===========           ===========            ==========
   Net income (loss) per
       common share                                   $      (.06)          $      (.02)          $      (.12)           $      .09
                                                      ===========           ===========           ===========            ==========
   Weighted average shares                             36,738,176            25,480,709            36,677,369            25,450,743
                                                      ===========           ===========           ===========            ==========
</TABLE>


                     The accompanying notes are an integral
                 part of the Consolidated Financial Statements.

                                       3

<PAGE>


                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

            CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
                     For the Six Months Ended June 30, 1998
                                   (Unaudited)
                                 ---------------


<TABLE>
<CAPTION>
                            Series 1997-A Convertible
                              Preferred Stock at par           Common Stock at par          Additional  
                             ------------------------        -----------------------          Paid-in   
                              Shares          Amount          Shares          Amount          Capital   
                             --------        --------        --------        --------       ----------- 
<S>                            <C>            <C>            <C>              <C>           <C>         
Balance,
  December 31, 1997            2,737,000      $27,370        36,334,601       $368,411      $394,838,797

Net Loss                              --           --                --             --                --

Preferred dividends                   --           --                --             --                --

Stock issuance costs                  --           --                --             --          (276,042)

Conversion of Units
   to Common Shares                   --           --            92,157            921           959,281

Shares issued in
   satisfaction of note
   payable (Note 7)                   --           --           189,332          1,893         2,128,107

Stock purchase loans
   (Note 5)                           --           --           126,984          1,270         1,498,730

Stock purchase loans -
   forgiveness                        --           --                --             --                --

Exercise of stock
   warrants                           --           --             2,640             26            31,100

Common dividends                      --           --                --             --       (17,432,027)
                               ---------      -------        ----------       --------      ------------

Balance,
   June 30, 1998               2,737,000      $27,370        36,745,714       $372,521      $381,747,946
                               =========      =======        ==========       ========      ============
</TABLE>




<TABLE>
<CAPTION>
                            
                                                 Loans          Treasury
                             Accumulated       Receivable-        Stock
                               Deficit          Officers         at cost            Total
                             -----------       ----------      -----------       ------------
<S>                         <C>                 <C>             <C>              <C>         
Balance,
  December 31, 1997         $(24,396,629)       $ (900,000)     $(1,743,075)     $368,194,874

Net Loss                      (1,410,853)               --               --        (1,410,853)

Preferred dividends           (3,096,232)               --               --        (3,096,232)

Stock issuance costs                  --                --               --          (276,042)

Conversion of Units
   to Common Shares                   --                --               --           960,202

Shares issued in
   satisfaction of note
   payable (Note 7)                   --                --               --         2,130,000

Stock purchase loans
   (Note 5)                           --        (1,500,000)              --                --

Stock purchase loans -
   forgiveness                        --           125,414               --           125,414

Exercise of stock
   warrants                           --                --               --            31,126

Common dividends                      --                --               --       (17,432,027)
                            ------------       -----------      -----------      ------------

Balance,
   June 30, 1998            $(28,903,714)      $(2,274,586)     $(1,743,075)     $349,226,462
                            ============       ===========      ===========      ============
</TABLE>

                     The accompanying notes are an integral
                 part of the Consolidated Financial Statements.

                                       4

<PAGE>

                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                 ---------------


<TABLE>
<CAPTION>
                                                                                         For the Six Months
                                                                                             Ended June 30,
                                                                                    ----------------------------------
                                                                                        1998                   1997
                                                                                    -----------            -----------
<S>                                                                                 <C>                    <C>        
Operating activities:

 Net income (loss)                                                                  $(1,410,853)           $ 2,269,740
 Adjustments to reconcile net income (loss) to
    net cash provided by operating activities:
         Depreciation and amortization                                               26,126,769             15,578,951
         Amortization of workforce and
           intangible assets                                                          6,516,097              1,526,457
         Costs associated with Advisor Transaction                                           --              1,200,000
         Joint venture (income) loss                                                   (132,454)               507,872
         Gains on sales of assets                                                    (1,387,247)            (6,503,463)
         Non-employee stock option plan                                                      --                 11,292
         Stock purchase loan forgiveness                                                125,414                 16,668
         Amortization of purchase discounts                                             (75,932)               (74,875)
         Minority interest in operating partnership                                  (1,023,472)               478,627
         Amortization of deferred financing costs                                       766,410                721,273
         Increase in operating escrows
           and other assets                                                          (1,574,580)              (129,498)
         Increase (decrease) in accrued real estate
           taxes, insurance, other liabilities and
           accounts payable                                                           6,544,399               (546,529)
         Increase in tenant security deposits,
           prepaid rents and escrows                                                  1,688,724                686,458
                                                                                    -----------            -----------

           Net cash provided by operating activities                                 36,163,275             15,742,973
                                                                                    -----------            -----------

Investing activities:

 Cost to acquire properties                                                         (85,471,045)            (1,218,197)
 Proceeds from sale of properties                                                    17,209,116             26,715,135
 Recurring capital expenditures                                                      (2,763,546)            (2,005,817)
 Rehabilitation and non-recurring
   capital expenditures                                                             (12,354,208)            (5,309,926)
 Land acquisition and construction in progress                                       (9,801,096)            (5,501,911)
 Distributions received from joint venture
   in excess of earnings                                                                774,151              1,327,252
 Distribution from sale of joint venture asset, net                                  14,883,968              7,980,345
 Contributions to joint venture                                                              --             (2,547,413)
 Principal collections on MBS                                                         1,380,861                889,906
 Principal collections on mortgage loans                                                 40,440                557,353
 Escrow established at acquisition of properties                                     (1,991,498)              (372,692)
 Cost to acquire workforce and other
   intangible assets                                                                         --               (559,239)
                                                                                    -----------            -----------
           Net cash provided by (used for)
             investing activities                                                   (78,092,857)            19,954,796
                                                                                    -----------            -----------

                                    Continued

                                       5

<PAGE>



                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                                 ---------------



                                                                                           For the Six Months
                                                                                             Ended June 30,
                                                                                   -----------------------------------
                                                                                       1998                    1997
                                                                                   ------------           ------------
                                                                                    (Unaudited)            (Unaudited)
<S>                                                                                <C>                    <C>         
Financing activities:

 Advances under credit agreements                                                  $ 84,000,000           $         --
 Advances under construction loan                                                     7,433,984                     --
 Repayment on credit agreements                                                              --            (21,750,000)
 Proceeds from credit agreement                                                              --              3,000,000
 Payment on repurchase agreement                                                             --             (1,000,000)
 Payment of financing costs                                                          (1,591,119)              (252,641)
 Costs associated with issuance of stock                                               (276,042)                    --
 Dividends paid to preferred stockholders                                            (3,096,232)                    --
 Principal payments on mortgage notes payable                                        (1,967,692)              (987,839)
 Payoff of mortgage notes payable                                                   (17,433,697)                    --
 Proceeds from the exercise of stock warrants                                            31,126                  6,202
 Common dividends                                                                   (17,432,027)           (11,446,710)
 Distributions to minority interest                                                  (3,719,662)            (2,051,851)
                                                                                   ------------           ------------

    Net cash provided by (used for) financing
     activities                                                                      45,948,639            (34,482,839)
                                                                                   ------------           ------------

Net increase in cash and cash equivalents                                             4,019,057              1,214,930

Cash and cash equivalents, beginning of period                                        9,859,110              7,015,953
                                                                                   ------------           ------------

Cash and cash equivalents, end of period                                           $ 13,878,167           $  8,230,883
                                                                                   ============           ============


Supplemental cash flow disclosure:

 Cash paid for interest during period                                              $ 18,430,663           $ 12,058,662
                                                                                   ============           ============

 Interest capitalized during period                                                $    853,259           $    346,411
                                                                                   ============           ============


Supplemental disclosure of non-cash financing and investing activities:

       Property acquisitions                                                      $(142,394,383)          $(30,370,670)
       Debt assumed in property acquisitions                                         38,582,860             17,079,664
       Units issued for property acquisitions                                        18,340,478              3,842,046
       Joint venture distribution of property, net                                           --              8,230,763
                                                                                  -------------           ------------

       Cash to acquire property                                                   $ (85,471,045)          $ (1,218,197)
                                                                                  =============           ============

Conversion of Units to Shares                                                     $     960,202                     --
                                                                                  =============           ============

Shares issued in satisfaction of note payable                                     $   2,130,000                     --
                                                                                  =============           ============

Shares issued for stock purchase loans                                                1,500,000                     --
                                                                                  =============           ============

 Units issued for intangible assets acquired                                      $          --           $ 18,837,500
                                                                                  =============           ============

 Reclassification of construction in progress
   to multifamily apartment complexes                                             $   6,406,064           $  1,812,855
                                                                                  =============           ============
</TABLE>



                     The accompanying notes are an integral
                 part of the Consolidated Financial Statements.

                                       6

<PAGE>

                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                                 ---------------


1.    Organization
      ------------

      Berkshire Realty Company, Inc. (together with its subsidiaries and BRI OP
      Limited Partnership, the "Company") was formed on April 26, 1990 as an
      equity real estate investment trust ("REIT") and commenced operations on
      June 27, 1991. The Company has an infinite life, however the Company's
      Certificate of Incorporation, as amended, requires the Company's Board of
      Directors (the "Board") to prepare and submit on or before December 31,
      1998, a Plan of Liquidation (the "Plan") to the shareholders, together
      with the Board's recommendation whether to adopt or reject the Plan. The
      Company has engaged two investment banking firms, Lazard Freres & Co. LLC
      and Lehman Brothers Inc., to assist the Company in the exploration and
      evaluation of strategic alternatives. These alternatives include (but are
      not limited to) potential sale or merger of the Company or the adoption of
      a Plan of Liquidation.


2.    Significant Accounting Policies
      -------------------------------

      These financial statements reflect the consolidated financial position,
      results of operations, changes in shareholders' equity and cash flows of
      the Company, using the historical cost of assets, liabilities and results
      of operations.

      Certain information and footnote disclosures normally included in
      financial statements prepared in accordance with generally accepted
      accounting principles have been condensed or omitted in this report on
      Form 10-Q pursuant to the Rules and Regulations of the Securities and
      Exchange Commission. In the opinion of management, the disclosures
      contained in this report are adequate to make the information presented
      not misleading. See Notes to the Financial Statements included in the
      Company's Annual Report on Form 10-K/A for the year ended December 31,
      1997 for additional information relevant to significant accounting
      policies followed by the Company.

      In the opinion of management, the accompanying unaudited financial
      statements reflect all adjustments necessary to present fairly the
      Company's financial position as of June 30, 1998 and the results of its
      operations for the three and six months ended June 30, 1998 and 1997 and
      cash flows for the six months ended June 30, 1998 and 1997.

      The results of operations for the six months ended June 30, 1998 are not
      necessarily indicative of the results which may be expected for the full
      year. See Management's Discussion and Analysis of Financial Condition and
      Results of Operations included in this report.


                                    Continued

                                       7

<PAGE>


                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                                 ---------------

3.    Multifamily and Retail Property
      -------------------------------

      As of June 30, 1998, the Company had investments in 76 apartment
      communities in eight states having 22,751 units.

      The following summarizes the carrying value of the Company's multifamily
      apartment complexes, retail centers and retail centers held for sale (in
      thousands):

<TABLE>
<CAPTION>
                                                         June 30,                    December 31,
                                                          1998                           1997
                                                         --------                      --------
<S>                                                      <C>                           <C>     
      Land                                               $140,988                      $108,593
      Buildings and improvements                          698,012                       625,748
      Appliances, carpeting and equipment                 146,583                       125,040
                                                         --------                      --------

      Total multifamily and retail property               985,583                       859,381
      Accumulated depreciation                           (138,379)                     (129,280)
                                                         --------                      --------
                                                         $847,204                      $730,101
                                                         ========                      ========
</TABLE>

      Acquisitions
      ------------

      On January 21, 1998, the Company acquired Countrywood Apartments, a
      208-unit apartment community located in Dallas, Texas, for $6.75 million.
      The Company paid cash of $2,015,000, assumed debt of $4,015,000 and issued
      $720,000 of Operating Partnership Units. The debt agreement requires
      monthly principal and interest payments based on an interest rate of
      7.875% along with monthly funding of real estate tax escrows.

      On February 4, and April 9, 1998, the Company acquired six apartment
      communities for approximately $81.2 million. The Company paid cash of
      approximately $58.9 million, issued $6.8 million of Operating Partnership
      Units and assumed debt of $14.3 million. The debt agreements require
      monthly principal and interest payments based on interest rates of 8.51%
      along with monthly funding of real estate tax escrows. The apartment
      communities acquired are summarized as follows:

<TABLE>
<CAPTION>
                                                                        Number
          Property Name                 Location                       of Units
          -------------                 --------                       --------
<S>       <C>                           <C>                              <C>
          The Bluffs                    Austin, TX                         382
          Pinto Ridge                   Austin, TX                         238
          Carlyle Place                 San Antonio, TX                    184
          Yorktown                      Houston, TX                        563
          6200 Gessner                  Houston, TX                        659
          The Lodge                     Houston, TX                        240
                                                                         -----
                                                                         2,266
                                                                         =====
</TABLE>

      On February 12, 1998, the Company acquired Olde Forge, a 144-unit townhome
      community located in Baltimore, Maryland, for $7.3 million. The Company
      assumed bond debt of approximately $5.8 million and issued $1.5 million of
      Operating Partnership Units. The debt agreement requires monthly principal
      and interest payments based on an all inclusive fixed interest rate of
      7.055% along with monthly funding of real estate tax escrows.

      On February 26, 1998, the Company acquired Seven Winds Apartments, a
      232-unit garden style apartment community located in Tamarac, Florida, for
      $9.6 million. The Company paid cash of $7.8 million and issued $1.8
      million of Operating Partnership Units.

      On March 14, 1998, the Company acquired Lynn Lake Apartments, an 809-unit
      apartment property located in St. Petersburg, Florida which consists of
      688 garden-style


                                    Continued

                                       8

<PAGE>


                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                                 ---------------


3.    Multifamily and Retail Property - Continued
      -------------------------------
      apartments and 121 townhomes, for $23.0 million. The Company paid cash of
      $2.4 million, assumed tax-exempt bond debt of $14.4 million and issued
      $6.2 million of Operating Partnership Units. One of the bond agreements
      requires monthly principal and interest payments based on a fixed interest
      rate of 7.0% along with monthly funding of real estate tax escrows. The
      other bond agreement requires interest only payments at an all inclusive
      variable rate of 5.303% as of June 30, 1998.

      On June 18, 1998, the Company acquired Oaks of Marymount, a 319 unit
      apartment community located in San Antonio, Texas, for $11.4 million in
      cash.

      Development
      -----------

      In the fourth quarter of 1996, the Company began construction of
      Berkshires at Crooked Creek, a 296-unit apartment community in Durham,
      North Carolina. The project is currently estimated to cost approximately
      $20.2 million. As of June 30, 1998, the project has incurred $16.9 million
      of construction costs and 112 units have been completed and transferred to
      multifamily apartment communities on the Consolidated Balance Sheet as of
      June 30, 1998.

      In December, 1997, the Company purchased a 60 acre parcel of land in
      Atlanta, Georgia for approximately $5.8 million for the development of
      Berkshires at Deerfield, a 478 unit apartment community. Construction is
      expected to begin in the third quarter of 1998.

      On April 29, 1998, the Company acquired 12.6 acres located near Clemson,
      South Carolina for approximately $571,000. Construction of Berkshire
      Commons, a 177 unit student housing development, is expected to begin in
      the third quarter of 1998 on this site.

      The Company also owns two other parcels of land located in Greenville,
      South Carolina. Development plans are under consideration for these sites.

      The Company is obligated, upon satisfaction of certain conditions, to
      acquire three additional newly-developed properties totaling 669 units for
      an approximate value of $67 million from an affiliate of an officer of the
      Company. The properties were in various stages of development as of June
      30, 1998 and are expected to be acquired between the fourth quarter of
      1998 and the fourth quarter of 1999.

      Dispositions
      ------------

      On January 5, 1998, the Company sold Tara Crossing, a 235,781 square foot
      retail center located in Jonesboro, Georgia, for approximately $9.5
      million. The property had a depreciated cost basis of approximately $9.2
      million which, after closing costs, resulted in a loss on sale of
      approximately $9,000.

      On January 30, 1998, the Company sold College Plaza, an 83,962 square foot
      retail center in Fort Myers, Florida, for approximately $6 million. The
      property had a depreciated cost basis of approximately $5.2 million which,
      after closing costs, resulted in a gain on sale of approximately $522,000.
      Also on January 30, 1998, the Company and its joint venture partner sold
      Spring Valley Marketplace, a 320,686 square foot retail center located in
      Spring Valley, New York, for approximately $29.6 million. The Company's
      share of the gain on the sale totaled approximately $50,000.

      On May 13, 1998, the Company sold a parcel of land located in Dallas,
      Texas, for approximately $2 million which resulted in a gain of
      approximately $564,000.


                                    Continued

                                       9

<PAGE>


                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
                                 ---------------


4.    Debt Agreements
      ---------------

      As of June 30, 1998, the Company had three lines of credit to provide for
      future acquisitions, development and general business obligations.

      The following summarizes the Company's borrowings on the Master Credit
      Facility with the Federal National Mortgage Association as of June 30,
      1998:

<TABLE>
<CAPTION>
                                              Contract            Contract
                 Borrowings                  Start Date           End Date         Interest Rate                Amount
                 ----------                  ----------           --------         -------------              -----------
<S>                                           <C>                  <C>                 <C>                    <C>        
         Fixed                                11/22/95             11/20/05            6.997%                 $50,000,000
         Fixed                                 9/20/96              9/20/03            7.540%                  13,345,000
                                                                                                              -----------
                                                                                                              $63,345,000
                                                                                                              ===========
</TABLE>

      On August 7, 1998, the Company terminated the $36,655,000 variable portion
      of the Master Credit Facility. As a result, six multifamily assets were
      released from the collateral pool and one multifamily asset was added to
      the collateral pool. Following the termination, eight multifamily assets
      remain as collateral for the fixed borrowings on the Master Credit
      Facility.

      On January 30, 1998, the Company obtained a $130 million unsecured
      revolving line of credit with a group of participating commercial banks,
      generally at interest rates which range between 120 and 130 basis points
      over LIBOR ("Revolving Credit Agreement"). The Revolving Credit Agreement
      replaced the existing Credit Agreement. The following summarizes the
      Company's borrowings on the Revolving Credit Agreement as of June 30,
      1998:

<TABLE>
<CAPTION>
                                            Contract              Contract
                 Borrowings                Start Date             End Date         Interest Rate                Amount
                 ----------                ----------             --------         -------------              -----------
<S>                                         <C>                   <C>                  <C>                    <C>        
         LIBOR contract                     6/15/98               8/14/98              6.8530%                $12,000,000
         LIBOR contract                     6/30/98               7/24/98              6.9250%                 18,000,000
         LIBOR contract                     5/14/98               8/14/98              6.8875%                  5,000,000
         LIBOR contract                     4/24/98               7/24/98              6.8875%                 61,000,000
                                                                                                              -----------
                                                                                                              $96,000,000
                                                                                                              ===========
</TABLE>

      Subsequent to June 30, 1998, the Company repriced the borrowings on the
      Revolving Credit Agreement which had contract end dates of July 24, 1998
      at 6.925% effective through September 8, 1998. In addition, on August 7,
      1998, the commitment on the Company's unsecured Credit Agreement was
      increased by its banks from $130 million to $180 million.

      The Company has a construction loan commitment of $13.1 million with two
      commercial banks to fund the development of Crooked Creek ("Construction
      Loan"). The agreement requires monthly interest payments at a variable
      rate set at 150 basis points over LIBOR. The outstanding principal balance
      will be due June 30, 1999. The following summarizes the Company's
      borrowings on the Construction Loan as of June 30, 1998:

<TABLE>
<CAPTION>
                                            Contract              Contract
                 Borrowings                Start Date             End Date         Interest Rate                Amount
                 ----------                ----------             --------         -------------               ----------
<S>                                         <C>                   <C>                  <C>                     <C>       
         LIBOR contract                     5/11/98               8/06/98              7.1875%                 $4,907,574
         LIBOR contract                     6/12/98               8/11/98              7.1563%                  1,420,382
         LIBOR contract                     5/08/98               8/06/98              7.1875%                  1,422,814
                                                                                                               ----------
                                                                                                               $7,750,770
                                                                                                               ==========
</TABLE>

      Subsequent to June 30, 1998, the Company repriced the borrowings on the
      Construction Loan at 7.1875% through October 30, 1998.


                                    Continued
  
                                       10

<PAGE>


                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
                                   (Unaudited)
                                 ---------------


5.    Stock Purchase Loans
      --------------------

      On January 2, 1998, the Board of Directors approved three Stock Purchase
      Loans, each in the amount of $500,000, for three executive officers of the
      Company. On January 2, 1998, the officers purchased 126,984 aggregate
      shares of common stock at $11.81 per share using the loan proceeds.

      The terms of the loans provide for, among other things, interest rates
      ranging from 7.8% to 7.873% per year payable quarterly and an annual
      forgiveness feature of 5% of the original principal so long as the
      individual is employed by the Company. Additional annual forgiveness of up
      to another 5% may be recognized if certain Company performance measures
      are met. The maximum forgiveness in any one year is 10%. If the
      individuals terminate their employment, the outstanding balance of the
      loans is due and payable six months from the date of termination. However,
      in the event of a change of control, as defined, any then outstanding
      principal and interest due will be forgiven.

6.    Earnings Per Share
      ------------------

      In accordance with Financial Accounting Standards Board Statement No. 128,
      "Earnings Per Share", the Company has presented basic and diluted net
      income per share on the Consolidated Statement of Operations. The net
      income and weighted average shares used in the calculations are presented
      below:

<TABLE>
<CAPTION>
                                                                                   Six Months Ended
                                                                            -----------------------------------
                                                                             June 30,                June 30,
                                                                               1998                    1997
                                                                            -----------             -----------
<S>                                                                         <C>                     <C>        
       Earnings per common share (basic and diluted):
         Net income (loss) allocated to
           common shareholders (Numerator)                                  $(4,507,085)            $ 2,269,740
                                                                            ===========             ===========

         Weighted average shares (Denominator)                               36,677,369              25,450,743
                                                                            ===========             ===========
</TABLE>


      Options, warrants, preferred stock and Operating Partnership Units
      outstanding at June 30, 1998 and June 30, 1997 were not included in the
      computation of diluted earnings per share for the periods ended June 30,
      1998 and 1997 because the effects of these securities were antidilutive in
      the computations.

7.    Note Payable
      ------------

      The Company issued 189,332 shares of common stock in full satisfaction of
      a $2,130,000 note payable which was assumed in the third quarter of 1997
      in conjunction with the acquisition of certain properties.

8.    Subsequent Events
      -----------------

      On July 8, 1998, the Company acquired four multifamily apartment
      communities totaling 1,076 units located in Atlanta, Georgia, for $59.2
      million. On August 6, 1998, the Company declared a quarterly dividend of
      $.2425 per share payable on November 15, 1998 to shareholders of record on
      November 1, 1998.

9.    Pro-Forma Results (Unaudited)
      -----------------------------

      The following unaudited pro-forma operating results for the Company have
      been prepared as if the 1998 and 1997 property acquisitions, dispositions
      and equity offerings had occurred on January 1, 1997. Unaudited pro-forma
      financial information is presented for informational purposes only and may
      not be indicative of what the actual results of


                                    Continued

                                       11

<PAGE>


                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued
                                   (Unaudited)
                                 ---------------


9.    Pro-Forma Results (Unaudited) - Continued
      -----------------------------

      operations of the Company would have been had the events occurred as of
      January 1, 1997, nor does it purport to represent the results of
      operations for future periods. (Dollars in thousands except per Share
      amounts).

<TABLE>
<CAPTION>
                                                              For the Six Months Ended
                                                            --------------------------------
                                                            June 30,                June 30,
                                                              1998                    1997
                                                            --------                --------
<S>                                                         <C>                     <C>     
       Revenue                                              $ 90,630                $ 86,057
                                                            ========                ========
       Expenses including depreciation                      $ 96,668                $ 93,919
                                                            ========                ========
       Net loss allocated to common shareholders            $ (6,038)               $ (7,862)
                                                            ========                ========
       Net loss per weighted average share                     $(.16)                  $(.21)
                                                               =====                   =====
</TABLE>

                                       12

<PAGE>


                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES
    ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
    ------  RESULTS OF OPERATIONS

A.    Overview:
      ---------

      The following discussion should be read in conjunction with the
      Consolidated Financial Statements and Notes thereto included elsewhere
      herein and the Company's Annual Report on Form 10-K/A for the year ended
      December 31, 1997. Capitalized terms used herein and not otherwise defined
      have the meanings ascribed to them in the Notes to the Consolidated
      Financial Statements.

      The Company is a real estate investment trust ("REIT") whose operations
      consist primarily of the acquisition, renovation, rehabilitation,
      development and operation of apartment communities located in Florida,
      Texas, the Mid-Atlantic and Southeast regions of the United States. As of
      June 30, 1998, the Company owned 76 apartment communities consisting of
      22,863 units. The Company has planned or begun construction on
      approximately 951 multifamily units and owns two parcels of land for
      future development. The Company has also contracted to acquire three
      additional newly-developed properties from an affiliate of the regional
      partner ("Questar Partner") representing another 669 apartment homes. The
      Company also entered into a Development Acquisition Agreement with an
      affiliate of the Questar Partner which grants the Company an exclusive
      right to acquire all apartment projects developed in the Mid-Atlantic
      Region by affiliates of the Questar Partner which meet the Company's
      acquisition and development criteria.

      Company Strategy:
      -----------------

      The Company has engaged two investment banking firms to assist in the
      exploration and evaluation of strategic alternatives. These alternatives
      include the potential sale or merger of the Company and adopting a Plan of
      Liquidation (the "Plan"). Since the organization of the Company in 1990,
      the Company's Certificate of Incorporation, as amended, has required the
      Board of Directors to submit a Plan of Liquidation to the stockholders
      prior to the end of 1998, together with the Board's recommendation whether
      to adopt or reject the Plan. In connection with the retention of these
      advisors, the Company also adopted and amended severance and retention
      programs designed to encourage the continued employment of key personnel
      during the exploration and evaluation of these alternatives.

      UPREIT Reorganization:
      ----------------------

      The Company reorganized as an Umbrella Partnership ("UPREIT") on May 1,
      1995 when the Company contributed substantially all of its assets subject
      to all liabilities to BRI OP Limited Partnership ("Operating
      Partnership"). The Company, in its capacity as the Special Limited Partner
      and through its ownership of Berkshire Apartments, Inc. as General
      Partner, holds 80.43% of the Operating Partnership interests as of June
      30, 1998. The purpose of becoming an UPREIT was to allow the Company to
      offer Operating Partnership Units ("Units") in the underlying Operating
      Partnership in exchange for assets from tax-motivated sellers. Under
      certain circumstances, the exchange of Units for a seller's assets will
      defer the tax liability associated with the sale. This structure allows
      the Company to use Units instead of stock or cash to acquire properties,
      which provides an advantage over non-UPREIT entities.

      Advisor Transaction:
      --------------------

      Until early 1996, the Company was advised by Berkshire Realty Advisors
      ("Advisor"), an affiliate of certain directors and officers of the
      Company. The Board of Directors determined that it was in the best
      interest of the shareholders to become self-advised.

                                       13

<PAGE>


      Overview: - Continued
      ---------

      Therefore, on February 28, 1996, the Board, acting on the recommendation
      of a Special Committee comprised of the independent members of the Board
      ("Independent Directors"), approved the acquisition, via contribution of
      the workforce and other assets of the Advisor, in exchange for 1.3 million
      Units which were valued at $13 million (the "Advisor Transaction"). The
      acquisition price together with related costs, was recorded as an
      intangible asset associated with the workforce acquired. The contribution
      was completed on March 1, 1996. As of that date, all charges and expenses
      associated with the Advisory Services Agreement ceased and the Company
      became a self-administered REIT.

      In conjunction with the Advisor Transaction, additional Units, up to a
      total of $7.2 million in value, may be issued to the former Advisor during
      a six year period if certain share price benchmarks are achieved. As of
      June 30, 1998, 209,091 additional Units have been issued as a result of
      achieving the $11.00 and $12.00 share price benchmarks. The value of the
      issued Units was recorded on the consolidated statements of operations as
      additional costs associated with the Advisor Transaction.

      Property Manager Transaction:
      -----------------------------

      On February 13, 1997, a Special Committee of the Board of Directors
      comprised of the Independent Directors approved the acquisition of the
      workforce and other assets of an affiliate which provided multifamily
      property management services to the Company (the "Property Manager"). The
      Property Manager was contributed on February 28, 1997 in exchange for 1.7
      million Units or approximately $17.6 million in consideration as of the
      pricing date.

      On the date of the transaction, the Property Manager managed 57 apartment
      communities, including 35 assets then owned by the Company, and employed
      approximately 85 professionals, excluding site employees. As a result of
      this transaction, the Company no longer pays management fees and
      reimbursements for the management operations of its multifamily portfolio.
      In addition, the Company receives management fees and reimbursements of
      certain expenses associated with 22 third-party management contracts
      primarily with partnerships affiliated with certain directors and officers
      of the Company.

      The value of the Units issued has been recorded on the balance sheet as an
      intangible asset associated with the acquisition of a workforce and
      third-party property management contracts.

B.    Results of Operations:
      ----------------------

      The results of operations from period to period are impacted by
      acquisition and disposition activity within the portfolio. Comparisons
      will be made with respect to the overall portfolio and constant
      properties. The following analysis compares the results of operations for
      the three and six month periods ended June 30, 1998 and 1997.

      Net income for the three months ended June 30, 1998 remained stable when
      compared to the same period in 1997. Net income for the six months ended
      June 30, 1998 decreased by approximately $3.7 million when compared to the
      same period in 1997 primarily as a result of a decrease in minority
      interest expense of $1.5 million in 1998, and a gain of $6.5 million
      recorded on the sale of a multifamily asset in 1997 which exceeded the
      gains of $1.4 million recorded on the sales of three retail assets and one
      parcel of land in 1998.

      Income and Expenses:
      --------------------

      Rental income and property operating expenses, including repairs and
      maintenance and real estate taxes increased for the three and six month
      periods ended June 30, 1998 primarily due to increased weighted average
      apartment units. Rental revenues for the six months ended June 30, 1998
      increased $31.9 million or 64% over the prior year and property operating
      expenses increased $11.7 million or 58% for the same periods. Average
      apartment units increased 69% for the six month period ended June 30, 1998
      over the prior year.

                                       14

<PAGE>

B.    Results of Operations:- Continued
      ----------------------

      Detail of the Company's apartment unit growth for the six months ended
      June 30 is set forth below:

<TABLE>
<CAPTION>
                                                                               1998                         1997
                                                                              ------                       ------
<S>                                                                           <C>                          <C>   
           Apartments Units:
              Beginning of period                                             18,773                       12,435
              Acquired                                                         3,978                          713
              Sold                                                                --                         (348)
              Completed developments                                             112                           96
                                                                              ------                       ------
              End of period                                                   22,863                       12,896
                                                                              =======                      ======

           Weighted average apartment units                                   21,314                       12,638
             for period
           Percent increase over same period                                     69%                          28%
             of prior year
</TABLE>

      Management fees and reimbursements remained stable for the three months
      ended June 30, 1998 when compared to the same period in 1997 but increased
      $623,000 for the six month period ended June 30, 1998 compared to the same
      period in 1997 because revenue generated from third-party management
      contracts is reflected for only four months in 1997 beginning with the
      acquisition of the Property Manager on February 28, 1997.

      Property management fees paid to an affiliate decreased for the three and
      six month periods ended June 30, 1998 compared to the same periods in 1997
      as a result of the Property Manager Transaction and sales of the retail
      assets in January, 1998.

      Property management operations increased $380,000 for the three months
      ended June 30, 1998 and $1.8 million for the six month period ended June
      30, 1998 compared to the same periods in 1997 as a result of increased
      weighted average apartment units and the Property Manager Transaction on
      February 28, 1997. Six months of expenses were incurred in 1998 compared
      to four months in 1997. These costs were offset by the decrease in
      property management fees paid to an affiliate and the increase in
      management fees and reimbursements received from third-party management
      contracts.

      General and administrative expenses increased for the three and six month
      periods ended June 30, 1998 compared to the same periods in 1997 primarily
      due to increased employee salaries, benefits, administrative and office
      related expenses incurred as a result of the acquisition of the Questar
      Partner in November, 1997.

      Interest Expense
      ----------------

      Interest expense has increased for the three and six months periods ended
      June 30, 1998 compared to the same periods in 1997 primarily from
      increased average borrowings. The following is an analysis of weighted
      average debt outstanding and interest rates for the three and six months
      ended June 30 (dollars in thousands).

<TABLE>
<CAPTION>
                                                          Six Months Ended                             Three Months Ended
                                                                 June 30,                                      June 30,
                                                     -------------------------------               -------------------------------
                                                       1998                   1997                   1998                   1997
                                                     --------               --------               --------               --------
<S>                                                  <C>                    <C>                    <C>                    <C>     
         Weighted Average
              Debt Outstanding
                  Fixed Rate                         $380,928               $219,415               $391,239               $220,764
                  Variable Rate                        69,943                 76,032                 78,404                 69,600
                                                     --------               --------               --------               --------
                    Total                            $450,871               $295,447               $469,643               $290,364
                                                     ========               ========               ========               ========

         Weighted Average
               Interest Rates
                  Fixed Rate                             7.72%                  7.74%                  7.66%                  7.70%
                  Variable Rate                          6.80%                  6.62%                  6.81%                  6.62%
</TABLE>

      Weighted average fixed rate debt increased approximately $162 million for
      the six months ended June 30, 1998 compared to the same period in 1997
      primarily due to mortgages which were assumed with the acquisitions of
      apartment communities.

                                       15


<PAGE>


B.    Results of Operations:- Continued
      ----------------------

      Costs associated with Advisor Transaction were incurred in 1997 as the
      Company achieved the $11.00 share price benchmark and issued $1.2 million
      of Operating Partnership Units.

      Depreciation and amortization increased for the three and six month
      periods ended June 30, 1998 compared to the same periods in 1997 due to an
      increased property asset base.

      Amortization of acquired workforce and intangible assets associated with
      the Advisor Transaction in 1996 and Property Manager Transaction in 1997
      increased $2.8 million for the three month period ended June 30, 1998 and
      $4.6 million for the six month period ended June 30, 1998 compared to the
      same periods in 1997.

      Gains on sales of assets increased $803,000 for the three month period
      ended June 30, 1998 primarily due to the sale of one parcel of land in
      May, 1998 and decreased $5.1 million for the six month period ended June
      30, 1998 compared to the same period in 1997 as the gain on the sale of a
      multifamily asset in 1997 exceeded the gains on the sales of three retail
      assets and one parcel of land sold in 1998. The carrying values of the
      Company's retail assets were adjusted in 1997 to reflect their estimated
      market values.

      Extraordinary items represent costs associated with the retirement of
      debt.

C.    Funds from Operations (FFO):
      ----------------------------

      Industry analysts generally consider Funds from Operations, FFO, to be an
      appropriate measure of the performance of an equity REIT because, along
      with cash flows from operating activities, financing activities and
      investing activities, it provides investors with an understanding of the
      ability of the Company to incur and service debt and make capital
      expenditures. However, FFO should not be considered by the reader as a
      substitute to net income as an indicator of the Company's operating
      performance or to cash flows as a measure of liquidity. The Company
      believes that in order to facilitate a clear understanding of the
      operating results of the Company, FFO should be analyzed in conjunction
      with net income as presented in the Consolidated Financial Statements and
      information presented elsewhere. FFO is determined in accordance with a
      resolution adopted by the Board of Governors of the National Association
      of Real Estate Investment Trusts, and is defined as net income (loss)
      (computed in accordance with generally accepted accounting principles),
      excluding gains (or losses) from debt restructuring and sales of property,
      plus depreciation and amortization on real estate assets, and after
      adjustments for unconsolidated partnerships and joint ventures. The
      methodology used by the Company when calculating FFO may differ from that
      of other equity REIT's and, therefore, may not be comparable to such other
      REIT's. In addition, FFO does not represent amounts available for
      management's discretionary use because of needed capital replacement or
      expansion, debt service obligations or other commitments. FFO per share is
      calculated using weighted average Shares and Operating Partnership Units
      for the periods presented as follows:

<TABLE>
<CAPTION>
                                                     Three Months Ended June 30,                 Six Months Ended June 30,
                                                    -------------------------------              --------------------------------
                                                       1998                 1997                   1998                 1997
                                                    -----------          ----------              -----------          -----------
<S>                                                 <C>                 <C>                      <C>                  <C>        
       Loss from operations before
         joint venture income (loss),
         gains on sales of assets,
         minority interest and
         extraordinary items                        $(2,195,408)         $ (745,496)             $(3,859,413)         $(3,247,224)
       Joint venture net operating
         income                                           6,452             532,478                   82,018            1,408,817
       Amortization of
         intangible assets                            3,258,048             978,295                6,516,097            1,526,457
       Costs associated with
         Advisor Transaction                                 --                  --                       --            1,200,000
       Depreciation                                  13,555,484           7,897,865               26,005,184           15,562,072
       Income allocated to
         preferred shareholders                      (1,556,669)                 --               (3,096,232)                  --
                                                    -----------         -----------              -----------          -----------
       Funds from Operations (basic)                $13,067,907         $ 8,663,142              $25,647,654          $16,450,122
                                                    ===========         ===========              ===========          ===========
</TABLE>

                                       16

<PAGE>


C.    Funds from Operations:- Continued
      ----------------------

<TABLE>
<CAPTION>
                                                     Three Months Ended June 30,                 Six Months Ended June 30,
                                                     -------------------------------            --------------------------------
                                                        1998                 1997                   1998                 1997
                                                    -----------          -----------            -----------          -----------
<S>                                                  <C>                  <C>                    <C>                  <C>       
      Weighted Average (basic):
         Shares                                      36,738,176           25,480,709             36,677,369           25,450,743
         Units                                        8,932,804            6,004,702              8,479,125            5,401,699
                                                    -----------          -----------            -----------          -----------
                                                     45,670,980           31,485,411             45,156,494           30,852,442
                                                    ===========          ===========            ===========          ===========

      Funds from Operations (diluted)
         (Note 1)                                   $14,624,577          $ 8,663,142            $28,743,886          $16,450,122
                                                    ===========          ===========            ===========          ===========

      Weighted Average (diluted)
         (Note 1):
           Shares                                    42,560,863           25,480,709             42,497,417           25,502,488
           Units                                      9,641,142            6,154,702              9,181,993            5,551,699
                                                    -----------          -----------            -----------          -----------
                                                     52,202,005           31,635,411             51,679,410           31,054,187
                                                    ===========          ===========            ===========          ===========

      Cash flows provided by (used for):
         Operating activities                        21,689,751           11,326,896             36,163,275           15,742,973
         Investing activities                       (27,101,341)           2,624,197            (78,092,857)          19,954,796
         Financing activities                         7,993,106          (11,345,216)            45,948,639          (34,482,839)
</TABLE>

      Note 1 - Funds from Operations (diluted) and weighted average shares/units
               (diluted) assume the conversion of preferred stock, stock options
               and warrants into common shares and the issuance of deferred
               Operating Partnership Units.

      Same-store Multifamily Communities
      ----------------------------------

      The Company defines same-store apartment communities as those assets that
      were owned and operated in each of the two most recent years. The Net
      Operating Income ("NOI") of the 35 communities aggregating 12,528 units
      which are considered same-store is summarized below (dollars in
      thousands).

<TABLE>
<CAPTION>
                                          Three Months Ended June 30,                       Six Months Ended June 30,
                                      ---------------------------------------         ---------------------------------------
                                        1998            1997          % Change         1998             1997          % Change
                                      --------        -------         -------         -------          -------        --------
<S>                                   <C>             <C>               <C>           <C>              <C>               <C> 
         Revenues                     $24,950         $23,772           5.0%          $49,804          $46,875           6.3%
         Expenses                       9,078           9,715          (6.6)%          19,338           19,344            .0%
                                      --------        -------                         -------          -------
           Net operating income       $15,872         $14,057          12.9%          $30,466          $27,531          10.7%
                                      ========        =======                         =======          =======
         Average monthly rent            $693            $671                            $690             $668
           per unit
         Average physical               95.1%           93.8%                           95.2%            93.0%
           Occupancy
</TABLE>

      NOI for the same-store communities increased 12.9% for the three months
      ended June 30, 1998 compared to the same period in 1997. Growth in
      same-store multifamily revenues was 5.0% for the three months ended June
      30, 1998 compared to the prior year period. Rent increases accounted for
      3.3% of the increase and the remaining revenue gain was generated from
      increased occupancy.

D.    Liquidity and Capital Resources:

      The Company's net cash with respect to investing activities decreased
      approximately $98.0 million for the six month period ended June 30, 1998
      compared to the same period in 1997 primarily due to an increase in
      investment in multifamily properties, including acquisitions, capital
      expenditures and development, of $96.4 million. The Company's net cash
      with respect to financing activities increased approximately $80.4 million
      for the six month period ended June 30, 1998 compared to the same period
      in 1997 due to advances of approximately $91.4 million under the credit
      agreements and construction loan which were partially offset by increased
      dividends and distributions of $10.8 million.

                                       17

<PAGE>


D.    Liquidity and Capital Resources: - Continued
      --------------------------------

      The Company has employed operations, debt financing, sales of assets,
      issuance of Units and issuance of preferred and common stock as the
      sources of liquidity. In 1997, the Company raised additional capital
      through a private placement of preferred stock and a public offering of
      common stock, the proceeds of which were used to acquire multifamily
      properties and to pay down variable rate debt. In addition, since 1995,
      the Company has issued Units for the acquisition of 39 multifamily
      communities and has raised approximately $78.6 million of private equity.
      Operating cash flows are earmarked for the payment of dividends as well as
      capital expenditures of a recurring nature. Debt financing, proceeds from
      asset sales and equity offerings have been used to finance the
      acquisition, renovation, rehabilitation and development of apartment
      communities.

      In each of the previous three years, the Company has paid between 84% and
      88% of FFO in dividends, retaining the rest for recurring capital
      expenditures and working capital. The Company expects to increase both FFO
      and dividends in the future but will strive to gradually reduce the payout
      ratio so as to utilize some internally generated funds for growth. On
      August 6, 1998, the Board approved a dividend of $.2425 per share payable
      on November 15, 1998 to the shareholders of record on November 1, 1998.

      The Company has a policy to maintain leverage at or below 50% of the
      reasonably estimated value of assets. By employing moderate leverage
      ratios, the Company expects it can continue to generate sufficient cash
      flows to operate its business as well as sustain dividends to
      shareholders.

      The Company conservatively manages both interest rate risk and maturity
      risk. Through the use of a swap, the Company has hedged interest rate risk
      on 34% of its outstanding variable rate debt as of June 30, 1998.
      Additionally, the Company has spread its maturities on long-term debt and
      has weighted average maturities of approximately 14.5 years.

      The Company will utilize equity capital, whether publicly or privately
      raised, when the Company identifies the opportunities to invest the
      proceeds in assets that the Company expects would increase shareholder
      returns.

      The Company has adequate sources of liquidity to meet its current cash
      flow requirements, including dividends and debt service. The Company
      currently has sufficient unadvanced commitments under credit facilities to
      fund ongoing renovation, rehabilitation and development activities.

E.    Business Conditions/Risks:
      --------------------------

      The Company believes that favorable economic conditions exist in
      substantially all of its real estate markets. For the Company's same-store
      apartment communities, physical occupancy was 95.1% as of June 30, 1998
      which generally represents current market occupancies. In addition, the
      Company has generated competitive rental rates at its properties. The
      Company expects to produce consistent performance from its real estate
      assets; however, no assurances can be made in this regard.

      The Company's real estate investments are subject to some seasonal
      fluctuations resulting from changes in utility consumption and seasonal
      maintenance expenditures. Future performance of the Company may be
      impacted by unpredictable factors which include general and local economic
      and real estate market conditions, variable interest rates, environmental
      concerns, energy costs, government regulations and federal and state
      income tax laws. The requirements for compliance with federal, state and
      local regulations to date have not had an adverse effect on the Company's
      operations, and no adverse effects are anticipated in the future.

      The Company has conducted an assessment of its core internal and external
      computer information systems and has taken the further necessary steps to
      understand the nature and extent of the work required to make its systems,
      in those situations in which the Company is required to do so, Year 2000
      compliant. The Year 2000 compliance issue concerns the inability of
      computerized information systems to accurately calculate, store or use a
      date after 1999. This could result in a system failure or miscalculations
      causing disruptions of operations. The Year 2000 issue affects virtually
      all companies and all organizations.


                                       18

<PAGE>


E.    Business Conditions/Risks: - Continued
      --------------------------

      In this regard, the Company, with certain affiliates of a director, began
      a computer systems project in 1997 to significantly upgrade its existing
      hardware and software. The Company completed the testing and conversion of
      the financial accounting and property operating systems in February, 1998.
      As a result, the Company has generated operating efficiencies and has
      remedied the programming issues associated with the Year 2000. The Company
      incurred hardware costs as well as consulting and other expenses related
      to infrastructure and facilities enhancements necessary to complete the
      upgrade and prepare for the Year 2000. The Company's share of the cost of
      the systems conversion was approximately $600,000 and has been capitalized
      and is being amortized over five years. The Company is in the process of
      evaluating the potential adverse impact that could result from the failure
      of material third-party service providers (including but not limited to
      its banks and telecommunications providers) and significant vendors to be
      Year 2000 compliant. No estimate can be made at this time as to the impact
      of the readiness of such third parties.

      The Company is also involved in certain legal actions and claims in the
      ordinary course of its business. It is the opinion of management and its
      legal counsel, that such litigation and claims should be resolved without
      material effect on the Company's financial position.

F.    Recently Issued Accounting Standards
      ------------------------------------

      Financial Accounting Standards Board Statement No. 129 ("FAS 129")
      "Disclosure of Information about Capital Structure" is effective for
      financial statements issued for periods ending after December 31, 1997.
      FAS 129 establishes standards for disclosure of information about
      securities, liquidation preference of preferred stock and redeemable
      stock. Financial Accounting Standards Board Statement No. 130 ("FAS 130")
      "Reporting Comprehensive Income" is effective for fiscal years beginning
      after December 31, 1997, although earlier application is permitted. FAS
      130 establishes standards for reporting and display of comprehensive
      income and its components in financial statements. Financial Accounting
      Standards Board Statement No. 131 ("FAS 131") "Disclosures about Segments
      of an Enterprise and Related Information" establishes standards for
      disclosing measures for profit or loss and total assets for each
      reportable segment. FAS 131 is effective for fiscal years beginning after
      December 15, 1997. Financial Accounting Standards Board Statement No. 132
      ("FAS 132") "Employers' Capital Disclosures about Pensions and Other
      Postretirement Benefits" is effective for fiscal years beginning after
      December 15, 1997, although earlier application is encouraged. FAS 132
      establishes standards related to the disclosure requirements for pensions
      and other postretirement benefits. Financial Accounting Standards Board
      Statement No. 133 ("FAS 133") "Accounting for Derivatives" is effective
      for fiscal years beginning after December 15, 1997. FAS 133 establishes
      standards related to the accounting and disclosure requirements of
      derivative financial instruments. Statement of Position 97-1 ("SOP 97-1")
      "Accounting by Participating Mortgage Loan Borrowers" is effective for
      fiscal years beginning after June 30, 1998. SOP 97-1 establishes standards
      related to the accounting and disclosure requirements of participating
      mortgage loans by borrowers.

      Effective March 19, 1998, the Company has adopted the Emerging Issues Task
      Force ruling 97-11 ("EITF 97-11") entitled "Accounting for Real Estate
      Property Acquisitions". EITF 97-11 provides that real estate companies
      must expense, as incurred, the internal costs of identifying and acquiring
      operating property.

      The Company does not believe that the implementation of FAS 129, FAS 130,
      FAS 131, FAS 132, FAS 133, SOP 97-1 or EITF 97-11 will have a material
      impact on the Company's financial statements.

G.    Forward-Looking Statements
      --------------------------

      The Company's Annual Report and this Form 10-Q contain forward-looking
      statements, estimates or plans within the meaning of Section 27A of the
      Securities Act of 1933, as amended (the "Securities Act"), and Section 21E
      of the Securities Exchange Act of 1934, as amended (the "Exchange Act").
      For this purpose, any statements contained herein that are not statements
      of historical fact may be deemed to be forward-looking statements. Without
      limiting the foregoing, the words "believes", "anticipates", "plans",
      "expects", and similar expressions are intended to identify
      forward-looking statements. There are a number of factors that could cause
      the Company's actual results to differ materially from those indicated by
      such forward-looking statements. These factors include the matters set
      forth under the caption "Risk Factors" in the Company's Registration
      Statement on Form S-3, which was filed with the Securities and Exchange
      Commission on

                                       19

<PAGE>

G.    Forward-Looking Statements - Continued
      --------------------------
      April 15, 1998 and which is incorporated herein by reference. Any
      statements contained in such filing shall be deemed to be superseded or
      modified for purposes of the Annual Report to the extent that a statement
      contained herein modifies or supersedes such statement. In light of the
      significant uncertainties inherent in the forward-looking statements
      included herein, the inclusion of such information should not be regarded
      as a representation by the Company or any other person that the objectives
      and plans of the Company will be achieved.

                                       20

<PAGE>


                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

                           PART II - OTHER INFORMATION
                                   ---------


Item 1.      Legal proceedings
             Response:  None

Item 2.      Change in securities
             Response:  None

Item 3.      Defaults upon senior securities
             Response:  None

Item 4.      Submission of matters to a vote of security holders
             Response:
             a) Annual Meeting, May 21, 1998
             b) N/A
             c) Election of Three Directors:
                  Terrance R. Ahern - Votes cast for 35,973,416, Votes
                    withheld 325,498
                  E. Robert Roskind - Votes cast for 36,092,082, Votes
                    withheld 206,839
                  Arthur P. Solomon - Votes cast for 36,084,720, Votes
                    withheld 214,200
                Approval of the Company's Amended and Restated Stock Option
                  Plan - Votes cast for 31,072,111, Votes against 4,485,260,
                  Votes abstained 741,514
             d) N/A

Item 5.      Other information
             Response:  Proxy deadlines for shareholder proposals +

Item 6.      Exhibits and reports on Form 8-K:
             Exhibits:
             27.1 Financial Data Schedule - June 30, 1998 +
             27.2 Financial Data Schedule - June 30, 1997 +
             99.1 Documents incorporated by reference - "Risk Factors" from the
                  Company's Registration Statement on Form S-3 which was filed
                  with the SEC on April 15, 1998 +


<TABLE>
<CAPTION>
             Reports on Form 8-K
             -------------------
             Date                         Event Reported                       Financial Statements
             ----                         --------------                       --------------------
<S>                                       <C>                                  <C>
             May 26, 1998                 Engagement of two investment                    No
                                          banking firms related to the
                                          evaluation of strategic
                                          alternatives
</TABLE>


             + Filed herein.

                                       21

<PAGE>

                                    SIGNATURE
                                    ---------

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


                               Berkshire Realty Company, Inc.
                               ------------------------------
                                      (Registrant)



                               BY: /s/Marianne Pritchard
                                   ---------------------------------------------
                                   Marianne Pritchard, Executive Vice President
                                   and Chief Financial Officer of
                                   Berkshire Realty Company, Inc.



      DATE: August 14, 1998

                                       22



                                  RISK FACTORS

     An investment in the Common Stock involves various risks. Prospective
investors should carefully consider the following information in conjunction
with the other information contained in this Prospectus before making an
investment decision regarding the Common Stock.

 Development and Acquisition Risks

     Acquisition Risks. The Company is evaluating many potential acquisitions,
the process of which involves costs which are non-recoverable. There can be no
assurance that properties which are acquired will perform in accordance with
expectations or that cost estimates for improvements to the acquired properties
in order to bring them up to the Company's standards will be accurate. In
connection with acquisitions in which the sellers received units of limited
partnership interest in the Operating Partnership, which are exchangeable on a
one-for-one basis for shares of Common Stock, or at the option of the Company
for cash (the "Units"), the Company has agreed to certain restrictions on its
ability to sell (subject to like-kind exchanges), refinance or pay down
indebtedness (subject to refinancing on terms which would not affect the tax
basis of such Unit recipient(s)) on such properties for various periods of time
extending beyond a year. These restrictions may impair the ability of the
Company to take actions during the period such restrictions apply that would
otherwise be in the best interests of the Company's shareholders and therefore,
may have an adverse effect on the Company's results of operations, financial
condition and ability to make expected distributions to shareholders. The
Company anticipates that it may agree to similar restrictions in connection with
future acquisitions.

     Development Risks. The Company also intends to continue the development and
expansion of apartment communities in accordance with the Company's development
and underwriting policies as opportunities arise in the future. Risks associated
with such development and construction activities include the following: the
Company may abandon development opportunities after expending resources to
determine a project's feasibility; construction costs of a project may exceed
original estimates; occupancy rates and rents at a newly completed property may
not be sufficient to make the properties profitable; financing may not be
available on favorable terms for development of a property; and construction and
lease-up may not be completed on schedule, resulting in increased debt service
expense and construction costs. Development activities are also subject to risks
relating to the inability to obtain, or delays in obtaining, all necessary
zoning, land-use, building, occupancy, and other required governmental permits
and authorizations. If any of the foregoing occurs, the Company's results of
operations, financial condition and ability to make expected distributions to
shareholders could be adversely affected. In addition, new development
activities, regardless of whether or not they are ultimately successful,
typically require a substantial portion of management's time and attention.

     Further, the Company anticipates that future development will be financed,
in whole or in part, through additional equity offerings or through the
Company's lines of credit or other forms of secured or unsecured construction
financing that will result in the risk that, upon completion of construction,
permanent financing for newly developed properties may not be available or may
be available only on disadvantageous terms.

     Risks Associated with Growth. The Company is currently experiencing a
period of rapid growth. During the period from January 1, 1997 through December
31, 1997 the Company acquired approximately 31 apartment communities containing
an aggregate of approximately 6,600 units. The integration of the recent
acquisitions into existing management and operating structures presents a
management challenge. Although the Company believes it has sufficient management
depth to lead the Company through this period of rapid growth, there can be no
assurance that the Company will be able to assimilate these recent acquisitions
or any further acquisitions into its portfolio without certain operating
disruptions and unanticipated costs. The failure to successfully integrate
acquisitions could have an adverse effect on the Company's results of
operations, financial conditions and its ability to pay expected distributions
to shareholders.

Vote Regarding Continuation of the Company

     In 1991, when the Company commenced operations, the Company granted the
shareholders the right to vote on its continued existence after a period of
approximately seven and one-half years of operations. Therefore, the Restated
Certificate of Incorporation of the Company, as amended (the "Certificate")
requires that the Board of Directors of the Company prepare and submit to the
shareholders on or before December 31, 1998 a proposal to liquidate the
Company's assets and distribute the net proceeds of such liquidation. The
liquidation proposal will become effective only if

<PAGE>

approved by shareholders holding a majority of the shares then outstanding. If
the Company were liquidated, there would be no assurance that the proceeds of
the liquidation per share would equal the price paid by a shareholder or the
market value of such a share at any particular time. In the event the Company
solicits such shareholder vote, the Company will incur costs associated with the
appraisal of the Company's real estate assets and the shareholder solicitation
regardless of the outcome of such vote.

General Real Estate Risks

     The ownership of real estate presents a variety of risks, including those
risks described below:

     General. The Company's investments generally consist of investments in
apartment communities and as such will be subject to varying degrees of risk
generally incident to the ownership and development of real property. The
underlying value of the Company's real estate investments and the Company's
financial condition and ability to make expected distributions to its
shareholders will be dependent upon its ability to operate and develop its
properties in a manner sufficient to maintain or increase revenues and to
generate sufficient income in excess of operating expenses. Income from the
properties may be adversely affected by changes in national and local economic
conditions such as oversupply of apartment units or a reduction in demand for
apartment units in the Company's markets, the attractiveness of the properties
to tenants, changes in interest rates and in the availability, cost and terms of
mortgage financings, the ongoing need for capital improvements, particularly in
older structures, changes in real estate tax rates and other operating expenses,
adverse changes in governmental rules and fiscal policies, adverse changes in
zoning laws, civil unrest, acts of God, including natural disasters (which may
result in uninsured losses), acts of war and other factors which are beyond the
control of the Company. If the Company were unable to promptly renew or relet
the leases for a significant number of apartment units, or, if the rental rates
upon such renewal or reletting were significantly lower than expected rates, the
Company's results of operations, financial condition and ability to make
expected distributions to shareholders may be adversely affected. In addition,
certain expenditures associated with each apartment community (such as real
estate taxes and maintenance costs) are generally not reduced when circumstances
cause a reduction in income from such property.

     Dependence on Primary Markets. Substantially all of the communities owned
by the Company are located in the Florida, Texas and the Mid-Atlantic and
Southeastern United States and, therefore, the Company's results of operations,
financial condition and ability to make expected distributions to shareholders
will be linked to the economic conditions in these markets as well as the market
for apartment communities generally. To the extent that these conditions affect
the market for apartment communities, they could have an adverse effect on the
Company's results of operations, financial condition and ability to make
expected distributions to shareholders.

     Regulatory Risks. Real estate is governed by a wide variety of federal,
state and local zoning, subdivision, planning, building, environmental and other
land use laws and regulations. Such laws may place significant restrictions on
the Company's ability to develop real estate or to improve real estate which -it
owns, and even unintentional violations of such laws and regulations by the
Company or its tenants may result in forced corrective action and substantial
monetary penalties. In addition. as to multifamily residential apartment
properties, various federal, state and local laws and regulations may restrict
the amount and process by which rents may increase, as well as the Company's
right to convert a property to other uses, such as condominiums or cooperatives.
Further, increases in real estate taxes and income, service or other taxes
generally are not passed through to tenants under the Company's leases and may
adversely affect the Company's results of operations, financial condition and
ability to make expected distributions to shareholders.

     Risks of Liability and Loss. The development and ownership of real estate
may result in liability to third parties, due to conditions existing on a
property which result in injury. Such liability may be uninsurable in some
circumstances or may exceed the limits of insurance maintained at typical
amounts for the type and condition of such property. In addition, real estate
may suffer a loss in value due to casualties such as fire or hurricane. Such
loss may be uninsurable in some circumstances or may exceed the limits of
insurance maintained at typical amounts for the type and condition of the
property. Real estate may also be taken, in whole or in part, by public
authorities for public purposes in eminent domain proceedings. Awards resulting
from such proceedings may not adequately compensate the Company for the value
lost.

<PAGE>

     Value and Illiquidity of Real Estate. Real estate investments are
relatively illiquid. The Company's ability to vary its portfolio in response to
changes in economic and other conditions will therefore be limited. If the
Company must sell an investment, there can be no assurance that it will be able
to dispose of the investment in the time period it desires or that the sales
price of the investment will recoup or exceed the amount of the Company's cost
for the investment. In addition, provisions of the Internal Revenue Code of
1986, as amended (the "Code"), limit the Company's ability to sell properties
held for fewer than four years, which may affect the Company's ability to sell
properties without adversely affecting returns to holders of Common Stock.
Further, if the Company were to sell such properties, such sales might adversely
affect the Company's ability to maintain its qualification as a REIT under the
Code.

     Potential Adverse Effect on Results of Operations Due to Operating Risks.
The Company's properties are subject to operating risks common to real estate in
general, any and all of which may adversely affect occupancy or rental rates.
The Company's properties are subject to increases in operating expenses such as
cleaning, electricity, heating, ventilation and air conditioning, elevator
repair and maintenance; insurance and administrative costs; and other general
costs associated with security, landscaping, repairs and maintenance. The
Company's tenants in its retail properties generally are obligated to pay these
escalating costs, although there can be no assurance that tenants will agree to
pay such costs upon renewal or that new tenants will agree to pay such costs. In
the case of apartment communities, the Company must bear such increased
expenses. If operating expenses increase, the local rental market may limit the
extent to which rents may be increased to meet such increased expenses without
decreasing occupancy rates. While the Company implements cost-saving incentive
measures at each of its properties, if any of the foregoing occurs, the
Company's results of operations, financial condition and its ability to pay
distributions to shareholders could be adversely affected.

     Competition. All of the Company's properties are located in developed areas
that include other multifamily residential properties. The number of competitive
properties in a particular area could have a material effect on the Company's
ability to lease apartment units at its current or newly acquired properties and
on the rents charged at the such properties. The Company may be competing with
other entities that have greater resources than the Company and whose executives
have more experience than the Company's officers and directors. In addition,
other forms of housing, including manufactured housing community properties and
single-family housing provide alternatives to potential residents of multifamily
residential properties.

     Cost of Compliance with Americans with Disabilities Act. All of the
Company's properties are subject to the Americans with Disabilities Act (the
"ADA"). The ADA sets forth compliance requirements for "public accommodations"
and "commercial facilities." The ADA requires that facilities, including leasing
offices, open to the general public be made accessible to people with
disabilities. Individual apartment units are not considered "public
accommodations" for purposes of the ADA. Compliance with the ADA requirements
could require removal of access barriers and other capital improvements to the
public areas of the Company's properties. Noncompliance could result in
imposition of fines by the U.S. government or an award of damages to private
litigants. The Company does not believe that any material changes to the
properties are currently required by the ADA. If changes are subsequently
required involving material expenditures, the Company's results of operation,
financial condition and ability to make expected distributions to shareholders
could be adversely affected.

     Uninsured Loss. The Company maintains comprehensive liability, fire, flood
(where appropriate), extended coverage and rental loss insurance with respect to
the Company's properties with policy specifications, limits and deductibles
customarily carried for similar properties. Certain types of losses, however,
may be either uninsurable or not economically insurable, such as losses due to
earthquakes, riots or acts of war. Should an uninsured loss occur, the Company
could lose both its investment in and anticipated profits and cash flow from a
property.

     Affordable Housing Laws. Certain of the apartment communities owned by the
Company may be in the future, subject to Federal, state and local statutes or
other restrictions requiring that a percentage of apartments be made available
to residents satisfying certain income requirements. These laws and obligations,
as well as any changes thereto making it more difficult to meet such
requirements, or a reduction in or elimination of certain financing advantages
available in some instances to persons satisfying such requirements could
adversely affect the Company's profitability and its development and acquisition
projects in the future.

<PAGE>

     Risks of Joint Ventures. The investment by the Company in a joint venture
partnership which owns properties, instead of investing directly in the
properties itself, may, under certain circumstances, involve risks which would
not otherwise be present. For example, the Company's joint venture partner may
experience financial difficulties and such partner may at any time have economic
or business interests or goals which are inconsistent with the business
interests and goals of the Company or contrary to the Company's policies or
objectives. Actions by (or litigation involving) such a partner might have the
result of subjecting the property owned by the joint venture to liabilities in
excess of those contemplated by the terms of the joint venture agreement. In
addition, there is a risk of impasse between the parties since either party may
disagree with a proposed transaction involving the property owned by the joint
venture and impede any proposed action. The Company may own additional
properties through joint venture partnerships between the Company and the
sellers of the properties or other third party partners.

Risk of Adverse Effect on Company from Debt Servicing and Refinancing, Financial
Covenants, Absence of Limitations on Debt, and Increases in Interest Rates

     General. If the Company were unable to refinance its indebtedness on
acceptable terms, or at all, the Company might be forced to dispose of one or
more of its properties on disadvantageous terms, which might result in losses to
the Company and might adversely affect the Company's results of operations,
financial condition and ability to make expected distributions to shareholders.
If interest rates or other factors at the time of the refinancing result in
higher interest rates upon refinancing, the Company's interest expense would
increase, which would adversely affect the Company's results of operations,
financial condition and ability to make expected distributions to shareholders.
Furthermore, if a property is mortgaged to secure payment of indebtedness and
the Company is unable to meet mortgage payments, the mortgagee could foreclose
upon the property, appoint a receiver and receive an assignment of rents and
leases or pursue other remedies, all with a consequent loss of income and asset
value to the Company. Foreclosures could also create taxable income without
accompanying cash proceeds, thereby reducing the Company's cash available for
distribution and hindering the Company's ability to meet the REIT distribution
requirements of the Code. The Company is subject to risks normally associated
with debt financing including the possibility that the Company will have
insufficient cash flow to meet required principal and interest payments, be
unable to satisfy financial covenants in its debt financing agreements, existing
indebtedness (which in most cases will not be fully amortized at maturity), or
secure favorable refinancing terms. Additionally, in connection with the
acquisition of certain properties in exchange for Units, the Company has agreed
to maintain certain levels of nonrecourse debt on the properties in order to
minimize the tax consequences of these acquisitions to the Unit recipients.

     Absence of Debt Limitation. The Company currently has a policy of incurring
debt only if upon such incurrence the ratio of the Company's debt to the value
of its assets would be 50% or less. Although the Company has adopted this
policy, the Organizational Documents (as defined herein) do not contain any
limitation on the amount of indebtedness the Company may incur. Accordingly, the
Board of Directors could alter or eliminate this policy and would do so, for
example, if it were necessary in order for the Company to continue to qualify as
a REIT.

     Debt Servicing and Financing. The Company anticipates that only a small
portion of the principal of the Company's mortgage indebtedness will be repaid
prior to maturity. However, if the Company does not have funds sufficient to
repay such indebtedness at maturity, the Company may need to refinance
indebtedness through additional debt financing or equity offerings. If the
Company is unable to refinance this indebtedness on acceptable terms, the
Company may be forced to dispose of properties upon disadvantageous terms, which
could result in losses to the Company and adversely affect the amount of cash
available for distribution to shareholders. If prevailing interest rates or
general economic conditions result in higher interest rates at a time when the
Company must refinance its indebtedness, the Company's interest expense would
increase, which would adversely affect the Company's results of operations,
financial condition and its ability to pay expected distributions to
shareholders. Further, if any of the Company's properties are mortgaged to
secure payment of indebtedness and the Company is unable to meet mortgage
payments, the mortgagee could foreclose or otherwise transfer the property, with
a consequent loss of income and asset value to the Company. Even with respect to
nonrecourse indebtedness, the lender may have the right to recover deficiencies
from the Company in certain circumstances, including fraud and environmental
liabilities.

     Increase in Market Interest Rates on Variable Interest Rates. Outstanding
advances under the Company's credit facilities bear interest at a variable rate.
The Company may incur additional variable rate indebtedness in the future.
Accordingly, increases in interest rates could increase the Company's interest
expense, which could adversely affect the Company's results of operations,
financial condition and its ability to pay expected distributions to
shareholders. An increase in interest expense could also cause the Company to be
in default under certain covenants of the credit facilities.

<PAGE>

Potential Environmental Liability

     Under various Federal, state and local environmental laws, ordinances and
regulations, an owner or operator of real estate may be liable for the costs of
removal or remediation of certain hazardous or toxic substances on such
property. These laws often impose environmental liability without regard to
whether the owner or operator knew of, or was responsible for, the presence of
such hazardous or toxic substances. The presence of such substances, or the
failure to properly remediate such substances, may adversely affect the owner's
or operator's ability to sell or rent the property or to borrow using the
property as collateral. Persons who arrange for the disposal or treatment of
hazardous or toxic substances may also be liable for the costs of removal or
remediation of such substances at a disposal or treatment facility, whether or
not such facility is owned or operated by such person. Certain third parties may
seek recovery from owners or operators of such properties or persons who
arranged for the disposal or treatment of hazardous or toxic substances and,
therefore, are potentially liable for removal or remediation costs, as well as
certain other related costs, including governmental fines and injuries to
persons and property.

     All of the properties have been the subject of a Phase I or similar
environmental assessment (which involves general inspections without soil
sampling or ground water analysis and generally without radon testing) completed
by qualified independent environmental consultant companies. These environmental
assessments have not revealed any environmental liability that would have a
material adverse effect on the Company's results of operations, financial
condition and ability to make expected distributions to shareholders, and the
Company is not aware of any such environmental liability.

Dilution

     The interest of the Company's shareholders may be subject to dilution in
the future since the Company has the ability to raise additional equity by
offering shares for sale. The authorized but unissued capital stock of the
Company (including additional authorized preferred stock, senior to the Common
Stock) may be issued for any corporate purpose, including acquisitions of other
entities which invest in or hold real estate investments, issuances of
additional Common Stock pursuant to the Company's Stock Option Plan and
issuances which would make more difficult, and therefore less likely, changes in
control of the Company. Any such issuance of additional stock could have the
effect of diluting the earnings per share, book value per share, voting power of
existing shares of Common Stock and ownership of persons seeking to obtain
control of the Company. See "-- Anti-Takeover Provisions." The issue by the
Operating Partnership of additional Units redeemable for shares of Common Stock
in exchange for real property or other assets may also have a substantially
similar dilutive effect.

     The Company also has two types of outstanding securities convertible into
Common Stock, Warrants ("Warrants") and Series 1997-A Convertible Preferred
Stock ("Series 1997-A Preferred"). The conversion price of the Series 1997-A
Preferred is subject to adjustment in certain events to provide anti-dilution
protection to the holders of such stock. See "Description of the Capital Stock
of the Company -- Preferred Stock." During the term of the Warrants, the holders
thereof are given an opportunity to profit from a rise in the market price of
the Common Stock, with a resulting dilution of the interest of the existing
shareholders. Thus, the terms upon which the Company may obtain additional
financing during that period may be adversely affected. The holders of Warrants
might be expected to exercise their rights to acquire Common Stock at a time
when the Company would, in all likelihood, be able to obtain needed capital
through a new offering of securities on terms more favorable than those provided
by these outstanding securities. In the event that such holders exercise these
rights to acquire shares of Common Stock at such time, the net tangible book
value per share of the Common Stock might be subject to dilution. See
"Description of the Capital Stock of the Company -- Warrants."

Anti-Takeover Provisions

     In order to facilitate compliance with REIT requirements for tax purposes,
the Company's Certificate and By-Laws, as amended (collectively, the
"Organizational Documents") place restrictions on the accumulation of shares in
excess of 9.8 % of the number of outstanding shares of Common Stock, subject to
certain exceptions permitted with the approval of the Board of Directors to
allow (i) underwritten offerings, or (ii) the sale of equity securities in
circumstances where the Board of Directors determines the Company's REIT federal
tax status will not be jeopardized. The ten million shares of Common Stock
issued in an underwritten public offering on November 10, 1997 and the Series
1997-A Preferred were issued respectively pursuant to such exceptions. Certain
additional provisions restrict the shareholders' ability to nominate candidates
for election as Directors and to alter, amend and adopt provisions inconsistent
with, or to repeal certain provisions of, the Organizational Documents.

<PAGE>

     The Company's Organizational Documents contain certain provisions which may
discourage a change in control of the Company. In particular, under the
Company's Certificate, the election of Directors is staggered such that
approximately one-third of the Directors are elected to three-year terms each
year and a supermajority vote is required in order to amend those portions of
the Organizational Documents which concern (1) the definition of
"supermajority"; (2) the requirements for amending the Organizational Documents;
(3) the requirements regarding Excess Share ownership (i.e., ownership of shares
in excess of 9.8% of the outstanding shares of Common Stock as described
below); (4) the actions which require a supermajority vote; and (5) the
requirements regarding business combinations. The Company is subject to Section
203 of the Delaware General Corporation Law, which restricts business
combinations between the Company and its shareholders. The foregoing
restrictions on ownership and transferability may have the effect of delaying,
deferring or preventing a transaction or change in control of the Company that
might involve a premium price for the shares of Common Stock or that otherwise
might be in the best interest of the Company's shareholders.

     The Company has an authorized class of 60,000,000 shares of preferred
stock. Currently the Company has approximately 2.7 million shares of its 1997
Series-A Preferred outstanding. The remaining 57.3 million shares may be issued
by the Board of Directors on such terms and with such rights, preferences and
designations as the Board may determine. Issuance of such preferred stock,
depending on the rights, preferences, and designations thereof, may have the
effect of delaying, deterring, or preventing a change in control of the Company.

Tax Risks

     Risk of Termination of REIT Status. The Company was organized and intends
to continue to conduct its operations to enable it to qualify as a REIT under
the Code. To maintain its status as a REIT, the Company must continually meet
certain criteria concerning, among other things, its Common Stock ownership, the
nature of its assets, the sources of its income, and the amount of its
distributions to shareholders. If the Company fails to qualify, the Company
would be taxed on its income at regular corporate tax rates. The payment of such
tax by the Company would substantially reduce the funds available for
distribution to shareholders or for reinvestment and, to the extent that
distributions had been made in anticipation of the Company's qualification as a
REIT, the Company might be required to borrow additional funds or to liquidate
certain of its investments in order to pay the applicable tax. Moreover, should
the Company's election to be taxed as a REIT be terminated, the Company may not
be able to elect to be treated as a REIT for the following five-year period. The
Company also might be required to borrow funds or to liquidate certain of its
investments to maintain REIT status. See "Federal Income Tax Considerations."

     REIT Minimum Distribution Requirements; Possible Incurrence of Additional
Debt. In order to qualify as a REIT, the Company generally will be required each
year to distribute to its shareholders at least 95% of its net taxable income
(excluding any net capital gain). In addition, the Company will be subject to a
4% nondeductible excise tax on the amount, if any, by which certain
distributions paid by it with respect to any calendar year are less than the sum
of (i) 85% of its ordinary income for that year, (ii) 95% of its capital gain
net income for that year, and (iii) 100% of its undistributed taxable income
from prior years.

     The Company intends to make distributions to its shareholders to comply
with the 95% distribution requirement and to avoid the nondeductible excise
tax. The Company's income will consist primarily of its share of the income of
the Operating Partnership, and the cash available for distribution by the
Company to its shareholders will consist of its share of cash distributions from
the Operating Partnership. Differences in timing between (i) the actual receipt
of income and actual payment of deductible expenses and (ii) the inclusion of
such income and deduction of such expenses in arriving at taxable income of the
Company could require the Company, through the Operating Partnership, to borrow
funds on a short-term basis to meet the 95% distribution requirement and to
avoid the nondeductible excise tax. The requirement to distribute a substantial
portion of the Company's net taxable income could cause the Company to
distribute amounts that otherwise would be spent on future acquisitions,
unanticipated capital expenditures or repayment of debt, which would require the
Company to borrow funds or to sell assets to fund the costs of such items.

     Failure of the Operating Partnership to be Classified as a Partnership for
Federal Income Tax Purposes; Negative Impact on REIT Status. The Company has not
requested, and does not expect to request, a ruling from the Internal Revenue
Service ("IRS") that the Operating Partnership (and each of its noncorporate
Operating Subsidiaries (as hereinafter defined)) will be classified as
partnerships for federal income tax purposes. If the IRS were to successfully
challenge the tax status of the Operating Partnership (or any noncorporate
Operating Subsidiary) as a partnership for federal income tax purposes, the
Operating Partnership (or the noncorporate Subsidiary) would be taxed as a
corporation.

<PAGE>

In such event, the Company would likely cease to qualify as a REIT for a variety
of reasons. Furthermore, the imposition of a corporate income tax on the
Operating Partnership would reduce substantially the amount of cash available
for distribution from the Operating Partnership to the Company and its
shareholders. See "Federal Income Tax Considerations -- Other Tax Consequences
- -- Effect of Tax Status of the Operating Partnership on REIT Qualification."

     Investment by Qualified Plans Poses Additional Risks. The fiduciary of a
qualified profit sharing, pension or other retirement plan should take into
consideration certain fiduciary responsibilities and the definition of "plan
assets" under ERISA and applicable Department of Labor regulations.

     Possible Changes in Tax Law. Prospective investors should recognize that
the present federal income tax treatment of an investment in the Company may be
modified, prospectively or retroactively, by legislative, judicial or
administrative action at any time. In addition to any direct effects which such
changes might have, such changes might also indirectly affect the market value
of all real estate investments, including those of the Company and,
consequently, the ability of the Company to realize its business objectives.

Dependence on Key Personnel

     The Company is dependent on the efforts of its senior executive officers.
While the Company believes that it could find replacements for these key
personnel, the loss of their services could have a temporary adverse effect on
the operations of the Company. As of January 31, 1998, the President and Chief
Executive Officer, Executive Vice President and Chief Operating Officer,
Executive Vice President and Chief Financial Officer, Executive Vice President
for Acquisitions and Chief Investment Officer, Senior Vice President of
Development and President of the Mid-Atlantic Region had entered into employment
agreements with the Company.

Risks of Mortgage Acquisitions

     The Company may acquire real estate through the acquisition of distressed
mortgage loans. In such a case, the Company would succeed to the position of the
mortgage lender with the expectation of foreclosing on the mortgaged property
and taking title to it. The Company may encounter certain legal and regulatory
obstacles to foreclosure which could delay or impede the taking of title to the
property by the Company. During the time prior to foreclosure, it is possible
that the borrower of the mortgage loan may make no mortgage payments to the
Company.

Possible Adverse Impact of Market Conditions on Market Price

     The market value of the Common Stock could be substantially affected by
general market conditions, including changes in interest rates, government
regulatory action and changes in tax laws. An increase in market interest rates
may lead purchasers of the Common Stock to demand a higher annual dividend yield
on the Common Stock, which could adversely affect the market price of the Common
Stock. Moreover, numerous other factors, such as government regulatory action
and changes in tax laws, could have a significant impact on the future market
price of the Common Stock or other securities.

<PAGE>

Item 5.  Other Information.
         ------------------

     On May 26, 1998, the Company announced that it had engaged Lazard Freres &
Co. LLC as advisor and Lehman Brothers Inc. as co-advisor to assist the Company
in the exploration and evaluation of strategic alternatives. These alternatives
include the potential sale or merger of the Company and a plan of liquidation
that the Company is required to submit to its shareholders on or before December
31, 1998. In connection with the retention of these advisors, the Company also
approved the adoption and amendment of severance and retention programs designed
to encourage the continued employment of key personnel during the exploration
and evaluation of these alternatives.

     As set forth in the Company's Proxy Statement for its 1998 Annual Meeting
of Shareholders, shareholder proposals submitted pursuant to Rule 14a-8 under
the Securities and Exchange Act of 1934, as amended (the "Exchange Act"), for
inclusion in the Company's proxy materials for its 1999 Annual Meeting of
Shareholders must be received by the Company at the principal offices of the
Company on or before December 1, 1998. In addition, the Company's By-Laws
require that the Company be given advance notice of shareholder nominations for
election to the Company's Board of Directors and of other matters which
shareholders wish to present for action at an annual meeting of shareholders
(other than matters included in the Company's Proxy Statement in accordance with
Rule 14a-8). The required notice must be made in writing to the Secretary of the
Company and delivered to, or mailed and received at, the principal executive
offices of the Company, not less than 50 days nor more than 150 days prior to
the 1999 Annual Meeting of Shareholders; provided, however, that if less than 70
days' notice or prior public disclosure of the date of the 1999 Annual Meeting
of Shareholders is given or made, such notice must be so delivered or received
(i) in the case of nominations of candidates for election to the Board of
Directors, not later than the close of business on the 10th day following the
earlier of (a) the day on which such notice of the date of the 1999 Annual
Meeting of Shareholders was mailed or (b) the day on which such public
disclosure was made and (ii) in the case of other matters to be acted upon, not
later than the close of business on the 15th day following the day on which such
notice of the 1999 Annual Meeting of Shareholders was mailed. The 1999 Annual
Meeting of Shareholders is currently expected to be held on May 13, 1999.
Assuming that this date does not change, in order to comply with the time period
set forth in the Company's By-Laws, appropriate notice would need to be provided
no earlier than December 14, 1998 and no later than March 24, 1999. The advance
notice provisions of the Company's By-Laws supersede the notice requirements
contained in recent amendments to Rule 14a-4 under the Exchange Act.


<TABLE> <S> <C>


<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from Berkshire
Realty Company's Financial Statements for the year ended June 30, 1998 and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<RESTATED> 
<CIK> 0000869446
<NAME> BERKSHIRE REALTY COMPANY
<MULTIPLIER> 1
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          JUN-30-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               JUN-30-1998
<EXCHANGE-RATE>                                      1
<CASH>                                      13,878,167
<SECURITIES>                                15,989,705<F1>
<RECEIVABLES>                               17,545,983<F2>
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                            32,784,820<F3>
<PP&E>                                     876,591,187<F4>
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                             956,789,862
<CURRENT-LIABILITIES>                       28,064,324
<BONDS>                                    491,742,245<F5>
                       87,756,831<F6>
                                          0
<COMMON>                                   353,244,123<F7>
<OTHER-SE>                                 (4,017,661)<F8>
<TOTAL-LIABILITY-AND-EQUITY>               956,789,862
<SALES>                                              0
<TOTAL-REVENUES>                            85,126,909<F9>
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                            71,818,914<F10>
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                          17,167,408
<INCOME-PRETAX>                                      0
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (3,859,413)
<DISCONTINUED>                             (2,167,373)<F11>
<EXTRAORDINARY>                                132,454<F12>
<CHANGES>                                    1,387,247<F13>
<NET-INCOME>                               (4,507,085)
<EPS-PRIMARY>                                    (.12)
<EPS-DILUTED>                                    (.12)
<FN>
<F1>Includes MBS securities, Mortgage loans and Notes receivable.
<F2>Includes escrows held.
<F3>Includes Investment in Joint Venture of 92,992; Intangible Asset and Workforce
acquired of 15,965,127 and other assets of 16,726,701.
<F4>Includes properties held less depreciation.
<F5>Includes Credit Agreements, Mortgages payable and Construction loan.
<F6>Includes Minority Interest.
<F7>Includes Preferred Stock, Common Stock, Additional Paid-In Capital and Retained
deficit.
<F8>Includes Loan receivable to Officer and Treasury Stock.
<F9>Includes all revenue of the Company.
<F10>Includes all expenses of the Company.
<F11>Includes Minority Interest income less Income allocated to preferred
shareholders and Extraordinary items.
<F12>Includes Income on Joint Venture.
<F13>Includes Gain on Sale of Properties.
</FN>
        

</TABLE>

<TABLE> <S> <C>


<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from Berkshire
Realty Company's Financial Statements for the year ended June 30, 1997 and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<CIK> 0000869446
<NAME> BERKSHIRE REALTY COMPANY
<MULTIPLIER> 1
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          JUN-30-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               JUN-30-1997
<EXCHANGE-RATE>                                      1
<CASH>                                       8,230,883
<SECURITIES>                                11,954,813<F1>
<RECEIVABLES>                               11,418,758<F2>
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                            60,170,238<F3>
<PP&E>                                     486,340,389<F4>
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                             578,115,081
<CURRENT-LIABILITIES>                       14,381,612
<BONDS>                                    291,507,432<F5>
                       57,714,929<F6>
                                          0
<COMMON>                                   217,237,515<F7>
<OTHER-SE>                                 (2,726,407)<F8>
<TOTAL-LIABILITY-AND-EQUITY>               578,115,081
<SALES>                                              0
<TOTAL-REVENUES>                            52,087,892<F9>
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                            43,849,863<F10>
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                          11,485,253
<INCOME-PRETAX>                                      0
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (3,247,224)
<DISCONTINUED>                               (478,627)<F11>
<EXTRAORDINARY>                              (507,872)<F12>
<CHANGES>                                    6,503,463<F13>
<NET-INCOME>                                 2,269,740
<EPS-PRIMARY>                                      .09
<EPS-DILUTED>                                      .09
<FN>
<F1>Includes MBS securities and Mortgage loans held.
<F2>Includes escrows held.
<F3>Includes Investment in Joint Venture of 20,537,903; Intangible Asset and
Workforce acquired of 28,997,321 and other assets of 10,635,014.
<F4>Includes properties held less depreciation.
<F5>Includes Credit Agreements, Mortgages payable and Repurchase Agreements.
<F6>Includes Minority Interest.
<F7>Includes Common Stock, Additional Paid-In Capital and Retained Deficit.
<F8>Includes Treasury Stock and Loan receivable to officer.
<F9>Includes all revenues of the Company.
<F10>Includes all expenses of the Company.
<F11>Includes Minority Interest income.
<F12>Includes Loss on Joint Venture.
<F13>Includes Gain on Sale of Properties.
</FN>
        

</TABLE>


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