BERKSHIRE REALTY CO INC /DE
PRER14A, 1999-08-17
REAL ESTATE INVESTMENT TRUSTS
Previous: ITEQ INC, SC 13D, 1999-08-17
Next: BERKSHIRE REALTY CO INC /DE, SC 13E3/A, 1999-08-17



<PAGE>




                            SCHEDULE 14A INFORMATION

PROXY STATEMENT PURSUANT TO SECTION 14(a) OF THE SECURITIES
EXCHANGE ACT OF 1934 (AMENDMENT NO. 1)

Filed by the Registrant   [X]

Filed by a Party other than the Registrant   [_]

Check the appropriate box:

[X]   Preliminary Proxy Statement       [ ]  Confidential, for Use of the
                                             Commission Only (as permitted by
                                             Rule 14a-6(e)(2))

[_]   Definitive Proxy Statement

[_]   Definitive Additional Materials

[_]   Soliciting Material Pursuant to Rule 14a-11(c) or Rule 14a-12

                         Berkshire Realty Company, Inc.
 ------------------------------------------------------------------------------
                (Name of Registrant as Specified In Its Charter)

- ------------------------------------------------------------------------------
    (Name of Person(s) Filing Proxy Statement, if other than the Registrant)

Payment of Filing Fee (check the appropriate box):

[_]   No fee required.

[X]   Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.

      (1)   Title of each class of securities to which transaction applies:

            Common Stock, $0.01 par value per share

            Series 1997-A Convertible Preferred Stock, $0.01 par value
            per share ("Preferred Stock")
   ---------------------------------------------------------------------------
<PAGE>

      (2)   Aggregate number of securities to which transaction applies:


            37,360,361 shares of Common Stock
              2,737,000 shares of Preferred Stock


   ---------------------------------------------------------------------------
      (3)   Per unit price or other underlying value of transaction computed
            pursuant to Exchange Act Rule 0-11 (Set forth the amount on which
            the filing fee is calculated and state how it was determined):

            In accordance with Rule 0-11(c), the fee was calculated to be
            one-fiftieth of one percent of the aggregate of the cash and value
            of securities and other property to be distributed to the
            stockholders of Berkshire Realty Company, Inc.

            $12.25 per share of Common Stock
            $28.75 per share of Preferred Stock
   ---------------------------------------------------------------------------


      (4)   Proposed maximum aggregate value of transaction:  $536,353,172

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


      (5)   Total fee paid:   $107,271

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

[ ]   Fee paid previously with preliminary materials.

[X]   Check box if any part of the fee is offset as provided by Exchange Act
      Rule 0-11(a)(2) and identify the filing for which the offsetting fee was
      paid previously. Identify the previous filing by registration statement
      number, or the form or schedule and the date of its filing.

      (1)   Amount Previously Paid:  $105,787

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

      (2)   Form, Schedule of Registration Statement No.: Preliminary Proxy
            Statement

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

      (3)   Filing Party: Berkshire Realty Company, Inc.

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

      (4)   Date Filed: June 23, 1999
   ---------------------------------------------------------------------------

<PAGE>

                                          ___________ __, 1999

Dear Fellow Stockholder:

      You are cordially invited to attend the Special Meeting of Stockholders of
Berkshire Realty Company, Inc. (the "Company"), to be held on _______________,
1999 at 10:00 a.m. at [_____________________________], Boston, Massachusetts
(the "Special Meeting").

      At the Special Meeting, you will be asked to vote on a transaction which
will be structured as the merger of BRI Acquisition, LLC, a Delaware limited
liability company (the "Acquiror"), with and into the Company or, alternatively,
the merger of the Company with and into Berkshire Realty Holdings, L.P., the
parent of the Acquiror and a Delaware limited partnership (the "Parent").


      If the merger is consummated, you will have the right to receive $12.25 in
cash for each share of common stock that you own and $28.75 (together with 115%
of accrued dividends) in cash for each share of preferred stock that you own
(unless you exercise your statutory appraisal rights). The $12.25 per share of
common stock represents a premium of approximately 28.4% to the average closing
price of the common stock on the New York Stock Exchange of $9.54 over the
30-day period prior to March 4, 1999, the day the Parent (through an affiliate)
publicly disclosed its initial cash offer of $11.05 per share. The Parent
subsequently raised its offer to $12.25 per share. On August 13, 1999, the last
trading day prior to the printing of the proxy statement that accompanies this
letter, the closing price per share of the Company's common stock was $11.81.


      An independent special committee (the "Special Committee") formed by the
Company's Board of Directors negotiated the $12.25 per share price and other
terms of the transaction with the Parent and the Acquiror. The Special Committee
consists of four Board members who are not employees of, or otherwise affiliated
with, the Company, the Parent or the Acquiror.

      Acting on the unanimous recommendation of the Special Committee, the Board
of Directors, with all eight members who were present voting in favor (one
director was absent), approved the proposed merger. In making its recommendation
to the Board of Directors, the Special Committee carefully reviewed and
considered the terms and conditions of the proposed merger as described in the
enclosed Proxy Statement. In addition, the Special Committee received an opinion
from the Special Committee's financial advisor, Prudential Securities
Incorporated, and the Board of Directors received opinions from its financial
advisors, Lazard Freres & Co. LLC and Lehman Brothers Inc., as to the fairness,
from a financial point of view, of the consideration to be paid in the merger to
the holders of common stock, as more fully
<PAGE>

described in the Proxy Statement. The Special Committee and the Board of
Directors believe that the proposed merger is fair to, and in the best interests
of, the Company's stockholders who are not affiliated with the Parent or its
affiliates. Therefore, the Board of Directors recommends that you vote FOR
approval and adoption of the merger and the merger agreement.


      Douglas Krupp, the chairman and chief executive officer of the
administering general partner of the Parent, is also the Chairman of the Board
of the Company. For purposes of effecting the merger, affiliates of Mr. Krupp,
together with affiliates of Blackstone Real Estate Advisors III L.L.C. and
affiliates of Whitehall Street Real Estate Limited Partnership XI, an affiliate
of Goldman, Sachs & Co., formed the Parent. As of the record date for the
Special Meeting, Mr. Krupp and his affiliates owned approximately 1.4% of the
outstanding shares of the Company's common stock. They also owned, as of the
record date, 5,344,066 units of limited partnership interest in BRI OP Limited
Partnership (the "Operating Partnership") which are convertible on a one-for-one
basis into shares of the Company's common stock or cash, as determined by the
Operating Partnership. These partnership units do not have the right to vote at
the Special Meeting. Mr. Krupp has agreed to vote his shares of common stock,
and to cause his affiliates to vote their shares of common stock (aggregating,
as noted above, approximately 1.4% of the outstanding common stock), for
approval of the merger and adoption of the merger agreement.


      The attached notice of meeting and proxy statement describe the merger and
the merger agreement and provide specific information concerning the Special
Meeting. Please read these materials carefully.

      Whether or not you plan to attend the Special Meeting, I urge you to
complete, date, sign and promptly return the enclosed proxy card to ensure that
your shares will be voted at the Special Meeting. The merger is an important
decision for the Company and its stockholders. The merger will only be approved
upon the affirmative vote of (i) the holders of a majority of the total number
of outstanding shares of common stock and preferred stock (voting on an
as-converted basis), voting as a single class and (ii) the holders of a majority
of the total number of outstanding shares of preferred stock. Thus, if you fail
to return your proxy card, the effect will be the same as a vote against the
merger, unless you appear at the Special Meeting and vote in favor of the
merger. If you hold your shares through a broker, you must instruct your broker
as to how you wish your shares to be voted.
<PAGE>

      On behalf of the Board of Directors, I thank you for your support and urge
you to vote FOR approval of the merger and adoption of the merger agreement.

                                          Very truly yours,


                                          David F. Marshall
                                          President and Chief Executive Officer
One Beacon Street, Suite 1550
Boston, Massachusetts 02108
Telephone:  888-867-0100
<PAGE>

                        BERKSHIRE REALTY COMPANY, INC.

                   NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                         TO BE HELD ____________, 1999

      NOTICE IS HEREBY GIVEN that a Special Meeting of the stockholders of
Berkshire Realty Company, Inc., a Delaware corporation (the "Company"), will be
held on ______________________, 1999 at 10:00 a.m. at the
[_______________________], Boston, Massachusetts (the "Special Meeting") for the
purpose of considering and voting upon the following matters, which are more
fully described in the attached proxy statement:

      1.    To consider and vote upon a proposal to approve the merger of BRI
            Acquisition, LLC, a Delaware limited liability company (the
            "Acquiror"), with and into the Company or, at the election of
            Berkshire Realty Holdings, L.P., a Delaware limited partnership and
            the parent of the Acquiror (the "Parent"), the merger of the Company
            with and into the Parent (either such structure, the "Merger"), and
            to adopt an Agreement and Plan of Merger, dated as of April 13,
            1999, by and among the Parent, the Acquiror and the Company (the
            "Merger Agreement"). If the Merger is approved and the Merger
            Agreement is adopted by the Company's stockholders and the other
            conditions to the Merger are satisfied or waived, each outstanding
            share of Common Stock of the Company, $0.01 par value per share,
            will be converted into the right to receive $12.25 in cash, and each
            outstanding share of Series 1997-A Convertible Preferred Stock of
            the Company, $0.01 par value per share, will be converted into the
            right to receive $28.75 (together with 115% of all accrued dividends
            thereon) in cash (other than shares owned by stockholders who
            exercise their statutory appraisal rights or shares owned by the
            Parent and its wholly-owned subsidiaries).

      2.    To transact such other business, if any, as may properly come before
            the Special Meeting or any adjournment or postponement thereof.

      The Board of Directors has no knowledge of any other business to be
transacted at the Special Meeting.

      The Board of Directors has fixed the close of business on August 16, 1999
as the record date for the determination of stockholders entitled to notice of
and to vote at the Special Meeting and at any adjournments or postponements
thereof. A list of the Company's stockholders is open for examination by any
stockholder, beginning

<PAGE>

ten days prior to the date of the Special Meeting, for any purpose germane to
the Special Meeting, at the principal executive offices of the Company, One
Beacon Street, Suite 1550, Boston, Massachusetts 02108 and will be available at
the Special Meeting.

                                    By Order of the Board of Directors,



                                    Scott D. Spelfogel
                                    Secretary

___________________, 1999

WHETHER OR NOT YOU PLAN TO ATTEND THE SPECIAL MEETING, PLEASE PROMPTLY COMPLETE,
SIGN, DATE AND RETURN THE ENCLOSED PROXY CARD IN THE ACCOMPANYING ENVELOPE. NO
POSTAGE NEED BE AFFIXED IF THE PROXY CARD IS MAILED IN THE UNITED STATES.
<PAGE>

                         BERKSHIRE REALTY COMPANY, INC.
                                One Beacon Street
                                   Suite 1550
                           Boston, Massachusetts 02108

                                 PROXY STATEMENT

                     For the Special Meeting of Stockholders
                        To Be Held on ____________, 1999

      This Proxy Statement is furnished in connection with the solicitation by
the Board of Directors of Berkshire Realty Company, Inc., a Delaware corporation
(the "Company"), of proxies for use at the Special Meeting of Stockholders of
the Company to be held on ______________________, 1999 at 10:00 a.m. at the
[________________________], Boston, Massachusetts and at any adjournments or
postponements thereof (the "Special Meeting"). The Notice of Meeting, this Proxy
Statement and the enclosed Proxy Card are being mailed to stockholders on or
about _______________, 1999.

      At the Special Meeting, the holders (the "Stockholders") of the Company's
Common Stock, $0.01 par value per share (the "Common Stock"), and the Company's
Series 1997-A Convertible Preferred Stock, $0.01 par value per share (the
"Preferred Stock"), will consider and vote upon a proposal (i) to approve the
proposed merger of BRI Acquisition, LLC, a Delaware limited liability company
(the "Acquiror"), with and into the Company or, alternatively, at the election
of Berkshire Realty Holdings, L.P., a Delaware limited partnership and the
parent of the Acquiror (the "Parent"), the merger of the Company with and into
the Parent, and (ii) to adopt an Agreement and Plan of Merger, dated as of April
13, 1999, by and among the Parent, the Acquiror and the Company (the "Merger
Agreement"). The consequences to the Stockholders are the same in either
structure other than the tax treatment of certain foreign Stockholders. See
"Special Factors -- Material Federal Tax Consequences."

      For purposes of this Proxy Statement, all references to the term "Merger"
shall be deemed to include both structures described in the immediately
preceding paragraph. A copy of the Merger Agreement is attached as Appendix A to
this Proxy Statement. The summaries of the portions of the Merger Agreement set
forth in this Proxy Statement do not purport to be complete and are subject to,
and are qualified in their entirety by reference to, the text of the Merger
Agreement. The Merger and the Merger Agreement are collectively referred to as
the "Merger Proposal" in this Proxy Statement.

      Pursuant to the Merger Agreement and subject to satisfaction of the
conditions set forth therein,

      o     the Acquiror would be merged with and into the Company, with the
            Company continuing as the surviving entity or, at the election of
            the Parent, the Company would be merged with and into the Parent,
            with
<PAGE>

            the Parent as the surviving entity (in either case, the surviving
            entity is referred to in this Proxy Statement as the "Surviving
            Company");

      o     each outstanding share of Common Stock would be converted, upon
            consummation of the Merger, into the right to receive $12.25 in cash
            (other than shares owned by Stockholders who exercise their
            statutory appraisal rights or shares owned by the Parent and its
            affiliates); and

      o     each outstanding share of Preferred Stock would be converted, upon
            consummation of the Merger, into the right to receive $28.75,
            together with 115% of all Accrued Dividends (as defined in the
            Certificate of Designation of the Preferred Stock), in cash (other
            than shares owned by Stockholders who exercise their statutory
            appraisal rights).

      THIS TRANSACTION HAS NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION (THE "COMMISSION") NOR HAS THE COMMISSION PASSED UPON
THE FAIRNESS OR MERITS OF SUCH TRANSACTION OR UPON THE ACCURACY OR ADEQUACY OF
THE INFORMATION CONTAINED IN THIS DOCUMENT. ANY REPRESENTATION TO THE CONTRARY
IS UNLAWFUL.

      The Acquiror is a wholly-owned subsidiary of the Parent. Douglas Krupp,
the chairman and chief executive officer of the administering general partner of
the Parent, currently serves as the Chairman of the Board of Directors of the
Company. Members of the Board of Directors of the Company are referred to as
"Directors," and the Company's Board of Directors is referred to as the "Board
of Directors" or the "Board," in this Proxy Statement.

      The Board of Directors, based upon the unanimous recommendation of a
special committee (the "Special Committee") consisting of four Directors who are
not employees of or otherwise affiliated with the Company, the Acquiror or the
Parent, has approved the Merger Proposal. The Special Committee received an
opinion from the Special Committee's financial advisor, Prudential Securities
Incorporated ("Prudential Securities"), and the Board of Directors received
opinions from its financial advisors, Lazard Freres & Co. LLC ("Lazard") and
Lehman Brothers Inc. ("Lehman"), as to the fairness, from a financial point of
view, of the consideration to be paid in the Merger to the holders of Common
Stock. The Board of Directors recommends that the Stockholders vote for approval
and adoption of the Merger Proposal.

      Stockholders are urged to read and consider carefully the information
contained in this Proxy Statement and to consult with their personal financial
and tax advisors.

      Each proxy will be voted in accordance with the instructions of the
Stockholder granting it. If no choice is specified, the proxy will be voted FOR
approval of the Merger Proposal. Any proxy may be revoked by a Stockholder at
any time before its exercise by delivery of a written revocation or a
subsequently
<PAGE>

dated proxy to the Company's transfer agent and registrar, or by voting in
person at the Special Meeting. Attendance at the Special Meeting will not itself
be deemed to revoke a proxy; the Stockholder must give affirmative notice at the
Special Meeting that the Stockholder intends to revoke the proxy and vote in
person. If a Stockholder holds shares through a broker, the Stockholder must
notify the broker in order to revoke a proxy.

      It is important that proxies be returned promptly. Therefore, whether or
not you plan to attend the Special Meeting, please complete, date, sign and
return the proxy card in the enclosed postage-paid envelope.

             The date of this Proxy Statement is _________, 1999.
<PAGE>

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

                              TABLE OF CONTENTS

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

                                                                          Page

QUESTIONS AND ANSWERS ABOUT THE MERGER.......................................1

WHO CAN HELP ANSWER YOUR QUESTIONS?..........................................3


SUMMARY......................................................................4
      Voting Securities and Votes Required...................................4
      Purpose, Structure and Effects of the Merger...........................6
      Recommendation of the Board of Directors and the Special Committee.....7
      Factors Considered by the Board of Directors and the Special Committee.7
      Fairness Opinions.....................................................10
      Conflicts of Interest of Officers and Directors of the Company........11
      Closing Date..........................................................12
      Partnership Merger....................................................12
      Voting Agreement......................................................13
      Conditions to the Merger..............................................13
      Termination of the Merger Agreement...................................16
      Termination Fees and Expenses.........................................18
      Financing; Source of Funds............................................19
      Federal Income Tax Consequences.......................................20
      Appraisal Rights......................................................20

INFORMATION CONCERNING THE SPECIAL MEETING..................................20
      Time, Place and Date..................................................20
      Purpose of the Special Meeting........................................20
      Record Date; Quorum; Outstanding Common Stock and Preferred
            Stock Entitled to Vote..........................................21
      Vote Required.........................................................22
      Action to Be Taken Under the Proxy....................................23
      Proxy Solicitation....................................................23

GENERAL.....................................................................24
      The Company...........................................................24
      The Parent and the Acquiror ..........................................24

SPECIAL FACTORS.............................................................26
      Background of the Merger..............................................26
      Purpose and Structure of the Merger...................................49
      Recommendation of the Special Committee and the Board of Directors;
            Fairness of the Merger..........................................51
      Benefits and Detriments to Nonaffiliated Stockholders.................56
      Opinions of the Financial Advisors....................................57

<PAGE>


      Position of the Parent, the Acquiror and Certain Affiliates...........73
      Interests of Certain Persons in Matters to be Acted Upon..............74
      Certain Consequences of the Merger....................................80
      Plans for the Company after the Merger ...............................82
      Conduct of the Business of the Company If the Merger Is
            Not Consummated.................................................83
      Material Federal Tax Consequences.....................................84
      Litigation Regarding the Merger.......................................86
      Accounting Treatment..................................................87

THE MERGER..................................................................88
      The Merger............................................................88
      Merger Consideration..................................................88
      Closing Date and Effective Time.......................................89
      Exchange and Payment Procedures.......................................89
      Transfer of Common Stock and Preferred Stock..........................90
      Additional Agreements.................................................90
      Conduct of Business Pending the Merger................................92
      Representations and Warranties........................................96
      Conditions............................................................99
      Termination; Withdrawal of Recommendations...........................103
      Termination Fees and Expenses........................................105
      Amendment and Waiver.................................................108
      Financing; Source of Funds...........................................109
      Appraisal Rights.....................................................116
      Fees and Expenses....................................................120
      Regulatory Requirements..............................................121

SELECTED FINANCIAL DATA OF THE COMPANY.....................................121

CAUTIONARY STATEMENT CONCERNING
      FORWARD-LOOKING STATEMENTS...........................................124

CERTAIN FINANCIAL PROJECTIONS OF THE COMPANY...............................124

ESTIMATED PROCEEDS PER SHARE IN LIQUIDATION................................131

COMMON STOCK MARKET PRICE INFORMATION;
      DIVIDEND INFORMATION.................................................140

CERTAIN RELATIONSHIPS AND TRANSACTIONS.....................................141

MANAGEMENT OF THE COMPANY..................................................142

MANAGEMENT OF THE PARENT AND THE ACQUIROR;
      GENERAL PARTNERS OF THE PARENT.......................................147
      The Parent and the Acquiror..........................................147
      Berkshire GP.........................................................147

<PAGE>


      Blackstone GP........................................................148
      Whitehall GP.........................................................148

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
      MANAGEMENT OF THE COMPANY............................................149

PROPOSALS BY STOCKHOLDERS OF THE COMPANY...................................157

INDEPENDENT ACCOUNTANTS....................................................158

WHERE YOU CAN FIND MORE INFORMATION........................................158

OTHER MATTERS..............................................................159

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE............................159


FINANCIAL STATEMENTS.......................................................F-1


Appendix A  --  Merger Agreement...........................................A-1
Appendix B  --  Opinion of Lazard Freres & Co. LLC.........................B-1
Appendix C  --  Opinion of Lehman Brothers Inc.............................C-1
Appendix D  --  Opinion of Prudential Securities Incorporated..............D-1
Appendix E  --  Section 262 of the Delaware General Corporation Law........E-1
Appendix F  --  Managers and Executive Officers of WXI/BRH Gen-Par, L.L.C..F-1
Appendix G  --  Managers and Executive Officers of WH Advisors, L.L.C. XI..G-1
Appendix H  --  Directors of The Goldman Sachs Group, Inc..................H-1
Appendix I  --  Summary Independent Appraisal..............................I-1
Appendix J  --  Summary Parent Appraisal...................................J-1

<PAGE>

                    QUESTIONS AND ANSWERS ABOUT THE MERGER

Q:    What will I receive in the Merger?

A:    Unless you exercise your statutory appraisal rights, you will receive
      $12.25 in cash in exchange for each share of Berkshire Realty Company,
      Inc. Common Stock owned by you at the time of the Merger and $28.75
      (together with 115% of all unpaid Accrued Dividends) in cash in exchange
      for each share of Berkshire Realty Company, Inc. Preferred Stock owned by
      you at the time of the Merger. The amount of cash to be paid to
      Stockholders other than the Parent and its wholly-owned subsidiaries (the
      "Nonaffiliated Stockholders") will equal approximately $530 million.

      The record date for the Special Meeting is earlier than the expected date
      of the Merger. Therefore, transferors of shares of Common Stock and
      Preferred Stock after the record date but prior to the Merger will retain
      their right to vote at the Special Meeting but the right to receive the
      cash payment per share will transfer with the shares of Common Stock and
      Preferred Stock, respectively.

Q:    What will happen to my Common Stock dividends?

A:    The Merger Agreement provides for the declaration and payment of Common
      Stock dividends only under the following conditions:


            o     the Company may make a third quarter dividend payment of $.25
                  per share of Common Stock with a record date of August 1, 1999
                  (which was paid on August 15, 1999);


            o     if the date on which the Merger becomes effective (the
                  "Effective Time") occurs after November 1, 1999 for any
                  reason, the Company may make a pro rata dividend payment
                  (based on a $.25 per share quarterly rate) for the period from
                  November 1, 1999 through the Effective Time; and

            o     if the Effective Time occurs after October 29, 1999 because
                  the Parent has exercised its right under the Merger Agreement
                  to extend the closing date of the Merger, the Company may
                  declare a fourth quarter 1999 dividend (not to exceed $.25 per
                  share of Common Stock) with a record date of November 1, 1999.

      Accordingly, no fourth quarter dividend will be paid without the
      Acquiror's prior consent if the Effective Time occurs on or before October
      29, 1999 or occurs after October 29, 1999 for any reason other than the
      Parent's exercise of its option to extend the closing date.


                                      1
<PAGE>

Q:    What will happen to my Preferred Stock dividends?

A:    The Merger Agreement permits the continued declaration and payment of
      regular quarterly dividends per share of Preferred Stock in the amounts
      provided for in the Certificate of Designation of the Preferred Stock.

Q:    What do I need to do now?

A:    Please complete, date and sign your proxy card and then mail it in the
      enclosed postage-paid envelope as soon as possible, so that your shares
      may be represented at the Special Meeting.

Q:    Should I send in my stock certificates now?

A:    No.  If the Merger is completed, we will send you written instructions for
      exchanging your stock certificates for cash.

Q:    If my shares are held in "street name" by my broker, will my broker vote
      my shares for me?

A:    Your broker will vote your shares ONLY if you provide your broker with
      instructions on how to vote. Any failure to instruct your broker to vote
      in favor of the Merger will have the effect of a NO vote. You should
      follow the directions provided by your broker regarding how to instruct
      your broker to vote your shares.

Q:    May I change my vote after I have mailed my signed Proxy card?

A:    Yes. Just send in a later-dated, signed proxy card before the Special
      Meeting or attend the Special Meeting, give written notice that you are
      revoking your proxy and vote in person. If your shares are held in "street
      name" by a broker and you wish to change your vote, you will need to
      contact your broker.

Q:    When do you expect the Merger to be completed?


A:    We are working to complete the Merger as quickly as possible. Unless
      otherwise agreed to by the parties, the earliest the Merger may be
      completed is October 15, 1999. We expect to complete the Merger (if it is
      approved by the Stockholders) on or about October 15, 1999, although the
      closing could be extended to as late as December 29, 1999, at the election
      of the Parent. The Parent's current intention is not to extend the closing
      date.


Q:    What are the tax consequences of the Merger?

A:    The exchange of Common Stock and Preferred Stock for cash by a Stockholder
      in the Merger will be a taxable transaction for federal income tax
      purposes (which will cause you to recognize a taxable gain upon completion
      of the

                                      2
<PAGE>

      Merger if, and to the extent, the amount of cash you receive in the Merger
      exceeds your tax basis in your Common Stock or Preferred Stock, as the
      case may be) and may also be a taxable transaction under state and local
      and other tax laws. You should consult your own tax advisor for a full
      understanding of the tax consequences of the Merger. See "Special Factors
      -- Material Federal Tax Consequences."

Q:    What other matters will be voted on at the Special Meeting?

A:    We do not expect any other matters to be voted on at the Special Meeting.

                      WHO CAN HELP ANSWER YOUR QUESTIONS?


      If you have more questions about the Merger or would like additional
copies of this Proxy Statement, Banks and Brokers should contact:

                            Georgeson & Company, Inc.
                                Wall Street Plaza
                               New York, NY 10005
                          Call Collect: (212) 440-9800

                           All others should contact:
                         Berkshire Realty Company, Inc.
                       Investor Communications Department
                                One Beacon Street
                                   Suite 1500
                                Boston, MA 02108
                            Toll-Free: (888) 867-0100



                                      3
<PAGE>

                                    SUMMARY

      This summary highlights the material information included in this Proxy
Statement. This summary may not contain all of the information that is important
to you. To understand the Merger fully and for a more complete description of
the legal terms of the Merger, you should read carefully this entire document
and the other documents to which we have referred you. See "Where You Can Find
More Information." The actual terms of the Merger are contained in the Merger
Agreement, a copy of which is attached as Appendix A to this Proxy Statement.
The summaries of the portions of the Merger Agreement set forth in this Proxy
Statement do not purport to be complete and are subject to, and are qualified in
their entirety by reference to, the text of the Merger Agreement.

      All information contained in this Proxy Statement relating to the Parent,
the Acquiror and their affiliates (other than the Company and its subsidiaries)
or to their respective actions, purposes, beliefs, intentions or plans has been
supplied by the Parent and the Acquiror for inclusion herein and has not been
independently verified by the Company.

      References in this Proxy Statement to the "Parent" refer to the Parent or
Aptco, LLC, a Delaware limited liability company (an entity formed by affiliates
of the Parent), depending on the context. For a description of the controlling
partners of the Parent, see "Management of the Parent and the Acquiror; General
Partners of the Parent."

Voting Securities and Votes Required


      The Board of Directors has fixed August 16, 1999 as the record date (the
"Record Date") for determination of Stockholders entitled to vote at the Special
Meeting.

      On the Record Date, there were outstanding and entitled to vote an
aggregate of 37,360,361 shares of Common Stock and 2,737,000 shares of Preferred
Stock. Each holder of record of Common Stock is entitled to one vote per share.
Holders of Preferred Stock are entitled to vote on an "as converted" basis,
together with the holders of Common Stock as one class, on all matters on which
the holders of Common Stock are entitled to vote. Each share of Preferred Stock
is convertible, subject to the terms of the Certificate of Designation with
respect thereto, into 2.0756 shares of Common Stock, based on a conversion price
of $12.04. Accordingly, on the Record Date, the holders of the then outstanding
shares of Common Stock and Preferred Stock were entitled to cast a total of
43,041,278 votes, of which 37,360,361 votes could be cast by holders of Common
Stock and 5,680,917 votes by holders of Preferred Stock.

      On the Record Date, there were approximately 26,000 registered holders of
Common Stock and 11 registered holders of Preferred Stock.



                                      4
<PAGE>



      The presence in person or by proxy of the holders of the shares of Common
Stock and Preferred Stock entitled to cast a majority of the votes that could be
cast at the Special Meeting by the holders of such shares voting as a single
class (collectively, the "Voting Securities") that were outstanding on the
Record Date will constitute a quorum for the transaction of business by the
holders of Common Stock and Preferred Stock voting as a single class at the
Special Meeting. The presence in person or by proxy of the holders of a majority
of the shares of Preferred Stock outstanding on the Record Date at the Special
Meeting will constitute a quorum for purposes of the separate vote of the
Preferred Stock. Shares of Common Stock and Preferred Stock present in person or
represented by proxy (including shares which abstain or do not vote with respect
to one or more of the matters presented for Stockholder approval) will be
counted for purposes of determining whether a quorum exists at the Special
Meeting.

      The following votes are required to approve and adopt the Merger Proposal:

      o     the affirmative vote of the holders of a number of shares of Common
            Stock and Preferred Stock (voting on an as-converted basis), voting
            as a single class, issued and outstanding on the Record Date
            representing a majority of the total number of outstanding shares of
            Common Stock (after giving effect to a deemed conversion of the
            Preferred Stock); and

      o     the affirmative vote of the holders of a majority of the Preferred
            Stock issued and outstanding on the Record Date.

      As of the Record Date, Douglas Krupp, the Company's Chairman of the Board
and an affiliate of the Parent and the Acquiror, and his affiliates owned
approximately 1.4% of the outstanding shares of Common Stock. As of the Record
Date, they also owned 5,344,066 units of limited partnership interest ("OP
Units") in BRI OP Limited Partnership, a Delaware limited partnership (the
"Operating Partnership"), which are convertible at the election of the holder on
a one-for-one basis into shares of Common Stock or cash, as determined by the
Operating Partnership. The OP Units do not have the right to vote at the Special
Meeting. Mr. Krupp has agreed to vote his shares of Common Stock, and to cause
his affiliates to vote their shares of Common Stock, for approval and adoption
of the Merger Proposal. See "Certain Relationships and Transactions."

      Directors, executive officers and affiliates of the Company (including
Douglas Krupp and his affiliates) who own or control Common Stock or Preferred
Stock (constituting approximately 13.1% of the outstanding Voting Securities and
85.4% of the outstanding Preferred Stock in the aggregate) have indicated to the
Company that they currently intend to vote all such shares for approval and
adoption of the Merger Proposal.

      Shares whose holders abstain from voting as to the Merger Proposal, and
shares held in "street name" by brokers or nominees who indicate on their
proxies


                                      5
<PAGE>

that they do not have discretionary authority to vote such shares as to such
matter, are nonetheless considered outstanding shares and an abstention or
failure to vote will have the same effect as a vote against the Merger Proposal.

      The holders of OP Units will have no rights in their capacity as such
holders to vote at the Special Meeting. The Company conducts substantially all
of its operations through the Operating Partnership. The Company is the special
limited partner of the Operating Partnership. A wholly-owned subsidiary of the
Company, Berkshire Apartments, Inc., a Delaware corporation, is the general
partner of the Operating Partnership. In connection with the Merger, an
affiliate of the Parent and the Acquiror will be merged with and into the
Operating Partnership. See "-- Partnership Merger." The holders of OP Units will
vote on whether to approve and adopt the Operating Partnership merger and will
receive separate consent solicitation materials in connection with such vote.

Purpose, Structure and Effects of the Merger

      The purpose of the Merger is to enable the Parent to acquire the entire
equity interest in the Company and provide the Nonaffiliated Stockholders with
the opportunity to liquidate their investment in the Company for cash at a
significant premium to market prices for the Common Stock prior to the
announcement of the Parent's acquisition offer and at a 15% premium (in
accordance with the Company's Certificate of Incorporation) to the Stated Value
(as defined in the Certificate of Designation of the Preferred Stock), together
with 115% of Accrued Dividends (as defined in the Certificate of Designation of
the Preferred Stock), per share of Preferred Stock. The Parent and the Acquiror
believe that the Merger is beneficial to them because, following the Merger, the
Parent will become the beneficiary of any future earnings growth of the Company
and any increase in value of the Company. For the reasons set forth below under
"Special Factors -- Recommendation of the Special Committee and the Board of
Directors; Fairness of the Merger," the Board of Directors and the Special
Committee believe that the Merger is beneficial to the Nonaffiliated
Stockholders because they believe it represents the best available alternative
for maximizing Stockholder value. See " -- Recommendation of the Board of
Directors and the Special Committee."

      Pursuant to the Merger Agreement, following approval and adoption of the
Merger Proposal and subject to the fulfillment or waiver of the conditions in
the Merger Agreement, the Acquiror would be merged with and into the Company,
and the Company would continue as the Surviving Company in the Merger or, at the
election of the Parent, the Company would be merged with and into the Parent,
and the Parent would continue as the Surviving Company in the Merger (the latter
such structure is referred to as the "Alternative Merger"). The Parent has
indicated that its current intention is to elect the Alternative Merger. The
consequences to the Nonaffiliated Stockholders are the same in either structure
other than the tax treatment of certain foreign Stockholders. See "Special
Factors -- Material Federal Tax Consequences."


                                      6
<PAGE>


      Except for Stockholders who exercise their statutory appraisal rights,
upon completion of the Merger, Nonaffiliated Stockholders who hold shares of
Common Stock will have the right to receive $12.25 in cash per share and holders
of shares of Preferred Stock will have the right to receive $28.75, together
with 115% of all Accrued Dividends, in cash per share (collectively, the "Merger
Consideration"), or an aggregate of approximately $530 million. Also, upon
completion of the Merger, the Nonaffiliated Stockholders will cease to have any
ownership interest in the Company and will cease to participate in future
earnings growth, if any, of the Company or to benefit from any increase in the
value of the Company. Moreover, the Common Stock and Preferred Stock will be
canceled, public trading of the Common Stock will cease, the Common Stock will
be delisted from the New York Stock Exchange (the "NYSE") and the registration
of the Common Stock under the Securities Exchange Act of 1934, as amended (the
"Exchange Act"), will terminate.


      See "Special Factors -- Certain Consequences of the Merger."

Recommendation of the Board of Directors and the Special Committee

      The Board of Directors, acting on the unanimous recommendation of the
Special Committee, has approved the Merger Proposal and recommends that you vote
FOR adoption and approval of the Merger Proposal. The Board of Directors and the
Special Committee believe that the Merger is fair to, and in the best interests
of, the Nonaffiliated Stockholders, and that the $12.25 and $28.75 per share
prices for the Common Stock and Preferred Stock, respectively, are fair to the
Nonaffiliated Stockholders.


      The members of the Special Committee are Terrance R. Ahern (Chairman), J.
Paul Finnegan, E. Robert Roskind and David M. deWilde. They own in the aggregate
23,500 shares of Common Stock and will receive payment for their shares of
Common Stock in the aggregate amount of $287,875 upon consummation of the
Merger. In addition, they will receive payment in respect of stock options upon
consummation of the Merger in the aggregate amount of $139,188. See "Special
Factors -- Interests of Certain Persons in Matters to be Acted Upon -- Options."
Finally, Messrs. Roskind and deWilde will each receive a payment in the amount
of approximately $70,200 upon consummation of the Merger pursuant to a
Directors' retainer fee plan. See "Special Factors -- Interests of Certain
Persons in Matters to be Acted Upon -- Directors Retainer Fee Plan."


Factors Considered by the Board of Directors and the Special Committee

      In determining to recommend to the Board of Directors that it approve the
Merger and adopt the Merger Agreement, and in determining that the Merger was
fair to, and in the best interests of, the Nonaffiliated Stockholders, the
Special Committee considered the following factors, each of which, in the
Special Committee's view, supported the Special Committee's determination to
recommend the Merger:


                                      7
<PAGE>

      o     the determination of the Special Committee after consultation with
            the Company's and Special Committee's financial advisors that $12.25
            per share of Common Stock in cash presented greater value to the
            Nonaffiliated Stockholders who hold Common Stock than was likely to
            be realized upon adoption of a plan of liquidation of the Company
            (the "Liquidation Plan"), the continuation of the Company's existing
            operations or the other alternatives available to the Company;

      o     the Special Committee's belief that the Company had thoroughly
            explored the market interest in an acquisition of the Company, which
            was based on the efforts on behalf of the Company by Lazard,
            financial advisor to the Company, to solicit indications of interest
            to purchase all or part of the Company's business, including
            contacting 40 potential acquirors;

      o     the belief of the Special Committee, based on (i) its negotiations
            with other parties that made offers to acquire the Company which,
            among other things, led to an increase in the Parent's offer from
            $11.05 per share of Common Stock and (ii) the extensive efforts made
            by the Special Committee to negotiate and execute a merger agreement
            favorable to the Company and the Nonaffiliated Stockholders, that
            the cash price of $12.25 per share of Common Stock and the other
            terms set forth in the Merger Agreement were the best price and
            terms that could be obtained by the Company in light of the
            available alternatives;

      o     historical data relating to market prices of the Common Stock,
            including data that indicated that the $12.25 per share of Common
            Stock to be received by the Nonaffiliated Stockholders who hold
            Common Stock in the Merger represented a premium of approximately
            28.4% to the average closing price of the Common Stock on the NYSE
            of $9.54 over the 30-day period prior to March 4, 1999, the day the
            Parent's initial cash offer of $11.05 per share was publicly
            disclosed, which was subsequently raised to $12.25 per share;


      o     the opinion of Prudential Securities, financial advisor to the
            Special Committee, and the statement from Lazard and Lehman,
            financial advisors to the Company, that they were prepared to opine
            to the Board of Directors at its meeting following the conclusion of
            the Special Committee meeting, as to the fairness from a financial
            point of view to:


            --    the Stockholders who hold Common Stock of $12.25 per share of
                  Common Stock; and

            --    the holders of OP Units of $12.25 per OP Unit (if such holders
                  elect to receive cash) (see "-- Partnership Merger"),


                                      8
<PAGE>

            and the analysis presented to the Special Committee by Prudential
            Securities (see "Special Factors -- Opinions of the Financial
            Advisors");


      o     that the Parent, upon signing the Merger Agreement, would post a
            letter of credit in the amount of $29,500,000 to secure the
            performance of its obligations under the Merger Agreement, which
            amount would be increased to $54,500,000 should the Parent elect to
            extend the closing of the Merger to a date after October 29, 1999
            (the "Letter of Credit");

      o     the substantial likelihood of consummation of the Merger by the
            Parent and the Acquiror because of the posting of the Letter of
            Credit and the limited number and nature of the conditions to the
            Parent's and the Acquiror's obligations to close, including:

            --    that the existence of litigation relating to the Merger, other
                  than any such litigation resulting in the granting of
                  injunctive relief that prevents consummation of the Merger,
                  will not cause a failure of the conditions; and

            --    that the failure to obtain a third-party consent with respect
                  to any matter that was disclosed to the Parent and the
                  Acquiror in writing on or prior to April 13, 1999 will not
                  cause a failure of the conditions;

      o     that Stockholders who do not vote in favor of the Merger will have
            statutory appraisal rights;

      o     that (i) the Company can pay a fourth quarter dividend to
            Stockholders of record on November 1, 1999 if specified conditions
            to closing have been satisfied on or before October 29, 1999 but the
            Parent elects to extend the closing of the Merger beyond such date;
            and (ii) the Company can pay a pro rata dividend for the period
            beginning November 1, 1999 through the Effective Time if for any
            reason the Effective Time occurs after November 1, 1999; and

      o     the other terms and conditions of the Merger Agreement, including
            the scope of the parties' representations, warranties, covenants and
            agreements and the right of the Board of Directors to withdraw or
            modify its recommendation if the Company receives an unsolicited
            superior acquisition proposal that it desires to accept (see "The
            Merger -- Additional Agreements").

      The material negative factors, which the Special Committee viewed as
insufficient to outweigh the positive factors, were:


                                      9
<PAGE>

      o     that, following the Merger, the Nonaffiliated Stockholders will
            cease to participate in the future earnings growth, if any, of the
            Company or to benefit from the increase, if any, in the value of the
            Company;

      o     the potential conflicts of interest of officers and Directors of the
            Company in connection with the Merger;

      o     that each Nonaffiliated Stockholder will recognize a taxable gain
            upon completion of the Merger if and to the extent the amount of
            cash such Nonaffiliated Stockholder receives in the Merger exceeds
            its tax basis in its Common Stock or Preferred Stock, as the case
            may be; and

      o     that if the Parent and Acquiror fail to consummate the Merger for
            any reason, including the failure of the Parent's equity and debt
            financing commitments (which total in excess of $1 billion) to
            close, the Company's sole remedy will be to draw on the Letter of
            Credit.


      The Board of Directors, at its April 13, 1999 meeting, considered the
unanimous recommendation of the Special Committee, the opinions of the financial
advisors as to the fairness of the Merger Consideration from a financial point
of view, as described below, as well as the other factors (enumerated above)
considered by the Special Committee, and determined that the Merger is fair to,
and in the best interests of, the Nonaffiliated Stockholders, approved and
adopted the Merger Proposal, authorized the execution by the Company of the
Merger Agreement and related documents and recommended that the Stockholders
vote to approve and adopt the Merger Proposal. The Directors voting to approve
and adopt the Merger Proposal constituted a majority of the Directors who are
not employees of, or otherwise affiliated with (other than as Directors), the
Company. The Board of Directors considered the recommendation of the Special
Committee but made its own evaluation, based on the factors enumerated above, of
the substantive and procedural fairness of the Merger Proposal.

Fairness Opinions

      Lazard and Lehman each delivered to the Board of Directors, and Prudential
Securities delivered to the Special Committee, a written opinion, dated April
13, 1999, in each case subject to the assumptions and limitations expressed in
the written opinion, stating that the Merger Consideration is fair from a
financial point of view, as described below. Lazard's opinion is attached as
Appendix B to this Proxy Statement, Lehman's opinion is attached as Appendix C
to this Proxy Statement and Prudential Securities' opinion is attached as
Appendix D to this Proxy Statement. You are urged to read these opinions in
their entirety. Lazard, Lehman and Prudential Securities have received or will
receive financial advisory fees of approximately $3.0 million, $1.2 million and
$1.0 million, respectively, approximately $2.85 million, $200,000 and none of
which, respectively, is contingent upon the consummation of the Merger. See
"Special Factors -- Opinions of the Financial Advisors."


                                      10
<PAGE>

Conflicts of Interest of Officers and Directors of the Company

      Executive officers and Directors of the Company may have interests in the
Merger that are different from your interests as a Stockholder or relationships
that may present conflicts of interest, including the following:

      o     Mr. Krupp, the Chairman of the Board of Directors of the Company,
            serves as chairman and chief executive officer of the Parent's
            administering general partner, is expected to serve as chief
            executive officer of the Parent at the time the Merger is
            consummated and, through his affiliates, will hold significant
            equity in the Surviving Company and will be entitled to receive a
            disproportionate amount of the profits from the Parent after certain
            other partners in the Parent have received a specified return on
            their investment;

      o     It is anticipated that Mr. Krupp will enter into a five-year
            employment agreement with the Surviving Company (to serve as its
            chief executive officer), which will provide for, among other
            things, an annual salary of $250,000;

      o     David Olney, the Company's Executive Vice President and Chief
            Investment Officer, serves as president of the Parent's
            administering general partner;

      o     Six executive officers of the Company (Ridge Frew, James Jackson,
            David Marshall, Mr. Olney, Marianne Pritchard and Dennis Suarez)
            have entered into agreements with the Company which provide for
            various benefits in the event of termination of employment following
            the Merger;

      o     Messrs. Marshall, Olney and Frew and Ms. Pritchard are indebted to
            the Company in the aggregate amount of $2,275,000, which will be
            forgiven upon consummation of the Merger;

      o     Scott D. Spelfogel, Senior Vice President and General Counsel of the
            Company and Vice President and Secretary of the Parent's
            administering general partner, will receive a bonus of $175,000 upon
            consummation of the Merger;

      o     Following consummation of the Merger, senior officers of the Parent,
            who are anticipated to include Messrs. Olney and Frew and Kenneth J.
            Richard, currently the Senior Vice President of Finance and
            Accounting of the Company, are expected to be participants in an
            incentive management participation plan that will give them an
            equity interest in the Surviving Company;


                                      11
<PAGE>

      o     The Directors and executive officers of the Company will receive an
            aggregate of approximately $1,324,000 in payment for cancellation of
            options, the vesting of which will accelerate upon consummation of
            the Merger; and

      o     At the Effective Time, two Directors of the Company will be entitled
            to receive an aggregate of $144,400 in cash under a Directors'
            retainer fee plan.

      For a more detailed discussion of the matters mentioned above, see
"Special Factors -- Interests of Certain Persons in Matters to be Acted Upon"
and "Certain Relationships and Transactions."

Closing Date

      The closing of the Merger (the "Closing") will take place at 10:00 a.m.,
local time in Boston, Massachusetts, on the date (the "Satisfaction Date") which
is the first business day to occur on or after the day which is the later of:

      o     the tenth calendar day following satisfaction (or waiver by the
            parties entitled to the benefit thereof) of the conditions (other
            than those that are incapable of being satisfied until the date of
            the Closing) set forth in the Merger Agreement; and

      o     October 15, 1999,

unless another date is agreed to in writing by the parties. The date on which
the Closing occurs is hereinafter referred to as the "Closing Date".

      The Parent may unilaterally elect to extend the Closing Date to any
business day on or prior to December 29, 1999 by delivering written notice of
such election to the Company (the "Extension Option"). If the Closing Date is so
extended, none of the conditions to the Parent's and Acquiror's obligations to
consummate the Merger will be required to be satisfied after the Satisfaction
Date, with the exception of certain conditions which are incapable of being
satisfied prior to the Closing Date. The Parent does not currently intend to
exercise the Extension Option. The Certificate of Merger will be filed with the
Secretary of State of the State of Delaware on the Closing Date.

Partnership Merger

      Immediately prior to the consummation of the Merger, and in accordance
with the terms of the Agreement and Plan of Merger, dated as of April 13, 1999,
by and among the Parent, BRI Acquisition Sub, LP, a Delaware limited partnership
(the "Acquiror Operating Partnership"), Berkshire Apartments, Inc. and the
Operating Partnership (the "Partnership Merger Agreement"), the Acquiror
Operating Partnership will be merged (the "Partnership Merger") with and into
the Operating


                                      12
<PAGE>

Partnership with the Operating Partnership as the surviving entity (the
"Surviving Operating Partnership").

      In connection with the Partnership Merger, subject to satisfaction of
certain conditions, the holders of OP Units will have the right to elect to
receive either $12.25 in cash per OP Unit or preferred or common equity
interests in the Parent. This Proxy Statement does not constitute an offer to
holders of OP Units to make any such election.


      The consent of the holders of more than 50% of the OP Units must be
obtained to approve the Partnership Merger. The Company, which held
approximately 80.5% of the outstanding OP Units as of the Record Date, is
required by the terms of the Merger Agreement to vote in favor of the
Partnership Merger, thus assuring the Partnership Merger will be approved.
Holders of OP Units will receive separate consent solicitation materials in
connection with the Partnership Merger. This Proxy Statement does not constitute
a solicitation of consents in respect of the Partnership Merger, and any such
solicitation will be made only pursuant to separate solicitation materials.


Voting Agreement

      Pursuant to a Voting Agreement (the "Krupp Voting Agreement"), dated April
13, 1999, between the Company and Douglas Krupp, Mr. Krupp has agreed to, and to
cause his affiliates to, vote the Common Stock which they own (including any
shares of Common Stock issued after the date the Krupp Voting Agreement was
executed) for approval and adoption of the Merger Proposal and the approval of
the transactions contemplated thereby. In addition, the Krupp Voting Agreement
provides that Mr. Krupp will, and will cause his affiliates to, vote the OP
Units that they own for approval and adoption of the Partnership Merger
Agreement and the approval of the transactions contemplated thereby.

      The Krupp Voting Agreement is an exhibit to the Rule 13e-3 Transaction
Statement on Schedule 13E-3 filed with the Commission with respect to the
Merger. See "Where You Can Find More Information." The summaries of the Voting
Agreement set forth in this Proxy Statement do not purport to be complete and
are subject to, and qualified in their entirety by, the text of the Voting
Agreement.

Conditions to the Merger

      There are a number of conditions that must be satisfied before the
Company, the Parent and the Acquiror are obligated to complete the Merger. These
conditions are:

      o     the holders of a number of shares of Common Stock and Preferred
            Stock (voting on an as-converted basis), voting as a single class,
            representing a majority of the total number of outstanding shares of
            Common Stock


                                      13
<PAGE>

            (after giving effect to a deemed conversion of the Preferred Stock)
            must approve the Merger Proposal;

      o     the holders of a majority of the total number of outstanding shares
            of Preferred Stock must approve the Merger Proposal;


      o     there can be no legal restraints or prohibitions that prevent
            completion of the Merger, the Partnership Merger or the other
            transactions contemplated by the Merger Agreement; and

      o     all applicable waiting periods under the Hart-Scott Rodino Antitrust
            Improvements Act of 1976, as amended (the "HSR Act"), if any, must
            have expired or have otherwise been terminated.  See "The Merger --
            Regulatory Requirements."

      There are additional conditions that must be satisfied before the Parent
and the Acquiror are obligated to complete the Merger. These conditions are:

      o     the representations and warranties the Company made in the Merger
            Agreement must be true and correct, as of the date of the Merger
            Agreement and the Satisfaction Date, in all material respects,
            except for representations and warranties that are qualified by
            their terms as to materiality, which must be true in all respects;

      o     the Company must perform in all material respects all obligations
            required to be performed by it pursuant to the terms of the Merger
            Agreement;

      o     the Parent and the Acquiror must have received tax opinions as to
            the qualification of the Company as a real estate investment trust
            ("REIT") within the meaning of the Internal Revenue Code of 1986, as
            amended (the "Code"), and as to the treatment of the Operating
            Partnership, as a partnership for federal income tax purposes from
            the Company's counsel, Hale and Dorr LLP, and from the Special
            Committee's counsel, Baker & Hostetler LLP;

      o     no material adverse changes to the Company's business may have
            occurred since the date of the Merger Agreement, including no change
            of law resulting in a material increase in the risk that the Company
            would not qualify as a REIT;

      o     all necessary third-party consents and waivers, other than those
            that were disclosed in writing by the Company on or prior to April
            13, 1999 or those which, if not obtained would not have a "Buyer
            Material Adverse Effect" or "Seller Material Adverse Effect" (each
            such term as defined in the Merger Agreement), must have been
            obtained and not subsequently revoked;


                                      14
<PAGE>

      o     the Company must convert certain of its subsidiaries into Delaware
            limited liability companies or liquidate such subsidiaries;

      o     the Company must have complied with certain conditions set forth in
            the Partnership Merger Agreement; and

      o     the Partnership Merger must have been consummated.

      There are additional conditions that must be satisfied before the Company
is obligated to complete the Merger. These conditions are:

      o     the representations and warranties of the Parent and the Acquiror
            made in the Merger Agreement must be true and correct, as of the
            date of the Merger Agreement and the Satisfaction Date, in all
            material respects, except for representations and warranties that
            are qualified by their terms as to materiality, which must be true
            in all respects;

      o     each of the Parent and the Acquiror must perform in all material
            respects all obligations required to be performed by the Parent and
            the Acquiror, respectively, pursuant to the terms of the Merger
            Agreement;

      o     no change may have occurred since the date of the Merger Agreement
            in the business, financial condition or results of operations of the
            Acquiror and the Acquiror's subsidiaries, taken as a whole, or the
            Parent and the Parent's subsidiaries, taken as a whole, that has had
            or would reasonably be expected to have a material adverse effect on
            the ability of the Acquiror, the Acquiror Operating Partnership or
            the Parent to consummate the transactions contemplated by the Merger
            Agreement and the Partnership Merger Agreement;

      o     the Company must have received a tax opinion from special counsel to
            the Acquiror, to the effect that, for federal income tax purposes,
            holders of OP Units who elect to exchange all of their OP Units for
            common or preferred units of the Parent pursuant to the Partnership
            Merger will recognize no income, gain or loss upon the exchange;

      o     all necessary third-party consents and waivers, other than those
            that were disclosed in writing by the Company on or prior to April
            13, 1999 or those which, if not obtained, would not have a Buyer
            Material Adverse Effect, a Seller Material Adverse Effect or a
            "Parent Material Adverse Effect" (as such term is defined in the
            Merger Agreement), must have been obtained and not subsequently
            revoked;

      o     the Parent and the Acquiror must have complied with certain
            conditions set forth in the Partnership Merger Agreement; and


                                      15
<PAGE>

      o     the Company and the Operating Partnership must have received an
            opinion by a reputable expert firm selected by the Parent and
            reasonably acceptable to the Company as to the solvency and adequate
            capitalization of the Company and the Operating Partnership
            immediately before, and of the Surviving Company and the Surviving
            Operating Partnership immediately after, giving effect to the Merger
            and the Partnership Merger.

      Notwithstanding anything to the contrary in the Merger Agreement, the
initiation, threat or existence of any legal action of any kind with respect to
the Merger Agreement or the Partnership Merger Agreement or any transaction
contemplated by the Merger Agreement or the Partnership Merger Agreement,
including, without limitation, any action initiated, threatened or maintained by
any Stockholder or holder of OP Units, whether asserting his, her or its
appraisal rights, claims under any federal or state securities law, contract or
tort claims, claims for breach of fiduciary duty or otherwise, will not
constitute a failure of specified conditions set forth in the Merger Agreement,
unless that action has resulted in the granting of injunctive relief that
prevents the consummation of the Merger and the other transactions contemplated
by the Merger Agreement and the Partnership Merger Agreement and such injunctive
relief has not been dissolved or vacated.

      The mutual conditions can be waived if waiver is legally permitted and
both parties agree. The conditions the Company must meet can be waived by the
Acquiror and the conditions the Parent and the Acquiror must meet can be waived
by the Company.

Termination of the Merger Agreement

      The Merger Agreement may be terminated at any time prior to the Effective
Time, whether before or after approval by the Company's Stockholders:

      o     by mutual written consent duly authorized by the Parent and the
            Company's Board of Directors;

      o     by the Acquiror or the Parent, upon a breach of any representation,
            warranty, covenant, obligation or agreement set forth in the Merger
            Agreement on the part of the Company such that certain conditions
            set forth in the Merger Agreement are not satisfied or would be
            incapable of being satisfied within 30 days after the giving of
            written notice to the Company;

      o     by the Company, upon a breach of any representation, warranty,
            covenant, obligation or agreement set forth in the Merger Agreement
            on the part of the Acquiror or the Parent, in either case such that
            certain conditions set forth in the Merger Agreement are not
            satisfied or would be incapable of being satisfied within 30 days
            after the giving of written notice to the Acquiror or the Parent;


                                      16
<PAGE>

      o     by the Acquiror, the Parent or the Company, if any judgment,
            injunction, order, decree or action by any governmental entity of
            competent authority preventing the consummation of the Merger has
            become final and nonappealable;

      o     by the Acquiror, the Parent or the Company, if the Merger has not
            been consummated on or before December 31, 1999, provided that a
            party may not terminate the Merger Agreement for this reason if such
            party shall have breached in any material respect its
            representations, warranties or obligations under the Merger
            Agreement in any manner that shall have proximately contributed to
            the failure of the Merger to be consummated on or before December
            31, 1999;

      o     by either the Company (unless the Company is in breach of its
            obligations set forth in the Merger Agreement with respect to this
            Proxy Statement or the Special Meeting) or the Acquiror or the
            Parent if, upon a vote at a duly held meeting of the Stockholders or
            any adjournment or postponement thereof, the requisite Stockholder
            approval has not been obtained;

      o     by the Company, prior to the Special Meeting, if the Board of
            Directors has withdrawn or modified its approval or recommendation
            of the Merger or the Merger Agreement in connection with, or
            approved or recommended, a bona fide acquisition proposal made by a
            third party which the Board of Directors or a committee of the Board
            determines in good faith (after consultation with its financial
            advisor) to be more favorable to the Stockholders than the Merger
            and which the Board of Directors (or committee) determines is
            reasonably capable of being consummated (a "Superior Acquisition
            Proposal"); but no such termination will be effective under
            circumstances in which a $25,000,000 break-up fee is payable by the
            Company and the Operating Partnership pursuant to the terms of the
            Merger Agreement, unless within 15 days after such termination, such
            break-up fee is paid to the Parent in full by the Company and the
            Operating Partnership (see "The Merger -- Termination Fees and
            Expenses" for a discussion of break-up fees and amounts reimbursable
            for expenses in the event the Merger Agreement is terminated);

      o     by the Acquiror or the Parent if:

            --    prior to the Special Meeting, the Board of Directors has
                  withdrawn or modified in any manner adverse to the Acquiror
                  its approval or recommendation of the Merger or the Merger
                  Agreement, or approved or recommended any acquisition proposal
                  from a third party, or


                                      17
<PAGE>

            --    the Company has entered into a definitive agreement with
                  respect to any acquisition proposal from a third party;


      o     by the Company if the Acquiror has not closed the equity funding
            contemplated by the Agreement of Limited Partnership of the Parent
            (the "Parent Partnership Agreement") and the borrowings contemplated
            by either (i) the debt commitment letter, dated April 13, 1999,
            among the Parent, Whitehall Real Estate Limited Partnership XI
            ("Whitehall") and Blackstone Real Estate Acquisitions III L.L.C.
            ("Blackstone") (the "W/B Debt Commitment Letter") or (ii) the debt
            commitment letter, dated July 29, 1999 between the Parent and
            Reilly Mortgage Group, Inc. (the "Lender"):


            --    on or prior to the Satisfaction Date, or

            --    on or prior to December 29, 1999, if (i) the Parent has
                  exercised the Extension Option, (ii) the conditions relating
                  to the absence of legal restraints and prohibitions have been
                  satisfied, and (iii) the Company has delivered a written
                  notice to the Parent and the Acquiror certifying its ability
                  to satisfy the conditions relating to the conversion of the
                  Company's subsidiaries into Delaware limited liability
                  companies or the liquidation of such subsidiaries; and

      o     by the Parent or the Acquiror, if an acquisition proposal from a
            third party that is publicly announced has been commenced or
            communicated in writing to the Company and contains a proposal as to
            price and:

            --    the Company has not rejected such proposal within ten business
                  days after the date of receipt thereof by the Company or
                  within ten business days after the date its existence first
                  becomes publicly announced, if sooner, or

            --    the Company has failed to confirm the recommendation of the
                  Board of Directors to the Stockholders approving the Merger
                  and adopting the Merger Agreement within ten business days
                  after being requested by the Acquiror to do so.

Termination Fees and Expenses

      If the Merger Agreement is terminated for certain of the reasons described
above, the Company and the Operating Partnership will be obligated to pay the
Parent, or the Parent and the Acquiror will be obligated to pay the Company, on
behalf of the Operating Partnership, the holders of Common Stock and the holders
of OP Units:


                                      18
<PAGE>

            o     a break-up fee in the amount of $25,000,000 (which amount is
                  increased to $50,000,000 in the event of a payment by the
                  Acquiror or the Parent if the Parent has previously exercised
                  the Extension Option); and/or

            o     the lesser of certain fixed amounts and the out-of-pocket
                  expenses incurred by the party to which the payment is to be
                  made in connection with the Merger Agreement and the
                  transactions contemplated thereby.

See "The Merger -- Termination Fees and Expenses."

Financing; Source of Funds

      The total amount of funds required by the Parent in connection with the
consummation of the Merger and the Partnership Merger is estimated to be
approximately $1.0 billion, including:


            o     Payment of the Merger Consideration to Nonaffiliated
                  Stockholders in the amount of approximately $530 million.

            o     Payment of cash to holders of OP Units (assuming that all of
                  such holders, except for Mr. Krupp and his affiliates, elect
                  to receive cash) in the amount of approximately $50 million
                  (if all of such holders do not so elect, the amount of cash
                  required will be reduced).

            o     Repayment of debt in the amount of approximately $394 million.


            o     Payment in respect of stock options and payment to two
                  Directors under a Directors' retainer fee plan in the
                  aggregate amount of approximately $2 million.


            o     Payment of fees and expenses (including debt prepayment fees
                  and financing fees) in the amount of approximately $44
                  million.

      The partners of the Parent have agreed to contribute up to an aggregate of
$316,349,295 in equity capital to the Parent. In addition, pursuant to the W/B
Debt Commitment Letter and subject to the terms and conditions thereof, each of
Whitehall and Blackstone has severally agreed to provide 50% of an aggregate
amount of debt financing not to exceed $755 million.

      On July 29, 1999 the Parent entered into a commitment letter with Reilly
Mortgage Group, Inc. (the "Freddie Mac Commitment Letter") which provides for up
to $708,344,000 in mortgage loans in respect of properties to be owned by the
Parent upon consummation of the Merger. The Parent currently expects to borrow
funds as contemplated by the Freddie Mac Commitment Letter concurrently with the



                                      19
<PAGE>



consummation of the Merger, in lieu of borrowing funds pursuant to the W/B
Debt Commitment Letter. See "The Merger--Financing; Source of Funds." In
addition, to the extent the Company has a positive cash balance at the time
of the Merger, such cash will be available to be used by Parent. Obtaining
financing for the Merger is not a condition to the obligations of the Parent
or the Acquiror under the Merger Agreement or the Partnership Merger
Agreement.

      Both the W/B Debt Commitment Letter and the Freddie Mac Commitment Letter
are subject to conditions to closing.


Federal Income Tax Consequences

      You will be taxed on your receipt of the $12.25 per share of Common Stock
and $28.75 per share of Preferred Stock (together with 115% of any Accrued
Dividends) if and to the extent that the amount you receive exceeds your tax
basis in your Common Stock or Preferred Stock, as the case may be. Determining
the tax consequences of the Merger can be complicated. You should consult your
tax advisor in order to understand fully how the Merger will affect you.

Appraisal Rights

      Under the Delaware General Corporation Law (the "DGCL"), holders of shares
of Common Stock and Preferred Stock have the right to seek an appraisal of, and
to be paid the fair value of, their shares of Common Stock and Preferred Stock.
Section 262 of the DGCL, which governs the rights of stockholders who wish to
seek appraisal of their shares, is summarized under the heading "The Merger --
Appraisal Rights" and is attached as Appendix E to this Proxy Statement.

                  INFORMATION CONCERNING THE SPECIAL MEETING

Time, Place and Date

      This Proxy Statement is being furnished to the holders of the outstanding
shares of Common Stock and Preferred Stock of the Company in connection with the
solicitation of proxies by the Board of Directors for use at the Special Meeting
of Stockholders of the Company to be held on ____________, 1999 at 10:00 a.m.,
local time, at the _________________________, including any adjournments or
postponements thereof.

Purpose of the Special Meeting

      At the Special Meeting, holders of Voting Securities will consider and
vote upon a proposal to approve and adopt the Merger Proposal. Additional
information concerning the Special Meeting and the Merger Agreement is set forth
below and a copy of the Merger Agreement is attached as Appendix A to this Proxy
Statement. The summaries of the portions of the Merger Agreement set forth in
this Proxy


                                      20
<PAGE>

Statement do not purport to be complete and are subject to, and are qualified in
their entirety by reference to, the text of the Merger Agreement.

      At a meeting held on April 13, 1999, all of the members of the Board of
Directors present (one member was absent), based upon the unanimous
recommendation of the Special Committee, determined that the terms of the Merger
Proposal are fair to, and in the best interests of, the Nonaffiliated
Stockholders.

      The Special Committee and the Board of Directors recommend that
Stockholders vote for approval and adoption of the Merger Proposal. Stockholders
should be aware that certain of the members of the Board of Directors have
conflicts of interest with respect to the Merger. See "Special Factors --
Interests of Certain Persons in Matters to Be Acted Upon" and "Certain
Relationships and Transactions."

Record Date; Quorum; Outstanding Common Stock and Preferred
Stock Entitled to Vote

      The Record Date for the Special Meeting has been fixed as the close of
business on August 16, 1999. Only holders of record of Common Stock and
Preferred Stock on the Record Date are entitled to notice of and to vote at the
Special Meeting.

      Holders of Common Stock on the Record Date are entitled to one vote on
matters properly presented at the Special Meeting for each share of Common Stock
held. Holders of Preferred Stock are entitled to vote on an "as-converted"
basis, together with the holders of Common Stock as a single class, on all
matters on which the holders of Common Stock are entitled to vote. Each share of
Preferred Stock is convertible, subject to the terms of the Certificate of
Designation with respect thereto, into 2.0756 shares of Common Stock, based on a
conversion price of $12.04.


      Accordingly, on the Record Date, there were outstanding shares of Common
Stock and Preferred Stock entitled to cast a total of 43,041,278 votes, of which
37,360,361 votes could be cast by holders of Common Stock and 5,680,917 votes by
holders of Preferred Stock. Of such shares, as of the Record Date, 522,303
shares of Common Stock were owned by Douglas Krupp (directly and through his
affiliates), the Company's Chairman of the Board and an affiliate of the Parent
and the Acquiror, 44,984 shares of Common Stock were owned by David Olney, the
Company's Executive Vice President and Chief Investment Officer and the
President of the administering general partner of the Parent, and 15,000 shares
of Common Stock were owned by George Krupp, an affiliate of the Parent and the
Acquiror. See "-- Vote Required."


      The holders of OP Units will have no rights in their capacity as such
holders to vote at the Special Meeting.

      A list of Stockholders will be available for examination by holders of
Common Stock or Preferred Stock, for any purpose related to the Special Meeting,
during the


                                      21
<PAGE>

ten-day period preceding the Special Meeting, at the offices of Berkshire Realty
Company, Inc., One Beacon Street, Suite 1550, Boston, Massachusetts, 02108;
telephone (888) 867-0100.

      The presence at the Special Meeting in person or by proxy of the holders
entitled to cast a majority of the votes that could be cast by the holders of
Voting Securities will constitute a quorum for the transaction of business by
the holders of Common Stock and Preferred Stock at the Special Meeting. The
presence at the Special Meeting in person or by proxy of the holders of a
majority of the shares of Preferred Stock outstanding on the Record Date will
constitute a quorum for purposes of the separate vote of the Preferred Stock.
Shares of Common Stock and Preferred Stock present in person or represented by
proxy (including shares whose holders abstain or do not vote with respect to one
or more of the matters presented for Stockholder approval) will be counted for
purposes of determining whether a quorum exists at the Special Meeting.

Vote Required

      The following votes are required to approve and adopt the Merger Proposal:

      o     the affirmative vote of the holders of a number of shares of Common
            Stock and Preferred Stock (voting on an as-converted basis), voting
            as a single class, issued and outstanding on the Record Date
            representing a majority of the total number of outstanding shares of
            Common Stock (after giving effect to a deemed conversion of the
            Preferred Stock); and

      o     the affirmative vote of the holders of a majority of the Preferred
            Stock issued and outstanding on the Record Date.

      Shares whose holders abstain from voting as to the Merger Proposal, and
shares held in "street name" by brokers or nominees who indicate on their
proxies that they do not have discretionary authority to vote such shares as to
such matter, are nonetheless considered outstanding shares and an abstention or
failure to vote for any reason will have the same effect as a vote against the
Merger Proposal.

      Mr. Krupp has agreed, pursuant to the Krupp Voting Agreement, to vote his
shares of Common Stock, and to cause his affiliates to vote their shares of
Common Stock, for approval and adoption of the Merger Proposal. As of the Record
Date, Mr. Krupp and his affiliates owned an aggregate of 522,303 shares of
Common Stock. Because Mr. Krupp will vote all of his shares of Common Stock, and
will cause his affiliates to vote all of their shares of Common Stock, for
approval and adoption of the Merger Proposal, approval and adoption of the
Merger Proposal will require the affirmative vote of 49.4% of the votes that
could be cast by Nonaffiliated Stockholders.

      Directors, executive officers and affiliates of the Company (including
Douglas Krupp and his affiliates) who own or control Common Stock or Preferred
Stock


                                      22
<PAGE>

(constituting approximately 13.1% of the outstanding Voting Securities and 85.4%
of the outstanding Preferred Stock in the aggregate) have indicated to the
Company that they currently intend to vote all such shares for approval and
adoption of the Merger Proposal. If they do so, approval and adoption of the
Merger Proposal will require the affirmative vote of 42.5% of the votes that
could be cast by Stockholders other than such persons.

      The Merger is subject to conditions in addition to the required vote of
the Stockholders. See "The Merger -- Conditions."

Action to Be Taken Under the Proxy

      All proxy cards in the enclosed form that are properly executed and
returned to the Company's transfer agent and registrar, American Stock Transfer
& Trust Company, on or before the date of the Special Meeting, and not revoked,
will be voted at the Special Meeting or any adjournments or postponements
thereof in accordance with any instructions thereon, or, if no instructions are
provided, will be voted FOR adoption and approval of the Merger Proposal. Any
Stockholder who has given a proxy pursuant to this solicitation may revoke it by
attending the Special Meeting and giving written notice to the Secretary of the
Company of his or her intention to vote in person, without compliance with any
other formalities. In addition, any proxy given pursuant to this solicitation
may be revoked prior to the Special Meeting by delivering an instrument revoking
it or a duly executed proxy bearing a later date to the Company's transfer agent
and registrar. Stockholders who hold shares through a broker must notify the
broker in order to revoke a proxy.

      Management of the Company does not know of any matters other than those
set forth herein which may come before the Special Meeting. If any other matters
are properly presented at the Special Meeting for action, the persons named in
the enclosed form of proxy and acting thereunder will vote in accordance with
their discretion on such matters.

Proxy Solicitation

      The expense of preparing, printing and mailing this Proxy Statement and
the proxies solicited hereby will be borne by the Company. In addition to the
use of the mails, proxies may be solicited by officers and Directors and regular
employees of the Company, without additional remuneration, by personal
interviews, written communication, telephone, telegraph or facsimile
transmission. The Company also will request brokerage firms, nominees,
custodians and fiduciaries to forward proxy materials to the beneficial owners
of Common Stock and Preferred Stock held of record by such brokerage firms,
nominees, custodians and fiduciaries and will provide reimbursement for the cost
of forwarding the material in accordance with customary charges. In addition,
the Company has retained Georgeson & Company Inc. to assist in the solicitation
of proxies at an estimated fee of $100,000 plus reimbursement of reasonable
expenses to be paid by the Company.


                                      23
<PAGE>

                                    GENERAL
The Company

      The Company was formed on April 26, 1990 and commenced operations on
June 27, 1991. The Company's operations consist primarily of the acquisition,
renovation, rehabilitation, development and operation of apartment
communities located in the Mid-Atlantic and Southeast regions of the United
States, Florida and Texas. As of the Record Date, the Company owned 82
apartment communities consisting of 24,387 units. The Company has
approximately 655 multifamily units under development and holds two parcels
of land for future development.

      The Company reorganized as an umbrella partnership on May 1, 1995 when the
Company contributed substantially all of its assets subject to substantially all
of its liabilities to the Operating Partnership. The Company, in its capacity as
the Special Limited Partner of the Operating Partnership and through its sole
ownership of Berkshire Apartments, Inc., the general partner of the Operating
Partnership, held approximately 80.5% of the OP Units as of the Record Date.

      On August 13, 1999 (the most recent practicable date prior to the printing
of this Proxy Statement), the high and low sales prices of the Company's Common
Stock on the NYSE were $11.69 and $11.81, respectively.


      The address of the principal business and the principal executive offices
of the Company is One Beacon Street, Suite 1550, Boston, Massachusetts 02108;
telephone (888) 867-0100.

The Parent and the Acquiror

      The Parent is Berkshire Realty Holdings, L.P., a Delaware limited
partnership recently organized by The Berkshire Companies Limited Partnership, a
Massachusetts limited partnership ("BCLP"), Whitehall Street Real Estate Limited
Partnership XI, a Delaware limited partnership ("Whitehall"), Blackstone Real
Estate Acquisitions III L.L.C., a Delaware limited liability company
("Blackstone"), and their affiliates. The Parent was formed for the purpose of
owning and conducting the business of the Company following the Merger. The
Acquiror is BRI Acquisition, LLC, a Delaware limited liability company and a
wholly owned subsidiary of the Parent. The Acquiror was organized for the
purpose of effecting the Merger.

      The Parent and the Acquiror currently have no material assets, do not own
any shares of Common Stock or OP Units and have not engaged in any activities
except those incident to their formation and in connection with the Merger. The
principal business address of the Parent and the Acquiror is One Beacon Street,
Suite 1500, Boston, Massachusetts 02108; telephone (617) 523-7722.

      BCLP is an affiliate of Douglas Krupp, the Chairman of the Board of the
Company. BCLP has two general partners, KGP-1, Incorporated, a Massachusetts
corporation ("KGP-1"), and KGP-2, Incorporated, a Massachusetts corporation
("KGP-


                                       24
<PAGE>

2"). Douglas Krupp is a 50% stockholder of each of the general partners of BCLP.
His brother, George Krupp, owns the other 50% of each entity. See "Special
Factors -- Interests of Certain Persons in Matters to be Acted Upon."


      As of the Record Date, Douglas Krupp and his affiliates (including
BCLP) owned 522,303 shares, or approximately 1.4%, of the outstanding Common
Stock and 5,344,066, or approximately 11.5%, of the outstanding OP Units. OP
Units are convertible on a one-for-one basis into shares of Common Stock or
cash, as determined by the Operating Partnership. While such OP Units,
together with the Common Stock owned by Mr. Krupp and his affiliates,
potentially represent 13.7% of the outstanding shares of the Common Stock as
of the Record Date, the Operating Partnership's partnership agreement limits
conversions of OP Units such that Mr. Krupp and his affiliates only have the
right to convert that number of units resulting in their owning a maximum
aggregate of 9.8% of the outstanding shares of the Common Stock. In addition,
because Mr. Krupp had not converted any such OP Units as of the Record Date,
he will not be entitled to vote at the Special Meeting any of the shares of
Common Stock into which such OP Units are convertible. In any event,
affiliates of Mr. Krupp have agreed to contribute (and therefore not to
convert) 4,904,066 of the OP Units owned by them to the Parent prior to the
Effective Time.


      In connection with the acquisition by the Company on March 1, 1996 of an
advisory services business previously owned by BCLP, the Company is required to
cause the Operating Partnership to issue a specified number of OP Units to BCLP
if the per share price of the Common Stock exceeds certain share price
benchmarks equal to $13.00 or higher at any time within a specified period. If
the Merger occurs, such OP Units will no longer be issuable. See "Special
Factors -- Interests of Certain Persons in Matters to be Acted Upon -- Business
Contribution Agreement."

      As of February 22, 1999, GS Group and GS&Co. (each as defined in
"Management of the Parent and the Acquiror; General Partners of the Parent --
Whitehall GP" and each of which is an affiliate of Whitehall) may be deemed to
beneficially own 27,208 shares of Common Stock held in client accounts with
respect to which GS&Co. or employees of GS&Co. have voting or investment
discretion, or both ("Managed Accounts"). GS&Co. purchased these shares of
Common Stock in the ordinary course of its business on behalf of the Managed
Accounts. GS&Co., GS Group and Whitehall each disclaims beneficial ownership of
Common Stock held in Managed Accounts.


                                      25
<PAGE>

                                SPECIAL FACTORS

Background of the Merger

      Overview of Charter Provisions. The Company's Certificate of Incorporation
has a provision which requires the Company's Board of Directors to submit to the
Stockholders, by December 31, 1998, a plan of liquidation (the "Liquidation
Plan") providing for the sale of all of the Company's assets and the
distribution of the net proceeds to the Stockholders. In light of that
requirement, the Company engaged Lazard and Lehman in May 1998 to help the
Company evaluate its strategic alternatives, with a view to maximizing value for
the Company and its Stockholders and the holders of OP Units. Those alternatives
included adoption of the Liquidation Plan, a strategic business combination
involving the Company and a continuation of the Company's existing operations.

      Preliminary Steps. In May 1998, the Board of Directors instructed Lazard
to solicit indications of interest in a strategic combination with the Company.
Between the end of May and mid-August 1998, Lazard contacted 35 companies with
considerable U.S. real estate holdings to explore interest in a possible
combination with the Company. Lazard provided a Confidential Offering Memorandum
to 27 parties that had expressed possible interest in a combination (each of
whom had signed a confidentiality agreement), and provided further detailed
financial and other information to those parties that requested it.

      During the summer and early fall of 1998, conditions in the market for
public REITs deteriorated substantially. For example, on May 29, 1998 the
year-to-date NAREIT Equity REIT Total Return Index was negative 4.38% and on
September 30, 1998, it was negative 15.02%. The NAREIT Equity REIT Total Return
Index is published by the National Association of Real Estate Investment Trusts,
Inc. ("NAREIT"). Index data reflect monthly reinvestment of dividends and are
based upon the monthly closing prices of shares of all tax-qualified equity
REITs (real estate investment trusts at least 75% of whose gross invested assets
are invested in real estate equities), including the Company, listed on the NYSE
and the American Stock Exchange and traded on the NASDAQ National Market System.

      Between mid-August 1998 and mid-September 1998, the Company received
preliminary indications of interest from five of the parties that had been in
discussions with Lazard. Four preliminary indications of interest (reflecting
consideration consisting entirely or partially of stock of the bidder) to
acquire the entire Company were from public companies, at prices ranging from
$10.83 to $12.16 per share of Common Stock. The fifth preliminary indication of
interest was from a private real estate company that proposed to acquire only a
portion of the Company, valuing the Common Stock at $13.00 per share, by means
of a merger into the Company that would result in all of the shares of Common
Stock remaining outstanding, with the private real estate company holding a
minority interest but controlling management of the Company. The Board of
Directors instructed Lazard to attempt to persuade those five parties to raise
their prices and to determine


                                      26
<PAGE>

whether any private real estate companies might be interested in acquiring the
entire Company.

      Management Group's Exploration of a Possible Bid. In mid-September 1998,
Douglas Krupp, the Chairman of the Board of Directors of the Company, contacted
the financial advisor Greenhill & Co. LLC ("Greenhill") in order to generally
explore his options with respect to possibly making his own proposal to acquire
the Company, although he had not then made a determination as to whether he
would make such a bid. Also in mid-September, 1998, Mr. Krupp advised members of
the Board of Directors of the Company that he would be considering over the next
few weeks whether to make his own proposal with respect to a possible
acquisition of the Company, and that he had retained Paul, Weiss, Rifkind,
Wharton & Garrison ("Paul, Weiss") as his legal counsel to advise him with
respect to his possible role as a bidder for the Company.

      Mr. Krupp subsequently had various discussions with Greenhill and, on
September 25, 1998, Greenhill was formally retained by his affiliate, BCLP, to
act as the exclusive financial advisor of Mr. Krupp and his affiliates in
connection with a potential acquisition of the Company. Mr. Krupp, together with
certain of his affiliates and employees of the Company potentially participating
with him in a possible bid to acquire the Company, are referred to in this Proxy
Statement as the "Management Group."

      In the course of considering its options, the Management Group, with the
assistance of Greenhill, determined that one or more potential equity partners,
who would provide approximately $250 million in cash, and one or more debt
financing sources, who would provide approximately $700 million as a bridge
loan, would be needed in order to finance the possible acquisition of the
Company. In late September 1998, the Management Group met with representatives
of Greenhill to compile a list of appropriate candidates with which to conduct
discussions regarding the possibility of providing debt and equity financing. At
that time, approximately 30 prospective financial parties were identified, each
of which was contacted by Greenhill to determine if there was any interest in
providing debt or equity financing for the proposed transaction. One of the
approximately 30 prospective financing participants was Whitehall and another
was Westbrook Real Estate Fund III ("Westbrook"), an affiliate of the holder of
a majority of the Preferred Stock and of Paul Kazilionis, a Director of the
Company.

      The Management Group, with the assistance of Greenhill, prepared a
confidential memorandum for distribution to the identified parties. Greenhill
began to hold meetings with the various parties identified as potential
financing participants in order to solicit indications of interests from them. A
total of 12 of the contacted parties (including Whitehall and Westbrook)
indicated an interest in pursuing a transaction with the Management Group,
signed confidentiality agreements and were provided a copy of the confidential
memorandum. Of these 12 prospective financing participants, Whitehall and one
other party submitted written proposals to the Management Group (which are
described below) and Westbrook and three other


                                      27
<PAGE>

parties orally indicated an interest in pursuing a transaction, but only as part
of a consortium of financing parties that would collectively provide the cash
requirements for the transaction. Various meetings were then held throughout
October among Greenhill, the Management Group and the interested parties. After
preliminary discussions with Westbrook, Westbrook indicated that it was not then
interested in proceeding with a possible transaction.

      On October 13, 1998, Whitehall delivered a draft term sheet to Greenhill
with respect to a possible joint venture between Whitehall and the Management
Group to acquire the Company. Preliminary discussions were held on October 13
and 14, 1998 between Whitehall and the Management Group, both directly and
through their respective legal and financial advisors, to negotiate the economic
and governance issues raised in the draft term sheet. At a meeting held on
October 14, 1998, a representative of Whitehall indicated to the Management
Group that he believed Whitehall would be in a position to contribute a
significant portion of the cash equity necessary to consummate a possible
transaction, assuming satisfactory agreement on all economic and governance
issues with respect to the joint venture that would be formed to acquire the
Company. However, given the then existing turmoil in the financing markets, he
could not assure the Management Group that Whitehall would be able to obtain the
necessary debt financing. No agreement was reached regarding a possible joint
venture between Whitehall and the Management Group at that meeting.

      Separately, while discussions were continuing between the Management Group
and Whitehall, a financial party unaffiliated with the Management Group (the
"Potential Partner"), by letter dated October 16, 1998 to Greenhill proposed a
possible joint venture between the Potential Partner and the Management Group to
acquire the Company. In the letter it was proposed that the Potential Partner
would provide 100% of the cash equity and debt financing needed to acquire the
Company. The Management Group and its legal and financial advisors met with
representatives of the Potential Partner and its legal advisors on October 19,
1998 to discuss a possible bid to acquire the Company by a joint venture to be
formed between the Potential Partner and the Management Group, as well as
various economic and governance issues relating to the potential joint venture.
At the meeting the Potential Partner indicated that, assuming satisfactory due
diligence regarding the Company and agreement on economic and governance issues
relating to the joint venture, the Potential Partner would be prepared to
provide the necessary debt and cash equity financing needed to consummate a
possible transaction.

      On October 21, 1998, the Potential Partner delivered to the Management
Group an "outline of discussions" which the Management Group believed was not
consistent with the discussions held with the Potential Partner on October 19.
Acting on the basis of this belief, the Management Group contacted Whitehall
again to see if it would be interested in pursuing a potential joint venture
with the Management Group. The Whitehall representative again indicated that,
given the turmoil in the financing markets, he could not assure the Management
Group that Whitehall would be able to obtain the debt financing needed to
consummate the transaction.


                                      28
<PAGE>

      During the following week, separate conversations were held between the
Management Group and representatives of Whitehall, on the one hand, and between
the Management Group and representatives of the Potential Partner, on the other,
to explore issues relating to an acquisition bid by a possible joint venture
between those respective parties. On October 27, 1998, the Potential Partner
advised Greenhill that it would not be able to provide 100% of the necessary
cash equity for a possible transaction, but rather could only commit to 50% of
the necessary cash equity. However, it could provide all of the necessary debt
financing (assuming satisfactory completion of due diligence and internal
approvals).

      Despite the fact that the Potential Partner could not be the sole source
of the cash equity and debt financing needed for the transaction, the Management
Group was inclined to select the Potential Partner as its partner because, at
that time, the Potential Partner was the only acceptable financing source
willing to commit to provide the necessary debt financing. On October 28, 1998,
the Management Group and its legal and financial advisors met with the Potential
Partner and its legal advisors to further discuss economic and governance issues
relating to a possible joint venture. Following that meeting, Whitehall was
advised by the Management Group that the Management Group would not be pursuing
discussions with Whitehall regarding a possible joint venture between the two of
them.

      On October 30, 1998, a revised "outline of discussions" was exchanged
between the Potential Partner and the Management Group which contemplated a
possible joint venture between the Management Group, the Potential Partner and a
"to-be-identified third party investor" that would provide 50% of the cash
equity required to consummate an acquisition of the Company. It was agreed that
the Potential Partner would seek to identify a third party investor to provide
the remaining cash equity for a possible acquisition bid. The "outline of
discussions" was considered by the Management Group to be preliminary in nature,
because it was subject to satisfactory due diligence and internal approvals by
the Potential Partner, and because the source of 50% of the cash equity required
to consummate any possible acquisition of the Company had not been identified.
No decision was made at this time regarding whether the Management Group would
make a bid to acquire the Company.

      Subsequent to October 30, 1998, conversations were held between Greenhill
and Whitehall, and between the Management Group and Whitehall, to determine if
Whitehall would be interested in participating with the Potential Partner in
providing the necessary cash equity for a possible transaction. During the same
time period, the Potential Partner began to conduct due diligence on the
Company, which continued over the following few weeks.

      Formation of the Special Committee. At a meeting held on November 12,
1998, the Company's Board of Directors considered the strategic alternatives
available to the Company: sale of the Company, adoption of a Liquidation Plan or
continuing to operate as an independent company. At that meeting, Lazard
summarized the results of its solicitation of indications of interest in a
strategic combination with the Company.


                                      29
<PAGE>

      Lazard reported that the stock price of publicly-held multi-family housing
REITs had declined by approximately 14% on average during 1998 through November
6 and that the market for a strategic combination was significantly less
favorable than it had been in May 1998. Lazard reviewed with the Board of
Directors the indications of interest that it had received, the year-to-date
downturn in total REIT stock returns, the dearth of real estate offerings in the
public equity market and the decline in liquidity during 1998 in the real estate
debt markets. Lazard also discussed with the Board:

      o     the Company's recent stock trading prices,

      o     the estimated liquidation value per share achievable under a
            Liquidation Plan based on an analysis prepared by management,

      o     the background, material terms and conditions and per share value to
            the Stockholders of two written indications of interest that then
            remained outstanding (from two publicly-held multi-family housing
            REITs) that proposed to use stock as the form of consideration and
            that were stated by the parties expressing the interest to have a
            value of $11.10 per share of Common Stock and $12.00 per share of
            Common Stock, respectively (although Lazard reported that it had
            preliminarily determined a range of value for the latter bid with a
            mid-point of $11.69 per share, based on then-existing market
            conditions),

      o     the desire of the private real estate company which had expressed
            preliminary interest in a transaction to obtain an exclusivity
            agreement from the Company and the need, if a transaction were
            pursued by this bidder, for the Company to perform substantial due
            diligence on the bidder because the contemplated transaction would
            be in effect an acquisition by the Company of the bidder,

      o     the retraction of two other preliminary bids, and

      o     its belief that the Management Group might decide to submit a bid to
            acquire the Company.

      At that meeting, David F. Marshall, the Company's Chief Executive Officer,
presented management's operational and financial analysis of the Company's
continuing operations as a going concern and an analysis of the estimated
liquidation proceeds obtainable under a Liquidation Plan and the assumptions
underlying that analysis. For a discussion of the projections of the Company's
performance prepared by management and furnished to the Board of Directors, see
"Certain Financial Projections of the Company." For a discussion of the analysis
of estimated liquidation proceeds proposed by management and furnished to the
Board of Directors, see "Estimated Proceeds Per Share in Liquidation."


                                      30
<PAGE>

      Also at that meeting, the Board determined that either a sale of the
Company or a continuation of the Company's existing operations would likely
produce greater value to the Stockholders and the holders of OP Units than
adoption of a Liquidation Plan. Accordingly, the Board instructed Lazard to
pursue actively the indications of interest that remained outstanding and to
continue or initiate discussions with other entities that might have an interest
in acquiring the Company. The Board instructed Lazard to inform the private real
estate company that had requested an exclusivity agreement that the Company was
not prepared to enter into such an agreement at that time.

      Because of the potential conflicts of interest between Mr. Krupp and the
Stockholders arising from the Management Group's possible interest in an
acquisition, the Board at its November 12, 1998 meeting appointed a special
committee (the "Special Committee") consisting of Terrance R. Ahern (Chairman),
J. Paul Finnegan, E. Robert Roskind and David M. deWilde, to:

      o     direct and supervise Lazard and Lehman in connection with
            consideration of the Company's strategic alternatives,

      o     evaluate the Company's strategic alternatives,

      o     negotiate with parties interested in acquiring or merging with the
            Company, and

      o     make recommendations to the Board concerning the Company's strategic
            alternatives and the Board's recommendation to Stockholders
            regarding adoption of a Liquidation Plan.

      The Board authorized the Special Committee to retain separate counsel and,
in light of Mr. Krupp's involvement in the engagement of Lazard and Lehman, to
retain a separate investment banking firm. Because of the extensive time
commitments and travel anticipated in connection with the Special Committee
performing its duties, the Board of Directors authorized the following
compensation (in addition to the Company's normal fees for attendance at
meetings and reimbursement of expenses) for the members of the Special
Committee: $30,000 for the Chairman of the Special Committee and $15,000 for
each of the other three members of the Special Committee. The Company's counsel,
Hale and Dorr LLP, reviewed with the Board, including the members of the Special
Committee, the nature and scope of the Special Committee's fiduciary duties in
carrying out its authorized functions.

      During the ensuing several days, the Special Committee engaged Baker &
Hostetler LLP as its counsel. The Special Committee also engaged Prudential
Securities as its financial advisor to furnish independent advice and
assistance, as appropriate. Thereafter, the Special Committee's Chairman and
counsel and Prudential Securities discussed with Lazard and the Company's
counsel the anticipated receipt of formal bids to acquire the Company and the
bid evaluation and negotiation process.


                                      31
<PAGE>

      Continued Discussions. Separately, on November 8, 1998, a meeting was held
among the Management Group, the Potential Partner, Whitehall and Greenhill to
discuss a possible joint venture among the three parties to acquire the Company,
Whitehall having indicated its preliminary interest in providing 50% of the
necessary cash equity for the transaction (assuming agreement on the terms of a
possible joint venture with the Potential Partner and the Management Group).
Subsequent to that meeting, the Management Group continued to hold discussions
with the Potential Partner and Whitehall.

      On November 18, 1998, the Management Group was advised by
representatives of the Potential Partner that, in order for the Potential
Partner to continue to consider participating with the Management Group and
Whitehall in a possible transaction, the economic arrangements among the
Potential Partner, Whitehall and the Management Group (which at that time
contemplated that the three parties would participate in the joint venture on a
pari passu basis) would have to be revised.

      Discussions were then held throughout the month of November and the first
week of December during which time revised economic arrangements were discussed,
including a proposal by the Potential Partner and Whitehall which contemplated
that the Management Group's economic interest in the joint venture would be
subordinated to that of the Potential Partner and Whitehall (i.e., Whitehall and
the Potential Partner would each receive an amount equal to its capital
contributions plus a specified return on its investment before the Management
Group would receive its capital or any return on its investment), but no
agreement was reached with respect to a possible joint venture among the parties
at that time.

      Competitive Bidding Process. The Special Committee held a telephonic
meeting on December 18, 1998, in which representatives of Lazard, Prudential
Securities, Baker & Hostetler LLP and, at the Special Committee's invitation,
Hale and Dorr LLP, participated. The Special Committee formalized its engagement
of Prudential Securities and Baker & Hostetler LLP, following which Lazard
presented a detailed update on the status of the two outstanding proposals to
acquire the Company (the private real estate company had declined to proceed
without an exclusivity agreement), and Hale and Dorr LLP reported on recent
conversations with Paul, Weiss regarding the progress of the Management Group's
efforts to formulate a possible proposal. Following discussion of how best to
ensure a competitive bidding process designed to maximize value for the
Stockholders and the holders of OP Units, the Special Committee directed Lazard
to inform all interested parties that the Special Committee would receive and
consider formal bids in early January 1999.

      The Special Committee also discussed an updated pro forma liquidation
financial analysis prepared by management and a draft of a Liquidation Plan
prepared by Hale and Dorr LLP and made inquiries of Lazard and Prudential
Securities regarding various aspects of the financial analysis. For a discussion
of the estimated liquidation value of the Company as set forth in the draft
Liquidation Plan, see "Estimated Proceeds per Share in Liquidation." The Special
Committee


                                      32
<PAGE>

determined that the current proposals from potential acquirors would likely
produce more value for the Stockholders and the holders of OP Units than would
adoption of a Liquidation Plan. The Special Committee determined to recommend to
the Board that the Company file with the Commission a preliminary proxy
statement for presentation of a Liquidation Plan for the Stockholders'
consideration, in light of the requirement contained in the Company's
Certificate of Incorporation that a Liquidation Plan be presented, and that the
proxy statement contain a Board recommendation against Stockholder approval of
the Liquidation Plan.

      At a telephonic meeting held on December 30, 1998, the Board reviewed the
Liquidation Plan draft referred to above, a draft preliminary proxy statement
for presentation of the Liquidation Plan to the Stockholders and the analysis
prepared by management for the November 12, 1998 Board meeting regarding
continuation of the Company's existing operations. Following discussion of these
materials and of the Special Committee recommendation described above, the Board
resolved to present the Liquidation Plan to the Stockholders and to recommend
against Stockholder approval of the Liquidation Plan. The Board directed Hale
and Dorr LLP to file with the Commission a preliminary proxy statement
containing a recommendation to that effect. The preliminary proxy statement was
filed with the Commission, on a confidential basis, on December 31, 1998.

      On December 23, 1998, Paul, Weiss notified Hale and Dorr LLP that the
Management Group's potential partners had identified in their due diligence
certain issues relating to the Company's technical compliance with the Federal
income tax regulations related to REIT status and that, if a bid were to be made
by the Management Group and those potential partners, the bid would likely
specify resolution of those issues as a condition to closing the acquisition. A
series of discussions concerning these issues ensued among Paul, Weiss, Hale and
Dorr LLP and Baker & Hostetler LLP. Following the discussions, the Company,
based on advice from Hale and Dorr LLP and Baker & Hostetler LLP, determined to
seek a closing agreement from the Internal Revenue Service that would resolve
two of these issues. This agreement was subsequently obtained on March 23, 1999.
Based on advice from its tax advisors, the Company concluded that no action was
necessary with respect to the other issues.

      The Special Committee convened a telephonic meeting on January 18, 1999.
The Special Committee determined, based on its discussions with Baker &
Hostetler LLP and Prudential Securities, that it would be in the best interests
of the Company and its Stockholders and the holders of OP Units to defer receipt
of bids for the Company until the Company had an opportunity to pursue further
the resolution of the two tax issues described in the immediately preceding
paragraph. The Special Committee directed its advisors to conduct any ensuing
discussions with prospective acquirors in a manner consistent with that
objective.

      Separately, through the months of December 1998 and January 1999, the
Potential Partner continued its due diligence on the Company, and the Management
Group, the Potential Partner and Whitehall continued to discuss the economic and


                                      33
<PAGE>

governance issues relating to a possible joint venture to acquire the Company.
On January 19, 1999, representatives of the Potential Partner contacted the
Management Group to advise it that the Potential Partner had decided not to
proceed with making a proposal to acquire the Company.

      The Management Group then discussed with Whitehall the possibility of the
two of them proceeding without the Potential Partner to make a bid to acquire
the Company. Whitehall indicated to the Management Group that, in light of
current market conditions, it believed it would be able to obtain a commitment
from its affiliate, Goldman Sachs Mortgage Company, to provide the necessary
bridge financing and that, subject to satisfactory due diligence of the Company
and agreement on certain economic and governance issues regarding a possible
joint venture between Whitehall and the Management Group, it would be able to
provide 50% of the cash equity necessary to consummate a proposed acquisition of
the Company. However, since Whitehall had previously relied on the due diligence
review conducted by the Potential Partner, it would have to conduct its own due
diligence of the Company in order to be in a position to proceed with a
potential bid, which Whitehall indicated would take approximately 30 days. The
Company was advised of this fact on January 20, 1999.

      At a telephonic meeting of the Special Committee held on January 22, 1999,
Lazard and Baker & Hostetler LLP reported on the readiness of the three
identified potential acquirors (the two parties described to the Board at its
November 12, 1998 meeting and the Management Group) to submit formal bids and on
the Company's progress toward resolving the outstanding tax issues. Lazard and
Baker & Hostetler LLP reported that they understood that financing sources were
expected to be in place for a possible bid by the Management Group but that the
Management Group had advised Lazard that these sources would need approximately
30 days to complete due diligence. Lazard also reported that the other two
potential bidders were performing due diligence on the Company. The Special
Committee and its advisors discussed the fixing of an appropriate bidding
deadline to maximize the value achievable through the competitive bidding
process. Following this discussion and based on its conclusion that having a
higher number of viable bidders was likely to maximize value, the Special
Committee directed its financial advisors to inform all potential bidders that
it had established a February 22, 1999 deadline for the submission of final
proposals.

      The Special Committee met on February 11, 1999. Baker & Hostetler LLP
reported on the status of the Company's efforts to resolve the outstanding REIT
tax qualification issues. A representative of Hale and Dorr LLP, present by
invitation of the Special Committee, reported that the Management Group had
expressed a desire to have the bid deadline extended to the end of February
1999. The Special Committee, after discussing with its advisors the outstanding
tax issues and the Management Group's request, determined not to extend the
deadline.

      During the month of January and the beginning of February 1999, Whitehall,
Greenhill and the Management Group began contacting financial parties in order
to


                                      34
<PAGE>

find a partner for the remaining 50% of required cash equity. Six prospective
financing sources were contacted, five of which, including Westbrook, had been
contacted in the Management Group's October 1998 solicitation of financial
partners. Of the prospective financing sources, two were contacted by Whitehall
only, Blackstone being one of them, one was contacted by Greenhill only, two
were contacted by both Greenhill and Whitehall, and one, Westbrook, was
contacted by both Whitehall and the Management Group. All of the prospective
financing sources, including Blackstone and Westbrook, signed amended or
standard confidentiality agreements with Greenhill.

      Of these six prospective partners, three stated that they could not
provide funding for the full 50% required, one declined to proceed and two,
Blackstone and Westbrook, orally indicated an interest in pursuing a transaction
with Whitehall and the Management Group. At that time, a draft summary of terms
detailing the proposed economic structure of the partnership to be formed for
the purpose of acquiring the Company was distributed to Blackstone and
Westbrook. Whitehall, the Management Group and Greenhill had various meetings
and conference calls (including due diligence calls) with Blackstone and
Westbrook in order to obtain their comments on the draft summary of terms.

      On February 18, 1999, a meeting was held with representatives of the
Management Group, Whitehall and Greenhill (with Blackstone in attendance for
parts of the meeting) to discuss Blackstone's and Westbrook's comments to the
draft summary of terms. At the conclusion of the meeting, the Management Group
and Whitehall selected Blackstone as their potential equity partner in the event
that the Management Group and Whitehall decided to make a bid to acquire the
Company, assuming a resolution of all open issues, and communicated their
selection to Westbrook.

      Submission of Aptco Initial Bid. On February 19, 1999, a meeting was held
among representatives of the Management Group, Whitehall and Blackstone and
their respective legal advisors during which various economic and governance
issues relating to a possible joint venture among the three parties to make a
bid to acquire the Company were discussed. Draft documents were prepared and
discussions regarding the terms of the possible joint venture and the financing
for the possible acquisition continued through the evening of February 22, 1999,
the date that the Special Committee had requested bids be submitted. On February
22, 1999, agreement was reached and a joint venture was formed ("Aptco") among
the three parties (the "Aptco Investor Partners") to make a proposal to the
Company to acquire all of the Common Stock of the Company and the OP Units in
the Operating Partnership for a per share/OP Unit price of $11.05 in cash ( the
"Aptco Initial Bid"). The Aptco Initial Bid was made pursuant to the following
letter:


                                      35
<PAGE>

                                                February 22, 1999


      Lazard Freres & Co., LLC
      30 Rockefeller Plaza
      New York, New York  10020
      Attention:  Matthew J. Lustig
                  Gary Ickowicz

      Gentlemen:

            Aptco, LLC ("Aptco"), a company formed by affiliates of Douglas
      Krupp, Whitehall Street Real Estate Limited Partnership XI ("Whitehall")
      and Blackstone Real Estate Acquisitions III L.L.C. ("Blackstone") hereby
      makes the following proposal, pursuant to which holders of common stock of
      Berkshire Realty Company, Inc. ("BRI") would receive, and holders of
      limited partnership interests ("OP Units") in BRI OP Limited Partnership
      ("OP") would have the opportunity to receive, $11.05 per share/OP Unit in
      cash (the "Cash Price") for their respective interests in the Company.

            Our proposal contemplates that the acquisition of BRI would take the
      form of a merger (the "BRI Merger") pursuant to which BRI would be merged
      with and into Aptco, with Aptco as the surviving entity of the BRI Merger.
      Pursuant to the BRI Merger, holders of BRI common stock would receive, in
      exchange for their stock, an amount of cash per share equal to the Cash
      Price.

            Contemporaneously with the BRI Merger, a newly formed subsidiary of
      Aptco would merge with and into OP (the "OP Merger"), with OP as the
      surviving entity of the OP Merger. Pursuant to the OP Merger, OP
      Unitholders would be given the choice to elect to receive, in exchange for
      each of their OP Units, one of the following: (a) cash equal to the Cash
      Price; (b) a senior preferred equity interest in Aptco with a liquidation
      preference equal to the Cash Price, which would entitle the holder to
      receive cumulative preferred distributions of available cash on a senior
      basis equal to 6% per annum, and would be callable by Aptco after six
      years or earlier upon a sale of Aptco (whether by merger, initial public
      offering, sale of all or substantially all of its assets, or otherwise) at
      a price equal to the liquidation preference; or (c) an equity interest in
      Aptco that (i) would be subordinate to the senior preferred equity
      interest described above and to senior subordinated equity interests to be
      held by Whitehall and Blackstone or their respective affiliates, but would
      be generally pari passu with the equity interests to be held by Douglas
      Krupp and his affiliates and (ii) would be callable by Aptco after six
      years or earlier upon a sale of Aptco (whether by merger, initial public
      offering, sale of all or


                                       36
<PAGE>

      substantially all of its assets, or otherwise) at a price equal to the
      then fair market value of such interest.

            The aggregate purchase price for the acquisition of BRI and OP would
      be funded with a combination of debt and equity financing. The debt
      financing would consist of a bridge loan to be provided by Goldman Sachs
      Mortgage Company (an affiliate of Whitehall) pursuant to the attached
      commitment letter. With respect to the equity financing, affiliates of
      Douglas Krupp, Whitehall and Blackstone (together with the debt providers,
      the "Financing Sources") have agreed in principle, subject to the
      execution of mutually acceptable documentation with respect to Aptco and
      the conditions set forth below, to provide Aptco with sufficient funds to
      finance the remaining purchase price and related expenses for the
      acquisition.

            Upon your acceptance of our proposal as set forth in this letter, we
      are prepared to work towards immediately finalizing definitive acquisition
      agreements with BRI and OP, which we would expect to be executed within
      two weeks time. Such agreements would contain customary representations,
      warranties, covenants and indemnities (including indemnification of Aptco
      and its Financing Sources by BRI against claims arising in connection with
      this transaction). In addition, consummation of the proposed transaction
      by Aptco would be subject to the conditions set forth in the definitive
      acquisition agreements, including the following:

                  (i) there being no injunction prohibiting or restricting the
      consummation of any of the transactions described herein, no litigation
      commenced or threatened by a governmental entity, nor any litigation that
      could have a material adverse effect with respect to BRI or OP or that
      could significantly delay the consummation of the BRI or the OP Mergers;

                  (ii) execution of an agreement delivered, on or prior to the
      execution of definitive acquisition agreements, by the holders of a
      majority in interest of BRI's Series 1997-A Convertible Preferred Stock
      ("Series A Preferred") consenting to the transactions, including the BRI
      Merger and the conversion of their shares pursuant to the BRI Merger into
      an amount of cash equal to 115% of the liquidation preference of such
      shares;

                  (iii) receipt by BRI's Board of Directors of an opinion from a
      nationally recognized investment banking firm that the consideration to be
      paid to the holders of BRI stock, Series A Preferred and OP Units is fair,
      from a financial point of view;

                  (iv) approval of the proposed transactions by the respective
      Boards of Directors of BRI and the general partner of OP, and by the
      requisite vote of the stockholders of BRI and the OP Unitholders;


                                       37
<PAGE>

                  (v) receipt of any regulatory and other third party consents
      to the transactions, including the financing thereof;

                  (vi) receipt by BRI of a closing agreement with the Internal
      Revenue Service, on terms and conditions satisfactory to Aptco, with
      respect to certain tax matters, and Aptco's satisfaction with respect to
      certain other tax matters;

                  (vii) confirmation that the number of shares of common stock
      of BRI will not be more than 48,015,000, assuming the exercise of all
      stock options and the conversion of all OP Units (but without taking into
      account the conversion of shares of Series A Preferred into shares of BRI
      common stock);

                  (viii) confirmation that investment banking fees, severance
      costs and legal/accounting expenses of BRI relating to the transaction
      will not exceed $12 million;

                  (ix) inclusion in the BRI Merger agreement of satisfactory
      "no-shop," "break up fee" and expense reimbursement provisions customary
      for transactions of this type; and

                  (x) other customary conditions to closing.

            The closing of the BRI Merger and OP Merger would not be subject to
      a due diligence or financing contingency (other than the receipt by Aptco
      of financing proceeds on the terms and conditions of the commitments from
      the Financing Sources).

            Accompanying this letter is a draft merger agreement relating to the
      BRI Merger, and a draft merger agreement relating to the OP Merger. Aptco,
      together with its financial advisors and legal counsel are prepared to
      meet with you and your advisors immediately to work on finalizing the
      enclosed agreements. Of course, at this stage of the process, our proposal
      is merely an expression of interest and is not intended to be legally
      binding, and Aptco does not intend to be legally bound to any transaction
      with BRI or OP until definitive agreements are fully executed.

            We believe Aptco is uniquely positioned to proceed with a
      transaction in the best interests of BRI stockholders and OP Unitholders
      on an expeditious basis.

            This letter is intended to be confidential and neither it nor our
      involvement in pursuing a possible acquisition proposal should be publicly
      disclosed by BRI or you unless required by law. In the event BRI
      determines that public disclosure is so required, we request that any
      public


                                       38
<PAGE>

      announcement of this proposal be reviewed by Aptco and its advisors prior
      to its release.

            Pursuant to the confidentiality agreement with you, we hereby advise
      you that we intend to make the public disclosures required under Section
      13(d) of the Securities Exchange Act of 1934, as amended, as soon as
      practicable.

            This offer is open until 5:00 p.m. on March 1, 1999, and will expire
      at that time if not accepted. We look forward to working with you on this
      proposed transaction.

                                    Very truly yours,

                                    APTCO, LLC

      Consideration by the Special Committee of Competing Bids. On February 22,
1999, the Company received four bids to acquire the Company by merger, including
the Aptco Initial Bid. One bid, from an affiliate of a privately-held real
estate operating company ("Bidder A"), proposed an acquisition of all of the
Company's outstanding Common Stock for $12.00 per share in cash, and of all of
the OP Units not held by the Company for $12.00 per OP Unit in cash or, at the
unitholder's election, an equity interest in a surviving partnership (with terms
to be negotiated). A second bid, from a publicly-held REIT with multi-family
housing holdings ("Bidder B"), proposed an acquisition of all of the outstanding
Common Stock and OP Units for a combination of the bidder's common stock and
preferred stock (or common and preferred units, as applicable) nominally valued
at $12.00 per share and per unit. A third bid, from a publicly-held multi-family
housing REIT ("Bidder C"), proposed an acquisition of all of the outstanding
Common Stock and OP Units for the bidder's common stock valued at $10.78 per
share, and was expressly made subject to further due diligence. Each bid
provided for a cash payment of $28.75, plus 115% of Accrued Dividends, for each
share of the Company's outstanding Preferred Stock, in accordance with the
provisions of the Company's Certificate of Incorporation governing the Preferred
Stock in mergers involving the Company. Bidder B and Bidder C were the two
potential acquirors described to the Board of Directors at its November 12, 1998
meeting. Bidder A had been contacted by Lazard during its continuing
solicitation of interest in acquiring the Company.

      During the period from February 23 through February 25, 1999, the Special
Committee's legal and financial advisors discussed telephonically the financial
and legal issues presented by the various bids and conducted discussions with
the various bidders to clarify their proposals. With the Special Committee's
concurrence, Lazard informed Bidder C that removal of its due diligence
condition and substantial improvement in its bid price would be required in
order for its bid to receive continued consideration.


                                      39
<PAGE>

      The Company's management furnished to the Special Committee on February
26, 1999 an updated three-year growth model, in response to an earlier request
from the Special Committee and the Board of Directors. For a discussion of the
model furnished by management, see "Certain Financial Projections of the
Company." On February 26 and 27, 1999, the Special Committee's legal and
financial advisors reviewed with the Special Committee in detail the terms and
conditions of the four bids received, the particular concerns relating to, and
prospects for consummating a transaction with, each bidder and the Company's
updated three-year growth model. At the conclusion of these discussions, the
Special Committee determined to pursue discussions with Bidder A, Bidder B and
Aptco, with a view to improving their respective bid prices and terms. The
Special Committee instructed Lazard to conduct discussions with each such bidder
to that end.

      On March 1, 1999, a representative of Lazard met with representatives of
Whitehall and Blackstone to discuss the Aptco Initial Bid. At the meeting, the
Lazard representative stated that the Special Committee had indicated that the
Company would be unlikely to accept an offer price of $11.05. He also indicated
that he believed the Company would find unattractive the level of cash
distributions payable to the holders of OP Units who elect to receive equity
interests ("Electing Holders") in Aptco, the lack of liquidity afforded them,
and the contingent nature of the Aptco Initial Bid given the "market out" in the
bridge loan commitment letter submitted with the Aptco Initial Bid (i.e., the
lender's obligations were conditioned on there not having occurred a significant
decline in the financial markets). Over the next few days, the Aptco Investor
Partners discussed ways in which the economic and governance arrangements among
them could be revised in order to make the offer price and terms in the Aptco
Initial Bid more attractive.

      On March 4, 1999, each of the Aptco Investor Partners filed a Schedule 13D
with the Commission, pursuant to the Exchange Act, which described the Aptco
Initial Bid. On that same day, the Company publicly announced that it had
received the Aptco Initial Bid and found it to be insufficient. On March 5,
1999, Aptco delivered a revised proposal to the Company (the "Aptco Revised
Bid") in which the offer price was increased to $12.05 per share and OP Unit,
and which contemplated that (i) the preferred distributions payable to Electing
Holders electing a preferred equity interest in Aptco would be increased from 6%
to 7 1/2% per annum out of available cash and (ii) such holders would be given a
"put" (i.e., the right to cause Aptco to purchase their interests) for $12.05
per Aptco interest, exercisable at any time after the fifth anniversary of
closing . By its terms, the Aptco Revised Bid expired on March 8, 1999. All
other terms of the Aptco Initial Bid remained the same. On March 8, 1999, each
of the Aptco Investor Partners filed an amendment to its Schedule 13D with the
Commission which described the Aptco Revised Bid.

      At a telephonic meeting of the Special Committee held on March 5, 1999,
Lazard informed the Special Committee that Bidder B had not agreed to improve
its bid, Bidder A had suggested a possible increase in consideration to the
holders of Common Stock and the holders of OP Units without specifying the
amount, and Aptco had submitted the Aptco Revised Bid. Following discussion, the
Special


                                      40
<PAGE>


Committee directed Lazard to seek additional improvement in the bid prices and
terms and to inform Aptco that the Special Committee would not act by Aptco's
March 8 deadline. In addition, the Special Committee directed Baker & Hostetler
LLP to send to each bidder a draft merger agreement with instructions imposing a
March 10, 1999 deadline for comment.

      On March 10, 1999, the Special Committee's advisors received a marked
merger agreement from Bidder B. Baker & Hostetler LLP and Hale and Dorr LLP were
informed by Paul, Weiss that Aptco wished to receive comments on the merger
agreement drafts that Aptco had submitted with its February 22, 1999 bid, in
lieu of commenting on the Company's draft agreement. Representatives of those
firms then discussed the principal differences between the Aptco draft agreement
and the Company's draft agreement. Also on March 10, Lazard spoke with Bidder A
regarding various issues and Bidder A's intentions regarding submission of
merger agreement comments.

      The Special Committee and its advisors met telephonically on March 10
following conclusion of the discussions described above. Lazard reported that
Bidder B had increased its bid from $12.00 to $12.30 per share of Common Stock
and OP Unit, with the increase consisting entirely of additional Bidder B
preferred stock, that Bidder A had increased its bid from $12.00 to $12.50 in
cash per share of Common Stock and per OP Unit, and that Aptco had confirmed its
bid of $12.05 in cash per share of Common Stock and per OP Unit and imposed a
March 11, 1999 deadline for acceptance of its bid. The Special Committee
discussed, among other issues, the likelihood of consummation of each bid, in
light of the bidders' specified closing conditions and the financing commitments
underlying Bidder A's and Aptco's bids, the valuation of the common stock,
preferred stock and common and preferred units offered by Bidder B and the
process to be followed in further discussions with the bidders. The Special
Committee directed Lazard to inform Aptco that the Special Committee was
actively considering all bids and would not accept Aptco's bid by Aptco's March
11, 1999 deadline.

      The Special Committee's advisors received Bidder A's written merger
agreement comments on March 11. Further discussions among the Special
Committee's advisors and the bidders and their advisors occurred on March 11 and
12, 1999.

      The Special Committee met by telephone on March 12, 1999. Lazard advised
the Special Committee that Aptco had indicated that it might, subject to
agreement among the Aptco Investor Partners, improve its bid from $12.05 per
share of Common Stock and per OP Unit to $12.25 per share of Common Stock and
per OP Unit, with its bid otherwise remaining unchanged, and that the other two
bids remained unchanged. The Special Committee's and the Board's financial
advisors expressed the view that all three bids were viable, and the Special
Committee and its and the Board's advisors again discussed the likelihood of
consummation of each bid and issues regarding the valuation of the stock and
units offered by Bidder B.


                                      41
<PAGE>


      The Special Committee directed its and the Board's advisors to inform
Bidder A and Aptco of two conditions to continued consideration of their
respective proposals, in light of their financial structures and acquisition
financing plans: (i) first, that the existence of litigation relating to the
acquisition of the Company which does not result in an injunction against the
acquisition could not relieve the purchaser of its obligation to close the
acquisition, and (ii) second, that the purchaser must furnish a substantial
letter of credit at the time of signing a merger agreement as security for its
obligation to consummate the acquisition if all relevant conditions were met.

      The Special Committee also directed Lazard to inform Bidder A that the
equity interests available to Electing Holders should include a non-preferred
interest that was pari passu with the interests to be held by Bidder A's
sponsoring equity participant, that the put feature of the preferred equity
interest should become exercisable on the fifth anniversary of issuance (rather
than on the 10th anniversary, as Bidder A had proposed), and that Bidder A
should identify a source of security for the distributions payable to Electing
Holders. The Special Committee directed Lazard to inform Bidder B that the
Special Committee had reservations about the high proportion of preferred stock
and units included in its proposed consideration and to seek a more favorable
mix of common stock and units and preferred stock and units. The Special
Committee also scheduled a meeting for March 14, 1999 and directed Baker &
Hostetler LLP and Hale and Dorr LLP to undertake negotiations with Bidder A to
resolve as many issues as possible in advance of that meeting.


      Baker & Hostetler LLP and Hale and Dorr LLP negotiated merger agreement
issues with Bidder A's counsel on March 13, 1999, discussing, among other
matters, the issues referred to above and the Company's intention to pay a
Common Stock dividend and OP Unit distribution, prorated to the closing date,
for the fiscal quarter in which the acquisition of the Company would be
consummated.

      The Special Committee held a meeting on March 14, 1999, at Lazard's
offices in New York, New York. Representatives of Lazard, Lehman, Prudential
Securities, Baker & Hostetler LLP and Hale and Dorr LLP also attended the
meeting. Lazard reported that Bidder A had agreed to furnish a $25 million
letter of credit and that Bidder B and Aptco had indicated their willingness to
hold their bids open through the close of business on March 15, 1999.


      During the March 14 meeting, the Special Committee and its advisors
discussed in detail the three outstanding bids, including considerations with
respect to each bid regarding the bid price, certainty of consummation, the
nature of and distribution coverage ratios for the securities available to
Electing Holders (with respect to Bidder A and Aptco), financing commitments
(with respect to Bidder A and Aptco), the payment of a prorated dividend and
distribution for the fiscal quarter in which the acquisition would be
consummated (with respect to all three bidders) and the valuation of the
consideration offered (with respect to Bidder B). The Special Committee also
considered the Company's alternatives to consummating a transaction and their
likely effect on the Stockholders and the holders of OP Units.


                                      42
<PAGE>


      At the conclusion of the meeting, the Special Committee directed Lazard to
seek agreement from each of Bidder A and Aptco (i) to provide a $35 million
letter of credit to secure the bidder's closing obligations, and (ii) to close
an acquisition if all closing conditions were met notwithstanding the existence
of any litigation relating to the acquisition that had not resulted in an
injunction prohibiting the acquisition. The Special Committee also directed
Lazard to discuss with Bidder B an improvement in the ratio of common stock to
preferred stock and common units to preferred units in its acquisition
consideration and the payment to the Company of a break-up fee if Bidder B's
shareholders voted not to approve the proposed transaction.


      The Special Committee and its advisors met telephonically on the evening
of March 15, 1999. Lazard reported that Bidder B had declined to make any change
in its bid. Lazard further reported that Aptco had agreed to the letter of
credit (although not to the requested amount) and closing condition points
described in the immediately preceding paragraph and that the Aptco Investor
Partners were discussing the possibility of improving Aptco's bid to $12.30 per
share of Common Stock and per OP Unit if Aptco were selected as the sole
remaining bidder. During the meeting, Lazard reported that it had just received
a telephone call in which Bidder A had confirmed its $12.50 per share of Common
Stock and per OP Unit offer price and agreed to the closing condition point
described above, but was unwilling to increase its letter of credit amount from
$25 million to $35 million.

      The Special Committee and its advisors then reviewed the matters
considered at the Special Committee's March 14 meeting, including the comparison
of the terms of the equity interests available to the Electing Holders, in light
of the developments reported by Lazard. Baker & Hostetler LLP reviewed the
Special Committee's fiduciary obligations, and Lazard, Lehman and Prudential
Securities responded to the Special Committee's inquiries regarding the
financial aspects of the bids and Bidder A's and Aptco's financing commitments.
At the conclusion of these discussions, the Special Committee directed Lazard,
Baker & Hostetler LLP and Hale and Dorr LLP to proceed immediately with
negotiations with Bidder A and Bidder A's financial and legal advisors, with the
objective of finalizing a merger agreement and related agreements for execution
within the next several days. Lazard informed Bidder B and Aptco of this
development.

      Negotiations with Bidder A. On March 16 and March 17, 1999, Baker &
Hostetler LLP and Hale and Dorr LLP transmitted to Bidder A's counsel revised
merger agreement drafts and related materials, including proposed terms for the
equity securities available to Electing Holders and certain protective
provisions for inclusion in the surviving entity's governing instruments. Bidder
A's counsel (including counsel to Bidder A's debt financing sources),
representatives of Baker & Hostetler LLP and Hale and Dorr LLP, and Scott D.
Spelfogel, Senior Vice President and General Counsel of the Company, commenced
merger agreement negotiations at Hale and Dorr LLP's Boston, Massachusetts
offices on March 18, 1999.

      On the afternoon of March 18, Baker & Hostetler LLP informed the Special
Committee by telephone of various points raised by Bidder A that were contrary
to


                                      43
<PAGE>

understandings reached in the parties' previous discussions. The Special
Committee directed its advisors to continue discussions with Bidder A. In light
of the concerns raised about Bidder A's positions on those points and Bidder A's
failure to have produced a draft of a partnership agreement for discussion,
however, the Special Committee also weighed again the strengths and weaknesses
of the Bidder B and Aptco proposals so that it could proceed promptly if
agreement could not be reached with Bidder A. Following discussion, the Special
Committee determined that if Aptco made a bid in cash with the same nominal
value as Bidder B's offer and with equity interests available to Electing
Holders as outlined in the Aptco Revised Bid, such a bid would be preferable to
Bidder B's offer of common and preferred stock and common and preferred units,
in light of the uncertainties attendant to the value of Bidder B's common and
preferred stock and common and preferred units and certain pricing terms that
could result in a lower actual value.

      The negotiations with Bidder A continued on March 18 and March 19, 1999,
but reached an impasse late in the afternoon of March 19. Counsel for Bidder A
contacted a representative of Baker & Hostetler LLP on March 20, 1999 with a
proposed solution to the impasse, and the parties' counsel reconvened at Hale
and Dorr LLP's offices on March 21, 1999 and continued negotiations through
March 25, 1999. On the evening of March 25, the parties' counsel agreed that all
issues had been resolved and reflected in a final draft merger agreement, a
partnership merger agreement and a partnership agreement setting forth the terms
of the equity interests available to Electing Holders. Based on the parties'
understanding that Bidder A would furnish the requisite $25 million letter of
credit and executed debt financing commitments by the close of business the next
day, Mr. Spelfogel on March 25, 1999 sent to the Special Committee, to the
Company's Board of Directors and to the Board of Directors of Berkshire
Apartments, Inc. (the Operating Partnership's general partner), notices of
meetings to be held on March 28, 1999 for the purpose of considering and
approving a merger of Bidder A and an affiliated partnership into the Company
and the Operating Partnership, respectively.

      Bidder A did not produce the requisite letter of credit and financing
commitments on March 26, 1999, and, consequently, the Board and Special
Committee meetings scheduled for March 28, 1999 were cancelled. Representatives
of Baker & Hostetler LLP and of Hale and Dorr LLP communicated with counsel for
Bidder A on March 27, 28 and 29, 1999, concerning the status of Bidder A's
efforts to produce those materials. Lazard communicated with Bidder A and with
Aptco on March 29, 1999. Lazard reported to Baker & Hostetler LLP and Hale and
Dorr LLP that it had no further information regarding the availability of Bidder
A's letter of credit and financing commitments. Lazard also indicated that Aptco
was prepared to deliver a revised merger agreement draft and related documents
and undertake negotiation of definitive agreements on March 30, 1999, and was
prepared to discuss increasing its acquisition price to $12.30 per share of
Common Stock and per OP Unit (with equity interests in Aptco, as outlined in the
Aptco Revised Bid, available to Electing Holders).


                                      44
<PAGE>

      Negotiations with Aptco. On March 30, 1999, representatives of Baker &
Hostetler LLP, Hale and Dorr LLP and Paul, Weiss were joined by representatives
of Simpson Thacher & Bartlett (counsel to Blackstone) and Sullivan & Cromwell
(counsel to Whitehall) and Mr. Spelfogel at the offices of Paul, Weiss to
undertake negotiation of definitive agreements for the acquisition by merger of
the Company and the Operating Partnership. In their preliminary discussions, the
parties' representatives agreed that, in order to present the proposed
acquisition to the Special Committee and the Company's Board of Directors for
approval, it would be necessary to complete a satisfactory merger agreement,
partnership merger agreement and a partnership agreement for Aptco which would
set forth the terms of the interests to be received by the Electing Holders.


      On the evening of March 30, 1999, Baker & Hostetler LLP and Lazard
provided the Special Committee and its financial advisor a telephonic update on
the Aptco negotiations and on discussions Lazard had held with Bidder B earlier
that day. Lazard reported that Bidder B had suggested a possible reconfiguration
of its proposal to provide for consideration of common stock and preferred stock
and common and preferred units with a nominal value of $12.05 per share of
Common Stock and per OP Unit, coupled with a contingent value right ("CVR")
having a maximum potential value of $.45 per share of Common Stock and per OP
Unit. Lazard indicated that there were several issues to be clarified regarding
the valuation of the CVR, and further reported that Bidder B had stated that it
would not be able to confirm or formalize the proposal until the following week.


      Baker & Hostetler LLP reported to the Special Committee on the open issues
in the Aptco negotiations, including, among other things, Aptco's unwillingness
to permit the Company to pay a prorated dividend for the fiscal quarter in which
the acquisition would be consummated, issues relating to the circumstances under
which break-up fees and expense reimbursements would be payable and the amount
and timing of those payments, and issues relating to the economic and governance
protections available to the Electing Holders in Aptco's partnership agreement.
Following a discussion of the open issues, the Special Committee directed Baker
& Hostetler LLP and Hale and Dorr LLP to continue their efforts to negotiate
with Aptco a satisfactory merger agreement, partnership merger agreement and
Aptco partnership agreement, and directed its financial advisors to refine, to
the extent they could, the Bidder B proposal and the valuation of its CVR
component.

      The Aptco negotiations continued at the offices of Paul, Weiss until late
in the day on April 1, 1999. The parties continued negotiations by conference
calls and the exchange of document revisions through April 6, 1999. During the
same period, negotiations were also continuing among the Aptco Investor Partners
regarding economic and governance issues relating to Aptco that remained
unresolved. On April 5, Lazard and Aptco discussed Aptco's desire to finance the
proposed acquisition with permanent financing, rather than with the bridge
financing followed by permanent financing that it had earlier contemplated.
Aptco indicated that the time required to secure the desired permanent financing
might necessitate fixing a closing date not earlier than October 15, 1999 and
possibly as late as December 31,


                                      45
<PAGE>

1999. Lazard indicated that in exchange for granting Aptco a right to extend the
time for closing beyond the time when the closing conditions would otherwise be
met and in light of the nature of the proposed financing arrangements, the
Company would need a substantial increase in the letter of credit securing
Aptco's closing obligations if such extension right were exercised.

      On April 6, Aptco indicated that anticipated cash available from the
Company's operations for the third quarter of 1999 was less than that assumed by
Aptco in formulating its bid and that this difference could cause Aptco to
reduce the cash price to be paid to holders of Common Stock and holders of OP
Units. The Special Committee's legal and financial advisors discussed that
development with the Chairman of the Special Committee and arrangements were
made to convene a telephonic meeting of the Special Committee and its advisors
on the evening of April 7, 1999.

      During a meeting of the Special Committee held on April 7, 1999, Lazard
reported that Bidder A was continuing discussions with its financing sources but
had not yet secured a financing commitment and that Lazard was continuing its
efforts to elicit a definitive bid from Bidder B. The financial advisors to the
Board of Directors and to the Special Committee were all of the view that the
current valuation of Bidder B's revised proposal of $12.05 in common and
preferred stock and common and preferred units, plus the CVR, was in the range
of $11.77 to $11.91 per share of Common Stock and per OP Unit, because of a
decline in the value of the preferred stock based on the trading values of
Bidder B's outstanding preferred stock issues and because an evaluation of the
CVR's features led to a CVR valuation in the range of $.07 to $.11 per share and
per unit.

      Lazard also described Aptco's proposal to address the cash availability
issue referred to above by requiring that the Company not pay a prorated
dividend for the quarter in which the acquisition would close. Lazard expressed
the view that the right to pay a prorated dividend and distribution is not
typical of similar transactions. Prudential Securities concurred in that view.

      Baker & Hostetler LLP then reviewed the issues that remained open in the
Aptco merger negotiations. These issues included Aptco's financing, the timing
of closing, the ability of the Company to pay dividends prior to closing and the
letter of credit securing Aptco's closing obligations. Other issues related to
the Aptco partnership agreement with respect to the interests of the Electing
Holders, including limitations designed to provide financial coverage for
partnership distributions, transferability of the partnership interests, the
partners' put rights, the ability to guarantee debt, treatment of the Electing
Holders in any sale of the partnership and issues regarding the nature of the
general partners' duties to the limited partners in the partnership.


      At the conclusion of the April 7, 1999 meeting, the Special Committee
determined, based on the recommendations of the financial advisors, that the
Company would agree not to have the option to pay a prorated dividend and


                                      46
<PAGE>


Operating Partnership distribution if the acquisition closed between August 1,
1999 and October 31, 1999, with dividend and distribution accrual resuming on
November 1, 1999 through any closing on or after that date. The Special
Committee instructed its legal and financial advisors to continue negotiations
with Aptco and to advise Bidder A that the Company would entertain a
corresponding dividend and distribution arrangement with Bidder A if Bidder A
was able to complete the financing arrangements and deliver the letter of credit
necessary to enable Bidder A to execute acquisition documents with the Company.

      The Special Committee's advisors and Aptco's advisors continued their
negotiations by telephone on April 8 and April 9, 1999. The participants
discussed, in addition to the merger and partnership agreement issues described
above, issues related to mortgage debt assumptions and lender consents.

      On April 11, 1999, the parties' counsel finalized drafts of the merger
agreement, the partnership merger agreement and the partnership agreement, and
Mr. Spelfogel sent to the Special Committee, to the Company's Board of Directors
and to the Board of Directors of Berkshire Apartments, Inc., notices of meetings
to be held on April 13, 1999 for the purpose of considering and approving a
merger of an Aptco affiliate and an affiliated partnership with the Company and
the Operating Partnership, respectively.

      The parties' counsel continued to discuss the assumption of the mortgage
debt and related lender consents and the prorated dividends and distributions
issues by telephone on April 11 and April 12, 1999. The parties resolved the
assumption and consent issues by reducing the merger consideration from $12.30
per share of Common Stock and per OP Unit (which had tentatively been proposed
by Aptco) to $12.25 per share of Common Stock and per OP Unit in exchange for
Aptco's acceptance of all costs and risks attendant to that assumption and
obtaining the requisite lenders' consents. The parties resolved the prorated
dividend issue in the manner described under "Questions and Answers About the
Merger -- What will happen to my Common Stock dividends?"

      Negotiations among the Aptco Investor Partners continued through the
morning of April 13, 1999 regarding the economic and governance issues relating
to Aptco that remained unresolved. By late morning on that day, all such issues
had been resolved.

      Execution of Merger Agreement. At the meeting of the Special Committee
held on April 13, 1999, each of Lazard, Lehman and Prudential Securities made a
presentation to the Special Committee of its analysis regarding the current
Aptco proposal. During those presentations, representatives of each of Lazard,
Lehman and Prudential Securities responded to questions posed by members of the
Special Committee about their analyses. In addition, Prudential Securities
delivered to the Special Committee its opinion that, based on the considerations
and subject to the assumptions and limitations set forth in its opinion, the
consideration to be paid to the holders of the Company's Common Stock, and the
cash consideration to be paid


                                      47
<PAGE>

to the holders of OP Units, was fair to the holders of the Company's Common
Stock and to the holders of OP Units from a financial point of view. See "--
Opinions of the Financial Advisors -- Opinion of Prudential Securities to the
Special Committee of the Company's Board of Directors." Each of Lazard and
Lehman also confirmed that, at the joint meeting of the Company's Board of
Directors and the board of directors of Berkshire Apartments, Inc. scheduled for
later on the same day, it would render its opinion to that effect.

      Baker & Hostetler LLP then reviewed with the Special Committee the
material terms of the proposed Merger Agreement, Partnership Merger Agreement,
Parent Partnership Agreement and Mr. Krupp's employment agreement with the
Parent. Baker & Hostetler LLP also discussed with the Special Committee the
salient developments that had arisen during the negotiations with Aptco and the
other bidders.

      As part of its analysis, the Special Committee reviewed alternatives to
the Aptco proposal, including a further extension of time for Bidder A to
produce financing commitments and a letter of credit, Bidder B's current
proposal, adoption of the Liquidation Plan and the Company's continuation of its
existing operations. The Special Committee determined, based on the Chairman's
and its advisors' further conversations with representatives of Bidder A
immediately before and during the Special Committee's meeting, that Bidder A
would not be able to present the requisite materials and consummate a
transaction with the Company. The Special Committee further determined, based on
a discussion of its financial advisors' valuation of the consideration to be
paid by Bidder B, that Bidder B's proposal was financially inferior to the Aptco
proposal. The Special Committee also unanimously reconfirmed its view, following
discussion of analyses by Lazard, Lehman and Prudential Securities, that
adoption of the Liquidation Plan was not in the best interests of the Company
and its Stockholders and that continuation of the Company's existing operations
was not likely to produce greater value for the Company's Stockholders and the
holders of OP Units than consummation of the Aptco merger proposal.

      After reviewing the alternatives and taking into account the extensive
efforts made to negotiate and execute a favorable merger agreement and related
agreements and considering the factors set forth under "--Recommendations of the
Special Committee and the Board of Directors -- The Special Committee", the
Special Committee determined that the Aptco merger proposal represented the best
available alternative for maximizing value for the Stockholders and for the
holders of OP Units. In light of such factors and that determination, the
Special Committee concluded that the Aptco proposal was fair to and in the best
interests of the Stockholders and the holders of OP Units, and resolved to
recommend that the Company's Board of Directors and the board of directors of
Berkshire Apartments, Inc. approve the merger transactions.

      At a joint meeting of the Company's Board of Directors and the board of
directors of Berkshire Apartments, Inc. held later on April 13, 1999 (with


                                      48
<PAGE>

Mr. Kazilionis absent), each of Lazard and Lehman made a presentation of its
analysis and delivered its opinion that, based on the considerations and subject
to the assumptions and limitations set forth in its opinion, the consideration
to be paid to the holders of the Company's Common Stock and the cash
consideration to be paid to the holders of OP Units, taken as a whole, was fair
to the holders of the Company's Common Stock and the holders of OP Units from a
financial point of view. See "-- Opinions of the Financial Advisors -- Opinion
of Lazard to the Company's Board of Directors" and "-- Opinion of Lehman to the
Company's Board of Directors."


      Hale and Dorr LLP reviewed with the Company's Board of Directors and with
the board of directors of Berkshire Apartments, Inc. the material terms of the
proposed Merger Agreement, the Partnership Merger Agreement, the Parent
Partnership Agreement (previously referred to as the "Aptco partnership
agreement"), and Mr. Krupp's employment agreement. Hale and Dorr LLP also
reviewed the Special Committee's recommendation and the Board's fiduciary duties
in light of Mr. Krupp's role with Aptco. Mr. Krupp then departed the meeting
while the other Directors discussed the fairness of the Merger Proposal. Mr.
Marshall disclosed to the other Directors that he was undecided about
participating in the Management Group and, hence, was subject to a potential
conflict of interest. Upon conclusion of the discussion of the fairness of the
Merger Proposal, Mr. Krupp rejoined the meeting.


      After considering the recommendation of the Special Committee, the factors
considered by the Special Committee and the opinions of each of Lazard and
Lehman, all of the members of the Board and the board of directors of Berkshire
Apartments, Inc. (other than Mr. Kazilionis, who was absent) voted to approve
the Aptco proposal, the Merger Agreement, the Partnership Merger Agreement and
the Parent Partnership Agreement and the transactions contemplated thereby,
determined that the merger transactions, taken as a whole, are fair to, and in
the best interests of, the holders of the Company's Common Stock and Preferred
Stock and the holders of OP Units, and resolved to recommend that the holders of
the Company's Common Stock and Preferred Stock and the holders of OP Units
approve the Merger.

      On April 12, 1999, the Parent was formed by the partners of Aptco, and on
April 13, 1999, the Merger Agreement, the Partnership Merger Agreement and the
Parent Partnership Agreement were executed. On April 14, 1999, the Company and
the partners of the Parent issued a joint press release announcing the
transaction.

Purpose and Structure of the Merger

      Purpose. The purpose of effecting the Merger at this time is to enable the
Parent and the Acquiror to acquire the entire equity interest in the Company and
to provide the Nonaffiliated Stockholders with an opportunity to liquidate their
investment in the Company for cash at a significant premium to the market prices
for the Common Stock prior to the announcement of the Parent's acquisition offer
and at a 15% premium (in accordance with the Company's Certificate of
Incorporation) to


                                      49
<PAGE>

the Stated Value per share of Preferred Stock (together with 115% of the Accrued
Dividends). The Parent determined that it was an appropriate time to make its
acquisition offer to the Company based on its knowledge of the real estate
industry, its belief that the trading price of the Company's Common Stock
undervalued the Company and its assets and its desire to take advantage of the
benefits described below under "-- Benefits and Detriments of the Merger to the
Parent."

      Structure. The transaction was structured as a merger because the Parent
and the Company believed a merger to be the most efficient means to transfer the
entire equity interest in the Company to the Parent and to provide the
Nonaffiliated Stockholders with cash for their Common Stock and Preferred Stock.
Prior to determining to proceed with a merger proposal, the Parent considered a
cash tender offer, but rejected it because of a provision in the Company's
Certificate of Incorporation that would restrict the ability of the Parent to
vote more than 9.8% of the Common Stock tendered to it. The Parent and the
Company each considered structuring the transaction as a sale of the Company's
interest in the Operating Partnership, but this alternative was rejected because
it presented no material benefits relative to the Merger structure.

      Benefits and Detriments of the Merger to the Parent. Following the Merger,
the Parent will become the beneficiary of any future earnings growth and
increase in value of the Surviving Company. The Parent believes the value of the
Surviving Company will be enhanced following the Merger (which will benefit the
Parent) by the following:


      o     by becoming a private company (which will occur as a result of the
            Merger), the operating flexibility of the Surviving Company will be
            increased, without the constraint of the public market's emphasis
            on quarterly earnings;


      o     by deciding to no longer operate the Company as a REIT (see "Plans
            for the Company After the Merger"), the need to comply with the
            distribution requirements imposed by tax laws applicable to REITs
            will be eliminated, thereby increasing the Surviving Company's
            ability to retain capital;

      o     by eliminating the costs associated with public ownership of the
            Company, the overall operational and administrative costs of the
            Surviving Company will be reduced; and

      o     if the Parent elects to use the Alternative Merger, the Parent will
            enjoy certain tax benefits associated with increasing the potential
            depreciation of the assets acquired by the Parent in the Merger. The
            Parent has indicated that its current intention is to elect the
            Alternative Merger.

                                      50
<PAGE>

      The detriments of the completion of the Merger to the Parent are:

      o     the significant cash outlay by the Parent required to complete the
            Merger,

      o     the Surviving Company's inability to use publicly traded securities
            as acquisition capital, and

      o     the inability of the Surviving Company to grant options to its
            employees exercisable for publicly traded securities.

Recommendation of the Special Committee and the Board of Directors; Fairness of
the Merger

      At a meeting held on April 13, 1999, the Special Committee unanimously
determined (i) that the terms of the Merger Agreement and Merger are fair to,
and in the best interests of, the Company and the Nonaffiliated Stockholders,
and (ii) to recommend that the Company's Board of Directors approve the Merger
and adopt the Merger Agreement. At a joint meeting of the Company's Board of
Directors and the board of directors of Berkshire Apartments, Inc. held on April
13, 1999, all of the Directors except Mr. Kazilionis, who was absent, based on
the recommendation of the Special Committee:

      o     determined that the terms of the Merger Agreement and Merger are
            fair to, and in the best interests of, the Company and the
            Nonaffiliated Stockholders;

      o     authorized the officers of the Company to call a special meeting of
            the Company's Stockholders for purposes of approving the Merger and
            adopting the Merger Agreement;

      o     determined to recommend to the Stockholders that they vote to adopt
            the Merger Agreement and approve the Merger; and

      o     authorized the officers of the Company to execute the Merger
            Agreement and related documents.

See "-- Background of the Merger."

      The Special Committee. In determining to recommend to the Board of
Directors that it approve the Merger and adopt the Merger Agreement, and in
determining that the Merger was fair to, and in the best interests of, the
Nonaffiliated Stockholders, the Special Committee considered both potential
positive and negative factors. Among the positive factors considered were the
following factors, each of which, in the Special Committee's view, supported the
Special Committee's determination to recommend the Merger:


                                      51
<PAGE>

      o     the determination of the Special Committee after consultation with
            the Company's and Special Committee's financial advisors that $12.25
            per share of Common Stock in cash presented greater value to the
            Nonaffiliated Stockholders who hold Common Stock than was likely to
            be realized upon adoption of the Liquidation Plan, the continuation
            of the Company's existing operations or the other alternatives
            available to the Company;

      o     the Special Committee's belief that the Company had thoroughly
            explored the market interest in an acquisition of the Company, which
            was based on the efforts on behalf of the Company by Lazard to
            solicit indications of interest to purchase all or part of the
            Company's business, including contacting 40 potential acquirors;

      o     the belief of the Special Committee, based on (i) its negotiations
            with other parties that made offers to acquire the Company that,
            among other things, led to an increase in the Parent's offer from
            $11.05 per share of Common Stock to $12.25 per share of Common
            Stock, and (ii) the extensive efforts made by the Special Committee
            to negotiate and execute a merger agreement favorable to the Company
            and the Nonaffiliated Stockholders, that the cash price of $12.25
            per share of Common Stock and the other terms set forth in the
            Merger Agreement were the best price and terms that could be
            obtained by the Company in light of the available alternatives;

      o     historical data relating to market prices of the Common Stock,
            including data that indicated that the $12.25 per share of Common
            Stock to be received by the Nonaffiliated Stockholders who hold
            Common Stock in the Merger represented a premium of approximately
            28.4% to the average closing price of the Common Stock on the NYSE
            of $9.54 for the 30-day period prior to March 4, 1999, the day the
            Parent's initial cash offer of $11.05 per share was publicly
            disclosed, which was subsequently raised to $12.25 per share;


      o     the opinion of Prudential Securities, financial advisor to the
            Special Committee, and the statements from Lazard and Lehman,
            financial advisors to the Company, that they were prepared to opine
            to the Board of Directors at its meeting following the conclusion of
            the Special Committee meeting, as to the fairness from a financial
            point of view to:


            --    the Stockholders who hold Common Stock of $12.25 per share of
                  Common Stock, and

            --    the holders of OP Units of $12.25 per OP Unit (if such holders
                  elect to receive cash) (see "-- Partnership Merger"),


                                      52
<PAGE>

            and the analysis presented to the Special Committee by Prudential
            Securities (see "-- Opinions of the Financial Advisors");

      o     that the Parent, upon signing the Merger Agreement, would post the
            Letter of Credit in the amount of $29,500,000 to secure the
            performance of its obligations under the Merger Agreement, which
            amount would be increased to $54,500,000 should the Parent elect to
            exercise the Extension Option;

      o     the substantial likelihood of consummation of the Merger by the
            Parent and the Acquiror because of the posting of the Letter of
            Credit and the limited number and nature of the conditions to the
            Parent's and the Acquiror's obligations to close, including:

            --    that the existence of litigation relating to the Merger, other
                  than any litigation resulting in the granting of injunctive
                  relief that prevents consummation of the Merger, will not
                  cause a failure of the conditions; and

            --    that the failure to obtain a third-party consent with respect
                  to any matter that was disclosed to the Parent and the
                  Acquiror in writing on or prior to April 13, 1999 will not
                  cause a failure of the conditions;

      o     that Stockholders who do not vote in favor of the Merger will have
            statutory appraisal rights (see "The Merger -- Appraisal Rights");

      o     that (i) the Company can pay a fourth quarter dividend to
            Stockholders of record on November 1, 1999 if the conditions to
            closing have been satisfied on or before October 29, 1999 but the
            Parent elects to extend the closing of the Merger beyond such date;
            and (ii) the Company can pay a pro rata dividend for the period
            beginning November 1, 1999 through the Effective Time if for any
            reason the Effective Time occurs after November 1, 1999; and

      o     the terms and conditions of the Merger Agreement other than the
            price, including the scope of the parties' representations,
            warranties, covenants and agreements, and the right of the Board of
            Directors to withdraw or modify its recommendation if the Company
            receives an unsolicited superior acquisition proposal that it
            desires to accept (see "The Merger -- Additional Agreements").

      The material negative factors, which the Special Committee viewed as
insufficient to outweigh the positive factors, were:


                                      53
<PAGE>

      o     that, following the Merger, the Nonaffiliated Stockholders will
            cease to participate in the future earnings growth, if any, of the
            Company or benefit from the increase, if any, in the value of the
            Company;


      o     the potential conflicts of interests of officers and Directors of
            the Company in connection with the Merger;

      o     that each Nonaffiliated Stockholder will recognize a taxable gain
            upon completion of the Merger if and to the extent the amount of
            cash such Nonaffiliated Stockholder receives in the Merger exceeds
            its tax basis in its Common Stock or Preferred Stock, as the case
            may be; and

      o     that if the Parent and Acquiror fail to consummate the Merger for
            any reason, including the failure of the Parent's equity and debt
            financing commitments (which total in excess of $1 billion) to
            close, the Company's sole remedy will be to draw on the Letter of
            Credit.


      In light of the number and variety of factors the Special Committee
considered in connection with its evaluation of the Merger, the Special
Committee did not find it practicable to assign relative weights to the
foregoing factors; accordingly, the Special Committee did not do so.

      The Special Committee consulted with each of Prudential Securities, Lazard
and Lehman during the course of the bidding and negotiation processes. Although
the financial advisors provided advice and analyses to the Special Committee,
the decision to recommend to the Board of Directors entering into the Merger
Agreement and accepting the consideration to be received in the Merger was
solely that of the Special Committee.

      The Special Committee believes that the Merger is procedurally fair
because:

      o     the Special Committee consisted of disinterested Directors appointed
            to represent the interests of, and to negotiate on an arm's-length
            basis with potential acquirors on behalf of, the holders of Common
            Stock;

      o     the Special Committee retained and was advised by independent
            outside legal counsel;

      o     the Special Committee retained and was advised by an independent
            financial advisor; and

      o     the Company thoroughly explored the interest of other potential
            acquirors in entering into a transaction with the Company.

In addition, the Special Committee believes that the Merger is procedurally fair
because the price of $12.25 per share and the other terms and conditions of the


                                      54
<PAGE>

Merger Agreement resulted from active arm's-length bargaining between the
Special Committee and the Parent.

      The Board of Directors. The Board of Directors, at its April 13, 1999
meeting, considered the unanimous recommendation of the Special Committee, the
opinions of the financial advisors as to the fairness of the Merger
Consideration from a financial point of view, as well as the other factors
(enumerated above) considered by the Special Committee, and determined that the
Merger is fair to, and in the best interests of, the Stockholders, approved and
adopted the Merger Proposal, and recommended that the Stockholders vote to
approve and adopt the Merger Proposal. The Directors voting to approve and adopt
the Merger Proposal constituted a majority of the Directors who are not
employees of the Company. The Board of Directors considered the recommendation
of the Special Committee but made its own evaluation, based on the factors
enumerated above, of the substantive and procedural fairness of the Merger
Proposal.

      The foregoing discussion of the information and factors considered by the
Special Committee and the Board of Directors is not intended to be exhaustive
but includes all material factors considered by them in making their respective
decisions. In view of the variety of factors considered in connection with their
evaluation of the Merger, the Special Committee and the Board of Directors did
not find it practicable to, and did not, quantify or otherwise attempt to assign
relative weights to the specific factors considered in reaching their respective
determinations. In addition, individual members of the Special Committee or of
the Board of Directors may have given different weight to different factors. In
the course of their deliberations, neither the Special Committee nor the Board
of Directors established a range of values for the Company; however, based on
the factors outlined above and on the presentations and opinions of Lazard,
Lehman and Prudential Securities, the Special Committee and the Board of
Directors determined that the Merger Agreement and the Merger are fair to, and
in the best interests of, the Company and the Nonaffiliated Stockholders.

      The Board of Directors also considered the interests described under
"Special Factors -- Interests of Certain Persons in Matters to be Acted Upon"
that certain Directors and members of management have in the Merger. The Board
concluded that the fact that existing stock options previously granted to
Directors and management will accelerate and be converted into cash as a result
of the Merger, that certain members of management will receive payments as a
result of the Merger pursuant to existing employment agreements and that certain
loans made by the Company to certain members of management will be forgiven as a
result of the Merger, all as described under "Special Factors -- Interests of
Certain Persons in Matters to be Acted Upon," was reasonable in the context of
the entire transaction given that the related stock option plan, the employment
agreements and the loan terms had been approved by the Board of Directors prior
to the commencement of discussions leading to the proposed Merger.


                                      55
<PAGE>

      The Board of Directors considered the payments to be made under the
Directors' Retainer Fee Plan described under "Special Factors -- Interests of
Certain Persons in Matters to be Acted Upon," and concluded that the cash
payments to two Directors (David deWilde and E. Robert Roskind) to be made as a
result of the Merger were reasonable in the context of the entire transaction in
light of the fact that such payments do not represent a per share payment
greater than that being offered to the other Nonaffiliated Stockholders and that
the plan had been approved by the Board of Directors prior to the commencement
of discussions leading to the proposed Merger.

      The Board of Directors considered the significant equity to be held in the
Parent by affiliates of Mr. Krupp, the employment agreement it is anticipated
Mr. Krupp will enter into with the Parent and the incentive management
participation plan in which members of senior management of the Parent are
expected to participate. The Board concluded that these arrangements were
reasonable in the context of the entire transaction in light of the fact that
they were the product of arm's length negotiations between the individuals
involved and Whitehall and Blackstone.

      For a discussion of the estimated liquidation value of the Company as set
forth in the draft Liquidation Plan, which was considered by the Special
Committee and the Board of Directors, see "Estimated Proceeds per Share in
Liquidation." For a discussion of the projections of the Company's performance
prepared by management and furnished to the Special Committee and the Board of
Directors, see "Certain Financial Projections of the Company."

Benefits and Detriments to Nonaffiliated Stockholders

      The Company and the Parent believe that the primary benefit of the Merger
to the Nonaffiliated Stockholders is the realization of the value of their
investment in the Company in cash at a price which represents a substantial
premium to the market price for the Common Stock prior to the public disclosure
of the Parent's initial cash offer of $11.05 per share.

      The primary detriment of the Merger to the Nonaffiliated Stockholders is
that they will cease to have any ownership interest in the Company and will
cease to participate in future earnings growth, if any, of the Company or to
benefit from the increase, if any, in the value of the Company. In addition,
each Nonaffiliated Stockholder will recognize a taxable gain upon the completion
of the Merger if and to the extent the amount of cash such Nonaffiliated
Stockholder receives in the Merger exceeds its tax basis in its Common Stock or
Preferred Stock, as the case may be.


                                      56
<PAGE>

Opinions of the Financial Advisors

Opinion of Prudential Securities to the Special Committee of the Company's Board
of Directors

      On April 13, 1999, Prudential Securities delivered its oral opinion to the
Special Committee to the effect that, as of such date, $12.25 in cash was fair,
from a financial point of view, to holders of the Company's Common Stock and
holders of OP Units, respectively. The Prudential Securities opinion did not
address the fairness of the consideration to be offered to holders of OP Units
other than the $12.25 cash consideration to be offered to holders of OP Units.
Prudential Securities made a presentation of the financial analysis underlying
its oral opinion at a meeting of the Special Committee on April 13, 1999. This
analysis, as presented to the Special Committee, is summarized below. All of the
members of the Special Committee were present at the meeting on April 13, 1999
and had an opportunity to ask questions regarding Prudential Securities
presentation. Prudential Securities subsequently confirmed its opinion in
writing on April 13, 1999. References herein to the Prudential Securities
Opinion (the "Prudential Securities Opinion") are to the written opinion dated
April 13, 1999.

      In requesting the Prudential Securities Opinion, the Special Committee did
not give any special instructions to Prudential Securities or impose any
limitation upon the scope of the investigation that Prudential Securities deemed
necessary to enable it to deliver the Prudential Securities Opinion. A copy of
the Prudential Securities Opinion, which sets forth the assumptions made,
matters considered and limits on the review undertaken, is attached to this
Proxy Statement as Appendix D and is incorporated herein by reference. The
summary of the Prudential Securities Opinion set forth below is qualified in its
entirety by reference to the full text of the Prudential Securities Opinion. The
Stockholders are urged to read the Prudential Securities Opinion in its
entirety.

      The Prudential Securities Opinion is directed only to the fairness of the
$12.25 cash consideration to be offered to holders of Common Stock and holders
of OP Units from a financial point of view and does not constitute a
recommendation to any Stockholder as to how such Stockholder should vote at the
Special Meeting or as to whether the holders of OP Units should consent to the
Partnership Merger or as to any other action such Stockholder or holder of OP
Units should take regarding the transaction.

      In conducting its analysis and arriving at the Prudential Securities
Opinion dated April 13, 1999, Prudential Securities reviewed such information
and considered such financial data and other factors as Prudential Securities
deemed relevant under the circumstances, including, among others, the following:

      o     a draft dated April 11, 1999 of the Merger Agreement;

      o     a draft dated April 11, 1999 of the Partnership Merger Agreement;


                                      57
<PAGE>

      o     certain publicly available historical financial and operating data
            concerning the Company including, but not limited to, the Annual
            Reports on Form 10-K of the Company for the fiscal years ended
            December 31, 1996, 1997 and 1998;

      o     an appraisal dated October 15, 1998 of the Company's properties
            prepared by Cushman & Wakefield, Inc.;

      o     publicly available financial, operating and stock market data
            concerning certain companies engaged in businesses Prudential
            Securities deemed comparable to the Company, or otherwise relevant
            to Prudential Securities' inquiry;

      o     the financial terms of certain recent comparable transactions
            Prudential Securities deemed relevant to the inquiry;

      o     historical stock prices and trading volumes of the Common Stock; and

      o     such other financial studies, analyses and investigations as
            Prudential Securities deemed appropriate.

      Prudential Securities assumed, with the Company's consent, that the draft
of the Merger Agreement and the Partnership Merger Agreement which Prudential
Securities reviewed (as referred to above) will conform in all material respects
to those documents in final form. In connection with its review and analysis and
in arriving at the Prudential Securities Opinion, Prudential Securities relied
upon the accuracy and completeness of the financial and other information
provided to Prudential Securities by the Company's management and has not
undertaken any independent verification of such information or any independent
valuation or appraisal of any of the assets or liabilities of the Company. With
respect to certain financial forecasts provided to Prudential Securities by the
management of the Company, Prudential Securities assumed such information (and
the assumptions and bases therefor) represented the best estimates and judgments
of the Company's management then available as to the future financial
performance of the Company. See "Certain Financial Projections of the Company."
Further, the Prudential Securities Opinion is necessarily based on economic,
financial and market conditions as they exist, and can only be evaluated as of
April 13, 1999.

      The Prudential Securities Opinion does not address nor should it be
construed to address the relative merits of the Merger and alternative business
strategies which may be available to the Company.

      The Prudential Securities Opinion and the presentation to the Special
Committee was one of the many factors taken into consideration by the Special
Committee in making its determination to recommend adoption of the Merger
Agreement. Consequently, the analyses of Prudential Securities described below


                                      58
<PAGE>

should not be viewed as determinative of the opinion of the Special Committee
with respect to the $12.25 cash consideration for holders of Common Stock and
the $12.25 cash consideration to be offered to holders of OP Units in connection
with the Merger. The $12.25 Common Stock consideration and the $12.25 cash
consideration to be offered to holders of OP Units were determined through
negotiations between the Special Committee and the Parent and were approved by
the Special Committee. The decision to enter into the Merger Agreement and to
accept the $12.25 Common Stock consideration and the $12.25 cash consideration
to be offered to holders of OP Units and to be received in the Merger was solely
that of the Special Committee and the Board of Directors.

      In arriving at the Prudential Securities Opinion, Prudential Securities
performed a variety of financial analyses, including those summarized herein.
The preparation of a fairness opinion is a complex process that involves various
determinations as to the most appropriate and relevant methods of financial
analyses and the application of these methods to the particular circumstance
and, therefore, such an opinion is not necessarily susceptible to partial
analysis or summary description. Prudential Securities believes its analysis
must be considered as a whole and selecting portions thereof or portions of the
factors considered by it, without considering all analyses and factors, could
create an incomplete view of the evaluation process underlying the Prudential
Securities Opinion.

      Prudential Securities made numerous assumptions with respect to industry
performance, general business, economic, market and financial conditions and
other matters, many of which are beyond the control of the Company. Any
estimates contained in Prudential Securities analyses are not necessarily
indicative of actual values or future results, which may be significantly more
or less favorable than suggested by such analyses. Additionally, estimates of
the values of businesses and securities do not purport to be appraisals or
necessarily reflect the prices at which businesses or securities may be sold.
Accordingly, such analyses and estimates are inherently subject to substantial
uncertainty. Subject to the foregoing, the following is a summary of the
material financial analyses presented by Prudential Securities to the Special
Committee on April 13, 1999.

      Comparable Companies Analysis. A comparable companies analysis was
employed by Prudential Securities to establish implied ranges for the $12.25
Common Stock consideration and the $12.25 cash consideration to be offered to
the holders of OP Units. Prudential Securities analyzed publicly-available
historical and projected financial results, including multiples of current stock
price to actual 1998 funds from operations per share ("1998 Actual FFO"),
projected 1999 funds from operations per share ("1999 Projected FFO"), and
projected 2000 funds from operations per share ("2000 Projected FFO") of certain
companies considered by Prudential Securities to be reasonably similar to the
Company. The companies analyzed included: AMLI Residential Properties Trust,
Camden Property Trust, Charles E. Smith Residential Realty, Inc., Gables
Residential Trust, Mid-America Apartment Communities, Inc., Post Properties,
Inc., Summit Properties, Inc., and United Dominion Realty Trust, Inc. (the
"Prudential Securities Comparable Group"). All of the trading multiples of the


                                      59
<PAGE>

Prudential Securities Comparable Group were based on closing stock prices on
April 12, 1999 (the "April 12th Closing Price") and all FFO per share estimates
were published by First Call Corporation ("First Call"). The estimates published
by First Call were not prepared in connection with the Merger or at the request
of Prudential Securities.

      The Prudential Securities Comparable Group was found to have an April 12th
Closing Price estimated to be within a range of 7.6x to 10.8x 1998 Actual FFO,
7.2x to 9.9x 1999 Projected FFO, and 6.9x to 9.0x 2000 Projected FFO. Applying
such multiples to the Company's actual 1998 FFO per share ($1.15), estimated
1999 FFO per share ($1.25), as published by First Call, and estimated 2000 FFO
per share ($1.31), as published by First Call, resulted in implied ranges for
the $12.25 Common Stock Consideration and the $12.25 cash consideration to be
offered to holders of OP Units of $8.80 to $12.44, $9.02 to $12.35 and $9.01 to
$11.84, respectively.

      Comparable Transactions Analysis. Prudential Securities also analyzed the
consideration paid in several recent merger and acquisition transactions deemed
by Prudential Securities to be reasonably similar to the Merger and considered
the multiple of the equity purchase price (defined as the purchase price of the
acquired entity's equity) to the acquired entity's latest twelve months funds
from operations ("LTM FFO") and to the acquired entity's forward twelve months
funds from operations ("F-FFO"), based upon publicly available information for
such transactions.

      The transactions considered were the combinations of:

      o     the pending merger of Duke Realty Investments, Inc. and Weeks
            Corporation,

      o     the pending merger of TIC Acquisition LLC and Irvine Apartment
            Communities, Inc.,

      o     the pending merger of Reckson Associates Realty Corp. and Tower
            Realty Trust, Inc.,

      o     ProLogis Trust and Meridian Industrial Trust, Inc.,

      o     Public Storage, Inc. and Storage Trust Realty,

      o     Equity Residential Properties Trust and Merry Land & Investment
            Company, Inc.,

      o     New Plan Realty Trust and Excel Realty Trust, Inc., and

      o     Bay Apartment Communities, Inc. and Avalon Properties, Inc. (the
            "Prudential Securities Transaction Comparables").


                                       60
<PAGE>

      The Prudential Securities Transaction Comparables were found to imply for
the acquired entity an equity purchase price within a range of 9.8x to 14.8x LTM
FFO and 9.0x to 13.2x F-FFO. Applying such multiples to the Company's LTM FFO
per share ($1.15) and F-FFO per share ($1.25) resulted in implied ranges for the
Common Stock consideration and the cash consideration to holders of OP Units of
$11.27 to $17.02 and $11.25 to $16.50, respectively.

      None of the companies or acquired entities utilized in the above
Prudential Securities Comparable Group analysis and Prudential Securities
Transaction Comparables analysis for comparative purposes is, of course,
identical to the Company. Accordingly, a complete analysis of the results of the
foregoing calculations cannot be limited to a quantitative review of such
results and involves complex considerations and judgments concerning differences
in financial and operating characteristics of the Prudential Securities
Comparable Group and the acquired entities in the Prudential Securities
Transaction Comparables and other factors that could affect the public trading
value and consideration paid for each of the Prudential Securities Comparable
Group and the acquired entities, respectively, as well as that of the Company.

      Liquidation Analysis. Prudential Securities compared the estimated
liquidation value per share of $11.03, based on the Company's then-current draft
of its Liquidation Plan and appraisals by Cushman & Wakefield, Inc., to the
$12.25 Common Stock consideration and the $12.25 cash consideration to be
offered to holders of OP Units.

      Stock Trading Analysis. Prudential Securities reviewed the latest twelve
months historical trading prices for the Company's Common Stock and noted the
low stock price was $8.125 per share and the high stock price was $12.313 per
share.

      Projected financial and other information concerning the Company and the
impact of the Merger upon the holders of the Company's Common Stock are not
necessarily indicative of future results. All projected financial information is
subject to numerous contingencies, many of which are beyond the control of
management of the Company.

      The Special Committee selected Prudential Securities to provide a fairness
opinion because it is an internationally recognized investment banking firm
engaged in the valuation of businesses and their securities in connection with
mergers and acquisitions and for other purposes and has substantial experience
in transactions similar to the Merger. Pursuant to an engagement letter with
Prudential Securities, the Company has paid Prudential Securities an advisory
fee of $1,000,000. In addition, the engagement letter with Prudential Securities
provides that the Company will reimburse Prudential Securities for its
reasonable out-of-pocket expenses up to $100,000 and will indemnify Prudential
Securities and certain related persons against certain liabilities, including
liabilities under securities laws, arising out of the Merger or its engagement.
In the ordinary course of business, Prudential Securities may actively trade the
shares of the Company's Common Stock for its own account and


                                       61
<PAGE>

for the accounts of customers, and accordingly, may at any time hold a long or
short position in such securities.

Opinion of Lazard to the Company's Board Directors

      Opinion of Lazard. Lazard delivered to the Company's Board of Directors
its written opinion that, as of April 13, 1999, the aggregate cash consideration
to be paid in connection with the Merger is fair, from a financial point of
view, to the holders of Common Stock of the Company (other than the Parent or
any of its affiliates) and the holders of OP Units (other than the Parent or any
of its affiliates) who elect to receive the cash consideration being offered to
such holders in the Partnership Merger, taken as a whole. No limitations were
imposed by the Company's Board of Directors upon Lazard with respect to the
investigations made or the procedures followed by it in rendering its opinion.

      The full text of the opinion of Lazard dated April 13, 1999, which sets
forth assumptions made, matters considered and limits on the review undertaken,
is attached as Appendix B to this Proxy Statement. The Stockholders are urged to
read the opinion in its entirety. Lazard's opinion is directed only to the
fairness of the aggregate cash consideration to be paid in the Merger to the
Nonaffiliated Stockholders and the nonaffiliated holders of OP Units who elect
to receive cash in the Partnership Merger, taken as a whole, and does not
constitute a recommendation to any Stockholder or holder of OP Units as to how
such Stockholder or holder of OP Units should vote. The summary of the opinion
of Lazard set forth in this Proxy Statement is qualified in its entirety by
reference to the full text of such opinion.

      In connection with its opinion, Lazard

      o     analyzed certain historical business and financial information
            relating to the Company;

      o     reviewed certain financial projections and other data provided to
            Lazard by the Company relating to its business;

      o     held discussions with members of the senior management of the
            Company with respect to the business of the Company;

      o     reviewed public information with respect to certain other companies
            in lines of business Lazard believed to be comparable to the
            business of the Company;

      o     reviewed the financial terms of certain recent business combinations
            involving companies in lines of business Lazard believed to be
            comparable to those of the Company;


                                       62
<PAGE>

      o     reviewed the historical stock prices and trading volumes of the
            Common Stock; and

      o     conducted such other financial studies, analyses and investigations
            as Lazard deemed appropriate.

      Lazard relied upon the accuracy and completeness of the financial and
other information that was reviewed by Lazard, and did not assume any
responsibility for the independent verification of such information or any
independent valuation or appraisal of any of the assets or liabilities of the
Company, or concerning the solvency or fair value of the Company, the Operating
Partnership, Berkshire Apartments, Inc., the Parent, the Acquiror, the Acquiror
Operating Partnership or any other entity. With respect to the financial
forecasts referred to above, Lazard assumed that such financial forecasts were
reasonably prepared on bases reflecting the best currently available estimates
and judgments of the management of the Company as to the future financial
performance of its business. Lazard assumed no responsibility for and expressed
no view as to such forecasts or the assumptions on which they were based.
Lazard's opinion was necessarily based on economic, monetary, market and other
conditions as in effect on, and the information made available to it as of, the
date of its opinion.

      In rendering its opinion, Lazard assumed that the Merger would be
consummated on the terms described in the Merger Agreement, without any waiver
of any terms or conditions by the Company or the Operating Partnership, and that
obtaining the necessary regulatory approvals for the Merger would not have a
material adverse effect on the Company or the Operating Partnership.

      In arriving at its opinion and making its presentation to the Company's
Board of Directors at the April 13, 1999 meeting of the Company's Board of
Directors, Lazard considered and discussed certain financial analyses and other
factors. In connection with its presentation on April 13, 1999, Lazard provided
the Company's Board of Directors with a summary of results obtained by using
several different valuation methods as well as other materials concerning the
Common Stock and business of the Company (such summary and other materials
collectively referred to as the "Lazard Presentation").

      The following is a summary of the Lazard Presentation.

      Comparable Public Company Analysis. Lazard reviewed and compared the
financial and market performance of the following group of 15 publicly traded
multi-family REITs: AMLI Residential Properties Trust, Archstone Communities
Trust, Apartment Investment and Management Company, Associated Estates Realty
Corporation, AvalonBay Communities Inc., BRE Properties Inc., Camden Property
Trust, Charles E. Smith Residential Realty, Inc., Equity Residential Properties
Trust ("Equity Residential"), Essex Property Trust, Inc., Gables Residential
Trust, Post Properties, Inc., Summit Properties, Inc., United Dominion Realty
Trust, Inc. and


                                       63
<PAGE>

Walden Residential Properties, Inc.  Lazard examined certain publicly available
financial data of the selected companies to derive

      o     multiples of market value of common equity to funds from operations
            ("FFO") for the fiscal year ending December 31, 1998 and

      o     multiples of market value of common equity to projected FFO (based
            on published consensus FFO estimates) for the fiscal years ending
            December 31, 1999 and December 31, 2000 ("FFO Multiples").

Lazard compared the FFO Multiples for the selected companies to the FFO Multiple
implied by the Merger Price. The FFO Multiple implied by the Merger Price was

      o     above the high end of the range of FFO Multiples of the selected
            companies for the fiscal year 2000,

      o     slightly below the high end of the range of FFO Multiples of the
            selected companies for the fiscal year 1999 and

      o     slightly above the mid-point of the range of FFO Multiples of the
            selected companies for the fiscal year 1998.

Lazard then applied the mean FFO Multiple of the selected companies for each of
the fiscal years 1998, 1999 and 2000 to actual or projected FFO of the Company
for the corresponding years. This analysis resulted in an equity value reference
range per share of the Company's Common Stock of $10.17 to $10.68.

      Comparable Transaction Analysis. Lazard reviewed the consideration
proposed to be paid in other recently announced acquisitions of publicly traded
multi-family REIT companies. Specifically, Lazard reviewed the following
acquiror/acquiree transactions: TIC Acquisition LLC/Irvine Apartment Communities
(1998), Equity Residential/Merry Land and Investment Company (1998), Security
Capital Pacific Trust/Security Capital Atlantic (1998), Bay Apartment
Communities/Avalon Properties (1998), Camden Property Trust/Oasis Residential
(1997), Apartment Investment and Management Company/Ambassador Properties
(1997), Equity Residential/Evans Withycombe Residential, Inc. (1997), Post
Properties Trust/Columbus Realty Trust (1997), Equity Residential/Wellsford
Residential (1997). Lazard examined certain publicly available financial data of
the selected transactions to derive (i) the multiple of the aggregate value of
each such transaction to FFO of the target company for the fiscal year ending
prior to the date of the transaction and (ii) the multiple of the aggregate
value of each such transaction to projected FFO (based on published consensus
FFO estimates) of the target company for each of the next two fiscal years
ending after the date of the transaction ("Implied FFO Multiples").

      Lazard compared the Implied FFO Multiples for the selected transactions to
the Implied FFO Multiple of the Merger. The Implied FFO Multiple of the Merger


                                       64
<PAGE>

was substantially below the mean Implied FFO Multiple of the selected
transactions for each year. However, Lazard did not view such result as
significant due to the substantial decrease in the stock prices and FFO
Multiples of residential and other REITs during the six months prior to the date
of the Lazard Presentation. For each such transaction, Lazard also calculated
the percentage premium represented by the excess of (x) the acquisition price
per share payable in such transaction over (y) the closing stock price of the
target company on the trading day immediately prior to the announcement of such
transaction (the "Implied Premium"). The Implied Premium represented by the
Merger Price (26.5%) was significantly higher than the mean of the Implied
Premiums for the selected transactions (10.3%).

      Asset Valuation Analysis. Using publicly available information, Lazard
reviewed selected transactions involving acquisitions by public REITs of
comparable multi-family apartment assets or portfolios that were announced since
January 1998. Lazard calculated the purchase price per unit ("PPU") for each of
these transactions. This analysis produced a PPU ranging from $18,536 to $68,500
with a mean of $47,231. The PPU implied by the Merger Price of $50,280 was
slightly above the mean of the range of PPUs of the selected transactions.
Lazard then applied the mean PPU derived from the selected transactions to the
number of residential units of the Company. This calculation indicated an asset
value per share of the Company of $10.65.

      Discounted Cash Flow Analysis. Using a discounted cash flow ("DCF")
methodology, Lazard estimated the present value of Adjusted FFO and Adjusted
earnings before interest, taxes, depreciation and amortization ("EBITDA") of the
Company if the Company were to perform in accordance with the Company's
management projections based on operating forecasts of the Company's management
for 1999, 2000 and 2001 and extrapolations thereof. Adjusted FFO represents the
amount of funds from operations after providing for an assumed level of capital
expenditures of $350 per unit (increasing at a rate of 3% per year). Adjusted
EBITDA represents earnings before interest, taxes, depreciation and amortization
after providing for an assumed level of capital expenditures of $350 per unit
(increasing at a rate of 3% per year).

      Lazard aggregated (x) the net present value of the projected Adjusted FFO
of the Company over the three-year period from 1999 to 2001 with (y) the present
value of the range of terminal values described below. The range of terminal
values was calculated by applying multiples of 7.0x to 8.5x to the Company's
projected Adjusted FFO for the fiscal year 2002. This range of terminal values
represented the Company's value beyond 2001. As part of the DCF analysis, Lazard
used discount rates ranging from 13% to 15%. Based on the DCF analysis, Lazard
determined (i) a range of the equity value per share of the Company of $9.56 to
$11.89 and (ii) a base- case equity value per share of the Company (calculated
by applying a multiple of 8.0x and a discount rate of 14%) of $11.00.

      Lazard also aggregated (x) the net present value of the projected Adjusted
EBITDA of the Company over the three-year period from 1999 to 2001 with (y) the


                                       65
<PAGE>

present value of the range of terminal values described below. The range of
terminal values was calculated by applying capitalization rates of 9.0% to 10.5%
to the Company's projected Adjusted EBITDA for the fiscal year 2002. This range
of terminal values represented the Company's value beyond 2001. As part of the
DCF analysis, Lazard used discount rates ranging from 11% to 13%. Based on the
DCF analysis, Lazard determined (i) a range of the equity value per share of the
Company of $8.84 to $13.17 and (ii) a base-case equity value per share of the
Company (calculated by applying a capitalization rate of 9.5% and a discount
rate of 12%) of $11.39.

      Liquidation Analysis. Lazard also reviewed the February 1999 Schedule of
Estimated Amounts Available for Distribution in liquidation of the Company as of
December 31, 1998 (the "February 1999 Estimated Proceeds Schedule"). The
February 1999 Estimated Proceeds Schedule was prepared based on estimates and
assumptions by management and, in the case of real estate assets, independent
appraisals prepared by Cushman & Wakefield, Inc. as of October 15, 1998. The
February 1999 Estimated Proceeds Schedule reflected net assets in liquidation
per share of $11.03.

      Stock Trading History. Lazard examined the history of trading prices for
the Company's Common Stock. The Company went public in June 1991 at a price of
$9.38 per share. Since its initial public offering, the Company's Common Stock
has traded as high as $12.75 per share. Over the 52 weeks prior to March 4, 1999
(the date on which the Company announced that it had received several
acquisition offers), the Company's Common Stock traded between $8.13 and $12.31.
The average closing price of the Company's Common Stock during the 30-day period
prior to March 4, 1999, was $9.54. The Merger Price represents a premium of
28.4% over such 30-day average closing price and is 0.5% below the Company's
52-week high closing price prior to March 4, 1999.

      In arriving at its opinion and in preparing the Lazard Presentation,
Lazard performed a variety of financial analyses, the material portions of which
are summarized above. The summary set forth above does not purport to be a
complete description of the analyses performed by Lazard. In addition, Lazard
believes that its analyses must be considered as a whole and that selecting
portions of such analyses and the factors considered by it, without considering
all of such analyses and factors, could create an incomplete view of the process
underlying its analyses set forth in the opinion and the Lazard Presentation.
The preparation of a fairness opinion is a complex process and is not
necessarily susceptible to partial analysis or summary description. With regard
to the comparable public company analysis, the comparable transaction analysis
and the asset valuation analysis summarized above, Lazard selected comparable
public companies and portfolios of properties on the basis of various factors,
including the size of the public company or portfolio of properties and
similarity of the line of business; however, no public company or portfolio of
properties utilized as a comparison is identical to the Company. Accordingly, an
analysis of the foregoing is not mathematical; rather, it involves complex
considerations and judgments concerning differences in financial and operating
characteristics of the comparable companies or portfolios and other factors that
could


                                       66
<PAGE>

affect the acquisition or public trading value of the comparable companies or
portfolios to which the Company or its properties are being compared.

      In performing its analyses, Lazard made numerous assumptions with respect
to industry performance, general business and economic conditions and other
matters, many of which are beyond the Company's control. Any estimates contained
in such analyses are not necessarily indicative of actual past or future results
or values, which may be significantly more or less than such estimates.
Estimates of values of companies or parts of companies do not purport to be
appraisals or necessarily to reflect the price at which such companies or parts
may actually be sold, and such estimates are inherently subject to uncertainty.
In calculating the equity value per share of the Company utilizing the
methodologies described above, Lazard calculated the total equity value of the
Company (excluding preferred stock) and divided such result by the total number
of shares of the Company's Common Stock outstanding on the date of the Lazard
Presentation (assuming that all units of the Operating Partnership were
converted into shares of the Company's Common Stock on a one-for-one basis).

      Lazard is an internationally recognized investment banking firm that
regularly engages in the valuation of businesses and their securities in
connection with mergers and acquisitions. The Company's Board of Directors
selected Lazard to act as its financial advisor on the basis of Lazard's
international reputation and experience in connection with the multi-family REIT
industry, the Company's prior relationship with Lazard and Lazard's familiarity
with the Company. At the time Lazard was engaged by the Company, one of the
Directors of the Company, Arthur Solomon, was a Managing Director of Lazard.

      Pursuant to a letter agreement dated May 21, 1999 between the Company and
Lazard (the "Engagement Letter"), Lazard agreed to act as financial advisor to
the Company in connection with the Merger. Pursuant to the Engagement Letter,
the Company paid Lazard a fee of $150,000 upon the execution of the Engagement
Letter and upon the closing of the Merger will be obligated to pay Lazard a cash
fee estimated to be approximately $3,000,000. Upon the closing of the Merger,
the $150,000 fee will be credited against the $3,000,000 cash fee. The Company
also agreed to indemnify Lazard and certain related persons against certain
liabilities, including liabilities under the federal securities laws, relating
to, or arising out of, its engagement.

      As noted under the caption "-- Recommendation of the Special Committee and
the Board of Directors; Fairness of the Merger", the fairness opinion of Lazard
was only one of the many factors considered by the Company's Board of Directors
and the Special Committee in determining to approve the Merger.

Opinion of Lehman to the Company's Board of Directors

      Lehman has acted as financial advisor to the Board of Directors of the
Company in connection with the Merger.


                                       67
<PAGE>

      As part of its role as financial advisor to the Company, on April 13,
1999, Lehman delivered its oral opinion (subsequently confirmed in writing in an
opinion dated April 13, 1999) (the "Lehman Opinion") to the Board of Directors
of the Company to the effect that, as of the date of the opinion and subject to
certain assumptions made, factors considered and limitations imposed, as set
forth in the opinion, the consideration, defined as $12.25 per share payable in
cash, to be offered to the holders of the Company's Common Stock in the Merger
is fair, from a financial point of view, to such holders.

      A copy of Lehman's opinion is attached to this Proxy Statement as Appendix
C. The Stockholders should read such opinion in its entirety for a discussion of
the assumptions made, matters considered and limitations on the review
undertaken by Lehman in rendering its opinion. The summary of such opinion set
forth in this Proxy Statement is qualified in its entirety by reference to the
full text of such opinion.

      No limitations were imposed by the Company on the scope of Lehman's
investigation or the procedures to be followed by Lehman in rendering its
opinion, except that, because the Company had engaged Lazard to solicit
acquisition proposals, the Company did not authorize Lehman to solicit, and
Lehman did not solicit, proposals from third parties with respect to the
purchase of any or all of the Company's business. The form and amount of the
consideration to be offered to the holders of the Common Stock were determined
through arm's-length negotiations between the parties. In arriving at its
opinion, Lehman did not ascribe a specific range of value to the Company, but
rather made its determination as to the fairness, from a financial point of
view, of the consideration to be offered to the holders of Common Stock, on the
basis of the financial and comparative analysis described below. Lehman's
opinion is for the use and benefit of the Board of Directors of the Company and
was rendered to the Board in connection with its consideration of the Merger.
Lehman's opinion is not intended to be and does not constitute a recommendation
to any Stockholder of the Company as to whether to accept the consideration
offered in the Merger. Lehman was not requested to opine as to, and its opinion
does not address, the Company's underlying business decision to proceed with or
effect the Merger.

      In arriving at its opinion, Lehman reviewed and analyzed:

      o     the Merger Agreement and the specific terms of the Merger;

      o     publicly available information concerning the Company that it
            believed to be relevant to its analysis, including its Annual Report
            on Form 10-K for the year ended December 31, 1998;

      o     financial and operating information with respect to the business,
            operations and prospects of the Company furnished to it by the
            Company;


                                       68
<PAGE>

      o     a trading history of the Common Stock from April 12, 1997 to April
            12, 1999 and a comparison of that trading history with those of
            other companies that it deemed relevant;

      o     a comparison of the historical financial results and present
            financial condition of the Company with those of other companies
            that it deemed relevant;

      o     a comparison of the financial terms of the Merger with the financial
            terms of certain other transactions that it deemed relevant; and

      o     the results of the Company's and Lazard's efforts to solicit
            indications of interest to purchase all or a portion of the
            Company's business.

In addition, Lehman had discussions with the management of the Company
concerning its business, operations, assets, financial condition and prospects
and undertook such other studies, analyses and investigations as it deemed
appropriate.

      In arriving at its opinion, Lehman assumed and relied upon the accuracy
and completeness of the financial and other information used by it without
assuming any responsibility for independent verification of such information and
further relied upon the assurances of management of the Company that they were
not aware of any facts or circumstances that would make such information
inaccurate or misleading. With respect to the financial projections of the
Company, upon the Company's advice, Lehman assumed that such projections were
reasonably prepared on a basis reflecting the best estimates and judgments of
the management of the Company then available as to its future financial
performance and that the Company would perform substantially in accordance with
such projections. See "Certain Financial Projections of the Company." In
arriving at its opinion, Lehman conducted only a limited physical inspection of
the properties and facilities of the Company and did not make or obtain any
evaluations or appraisals of the assets or liabilities of the Company. The
Lehman Opinion necessarily was based upon market, economic and other conditions
as they existed on, and could be evaluated as of, the date of the opinion.


      In connection with the preparation and delivery of its opinion, Lehman
performed a variety of financial and comparative analyses. All material analyses
performed by Lehman are described below. The preparation of a fairness opinion
involves various determinations as to the most appropriate and relevant methods
of financial and comparative analysis and the application of those methods to
the particular circumstances and, therefore, such an opinion is not readily
susceptible to summary description. Furthermore, in arriving at its opinion,
Lehman did not attribute any particular weight to any analysis or factor
considered by it, but rather made qualitative judgments as to the significance
and relevance of each analysis and factor. Accordingly, Lehman believes that its
analyses must be considered as a whole and that considering any portion of its
analyses and factors, without considering all analyses and factors, could create
a misleading or incomplete view of the process



                                       69
<PAGE>

underlying its opinion. In its analyses, Lehman made numerous assumptions with
respect to industry performance, general business and economic conditions and
other matters, many of which are beyond the control of the Company. Any
estimates contained in these analyses are not necessarily indicative of actual
values or predictive of future results or values, which may be significantly
more or less favorable than as set forth therein. In addition, analyses relating
to the value of businesses do not purport to be appraisals or to reflect the
prices at which businesses actually may be sold.

      Certain of the analyses include information presented in tabular format.
In order to understand fully the financial analyses used by Lehman, the tables
must be read together with the text of each summary. The tables alone do not
constitute a complete description of such financial analyses.

      The valuation analyses performed by Lehman consisted of the following:

      Stock Trading Analysis. Lehman considered various historical data
concerning the trading prices for the Company's Common Stock for the period from
April 12, 1997 to April 12, 1999. At April 12, 1999, the closing share price of
the Company's Common Stock was $11.13. Lehman calculated the average closing
price of the Company's Common Stock for the following time periods leading up to
and ending with April 12, 1999: One week ($11.16), one month ($11.27), three
months ($10.25.), six months ($9.84), one year ($10.48), and two years ($10.94).

      The table below shows the premium of the consideration to the average
closing share price of the Company over the following periods:

<TABLE>
<CAPTION>
One Day   One Week   One Month   Three Months   Six Months   One Year   Two Years
- -------   --------   ---------   ------------   ----------   --------   ---------
<S>         <C>         <C>          <C>            <C>         <C>         <C>
10%         10%         9%           19%            25%         17%         12%
</TABLE>

      Comparable Public Company Analysis. Lehman compared certain publicly
available financial and operating data and projected financial performance
(based upon third-party research analysts' estimates) of selected publicly
traded multifamily REITs. The multifamily REITs reviewed in this analysis
(collectively, the "Lehman Comparable Group") were selected because they are
engaged in the business in which the Company is engaged, operate in similar
geographic regions and are of comparable market capitalizations. The Lehman
Comparable Group consisted of: Summit Properties, Camden Property Trust, Walden
Residential Properties, Gables Residential Trust and Mid-America Apartment
Communities. Lehman analyzed trading multiples of 1998 EBITDA, projected 1999
EBITDA, projected 1999 FFO and projected 2000 FFO from the Comparable Group
based upon research analyst estimates published on First Call for the Lehman
Comparable Group and based on management projections for the Company. Lehman
calculated, using this methodology, an implied equity value for the Company
between $8.09 and $15.43 per share.


                                       70
<PAGE>

      Because of the inherent differences between the businesses, operations and
prospects of the Company and the businesses, operations and prospects of the
companies included in the Lehman Comparable Group, Lehman believed that it was
inappropriate to, and therefore did not, rely solely on the quantitative results
of the analysis, and accordingly also made qualitative judgments concerning
differences between the financial and operating characteristics of the Company
and the companies in the Lehman Comparable Group that would affect the public
trading values of the Company and such comparable companies.

      Comparable Transaction Analysis. Lehman reviewed certain information
regarding eight selected transactions involving publicly traded multifamily
REITs since January 1997. Lehman reviewed the prices paid in these transactions
as a percentage premium to the closing price of the acquired company in each
transaction and as a multiple of the historical and projected twelve months'
FFO, as publicly available or as estimated by third-party research analysts.

      The eight completed transactions reviewed in this analysis (collectively,
the "Lehman Transaction Comparables") were: the acquisition of Merry Land and
Investment Company by Equity Residential Properties Trust, the acquisition of
Security Capital Atlantic by Security Capital Pacific Trust, the acquisition of
Avalon Properties by Bay Apartment Communities, the acquisition of Ambassador
Apartments by Apartment Investment and Management Company, the acquisition of
Oasis Residential by Camden Property Trust, the acquisition of Evans Withycombe
Residential by Equity Residential Properties Trust, the acquisition of Columbus
Realty Trust by Post Properties, and the acquisition of Wellsford Residential
Property Trust by Equity Residential Properties Trust.

      Each of the transactions involves companies engaged in the business in
which the Company is engaged. Lehman calculated the implied equity value of the
Company by selecting a range of percentage premiums of the prices paid in the
Lehman Transaction Comparables over the closing stock price of the acquired
company in each transaction. Based on the Lehman Transaction Comparables, Lehman
applied a premium range between -3.9% and 19.0%. Using this methodology, Lehman
calculated an implied equity value of the Company between $10.69 and $13.24 per
share.


      Lehman calculated the implied equity value of the Company by selecting a
range of multiples of the projected FFO for the Lehman Transaction Comparables
and applying this multiple range to the estimated 1999 FFO of the Company, as
published by First Call. Based on the Lehman Transaction Comparables, Lehman
used a multiple range between 10.5x and 12.6x 1999 projected FFO. Using this
methodology, Lehman calculated an implied equity value of the Company between
$13.13 and $15.75 per share, which range is higher than the $12.25 per share of
Common Stock payable in the Merger. However, due to the fact that many of the
transactions analyzed occurred prior to July 1998, this analysis did not reflect
the substantial decline in FFO multiples since July 1998 and, accordingly, did
not affect Lehman's



                                       71
<PAGE>


conclusion as to the fairness of the consideration payable in the Merger,
especially in light of the fact that the consideration payable in the Merger was
within the range produced by each other analysis described herein.


      Because the market conditions, rationale and circumstances surrounding
each of the transactions analyzed were specific to each transaction and because
of the inherent differences between the businesses, operations and prospects of
the Company and the acquired businesses analyzed, Lehman believed that it was
inappropriate to, and therefore did not, rely solely on the quantitative results
of the analysis, and accordingly, also made qualitative judgments concerning
differences between the characteristics of these transactions and the Merger
that would affect the acquisition values of the Company and such acquired
companies.

      Net Asset Value Analysis. Lehman performed an analysis of the Company's
net asset value, i.e., the estimated market value of the Company's real estate
and certain other assets less its liabilities. Capitalization rates ranging from
9.50% to 10.00% were applied to the Company's projection of 1999 net operating
income for its real estate properties. Adjustments for certain other assets of
the Company were added to the value of the Company's real estate to determine
the total market value of the Company's assets. To arrive at a range of the
Company's net asset value, the Company's liabilities were deducted from the
total market value of its assets. Lehman calculated, using this methodology, an
implied equity value for the Company between $11.46 and $12.79 per share.

      Discounted Cash Flow Analysis. Lehman performed a discounted cash flow
analysis of the Company. Lehman utilized estimates of projected financial
performance prepared by the Company for the year 1999 through the year 2002.
Utilizing these projections, Lehman calculated a range of values based upon (a)
the sum of the discounted net present value of the projected EBITDA after
capital expenditures for the Company to the year 2002, and (b) the projected
terminal value of the Company at that year based upon a range of multiples of
projected FFO. Lehman used discount rates ranging from 10.0% to 11.0% and
terminal multiples of FFO ranging from 7.5x to 8.5x. Using this methodology,
Lehman calculated an equity value of the Company between $11.17 and $13.11 per
share.

      Lehman is an internationally recognized investment banking firm and, as
part of its investment banking activities, is regularly engaged in the
evaluation of businesses and their securities in connection with mergers and
acquisitions, negotiated underwritings, competitive bids, secondary
distributions of listed and unlisted securities, private placements and
valuations for corporate and other purposes. The Board of Directors of the
Company selected Lehman because of its expertise, reputation and familiarity
with the Company in particular and the real estate industry in general, and
because its investment banking professionals have substantial experience in
transactions similar to the Merger.


                                       72
<PAGE>

      As compensation for its services in connection with the Merger, the
Company will pay Lehman a fee of approximately $1.2 million, $1,045,000 of which
has been paid and approximately $200,000 of which will be payable upon the
Closing. The Company has also agreed to reimburse Lehman for up to $100,000 of
its reasonable expenses (including, without limitation, professional and legal
fees and disbursements) incurred in connection with its engagement, and to
indemnify Lehman and certain related persons against certain liabilities in
connection with its engagement, including certain liabilities under the federal
securities laws.

      Lehman has also performed various investment banking services for the
Company in the past, including acting as lead underwriter for a public offering
of Common Stock consummated on November 4, 1997, for which it has received
customary fees and commissions. In the ordinary course of its business, Lehman
actively trades in the equity securities of the Company for its own account and
for the accounts of its customers and, accordingly, may at any time hold a long
or short position in these securities.


Position of the Parent, the Acquiror and Certain Affiliates

      The rules of the Commission require each of the Parent, the Acquiror,
Douglas Krupp and the partners of the Parent (Aptco Gen-Par, L.L.C. and Aptco
Holdings, L.L.C.) that are affiliates of Mr. Krupp (such partners, together with
Mr. Krupp, are referred to as the "Krupp Affiliates") to express its or his
belief as to the fairness of the Merger to the Nonaffiliated Stockholders. While
none of the Parent, the Acquiror or the Krupp Affiliates has undertaken any
evaluation of the Merger from the standpoint of fairness to the Nonaffiliated
Stockholders, they have considered the factors listed above under
"Recommendation of the Special Committee and the Board of Directors; Fairness of
the Merger" which were taken into consideration by the Special Committee and the
Board of Directors, based, however, only on the more limited facts and
information available to them. Although the Parent, the Acquiror and the Krupp
Affiliates did not find it practicable to quantify or otherwise attach relative
weights to the factors considered by the Special Committee and the Board of
Directors, each of the Parent, the Acquiror and the Krupp Affiliates did
consider in particular the fact that the $12.25 per share of Common Stock to be
paid in the Merger represented a premium of 28.4% to the average closing price
of the Common Stock on the NYSE over the 30-day period prior to March 4, 1999
(when the Parent publicly announced its initial bid of $11.05 per share).

      Each of the Parent, the Acquiror and the Krupp Affiliates also considered
the fact that the Special Committee received the written opinion of Prudential
Securities, and the Board of Directors received the written opinions of Lazard
and Lehman, with respect to the fairness of the consideration to be received by
the holders of Common Stock and the holders of OP Units (if such holders elect
to receive cash). Each of the Parent, the Acquiror and the Krupp Affiliates has
reviewed and agrees with the conclusions reached by each of Prudential
Securities, Lazard and Lehman as set forth in this Proxy Statement with respect
to the fairness of the consideration to be



                                       73
<PAGE>


received by the holders of Common Stock and the holders of OP Units (if such
holders elect to receive cash) based on the analyses of such firms as set forth
herein, subject, in each case, to the assumptions and limitations of such
conclusions and analyses as set forth in each of their respective opinions and
this Proxy Statement. In addition, each of the Parent, the Acquiror and the
Krupp Affiliates considered the measures taken by the Board of Directors to
ensure the procedural fairness of the transaction, including the formation of
the Special Committee, the retention of legal and financial advisors by the
Special Committee and the arms-length nature of the negotiations. On the basis
of all of the above factors, each of the Parent, the Acquiror and the Krupp
Affiliates believes that the Merger is fair, from a financial point of view, to
the Nonaffiliated Stockholders.


Interests of Certain Persons in Matters to be Acted Upon

      In considering the recommendation of the Special Committee and the Board
of Directors, Stockholders should be aware that some executive officers and
Directors of the Company have interests in the Merger or relationships,
including those referred to below, that may present potential or actual
conflicts of interest in connection with the Merger. The Special Committee and
the Board of Directors were aware of these potential or actual conflicts of
interest and considered them (as described in "-- Recommendation of the Special
Committee and the Board of Directors; Fairness of the Merger") along with other
matters described under "-- Recommendation of the Special Committee and the
Board of Directors; Fairness of the Merger" and "Certain Relationships and
Transactions."

      Formation of the Parent. The Parent (Berkshire Realty Holdings, L.P.) was
formed in connection with the transactions contemplated by the Merger Agreement.
Aptco Gen-Par, L.L.C., a Delaware limited liability company and a general
partner of the Parent ("Berkshire GP"), and Aptco Holdings, L.L.C., a Delaware
limited liability company and the parent of Berkshire GP ("Berkshire LP"), are
affiliates of Douglas Krupp, the Chairman of the Company's Board of Directors,
and have agreed under the Parent Partnership Agreement to cause an aggregate of
5,416,269 shares of Common Stock and OP Units currently owned by Mr. Krupp and
entities controlled by him to be contributed to the Parent at the time of the
Merger in exchange for equity interests in the Parent.

      As of the Effective Time, Berkshire LP and Berkshire GP are expected to
own in the aggregate between approximately 19.4% and 25.6% of the then
outstanding interests of the Parent, depending on the amount of financing
obtained as of the Closing and the number of holders of OP Units who elect to
receive cash in the Partnership Merger. These interests in the Parent that
will generally entitle Berkshire GP and Berkshire LP, after certain former
holders of OP Units, Whitehall, and affiliates of Whitehall and Blackstone
who are partners of the Parent have each received a specified return on their
investments, to a disproportionate portion of the Parent's distributions of
available cash and proceeds in the event of the sale or liquidation of the
Surviving Company ("Parent Distributions"). Consequently, Mr. Krupp (through


                                       74
<PAGE>

his affiliates) will have a significant interest in the Parent and will
continue to have the opportunity to participate in the future earnings
growth, if any, of the Surviving Company and benefit from any increases in
the value of the Surviving Company. See "-- Purpose and Structure of the
Merger." In addition, it is anticipated that Mr. Krupp will enter into an
employment agreement with the Surviving Company as described below.

      David Olney, an executive officer of the Company, is the President of the
Parent's administering general partner (Berkshire GP) and is expected to serve
as the President of the Parent upon completion of the Merger.

      Payments for Certain Executives. Pursuant to their respective employment
agreements with the Company, if the Merger is consummated and their employment
is terminated by the Surviving Company without cause during the two-year period
following the Merger, Messrs. David Marshall, Ridge Frew, Dennis Suarez, James
Jackson and David Olney and Ms. Marianne Pritchard (the "Executives") will be
entitled to a lump-sum severance payment and the right to receive continued
benefits. The amount of the severance payment for each Executive other than Mr.
Marshall is generally two years of both base salary and target bonus. The amount
of the severance payment for Mr. Marshall is three years of both base salary and
target bonus or an aggregate of approximately $1,492,000. Mr. Marshall and the
Parent have agreed that he will terminate his employment and receive his
severance payment upon consummation of the Merger. Ms. Pritchard and the Company
have agreed that she will not receive her severance payment as a result of the
termination of her employment following the Merger. See "-- Employment and
Related Arrangements and Agreements."

      If the Merger is consummated, Scott D. Spelfogel, the Senior Vice
President, General Counsel and Secretary of the Company and Vice President and
Secretary of Berkshire GP, will receive a bonus of $175,000. Mr. Spelfogel
became an officer of the Parent after the execution of the Merger Agreement.

      Stock Purchase Loan Agreements. The Company has entered into agreements
with each of Messrs. Marshall, Frew and Olney and Ms. Pritchard, dated as of
February 28, 1997, in the case of Mr. Marshall, and January 2, 1998, in the case
of the other executive officers, pursuant to which the Company loaned the
respective officer money to purchase shares of the Common Stock. As a result of
the Merger, the officers will have the outstanding amounts payable pursuant to
such agreements forgiven by the Company in accordance with the terms of the
loan. The outstanding amounts under the loans as of August 4, 1999 are as
follows: Mr. Marshall $850,000: Mr. Frew $475,000; Mr. Olney $475,000; and Ms.
Pritchard $475,000.

      Options. Certain Directors and executive officers have received options to
acquire Common Stock (the "Options") pursuant to the Company's Amended and
Restated Stock Option Plan (the "Stock Option Plan"). Pursuant to the Stock
Option Plan and the Merger Agreement, at the time of closing of the Merger, each


                                       75
<PAGE>

outstanding Option, whether or not then vested or exercisable, will be converted
into a cash amount equal to the excess of $12.25 over the exercise price for
each share of Common Stock subject to the Option, payable at the Closing.
Payments pursuant to these Options will be approximately $1,324,000 in the
aggregate.


      The table below shows the Options currently held by each of the Company's
executive officers and Directors (and all other individuals as a group) and the
amounts in respect of such Options that such individuals will be entitled to
receive at the Effective Time.


                                                             Amount to be
                                             Total Options    Received at
                                              Outstanding   Effective Time
                                             -------------  --------------

Directors:
Terrance Ahern                                    10,000         $10,750
David deWilde                                     30,000          42,188
Paul Finnegan                                     33,000          46,500
Charles Goldberg                                  27,000          39,813
Paul Kazilionis                                    8,000           8,688
E. Robert Roskind                                 28,000          39,750
Arthur Solomon                                     8,000           8,688
                                               ---------      ----------

    Subtotal for Directors                       144,000        $196,377
Executive Officers:
Ridge Frew                                        60,000         $75,000
James Jackson                                     48,000          46,875
David Marshall                                   410,000         578,750
David Olney                                       55,000          98,750
Marianne Pritchard                                61,000         126,250
Kenneth Richard                                   39,000          38,625
Scott Spelfogel                                   42,000          62,625
Dennis Suarez                                     71,500         101,000
                                               ---------      ----------

    Subtotal for Executive Officers              786,500      $1,127,875
All other individuals as a group                 624,600        $859,336
                                               ---------      ----------

    TOTAL                                      1,555,100      $2,183,588
                                               =========      ==========

      Directors' Retainer Fee Plan. The Company adopted a Directors' Retainer
Fee Plan dated January 1, 1997, which was approved by the Stockholders on August
14, 1997 (the "Directors Plan"), pursuant to which eligible directors may elect
to receive certain fees in cash or in shares of the Company's Common Stock or to
defer


                                       76
<PAGE>


payment of such fees and credit such fees to an account consisting of units
that are equivalent in value to shares of the Company's Common Stock.
Pursuant to this plan, 5,730 shares of Common Stock were reserved for
issuance to each of David DeWilde and E. Robert Roskind as of the Record
Date. Immediately prior to the Effective Time, all share units held pursuant
to the Directors Plan will be exchanged for the right of the holder to
receive an amount in cash equal to the number of units held in such holder's
account multiplied by $12.25. Based on the total number of units outstanding
as of the Record Date, such cash amount would equal approximately $70,200, in
the case of each of Mr. deWilde and Mr. Roskind.

      Indemnification and Insurance. Pursuant to the Merger Agreement, the
Surviving Company will provide exculpation and indemnification for each person
who was at any time prior to the Effective Time, an officer, employee or
director of the Company or any of its subsidiaries. The exculpation and
indemnification provided will be equivalent to that which is currently provided
in the Certificate of Incorporation and the Company's Amended and Restated
By-laws (the "By-Laws") or the organizational documents of the applicable
subsidiary. In addition, pursuant to the Merger Agreement, for a period of six
years following the Merger the Surviving Company will provide officers and
directors liability insurance for acts or omissions occurring prior to the
Merger for each person currently covered by the Company's or the subsidiary's
officers and directors liability insurance with coverage on substantially
similar terms as currently provided by the Company or the subsidiary, as the
case may be.

      Employment and Related Agreements and Arrangements. Upon the closing of
the Merger, the Parent intends to enter into employment or other agreements or
arrangements with certain executive officers of the Company as summarized below.

      It is anticipated that Mr. Krupp will enter into a five-year employment
agreement with the Parent, pursuant to which he will serve as its chief
executive officer. The employment agreement would provide for an annual salary
of $250,000 and a bonus based on performance of the Surviving Company in an
amount equal to up to 50% of his base salary. The employment agreement
contemplates that if Mr. Krupp is terminated as chief executive officer of the
Parent as a result of a "Performance Termination" (as defined in the Parent
Partnership Agreement), he will have the right to require the Parent to purchase
the partnership interests in the Parent held by Berkshire GP and Berkshire LP
(his affiliates) or any of their affiliated transferees (collectively, the "BCLP
Group") for a price equal to Fair Market Value (as defined in the Parent
Partnership Agreement) on the date such right is exercised.

      If Mr. Krupp is terminated for "Cause" or "Company Cause" (each as defined
in the Parent Partnership Agreement) at any time or if he resigns prior to the
fifth anniversary of the Closing, the Parent will have the right to purchase the
partnership interests in the Parent held by the BCLP Group for a price equal to
the greater of:


                                       77
<PAGE>

      o     the Fair Market Value of such interests (other than the BCLP Group's
            right to receive a specified portion of Parent Distributions) on the
            date such right is exercised, or

      o     an amount equal to the BCLP Group's aggregate capital contributed to
            the Parent prior to such termination, less any prior distributions
            made to the BCLP Group.

      If Mr. Krupp is terminated prior to the fifth anniversary of Closing other
than for "Cause," "Company Cause", a "Performance Termination" or his death or
disability, the Parent will be required to purchase the partnership interests in
the Parent held by the BCLP Group for a cash price equal to the greater of:

      o     the Fair Market Value of such interests on the date of such
            termination, or

      o     the sum of

            -     an amount equal to the BCLP Group's aggregate contributions to
                  the Parent made prior to such termination, together with a 12%
                  per annum return thereon for the five year period ending on
                  the fifth anniversary of the Closing, plus

            -     an amount in cash equal to $10 million.

      The Company has been advised that, following the Merger, the Parent
intends to adopt an incentive management participation plan. Under the incentive
plan, it is expected that certain to-be-identified officers and employees of the
Parent will be awarded a percentage interest in the Parent entitling them to
receive Parent Distributions, subject to the terms of the plan. Although the
participants in the plan have not been identified, it is anticipated that
members of the senior management of the Parent, who are anticipated to include
David J. Olney, Kenneth J. Richard and Ridge Frew (who are currently executive
officers of the Company), but will not include Douglas Krupp for this purpose,
will be participants in the plan.

      The Company and Marianne Pritchard, the Company's Executive Vice President
and Chief Financial Officer, have entered into an amendment (the "Retention
Agreement") to Ms. Pritchard's employment agreement with the Company pursuant to
which Ms. Pritchard will resign from her employment with the Surviving Company
60 days after the Effective Time, or such earlier time as the parties agree.
Pursuant to the terms of the amendment, if the Effective Time occurs prior to
payment of Ms. Pritchard's 1999 bonus, Ms. Pritchard will be entitled to receive
her target bonus of 40% of base pay for 1999. The amendment also provides that
Ms. Pritchard will receive $150,000, payable at the conclusion of the 60-day
period following the Effective Time, for her services with respect to
transitional assistance to


                                       78
<PAGE>


the Surviving Company. Other than this payment, Ms. Pritchard will not
receive any severance payment as a result of the Merger. The amendment will
become effective at the Effective Time and, in the event the Merger is not
consummated, the amendment will be of no force or effect.

      Leased Space Allocation Agreement. Pursuant to the terms of a Leased Space
Allocation Agreement, dated as of May 26, 1998, the Company is obligated to
assign its lease with respect to the Company's office space located at One
Beacon Street in Boston, Massachusetts (the "One Beacon Premises") to BCLP, an
affiliate of Mr. Krupp, and BCLP is obligated to assume the lease in the event
of a change in control of the Company in which the Company or its successor in
interest does not immediately occupy the premises for its own operations. If the
Merger is consummated, the Surviving Company will be required to assign the One
Beacon Premises to BCLP, unless the Surviving Company immediately occupies the
premises. The Company has been informed that the Parent intends to use the One
Beacon Premises for its own operations following the Merger and thus there will
be no assignment of the lease.

      Administrative Services Agreement. The Company has entered into an
agreement, dated as of February 28, 1997, as amended, with BCLP whereby each
party provides certain administrative services for the other party. Pursuant to
this agreement, BCLP provides services related to computer support, legal
matters and investor records support, and the Company provides human resources
services, insurance and real estate tax support. The terms of the agreement
provide that upon a change in control of the Company, the agreement is
terminable by BCLP and the Company must pay certain termination fees to BCLP. In
May 1999, the Company consented to the assignment by BCLP to a newly-formed
affiliate of BCLP of those portions of the agreement relating to management
information services. In addition, the Company and BCLP each agreed that the
Merger will not terminate the agreement or trigger the payment of termination
fees.

      Business Contribution Agreement. The Company is also party to an Advisory
and Development Services Business Contribution Agreement, dated as of February
26, 1996 (the "Business Contribution Agreement"), pursuant to which BCLP
contributed its advisory services business to the Company. Under the terms of
the Business Contribution Agreement, BCLP is entitled to receive additional OP
Units in the event that the Common Stock price is equal to or greater than
certain established share price benchmarks within a six-year period which
commenced on February 29, 1996. The remaining four share price benchmarks will
be satisfied if the share price of the Common Stock is equal to or greater than
the benchmark for any 15 consecutive trading days. The remaining four share
price benchmarks begin at $13.00 and increase by $1.00 each up to a maximum of
$16.00. Upon satisfaction of each benchmark, OP Units with a value of $1.2
million must be issued to BCLP. If the Merger is consummated, no additional OP
Units will be issuable to BCLP pursuant to the Business Contribution Agreement.


                                       79
<PAGE>

Certain Consequences of the Merger

      At the Effective Time, unless the Parent elects to use the Alternative
Merger, the Acquiror will be merged with and into the Company, and the Company
will continue as the Surviving Company in the Merger, with the result that:

      o     each membership interest in the Acquiror immediately prior to the
            Effective Time will be converted in the Merger into one share of
            common stock of the Surviving Company;

      o     the Certificate of Incorporation and By-Laws of the Company will be
            the Certificate of Incorporation and By-Laws of the Surviving
            Company; and

      o     the Directors and officers of the Company, other than those who
            shall have resigned, will be the directors and officers of the
            Surviving Company.

Alternatively, as described below, the Parent has the option, in its sole
discretion and without requiring the consent of the Company, the Board of
Directors or the Stockholders, to cause the Merger to be effected through the
Alternative Merger. If the Parent makes this election:

      o     each general partnership interest and limited partnership interest
            of the Parent issued and outstanding immediately prior to the
            Effective Time will become, as a result of the Merger, a
            corresponding general partnership interest or limited partnership
            interest, as the case may be, of the Surviving Company;

      o     the limited partnership agreement of the Parent will become the
            limited partnership agreement of the Surviving Company; and

      o     the general partners and officers of the Parent will become the
            general partners and officers of the Surviving Company.

      The Parent may only elect the Alternative Merger after the approval and
adoption of the Merger Proposal and the Partnership Merger by the Stockholders
and the holders of OP Units, respectively, and after satisfaction (or waiver by
the parties entitled to the benefits thereof) of all conditions to the
consummation of the Merger set forth in the Merger Agreement. The Parent has
indicated that its current intention is to elect the Alternative Merger.

      If the Parent elects to use the Alternative Merger, the Parent will
continue in existence as the Surviving Company and, without further transfer,
succeed to and possess all of the rights, privileges and powers of the Company,
and all of the assets


                                       80
<PAGE>

and property of whatever kind and character of the Company will vest in the
Parent without further act or deed. Thereafter, the Parent, as the Surviving
Company, will be liable for all of the liabilities and obligations of the
Company and any claim or judgment against the Company may be enforced against
the Parent.

      Following the Merger, the Nonaffiliated Stockholders will cease to
participate in future earnings growth, if any, of the Company or to benefit from
any increase in the value of the Company, and they no longer will bear the risk
of any decrease in the value of the Company. The consequences to the
Nonaffiliated Stockholders are the same regardless of whether the Parent elects
to use the Alternative Merger other than the tax treatment of certain foreign
Stockholders. See "-- Material Federal Tax Consequences." Because the Common
Stock held by Nonaffiliated Stockholders will be canceled as a result of the
Merger, the Common Stock will be delisted from the NYSE.

      Distributions by the Surviving Company after completion of the Merger
(other than any distribution for which the record date is a date prior to the
date of completion of the Merger) will be paid to the equity owners of the
Surviving Company and not to the Nonaffiliated Stockholders.

      The Common Stock is currently registered under the Exchange Act. Following
the Merger:

      o     the Common Stock will become eligible for termination of
            registration pursuant to Section 12(g)(4) of the Exchange Act;

      o     the Parent has indicated its intention to have the Common Stock's
            registration under the Exchange Act terminated; and

      o     upon such termination, the Company's obligation to file reports
            pursuant to Section 15(d) of the Exchange Act will be suspended.

In addition, the Company will be relieved of its obligation to comply with other
requirements of the Exchange Act, including the proxy rules of Regulation 14A of
the Exchange Act, the short-swing trading profits provisions of Section 16 of
the Exchange Act and, with respect to future transactions involving the Company,
the "going private" provisions of Rule 13e-3 of the Exchange Act.

      Accordingly, as a result of the Merger, the information required to be
furnished to the Commission and the stockholders of the Surviving Company will
be significantly reduced.


                                       81
<PAGE>

Plans for the Company after the Merger


      Following the consummation of the Merger, the Parent will own, directly or
indirectly, all of the equity interests in the Operating Partnership. Although
the Parent has not made any definitive plans, the Parent currently intends to
operate the Surviving Company and its subsidiaries (including the Operating
Partnership) with the goal of maximizing value within a time frame of 4 1/2 to 6
years from the Closing Date. Consistent with this goal, the Parent does not
currently intend to acquire new assets. Rather, the Parent currently intends to
manage the properties of the Surviving Company and its subsidiaries so as to
maximize net operating income of such properties over the short to mid-term, and
to sell such properties at opportune times within the 4 1/2 to 6 year time
frame. However, there is no assurance that such goal will be realized or that
the Parent will not change its current intention in light of future
circumstances. For example, the Parent instead may decide to sell all or
substantially all of its properties (whether by merger or otherwise) prior to or
after the 4 1/2 to 6 year time frame, or may decide to complete an initial
public offering of its securities or may take other action that might be
inconsistent with its current intention. The Parent also intends to evaluate the
business, assets, organization structure, policies, management and personnel of
the Surviving Company and to consider what other changes, if any, would be
desirable in light of its goals.

      The Parent currently does not intend to operate the Surviving Company
as a REIT after the Merger, although it may hold many of the Surviving
Company's properties through entities that will qualify as REITs. The Parent
may, following the consummation of the Merger, undertake a corporate
restructuring of the Surviving Company in which certain subsidiaries and/or
properties owned directly or indirectly by the Operating Partnership will be
transferred to one or more wholly-owned subsidiaries of the Parent.

      The Company is in the process of seeking to sell four properties, which
sales are expected to be completed before the Closing. If the sales do not
occur before the Closing, the Parent intends to continue the process of
seeking to sell such properties after the Closing.



      It is anticipated that the Directors (other than Douglas Krupp) will
tender their resignations at the Closing, and, if the Alternative Merger
structure is not utilized and the Company is the Surviving Company, the Parent
will elect a new Board representing the interests of the partners of the Parent.
If the Parent elects the Alternative Merger, the Surviving Company will be the
Parent, a limited partnership, which will not have a board of directors. The
Parent has indicated that its current intention is to elect the Alternative
Merger. In either event, the Parent currently plans to retain the members of
senior management of the Company (other than Mr. Marshall, who has agreed with
the Parent to terminate his employment effective as of the Effective Time, and
Ms. Pritchard, who has tendered her resignation effective as of the Effective
Time and has entered into the Retention Agreement), in their current positions
with the Surviving Company after the Merger (except that it is anticipated that
Mr. Olney will serve as President and Mr. Richard will serve as Chief


                                       82
<PAGE>

Financial Officer). The Parent also intends to employ Douglas Krupp as chief
executive officer of the Surviving Company, effective as of the date of the
completion of the Merger. See "-- Interests of Certain Persons in Matters to
be Acted Upon -- Employment and Related Agreements and Arrangements."



      Because the Parent currently intends not to operate the Surviving Company
as a REIT, the Surviving Company will not be subject to the REIT qualification
rules under the Code, including the requirement to make annual distributions to
its stockholders of substantially all of its taxable income. Under the Parent
Partnership Agreement, the Parent is required to distribute Available Cash (as
defined in the Parent Partnership Agreement) to the extent available. It is not
expected that the Parent will make regular cash distributions in respect of the
interests in the Parent that are comparable to the regular cash dividends that
have historically been paid on the Common Stock.

      Although no definitive determination has been made, Whitehall and
affiliates of Whitehall, Blackstone and Douglas Krupp who are limited
partners in Parent may decide to hold their respective limited partnership
interests in the Parent indirectly, through a newly-formed limited
partnership or limited liability company.



      Except as otherwise described in this Proxy Statement, the Company has
not, and the Parent has not, as of the date of this Proxy Statement, approved
any specific plans or proposals for:

      o     any extraordinary corporate transaction involving the Surviving
            Company after the completion of the Merger;

      o     any sale or transfer of a material amount of assets currently held
            by the Company after the completion of the Merger;

      o     any change in the Board of Directors or management of the Company;

      o     any material change in the Surviving Company's dividend rate or
            policy; or

      o     any other material change in the Company's corporate structure or
            business.

Conduct of the Business of the Company If the Merger Is Not Consummated

      If the Merger is not consummated, the business and operations of the
Company are expected to continue to be conducted substantially as currently
conducted, although the Company might seek to consummate a transaction for the
sale of the Company with a party other than the Parent and its affiliates. The


                                       83
<PAGE>

Company anticipates that Douglas Krupp would continue to be the Chairman of the
Board of Directors of the Company.

Material Federal Tax Consequences

      The following discussion summarizes the material federal income tax
consequences of the Merger based upon the law as currently in effect. It does
not address any state, local or foreign tax consequences and does not address
the tax consequences to any Stockholder in special circumstances. Accordingly,
each Stockholder should consult his or her own tax advisor regarding the precise
tax consequences of the Merger to the Stockholder in light of the Stockholder's
unique tax position.

      United States Taxpayers. The exchange of Common Stock or Preferred Stock
for cash by a Stockholder in the Merger will be a taxable transaction under the
Code. In general, a Stockholder will recognize gain or loss equal to the
difference between the tax basis of his or her Common Stock or Preferred Stock
and the amount of cash received in exchange therefor. Such gain or loss will be
capital gain or loss if the Common Stock or Preferred Stock is a capital asset
in the hands of the Stockholder and will be long-term gain or loss if the
Stockholder has held the Common Stock or Preferred Stock for more than one year
as of the Effective Time. These rules may not apply to Stockholders who acquired
their Common Stock or Preferred Stock pursuant to the exercise of stock options
or other compensation arrangements with the Company or to Stockholders who are
not citizens or residents of the United States or who are otherwise subject to
special tax treatment under the Code.

      Foreign Taxpayers if Primary Merger Structure is Used. If the Acquiror is
merged with and into the Company, the Merger will be treated for United States
federal income tax purposes as if the Stockholders sold their Common Stock or
Preferred Stock to the Parent, in exchange for the Merger proceeds. Pursuant to
the Foreign Investment in Real Property Tax Act of 1980 ("FIRPTA"), if the
Common Stock or the Preferred Stock is considered to be a "United States real
property interest", a Foreign Stockholder will be subject to:

      o     United States federal income tax at regular graduated rates on the
            gain realized by such Foreign Stockholder with respect to such
            stock, and

      o     withholding in respect of this tax at a rate of 10% of the Merger
            Consideration received by the Foreign Stockholder.

A "Foreign Stockholder" is a person that, for United States federal income tax
purposes, is a non-resident alien individual, a foreign corporation, a foreign
partnership, or a foreign trust or estate.


                                       84
<PAGE>


      However, the amount realized by a Foreign Stockholder on the disposition
of Common Stock or Preferred Stock would not be subject to this tax or to
withholding if one of the following conditions is met:

      o     the Company is a "domestically-controlled REIT" within the meaning
            of the Code, or

      o     the Common Stock or Preferred Stock is regularly traded on an
            established securities market within the meaning of the Code;
            provided, however, that if the Foreign Stockholder owns, actually or
            constructively, under the attribution rules provided in the Code, in
            excess of 5% of the fair market value of all Common Stock and
            Preferred Stock outstanding at any time during the shorter of the
            five- year period preceding the Merger or the Foreign Stockholder's
            holding period, such stockholder will be subject to the tax, but not
            the withholding described above.

      The Company believes that the Common Stock is regularly traded on an
established securities market within the meaning of the Code and will endeavor
to determine whether it continues to be so traded and whether the Company is a
"domestically-controlled REIT" as of the Effective Time.

      Foreign Taxpayers if Alternative Merger Structure is Used. If the Parent
elects to use the Alternative Merger structure, the Merger will be treated for
United States federal income tax purposes as if the Company sold all of its
assets, including its interests in real property, to the Parent and then
liquidated. Under FIRPTA, a Foreign Stockholder will be subject to tax at the
rate described above under "Foreign Taxpayer if Primary Merger Structure is
Used" and the Company may be required to withhold either:

      o     in the same manner as described above under "Foreign Taxpayers if
            Primary Merger Structure is Used", or

      o     at a rate of 35% of the amount of the Merger Consideration that is
            distributed to such Foreign Stockholder and is attributable to gains
            on the disposition of the Company's real property and other "United
            States real property interests" (the "35% Rate").

      The law regarding the Surviving Company's obligation to withhold should
the Parent elect the Alternative Merger structure is unclear; therefore, the
Parent has indicated that it intends to cause the Surviving Company to withhold
at the higher of the 35% Rate or the rate described above under "Foreign
Taxpayer if Primary Merger Structure is Used." A Foreign Stockholder may be
entitled to a refund or credit against such holder's United States federal
income tax liability with respect to the amount withheld, provided the required
information is furnished to the Internal Revenue Service on a timely basis.
Foreign Stockholders who sell or otherwise


                                       85
<PAGE>


dispose of their Common Stock or Preferred Stock in advance of the Merger
should be subject to the tax consequences described above under "Foreign
Taxpayers if Primary Merger Structure is Used."

      To avoid FIRPTA withholding, non-Foreign Stockholders must certify under
penalties of perjury their taxpayer identification number, name, address and
non-foreign status by completing the certification form that will be included
with the letter of transmittal after the consummation of the Merger.

      The Parent has indicated that its current intention is to elect the
Alternative Merger.

      Withholding. The exchange of Common Stock or Preferred Stock for cash by a
Stockholder will be reported to the Internal Revenue Service. "Backup"
withholding at a rate of 31% will apply to payments made to a non-Foreign
Stockholder (other than a corporation or any other exempt non-Foreign
Stockholder) unless the non-Foreign Stockholder furnishes its taxpayer
identification number in the manner prescribed in applicable Treasury
regulations, certifies that such number is correct, certifies as to no loss of
exemption from backup withholding and meets certain other conditions. A Foreign
Stockholder will be exempt from backup withholding provided that certain
certification requirements are satisfied. Payment of the proceeds from the
disposition of the Common Stock or Preferred Stock to or through the United
States office of a broker is subject to information reporting and backup
withholding unless the Stockholder establishes an exemption from information
reporting and backup withholding.

      Any amounts withheld from a Stockholder under the withholding rules
described above will be allowed as a refund or a credit against such
Stockholder's United States federal income tax liability, provided the required
information is furnished to the Internal Revenue Service on a timely basis.

Litigation Regarding the Merger


      On June 18, 1999, a purported class action lawsuit, Fields v. Berkshire
Realty Company, Inc., et al., was initiated by a Stockholder against the Company
and each of the Directors (including Mr. Krupp) alleging, among other things,
that the price offered by the Parent and the Acquiror for the shares held by
Nonaffiliated Stockholders was inadequate. The lawsuit was filed in the Chancery
Court of the State of Delaware in and for New Castle County. The complaint
seeks, among other things, injunctive relief and unspecified money damages. The
Company believes that it and the Directors have meritorious defenses to the
allegations made in the complaint and intends to contest the lawsuit vigorously.

      On July 9, 1999 a purported class action lawsuit, Perton v. Berkshire
Realty Company, Inc., et al., was initiated by a Stockholder against the
Company, the Parent, the Acquiror and the Directors of the Company (including
Mr. Krupp) alleging,



                                       86
<PAGE>



among other things, that the defendants breached their fiduciary duties to
the Stockholders in connection with various actions taken by them with
respect to the Merger. The lawsuit was filed in the Chancery Court of the
State of Delaware in and for New Castle County. The complaint seeks, among
other things, injunctive relief among other things, that the defendants
breached their fiduciary duties to the Stockholders in connection with
various actions taken by them with respect to the Merger. The lawsuit was
filed in the Chancery Court of the State of Delaware in and for New Castle
County. The complaint seeks, among other things, injunctive relief and
unspecified money damages. The Company and the Parent believe that they and
the Directors have meritorious defenses to the allegations made in the
complaint and intend to contest the lawsuit vigorously.

      On July 22, 1999, Berkshire Apartments, Inc., in its capacity as general
partner of the Operating Partnership, and the Company commenced an action
seeking declaratory relief in the United States District Court for the District
of Massachusetts against Stephen M. Gorn, Morton Gorn and John B. Colvin in
response to claims recently raised by these individuals. Messrs. Gorn, Gorn and
Colvin are holders of OP Units and former employees or consultants to the
Company, and have recently claimed that they and their affiliates were
fraudulently induced to exchange certain properties for OP Units, that their
employment and consulting relationships with the Company were wrongly
terminated, and that the Company and Berkshire Apartments, Inc. breached their
fiduciary duties to these individuals in connection with various actions taken
with respect to the Merger and the Partnership Merger. The Company and Berkshire
Apartments, Inc. have sought a declaration that these claims are without merit
and do not support monetary or injunctive relief.

      In response to this action, on August 3, 1999, Messrs. Gorn, Gorn and
Colvin, and their affiliated entity Questar Properties, Inc., commenced their
own action against the Company, the Operating Partnership, Douglas Krupp, in his
capacity as Chairman of the Board of Directors of the Company, David F.
Marshall, in his capacity as President and Chief Executive Officer of the
Company, and David J. Olney, in his capacity as Executive Vice President of the
Company, in the United States District Court for the District of Maryland, and
moved to dismiss or transfer the Company's suit in favor of the newly-filed
Maryland case. The new Maryland suit is factually similar to the Company's
action. The new suit does not, however, raise any claim with respect to the
Merger or the employment and consulting agreements, and it does not, at this
time, seek injunctive relief relative to the Merger, although Messrs. Gorn, Gorn
and Colvin claim to have reserved their purported rights to assert such claims
and seek such relief at a later time. The Company believes that it and the
Company's officers and Directors have meritorious defenses to the allegations
made in the Maryland complaint and intends to contest the lawsuit vigorously.


Accounting Treatment

      The Merger will be accounted for by the Parent under the "purchase" method
of accounting in accordance with generally accepted accounting principles.


                                       87
<PAGE>

                                  THE MERGER

      The following is a summary of all material provisions of the Merger
Agreement. The following summary does not purport to be complete and is
qualified in its entirety by reference to the Merger Agreement which is attached
as Appendix A to this Proxy Statement and is incorporated herein by reference.
Stockholders are urged to read the Merger Agreement in its entirety and to
consider it carefully.

The Merger

      The Merger Agreement provides for the merger of the Acquiror with and into
the Company, in which event the Company will be the Surviving Company and will
continue its corporate existence under the laws of the State of Delaware. The
Merger Agreement also permits the Parent to elect to use the Alternative Merger
structure, in which event the Company will be merged with and into the Parent,
with the Parent as the Surviving Company, and the separate corporate existence
of the Company will cease. In either structure,

            (i)   the effects on the Nonaffiliated Stockholders will be
                  identical, other than the tax treatment of certain foreign
                  Stockholders, and

            (ii)  the Surviving Company will possess all the rights, privileges,
                  immunities, powers and purposes of the Company and will assume
                  and become liable for all liabilities and obligations of the
                  Company.

Merger Consideration

      In the Merger, except for shares held by Dissenting Stockholders (as
defined in "--Appraisal Rights"), each outstanding share of Common Stock held by
a Nonaffiliated Stockholder, will be converted, by virtue of the Merger and
without any action on the part of the Stockholders, into the right to receive
$12.25 in cash per share and each outstanding share of Preferred Stock will be
converted, by virtue of the Merger and without any action on the part of the
Stockholders, into the right to receive $28.75, together with 115% of any
Accrued Dividends (as defined in the Certificate of Designation of the Preferred
Stock), in cash per share. The Merger Consideration payable to the holders of
Common Stock was determined as the result of arm's-length negotiations between
the Special Committee and the Parent. See "Special Factors -- Background of the
Merger," "-- Purpose and Structure of the Merger," "-- Recommendation of the
Special Committee and the Board of Directors; Fairness of the Merger" and "--
Opinions of the Financial Advisors."


                                       88
<PAGE>

Closing Date and Effective Time

      The Closing will take place at 10:00 a.m., local time in Boston,
Massachusetts, on the Satisfaction Date, which is the first business day to
occur on or after the day which is the later of:

      o     the tenth calendar day following satisfaction (or waiver by the
            parties entitled to the benefit thereof) of the conditions (other
            than those incapable of being satisfied until the Closing Date) set
            forth in the Merger Agreement; and

      o     October 15, 1999,

unless another date is agreed to in writing by the parties.

      The Parent may unilaterally elect to extend the Closing Date to any
business day on or prior to December 29, 1999 by delivering written notice of
its determination to exercise the Extension Option to the Company. If the
Satisfaction Date has occurred and the Closing Date is so extended, any
conditions to the Parent's and Acquiror's obligations to consummate the Merger
will not be required to be satisfied at any time after the Satisfaction Date,
with the exception of certain conditions which are incapable of being satisfied
prior to the Closing Date. The Parent does not currently intend to exercise the
Extension Option.

      A Certificate of Merger will be filed with the Secretary of State of the
State of Delaware on the Closing Date. The Effective Time will be the time that
the Certificate of Merger is filed with the Secretary of State of the State of
Delaware, or at such other time as the Acquiror and the Company agree should be
specified in the Certificate of Merger (not to exceed 30 days after the
Certificate of Merger is filed with the Secretary of State of the State of
Delaware).

Exchange and Payment Procedures

      Promptly after the Effective Time, the Surviving Company will cause a
paying agent appointed by the Acquiror and reasonably acceptable to the Company
(the "Paying Agent") to mail to each Nonaffiliated Stockholder who is a record
holder of certificates representing outstanding shares of Common Stock or
Preferred Stock immediately prior to the Effective Time, a letter of transmittal
and instructions for use in effecting the surrender of such certificates in
exchange for the Merger Consideration. Upon surrender to the Paying Agent of a
certificate for cancellation representing shares of Common Stock or Preferred
Stock other than shares held by a Dissenting Stockholder, together with such
letter of transmittal, duly executed and completed in accordance with the
instructions thereto, and such other documents as may reasonably be required by
the Paying Agent, the holder of such certificate will be entitled to receive, in
exchange therefor, the applicable Merger Consideration and


                                       89
<PAGE>

the certificate so surrendered will be cancelled immediately thereafter. No
interest will be paid or will accrue on the Merger Consideration upon the
surrender of any certificate. Until surrendered in accordance with the foregoing
instructions, each certificate representing shares of Common Stock or Preferred
Stock will represent for all purposes only the right to receive the Merger
Consideration (without interest).

      Stockholders should not send their Common Stock or Preferred Stock
certificates now; they should send them only pursuant to instructions set forth
in letters of transmittal to be mailed to Stockholders as soon as practicable
after the Effective Time. In all cases, the Merger Consideration will be
provided only in accordance with the procedures set forth in this Proxy
Statement, the Merger Agreement and such letters of transmittal.

      The Company, the Parent and the Acquiror strongly recommend that
certificates representing shares of Common Stock and Preferred Stock and letters
of transmittal be transmitted only by registered United States mail, return
receipt requested, appropriately insured. Stockholders whose certificates are
lost will be required, at the holder's expense, to furnish a lost certificate
affidavit and bond acceptable in form and substance to the Paying Agent.

      Any Merger Consideration delivered to the Paying Agent that remains
unclaimed by Stockholders for 12 months after the Effective Time will be
delivered by the Paying Agent to the Surviving Company, upon demand, and any
Stockholders who have not theretofore made an exchange must thereafter look only
to the Surviving Company for payment of their claim for Merger Consideration.




Transfer of Common Stock and Preferred Stock

      No transfer of Common Stock or Preferred Stock will be made on the stock
transfer books of the Company after the Effective Time. If, at or after the
Effective Time, certificates of Common Stock or Preferred Stock are presented,
they will be canceled and exchanged for the right to receive the Merger
Consideration, as provided in "-- Exchange and Payment Procedures."

Additional Agreements

      The Company, the Parent and the Acquiror have agreed in the Merger
Agreement to promptly prepare and file with the Commission this Proxy Statement
and a Transaction Statement on Schedule 13E-3 (the "Schedule 13E-3") and
otherwise use all reasonable efforts to cause this Proxy Statement to be mailed
to the Stockholders at the earliest practicable date. The Company, the Parent
and the Acquiror have agreed to cooperate with each other and use their
reasonable best efforts to take or cause to be taken all actions, and do or
cause to be done all things, necessary, proper or appropriate to consummate and
make effective the Merger and the other transactions contemplated by the Merger
Agreement.


                                       90
<PAGE>

      The Merger Agreement provides that the Company will:

      o     as soon as practicable, call and convene the Special Meeting for the
            purpose of obtaining the required Stockholder approvals; and

      o     through the Company's Board of Directors, recommend to the
            Stockholders that they approve the Merger Proposal and will not
            withdraw, modify or change such recommendation, or recommend any
            other offer or proposal, at any time prior to the conclusion of the
            Special Meeting.

      Notwithstanding the foregoing, the Board of Directors may at any time
prior to the Effective Time withdraw or modify its approval or recommendation
regarding the Merger or the Merger Agreement, or recommend any other offer or
proposal, if such offer or proposal is a Superior Acquisition Proposal.

      The Merger Agreement provides that each of the Company, the Parent and the
Acquiror will, prior to the Effective Time, (i) afford representatives of the
other party reasonable access to its and its subsidiaries' properties, books,
contracts, commitments, personnel and records; and (ii) furnish promptly to the
other party all information concerning its and its subsidiaries' business,
properties and personnel as such other party may reasonably request.

      Except (i) in connection with a Superior Acquisition Proposal and (ii) if
the Board of Directors determines in good faith that such action is required for
the Board of Directors to comply with its duties to Stockholders imposed by law,
and subject to a notice requirement by the Company to the Acquiror, the Merger
Agreement provides that the Company will not:

      o     initiate, solicit or knowingly encourage, directly or indirectly,
            any inquiries or the making or implementation of any proposal or
            offer with respect to a merger, acquisition, tender offer, exchange
            offer, consolidation, sale of assets or similar transaction
            involving all or any significant portion of the Company's or any of
            its subsidiaries' assets or equity securities (any such proposal or
            offer, an "Acquisition Proposal");

      o     engage in any negotiations concerning or provide any confidential
            information or data to, or have any discussions with, any person or
            entity relating to an Acquisition Proposal; or

      o     otherwise facilitate any effort to attempt to make or implement an
            Acquisition Proposal.


                                       91
<PAGE>

      In addition, the Merger Agreement requires the Company to:

      o     direct and use its best efforts to cause its officers, directors,
            employees, agents or financial advisors not to engage in any of the
            activities set forth above;

      o     cease and cause to be terminated any activities, discussions or
            negotiations with any parties conducted before the execution of the
            Merger Agreement with respect to any of the activities set forth
            above; and

      o     notify the Acquiror promptly if the Company receives any such
            inquiries or proposals or any requests for such information or if
            any such negotiations or discussions are sought to be initiated or
            continued with it.

Conduct of Business Pending the Merger

      Pursuant to the Merger Agreement, from April 13, 1999 through the
Effective Time, except as consented to in writing by the Acquiror or as
contemplated by the Merger Agreement, the Company and its subsidiaries,
including the Operating Partnership, must conduct their respective businesses in
the usual, regular and ordinary course and in substantially the same manner as
such businesses were conducted prior to the execution of the Merger Agreement
and take all action necessary to continue to qualify as a REIT. The Company must
also use its reasonable efforts to preserve intact its present business
organizations and goodwill, keep available the services of its officers and key
employees and keep intact the relationship with its customers, tenants,
suppliers and others having business dealings with the Company and its
subsidiaries.

      In addition, the Company generally must, and must cause each of its
subsidiaries to:

      o     confer on a regular basis with one or more representatives of the
            Acquiror to report operational matters of materiality and any
            proposals to engage in material transactions;

      o     promptly notify the Acquiror of any material emergency or other
            material adverse change in the condition (financial or otherwise),
            business, properties, assets, liabilities or the normal course of
            its business or in the operation of its properties, or of any
            material governmental complaints, investigations or hearings (or
            communications indicating that the same may be contemplated);


                                       92
<PAGE>

      o     promptly deliver to the Acquiror true and correct copies of any
            report, statement or schedule to be filed with the Commission after
            April 13, 1999 and prior to the Effective Time;

      o     maintain its books and records in accordance with generally accepted
            accounting principles ("GAAP") consistently applied and not change
            in any material manner any of its methods, principles or practices
            of accounting, except as may be required by the Commission,
            applicable law or GAAP;

      o     duly and timely file all material tax returns and other documents
            required to be filed with federal, state, local and other tax
            authorities;

      o     not make or rescind any material express or deemed election relative
            to taxes (unless required by law or necessary to preserve the
            Company's status as a REIT or the status of any of the Company's
            subsidiaries as a partnership for federal tax purposes or as a
            qualified REIT subsidiary) or settle or compromise any material tax
            liability;

      o     not acquire, enter into any option to acquire, or exercise an option
            or contract to acquire, additional real property, incur additional
            indebtedness (except for working capital under its revolving lines
            of credit), encumber assets or commence construction of, or enter
            into any agreement or commitment to develop or construct, other real
            estate projects, except with respect to the construction of the
            multi-family residential projects under development and in existence
            on the date of the Merger Agreement and previously disclosed to the
            Acquiror;

      o     except as contemplated by the Merger Agreement, not amend the
            Company's Certificate of Incorporation or By-Laws, or the
            organizational documents of any of the Company's subsidiaries;

      o     make no change in the number of its shares of capital stock,
            membership interests or units of limited partnership interest (as
            the case may be) issued and outstanding or reserved for issuance,
            other than pursuant to:

            --    the exercise of options or other rights contemplated by the
                  Merger Agreement,

            --    the conversion of shares of Preferred Stock, or


            --    the conversion or redemption of OP Units for shares of the
                  Company's Common Stock or cash, at the Operating Partnership's
                  option;



                                       93
<PAGE>

      o     except as previously disclosed to the Acquiror, not grant any
            options or other rights or commitments relating to its shares of
            capital stock, membership interests or units of limited partnership
            interest or any security convertible into its shares of capital
            stock, membership interests or units of limited partnership
            interest, or any security the value of which is measured by shares
            of capital stock, or any security subordinated to the claim of its
            general creditors and, except as contemplated by the Merger
            Agreement, not amend or waive any rights under any of the qualified
            or nonqualified options to purchase shares of the Company's Common
            Stock granted under the Stock Option Plan or any other formal or
            informal arrangement;

      o     except as described under "Questions and Answers About the Merger --
            What will happen to my Common Stock dividends" and "Questions and
            Answers About the Merger -- What will happen to my Preferred Stock
            dividends," or in connection with (1) payment of the exercise price
            or tax withholding in connection with equity-based employee benefit
            plans by the participants therein, (2) the redemption of shares of
            Common Stock required by the Company's Certificate of Incorporation
            in order to preserve the Company's REIT status or (3) conversions or
            redemptions of OP units in accordance with the terms of the
            Operating Partnership's partnership agreement, not:

            --    authorize, declare, set aside or pay any dividend or make any
                  other distribution or payment with respect to any shares of
                  Common Stock, Preferred Stock or OP Units (consequently, no
                  fourth quarter dividend on Common Stock will be paid if the
                  Effective Time occurs on or before October 29, 1999 or if the
                  Effective Time occurs after October 29, 1999 for any reason
                  other than the exercise of the Extension Option), or

            --    directly or indirectly redeem, purchase or otherwise acquire
                  any shares of capital stock, membership interests or units of
                  partnership interest or any option, warrant or right to
                  acquire, or security convertible into, shares of capital
                  stock, membership interests, or units of partnership interest;

      o     not sell, lease, mortgage, subject to any material lien or otherwise
            dispose of any of the real properties owned by the Company or its
            subsidiaries (except for certain specified properties);

      o     not sell, lease, mortgage, subject to any material lien or otherwise
            dispose of any of its personal property or intangible property,
            except sales of equipment which are not material to the Company and
            its subsidiaries, taken as a whole, which are made in the ordinary
            course of business;


                                       94
<PAGE>

      o     not make any loans, advances or capital contributions to, or
            investments in, any other person or entity, other than loans,
            advances and capital contributions to the Company's subsidiaries in
            existence on the date of the Merger Agreement;

      o     not pay, discharge or satisfy any claims, liabilities or obligations
            (absolute, accrued, asserted or unasserted, contingent or otherwise)
            which are material to the Company and its subsidiaries, taken as a
            whole, other than the payment, discharge or satisfaction, in the
            ordinary course of business consistent with past practice or in
            accordance with their terms, of liabilities reflected or reserved
            against in, or contemplated by, the most recent consolidated
            financial statements (or the notes thereto) furnished to the
            Acquiror or incurred in the ordinary course of business consistent
            with past practice (collectively, "Ordinary Course Liabilities"),
            nor fail to pay any Ordinary Course Liabilities as they come due
            consistent with past practice;

      o     except as provided in the Merger Agreement, not enter into any
            commitment, contractual obligation or transaction for the purchase
            of any real estate other than expansion or improvements made in the
            ordinary course of business to existing real property;

      o     not guarantee the indebtedness of another person, enter into any
            "keep well" or other agreement to maintain any financial statement
            condition of another person or entity or enter into any arrangement
            having the economic effect of the foregoing;

      o     not enter into any contractual obligation with any officer, Director
            or affiliate of the Company;

      o     not increase any compensation or enter into or amend any employment,
            severance or other agreement with any of its officers, directors or
            employees earning a base salary of more than $100,000 per annum,
            other than as required by any contract or employee plan or pursuant
            to waivers by employees of benefits under such agreements;

      o     not adopt any new employee benefit plan or amend, terminate or
            increase any existing plans or rights, not grant any additional
            options, warrants, rights to acquire stock, stock appreciation
            rights, phantom stock, dividend equivalents, performance units or
            performance stock to any officer, employee or director, or
            accelerate vesting with respect to any grant of the Company's common
            stock to employees which are subject to any risk of forfeiture,
            except for changes which are required by law and changes which are
            not more favorable to participants than provision presently in
            effect;


                                       95
<PAGE>

      o     not accept a promissory note in payment of the exercise price
            payable under any option to purchase Common Stock;

      o     not change the ownership of any of its subsidiaries, except changes
            which arise as a result of the conversion of OP Units into shares of
            Common Stock or cash;

      o     not enter into or amend or otherwise modify or waive any material
            rights under any agreement or arrangement for the executive officers
            or directors of the Company or any of its subsidiaries;

      o     not directly or indirectly or through a subsidiary, merge or
            consolidate with, acquire all or substantially all of the assets of,
            or acquire the beneficial ownership of a majority of the outstanding
            capital stock or a majority of any other equity interest in, any
            other entity;

      o     perform all agreements required to be performed by the Company and
            its subsidiaries (including Berkshire Apartments, Inc. and the
            Operating Partnership) under the Partnership Merger Agreement; and

      o     not agree, commit or arrange to take any action prohibited by the
            covenants set forth above.

Representations and Warranties

      The material representations and warranties of the Company to the Parent
and the Acquiror contained in the Merger Agreement relate to the following
matters:

      o     the due organization and valid existence of the Company and its
            subsidiaries and similar corporate matters;

      o     the capitalization of the Company and its subsidiaries;

      o     the due authorization, execution and delivery of the Merger
            Agreement by the Company and its binding effect on the Company;

      o     the lack of required regulatory filings and approvals for the
            consummation of the Merger, and the lack of conflicts between the
            Merger Agreement (and the transactions contemplated thereby) and the
            Certificate of Incorporation or the By-Laws, contracts to which it
            or its subsidiaries are parties, or any law, rule, regulation, order
            or decree applicable to the Company or its subsidiaries;


                                       96
<PAGE>

      o     the accuracy of the Company's filings with the Commission and
            financial statements;

      o     the accuracy of the information provided by the Company for
            inclusion in this Proxy Statement and the Schedule 13E-3;

      o     compliance with applicable laws;

      o     the absence of current litigation or actions pending or threatened
            in connection with the Company's business, the Merger or the Merger
            Agreement;

      o     the absence of any undisclosed liabilities;

      o     the Company's payment of, or provision of adequate reserve for, tax
            liabilities, the Company's compliance with tax return filing
            requirements, the Company's qualification as a REIT under the Code
            and the treatment of the Operating Partnership, and each subsidiary
            of the Company that is a partnership, as a partnership for federal
            income tax purposes;

      o     employee benefit plans, labor matters, severance and change of
            control agreements;

      o     the ownership of, encumbrances on, and restrictions relating to, the
            Company's properties;

      o     the Company's exposure to environmental liabilities and compliance
            with environmental laws;

      o     the material contracts and indebtedness of the Company and its
            obligations thereunder;

      o     the absence of any event since December 31, 1998 that constitutes a
            material adverse change in the Company's business, properties,
            assets, financial condition or results of operations;

      o     the Company's disclosure of all of its material arrangements with
            its control persons and affiliates;

      o     the inapplicability to the Merger of certain provisions of state
            takeover law;


                                       97
<PAGE>

      o     the absence of brokers and finders (other than Lazard, Lehman and
            Prudential Securities) engaged by the Company who would be entitled
            to payment in connection with the Merger;

      o     the receipt by the Board of Directors of fairness opinions from
            Lazard, Lehman and Prudential Securities;

      o     the adequacy of the Company's insurance coverage;

      o     the recommendation of the Board of Directors that Stockholders
            approve and adopt the Merger Proposal;

      o     the lack of any requirement for the Company to register as an
            investment company; and

      o     the truth and accuracy of the representations and warranties of the
            Operating Partnership and its general partner in the Partnership
            Merger Agreement.

      These representations and warranties are subject, in certain cases, to
specified exceptions and qualifications, including certain qualifications as to
material adverse effects on the business, properties, assets, financial
condition or results of operations of the Company and its subsidiaries, taken as
a whole, including the prevention of the ability of the Company, Berkshire
Apartments, Inc. or the Operating Partnership to consummate the transactions
contemplated by the Merger Agreement and the Partnership Merger Agreement.

      The Merger Agreement also contains representations and warranties of the
Parent and the Acquiror to the Company, including with respect to the following
matters:

      o     the due organization and valid existence of the Parent and the
            Acquiror and similar corporate matters;

      o     the due authorization, execution and delivery of the Merger
            Agreement by the Parent and the Acquiror and its binding effect on
            the Parent and the Acquiror;

      o     the lack of required regulatory filings and approvals for the
            consummation of the Merger, and the lack of conflicts between the
            Merger Agreement (and the transactions contemplated thereby) and the
            organizational documents of the Parent and the Acquiror, contracts
            to which they are a party, or any law, rule, regulation, order or
            decree applicable to the Parent and the Acquiror;


                                       98
<PAGE>

      o     the Acquiror's access to funds sufficient to consummate the
            transactions contemplated by the Merger Agreement;

      o     the accuracy of the information provided by the Parent and the
            Acquiror or any of their affiliates for inclusion in this Proxy
            Statement and the Schedule 13E-3;

      o     the absence of brokers and finders (other than Greenhill) entitled
            to payment from the Parent or its subsidiaries;

      o     the solvency of the Surviving Company and the Surviving Operating
            Partnership immediately after the Effective Time;

      o     the absence of any undisclosed liabilities; and

      o     the truth and accuracy of the representations and warranties of the
            Parent and the Acquiror Operating Partnership in the Partnership
            Merger Agreement.

      These representations and warranties are subject, in certain cases, to
specified exceptions and qualifications, including certain qualifications as to
material adverse effects on the Parent and the Acquiror.

Conditions

      The obligations of the Company, the Parent and the Acquiror to consummate
the Merger are subject to the satisfaction at or prior to the Closing Date of
the following conditions:

      o     the obtaining of the affirmative vote of the holders of a number of
            shares of Common Stock and Preferred Stock (voting on an
            as-converted basis), voting as a single class, representing a
            majority of the total number of outstanding shares of Common Stock
            (after giving effect to a deemed conversion of the Preferred Stock)
            in favor of the Merger Proposal;

      o     the obtaining of the affirmative vote of the holders of a majority
            of the total number of outstanding shares of Preferred Stock
            approving and adopting the Merger Proposal;

      o     there not being in effect any temporary restraining order,
            preliminary or permanent injunction or other order issued by any
            court of competent jurisdiction or other legal restraint or
            prohibition preventing the consummation of the Merger, the
            Partnership Merger or any of the other transactions contemplated by
            the Merger Agreement; and


                                       99
<PAGE>

      o     the expiration or other termination of all applicable waiting
            periods under the HSR Act, if any.

      There are additional conditions that must be satisfied before the Parent
and the Acquiror are obligated to complete the Merger. These conditions are:

      o     the representations and warranties the Company made in the Merger
            Agreement must be true and correct in all material respects, as of
            the date of the Merger Agreement and the Satisfaction Date, except
            for representations and warranties that are qualified by their terms
            as to materiality, which must be true in all respects;

      o     the Company must perform in all material respects all obligations
            required to be performed by it pursuant to the terms of the Merger
            Agreement;

      o     the Parent and the Acquiror must have received tax opinions (as to
            the qualification of the Company as a REIT within the meaning of the
            Code, and as to the treatment of the Operating Partnership, as a
            partnership for federal income tax purposes) from the Company's
            counsel, Hale and Dorr LLP, and from the Special Committee's
            counsel, Baker & Hostetler LLP;

      o     no material adverse changes to the Company's business may have
            occurred since the date of the Merger Agreement; for this purpose, a
            material adverse change will be deemed to have occurred if, as a
            result of a change of law after the date of the Merger Agreement,
            there exists at the Effective Time a material increase in the risk
            that the Company would not qualify (at or prior to the Effective
            Time) as a REIT;

      o     all necessary third-party consents and waivers, other than those
            which, if not obtained, would not individually or in the aggregate
            have a Buyer Material Adverse Effect or Seller Material Adverse
            Effect, must have been obtained and not subsequently revoked;
            provided, however, that the failure to obtain any consent or waiver
            in connection with any instrument, obligation or matter disclosed in
            writing by the Company on or prior to the date of the Merger
            Agreement will not constitute a failure of this condition;

      o     the Company must convert certain of its subsidiaries into Delaware
            limited liability companies or liquidate such subsidiaries;

      o     the Company must have complied with certain conditions set forth in
            the Partnership Merger Agreement; and


                                      100
<PAGE>

      o     the Partnership Merger must have been consummated.

      There are additional conditions that must be satisfied before the Company
is obligated to complete the Merger. These conditions are:

      o     the representations and warranties the Parent and the Acquiror made
            in the Merger Agreement must be true and correct in all material
            respects, as of the date of the Merger Agreement and the
            Satisfaction Date, except for representations and warranties that
            are qualified by their terms as to materiality, which must be true
            in all respects;

      o     each of the Parent and the Acquiror must perform in all material
            respects all obligations required to be performed by the Parent and
            the Acquiror, respectively, pursuant to the terms of the Merger
            Agreement;

      o     no change may have occurred since the date of the Merger Agreement
            in the business, financial condition or results of operations of the
            Acquiror and the Acquiror's subsidiaries, taken as a whole, or the
            Parent and the Parent's subsidiaries, taken as a whole, that has had
            or would reasonably be expected to have a material adverse effect on
            the ability of the Acquiror, the Acquiror Operating Partnership or
            the Parent to consummate the transactions contemplated by the Merger
            Agreement and the Partnership Merger Agreement;

      o     the Company must have received a tax opinion from special counsel to
            the Acquiror, Paul, Weiss, Rifkind, Wharton & Garrison, to the
            effect that, for federal income tax purposes, holders of OP Units
            who elect to exchange all of their OP Units for common or preferred
            units of the Parent pursuant to the Partnership Merger will
            recognize no income, gain or loss upon the exchange;

      o     all necessary third-party consents and waivers, other than those
            which, if not obtained, would not individually or in the aggregate
            have a Buyer Material Adverse Effect, a Seller Material Adverse
            Effect or a Parent Material Adverse Effect, must have been obtained
            and not subsequently revoked; provided, however, that the failure to
            obtain any consent or waiver in connection with any instrument,
            obligation or matter disclosed in writing by the Company on or prior
            to the date of the Merger Agreement will not constitute a failure of
            this condition;

      o     the Parent and the Acquiror must have complied with certain
            conditions set forth in the Partnership Merger Agreement; and


                                      101
<PAGE>

      o     the Company and the Operating Partnership must have received an
            opinion by a reputable expert firm selected by the Parent and
            reasonably acceptable to the Company as to the solvency and adequate
            capitalization of the Company and the Operating Partnership
            immediately before, and of the Surviving Company and the Surviving
            Operating Partnership immediately after, giving effect to the Merger
            and the Partnership Merger.

      Notwithstanding anything to the contrary in the Merger Agreement, none of
the initiation, threat or existence of any legal action of any kind with respect
to the Merger Agreement or the Partnership Merger Agreement or any transaction
contemplated by the Merger Agreement or the Partnership Merger Agreement,
including, without limitation, any action initiated, threatened or maintained by
any Stockholder or holder of OP Units, whether asserting his, her or its
appraisal rights, claims under any federal or state securities law, contract or
tort claims, claims for breach of fiduciary duty or otherwise, will constitute a
failure of the conditions relating to:

      o     in the case of the Company, representations and warranties,
            performance of obligations of the Company, material adverse changes,
            consents and the conditions relating to the Partnership Merger; and

      o     in the case of the Parent and the Acquiror, representations and
            warranties, performance of obligations of the Parent and the
            Acquiror, material adverse changes, consents and the conditions
            relating to the Partnership Merger,

unless that action has resulted in the granting of injunctive relief that
prevents the consummation of the Merger and the other transactions contemplated
by the Merger Agreement and the Partnership Merger Agreement and such injunctive
relief has not been dissolved or vacated.

      The mutual conditions can be waived if waiver is legally permitted and
both parties agree. The conditions the Company must meet can be waived by the
Acquiror and the conditions the Parent and the Acquiror must meet can be waived
by the Company. As of the date of this Proxy Statement, the Company has no
present intention, and the Parent and the Acquiror have advised the Company that
they have no present intention, to waive any material conditions to the Merger.
If any material conditions are waived by the Company, the Board of Directors
will, in light of its duties under Delaware law and the federal securities laws,
determine at such time if a resolicitation of Stockholders should be made.


                                      102
<PAGE>

Termination; Withdrawal of Recommendations

      The Merger Agreement may be terminated at any time prior to the Effective
Time, whether before or after approval by the Company's Stockholders as follows:

      o     by mutual written consent duly authorized by the Parent and the
            Company's Board of Directors;

      o     by the Acquiror or the Parent, upon a breach of any representation,
            warranty, covenant, obligation or agreement set forth in the Merger
            Agreement on the part of the Company such that certain conditions
            set forth in the Merger Agreement are not satisfied or would be
            incapable of being satisfied within 30 days after the giving of
            written notice to the Company;

      o     by the Company, upon a breach of any representation, warranty,
            covenant, obligation or agreement set forth in the Merger Agreement
            on the part of the Acquiror or the Parent, in either case such that
            certain conditions set forth in the Merger Agreement are not
            satisfied or would be incapable of being satisfied within 30 days
            after the giving of written notice to the Acquiror or the Parent;

      o     by the Acquiror, the Parent or the Company, if any judgment,
            injunction, order, decree or action by any governmental entity of
            competent authority preventing the consummation of the Merger has
            become final and nonappealable;

      o     by the Acquiror, the Parent or the Company, if the Merger has not
            been consummated on or before December 31, 1999, provided that a
            party may not terminate the Merger Agreement for this reason if such
            party shall have breached in any material respect its
            representations, warranties or obligations under the Merger
            Agreement in any manner that shall have proximately contributed to
            the failure of the merger to be consummated on or before December
            31, 1999;

      o     by either the Company (unless the Company is in breach of its
            obligations set forth in the Merger Agreement with respect to this
            Proxy Statement or the Special Meeting) or the Acquiror or the
            Parent if, upon a vote at a duly held meeting of the Stockholders or
            any adjournment or postponement thereof, the Stockholder approval
            described under "Summary -- Voting Securities and Votes Required"
            has not been obtained;

      o     by the Company, prior to the Special Meeting, if the Board of
            Directors has withdrawn or modified its approval or recommendation
            of the


                                      103
<PAGE>

            Merger or the Merger Agreement in connection with, or approved or
            recommended, a Superior Acquisition Proposal; provided, however,
            that no such termination will be effective under circumstances in
            which a $25,000,000 break-up fee is payable pursuant to the terms of
            the Merger Agreement, unless within 15 days after such termination,
            such break-up fee is paid to the Parent in full by the Company and
            the Operating Partnership;

      o     by the Acquiror or the Parent if:

            --    prior to the Special Meeting, the Board of Directors has
                  withdrawn or modified in any manner adverse to the Acquiror
                  its approval or recommendation of the Merger or the Merger
                  Agreement, or approved or recommended any acquisition proposal
                  from a third party, or

            --    the Company has entered into a definitive agreement with
                  respect to any acquisition proposal from a third party;


      o     by the Company if the Acquiror has not closed the equity funding
            contemplated by the Parent Partnership Agreement and the borrowings
            contemplated by the terms of either (i) the W/B Debt Commitment
            Letter or (ii) the Freddie Mac Commitment Letter:


            --    on or prior to the Satisfaction Date; or

            --    on or prior to December 29, 1999, if (i) the Parent exercises
                  the Extension Option, (ii) the conditions relating to the
                  absence of legal restraints or prohibitions that prevent
                  completion of the Merger have been satisfied, and (iii) the
                  Company has delivered a written notice to the Parent and the
                  Acquiror certifying its ability to satisfy the conditions
                  relating to the conversion of the Company's subsidiaries into
                  Delaware limited liability companies or the liquidation of
                  such subsidiaries; and

      o     by the Parent or the Acquiror, if an acquisition proposal from a
            third party that is publicly announced has been commenced or
            communicated in writing to the Company and contains a proposal as to
            price and:

            --    the Company has not rejected such proposal within ten business
                  days after the date of receipt thereof by the Company or after
                  the date its existence first becomes publicly announced, if
                  sooner, or


                                      104
<PAGE>

            --    the Company has failed to confirm the recommendation of the
                  Board of Directors approving the Merger and adopting the
                  Merger Agreement within ten business days after being
                  requested by the Acquiror to do so.

Termination Fees and Expenses

      In the event the Merger Agreement is terminated for certain of the reasons
described above, the Company and the Operating Partnership will be obligated to
pay the Parent, or the Parent and the Acquiror will be obligated to pay the
Company, on behalf of the Operating Partnership, the holders of Common Stock and
the holders of OP Units:

      o     a break-up fee in the amount of $25,000,000 (which amount is
            increased to $50,000,000 in the event of a payment by the Parent or
            the Acquiror if the Parent has previously exercised the Extension
            Option) (the "BreakUp Fee"); and/or

      o     the lesser of the out-of-pocket expenses incurred by the party to
            which the payment is to be made in connection with the Merger
            Agreement and the transactions contemplated thereby (the "Break-Up
            Expenses") or certain fixed amounts.

      The payment of the Break-Up Fees and Break-Up Expenses by the Parent and
the Acquiror is secured by the Letter of Credit in the amount of $29,500,000,
which amount will be increased to $54,500,000 if the Extension Option is
exercised. The right to draw on the Letter of Credit is the Company's exclusive
remedy against the Parent and the Acquiror for any and all losses suffered as a
result of the failure of the Merger and the Partnership Merger to be
consummated.


                                      105
<PAGE>

      The following table summarizes the circumstances in which the Merger
Agreement may be terminated and the payments required to be made in connection
therewith:

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------
Terminating
Party             Event Giving Rise to Right to Terminate       Payment
- --------------------------------------------------------------------------------------
<S>               <C>                                           <C>
Mutual            Written consent of the Company and the        None
                  Parent
- --------------------------------------------------------------------------------------
The Acquiror      Willful breach by the Company of any          The Company and the
or the Parent     representation or warranty, covenant or       Operating Partnership
                  obligation                                    pay Break-Up Expenses
                                                                (up to a maximum
                                                                amount of $10,500,000)
                                                                and the Break-Up Fee
                  --------------------------------------------------------------------
                  Non-willful breach by the Company of          The Company and the
                  any representation, warranty, covenant or     Operating Partnership
                  obligation                                    pay Break-Up Expenses
                                                                (up to a maximum
                                                                amount of
                                                                $15,000,000), except
                                                                for a termination on
                                                                the basis of a non-
                                                                willful breach of
                                                                certain environmental
                                                                representations for
                                                                which the Company
                                                                will not be required
                                                                to pay any Break-Up
                                                                Expenses
- --------------------------------------------------------------------------------------
The Company       Willful breach by the Acquiror or the         The Acquiror or the
                  Parent of any representation, warranty,       Parent pays Break-Up
                  covenant or obligation                        Expenses (up to a
                                                                maximum amount of
                                                                $4,500,000) and the
                                                                Break-Up Fee
                  --------------------------------------------------------------------
                  Non-willful breach by the Acquiror or the     The Acquiror or the
                  Parent of any representation, warranty,       Parent pays Break-Up
                  covenant or obligation                        Expenses (up to a
                                                                maximum amount of
                                                                $4,500,000)
- --------------------------------------------------------------------------------------
</TABLE>


                                      106
<PAGE>


<TABLE>
<S>               <C>                                           <C>
- --------------------------------------------------------------------------------------
The Company       The requisite approval of the holders of      The Company and the
(unless the       Common Stock and Preferred Stock has          Operating Partnership
Company is in     not been obtained at a meeting of             pay Break-Up Expenses
breach of its     stockholders                                  (up to a maximum
obligations to                                                  amount of $15,000,000)
mail a proxy
statement and
hold a meeting
of stockholders
to consider the
Merger
Agreement),
the Acquiror or
the Parent
- --------------------------------------------------------------------------------------
The Company       The Board of Directors has withdrawn or       The Company and the
                  modified its approval or recommendation       Operating Partnership
                  of the Merger in connection with, or          pay Break-Up Expenses
                  approved or recommended, a Superior           (up to a maximum
                  Acquisition Proposal                          amount of $10,500,000)
                                                                and the Break-Up Fee
- --------------------------------------------------------------------------------------
The Acquiror      The Board of Directors, prior to the          The Company and the
or the Parent     Special Meeting, has withdrawn or             Operating Partnership
                  modified in any manner adverse to the pay      Break-Up Expenses
                  Acquiror or the Parent its approval or        (up to a maximum
                  recommendation of the Merger amount of        $10,500,000)
                  Agreement or has approved or                  and the Break-Up Fee
                  recommended any other Acquisition
                  Proposal, or the Company has entered into a
                  definitive agreement relating to any other
                  Acquisition Proposal
- --------------------------------------------------------------------------------------
The Company       The Acquiror has not closed the equity        The Acquiror or the
                  funding contemplated by the Parent            Parent pays Break-Up
                  Partnership Agreement or the borrowings       Expenses (up to a
                  contemplated by the W/B Debt                  maximum amount of
                  Commitment Letter on or prior to the          $4,500,000) and the
                  Satisfaction Date or, if the Extension        Break-Up Fee
                  Option has been exercised, on or prior to
                  December 29, 1999
- --------------------------------------------------------------------------------------
</TABLE>



                                      107
<PAGE>

<TABLE>
<S>               <C>                                         <C>
- --------------------------------------------------------------------------------------
The Acquiror      (i) Another acquisition proposal has been   The Company and the
or the Parent     publicly announced and the Company has      Operating Partnership
                  not rejected such proposal within ten       pay Break-Up Expenses
                  business days or (ii) the Company has       (up to a maximum
                  failed to confirm its recommendation of     amount of $10,500,000)
                  the Merger within ten business days of      and the Break-Up Fee
                  the Acquiror's request to do so.
- --------------------------------------------------------------------------------------
Any party         Any judgment, injunction, order, decree     No payment unless the
                  or action of a governmental authority       subject of the injunction
                  preventing the consummation of the          is a stockholder claim
                  Merger has become final and non-            that was the subject of
                  appealable.                                 a bona fide settlement
                                                              proposal with respect
                                                              to which the Acquiror
                                                              withheld its consent
                                                              after the Company's
                                                              request for such
                                                              consent pursuant to
                                                              the terms of the
                                                              Merger Agreement, in
                                                              which event Parent
                                                              and Acquiror will pay
                                                              the Company Break-Up
                                                              Expenses (up to a
                                                              maximum amount of
                                                              $4,500,000)
- --------------------------------------------------------------------------------------
Any party (so     Closing of the Merger has not occurred      No payment
long as such      on or before December 31, 1999
party is not in
breach)
- --------------------------------------------------------------------------------------
</TABLE>

Amendment and Waiver

      The Merger Agreement provides that it may be amended in writing by the
parties thereto, by action taken by their respective Boards of Directors or
other governing bodies at any time before or after approval of the Merger
Proposal by the Stockholders and prior to the Effective Time, but, after such
approval, no amendment, modification or supplement may be made which by law
requires further approval by the Stockholders without obtaining such further
approval. The parties have agreed to amend the Merger Agreement in this manner
to the extent required to continue the status of the Company as a REIT.

      At any time prior to the Effective Time, the parties to the Merger
Agreement may, to the extent legally allowed:


                                      108
<PAGE>

      o     extend the time for the performance of any of the obligations or
            other acts of the other party;

      o     waive any inaccuracies in the representations and warranties of any
            other party contained in the Merger Agreement or in any document
            delivered pursuant to the Merger Agreement; and

      o     subject to the limitations set forth in the preceding paragraph with
            respect to further Stockholder approval, waive compliance with any
            of the agreements or conditions contained in the Merger Agreement.

Any agreement on the part of a party to the Merger Agreement to any such
extension or waiver shall be valid only if set forth in a written instrument
signed on behalf of such party.

Financing; Source of Funds

      The total amount of funds required by the Parent in connection with the
consummation of the Merger is estimated to be approximately $1.0 billion,
including:


      o     Payment of the Merger Consideration to Nonaffiliated Stockholders in
            the amount of approximately $530 million.

      o     Payment of cash to holders of OP Units (assuming all of such
            holders, except Mr. Krupp and his affiliates, elect to receive cash)
            in the amount of approximately $50 million (if all of such holders
            do not so elect, the amount of cash required will be reduced).

      o     Repayment of debt in the amount of approximately $394 million.

      o     Payment in respect of stock options and payment to Directors under
            the Directors Plan in the aggregate amount of approximately $2
            million.

      o     Payment of fees and expenses (including debt prepayment fees and
            financing fees) in the amount of approximately $44 million.


      The amount of funds required by the Parent in connection with the Merger
and the Partnership Merger will be obtained through a combination of equity and
debt financing. The Surviving Operating Partnership will continue to be
obligated for an aggregate of approximately $205 million of outstanding debt.


      Equity Commitment. Pursuant to the Parent Partnership Agreement, the
partners of the Parent have agreed to contribute up to an aggregate of
$316,349,295 in equity capital to the Parent on or prior to the Closing Date, as
follows:



                                      109
<PAGE>


      o     Berkshire LP and Berkshire GP have agreed to cause to be contributed
            512,203 shares of Common Stock and 4,904,066 OP Units, which have an
            aggregate value based on the $12.25 per share/unit merger
            consideration of $66,349,295;

      o     Whitehall, WXI/BRH Gen-Par, L.L.C., Stone Street Real Estate Fund
            1998, L.P., Bridge Street Real Estate Fund 1998, L.P. and Stone
            Street WXI/BRH Corp. (collectively, the "Whitehall Group") have
            agreed to contribute to the Parent an aggregate of up to $125
            million in cash; and

      o     BRE/Berkshire LP L.L.C. and BRE/Berkshire GP L.L.C. (collectively,
            the "Blackstone Group") have agreed to contribute to the Parent an
            aggregate of up to $125 million in cash.

                         Equity Commitments to Parent

The following summarizes the equity commitments:

Berkshire LP and Berkshire GP                   $66,349,295 (in Common Stock
                                                and OP Units)

Whitehall Group                                 up to $125,000,000 (1)

Blackstone Group                                up to $125,000,000 (1)

      (1)   The amount of cash to be contributed by the Whitehall Group and the
            Blackstone Group is subject to reduction (i) to the extent the
            aggregate cash consideration to be paid in the Partnership Merger is
            reduced as a result of holders of OP Units electing to receive
            interests in the Parent rather than cash (thereby reducing the total
            amount of funds required to consummate the Merger) and (ii) to the
            extent that the amount of debt financing obtained with respect to
            the Merger and the Partnership Merger reduces the amount of equity
            needed to consummate the Merger.

      In addition, the general partners of the Parent have the ability to
require Berkshire LP, Berkshire GP, the Whitehall Group and the Blackstone
Group to contribute additional cash equity to the Parent.

      W/B Debt Commitment. Each of Whitehall and Blackstone has severally
agreed, pursuant to and subject to the terms of the W/B Debt Commitment Letter,
to provide 50% of an aggregate amount of debt financing of up to $755 million,
but in any case not to exceed 75.5% of the sum of:


      o     the aggregate amount of cash required to consummate the Merger and
            the Partnership Merger;

      o     assumed debt of at least $233 million;



                                      110
<PAGE>


      o     the value of the equity contributed or deemed contributed to the
            Parent by its current partners; and

      o     all fees and expenses of the Parent and its subsidiaries relating to
            the Merger, the Partnership Merger and the transactions contemplated
            thereby.


      The W/B Debt Commitment Letter provides that the loan will have a maturity
date of 12 months from the initial funding. The W/B Debt Commitment Letter
requires that the proceeds be used to finance the cash consideration to be paid
in the Merger and the Partnership Merger, to refinance certain indebtedness of
the Operating Partnership and to fund certain fees and expenses associated with
the Merger and the Partnership Merger.

      The funds borrowed pursuant to the W/B Debt Commitment Letter are to be
secured by, among other things, (i) first mortgage liens and title insurance on
58 properties owned by the Operating Partnership, (ii) a pledge by the Parent of
its equity interest in the current general partner of the Operating Partnership
and (iii) a non-recourse guarantee by the partners of the Parent, secured by a
pledge of their respective interests in the Parent.

      The W/B Debt Commitment Letter provides for the payment of the following
fees upon the initial funding thereunder: (a) a commitment fee of 1.0% and a
structuring fee of 0.25% of the maximum amount of the commitment and (b) a
takedown fee of 0.50% of the amount borrowed. A repayment fee is due on June 15,
2000 in the amount of 0.50% of the amount of the loan then outstanding, if any.

      The W/B Debt Commitment Letter provides for an interest rate equal to the
greater of (1) LIBOR plus 3.75% and (2) 8.65%. The financing commitment provided
for in the W/B Debt Commitment Letter is subject to a number of conditions,
including the occurrence of the Merger and the Partnership Merger by no later
than December 31, 1999, the funding by the current partners of the Parent of the
equity commitments set forth in the Parent Partnership Agreement, the receipt of
certain legal opinions and the receipt of customary mortgage title insurance
policies. The W/B Debt Commitment Letter has been filed with the Commission as
an exhibit to the Schedule 13E-3.

      The funds to be used by each of the Whitehall Group and the Blackstone
Group to meet its equity contributions and debt commitment described above are
expected to come from capital contributions from its partners or members, as
the case may be, pursuant to existing contractual obligations.

      Freddie Mac Debt Commitment. The Parent has entered into the Freddie Mac
Commitment Letter, which provides for up to $708,344,000 in mortgage loans to be
made by the Lender in respect of 57 multifamily properties to be owned by the
Parent upon consummation of the Merger. The Parent and the entities that will
own such properties upon consummation of the Merger are referred to collectively
in the Freddie Mac Commitment Letter as the "Borrower." It is anticipated that
the Lender


                                      111
<PAGE>


will sell the loans to one or more investors and that the loans will be
guaranteed by the Federal Home Loan Mortgage Corporation ("Freddie Mac").

      The Freddie Mac Commitment Letter contemplates that the loans will
be structured into two pools. The first group of loans ("Pool One") is
expected to be in an aggregate maximum amount of $204,631,000, to bear a
floating rate of interest (described below), to have a maturity date of 72
months from the closing date, and to be secured by 14 specified properties
(subject to the right of the Lender and Freddie Mac to exclude any property
not meeting certain Freddie Mac standards, which exclusion will reduce the
aggregate amount of loan proceeds). The second group of loans ("Pool Two") is
expected to be in an aggregate maximum amount of $503,713,000, to bear a
fixed rate of interest (described below), to have a maturity date of 84
months from the closing date, and to be secured by 43 specified properties
(subject to the right of the Lender and Freddie Mac to exclude any property
not meeting certain Freddie Mac standards, which exclusion will reduce the
aggregate amount of loan proceeds). One of the properties securing the Pool
One loans has not yet been acquired by the Company and might not be acquired
until after the consummation of the Merger, in which case the loan proceeds
available at Closing with respect to the Pool One loans will be reduced by
approximately $23,000,000. If such property is acquired by the Company before
the Closing, $9,000,000 of the approximately $23,000,000 of loan proceeds
will not be available to the Parent until after certain occupancy and rental
levels with respect to the property have been achieved.

                                   Payments

      The interest rate with respect to the Pool One loans will be an amount
equal to the London Inter-Bank Offer Rate for loans with a 30-day maturity
("LIBOR") plus 1.405%, and will float with LIBOR during the term of the Pool One
loans. The interest rate with respect to the Pool Two loans will be 7.705% per
annum for the term of the Pool Two loans. In consideration of a reduction in the
interest rate on the Pool Two loans, the Borrower has agreed to pay to the
Lender $10,880,200 at closing.

      The Freddie Mac Commitment Letter contemplates that the Borrower will make
monthly payments of principal and interest in respect of the Pool One and Pool
Two loans, calculated on an amortization period of 360 months. The Borrower will
be able to prepay any of the loans within either Pool in full and, under certain
circumstances, in part, prior to their maturity. With respect to a loan in Pool
Two, if the loan is prepaid within the first 78 months of its term, such
prepayment must be made together with an amount (a "yield maintenance premium")
equal to the greater of (i) 1.0% of the unpaid principal balance of the loan and
(ii) an amount based on the difference, if any, between the interest rate on the
Pool Two loans and the yield on U.S. Treasury securities with a comparable
maturity date. The Pool One loans will not be subject to yield maintenance
premiums if repaid prior to maturity.

                                   Security

      The Freddie Mac Commitment Letter provides that the Pool One and Pool Two
loans will be secured by, among other things, (i) a first mortgage lien on the
properties, a first priority security interest in the related personalty and an
assignment of related leases, rents, revenues and proceeds and (ii) an
assignment of the Rate Cap Agreements (defined below). Although the loans
generally will be non-recourse to the Parent, the Parent will be required to
provide the Lender with a


                                      112
<PAGE>


guaranty with respect to certain matters, including environmental liabilities
and liability for material misrepresentations. In addition, under certain
circumstances, including a voluntary bankruptcy on the part of the
property-owning entity, a loan will become fully recourse to the Parent. The
loans will be cross-collateralized and cross-defaulted within their
respective Pools to the extent permitted under applicable law. Pool One and
Pool Two will not be cross-collateralized or cross-defaulted with each other.

      The Freddie Mac Commitment Letter provides for the right of the
Borrower to substitute collateral under certain circumstances and upon the
payment of specified fees, the right of the Borrower to defease one or more
loans under certain circumstances and upon the payment of specified fees, the
right of the Borrower to transfer properties subject to the loans in Pool Two
under certain circumstances and upon the payment of specified fees, the right
of the Borrower to place subordinate Freddie Mac financing on the properties
under certain circumstances and upon the payment of specified fees, and the
right of the Borrower to release a property from the liens securing the loans
upon prepayment of an amount equal to 115% of the outstanding principal
balance of the loan relating to that property.

                               Additional Fees

      The Freddie Mac Commitment Letter provides for certain other fees to be
paid by the Borrower, including the following:

      o     a Pool One transaction fee equal to 1.25% of the aggregate loan
            amount of Pool One;

      o     a Pool Two transaction fee equal to 0.50% of the aggregate loan
            amount of Pool Two;

      o     an origination fee equal to $1,000,000;

      o     a LIBOR loan fee equal to 0.05% of the aggregate loan amount of Pool
            One; and

      o     an additional origination fee equal to the greater of $375,000 and
            the actual origination fee for a proposed separate financing by the
            Lender of a property owned by the Company and located in Silver
            Spring, Maryland (which additional origination fee will be credited
            against the origination fee for the Silver Spring financing if that
            financing closes). In addition, the Lender and Freddie Mac have the
            right to exclude from Pool One or Pool Two any property that fails
            to meet certain Freddie Mac standards, in which case the Borrower is
            required to pay an exclusion fee, in an amount determined based on a
            specified formula, with respect to each such property. The Borrower
            is also required to



                                      113
<PAGE>


            pay all reasonable third party expenses, fees and charges with
            respect to the loans, their processing and the closing thereof and
            to provide customary indemnification to the Lender. The Parent and
            its three general partners will be liable to the Lender for certain
            damages and other sums if the financing does not occur at the
            time and in the manner contemplated by the Freddie Mac Commitment
            Letter.

                                   Closing

      The Freddie Mac Commitment Letter provides that the closing will occur,
subject to the satisfaction of various conditions relating to the properties,
on a mutually agreeable date after September 15, 1999 and on or prior to
January 5, 2000, but not during the period from September 16, 1999 through
September 30, 1999 or during the period from December 15, 1999 through
January 4, 2000, and subject to the payment of extension fees by the Borrower
to the Lender and Freddie Mac if the financing closes after October 15, 1999
(unless the Lender or Freddie Mac is solely responsible for the delay). The
Freddie Mac Commitment Letter provides for the following closing extension
fees payable to Freddie Mac: (i) for an extension of the closing past October
15, 1999 until October 29, 1999, a fee equal to $125,000, (ii) for a further
extension to November 14, 1999, a fee equal to $200,000, (iii) for a further
extension to November 30, a fee equal to $200,000, (iv) for a further
extension to December 14, 1999, a fee equal to $200,000, and (v) for a
further extension to January 5, 2000, a fee equal to $1,000,000. The Freddie
Mac Commitment Letter also provides for payment to the Lender of an extension
fee of 6/23 of 1% of the aggregate Pool Two loan amount for each 30-day
extension past October 15, 1999, which will be prorated if the closing occurs
within a 30-day period.

                           Interest Rate Protection

      The Freddie Mac Commitment Letter provides that, on the date the interest
rate for the Pool Two loans is determined (the "Rate Lock Date"), the Borrower
must purchase a three year interest rate cap for the benefit of the Lender (a
"Three Year Cap") to be in place on the date of closing, at not more than 300
basis points over LIBOR on the Rate Lock Date, with a notional amount equal to
the full portion of the aggregate loan amount attributable to Pool One. The
Borrower also is required to purchase on the Rate Lock Date a three year
interest rate cap for the benefit of the Lender (a "4-6 Year Cap") to be in
place upon the expiration of the Three Year Cap for years four through six of
the loan term at not more than 300 basis points over LIBOR on the Rate Lock
Date, for a notional amount equal to one-half of the portion of the aggregate
loan amount attributable to Pool One. The Rate Lock Date was August 5, 1999, and
on such date the Parent purchased the Three-Year Cap and the 4-6 Year Cap.

      The Borrower is required to fund an escrow on a monthly basis commencing
at closing in an amount necessary to fund the purchase price of an additional
interest rate cap for the benefit of the Lender (the "Additional Cap") to be in
place upon the

                                      114
<PAGE>


expiration of the Three Year Cap for years four through six of the loan term
at not more than 300 basis points over LIBOR on the Rate Lock Date, with a
notional amount equal to the excess of the loan balance attributable to Pool
One loans over the notional amount for the 4-6 Year Cap. The escrow for the
Additional Cap will be adjusted semi-annually to reflect prepayments of loans
in Pool One and changes in the anticipated cost of the Additional Cap. The
counterparty to the agreements relating to the interest rate caps (the "Rate
Cap Agreements") must have a minimum specified credit rating.

      The Borrower also is required to fund an escrow to cover annual taxes,
assessments and similar charges, and an escrow to provide for certain specified
property repairs. Under certain circumstances the Borrower may be required to
fund an escrow to cover the costs of certain capital replacements.

                                 Termination

      The commitment by the Lender may be terminated by it if

      o     any material adverse change occurs prior to the closing with respect
            to the properties taken as a whole or the credit of the Borrower
            taken as a whole;

      o     any material part of the properties taken as a whole is taken in
            condemnation;

      o     a condemnation proceeding is pending or threatened at the time of
            closing with respect to a material part of the properties taken as a
            whole or;

      o     any material part of the properties taken as a whole is damaged and
            not repaired to the Lender's satisfaction prior to closing.

                                Miscellaneous

      In connection with underwriting the loans that are the subject of the
Freddie Mac Commitment Letter, the Lender engaged Cushman & Wakefield, Inc.
and various of its subsidiaries ("Cushman & Wakefield") to perform appraisals
of 60 of the Company's real properties and one property that the Company has
contracted to acquire. The Lender has informed the Parent that these
appraisals reflect an aggregate valuation of these 61 properties of
$974,300,000. In addition, in connection with its analysis of a potential
refinancing following consummation of the Merger, the Parent engaged Cushman
& Wakefield to perform appraisals of the Company's 22 remaining real
properties (the "Parent Appraisal"). The Parent Appraisal reflects an
aggregate valuation of $342,340,000 for these 22 properties. The total of the
values of the real properties set forth in the appraisals obtained by the
Lender and in the Parent Appraisal is $1,316,640,000.



                                      115
<PAGE>


      The Parent selected Cushman & Wakefield to prepare the Parent Appraisal
because of its reputation and experience in connection with real estate assets.
The Parent did not consider retaining other appraisal companies. Cushman &
Wakefield was selected on the basis of its national presence, ability to meet
tight reporting deadlines and its previous experience appraising assets
within the Company's portfolio. The Parent imposed no conditions or
limitations on the scope of Cushman & Wakefield's investigation or the
methods and procedures to be followed in preparing the Parent Appraisal. The
Parent paid Cushman & Wakefield $66,000 to prepare the Parent Appraisal.

      A summary Parent Appraisal, dated August 12, 1999, which sets forth the
procedures followed by Cushman & Wakefield, the appraised value of each of
the 22 properties and the basis for and methods of arriving at the appraised
values is attached hereto as Appendix J. The individual appraisals comprising
the Parent Appraisal will be made available for inspection and copying during
regular business hours at the Parent's principal executive offices (One
Beacon Street, Suite 1500, Boston, Massachusetts 02108) by any Stockholder or
a Stockholder's representative who has been so designated in writing.

      The Freddie Mac Commitment Letter has been filed with the Commission as an
exhibit to the Schedule 13E-3. The summary of the Freddie Mac Commitment Letter
set forth in this Proxy Statement does not purport to be complete and is subject
to, and qualified in its entirety by, the full text of the Freddie Mac
Commitment Letter.

      The Parent currently expects to borrow funds as contemplated by the
Freddie Mac Commitment Letter concurrently with the consummation of the
Merger in lieu of borrowing funds pursuant to the W/B Debt Commitment Letter.
To the extent the Company has a positive cash balance at the time of the
Merger, such cash will be available to be used by Parent. Obtaining financing
for the Merger is not a condition to the obligations of the Parent or the
Acquiror under the Merger Agreement or the Partnership Merger Agreement.


Appraisal Rights

      If the Merger is consummated, Stockholders who do not vote for approval
and adoption of the Merger Proposal, who hold shares of Common Stock or
Preferred Stock of record on the date of making a written demand for appraisal
as described below and who otherwise comply fully with Section 262 of the DGCL
("Section 262") will be entitled to a judicial determination of the fair value
of their shares of Common Stock and Preferred Stock in accordance with the
provisions of Section 262 and to receive from the Surviving Company payment of
such fair value in cash together with a fair rate of interest, if any, as
determined by such court. Stockholders who properly perfect their appraisal
rights will not be entitled to surrender their shares of Common Stock and
Preferred Stock for payment in the manner provided in the Merger Agreement and
described in this Proxy Statement.


                                      116
<PAGE>

      Under Section 262, where a merger agreement is to be submitted for
approval and adoption at a meeting of stockholders, as in the case of the
Special Meeting, not less than 20 calendar days prior to the meeting, a
constituent corporation in the merger must notify each of the holders of its
stock who was such on the record date for the meeting that such appraisal rights
are available and include in each such notice a copy of Section 262. This Proxy
Statement constitutes such notice to the holders of record of the Common Stock
and Preferred Stock.

      The following is a summary of the procedures to be followed under Section
262, the full text of which is attached as Appendix E to this Proxy Statement.
The summary does not purport to be a complete statement of, and is qualified in
its entirety by reference to, Section 262 and to any applicable amendments to
such section after the date of this Proxy Statement. Failure to follow any
Section 262 procedures may result in the loss of appraisal rights under Section
262. Stockholders should assume that the Surviving Company will take no action
to perfect any appraisal rights of any Stockholder. Any Stockholder who desires
to exercise his or her appraisal rights should review carefully Section 262 and
is urged to consult his or her legal advisor before electing or attempting to
exercise such rights.

      Holders of record of shares of Common Stock or Preferred Stock who desire
to exercise their appraisal rights must not vote in favor of the Merger Proposal
and must deliver a separate written demand for appraisal of such shares to the
Company prior to the taking of the vote on the Merger Proposal. In addition, a
holder of shares of Common Stock or Preferred Stock wishing to exercise
appraisal rights must hold of record such shares on the date the written demand
for appraisal is made and must continue to hold such shares through the
Effective Time. The demand for appraisal will be sufficient if it reasonably
informs the Company of the identity of the Stockholder and that the Stockholder
intends to demand an appraisal of the fair value of his, her or its shares of
Common Stock or Preferred Stock.

      If the shares are owned of record in a fiduciary capacity, such as by a
trustee, guardian or custodian, the demand must be executed by or for the record
owner, and if the shares are owned of record by more than one person, as in a
joint tenancy or tenancy in common, the demand must be made by or for all owners
of record. An authorized agent, including an agent for one or more joint owners,
may execute the demand for appraisal for a holder of record; however, such agent
must identify the record owner or owners and expressly disclose in such demand
that the agent is acting as agent for the record owner or owners of such shares.

      A record holder, such as a broker, who holds shares of Common Stock or
Preferred Stock as a nominee for beneficial owners, some or all of whom desire
to demand appraisal, must exercise appraisal rights on behalf of such beneficial
owners with respect to the shares held for such beneficial owners. In such case,
the written demand for appraisal should set forth the number of shares covered
by such demand. Unless a demand for appraisal specifies a number of shares, the
demand will be presumed to cover all shares outstanding in the name of such
record owner.


                                      117
<PAGE>

If a Stockholder holds shares of Common Stock or Preferred Stock through a
broker who in turn holds the shares through a central securities depository
nominee such as Cede & Co., a demand for appraisal of such shares must be made
by or on behalf of the depository nominee and must identify the depository
nominee as record holder. Beneficial owners who are not record owners and who
intend to exercise appraisal rights should instruct the record owner to comply
strictly with the statutory requirements with respect to the delivery of written
demand for appraisal. A demand for appraisal submitted by a beneficial owner who
is not the record owner will not be honored.

      A proxy or vote against the Merger Agreement will not constitute a demand
for appraisal. Stockholders should not expect to receive any additional notice
with respect to the deadline for demanding appraisal rights.

      Any Stockholder who elects to exercise appraisal rights must mail or
deliver the written demand for appraisal to Berkshire Realty Company, Inc., One
Beacon Street, Suite 1550, Boston, Massachusetts 02108, Attention: Scott D.
Spelfogel, Secretary.

      If the Merger is approved, then within ten days after the Effective Time,
the Surviving Company will provide notice of the Effective Time to all
Stockholders who have complied with Section 262.

      A Stockholder may withdraw his or her demand for appraisal within 60 days
after the Effective Time of the Merger and accept the terms of the Merger.
Thereafter, the approval of the Surviving Company will be needed for such a
withdrawal.

      Within 120 days after the Effective Time (the "120-Day Period"), in
compliance with Section 262, any Stockholder who has properly demanded an
appraisal and who has not withdrawn his or her demand as provided above (such
Stockholders being referred to collectively as the "Dissenting Stockholders")
and the Surviving Company each has the right to file in the Delaware Court of
Chancery (the "Delaware Court") a petition (the "Petition"), with a copy served
on the Surviving Company in the case of a Petition filed by a Dissenting
Stockholder, demanding a determination of the fair value of the shares held by
all of the Dissenting Stockholders. If, within the 120-Day Period, no Petition
shall have been filed as provided above, all rights to appraisal will cease and
all of the Dissenting Stockholders who owned shares of Common Stock or Preferred
Stock will become entitled to receive for each share of Common Stock or
Preferred Stock the applicable Merger Consideration, as if such Stockholder had
initially voted to approve and adopt the Merger Proposal. The Surviving Company
is not obligated and does not currently intend to file such a Petition.

      Any Dissenting Stockholder is entitled, within the 120-Day Period and upon
written request to the Surviving Company, to receive from the Surviving Company
a statement setting forth (a) the aggregate number of shares of Common Stock or


                                      118
<PAGE>

Preferred Stock which have not voted to adopt and approve the Merger Proposal
and with respect to which demands for appraisal have been received and (b) the
aggregate number of Dissenting Stockholders. Such statement must be mailed (i)
within ten days after a written request therefor has been received by the
Surviving Company, or (ii) within ten days after the expiration of the period
for the delivery of demands, as described above, whichever is later.

      Upon the filing of a Petition, the Delaware Court may order a hearing and
that notice of the time and place fixed for the hearing on the Petition be
mailed to the Surviving Company and all of the Dissenting Stockholders. Notice
will also be published at least one week before the day of the hearing in a
newspaper of general circulation published in the City of Wilmington, Delaware
or in another publication deemed advisable by the Delaware Court. The costs
relating to these notices will be borne by the Surviving Company.

      If a hearing on the Petition is held, the Delaware Court is empowered to
determine which Dissenting Stockholders have complied with the provisions of
Section 262 and are entitled to an appraisal of their shares. The Delaware Court
may require that Dissenting Stockholders submit their share certificates for
notation thereon of the pendency of the appraisal proceedings and the Delaware
Court may dismiss the proceedings as to any Dissenting Stockholder who does not
comply with such requirement.

      The Delaware Court will appraise shares of Common Stock and Preferred
Stock owned by the Dissenting Stockholders, determining the fair value of such
shares exclusive of any element of value arising from the accomplishment or
expectation of the Merger. In determining the fair value, the Delaware Court is
to take into account all relevant factors. In Weinberger v. UOP, Inc., the
Delaware Supreme Court discussed the factors that could be considered in
determining fair value in an appraisal proceeding, stating that "proof of value
by any techniques or methods which are generally considered acceptable in the
financial community and otherwise admissible in court" should be considered and
that "[f]air" price obviously requires consideration of all relevant factors
involving the value of a company. The Delaware Supreme Court has stated, that in
making this determination of fair value, the court must consider market value,
asset value, dividends, earnings prospects, the nature of the enterprise and any
other factors which could be ascertained as of the date of the merger and which
"throw any light on future prospects of the merged corporation." The Delaware
Supreme Court noted that Section 262 provides that fair value is to be
determined "exclusive of any element of value arising from the accomplishment or
expectation of the merger." In Cede & Co. v. Technicolor, Inc., the Delaware
Supreme Court stated that such exclusion is a "narrow exclusion [that] does not
encompass known elements of value" but which rather applies only to the
speculative elements of value arising from such accomplishment or expectation.
In Weinberger, the Delaware Supreme Court held that "elements of future value,
including the nature of the enterprise, which are known or susceptible of proof
as of the date of the merger and not the product of speculation, may be
considered."


                                      119
<PAGE>

      Stockholders considering seeking appraisal should have in mind that the
fair value of their shares determined by the Delaware Court under Section 262
could be more than, the same as, or less than the consideration payable pursuant
to the Merger Agreement. Moreover, the Surviving Company does not anticipate
offering more than the consideration payable pursuant to the Merger Agreement to
any Dissenting Stockholder and reserves the right to assert in any appraisal
proceedings, that, for purposes of Section 262, the "fair value" of a share of
Common Stock or Preferred Stock is less than the consideration payable pursuant
to the Merger Agreement.

      The Delaware Court may also (i) determine a fair rate of interest, if any,
to be paid to Dissenting Stockholders in addition to the fair value of the
shares, (ii) determine the costs of the proceeding and tax such costs against
the parties as the Delaware Court deems equitable (however, costs do not include
attorneys' and expert witnesses' fees) and (iii) upon application of a
Dissenting Stockholder, order all or a portion of the expenses incurred by any
Dissenting Stockholder in connection with the appraisal proceeding, including,
without limitation, reasonable attorney's fees and fees and expenses of experts,
to be charged pro rata against the value of all shares entitled to appraisal.

      No appraisal proceedings in the Delaware Court will be dismissed as to any
Dissenting Stockholder without the approval of the Delaware Court, and this
approval may be conditioned upon terms which the Delaware Court deems just.

      From and after the Effective Time, Dissenting Stockholders will not be
entitled to vote (or consent by written action) any shares subject to demand for
appraisal for any purpose and will not be entitled to receive payment of
dividends or other distributions in respect of such shares, except for dividends
or other distributions payable to Stockholders of record at a date prior to the
Effective Time.

      Failure to take any required step in connection with appraisal rights may
result in the loss of such rights. Any Stockholder who loses such rights will
only be entitled to receive the Merger Consideration.

Fees and Expenses

      The estimated aggregate costs and fees of the Company on the one hand, and
the Parent and the Acquiror on the other hand, in connection with the Merger and
related transactions are as follows:


                                      120
<PAGE>


<TABLE>
<CAPTION>
                                                                   Obligations of the
                                                Obligations of the       Parent
                                                    Company         and the Acquiror
                                                -----------------  -----------------
<S>                                                <C>                <C>
Investment Banking Fees and Expenses..........     $6,000,000         $ 4,940,000
Filing Fees...................................        107,000            --
Legal, Due Diligence and Accounting Fees
and Expenses..................................      3,500,000           6,000,000
Board of Directors Fees and Expenses..........         75,000            --
Prepayment Fees and Financing Fees............        --               30,900,000
Printing, Mailing and Vote Solicitation Fees .      1,000,000            --
Miscellaneous Fees and Expenses...............      1,500,000           2,450,000
                                                -----------------  -----------------
      Total...................................    $12,182,000         $44,290,000
</TABLE>


      The Merger Agreement calls for such fees and expenses to be paid by the
party which incurred them, except that the Company on the one hand, and the
Parent and the Acquiror on the other hand, may be required to pay Break-Up
Expenses and/or Break-Up Fees. See "-- Termination Fees and Expenses."

Regulatory Requirements


      Except for the filing of the Certificate of Merger with the Secretary of
State of the State of Delaware pursuant to the DGCL and, after the approval and
adoption of the Merger Proposal by the Stockholders, the filing of any required
transfer tax returns or related documents and compliance with federal and state
securities laws, none of the Company, the Acquiror or the Parent is aware of any
material United States federal or state or foreign governmental regulatory
requirement necessary to be complied with or approval that must be obtained in
connection with the Merger.


                     SELECTED FINANCIAL DATA OF THE COMPANY

      The following table sets forth selected financial information regarding
the Company's results of operations and financial position. This information
should be read in conjunction with the Consolidated Financial Statements and
Notes thereto and other financial information included or incorporated by
reference herein.

      The historical financial data as of and for the quarters ended June 30,
1999 and 1998 have been derived from the unaudited financial statements included
in the Company's Quarterly Report on Form 10-Q for the quarters ended June 30,
1999 and 1998, respectively. The historical financial data for the years ended
December 31, 1998, 1997, 1996, 1995 and 1994 have been derived from audited
financial statements included in the Company's Annual Report on Form 10-K for
the year ended December 31, 1998, as amended by Annual Report on Form 10-K/A.


                                     121
<PAGE>

                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES
                             SELECTED FINANCIAL DATA
                             (Dollars In Thousands,
   Except Number of Apartment Units, Shares Outstanding and Per Share Amounts)


<TABLE>
<CAPTION>
                                              For Quarters
                                              Ended June 30                        For Years Ended December 31,
                                        ----------------------    -------------------------------------------------------------
                                              (unaudited)
Operating Data:                            1999         1998         1998         1997         1996         1995         1994
- ---------------                            ----         ----         ----         ----         ----         ----         ----
<S>                                     <C>          <C>          <C>          <C>          <C>          <C>          <C>
Rental revenue                          $  97,994    $  81,633    $ 175,965    $ 109,974    $  89,451    $  70,068    $  63,222

Total revenue                             100,955       85,127      182,785      115,499       93,002       74,441       68,470

Property operating expenses,               43,078       35,811       77,611       50,221       42,353       33,347       31,826
including property management fees

Depreciation and amortization              35,831       32,643       70,827       43,315       30,172       21,984       19,507

Provision for losses on real estate            --           --           --        1,850        7,500           --           --
assets

General and administrative                  2,881        3,365        6,360        5,744        4,254        1,356        2,044

Interest                                   22,473       17,167       38,801       24,006       20,501       15,618       10,794

Non-recurring charges                       4,572           --        1,470           --          442        1,728        2,555

Income (loss) from operations before       (7,881)      (3,859)     (12,285)     (12,037)     (12,612)      (1,157)         510
joint venture income (loss), gains on
sales of assets, gains on payoff of
mortgage loans, minority interest
and extraordinary items

Joint venture income (loss)                    --          132          132       (4,910)      (3,009)       1,407        1,178

Gains on sales of real estate assets          196        1,387        1,265        6,455           58       15,603        4,069

Minority interest in Operating              2,281        1,023        3,370        2,154        1,403         (167)          --
Partnership

Extraordinary items, net                       --          (95)        (478)         (90)        (149)        (901)          --

Net income (loss)                       $  (5,404)   $  (1,411)   $  (7,995)   $  (8,429)   $ (14,308)   $  14,786    $   5,757

Income allocated to preferred           $  (3,079)   $  (3,096)   $  (6,158)   $  (1,659)   $      --    $      --    $      --
shareholders

Net income (loss) allocated to          $  (8,483)   $  (4,507)   $ (14,154)   $ (10,088)   $ (14,308)   $  14,786    $   5,757
common shareholders

Per Common Share Data:

Net income (loss)(basic and diluted)        $(.23)       $(.12)       $(.39)       $(.37)       $(.56)       $(.58)       $(.23)

Dividends paid                               $.49         $.48         $.96         $.92         $.90         $.89          .86
</TABLE>



                                       122
<PAGE>


<TABLE>
<S>                                       <C>            <C>          <C>          <C>          <C>          <C>          <C>
Weighted average common shares             36,730,987    36,677,369   36,684,985   27,099,522   25,393,147   25,392,621   25,391,478
outstanding

Weighted average preferred shares           2,737,000     2,737,000    2,737,000      727,367           --           --           --
outstanding

Balance Sheet Data:

Total assets                               $1,014,756      $956,790   $1,008,907     $846,420     $569,670     $486,968     $458,207

Real estate, excluding joint ventures,    $(1,152,511)   $1,014,971   $1,105,996     $880,652     $585,795     $465,846     $448,058
before accumulated depreciation

Long-term fixed rate obligations             $411,841      $375,576     $413,953     $362,762     $206,837     $155,201      $88,279

Shareholders' equity                         $306,515      $349,226     $333,018     $368,195     $223,654     $260,788     $268,591

Common shares outstanding                  36,754,752    36,745,714   36,713,400   36,334,601   25,393,368   25,392,951   25,391,426

Book value per common share                     $6.48         $7.64        $7.21        $8.25        $8.81       $10.27       $10.58

Other Information:

Funds from Operations ("FFO")(1)              $29,292       $25,648      $53,644      $36,061      $28,939      $26,031      $25,707

Ratio of earnings to fixed charges and           .651          .747         .675         .594         .302        1.924        1.481
preferred dividends(2)

Apartment units owned, end of period           24,387        22,751       24,123       18,773       12,435        9,433        9,385
</TABLE>


- ----------
(1) Management and industry analysts generally consider Funds from Operations
(or FFO), to be an appropriate measure of the performance of an equity REIT,
along with net income and cash flows from operating activities, financing
activities and investing activities. However, FFO should not be considered 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 (loss) as presented in the
consolidated financial statements and information presented elsewhere. See
"Financial Statements." FFO is determined in accordance with a resolution
adopted by the Board of Governors of the National Association of Real Estate
Investment Trusts (NAREIT), 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 REITs and, therefore, may
not be comparable to such other REITs. In addition, FFO does not represent
amounts available for management's discretionary use for needed capital
replacement or expansion, debt service obligations or other commitments.

(2) The Company computed the ratios of earnings to fixed charges and preferred
stock dividends by dividing earnings by fixed charges and preferred stock
dividends. For this purpose, earnings consist of earnings before extraordinary
items and fixed charges. Fixed charges consist of interest expense, amortization
of deferred financing costs, capitalized interest and that portion of rental
expense representative of the interest factor in leases.


                                       123
<PAGE>

                         CAUTIONARY STATEMENT CONCERNING
                           FORWARD-LOOKING STATEMENTS

      Certain matters discussed in this Proxy Statement are forward-looking
statements that involve risks and uncertainties that could cause the Company's
actual results to differ materially from the expectations described in such
statements. These risks and uncertainties include the factors set forth in the
Company's Quarterly Report on Form 10- Q for the quarter ended June 30, 1999,
which is incorporated herein by reference. Forward-looking statements include
the information set forth under "Certain Financial Projections of the Company"
and "Estimated Proceeds Per Share in Liquidation". Such information has been
included in this Proxy Statement for the limited purpose of giving the
Stockholders access to financial projections that were furnished to the Board of
Directors, the Special Committee and their financial advisors.

                  CERTAIN FINANCIAL PROJECTIONS OF THE COMPANY

      The information set forth under "Certain Financial Projections of the
Company" was based on assumptions concerning the Company's business prospects in
the years 1999 through 2001. The information also was based on other revenue and
operating assumptions. Information of this type is based on estimates and
assumptions that are inherently subject to significant economic and competitive
uncertainties and contingencies, all of which are difficult to predict and many
of which are beyond the Company's control. Accordingly, there can be no
assurance that the projected results would be realized or that actual results
would not be significantly higher or lower than those set forth under "Certain
Financial Projections of the Company."

      In addition, the projections for the years ending December 31, 1999
through December 31, 2001 were not prepared with a view to public disclosure or
compliance with the published guidelines of the Commission or the guidelines
established by the American Institute of Certified Public Accountants regarding
projections and forecasts and are included in this Proxy Statement only because
such information was made available to the Special Committee, the Board of
Directors, Lazard, Lehman and Prudential Securities.

      The Company does not as a matter of course publicly disclose internal
budgets, plans, estimates, forecasts or projections as to future revenues,
earnings or other financial information. However, in order to aid the evaluation
of the Company by the Special Committee, the Board of Directors, Lazard, Lehman
and Prudential Securities, the Company in November 1998 and February 1999
furnished each of those entities with certain projections (the "November 1998
Projections" and the "February 1999 Projections," respectively, and collectively
the "Projections") prepared by the Company's management. The February 1999
Projections updated the November 1998 Projections.

      The following summary of the Projections is included in this Proxy
Statement solely because the Projections were made available to such parties.
The Projections do not reflect any of the effects of the Merger or other changes
that may in the future be deemed appropriate concerning the Company and its
assets, business, operations, properties,


                                       124
<PAGE>

policies, corporate structure, capitalization and management in light of the
circumstances then existing. Except to the extent the February 1999 Projections
update the November 1998 Projections, the Company has not updated the
Projections to reflect changes that have occurred since their preparation.


      Neither the Company's independent auditors, nor any other independent
accountants, have compiled, examined or performed any procedures with respect to
the prospective financial information contained in the Projections, nor have
they expressed any opinion or given any form of assurance on such information or
its achievability.


      While presented with numerical specificity, the Projections necessarily
were based on numerous assumptions, the material ones of which are set forth
below and many of which are beyond the control of the Company and may prove not
to have been, or may no longer be, accurate. However, the Company believes that
as of the date they were prepared, such assumptions were reasonable given the
information known by management as of such date. This information does not
reflect revised prospects for the Company's business, changes in general
business and economic conditions, or any other transaction or event that has
occurred or that may occur and that was not anticipated at the time such
information was prepared. Accordingly, such information is not necessarily
indicative of current values or future performance, which may be significantly
more favorable or less favorable than as set forth below, and should not be
regarded as a representation that they will be achieved.


      No party by or to whom the Projections were provided can give any
assurances as to the accuracy of any such Projections or their underlying
assumptions. The Projections are not guarantees of performance. They involve
risks, uncertainties and assumptions. The future results and Stockholder value
of the Company may differ materially from those expressed in the Projections.
Many of the factors that will determine these results and values are beyond the
Company's ability to control or predict. Stockholders are cautioned not to place
undue reliance on the Projections. There can be no assurance that the
Projections will be realized or that the Company's future financial results will
not materially vary from the Projections. The Company does not intend to update
or revise the Projections except as required by law.

      The information set forth below should be read together with the
information contained in the Company's Annual Report on Form 10-K/A for the year
ended December 31, 1998, the Company's Quarterly Report on Form 10-Q for the
quarter ended June 30, 1999 and the other information included or incorporated
by reference in this Proxy Statement.


      Subject to the qualifications and limitations stated above, the
information set forth below generally relies upon the following material
assumptions and bases for projections:


                                       125
<PAGE>

I.    November 1998 Projections

      Major Assumptions:

      o     Projected net operating income for 1999 on the individual properties
            was based on 1999 forecasts done in conjunction with the then
            current 1998 projections.

      o     In years 2000 and 2001, the individual property revenues were
            increased by 3% annually and the expenses by 2% annually.

      o     The November 1998 Projections assumed the acquisition of three
            properties and the disposition of four properties during the three
            year time frame.

      o     The November 1998 Projections assumed the completion of two
            development projects underway.

      o     The Company's debt structure was anticipated to remain relatively
            unchanged.

      o     No assumption was made for any additional equity capital.

      o     Corporate costs and general and administrative expenses for 1999
            were based on preliminary budgets and were increased 2% annually in
            2000 and 2001.

II.   February 1999 Projections

      Major Assumptions:

      o     Projected net operating income for 1999 on the individual properties
            was based on final 1999 budgets.

      o     Property revenues were increased 3% annually and expenses 2%
            annually in years 2000 and 2001.

      o     The February 1999 Projections assumed the acquisition of the same
            three properties, but at higher acquisition prices.

      o     Dispositions were increased from four properties to five properties
            plus one land parcel.

      o     The February 1999 Projections reflected the completion of three
            development projects, two currently in progress and one additional.


                                       126
<PAGE>

      o     Debt levels remain relatively unchanged.

      o     It was assumed that the Company would raise $50 million in perpetual
            preferred stock and use $25 million for a joint venture investment
            and the remaining proceeds to buy back the Company's common stock at
            an average price of $10 per share.

      o     The February 1999 Projections assumed the joint venture investment
            would represent a 20% equity investment that would generate cash on
            cash returns of 13.7% in 2000 and 15.4% in 2001.

      o     Corporate costs and general and administrative expenses for 1999
            were based on final budgets and were increased 2% annually in 2000
            and 2001.


                                       127
<PAGE>

                            November 1998 Projections
    (Dollars in thousands, except shares outstanding and per share amounts)

<TABLE>
<CAPTION>
                                              Actual                        Projections
                                           for the year                 for the year ended
                                              ended      ------------------------------------------------
                                               1997         1998         1999         2000        2001
                                            ---------    ---------    ---------    ---------    ---------

<S>                                         <C>          <C>          <C>          <C>          <C>
Portfolio net operating income              $  62,608    $ 107,022    $ 115,972    $ 120,180    $ 124,529
Dispositions net operating income                  --           --        3,358          540           --
1999 Acquisitions net operating income             --           --          256        3,198        3,304
2000 Acquisitions net operating income             --           --           --          996        2,063
                                            ---------    ---------    ---------    ---------    ---------
Subtotal Multifamily net operating income      62,608      107,022      119,586      124,914      129,896
                                            ---------    ---------    ---------    ---------    ---------

Retail net operating income                     4,777          (67)          --           --           --
Development net operating income                   --           --          475        3,553        5,095
                                            ---------    ---------    ---------    ---------    ---------
Total net operating income                     67,385      106,955      120,061      128,467      134,991

Ancillary income                                   --           --          472          750        1,000
Property management fees and third
party reimbursements                            3,178        3,668        3,380        3,481        3,551
Mortgage-backed security interest                 777          576          432          432          432
income
Interest income                                 1,002        1,941        1,955        1,955        1,955
Mortgage loan interest income                     324          332          313          313          313
Interest expense - mortgages                  (24,133)     (33,633)     (34,822)     (34,822)     (34,822)
Interest expense - Credit Facility                 --       (6,568)     (11,591)     (12,600)     (12,600)
Interest expense - Construction loan               --         (476)        (434)          --           --
Capitalized interest                               --        1,737        2,008          947          288
Incremental interest expense -                     --           --           --
acquisitions                                     (343)        (686)
Property management fees                         (773)          --           --           --           --
General and administrative expenses            (1,615)      (1,348)      (1,854)      (1,891)      (1,929)
Property management costs                      (4,911)      (7,751)      (6,431)      (6,560)      (6,691)
Corporate costs                                (3,515)      (4,789)      (3,857)      (3,934)      (4,013)
                                            ---------    ---------    ---------    ---------    ---------
Funds from Operations (FFO)(1)              $  37,719    $  60,644    $  69,632    $  76,195    $  81,789
                                            =========    =========    =========    =========    =========
</TABLE>


                                       128
<PAGE>

                            November 1998 Projections
     (Dollars in thousands, except shares outstanding and per share amounts)

<TABLE>
<CAPTION>
                             Actual                    Projections
                           for the year            for the year ended
                             ended     ------------------------------------------------
                              1997         1998        1999        2000        2001
                           ---------   -----------  ----------   ---------  ----------
<S>                         <C>          <C>          <C>        <C>         <C>
FFO per share (diluted)        $1.092       $1.182       $1.337     $1.463      $1.571
FFO growth                          -        8.28%       13.14%      9.41%       7.36%
EBITDA(2)                   $  61,852    $  99,583    $ 114,471  $ 123,004   $ 129,610
                            =========    =========    =========  =========   =========

EBITDA per share               $1.790       $1.941       $2.199     $2.363      $2.489
                               ======       ======       ======     ======      ======
</TABLE>

(1)   See "Selected Financial Data of the Company" for a definition of FFO.

(2)   Represents earnings before interest expense, income tax expense,
      depreciation expense and amortization expense.


                                       129
<PAGE>

                             February 1999 Projections
                 (Dollars in thousands, except per share amounts)

<TABLE>
<CAPTION>
                                                       Budget         Projections
                                                    for the year   for the year ended
                                                       ended
                                                    -----------  -----------------------
                                                       1999         2000         2001
                                                       ----         ----         ----
                                                    ------------------------------------

<S>                                                 <C>          <C>           <C>
Real estate net operating income                    $ 121,573    $ 128,299     $ 133,281

Joint Venture earnings before depreciation                 --        2,141         3,846
Property Management fees and third party
reimbursements                                          3,247        3,344         3,445
MBS and notes receivable interest income                2,988        2,373         2,265
Interest expense                                      (44,942)     (44,926)      (46,537)
Corporate and general and administrative expenses      (5,528)      (5,639)       (5,751)
Property management costs                              (7,982)      (8,142)       (8,304)
Perpetual preferred interest expense                   (1,583)      (4,750)       (4,750)
                                                    ---------    ---------     ---------
Funds From Operations (FFO)                         $  67,773    $  72,700     $  77,495
                                                    =========    =========     =========
FFO per share (diluted)                             $   1.307    $   1.461     $   1.558
                                                    =========    =========     =========
FFO growth                                                 --        11.81%         6.59%
                                                    =========    =========     =========
EBITDA                                              $ 112,715    $ 117,627     $ 124,031
                                                    =========    =========     =========
EBITDA per share (diluted)                          $   2.173    $   2.364     $   2.493
                                                    =========    =========     =========
</TABLE>


                                       130
<PAGE>

                   ESTIMATED PROCEEDS PER SHARE IN LIQUIDATION


      In accordance with the Company's Certificate of Incorporation, the Company
submitted the Liquidation Plan to the Stockholders for approval. The Board of
Directors recommended against adoption of the Liquidation Plan, and at a special
meeting of stockholders held on July 21, 1999, the Stockholders voted against
adoption of the Liquidation Plan.


      The Certificate of Incorporation required the Board of Directors to
estimate the per share amount that would be available for distribution to
Stockholders if the Liquidation Plan were adopted. A preliminary estimate of
such amount was prepared by management and furnished to the Board of Directors
in November 1998 (the "November 1998 Estimate"). A revised estimate, that gave
effect to certain indebtedness that was inadvertently omitted from the November
1998 Estimate, was prepared and furnished to the Board and the Special Committee
in December 1998 as a Pro Forma Condensed Consolidated Statement of Net Assets
in Liquidation (the "December 1998 Pro Forma Liquidation Statement").

      A revised estimate, in the form of a Schedule of Estimated Amounts
Available for Distribution (the "February 1999 Estimated Proceeds Schedule") was
prepared in response to comments from the staff of the Commission in February
1999. The February 1999 Estimated Proceeds Schedule assumed an effective date of
December 31, 1998. The February 1999 Estimated Proceeds Schedule was furnished
to Lazard, Lehman and Prudential Securities.

      The December 1998 Pro Forma Liquidation Statement differs in format (as a
result of the comments from the staff of the Commission) from the estimated net
proceeds upon liquidation set forth in the proxy statement related to the
Liquidation Plan which was mailed to Stockholders in June 1999 (the "June 1999
Liquidation Proxy"). The estimates set forth in the June 1999 Liquidation Proxy
also reflect (i) changes in interest rates following the preparation of the
December 1998 Pro Forma Liquidation Statement and the February 1999 Estimated
Proceeds Schedule and (ii) the obligation of the Company to pay Break-Up
Expenses in the event of termination of the Merger Agreement as a result of
adoption of the Liquidation Plan. The estimates set forth in the June 1999
Liquidation Proxy were formulated after April 13, 1999 and were not considered
by the Board of Directors, the Special Committee or their financial advisors in
determining whether to recommend approval and adoption of the Merger Proposal.

      The December 1998 Pro Forma Liquidation Statement is presented in this
Proxy Statement solely because the Board of Directors and the Special Committee
considered the estimates set forth therein in determining whether to approve and
adopt the Merger Proposal. The February 1999 Estimated Proceeds Schedule is
presented in the Proxy Statement solely because Lazard, Lehman and Prudential
Securities considered the estimates set forth therein in furnishing their
respective fairness opinions. There can be no assurance that the estimated
proceeds per share would be realized if the Company


                                       131
<PAGE>

were liquidated. The Company believes that there is a likelihood that certain
risks related to liquidation would result in holders of Common Stock realizing
less than the amount per share estimated below. These risks include without
limitation the risk that a substantial number of holders of OP Units would elect
to receive a distribution in kind of their contributed partnership interests and
that, as a result, the Company would retain an unsaleable minority interest in
certain property-owning partnerships.

      The valuation of assets and liabilities necessarily requires estimates and
assumptions by management (see "-- Significant Assumptions" below), or in the
case of real estate assets, independent appraisals, and there would be
substantial uncertainties in carrying out any liquidation plan. The actual value
of any liquidating distributions would depend upon a variety of factors
including, but not limited to, the actual proceeds from the sale of any of the
Company's assets, the ultimate settlement amounts of the Company's liabilities
and obligations, actual costs incurred in connection with carrying out the
liquidation, including costs of liquidation and establishing reserves, and the
actual timing of the distributions.

      The December 1998 Pro Forma Liquidation Statement, the February 1999
Estimated Proceeds Schedule and their respective related notes should be read in
conjunction with the Company's historical consolidated financial statements and
notes thereto. See "Financial Statements."

      The values and liabilities ultimately realized in any liquidation could
differ from the amounts shown below and the difference could be material. No
assurance can be given that the amount that would be received in liquidation
would equal the estimated amount available for distribution per share presented
below.


Significant Assumptions. The December 1998 Pro Forma Liquidation Statement and
the February 1999 Estimated Proceeds Schedule were prepared using balances as of
September 30, 1998 and December 31, 1998, respectively, and were based, in part,
on certain assumptions, including without limitation, the following:


      o     real estate values were based on independent appraisals with an
            effective date of value as of October 15, 1998;

      o     the acquisition and related indebtedness of the apartment complex
            known as Granite Run, which in fact closed in January 1999, had been
            consummated on September 30, 1998, in the case of the December 1998
            Pro Forma Liquidation Statement, and December 31, 1998, in the case
            of the February 1999 Estimated Proceeds Schedule;

      o     that no holder of OP Units would elect to receive a distribution in
            kind;

      o     all mortgage notes payable would be paid off at time of sale,
            resulting in contractual prepayment penalties to be incurred;


                                       132
<PAGE>

      o     that no payments would be made to BCLP under the Business
            Contribution Agreement;

      o     that all holders of Preferred Stock would vote against the
            Liquidation Plan and thereby be entitled to a liquidation preference
            of $28.75 per share; and

      o     that the Company would maintain its REIT status during the
            liquidation period, resulting in the Company incurring no material
            federal or state income tax expenses.


                                       133
<PAGE>

                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES
            DECEMBER 1998 PRO FORMA CONDENSED CONSOLIDATED STATEMENT
                          OF NET ASSETS IN LIQUIDATION

                               September 30, 1998

                                   (Unaudited)

                                   ===========

                                     ASSETS

<TABLE>
<CAPTION>
                                                          Historical          Pro Forma           Pro Forma
                                                          Balances(1)        Adjustments          Balances
                                                        --------------     -------------       --------------
<S>                                                     <C>                <C>                 <C>
Real estate properties                                  $  937,695,844      $274,107,656  A    $1,211,803,500
Mortgage loans                                               2,362,991           514,884  B         2,877,875
Mortgage-backed securities                                   5,419,432           372,288  B         5,791,720
Cash and cash equivalents                                   17,855,756                 -           17,855,756
Accounts receivable                                          1,747,139                 -            1,747,139
Note receivable                                              7,500,000                 -            7,500,000
Workforce and other intangible assets                       12,707,078       (12,707,078) C                --
Other assets                                                29,313,605        (8,643,890) D        20,699,715
                                                        --------------     -------------       --------------
         Total assets                                   $1,014,601,845      $253,643,860       $1,268,245,705
                                                        ==============     =============       ==============

                      LIABILITIES AND SHAREHOLDERS' EQUITY

Lines of credit and mortgage notes payable              $  560,464,463      $ 70,377,983  E      $630,842,446
Accounts payable and other liabilities                      34,067,039        18,820,000  F        52,887,039
                                                        --------------     -------------       --------------
Liabilities                                                594,531,502        89,197,983          683,729,485
Preferred stock                                             68,425,000        10,263,750  G        78,688,750
                                                        --------------     -------------       --------------
Liabilities and preferred stock                            662,956,502        99,461,733          762,418,235
Minority interest                                           84,837,938        20,775,091  H       105,613,029
                                                        --------------     -------------       --------------
         Total liabilities                                 747,794,440       120,236,824          868,031,264
                                                        --------------     -------------       --------------
Common shareholders' equity                                266,807,405      (266,807,405) I                --
                                                        --------------     -------------       --------------
Total liabilities and shareholders' equity              $1,014,601,845     $(146,570,581)        $868,031,264
                                                        ==============     =============       ==============
Net assets in liquidation                                                                        $400,214,441
                                                                                               ==============
Number of common shares outstanding                                                                36,711,488
                                                                                               ==============
Net assets in liquidation per common share                                                             $10.90
                                                                                               ==============
</TABLE>

      (1) Certain historical balances have been reclassified to conform with the
      liquidation basis of accounting presentation.


                                       134
<PAGE>

                 Berkshire Realty Company, Inc. and Subsidiaries
   Notes to December 1998 Unaudited Pro Forma Condensed Consolidated Statement
                          Of Net Assets in Liquidation

                               September 30, 1998

A.    Represents adjustments to record real estate properties at their estimated
      net realizable value based on independent appraisals adjusted as follows:

            Aggregate appraised value (prepared on an as
            completed basis)                                     $1,278,650,000

            Less:

            Estimated costs to complete development and
            rehabilitation projects                                 (28,487,000)

            Estimated property disposition costs (3% of
            appraised value)                                        (38,359,500)
                                                                 --------------

            Net realizable value                                 $1,211,803,500
                                                                 ==============

B.    Represents adjustments to record mortgage loans and mortgage-backed
      securities at their estimated net realizable value.

C.    Represents adjustments to record workforce and other intangible assets at
      their estimated net realizable value. Management has ascribed no net
      realizable value to such assets.

D.    Represents adjustments to record other assets, which consists primarily of
      escrows and deposits, at estimated net realizable value and to write-off
      those assets, primarily deferred financing costs, for which management has
      ascribed no realizable value.

E.    Represents adjustments to record line of credit and mortgage notes payable
      at their estimated settlement amounts as follows:

            Historical book balance                                 $560,464,463

            Pro forma borrowing to acquire Granite Run                25,500,000

            Estimated amount of contractual prepayment penalties
            associated with the assumed payoff all notes payable      44,877,983
                                                                    ------------

            Estimated settlement amount                             $630,842,446
                                                                    ============

F.    Represents adjustments to record an accrual for estimated costs of
      liquidation which include severance payments to employees ($11,200,000)
      and other liabilities ($7,620,000).

G.    Represents adjustment to reflect liquidation preference of Preferred Stock
      of $28.75 per share.

H.    Represents adjustment to reflect minority investors' interest in the
      Operating Partnership at net realizable value of $10.90 per OP Unit.

I.    Represents adjustment to shareholders' equity for the pro forma effect of
      the adoption of the Plan.


                                       135
<PAGE>

                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES
                    FEBRUARY 1999 ESTIMATED PROCEEDS SCHEDULE

                                December 31, 1998
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                               Estimated
                                                                           Liquidation Value
                                                                           -----------------
<S>                                                                        <C>
Real estate properties                                                     $   1,224,969,500  A
Mortgage loan                                                                      2,856,635  B
Mortgage-backed securities                                                         5,271,039  C
Cash and cash equivalents                                                         20,192,029
Accounts receivable                                                                1,790,423
Note receivable                                                                    7,500,000
Other assets                                                                      19,175,680  D
                                                                           -----------------
     Total assets                                                          $   1,281,755,306
                                                                           =================

Lines of credit and mortgage notes payable                                 $     638,366,946  E
Accounts payable and other liabilities                                            52,936,564  F
Preferred stock                                                                   78,688,750  G
Minority interest                                                                106,634,799  H
                                                                           -----------------
     Total liabilities, preferred stock and minority interest              $     876,627,059
                                                                           =================
Estimated amount available for distribution                                $     405,128,247
                                                                           =================
Number of common shares outstanding                                               36,713,400
                                                                           =================
Estimated amount available for distribution per common share               $           11.03
                                                                           =================
</TABLE>


                                       136
<PAGE>

                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES
               NOTES TO FEBRUARY 1999 ESTIMATED PROCEEDS SCHEDULE

                                December 31, 1998
                                   (Unaudited)

A.    Reflects real estate properties at their estimated net realizable value
      based on independent appraisals adjusted as follows:

            Aggregate appraised value (prepared on an as
            completed basis)                                     $1,278,550,000

            Less:

            Estimated costs to complete development and
            rehabilitation projects                                 (15,224,000)

            Estimated property disposition costs (3% of
            appraised value)                                        (38,356,500)
                                                                 --------------

            Net estimated value                                  $1,224,969,500
                                                                 ==============

      Property disposition costs are estimated to be $38,356,500, which is 3% of
      the aggregate appraised value (50% of these costs are expected to consist
      of brokerage commissions and 50% of these costs are expected to consist of
      legal and closing costs).

B.    Reflects mortgage loan at the actual outstanding principal balance before
      giving effect to purchase discount.

C.    Reflects mortgaged-backed securities at their estimated net realizable
      values as per valuation report from the custodian.

D.    Reflects other assets, which consist primarily of escrows, deposits and
      prepaid expenses at estimated net realizable value. The assets for which
      management has ascribed no realizable value, primarily deferred financing
      costs, have been written off.

E.    Reflects line of credit and mortgage notes payable at their estimated
      settlement amounts as follows:

            Outstanding principal balance at December 31, 1998      $572,699,318

            Pro forma borrowing to acquire Granite Run                25,500,000

            Estimated amount of contractual prepayment penalties
            associated with the assumed payoff all notes payable      40,167,628
                                                                    ------------

         Estimated settlement amount                                $638,366,946
                                                                    ============

F.    Reflects accounts payable and other accrued liabilities at December 31,
      1998 as well as accruals for estimated costs of liquidation, which include
      severance payments to employees ($11,700,000) and other liabilities
      ($7,708,000).

G.    Reflects liquidation preference of Preferred Stock of $28.75 per share.

H.    Reflects minority investors' interest in the Operating Partnership at the
      estimated amount available for distribution of $11.03 per OP Unit.


                                       137
<PAGE>

      Appraisals. In connection with preparing the December 1998 Pro Forma
Liquidation Statement and the February 1999 Estimated Proceeds Schedule, the
Company obtained appraisals (the "Appraisals") of each of its properties from
Cushman & Wakefield, Inc. or one of its various subsidiaries (collectively,
"Cushman & Wakefield"). Cushman & Wakefield stated that, subject to the
limitations, assumptions and qualifications contained in the Appraisals and
based on representations made by the Company, the market value estimates in the
Appraisals were effective as of October 15, 1998. The Company selected Cushman &
Wakefield to prepare the Appraisals because of its reputation and experience in
connection with real estate assets. The Valuation Advisory Services Group of
Cushman & Wakefield, Inc. and its subsidiaries is one of the largest real estate
valuation and consulting networks in the United States. According to Cushman &
Wakefield, the Valuation and Advisory Group of Cushman & Wakefield, Inc. and its
subsidiaries operates out of 22 branch offices that are staffed by approximately
157 professionals, approximately 75 of whom hold the MAI designation. Cushman &
Wakefield serves institutional and corporate clients including banking and
financial institutions, investment banks, real estate investors, attorneys and
government agencies. The Company did not consider retaining other appraisal
companies. Cushman & Wakefield was selected on the basis of its national
presence, ability to meet tight reporting deadlines and its previous experience
appraising assets within the Company's portfolio. Other than the engagement
relating to the Appraisals, neither the Company nor any of its affiliates had
any material relationship with Cushman & Wakefield during the two-year period
ended May 1, 1999. Cushman & Wakefield was retained by the Company prior to that
period to prepare appraisal reports on certain of the Company's assets in the
ordinary course of the Company's business.

      In preparing the Appraisals, Cushman & Wakefield collected from the
Company information regarding the operating history of the properties, conducted
site inspections of the properties, consulted with local brokers, buyers and
sellers of multi-family projects, reviewed economic and demographic trends for
each market and interviewed and relied on representations of certain
representatives of the Company.


      As described in the Summary Appraisal attached hereto as Appendix I,
Cushman & Wakefield has determined that the Company's holdings consist of Class
A and Class B apartment complexes. Class A apartment complexes are generally
recently constructed buildings situated on large sites with well-landscaped
grounds. These complexes have amenities which are typical of modern apartments,
including, for example, washer and dryer hookups, swimming pools, clubhouses
with recreation areas and kitchens equipped with microwave ovens and
dishwashers. Apartment complexes may also be considered Class A (even if they
lack modern amenities) if those complexes have special features, such as their
excellent location or construction type. For example, a high-rise property
located within a very desirable residential neighborhood may achieve higher rent
levels than newer garden apartment properties which are located in less
desirable residential neighborhoods. Class B apartment complexes lack one or
several of the amenities described above for Class A apartment complexes and
typically consist of older buildings which have entered the period of their
economic life where capital repairs and unit replacements are required.



                                       138
<PAGE>

      Cushman & Wakefield's conclusions are based upon conditions that they
observed at the properties during their inspections and assumptions,
qualifications and limitations deemed reasonable at the time concerning, among
other things, legal title, the absence of physical defects or hazardous
materials, future occupancy, income and competition with respect to each
property. The Company imposed no conditions or limitations on the scope of
Cushman & Wakefield's investigation or the methods and procedures to be followed
in preparing the Appraisals.

      The Appraisals reflect Cushman & Wakefield's valuation of the real estate
assets of the Company as of the date stated in each Appraisal, in the context of
the information available on that date. Events occurring subsequent to that date
could affect the properties or assumptions used in preparing the Appraisals.
Because of the subjectivity inherent in the appraisal process, the estimated
appraised value for the properties shown in the Appraisals may differ
significantly from that which would be realized if the Liquidation Plan were
approved and the assets were sold. The Company paid Cushman & Wakefield $420,000
to prepare the Appraisals.

      The Appraisals will be made available for inspection and copying during
regular business hours at the Company's principal executive offices by any
Stockholder or a Stockholder's representative who has been so designated in
writing.


                                       139
<PAGE>

                     COMMON STOCK MARKET PRICE INFORMATION;
                              DIVIDEND INFORMATION


      The Common Stock is traded on the NYSE under the symbol "BRI." The
following table shows the per share high and low sales prices of the Common
Stock as reported by the NYSE. March 3, 1999 was the last full trading day prior
to the day the Parent publicly disclosed its initial proposal to effectuate the
Merger at a price of $11.05 per share. The following table also shows, for the
periods indicated, the dividends declared per share of Common Stock. The closing
price on the NYSE of the Common Stock on August 13, 1999 (the most recent
practicable date prior to the printing of this Proxy Statement) was $11.81.
Holders of Common Stock are encouraged to obtain current market quotations for
the Common Stock.


<TABLE>
<CAPTION>
                                                      Market Price of Common Stock
                                               -----------------------------------------      Dividends Paid Per
                                                      High                   Low                     Share
                                               -----------------   ---------------------    -----------------------
<S>                                                 <C>                      <C>                     <C>
1997
      First Quarter..........................       $11.75                   $10.00                  $.2250
      Second Quarter.........................        11.25                    10.63                   .2250
      Third Quarter..........................        12.38                    11.63                   .2325
      Fourth Quarter.........................        12.31                    10.88                   .2325
                                                                                                     ------
                                                                                                     $.9150
                                                                                                     ======
1998
      First Quarter..........................       $12.38                    11.44                  $.2325
      Second Quarter.........................        12.31                    11.00                   .2425
      Third Quarter..........................        11.94                     9.06                   .2425
      Fourth Quarter.........................        10.44                     8.69                   .2425
                                                                                                     ------
                                                                                                     $.9600
                                                                                                     ======
1999
      First Quarter..........................       $11.50                    $9.25                  $.2425
      First Quarter (through March 3,
           1999).............................        $9.81                    $9.25                      --
      First Quarter (from March 3,
      1999 through March 31, 1999)...........       $11.50                    $9.69                      --
      Second Quarter ........................       $11.69                   $11.06                  $.2500
         Third Quarter through August 11,
           1999 .............................       $11.81                   $11.69                      --
</TABLE>


      The high and low sale price of the Common Stock on April 13, 1999, the
last full trading day prior to the announcement of the signing of the Merger
Agreement was $11.25.

      On November 4, 1997, the Company consummated an underwritten public
offering of 10,000,000 shares of its Common Stock at a price of $11.00 per share
and received proceeds after underwriting discounts and commissions of
approximately $103,000,000.


                                       140
<PAGE>


      During the 60-day period preceding the date of this Proxy Statement, the
Company issued 605,609 shares of Common Stock as a result of conversions of OP
Units.

      The Company's practice is to review and declare dividends on a quarterly
basis, and to establish a dividend rate that is supportable by funds from
operations, after considering capital expenditures necessary for the maintenance
of the multifamily properties. On May 13, 1999, the Board approved a dividend of
$.25 per share payable on August 15, 1999 to the Stockholders of record on
August 1, 1999. The Company intends to make any other dividend payments
permitted by the Merger Agreement. See "Questions and Answers About the Merger
- -- What will happen to my Common Stock dividends?"

      As of the Record Date, there were approximately 26,000 registered holders
of Common Stock and 11 registered holders of Preferred Stock.

      As of the Record Date, there were 2,737,000 shares of Preferred Stock
outstanding. Holders of shares of Preferred Stock are entitled to receive, if
declared by the Board of Directors, preferential cumulative quarterly cash
dividends, at the greater of the rate of 9% per annum or the dividend payable on
shares of Common Stock. See "Questions and Answers About the Merger -- What will
happen to my Preferred Stock dividends?" Each share of Preferred Stock is
convertible, at the option of the holder, into 2.0756 shares of Common Stock,
based on a conversion price of $12.04 per share of Common Stock, subject to
certain adjustments.


      The terms of the Preferred Stock provide that the Preferred Stock will
rank prior to any other series of preferred stock, prior to the Common Stock and
prior to any other class or series of capital stock of the Company with respect
to the payment of dividends, the right to redemption and the distribution
preference in the event of a change in ownership or the liquidation, dissolution
or winding up of the Company.

      If the Merger is not consummated, the declaration of future dividends, if
any, will necessarily be dependent upon business conditions, the earnings and
financial position of the Company and the Company's plans with respect to
operating and capital expenditures and such other matters as the Board of
Directors deems relevant. See "Questions and Answers About the Merger -- What
will happen to my Common Stock dividends?" and "-- What will happen to my
Preferred Stock dividends?"

                     CERTAIN RELATIONSHIPS AND TRANSACTIONS

      Pursuant to the Krupp Voting Agreement, Mr. Krupp has agreed to, and to
cause his affiliates (including BCLP) to, vote the Common Stock, which they own
(including any shares of Common Stock issued after the date the Krupp Voting
Agreement was executed) for approval and adoption of the Merger Proposal and the
approval of the transactions contemplated thereby. In addition, the Krupp Voting
Agreement provides that Mr. Krupp will, and will cause his affiliates to, vote
the OP Units that they own for approval and


                                       141
<PAGE>

adoption of the Partnership Merger Agreement and the approval of the
transactions contemplated thereby.

      On February 17, 1997, a special committee of the Board of Directors
consisting of disinterested directors approved the acquisition of the workforce
and other assets of an affiliate of Mr. Krupp which provided multi-family
property management services to the Company (the "Property Manager"). The
Property Manager was contributed to the Operating Partnership on February 28,
1997 in exchange for 1.7 million OP Units with a value of approximately $17.6
million as of the contribution date.

      The Company receives management fees and reimbursements associated with
third-party management contracts which are primarily with partnerships
affiliated with Mr. Krupp. The Company received management fees and
reimbursements of approximately $3,238,000 related to affiliated third-party
management contracts for the year ended December 31, 1998.


      The Company has an agreement with BCLP whereby each party will provide
certain administrative services for the other party. Pursuant to this agreement,
BCLP provides services related to legal services and investor records support,
and the Company provides human resources services, insurance and real estate tax
support. On a net basis, the Company paid BCLP aggregate fees and reimbursements
pursuant to this agreement of $1,324,263 in 1997 and $1,302,462 in 1998 and
$635,475 in 1999 through June 30, 1999.


                            MANAGEMENT OF THE COMPANY


      The Directors and executive officers of the Company as of the Record
Date were as follows:


                                                                Date Initially
      Name and Age                 Offices Held                    Elected
      ------------                 ------------                    -------


Douglas Krupp (53)        Chairman of the Board and         February 8, 1996
                          Director


David Marshall (51)       President, Chief Executive        March 1, 1996
                          Officer and Director

J. Paul Finnegan (74)     Director                          October 17, 1990

Charles N. Goldberg (57)  Director                          October 17, 1990

E. Robert Roskind (54)    Director                          October 17, 1990

David M. deWilde (58)     Director                          March 8, 1993

Terrance R. Ahern (43)    Director                          October 9, 1997


                                       142
<PAGE>

Paul D. Kazilionis (41)   Director                          October 9, 1997

Arthur P. Solomon (59)    Director                          October 9, 1997

Ridge Frew (50)           Executive Vice President and      February 28, 1997
                          Chief Operating Officer

Marianne Pritchard (49)   Executive Vice President and      August 15, 1991
                          Chief Financial Officer


David Olney (39)          Executive Vice President and      March 1, 1996
                          Chief Investment Officer


Dennis Suarez (45)        Senior Vice President             March 1, 1996

Kenneth J. Richard (43)   Senior Vice President and Chief   May 13, 1997
                          Accounting Officer


James Jackson (65)        Vice President                    February 28, 1997
                          Senior Vice President, General    May 7, 1991


Scott D. Spelfogel (38)   Counsel and Secretary

      Douglas Krupp co-founded and serves as Co-Chairman and Chief Executive
Officer of The Berkshire Group, an integrated real estate financial services
firm engaged in real estate acquisition, investment sponsorship, mortgage
banking, venture capital investing and financial management. Mr. Krupp has held
the position of Co-Chairman since The Berkshire Group was established as The
Krupp Companies in 1969 and he has served as the Chief Executive Officer since
1992. Mr. Krupp is a Trustee of Krupp Government Income Trust and Krupp
Government Income Trust II, and a member of the Board of Trustees at Brigham &
Women's Hospital. He is a graduate of Bryant College where he received an
honorary Doctor of Science in Business Administration in 1989 and was elected
trustee in 1990.

      David Marshall was elected President of the Company on March 5, 1996 and
Chief Executive Officer on February 28, 1997. He was President of Berkshire
Realty Affiliates, the former advisor to the Company and a member of The
Berkshire Group from January 1995 until March 1996. Before joining The Berkshire
Group in July, 1986, Mr. Marshall was President of Resource Savings Association.
Prior to that, Mr. Marshall served as a Vice President of Citicorp Real Estate,
Inc. He holds a B.S. degree from Michigan State University and a M.B.A. degree
from the University of Michigan.

      J. Paul Finnegan retired as a partner of Coopers & Lybrand, LLP in 1987.
Since then, he has been engaged in business as a consultant, a director and
arbitrator. Mr. Finnegan holds a B.A. degree from Harvard College, a J.D. degree
from Boston College Law School and an A.S.A. degree from Bentley College. Mr.
Finnegan currently serves as a Trustee of Krupp Government Income Trust and as a
Trustee of Krupp Government


                                       143
<PAGE>

Income Trust II. He is also currently a Director at Scituate Federal Savings
Bank. Mr. Finnegan is a Certified Public Accountant and an attorney.

      Charles N. Goldberg is of counsel to the law firm of Broocks, Baker &
Lange, L.L.P. Prior to joining Broocks, Baker & Lange, L.L.P., Mr. Goldberg was
a partner in the law firm of Hirsch & Westheimer from March of 1996 to December
of 1997. Prior to Hirsch & Westheimer, he was the Managing Partner of Goldberg
Brown, Attorneys at Law from 1980 to March of 1996. He currently serves as a
Trustee of Krupp Government Income Trust and Krupp Government Income Trust II.
He received a B.B.A. degree and a J.D. degree from the University of Texas. He
is a member of the State Bar of Texas and is admitted to practice before the
U.S. Court of Appeals, Fifth Circuit and U.S. District Court, Southern District
of Texas.

      E. Robert Roskind is the Chairman and Co-Chief Executive Officer of
Lexington Corporate Properties, a self-administered REIT, the shares of which
are listed on the NYSE. Mr. Roskind has served in this capacity since October
1993. Mr. Roskind is also the Managing Partner of The LCP Group, a real estate
investment firm based in New York, the predecessor of which he co-founded in
1974. He currently serves as a trustee of Krupp Government Income Trust and
Krupp Government Income Trust II and Chairman of the Board of Trustees of
Lexington Corporate Properties. He holds a B.A. degree from the University of
Pennsylvania and a J.D. degree from Columbia Law School. He has been a member of
the New York Bar since 1970.

      David M. deWilde has been a Managing Partner of LAI Worldwide, an
executive search firm headquartered in New York City, since January 1998. Prior
to that he was Chief Executive Officer of Chartwell Partners International,
Inc., an executive search firm headquartered in San Francisco, which was founded
by Mr. deWilde in 1989. Previously, Mr. deWilde was Managing Director of Boyden
International, Inc. Mr. deWilde is currently on the Board of Directors of
Silicon Valley Bancshares. Mr. deWilde was Executive Vice President for Policy
and Planning of the Federal National Mortgage Association from 1981 until 1983.
His prior public service roles included President of the Government National
Mortgage Association, Deputy Commissioner of the Federal Housing Administration
and Deputy Assistant Secretary of the Department of Housing and Urban
Development. Mr. deWilde's private sector background includes investment banking
experience both as Managing Director of Lepercq de Neuflize & Co. from 1977
until 1981, and Lehman and legal experience. He holds an A.B. degree from
Dartmouth College, a L.L.B. degree from the University of Virginia and a M.S.
degree in Management from Stanford University.

      Terrance R. Ahern is a co-founder and principal of The Townsend Group, an
institutional real estate consulting firm formed in 1986 which represents
primarily tax-exempt clients such as public and private pension plans,
endowment, foundation and multi-manager investments. Mr. Ahern is a member of
the Board of Directors of the Pension Real Estate Association (PREA). He was
formerly a member of the Board of Governors of the National Association of Real
Estate Investment Trusts (NAREIT). Prior to founding The Townsend Group, Mr.
Ahern was a Vice President of a New York based


                                       144
<PAGE>

real estate investment firm and was engaged in the private practice of law. Mr.
Ahern received a B.A. and J.D. from Cleveland State University.

      Paul D. Kazilionis is a managing principal and a co-founder of Westbrook
Real Estate Partners, L.L.C. ("WREP"), an investment advisor to institutional
investors. Prior to co-founding WREP in March 1994, Mr. Kazilionis spent 12
years at Morgan Stanley ultimately serving as Managing Director of Morgan
Stanley Realty and President of the general partner of the Morgan Stanley Real
Estate Fund responsible for Morgan Stanley principal investing in real estate.
Mr. Kazilionis received a B.A. degree from Colby College in 1979 and a M.B.A.
degree from the Amos Tuck School of Business Administration in 1982.

      Arthur P. Solomon is a private real estate investor. From 1989 through
April 1999, he was a Managing Director of Lazard and head of the firm's Real
Estate Group. Previously, Mr. Solomon was a Managing Director and head of real
estate investment banking at Drexel Burnham Lambert from 1985 to 1989. Before
that, he was Chief Executive Officer of the predecessor of The Berkshire Group
from 1983 to 1985 and Executive Vice President and Chief Financial Officer of
the Federal National Mortgage Association from 1981 to 1983. Mr. Solomon also
was a tenured faculty member at Massachusetts Institute of Technology
specializing in urban economics, housing and finance, and at the same time
served as the Executive Director of the Harvard-MIT Joint Center for Urban
Studies. He served on the President's Task Force on Domestic and
Intergovernmental Affairs during the Johnson Administration. He holds a B.A.
from Brown University, an M.A. from Trinity College and a Ph.D. in Economics
from Harvard University.

      Ridge B. Frew is the Executive Vice President and Chief Operating Officer
for the Company and is responsible for the management of the Company's
multifamily property portfolio located primarily in the Mid-Atlantic and
Southeast regions of the United States, Florida and Texas. Prior to that, he was
a Divisional Vice President with Berkshire Property Management. Before joining
Berkshire Property Management in April, 1992, Mr. Frew was President and Chief
Executive Officer of McKinley Properties, responsible for the management and
disposition of over 14,000 residential units and five million square feet of
commercial space located in 16 states. Prior to that, he served as Vice
President of Olind Jenni Properties and Director of Property Management for
Nevada Savings and Loan. Mr. Frew received his B.A. degree from the University
of Nevada.

      Marianne Pritchard is the Executive Vice President and Chief Financial
Officer of the Company. Prior to joining the Company, she was Senior Vice
President and Chief Financial Officer of Berkshire Realty Affiliates, the
advisor and property manager for the Company and several affiliated real estate
investment and mortgage companies. Prior to that, she was Vice-President and
Controller of Liberty Real Estate Group, a subsidiary of Liberty Mutual
Insurance Company from July 1989 to August 1991. She received her B.B.A. degree
in Accounting from the University of Texas. She is a Certified Public
Accountant.


                                       145
<PAGE>

      David J. Olney is the Executive Vice President and Chief Investment
Officer with responsibility for all acquisitions, property sales, finance and
other asset management activities for the Company. Previously, he held a similar
position with The Berkshire Group and has held several positions within The
Berkshire Group since April, 1986. Mr. Olney received a B.S. degree specializing
in Finance from Bryant College and a M.B.A. degree from Babson College.

      Dennis Suarez has been Senior Vice President of Development since March 1,
1996. Prior to being elected to this position on March 1, 1996, he served in a
similar position with Berkshire Multifamily Development Corporation, a member of
The Berkshire Group, and was responsible for all development activities. Prior
to joining Berkshire Multifamily Development Corporation in January, 1994, he
was Vice President of Construction for Lane Management, Realty Construction
Corp. He earned Bachelors degrees in Architecture and Building Construction from
the University of Florida, and a B.A. degree in Interior Design from Southern
College.

      Kenneth J. Richard is the Senior Vice President of Finance and Accounting
and Chief Accounting Officer for the Company. Prior to his joining the Company
in 1997, he was Vice President and Treasurer for The Beacon Companies, a
developer, owner and manager of commercial properties, from 1994 to 1997. Prior
to joining The Beacon Companies, Mr. Richard was Vice President and Chief
Financial Officer of The Codman Company, Inc., a real estate brokerage and
management firm in Boston, from 1991 to 1994. Mr. Richard holds a B.S. degree in
Business Administration from Northeastern University. Mr. Richard is a Certified
Public Accountant.

      James Jackson has been the Vice President of Human Resources for the
Company since February 28, 1997. Prior to being elected to this position, he
held a similar position with The Berkshire Group since March, 1987. Prior to
that, he held the positions of Vice President of Human Resources for Helix
Technology and GSX Corporation. He received an A.B. degree from Brown
University, a M.S. degree from Union College, and a J.D. degree from Harvard Law
School. He is admitted to the bar in Illinois, Massachusetts and Florida.

      Scott D. Spelfogel is the Senior Vice President, General Counsel and
Secretary of the Company. He is also the Senior Vice President and General
Counsel to The Berkshire Group. Before joining The Berkshire Group in November
1988, he was in private practice in Boston. He received a B.S. degree in
Business Administration from Boston University, a J.D. degree from Syracuse
University's College of Law, and a L.L.M. degree in Taxation from Boston
University Law School. He is admitted to the bar in Massachusetts and New York.

      There are no family relationships among the Directors and executive
officers.


                                       146
<PAGE>

                   MANAGEMENT OF THE PARENT AND THE ACQUIROR;
                         GENERAL PARTNERS OF THE PARENT

The Parent and the Acquiror

      The Parent is a Delaware limited partnership. The Acquiror is a
wholly-owned subsidiary of the Parent. The business and affairs of the Parent
are controlled by its three general partners, Berkshire GP, WXI/BRH Gen-Par,
L.L.C. ("Whitehall GP") and BRE/Berkshire GP L.L.C. ("Blackstone GP" and,
together with Berkshire GP and Whitehall GP, the "General Partners"), pursuant
to the terms of the Parent Partnership Agreement. Under the Parent Partnership
Agreement, Berkshire GP has been designated as the "Administering General
Partner" and, in such capacity, is responsible for managing the day-to-day
operations of the Parent. The Parent Partnership Agreement provides, however,
that certain actions of the Parent may not be taken without the prior approval
of a majority, or in some cases all, of the General Partners. The Parent and the
Acquiror currently have no executive officers. Douglas Krupp and David Olney are
the Chairman and Chief Executive Officer and the President, respectively, of
Berkshire GP.

Berkshire GP

      Berkshire GP is Aptco Gen-Par, L.L.C., a Delaware limited liability
company whose principal business is serving as a general partner of the Parent.
The sole member of Berkshire GP is Berkshire LP, a Delaware limited liability
company which is also a limited partner of the Parent. The sole managing member
of Berkshire LP is BCLP, a Massachusetts limited partnership that, together with
its subsidiaries, is principally engaged in mortgage banking and investment
sponsorship, asset and other management services, venture capital investing,
commercial laundry and linen services, and furniture manufacturing and sales.
The sole general partners of BCLP are KGP-1 and KGP-2. KGP-1 and KGP-2 are each
Massachusetts corporations whose principal business is serving as a general
partner of BCLP and certain of its affiliates. Douglas Krupp and George Krupp
are the sole directors and sole shareholders of KGP-1 and KGP-2. The sole
executive officers of KGP-1 and KGP-2 are Douglas Krupp (President) and David
Quade (Executive Vice President). The principal business address of Berkshire
GP, Berkshire LP, BCLP, KGP-1, KGP-2, Douglas Krupp, George Krupp and David
Quade is One Beacon Street, Suite 1500, Boston, Massachusetts 02108.

      Douglas Krupp is the Chairman of the Board of the Company and Co-Chairman
and Chief Executive Officer of the Berkshire Group. See "Management of the
Company." George Krupp is actively involved in the management of BCLP and
affiliated entities. He is also an instructor of history at the New Jewish High
School, Waltham, Massachusetts. David Quade serves as Executive Vice President
and Chief Financial Officer of The Berkshire Group. Each of Douglas Krupp,
George Krupp and David Quade is a citizen of the United States.


                                       147
<PAGE>

Blackstone GP


      Blackstone GP is BRE/Berkshire GP L.L.C., a Delaware limited liability
company that was formed in connection with the formation of the Parent. The
members of Blackstone GP consist of a number of limited partnerships, the
general partner of each of which is Blackstone Real Estate Associates III L.P.,
a Delaware limited partnership ("Blackstone Associates"). The sole general
partner of Blackstone Associates is Blackstone Real Estate Management Associates
III L.P. ("Management Associates"). The sole general partner of Management
Associates is BREA III L.L.C., a Delaware limited liability company ("BREA").
Peter G. Peterson and Steven A. Schwarzman are the founding and managing members
of BREA. The principal business address of Blackstone GP, Blackstone Associates,
Management Associates, Mr. Peterson and Mr. Schwarzman is 345 Park Avenue, New
York, New York 10154. The current principal occupation of each of Mr. Peterson
and Mr. Schwarzman is serving as an executive of one or more investment funds.
Each of Mr. Peterson and Mr. Schwarzman is a citizen of the United States.


Whitehall GP

      Whitehall GP is WXI/BRH Gen-Par, L.L.C., a Delaware limited liability
company that was formed in connection with the formation of the Parent.
Whitehall GP is a wholly owned subsidiary of Whitehall (Whitehall Street Real
Estate Limited Partnership XI), a Delaware limited partnership that was formed
for the purpose of investing in debt and equity interests in real estate assets
and businesses. WH Advisors, L.L.C. XI, a Delaware limited liability company
("WH Advisors"), acts as the sole general partner of Whitehall. Goldman, Sachs &
Co., a New York limited partnership ("GS&Co."), is an investment banking firm
and a member of the New York Stock Exchange, Inc. and other national exchanges.
GS&Co. is the investment manager for Whitehall. The Goldman Sachs Group, Inc.
("GS Group"), is a Delaware corporation and holding company that (directly or
indirectly through subsidiaries or affiliated companies or both) is a leading
investment banking organization and is a successor-in-interest to The Goldman
Sachs Group, L.P., which was merged with and into GS Group on May 7, 1999. GS
Group owns directly and indirectly all of the partnership interests in GS&Co.
and is the sole member of WH Advisors.

      The principal business address of Whitehall GP, Whitehall, WH Advisors,
GS&Co. and GS Group is 85 Broad Street, New York, New York 10004. The name,
business address, present principal occupation or employment and the citizenship
of (i) each manager and executive officer of Whitehall GP is set forth on
Appendix F to this Proxy Statement and is incorporated herein by reference, (ii)
each manager and executive officer of WH Advisors is set forth on Appendix G to
this Proxy Statement and is incorporated herein by reference and (iii) each
director of GS Group is set forth on Appendix H to this Proxy Statement and is
incorporated herein by reference.


                                       148
<PAGE>

         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
                                 OF THE COMPANY

      The following table sets forth certain information, as of August 13, 1999,
with respect to the beneficial ownership of shares of Common Stock and Preferred
Stock by (i) each person known to the Company to beneficially own more than 5%
of the outstanding shares of Common Stock or Preferred Stock; (ii) the directors
of the Company; (iii) the Chief Executive Officer of the Company and the four
most highly compensated executive officers (other than the Chief Executive
Officer) whose total annual salary and bonus exceeded $100,000 for the fiscal
year ended December 31, 1998; and (iv) all current directors and executive
officers of the Company as a group.


                                       149
<PAGE>


<TABLE>
<CAPTION>
                                   Name and Address              Amount and Nature of           Percentage
      Title of Class            of Beneficial Owner (1)        Beneficial Interest (2)         of Class (3)
      --------------            -----------------------        -----------------------         ------------

<S>                         <C>                                  <C>                            <C>
Preferred Stock
- ---------------

Preferred Stock             Cudd & Co.                                  188,552 Shares (4)         6.9%
                            599 Lexington Avenue
                            New York, NY 10022

Preferred Stock             Paul D. Kazilionis                     2,337,000 Shares (4)(5)         85.4%

Preferred Stock             Westbrook Berkshire                         254,117 Shares (4)         9.3%
                            Co-Holdings, L.L.C.
                            599 Lexington Avenue
                            Suite 3800
                            New York, NY 10022

Preferred Stock             Westbrook Berkshire                       2,082,883 Shares (4)         76.1%
                            Holdings, L.L.C.
                            599 Lexington Avenue
                            Suite 3800
                            New York, NY 10022

Preferred Stock             All Directors and Executive
                            Officers as a Group (17
                            people)                                2,337,000 Shares (4)(5)         85.4%

Common Stock
- ------------

Common Stock                Terrance Ahern                                    6,000 Shares          (7)

Common Stock                The Berkshire Companies                   3,209,091 Shares (8)         7.9%
                            Limited Partnership

Common Stock                Berkshire Realty Holdings,                5,881,369 Shares (9)      13.8% (28)
                            L.P.

Common Stock                David M. deWilde                            27,800 Shares (10)          (7)

Common Stock                Paul Finnegan                               28,000 Shares (11)          (7)

Common Stock                Ridge Frew                                  91,117 Shares (12)          (7)

Common Stock                Charles Goldberg                            22,000 Shares (13)          (7)

Common Stock                Stephen Gorn                               357,382 Shares (14)          (7)

Common Stock                Gregory J. Hartman                       5,688,107 Shares (15)         13.2%
                            345 California Street
                            Suite 3450
                            San Francisco, CA  94104

Common Stock                Paul Kazilionis                      5,693,107 Shares (15)(16)         13.2%
</TABLE>



                                       150
<PAGE>


<TABLE>
<CAPTION>
                                   Name and Address              Amount and Nature of           Percentage
      Title of Class            of Beneficial Owner (1)        Beneficial Interest (2)         of Class (3)
      --------------            -----------------------        -----------------------         ------------

<S>                         <C>                                      <C>                        <C>
Common Stock                KGP-1, Incorporated                      3,744,066 Shares (17)         9.1%

Common Stock                KGP-2, Incorporated                      3,744,066 Shares (18)         9.1%

Common Stock                Douglas Krupp                            5,866,369 Shares (19)      13.7% (28)

Common Stock                George Krupp                             5,871,269 Shares (20)      13.7% (28)

Common Stock                David Marshall                             409,747 Shares (21)         1.1%

Common Stock                Morgan Stanley Dean                      1,995,300 Shares (22)         5.3%
                            Witter & Co.
                            1585 Broadway
                            New York, NY  10036

Common Stock                Morgan Stanley Dean                      1,958,700 Shares (22)         5.2%
                            Witter Investment
                            Management Inc.
                            1221 Avenue of
                                 the Americas
                            New York, NY  10020

Common Stock                David Olney                                 94,984 Shares (23)          (7)

Common Stock                Jonathan H. Paul                         5,688,107 Shares (15)         13.2%
                            599 Lexington Avenue
                            Suite 3800
                            New York, NY  10022

Common Stock                Marianne Pritchard                          98,228 Shares (24)          (7)

Common Stock                E. Robert Roskind                           43,000 Shares (25)          (7)

Common Stock                Arthur Solomon                                5,000 Shares(26)          (7)

Common Stock                William H. Walton III                    5,688,107 Shares (15)         13.2%
                            599 Lexington Avenue
                            Suite 3800
                            New York, NY  10022

Common Stock                Westbrook Berkshire Co-                  5,688,107 Shares (15)         13.2%
                            Holdings, L.L.C.
                            599 Lexington Avenue
                            Suite 3800
                            New York, NY  10022

Common Stock                Westbrook Berkshire                      5,688,107 Shares (15)         13.2%
                            Holdings, L.L.C.
                            599 Lexington Avenue
                            Suite 3800
                            New York, NY  10022
</TABLE>



                                       151
<PAGE>


<TABLE>
<CAPTION>
                                   Name and Address              Amount and Nature of           Percentage
      Title of Class            of Beneficial Owner (1)        Beneficial Interest (2)         of Class (3)
      --------------            -----------------------        -----------------------         ------------

<S>                         <C>                                     <C>                         <C>
Common Stock                Westbrook Real Estate Co-                5,688,107 Shares (15)         13.2%
                            Investment Partnership II,
                            L.P.
                            599 Lexington Avenue
                            Suite 3800
                            New York, NY  10022

Common Stock                Westbrook Real Estate                    5,688,107 Shares (15)         13.2%
                            Fund II, L.P.
                            599 Lexington Avenue
                            Suite 3800
                            New York, NY  10022

Common Stock                Westbrook Real Estate                    5,688,107 Shares (15)         13.2%
                            Partners, L.L.C.
                            599 Lexington Avenue
                            Suite 3800
                            New York, NY  10022

Common Stock                Westbrook Real Estate                    5,688,107 Shares (15)         13.2%
                            Partners Management II,
                            L.L.C.
                            599 Lexington Avenue
                            Suite 3800
                            New York, NY  10022

Common Stock                All Directors and Executive
                            Officers as a group (17
                            people)                                 12,889,765 Shares (27)      26.1% (28)
</TABLE>


      (1) The address of each person, except as noted, is c/o Berkshire Realty
Company, Inc., One Beacon Street, Suite 1550, Boston, Massachusetts 02108.

      (2) Excepted as indicated in the other notes to this table for each
beneficial owner, information relating to beneficial ownership is based upon
information furnished by each person using "beneficial ownership" concepts set
forth in rules of the Commission under Section 13 of the Exchange Act. Under
those rules, a person is deemed to be a "beneficial owner" of a security if that
person has or shares "voting power" which includes the power to vote or to
direct the voting of such security, or "investment power," which includes the
power to dispose or to direct the disposition of such security. The person is
also deemed to be a beneficial owner of any security of which that person has a
right to acquire beneficial ownership (such as by exercise of options) within 60
days after August 13, 1999. Under such rules, more than one person may be deemed
to be a beneficial owner of the same securities, and a person may be deemed to
be a beneficial owner of securities as to which he or she may disclaim any
beneficial interest. Except as indicated in other notes to this table, directors
and executive officers possessed sole voting and investment power with respect
to all shares of Common Stock and Preferred Stock referred to in the table.

      (3) Any Common Stock not outstanding which is subject to options or
conversion privileges which the beneficial owner had the right to exercise as of
August 13, 1999 or within 60 days thereafter shall be deemed outstanding for
purposes of computing the percentage of Common Stock owned by such beneficial
owner but shall not be deemed to be outstanding for the purpose of computing the
percentage of


                                       152
<PAGE>


outstanding Common Stock owned by any other beneficial owner. However, for
purposes of determining the percentage of Common Stock owned by the Directors
and Officers as a group, any Common Stock not outstanding which is subject to
options or conversion privileges which a member of the group had the right to
exercise as of August 13, 1999 or within 60 days thereafter shall be deemed
outstanding for purposes of computing the percentage of ownership of the group.


      (4) Information with respect to the Preferred Stock held by Cudd & Co.,
Westbrook Berkshire Co-Holdings, L.L.C. ("Co-Holdings"), and Westbrook Berkshire
Holdings, L.L.C. ("Holdings") is based on the Company's stock ledger records.

      (5) Mr. Kazilionis is an indirect beneficial owner of the 2,082,883 shares
of Preferred Stock held by Holdings and the 254,117 shares of Preferred Stock
held by Co-Holdings, by virtue of being a managing principal of Westbrook Real
Estate Partners, L.L.C. ("WREP"), an affiliate of Holdings and Co-Holdings. Mr.
Kazilionis has shared voting and investment powers for these shares and
disclaims beneficial ownership of these shares except to the extent of his
pecuniary interest therein.

      (6) Mr. Ahern owns no shares of Common Stock directly. Mr. Ahern has the
right to acquire 6,000 shares of Common Stock pursuant to Options.


      (7) The amount owned does not exceed one percent of the Common Stock of
the Company outstanding as of August 13, 1999.


      (8) According to a joint filing made by BCLP, Douglas Krupp, George Krupp,
KGP-1, KGP-2, Berkshire GP and Berkshire LP (collectively, the "Krupp
Affiliates") on a Schedule 13D filed with the Commission on March 4, 1999, as
amended (as so amended, the "Krupp Schedule 13D"), BCLP claims to have sole
voting and sole dispositive power over 3,209,091 shares of Common Stock by
virtue of its record ownership of 3,209,091 OP Units, which are convertible on a
one-for-one basis for shares of the Company's Common Stock or cash, at the
election of the Operating Partnership. According to the Krupp Schedule 13D, BCLP
disclaims beneficial ownership of Common Stock issuable upon the conversion of
OP Units because the Operating Partnership may elect to substitute cash in lieu
of causing the Company to issue such Common Stock.

      (9) Includes 5,881,369 shares of Common Stock beneficially owned by, or
deemed to be beneficially owned by, the Krupp Affiliates and excludes 27,208
shares of Common Stock held in Managed Accounts that may be deemed to be
beneficially owned by GS&Co. or GS Group.

      According to (i) the Krupp Schedule 13D, (ii) a joint filing made by GS
Group, Whitehall, Whitehall GP, WH Advisors, GS&Co. and GS Group (collectively,
the "Whitehall Affiliates") on Schedule 13D filed with the Commission on March
4, 1999, as amended (as so amended, the "Whitehall 13D") and a Form 3 filed with
the Commission on March 4, 1999, as amended (as so amended, the "Whitehall Form
3") and (iii) a joint filing made by Blackstone Real Estate Acquisitions III,
L.L.C., Blackstone Real Estate Advisors III, L.P., BRE Advisors III L.L.C.,
Blackstone GP, BRE/Berkshire LP L.L.C. ("Blackstone LP"), Peter G. Peterson and
Stephen A. Schwarzman (collectively, the "Blackstone Affiliates") on Schedule
13D filed with the Commission on March 4, 1999, as amended (as so amended, the
"Blackstone 13D") and Forms 3 filed with the Commission on March 4, 1999 and
April 22, 1999, (the "Blackstone Forms 3"), the Krupp Affiliates, the Whitehall
Affiliates and the Blackstone Affiliates formed the Parent for the purpose of
engaging in the transactions contemplated by the Merger Agreement and the
Partnership Merger Agreement. According to the Krupp Schedule 13D, the Whitehall
13D and the Blackstone 13D, as a result of the making of a proposal by certain
of the Krupp Affiliates, certain of the Whitehall Affiliates and certain of the
Blackstone Affiliates for the acquisition of the Company on February 22, 1999
and the entry by the Parent and the Acquiror into the Merger Agreement, the
Krupp Affiliates, the Whitehall Affiliates and the Blackstone Affiliates may be
deemed to constitute a "group" within the meaning of Section 13(d) of the
Exchange Act and, therefore, such a group may be deemed to have acquired
beneficial ownership of any shares of Common Stock of the Company owned or


                                       153
<PAGE>

deemed to be beneficially owned by the Krupp Affiliates, the Blackstone
Affiliates or the Whitehall Affiliates. According to the Whitehall 13D and the
Whitehall Form 3, the Whitehall Affiliates do not affirm that (i) they
constitute a group with the Krupp Affiliates and/or the Blackstone Affiliates
for the purposes of Section 13(d) of the Exchange Act or any other purpose and
(ii) Whitehall and Whitehall GP constitute a group with Berkshire GP, Berkshire
LP, Blackstone GP and Blackstone LP for any purpose other than what they may be
deemed to constitute under Section 13(d) of the Exchange Act. According to the
Blackstone 13D and the Blackstone Forms 3, the Blackstone Affiliates do not
affirm that they constitute a group with the Krupp Affiliates and/or the
Whitehall Affiliates for the purposes of Section 13(d) of the Exchange Act or
any other purpose. According to the Krupp Schedule 13D, the Krupp Affiliates do
not affirm that they constitute a group with Whitehall, Whitehall GP, Blackstone
GP and Blackstone LP for any purpose other than what they may be deemed to
constitute under Section 13(d) of the Exchange Act. In addition, according to
the Whitehall 13D, the Whitehall Form 3, the Blackstone 13D and the Blackstone
Forms 3, each of the Whitehall Affiliates and the Blackstone Affiliates
disclaims beneficial ownership of, and any pecuniary interest in, any shares of
Common Stock, including those beneficially owned by the Krupp Affiliates, that
may be deemed to be beneficially owned by any such deemed group or by the
Parent.

      Further, the Whitehall 13D and the Whitehall Form 3 state that as of
February 22, 1999 each of GS Group and GS&Co. may be deemed to beneficially own,
for Section 13(d) purposes, 27,208 shares of Common Stock held in Managed
Accounts. According to the Whitehall 13D and the Whitehall Form 3, each of the
Whitehall Affiliates disclaims beneficial ownership of Common Stock held in
Managed Accounts, and none of the Whitehall Affiliates has a "pecuniary
interest" in such Common Stock. In addition, according to the Krupp Schedule 13D
and the Blackstone 13D, each of the Krupp Affiliates and the Blackstone
Affiliates disclaims beneficial ownership of Common Stock held in Managed
Accounts that may be deemed to be beneficially owned by any such deemed group or
by the Parent.

      (10) Mr. deWilde directly owns 2,800 shares of Common Stock. In addition,
Mr. deWilde has the right to acquire 25,000 shares of Common Stock pursuant to
Options.

      (11) Mr. Finnegan directly owns 700 shares of Common Stock. He disclaims
beneficial ownership of 300 shares of Common Stock owned by his wife. In
addition, Mr. Finnegan has the right to acquire 27,000 shares of Common Stock
pursuant to Options.


      (12) Mr. Frew directly owns 43,117 shares of Common Stock. In addition,
Mr. Frew has the right to acquire 48,000 shares of Common Stock pursuant to
Options.


      (13) Mr. Goldberg owns no shares of Common Stock directly. Mr. Goldberg
has the right to acquire 22,000 shares of Common Stock pursuant to Options.

      (14) Mr. Gorn owns 138,960 shares of Common Stock and directly owns
218,422 shares of OP Units in the Operating Partnership. Mr. Gorn's employment
with the Company was terminated as of February 26, 1999.

      (15) According to a joint filing made by WREP, Westbrook Real Estate
Partners Management II, L.L.C. ("WREM II"), Westbrook Real Estate Fund II, L.P.,
Westbrook Real Estate Co-Investment Partnership II, L.P. ("WRECIP II"),
Holdings, Co-Holdings, Gregory J. Hartman, Paul D. Kazilionis, Jonathan H. Paul
and William H. Walton, III (collectively, the "Westbrook Affiliates") on
Schedule 13G made with the Commission on April 29, 1999 (the "Westbrook Schedule
13G"), each of the Westbrook Affiliates has shared voting power over 5,688,107
shares of Common Stock and dispositive power over 4,857,547 shares of Common
Stock. Each Westbrook Affiliate, except Co-Holdings, disclaims beneficial
ownership of the Co-Holdings Conversion Shares (as defined in the Westbrook
13G). Each Westbrook Affiliate, except Holdings, disclaims ownership of the
Holdings Conversion Shares (as defined in the Westbrook 13G).


                                       154
<PAGE>


      (16) According to information provided to the Company by Mr. Kazilionis,
he owns no shares of Common Stock directly, he has the right to acquire 5,000
shares of Common Stock pursuant to Options, and he is the indirect beneficial
owner of the 2,082,883 shares of Preferred Stock held of record by Holdings and
254,117 shares of Preferred Stock held of record by Co-Holdings, by virtue of
being a managing principal of WREP, an affiliate of Holdings and Co-Holdings.
Mr. Kazilionis has shared voting and investment powers for these shares.
According to the Company's records, as of September 19, 1998, these shares of
Preferred Stock became convertible into shares of Common Stock based on the
conversion ratio in effect at the time of conversion. As of August 4, 1999,
Holdings has the right to acquire 4,323,232 shares of Common Stock in exchange
for its shares of Preferred Stock and Co-Holdings has the right to acquire
527,445 shares of Common Stock in exchange for its shares of Preferred Stock
based on a conversion ratio of 2.0756.


      (17) According to the Krupp Schedule 13D, KGP-1 claims to have shared
voting and shared dispositive power over 3,744,066 shares of Common Stock
consisting of (i) 3,209,091 OP Units in the Operating Partnership owned of
record by BCLP, which are convertible on a one-for-one basis for shares of the
Company's Common Stock, or cash at the election of the Operating Partnership,
and over which KGP-1 has shared voting power and shared dispositive power; and
(ii) 534,975 OP Units in the Operating Partnership owned of record by GN Limited
Partnership which are convertible on a one-for-one basis for shares of the
Company's Common Stock, or cash at the election of the Operating Partnership,
and over which KGP-1 has shared voting power and shared dispositive power.
According to the Krupp Schedule 13D, KGP-1 disclaims beneficial ownership of
Common Stock issuable upon the conversion of OP Units because the Operating
Partnership may elect to substitute cash in lieu of causing the Company to issue
such Common Stock.

      (18) According to the Krupp Schedule 13D, KGP-2 claims to have shared
voting and shared dispositive power over 3,744,066 shares of Common Stock
consisting of (i) 3,209,091 OP Units in the Operating Partnership owned of
record by BCLP, which are convertible on a one-for-one basis for shares of the
Company's Common Stock, or cash at the election of the Operating Partnership,
and over which KGP-2 has shared voting power and shared dispositive power; and
(ii) 534,975 OP Units in the Operating Partnership owned of record by GN Limited
Partnership which are convertible on a one-for-one basis for shares of the
Company's Common Stock, or cash at the election of the Operating Partnership,
and over which KGP-2 has shared voting power and shared dispositive power.
According to the Krupp Schedule 13D, KGP-2 disclaims beneficial ownership of
Common Stock issuable upon the conversion of OP Units because the Operating
Partnership may elect to substitute cash in lieu of causing the Company to issue
such Common Stock.

      (19) According to the Krupp Schedule 13D, Douglas Krupp claims to have
sole voting and sole dispositive power over 10,100 shares of Common Stock of
which he is the direct beneficial owner. According to the Krupp Schedule 13D,
Mr. Krupp claims to have shared voting and shared dispositive power over
5,856,269 shares of Common Stock consisting of (i) 512,203 shares of Common
Stock owned of record by Berkshire Realty Advisors Limited Partnership, as to
which Mr. Krupp has shared voting and shared dispositive power; (ii) 534,975 OP
Units in the Operating Partnership owned of record by GN Limited Partnership
which are convertible on a one-for-one basis for shares of the Company's Common
Stock or cash, at the election of the Operating Partnership, and over which Mr.
Krupp has shared voting power and shared dispositive power; (iii) 1,600,000 OP
Units in the Operating Partnership owned of record by Turtle Creek Associates
Limited Partnership which are convertible on a one-for-one basis for shares of
the Company's Common Stock, or cash at the election of the Operating
Partnership, and over which Mr. Krupp has shared voting power and shared
dispositive power; and (iv) 3,209,091 OP Units in the Operating Partnership
owned of record by BCLP, which are convertible on a one-for-one basis for shares
of the Company's Common Stock, or cash at the election of the Operating
Partnership, and over which Mr. Krupp has shared voting power and shared
dispositive power. According to the Krupp 13D, Douglas Krupp disclaims
beneficial ownership of Common Stock issuable upon the conversion of OP Units
because the Operating Partnership may elect to substitute cash in lieu of
causing the Company to issue such Common Stock. Also stated in the Krupp
Schedule 13D, although Mr. Krupp may be deemed to beneficially own 15,950 shares
of Common Stock owned of record by Judy Krupp, Richard Krupp and Alex Krupp such
shares were excluded from the table


                                       155
<PAGE>

and, pursuant to Rule 13d-4 of the Exchange Act, the filing of the Krupp
Schedule 13D shall not be construed as an admission that Douglas Krupp
beneficially owns such shares.

      (20) According to the Krupp Schedule 13D, George Krupp claims to have sole
voting and sole dispositive power over 15,000 shares of Common Stock of which he
is the direct beneficial owner. According to the Krupp Schedule 13D, Mr. Krupp
claims to have shared voting and shared dispositive power over 5,856,269 shares
of Common Stock consisting of (i) 512,203 shares of Common Stock owned of record
by Berkshire Realty Advisors Limited Partnership, as to which Mr. Krupp has
shared voting and shared dispositive power; (ii) 534,975 OP Units in the
Operating Partnership owned of record by GN Limited Partnership which are
convertible on a one-for-one basis for shares of the Company's Common Stock or
cash, at the election of the Operating Partnership, and over which Mr. Krupp has
shared voting power and shared dispositive power; (iii) 1,600,000 OP Units in
the Operating Partnership owned of record by Turtle Creek Associates Limited
Partnership which are convertible on a one-for-one basis for shares of the
Company's Common Stock, or cash at the election of the Operating Partnership,
and over which Mr. Krupp has shared voting power and shared dispositive power;
and (iv) 3,209,091 OP Units in the Operating Partnership owned of record by
BCLP, which are convertible on a one-for-one basis for shares of the Company's
Common Stock, or cash at the election of the Operating Partnership, and over
which Mr. Krupp has shared voting power and shared dispositive power. According
to the Krupp Schedule 13D, George Krupp disclaims beneficial ownership of Common
Stock issuable upon the conversion of OP Units because the Company may elect to
substitute cash in lieu of issuing such Common Stock. Also stated in the Krupp
Schedule 13D, although Mr. Krupp may be deemed to beneficially own 26,160 shares
of Common Stock owned of record by Elizabeth Krupp, Daniel Krupp and Michael
Krupp such shares were excluded from the table and, pursuant to Rule 13d-4 of
the Exchange Act, the filing of the Krupp Schedule 13D shall not be construed as
an admission that George Krupp beneficially owns such shares.

      (21) Mr. Marshall directly owns 90,804 shares of Common Stock. He
disclaims beneficial ownership of 6,343 shares of Common Stock owned by various
members of his family. In addition, Mr. Marshall has the right to acquire
312,600 shares of Common Stock pursuant to Options.

      (22) According to a joint filing made by Morgan Stanley Dean Witter & Co.
("MSDW") and Morgan Stanley Dean Witter Investment Management Inc. ("MSDWI") on
Schedule 13G filed with the SEC on February 8, 1999, MSDW has shared voting and
dispositive power over 1,995,300 shares of Common Stock and MSDWI has shared
voting and shared dispositive power over 1,958,700 shares of Common Stock. In
said filing, MSDW and MSDWI further state that they are Investment Advisers
registered under Section 203 of the Investment Advisers Act of 1940, as amended,
and that MSDWI is a wholly-owned subsidiary of MSDW. According to the filing,
MSDWI manages accounts on a discretionary basis and said accounts have the right
to receive or the power to direct the receipt of dividends from, or the proceeds
from, the sale of such securities. The filing further states that no such
account holds more than 5% of the class.


      (23) Mr. Olney directly owns 44,984 shares of Common Stock. In addition,
Mr. Olney has the right to acquire 50,000 shares of Common Stock pursuant to
Options.


      (24) Ms. Pritchard directly owns 44,228 shares of Common Stock. In
addition, Ms. Pritchard has the right to acquire 54,000 shares of Common Stock
pursuant to Options.

      (25) Mr. Roskind directly owns 20,000 shares of Common Stock. In addition,
Mr. Roskind has the right to acquire 23,000 shares of Common Stock pursuant to
Options.

      (26) Mr. Solomon owns no shares of Common Stock directly. Mr. Solomon has
the right to acquire 5,000 shares of Common Stock pursuant to Options.


      (27) All Directors and Executive Officers as a group directly or
indirectly own 918,570 shares of Common Stock. In addition, all Directors and
Officers as a group have the right to acquire shares of



                                       156
<PAGE>


Common Stock pursuant to 720,600 Options. All Directors and Executive Officers
as a group, directly or indirectly own 5,562,488 OP Units. Typically, holders of
OP Units acquire conversion rights one year and ten days from the date of
issuance whereupon the OP Units are redeemable on a one-for-one basis for shares
of Common Stock or at the Company's election, for cash. As of August 4, 1999,
5,562,488 of these OP Units have acquired conversion rights or will acquire such
rights within 60 days thereafter. All Directors and Executive Officers as a
group, directly or indirectly own 2,082,883 shares of Preferred Stock held by
Holdings and the 254,117 shares of Preferred Stock held by Co-Holdings, by
virtue of Mr. Kazilionis' position as a managing principal of WREP. According to
the Westbrook Schedule 13G, Mr. Kazilionis has shared dispositive power over
5,688,107 shares of Common Stock. Accordingly, all Directors and Executive
Officers have shared voting and dispositive power over 5,688,107 shares of
Common Stock.

      (28) The Company's Certificate of Incorporation contains provisions
restricting the rights of persons who hold more than 9.8% of the outstanding
Common Stock. Although OP Units generally are convertible on a one-for-one basis
for shares of Common Stock or cash at the election of the Operating Partnership,
the Operating Partnership's partnership agreement provides that if a holder of
OP Units requests the conversion of such holder's OP Units and such conversion
would result in such holder owning in excess of 9.8% of the outstanding Common
Stock, the conversion request of such holder will automatically be deemed to be
modified such that the number of shares to be issued to such holder will not
result in such holder owning in excess of 9.8% of the outstanding Common Stock.


                     PROPOSALS BY STOCKHOLDERS OF THE COMPANY

      If the Merger is consummated, there will be no public Stockholders of the
Company and no public participation in any future meetings of Stockholders of
the Company. However, if the Merger is not consummated, the Company intends to
hold its 1999 Annual Meeting of Stockholders as promptly as reasonably
practicable. In such case, the Company's Stockholders would continue to be
entitled to attend and participate in the Company's Stockholder meetings.

      The Company's By-Laws provide that any proposals by Stockholders intended
to be presented at the 1999 Annual Meeting of Stockholders 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; provided, however, that, if
the Company gives less than 70 days' notice or prior public disclosure of the
date of the 1999 Annual Meeting, notice of proposals must be delivered or
received:

      o     in the case of nominations of candidates for election to the
            Company's Board of Directors, not later than the close of business
            on the tenth day following the earlier of (a) the day on which such
            notice of the date of the 1999 Annual Meeting was mailed or (b) the
            day on which such public disclosure was made, and

      o     in the case of other matters to be acted upon, not later than the
            close of business on the fifteenth day following the day on which
            such notice of the 1999 Annual Meeting was mailed.


                                       157
<PAGE>

      Any such notice must be sent to the Company's principal address and in the
case of matters other than the nomination of directors must include a
description of the proposed business, the reasons therefor and other specific
matters.

      Because the date of the Company's 1999 Annual Meeting will have been
changed by more than 30 days from the date contemplated by the proxy statement
for the Company's 1998 Annual Meeting, the regulations of the Commission provide
that any proposals by Stockholders intended to be presented and included in the
Company's proxy materials must be received by the Secretary of the Company, at
the Company's principal address, within a reasonable time before the Company
begins to print and mail its proxy materials in connection with the 1999 Annual
Meeting. The Company will inform Stockholders of the date by which such
proposals must be received.

      Any Stockholder desiring a copy of the Company's By-Laws, which include
provisions governing matters to be considered at Stockholder meetings, will be
furnished one without charge upon written request of the Secretary of the
Company.

                             INDEPENDENT ACCOUNTANTS

      The consolidated financial statements and financial statement schedule of
the Company appearing in this Proxy Statement have been audited by
PricewaterhouseCoopers LLP, independent auditors, as set forth in their report
included herein. Such consolidated financial statements and financial statement
schedule are included herein and incorporated herein by reference. It is
expected that representatives of PricewaterhouseCoopers LLP will be present at
the Special Meeting, both to respond to appropriate questions of Stockholders
and to make a statement if they so desire.

                       WHERE YOU CAN FIND MORE INFORMATION

      As required by law, the Company files reports, proxy statements and other
information with the Commission. Because the Merger is a "going private"
transaction, the Company, the Parent and the Acquiror have filed a Rule 13e-3
Transaction Statement on Schedule 13E-3 with respect to the Merger. The Schedule
13E-3 and such reports, proxy statements and other information contain
additional information about the Company. You can inspect and copy these
materials at the public reference facilities maintained by the Commission at
Room 1024, 450 Fifth Street, N.W., Washington, D.C. 20549, and at the following
Regional Offices of the Commission: 500 West Madison Street, Suite 1400,
Chicago, Illinois 60661; and 7 World Trade Center, Suite 1300, New York, New
York 10048. For further information concerning the Commission's public reference
rooms, you may call the Commission at 1-800-SEC-0330. Some of this information
may also be accessed on the World Wide Web through the Commission's Internet
address at "http://www.sec.gov." The Common Stock is listed on the NYSE and the
materials described above may also be inspected at the NYSE's offices, 20 Broad
Street, New York, New York 10005.


                                       158
<PAGE>

      You should rely only on the information contained in (or incorporated by
reference into) this Proxy Statement in connection with your consideration of
the Merger Proposal. The Company has not authorized anyone to give any
information different from the information contained in (or incorporated by
reference into) this Proxy Statement. This Proxy Statement is dated August 17,
1999. You should not assume that the information contained in this Proxy
Statement is accurate as of any later date, and the mailing of this Proxy
Statement to Stockholders shall not create any implication to the contrary.

                                  OTHER MATTERS

      The Board of Directors does not know of any matter other than that
described in this Proxy Statement that will be presented for action at the
Special Meeting. If other matters properly come before the meeting, the persons
named as proxies intend to vote the shares they represent in accordance with
their discretion.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

      The following documents heretofore filed by the Company with the
Commission (File No. 1-10660) are incorporated herein by reference:

      (a)   Annual Report on Form 10-K for the year ended December 31, 1998 as
            filed on March 19, 1999, as amended by Annual Report on Form 10-K/A
            as filed on May 7, 1999;


      (b)   Current Report on Form 8-K as filed on April 15, 1999;

      (c)   Quarterly Report on Form 10-Q for the quarter ended March 31, 1999
            as filed on May 17, 1999;

      (d)   Current Report on Form 8-K as filed on July 22, 1999; and

      (e)   Quarterly Report on Form 10-Q for the quarter ended June 30, 1999 as
            filed on August 16, 1999.


      All documents filed by the Company pursuant to Sections 13(a), 13(c), 14
or 15(d) of the Exchange Act subsequent to the date hereof and prior to the date
of the Special Meeting or any adjournment or postponement thereof shall be
deemed to be incorporated by reference herein and made a part hereof from the
date of the filing of such documents. Any statement contained in a document
incorporated or deemed to be incorporated by reference herein shall be deemed to
be modified or superseded for purposes of this Proxy Statement to the extent
that a statement contained herein or in any other document subsequently filed
with the Commission which also is deemed to be incorporated by reference herein
modified or supersedes such statement. Any such statement so modified or
superseded shall not be deemed, except as so modified or superseded, to
constitute a part of this Proxy Statement.


                                       159
<PAGE>

      The Company will provide without charge to each person to whom a copy of
this Proxy Statement is delivered, upon the written or oral request of such
person, a copy of any or all of the documents incorporated by reference herein
(not including the exhibits to such documents, unless such exhibits are
specifically incorporated by reference in such documents). Requests for such
copies should be directed to: Berkshire Realty Company, Inc., One Beacon Street,
Suite 1550, Boston, Massachusetts 02108, Attention: Marianne Pritchard,
Executive Vice President and Chief Financial Officer, telephone (888) 867-0100.

                                    By Order of the Board of Directors,

                                    Scott D. Spelfogel
                                    Secretary

         , 1999



                                       160

<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

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

                CONSOLIDATED FINANCIAL STATEMENTS, SCHEDULES AND
                    SUMMARY QUARTERLY FINANCIAL INFORMATION
                 FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997



                                      F-1

<PAGE>

                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

           INDEX TO CONSOLIDATED FINANCIAL STATEMENTS, SCHEDULES AND
                    SUMMARY QUARTERLY FINANCIAL INFORMATION

<TABLE>
<S>                                                                              <C>
Report of Independent Accountants..............................................  F-3

Consolidated Balance Sheets at December 31, 1998 and 1997......................  F-4

Consolidated Statements of Operations for the Years Ended December 31, 1998,
  1997 and 1996................................................................  F-5

Consolidated Statements of Changes in Shareholders' Equity for the Years Ended
  December 31, 1998, 1997 and 1996.............................................  F-6

Consolidated Statements of Cash Flows for the Years Ended December 31, 1998,
  1997 and 1996................................................................  F-7-F-8

Notes to Consolidated Financial Statements.....................................  F-9-F-32

Schedule III--Real Estate and Accumulated Depreciation.........................  F-33-F-39

Summary Quarterly Financial Information (Unaudited)............................  F-40
</TABLE>

    All other schedules are omitted as they are not applicable or not required,
or the information is provided in the consolidated financial statements or the
notes thereto.

                                      F-2
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholders of
Berkshire Realty Company, Inc. and Subsidiaries:

    In our opinion, the consolidated financial statements and the financial
statement schedule listed in the accompanying index present fairly, in all
material respects, the financial position of Berkshire Realty Company, Inc. and
Subsidiaries (the "Company") at December 31, 1998 and December 31, 1997, and the
results of their operations and their cash flows for each of the three years in
the period ended December 31, 1998, in conformity with generally accepted
accounting principles. These financial statements and financial statement
schedule are the responsibility of the Company's management; our responsibility
is to express an opinion on these financial statements and financial statement
schedule based on our audits. We conducted our audits of these statements in
accordance with generally accepted auditing standards which require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements, assessing the accounting principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for the opinion expressed
above.

                                          /s/ PricewaterhouseCoopers LLP

Boston, Massachusetts
January 25, 1999, except
for Note W, for which the
date is March 5, 1999

                                      F-3
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS

                           DECEMBER 31, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                                       1998             1997
                                                                                 ----------------  --------------
<S>                                                                              <C>               <C>
                                    ASSETS
Real estate assets: (Note F)
  Multifamily apartment communities, net of accumulated depreciation...........  $    919,486,703  $  715,696,151
  Land and construction-in-progress............................................        10,974,377      15,185,969
  Land held for future development.............................................         5,657,038       5,818,105
  Mortgage loan receivable, net of purchase discounts (Note H).................         2,376,227       2,323,285
  Investments in unconsolidated joint ventures (Note G)........................                --      15,618,657
  Retail centers held for sale, net of accumulated depreciation................                --      14,404,782
                                                                                 ----------------  --------------
    Total real estate assets...................................................       938,494,345     769,046,949

Cash and cash equivalents......................................................        12,366,880       9,859,110
Mortgage-backed securities, net ("MBS") (Note I)...............................         4,936,979       7,511,789
Note receivable (Note J).......................................................         7,500,000       7,500,000
Escrows........................................................................        16,305,255      15,088,587
Deferred expenses and other assets.............................................        19,854,353      14,932,272
Workforce and other intangible assets, net of accumulated amortization of
  $22,195,388 and 9,163,194, respectively (Notes C and D)......................         9,449,030      22,481,224
                                                                                 ----------------  --------------
    Total assets...............................................................  $  1,008,906,842  $  846,419,931
                                                                                 ----------------  --------------
                                                                                 ----------------  --------------

                     LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
  Mortgage notes payable (Note M)..............................................  $    426,236,427  $  368,810,004
  Credit agreement (Note K)....................................................       135,100,000      12,000,000
  Construction loan (Note L)...................................................        11,362,891         316,786
  Deposits and prepaid rents...................................................         8,309,738       4,888,022
  Accrued real estate taxes, insurance, other liabilities and accounts payable
    (Note Q)...................................................................        25,218,826      17,073,179
                                                                                 ----------------  --------------
    Total liabilities..........................................................       606,227,882     403,087,991
                                                                                 ----------------  --------------

Minority interest in Operating Partnership (Note N)............................        69,661,451      75,137,066

Commitments and contingencies (Notes E and Q)..................................                --              --

Shareholders' equity:
  Preferred stock ("Preferred Shares"), $0.01 par value; 60,000,000 shares
    authorized, 2,737,000 shares issued (Note U)...............................            27,370          27,370
  Common stock ("Shares"), $0.01 par value; 140,000,000 Shares authorized and
    37,219,897 and 36,841,098 Shares issued, respectively (Note U).............           372,199         368,411
  Additional paid-in capital...................................................       375,186,299     394,838,797
  Accumulated deficit..........................................................       (38,550,284)    (24,396,629)
  Loans receivable--officers (Note P)..........................................        (2,275,000)       (900,000)
  Less common stock in treasury at cost (506,497 Shares).......................        (1,743,075)     (1,743,075)
                                                                                 ----------------  --------------
    Total shareholders' equity.................................................       333,017,509     368,194,874
                                                                                 ----------------  --------------
    Total liabilities and shareholders' equity.................................  $  1,008,906,842  $  846,419,931
                                                                                 ----------------  --------------
                                                                                 ----------------  --------------
</TABLE>

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

                                      F-4
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF OPERATIONS

              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

<TABLE>
<CAPTION>
                                                                        1998            1997            1996
                                                                   --------------  --------------  --------------
<S>                                                                <C>             <C>             <C>
Revenue:
  Rental.........................................................  $  175,965,070  $  109,973,608  $   89,450,647
  Management fees and reimbursements (Note D)....................       3,709,023       3,157,516              --
  Interest from mortgage loan and note receivable
    (Notes H and J)..............................................       1,190,985         608,825       1,876,519
  Interest from MBS (Note I).....................................         573,923         765,196         942,191
  Other interest.................................................       1,345,996         993,917         732,309
                                                                   --------------  --------------  --------------
    Total revenue................................................     182,784,997     115,499,062      93,001,666
                                                                   --------------  --------------  --------------

Expenses:
  Property operating (Note O)....................................      40,916,441      25,646,048      21,424,717
  Repairs and maintenance........................................      12,157,839       8,064,849       6,647,344
  Real estate taxes..............................................      16,832,011      10,042,100       8,653,898
  Property management fees to an affiliate (Note D)..............          15,304         902,931       4,324,843
  Property management operations.................................       7,689,765       5,564,851       1,302,352
  Interest (Notes K, L and M)....................................      38,801,288      24,005,605      20,500,533
  Depreciation and amortization..................................      57,794,479      35,272,775      29,050,960
  Amortization of workforce acquired (Notes C and D).............      13,032,194       8,042,554       1,120,640
  General and administrative (Notes C and O).....................       5,476,948       5,065,015       3,632,078
  State and corporate franchise taxes............................         174,205         334,003         367,563
  Professional fees..............................................         709,297         345,234         254,000
  Costs associated with evaluation of strategic alternatives.....       1,470,236              --              --
  Non-recurring charges..........................................              --              --         441,783
  Costs associated with Advisor Transaction (Note C).............              --       2,400,000              --
  Provision for losses on real estate investments................              --       1,850,000       7,500,000
  Asset management fees to an affiliate (Note C).................              --              --         392,636
                                                                   --------------  --------------  --------------
    Total expenses...............................................     195,070,007     127,535,965     105,613,347
                                                                   --------------  --------------  --------------

  Loss from operations before joint venture income (loss), gains
    on sales of assets, minority interest and extraordinary
    items........................................................     (12,285,010)    (12,036,903)    (12,611,681)
  Joint venture income (loss)....................................         132,454      (4,910,021)     (3,008,587)
  Gains on sales of assets, net..................................       1,264,920       6,454,717          58,263
  Minority interest in Operating Partnership (Note N)............       3,369,786       2,153,506       1,403,000
                                                                   --------------  --------------  --------------
  Loss before extraordinary items................................      (7,517,850)     (8,338,701)    (14,159,005)
  Extraordinary items, net of minority interest (Note M).........        (477,555)        (90,345)       (149,272)
                                                                   --------------  --------------  --------------
  Net loss.......................................................      (7,995,405)     (8,429,046)    (14,308,277)
  Income allocated to preferred shareholders.....................      (6,158,250)     (1,659,306)             --
                                                                   --------------  --------------  --------------
  Net loss allocated to common shareholders......................  $  (14,153,655) $  (10,088,352) $  (14,308,277)
                                                                   --------------  --------------  --------------
                                                                   --------------  --------------  --------------
Earnings per common share (basic and diluted) (Note R):
  Net loss allocated to common shareholders before extraordinary
    items........................................................  $         (.37) $         (.37) $         (.56)
                                                                   --------------  --------------  --------------
                                                                   --------------  --------------  --------------
  Extraordinary items, net.......................................  $         (.02) $           --  $           --
                                                                   --------------  --------------  --------------
                                                                   --------------  --------------  --------------
  Net loss allocated to common shareholders......................  $         (.39) $         (.37) $         (.56)
                                                                   --------------  --------------  --------------
                                                                   --------------  --------------  --------------
  Weighted average shares........................................      36,684,985      27,099,522      25,393,147
                                                                   --------------  --------------  --------------
                                                                   --------------  --------------  --------------
</TABLE>

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

                                      F-5
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

           CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
<TABLE>
<CAPTION>
                                                       SERIES 1997-A
                                                        CONVERTIBLE
                                                     PREFERRED STOCK AT   COMMON STOCK AT PAR
                                                            PAR                                   ADDITIONAL
                                                    --------------------  --------------------     PAID-IN      ACCUMULATED
                                                     SHARES     AMOUNT     SHARES     AMOUNT       CAPITAL        DEFICIT
                                                    ---------  ---------  ---------  ---------  --------------  ------------
<S>                                                 <C>        <C>        <C>        <C>        <C>             <C>
Balance, December 31, 1995........................         --  $      --  25,392,951 $ 258,994   $262,271,698    $       --
Net loss..........................................         --         --         --         --             --   (14,308,277)
Proceeds from the exercise of stock warrants......         --         --        417          4          5,880            --
Non-employee stock option grants..................         --         --         --         --         22,584            --
Common dividends..................................         --         --         --         --    (22,853,892)           --
                                                    ---------  ---------  ---------  ---------  --------------  ------------
Balance, December 31, 1996........................         --         --  25,393,368   258,998    239,446,270   (14,308,277)
Net loss..........................................         --         --         --         --             --    (8,429,046)
Issuance of Preferred Shares (Note U).............  2,737,000     27,370         --         --     65,849,295            --
Preferred dividends...............................         --         --         --         --             --    (1,659,306)
Non-employee stock option grants (Note P).........         --         --         --         --         22,584            --
Issuance of Common Shares (Note U)................         --         --  10,403,919   104,040    107,704,970            --
Conversion of Units to Common Shares (Note N).....         --         --    448,863      4,489      4,246,715            --
Stock purchase loan, net (Note P).................         --         --     86,956        869        999,131            --
Proceeds from the exercise of stock warrants......         --         --      1,495         15         17,611            --
Common dividends..................................         --         --         --         --    (23,447,779)           --
                                                    ---------  ---------  ---------  ---------  --------------  ------------
Balance, December 31, 1997........................  2,737,000  $  27,370  36,334,601 $ 368,411   $394,838,797   ($24,396,629)
Net Loss..........................................         --         --         --         --             --    (7,995,405)
Preferred dividends...............................         --         --         --         --             --    (6,158,250)
Stock issuance costs..............................         --         --         --         --       (407,746)           --
Conversion of Units to Common Shares..............         --         --     53,887        539        526,244            --
Non-employee stock option grants (Note P).........         --         --         --         --          9,000            --
Shares issued in satisfaction of note payable.....         --         --    189,332      1,893      2,128,107            --
Stock purchase loans, net (Note P)................         --         --    126,984      1,270      1,498,730            --
Proceeds from the exercise of stock warrants......         --         --      8,596         86        101,261            --
Common dividends..................................         --         --         --         --    (35,226,070)           --
Adjustment for Minority Interest ownership of
  Operating Partnership (Note N)..................         --         --         --         --     11,717,976            --
                                                    ---------  ---------  ---------  ---------  --------------  ------------
Balance, December 31, 1998........................  2,737,000  $  27,370  36,713,400 $ 372,199   $375,186,299   ($38,550,284)
                                                    ---------  ---------  ---------  ---------  --------------  ------------
                                                    ---------  ---------  ---------  ---------  --------------  ------------

<CAPTION>

                                                       LOANS       TREASURY
                                                    RECEIVABLE-    STOCK AT
                                                     OFFICERS        COST         TOTAL
                                                    -----------  ------------  -----------
<S>                                                 <C>          <C>           <C>
Balance, December 31, 1995........................   $      --    $(1,743,075) $260,787,617
Net loss..........................................          --            --   (14,308,277)
Proceeds from the exercise of stock warrants......          --            --         5,884
Non-employee stock option grants..................          --            --        22,584
Common dividends..................................          --            --   (22,853,892)
                                                    -----------  ------------  -----------
Balance, December 31, 1996........................          --    (1,743,075)  223,653,916
Net loss..........................................          --            --    (8,429,046)
Issuance of Preferred Shares (Note U).............          --            --    65,876,665
Preferred dividends...............................          --            --    (1,659,306)
Non-employee stock option grants (Note P).........          --            --        22,584
Issuance of Common Shares (Note U)................          --            --   107,809,010
Conversion of Units to Common Shares (Note N).....          --            --     4,251,204
Stock purchase loan, net (Note P).................    (900,000)           --       100,000
Proceeds from the exercise of stock warrants......          --            --        17,626
Common dividends..................................          --            --   (23,447,779)
                                                    -----------  ------------  -----------
Balance, December 31, 1997........................   $(900,000)   $(1,743,075) $368,194,874
Net Loss..........................................          --            --    (7,995,405)
Preferred dividends...............................          --            --    (6,158,250)
Stock issuance costs..............................          --            --      (407,746)
Conversion of Units to Common Shares..............          --            --       526,783
Non-employee stock option grants (Note P).........          --            --         9,000
Shares issued in satisfaction of note payable.....          --            --     2,130,000
Stock purchase loans, net (Note P)................  (1,375,000)           --       125,000
Proceeds from the exercise of stock warrants......          --            --       101,347
Common dividends..................................          --            --   (35,226,070)
Adjustment for Minority Interest ownership of
  Operating Partnership (Note N)..................          --            --    11,717,976
                                                    -----------  ------------  -----------
Balance, December 31, 1998........................  ($2,275,000)  $(1,743,075) $333,017,509
                                                    -----------  ------------  -----------
                                                    -----------  ------------  -----------
</TABLE>

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

                                      F-6
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

<TABLE>
<CAPTION>
                                                                    1998             1997             1996
                                                               ---------------  ---------------  ---------------
<S>                                                            <C>              <C>              <C>
Cash flows from operating activities:
  Net loss...................................................  $    (7,995,405) $    (8,429,046) $   (14,308,277)
  Adjustments to reconcile net loss to net cash provided by
    operating activities:
    Depreciation and amortization............................       57,794,479       35,272,775       29,050,960
    Amortization of workforce and other intangible assets....       13,032,194        8,042,554        1,120,640
    Costs associated with Advisor
  Transaction................................................               --        2,400,000               --
    Provision for losses on real estate investments..........               --        1,850,000        7,500,000
    Joint venture (income) loss..............................         (132,454)       4,910,021        3,008,587
    Distributions received from joint venture earnings.......          132,454               --               --
    Gains on sales of assets.................................       (1,264,920)      (6,454,717)         (58,263)
    Non-employee stock options...............................            9,000           22,584           22,584
    Stock purchase loan forgiveness..........................          125,000          100,000               --
    Amortization of purchase discounts.......................         (155,647)        (144,558)        (511,976)
    Minority interest in Operating Partnership...............       (3,369,786)      (2,153,506)      (1,403,000)
    Write-off of deferred financing costs....................          422,490           24,828          149,272
    Amortization of deferred financing costs.................        1,581,824        1,427,429        1,052,283
    Increase in escrows and other assets.....................       (3,663,714)      (4,242,387)      (2,470,167)
    Increase in accrued real estate taxes, other liabilities
      and accounts payable...................................        9,075,647        3,145,212        3,952,223
    Increase in deposits and prepaid rents...................        3,421,716        2,444,306          399,924
                                                               ---------------  ---------------  ---------------
      Net cash provided by operating activities..............       69,012,878       38,215,495       27,504,790
                                                               ---------------  ---------------  ---------------
Cash flows from investing activities:
  Costs to acquire properties................................     (104,161,523)     (96,589,327)     (37,894,563)
  Land acquisition and construction-in-progress..............      (17,161,563)     (16,207,482)     (13,512,645)
  Proceeds from sales of properties..........................       17,179,783       38,415,017       19,580,079
  Recurring capital expenditures.............................       (6,865,814)      (4,569,573)      (4,397,131)
  Rehabilitation and non-recurring capital expenditures......      (31,605,291)     (15,642,973)     (15,900,996)
  Notes receivable...........................................               --       (7,500,000)              --
  Distributions from the sale of joint venture asset, net....       14,883,968        7,945,667               --
  Distributions received from joint ventures in excess of
    earnings.................................................          641,697        1,481,615        2,644,533
  Contributions to joint venture.............................               --       (2,150,000)              --
  Proceeds from the payoff of mortgage loans.................               --               --       15,324,802
  Principal collections on MBS...............................        2,594,961        1,733,674        2,360,929
  Principal collections on mortgage loans....................           82,554        1,903,007        1,039,898
  Escrows established at acquisition of properties...........       (2,512,774)      (4,755,629)      (5,189,961)
  Cost to acquire workforce and intangible assets............               --         (559,239)        (447,679)
                                                               ---------------  ---------------  ---------------
      Net cash used for investing activities.................     (126,924,002)     (96,495,243)     (36,392,734)
                                                               ---------------  ---------------  ---------------
</TABLE>

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

                                      F-7
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

               CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

<TABLE>
<CAPTION>
                                                                    1998             1997             1996
                                                               ---------------  ---------------  ---------------
<S>                                                            <C>              <C>              <C>
Cash flows from financing activities:
  Advances under credit agreements...........................      123,100,000       19,400,000       48,970,000
  Advances under construction loan...........................       11,046,105          316,786               --
  Payments on credit agreements..............................               --      (80,115,000)      (8,050,000)
  Payment on repurchase agreement............................               --       (9,300,000)      (1,650,000)
  Payment of financing costs.................................       (2,371,101)        (501,934)      (1,222,170)
  Prepayment of mortgage notes payable.......................      (17,433,697)              --               --
  Principal payments on mortgage notes payable...............       (4,142,897)      (7,760,525)      (8,591,947)
  Proceeds from the issuance of preferred stock, net of
    discounts and offering costs.............................               --       65,876,665               --
  Proceeds from issuance of common stock, net of discounts
    and offering costs.......................................         (407,746)     103,109,010               --
  Proceeds from the exercise of stock warrants...............          101,347           17,626            5,884
  Dividends to preferred shareholders........................       (6,158,250)      (1,659,306)              --
  Dividends to common shareholders...........................      (35,226,070)     (23,447,779)     (22,853,892)
  Distributions to minority unitholders......................       (8,088,797)      (4,812,638)      (1,846,688)
                                                               ---------------  ---------------  ---------------
      Net cash provided by financing activities..............       60,418,894       61,122,905        4,761,187
                                                               ---------------  ---------------  ---------------
Net increase (decrease) in cash and cash equivalents.........        2,507,770        2,843,157       (4,126,757)
Cash and cash equivalents, beginning of year.................        9,859,110        7,015,953       11,142,710
                                                               ---------------  ---------------  ---------------
Cash and cash equivalents, end of year.......................  $    12,366,880  $     9,859,110  $     7,015,953
                                                               ---------------  ---------------  ---------------
                                                               ---------------  ---------------  ---------------
Supplemental cash flow disclosure:
  Cash paid for interest during year.........................  $    40,175,873  $    24,327,983  $    20,143,571
                                                               ---------------  ---------------  ---------------
                                                               ---------------  ---------------  ---------------
  Interest capitalized during year...........................  $     1,469,078  $       777,159  $       514,258
                                                               ---------------  ---------------  ---------------
                                                               ---------------  ---------------  ---------------
Supplemental disclosure of non-cash investing and
  financing activities:
Property acquisitions........................................  $  (201,505,018) $  (304,798,057) $  (112,964,195)
Debt assumed in property acquisitions........................       79,003,017      165,549,922       53,196,934
Units issued for property acquisitions (Notes E and F).......       18,340,478       29,728,045       21,872,698
Shares issued for property acquisitions (Note E).............               --        4,700,000               --
Joint venture distribution of property, net..................               --        8,230,763               --
                                                               ---------------  ---------------  ---------------
  Cash to acquire property...................................  $  (104,161,523) $   (96,589,327) $   (37,894,563)
                                                               ---------------  ---------------  ---------------
                                                               ---------------  ---------------  ---------------
Units issued for workforce and other intangible assets
  acquired (Notes C and D)...................................  $            --  $    17,637,500  $    13,000,000
                                                               ---------------  ---------------  ---------------
                                                               ---------------  ---------------  ---------------
Units issued for Advisor benchmarks (Note C).................  $            --  $     2,400,000  $            --
                                                               ---------------  ---------------  ---------------
                                                               ---------------  ---------------  ---------------
Conversion of Units to Shares................................  $       526,783  $     4,251,204  $            --
                                                               ---------------  ---------------  ---------------
                                                               ---------------  ---------------  ---------------
Shares issued for stock purchase loans.......................  $     1,500,000  $     1,000,000  $            --
                                                               ---------------  ---------------  ---------------
                                                               ---------------  ---------------  ---------------
Shares issued in satisfaction of note payable................  $     2,130,000  $            --  $            --
                                                               ---------------  ---------------  ---------------
                                                               ---------------  ---------------  ---------------
Reclassification of construction in progress to multifamily
  apartment complexes........................................  $    20,116,588  $     1,571,216  $    10,888,961
                                                               ---------------  ---------------  ---------------
                                                               ---------------  ---------------  ---------------
</TABLE>

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

                                      F-8
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

A. ORGANIZATION

    Berkshire Realty Company, Inc. and Subsidiaries (the "Company") was formed
on April 26, 1990 by filing a certificate of incorporation in the State of
Delaware. The Company commenced operations on June 27, 1991, as an equity real
estate investment trust ("REIT"). The principal business of the Company is the
acquisition, renovation, rehabilitation, development and operation of
multifamily apartment communities located in Florida, Texas and the Mid-Atlantic
and Southeast regions of the United States.

    The Company was restructured to an umbrella partnership real estate
investment trust ("UPREIT") on May 1, 1995, when the Company's assets, subject
to liabilities, were transferred to a newly formed subsidiary ("Operating
Partnership") of which the Company is a Special Limited Partner and owns 100% of
the stock of Berkshire Apartments, Inc., the general partner. Upon transfer of
its net assets, the Company was issued 25,392,452 units of the Operating
Partnership ("Units") which was equal to the number of shares outstanding on May
1, 1995.

    In connection with the organization of the Operating Partnership, on May 1,
1995, an affiliate of Berkshire Realty Advisors Limited Partnership, the
Company's former advisor, contributed $5,000 and River Oaks Apartments, subject
to mortgage debt of $5.4 million, at a valuation of $10,500,000. The seller
received 534,975 Units in the Operating Partnership ("Minority Interest") valued
at $9.50 per Unit or $5.1 million, in exchange for its interest in the property.

    On March 1, 1996, the Company became self-administered when it acquired the
assembled workforce and other assets of Berkshire Realty Advisors Limited
Partnership (the "Advisor"), an affiliate of a director of the Company, which
provided advisory and development services to the Company (the "Advisor
Transaction"). In exchange for the assets acquired the Company issued 1.3
million Units of the Operating Partnership. The transaction was valued at $13
million, which together with related costs, was recorded as an intangible asset
associated with the workforce acquired. If certain share price benchmarks are
achieved during a six-year period, $7.2 million of additional Units may be
issued. During 1997, the $11.00 and $12.00 share price benchmarks were achieved
and an additional 209,091 Units were issued at a value of $2.4 million. (See
Note C to the Consolidated Financial Statements).

    Property management services for the Company's multifamily assets were
performed by an affiliate of certain directors and officers of the Company until
February 28, 1997 when the Company acquired the established workforce and other
assets of the affiliated company for 1.7 million Units (the "Property Manager"
or "Property Manager Transaction"). The transaction was valued at $17.6 million
(based on a $10.375 share price) and was recorded on the balance sheet of the
Company as an intangible asset associated with the third-party property
management contracts and the acquisition of a workforce.

    At the time of the acquisition, the Property Manager managed 57 apartment
communities, including the Company's 35 assets, and employed approximately 85
professionals, excluding site employees. As a result of this transaction, the
Company ceased payment of management fees and reimbursements to the affiliate
for the management operations of its multifamily portfolio. In addition, the
Company acquired 22 third-party management contracts, primarily with
partnerships affiliated with certain directors and officers of the Company,
which generate management fee and reimbursement revenue. (See Note D to the
Consolidated Financial Statements).

    In addition to the three transactions mentioned above, the Company has
utilized its UPREIT structure to acquire an additional 39 multifamily
communities since 1995. All UPREIT transactions have increased the ownership of
the Operating Partnership by minority unitholders ("Minority Interest") to 20.8%
at December 31, 1998, which included a 14.0% ownership by companies affiliated
with a director

                                      F-9
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

A. ORGANIZATION (CONTINUED)
and officers of the Company. The Company directly or indirectly owned the
remaining 79.2% of the Operating Partnership. The Company has several
wholly-owned qualifying REIT subsidiaries which were formed in connection with
the UPREIT transaction or for financing purposes and are consolidated in the
accompanying financial statements.

    The Company is authorized to issue up to 140,000,000 shares of common stock,
$0.01 par value per share ("Shares"). The Company is also authorized to issue up
to 60,000,000 shares of preferred stock, $0.01 par value, which may be issued in
multiple classes or series ("Preferred Shares"). The Board is authorized to
determine the rights, preferences and privileges of the preferred stock
including the number of shares constituting any such series and the designation
thereof, without any further vote or action by the shareholders. The Company's
outstanding Shares are publicly traded on the New York Stock Exchange under the
symbol "BRI".

    The Company has an infinite life; however, the Company's Certificate of
Incorporation, as amended, required the Company's Board of Directors (the
"Board") to prepare and submit a Plan of Liquidation to the Shareholders on or
before December 31, 1998, together with a recommendation by its Board of
Directors whether to adopt or reject the Plan of Liquidation. The Plan of
Liquidation will become effective only if approved by shareholders holding a
majority of the shares outstanding at the time of the vote.

    In May, 1998, the Company began the process of evaluating its strategic
alternatives which included the potential sale or merger of the Company or the
adoption of a Plan of Liquidation.

    On December 31, 1998, the Company filed proxy materials related to a Plan of
Liquidation with the Securities and Exchange Commission. Included in the proxy
was a recommendation by the Board of Directors that shareholders vote against
approval of the Plan of Liquidation because, in the opinion of the Board, other
alternatives available to the Company would likely produce greater value for the
shareholders.

    In the first quarter of 1999, as a result of the process initiated by the
Board, the Company received several offers to acquire the Company. Among these
offers was one from a group that included Douglas Krupp, the Chairman of the
Board of the Company, to acquire the Company at a price of $11.05 per share of
Common Stock. A special committee of disinterested directors established by the
Board to review and negotiate these offers advised this group that the price of
$11.05 per share was insufficient. This group subsequently revised its offer to
$12.05 per share of Common Stock. The special committee of the Board is
continuing to review and negotiate the offers the Company received. There can be
no assurance that any of these offers will result in the consummation of the
sale of the Company.

B. SIGNIFICANT ACCOUNTING POLICIES

    BASIS OF PRESENTATION

    The accompanying Consolidated Financial Statements include the consolidated
accounts of the Company, the Operating Partnership and the subsidiaries of the
Company and the Operating Partnership.

    All significant intercompany balances have been eliminated in consolidation.
The Consolidated Financial Statements of the Company have been adjusted for the
minority interest of unitholders in the Operating Partnership.

                                      F-10
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

B. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
    ESTIMATES AND ASSUMPTIONS

    The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amount of and disclosure related to assets
and liabilities, contingent assets and liabilities and revenues and expenses.
Actual results could differ from those estimates.

    CASH AND CASH EQUIVALENTS

    The Company includes all short-term investments with maturities of three
months or less at the date of acquisition in cash and cash equivalents. The
carrying value of these investments approximated market at December 31, 1998 and
1997.

    The Company invests its cash primarily in money market funds with commercial
banks. The Company has not experienced any losses to date on its invested cash.

    ESCROWS

    Escrows include amounts established pursuant to certain debt agreements for
real estate taxes, insurance and capital improvements.

    REAL ESTATE ASSETS AND DEPRECIATION

    Expenditures related to the acquisition, improvement and development of real
estate assets are capitalized at cost. Upon acquisition of a real estate asset,
expenditures to remedy deferred maintenance and renovation costs are
capitalized. Ordinary repairs and maintenance are expensed as incurred.

    DEPRECIATION

    Depreciation is computed by using the straight-line method over the
estimated useful lives of the related assets as follows:

<TABLE>
<S>                                                                             <C>
Buildings.....................................................................  25 years
                                                                                5 to 25
Building and land improvements................................................  years
Appliances, carpeting and equipment...........................................  3 to 8 years
</TABLE>

    INTEREST EXPENSE AND REAL ESTATE TAX CAPITALIZATION FOR DEVELOPMENT ASSETS

    Interest expense and real estate taxes incurred during the construction
period of assets under development are capitalized until buildings are placed in
service as evidenced by certificates of occupancy.

    AMORTIZATION OF WORKFORCE AND OTHER INTANGIBLE ASSETS

    Amortization of the intangible assets acquired related to the Advisor
Transaction and Property Manager Transaction is calculated using the
straight-line basis over a period of three to four years.

    IMPAIRMENT OF LONG-LIVED ASSETS

    Real estate assets and equipment are stated at depreciated cost. Pursuant to
Statement of Financial Accounting Standards Opinion No. 121, "Accounting for the
Impairment of Long-Lived Assets and for

                                      F-11
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

B. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Long-Lived Assets to be Disposed of", impairment losses are recorded on
long-lived assets used in operations on a property by property basis, when
events and circumstances indicate that the assets might be impaired and the
estimated undiscounted cash flows to be generated by those assets are less than
the carrying amount of those assets. Upon determination that an impairment has
occurred, those assets shall be reduced to fair value less estimated costs to
sell.

    INVESTMENTS IN UNCONSOLIDATED JOINT VENTURES

    Investments in Joint Ventures were accounted for using the equity method of
accounting as the respective Partnership Agreements required a majority vote for
all major decisions regarding the Joint Ventures. Under the equity method of
accounting, the Company's share of income (loss) of the Joint Ventures is
included in the Company's net income (loss).

    MBS

    MBS are held for long-term investment and therefore are carried at amortized
cost. Premiums or discounts are amortized over the life of the underlying
securities using the effective yield method. The Company has the intention and
ability to hold these to maturity.

    MORTGAGE LOAN RECEIVABLE

    Discounts on the mortgage loan, net of acquisition costs, are amortized into
income over the remaining life of the related loan using the effective yield
method, based on management's estimate of the current facts and circumstances
and the ultimate ability to collect such loan.

    RENTAL REVENUE

    Residential and commercial leases require the payment of base rent monthly
in advance. Rental revenues are recorded on the accrual basis. Commercial leases
generally contain provisions for additional rent based on a percentage of tenant
sales and other provisions which are also recorded on the accrual basis, but are
billed in arrears. Minimum rental revenue from long-term commercial leases is
recognized on a straight-line basis over the life of the related lease.

    SEGMENT REPORTING

    In 1998, the Company adopted Statement of Financial Accounting Standards No.
131 ("FAS 131"), "Disclosures about Segments of an Enterprise and Related
Information." FAS 131 supersedes Statement of Financial Accounting Standards No.
14, "Financial Reporting for Segments of a Business Enterprise", replacing the
"industry segment" approach with a "management" approach. The management
approach designates the internal reporting used by management for making
operating decisions and assessing performance as the source of the Company's
segment.

    DEFERRED EXPENSES

    Costs associated with debt financings are capitalized and amortized to
interest expense over the term of the related agreement using a method which
approximates the effective interest method.

                                      F-12
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

B. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
    INTEREST RATE SWAP AGREEMENT

    Swap receipts and payments under interest rate swap agreements designated as
a hedge are recognized as adjustments to interest expense in the Consolidated
Statements of Operations. Settlement payments or receipts on terminated interest
rate swap agreements are deferred and amortized over the remaining original
period of the swap, as long as the hedged borrowing is still outstanding.
Settlement payments or receipts on terminated interest rate swap agreements, if
any, would be reflected as financing activities in the Consolidated Statements
of Cash Flows.

    INCOME TAXES

    The Company has elected to be taxed as a REIT under the Internal Revenue
Code of 1986, as amended, and believes it will continue to meet all such
qualifications. Accordingly, the Company will not be subject to federal income
taxes on amounts distributed to shareholders provided that it distributes
annually at least 95% of its REIT taxable income and meets certain other
requirements for qualifying as a REIT. Therefore, no provision for federal
income taxes has been recorded in the Consolidated Financial Statements.
However, the Company is subject to certain state income taxes and certain state
net worth taxes which have been recorded in the Consolidated Statements of
Operations.

    EARNINGS PER SHARE

    In accordance with the Statement of Financial Accounting Standards No. 128
("FAS No. 128"), the Company presents both basic and diluted earnings per share
("EPS"). Basic EPS excludes dilution and is computed by dividing net income
available to common stockholders by the weighted average number of shares
outstanding for the period. Diluted EPS reflects the potential dilution that
could occur if securities or other contracts to issue common stock were
exercised or converted into common stock, where such exercise or conversion
would result in a lower EPS amount.

    STRATEGIC ALTERNATIVES AND NON-RECURRING CHARGES

    The Company considers costs associated with evaluation of strategic
alternatives and non-recurring charges to be costs incurred specific to
significant non-recurring events that materially distort the comparative
measurement of the Company's performance.

    EXTRAORDINARY ITEMS

    Extraordinary items represent the effect resulting from the early settlement
of certain debt obligations, including related deferred financing costs,
prepayment penalties, yield maintenance payments and other related items.

    RECLASSIFICATIONS

    Certain prior year balances have been reclassified to conform with current
year consolidated financial statement presentation.

C. THE ADVISOR TRANSACTION

    On February 28, 1996, the Board of Directors, acting on the recommendation
of a Special Committee comprised solely of Independent Directors, approved the
acquisition, via contribution, of the existing

                                      F-13
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

C. THE ADVISOR TRANSACTION (CONTINUED)
workforce and other assets of the Advisor in exchange for 1.3 million Units
which had a value of $13 million. The total acquisition price, including
professional fees and expenses, has been recorded on the Company's balance sheet
as intangible assets associated with the workforce acquired and is being
amortized on a straight-line method over a three-year period.

    The Board's actions were initiated to increase cash flows and to align the
organization of the Company to be consistent with the structure preferred by
institutional investors, rating agencies and market analysts.

    Additional Units, up to a total of $7.2 million, may be issued during a
six-year period if certain share price benchmarks are achieved. The benchmarks
will be satisfied if the share price of the Company's common stock is equal to
or greater than the benchmark for any fifteen days during any twenty consecutive
trading days. There are six share price benchmarks beginning at $11.00 and
increasing by $1.00 each up to a maximum of $16.00. Upon satisfaction of each
benchmark, Units equal to $1.2 million will be issued. The Company achieved
share price benchmarks of $11.00 on March 19, 1997 and $12.00 on October 9, 1997
and issued 109,091 and 100,000 Units, respectively, on those dates. The value of
additional Units issued during 1997 was $2.4 million and was recorded as an
expense in the Consolidated Statements of Operations. As of December 31, 1998,
209,091 additional Units have been issued as a result of achieving the share
price benchmarks.

    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. The Company began incurring
general and administrative expenses for its acquired management staff including
salaries, benefits, and other overhead expenses.

D. PROPERTY MANAGER TRANSACTION

    On February 26, 1997, the Board of Directors, acting on the recommendation
of a Special Committee comprised solely of Independent Directors, approved the
acquisition of the workforce and other assets of the Property Manager which
provided multifamily property management services to the Company ("Property
Manager"). The Property Manager was contributed on February 28, 1997 in exchange
for 1.7 million Units which had a value of approximately $17.6 million.

    At the time of the contribution, the Property Manager managed 57 apartment
communities, including the Company's 35 assets, and employed approximately 85
professionals, excluding site employees. As a result of this transaction, the
Company ceased payment of management fees and reimbursements for the management
operations of its multifamily portfolio. In addition, the Company acquired 22
third-party management contracts which generate management fee and reimbursement
revenue. Those contracts are primarily with partnerships affiliated with a
director of the Company.

    The Board's actions were initiated to reduce the costs associated with the
operations of the multifamily portfolio, to generate revenue from third-party
fee management contracts and to align the organization of the Company to be
consistent with the structure preferred by institutional investors, rating
agencies and market analysts.

    The value of the assets acquired was determined by evaluating the future
cash flows attributable to the third-party management contracts as well as the
immediate operating efficiencies obtained through the acquisition of a cohesive
assembled workforce. Accordingly, the value of the transaction was allocated to
intangible assets associated with third-party management contracts and the
workforce acquired. The

                                      F-14
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

D. PROPERTY MANAGER TRANSACTION (CONTINUED)
Company recorded intangible assets of $4.4 million based on discounted cash
flows from third-party property management contracts and $13.2 million based on
the value of intangible assets associated with the workforce acquired. The
acquisition price is being amortized on a straight-line method over a three to
four year period.

E. QUESTAR TRANSACTION

    On November 14, 1997, the Company consummated a transaction with the Questar
Companies ("Questar") whereby it acquired eighteen apartment communities (3,699
units) (the "Questar Transaction"). The total purchase price of $171.4 million
was funded through the assumption of $128.7 million in debt, the issuance of
$19.9 million in Units, $4.7 million in common stock and cash of $18.1 million.
The Company also contracted to purchase four apartment communities which were
under development at the time of the transaction, and entered into a Development
Acquisition Agreement with Questar Builders, Inc. which gave the Company the
exclusive right to acquire all apartment communities developed by Questar
Builders, Inc.

    On December 15, 1997, the Company acquired Liriope Apartments, an 84-unit
apartment community located in Belcamp, Maryland, for approximately $7.6 million
under the contractual arrangement with Questar. Subsequent to December 31, 1998,
the Company acquired Granite Run which represented the second development
property the Company had contracted to acquire from Questar Builders, Inc. (See
Note F for additional information).

F. REAL ESTATE PROPERTIES

    As of December 31, 1998, the Company had investments in 81 multifamily
apartment communities in eight states consisting of 24,123 apartment units.

    The following summarizes the carrying value of the Company's multifamily
apartment communities and retail centers held for sale in 1997 which were sold
in 1998 (dollars in thousands):

<TABLE>
<CAPTION>
                                                                                               DECEMBER 31,
                                                                                         -------------------------
<S>                                                                                      <C>           <C>
                                                                                             1998         1997
                                                                                         ------------  -----------
Land...................................................................................  $    151,282  $   109,063
Buildings and improvements.............................................................       768,270      629,649
Appliances, carpeting and equipment....................................................       169,812      120,669
                                                                                         ------------  -----------
Total multifamily and retail property..................................................     1,089,364      859,381
Accumulated depreciation...............................................................      (169,878)    (129,280)
                                                                                         ------------  -----------
                                                                                         $    919,486  $   730,101
                                                                                         ------------  -----------
                                                                                         ------------  -----------
</TABLE>

    ACQUISITIONS

    On January 21, 1998, the Company acquired Berkshire Springs Apartments
(formerly known as Countrywood), a 208-unit apartment community located in
Dallas, Texas, for $6.75 million. The Company paid cash of $2.0 million, assumed
debt of $4.0 million 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.

                                      F-15
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

F. REAL ESTATE PROPERTIES (CONTINUED)
    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 $8.0 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>
Bluffs of Berkshire (formerly known as The Bluffs)..............................  Austin, TX                     382
Berkshire Hills (formerly known as Pinto Ridge).................................  Austin, TX                     238
Carlyle Place...................................................................  San Antonio, TX                184
Yorktown........................................................................  Houston, TX                    563
6200 Gessner....................................................................  Houston, TX                    659
Berkshire Crossings (formerly known as 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 Arbor Keys (formerly known as
Seven Winds), 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 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 7.06%
along with monthly funding of real estate tax escrows. The other bond agreement
requires interest only payments at an all inclusive variable rate of 5.07% as of
December 31, 1998.

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

    On July 8, 1998, the Company acquired four apartment communities in Atlanta,
Georgia for approximately $59.7 million. The Company assumed $40.4 million of
first mortgage debt and paid cash of $19.3 million. The debt agreements require
monthly principal and interest payments based on interest

                                      F-16
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

F. REAL ESTATE PROPERTIES (CONTINUED)
rates ranging from 8.04% to 8.60% along with the monthly funding of real estate
tax escrows. The apartment communities acquired are summarized as follows:

<TABLE>
<CAPTION>
                                                                                        NUMBER
PROPERTY NAME                                                                          OF UNITS
- ------------------------------------------------------------------------------------  -----------
<S>                                                                                   <C>
Essex House.........................................................................         120
Highlands at Briarcliff.............................................................         140
Pines at Dunwoody...................................................................         389
River Parkway.......................................................................         427
                                                                                           -----
                                                                                           1,076
                                                                                           -----
                                                                                           -----
</TABLE>

    DEVELOPMENT

    In 1998, the Company completed construction of Berkshires at Crooked Creek,
a 296-unit apartment community in Durham, North Carolina. The project was
completed for a total cost of approximately $20.1 million. The cost of the
completed development property has been included in multifamily apartment
communities on the Consolidated Balance Sheet as of December 31, 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 two
multifamily phases, the first of which was Berkshires at Deerfield, a 478 unit
apartment community. Construction began in the third quarter of 1998 and is
expected to be completed in October, 2000 at an estimated cost of $34.9 million.
As of December 31, 1998, approximately $7.3 million of construction costs had
been incurred.

    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, began in the third quarter of 1998 and is
expected to be completed in August, 1999 at an estimated cost of $14.1 million.
As of December 31, 1998, approximately $3.7 million of construction costs had
been incurred.

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

    As of December 31, 1998, the Company was contractually obligated to acquire
three additional properties from Questar Builders, Inc. which were in various
stages of development. The developments are summarized as follows:

<TABLE>
<CAPTION>
                                                     PLANNED      ESTIMATED        EXPECTED
                                                    APARTMENT       TOTAL         ACQUISITION
PROPERTY                           LOCATION           UNITS      INVESTMENT          DATE
- ----------------------------  ------------------  -------------  -----------  -------------------
<S>                           <C>                 <C>            <C>          <C>
                                                        (IN THOUSANDS)
Granite Run (a).............  Baltimore, MD               264     $  25,500   January, 1999
The Courts of Avalon........  Pikesville, MD              258        34,700   December, 1999
Excalibur at Avalon.........  Pikesville, MD              147        24,200   March, 2000
                                                                 -----------
  Total.....................                              669     $  84,400
                                                                 -----------
                                                                 -----------
</TABLE>

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

(a) On January 7, 1999, the Company acquired Granite Run for approximately $25.5
    million.

                                      F-17
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

F. REAL ESTATE PROPERTIES (CONTINUED)

    On November 14, 1997, the Company entered into a Development Acquisition
Agreement with Questar Builders, Inc. which granted the Company an exclusive
right to acquire all apartment projects developed in the Mid-Atlantic Region by
Questar Builders, Inc. which meet the Company's acquisition and development
criteria.

    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 $10,000.

    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 $516,000. 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 recorded by the
joint venture 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 $543,000.

G. INVESTMENTS IN UNCONSOLIDATED JOINT VENTURES

    The Company had a 50% interest in Brookwood Village Joint Venture and a
50.1% interest in Spring Valley Partnership (collectively, the "Joint Ventures")
as of December 31, 1996. On January 30, 1998, the Company and its joint venture
partner sold Spring Valley Marketplace. (See Note F for additional details). On
May 13, 1997, Brookwood Village Joint Venture exchanged Brookwood Village Mall
for two multifamily properties, Berkshire West and Sunchase, and cash. Brookwood
Village Joint Venture recognized a loss on the exchange of approximately
$722,000, the Company's pro rata share of which was approximately $361,000.

                                      F-18
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

G. INVESTMENTS IN UNCONSOLIDATED JOINT VENTURES (CONTINUED)
    Condensed combined financial statements for the Joint Ventures are as
follows:

                       CONDENSED COMBINED BALANCE SHEETS
                           DECEMBER 31, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                                         1998           1997
                                                                                     -------------  -------------
<S>                                                                                  <C>            <C>
                                                     ASSETS
Property...........................................................................  $          --  $  54,036,202
Less accumulated depreciation......................................................             --    (24,936,202)
                                                                                     -------------  -------------
Total real estate asset............................................................             --     29,100,000
Other assets.......................................................................             --      2,897,655
                                                                                     -------------  -------------
Total assets.......................................................................  $          --  $  31,997,655
                                                                                     -------------  -------------
                                                                                     -------------  -------------

                                        LIABILITIES AND PARTNERS' EQUITY
Liabilities........................................................................  $          --  $     711,270
                                                                                     -------------  -------------
Partners' equity:
  The Company......................................................................             --     15,618,657
  Joint venture partner............................................................             --     15,667,728
                                                                                     -------------  -------------
Total partners' equity.............................................................             --     31,286,385
                                                                                     -------------  -------------
Total liabilities and partners' equity.............................................  $          --  $  31,997,655
                                                                                     -------------  -------------
                                                                                     -------------  -------------
</TABLE>

                  CONDENSED COMBINED STATEMENTS OF OPERATIONS
              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

<TABLE>
<CAPTION>
                                                                          1998           1997           1996
                                                                       -----------  --------------  -------------
<S>                                                                    <C>          <C>             <C>
Revenue..............................................................  $   540,486  $    9,221,901  $  13,118,356
Property operating expenses..........................................     (376,778)     (4,756,376)    (6,214,033)
Depreciation.........................................................           --      (2,798,220)    (3,925,146)
Provision for loss...................................................           --     (10,749,529)    (9,000,000)
Gain (loss) on sale..................................................      100,672        (721,760)            --
                                                                       -----------  --------------  -------------
Net income (loss)....................................................  $   264,380  $   (9,803,984) $  (6,020,823)
                                                                       -----------  --------------  -------------
                                                                       -----------  --------------  -------------

Allocation of net income (loss):
The Company..........................................................  $   132,454  $   (4,910,021) $  (3,008,587)
Joint venture partner................................................      131,926      (4,893,963)    (3,012,236)
                                                                       -----------  --------------  -------------
                                                                       $   264,380  $   (9,803,984) $  (6,020,823)
                                                                       -----------  --------------  -------------
                                                                       -----------  --------------  -------------
</TABLE>

    Pursuant to Statement of Financial Accounting Standards Opinion No. 121
"Accounting for the Improvement of Long-Lived Assets and for Long-Lived Assets
to be Disposed Of" impairment losses were recognized on the Company's joint
venture assets. In 1997, Brookwood Village and Spring Valley recorded provisions
for losses of $1,472,096 and $9,277,433, respectively, which represented the
difference between carrying value and estimated fair value less costs to sell.
In 1996, Brookwood Village recorded a provision for loss of $9,000,000.

                                      F-19
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

H. MORTGAGE LOAN RECEIVABLE

    The Company held a mortgage loan which had a carrying value of approximately
$2,376,000 and $2,323,000 as of December 31, 1998 and 1997, respectively. The
mortgage loan is collateralized by a 120-unit apartment complex in Palm Bay,
Florida and requires monthly principal and interest payments of $23,518 based on
a 23-year amortization and a 7% interest rate. The mortgage loan matures January
27, 2002 when a balloon payment of $2,552,673 will be due. The principal balance
of the mortgage loan was approximately $2,857,000 and $2,939,000 at December 31,
1998 and 1997, respectively.

I. MORTGAGE-BACKED SECURITIES (MBS)

    At December 31, 1998, the Company's MBS portfolio had an approximate market
value of $5,271,000 with unrealized gains of approximately $334,000. The market
value of the MBS portfolio at December 31, 1997 was approximately $8,012,000
with unrealized gains of approximately $500,000. At December 31, 1998 and 1997,
the cost basis of the MBS portfolio was approximately $4,937,000 and $7,512,000
with a face value of approximately $4,965,000 and $7,561,000, respectively. The
portfolio consists of Federal Home Loan Mortgage Corporation securities with
coupon rates ranging from 8.0% to 9.75% per annum maturing in the years 2008
through 2021 and a Federal National Mortgage Association security with a coupon
rate of 9% per annum maturing in 2024.

J. NOTE RECEIVABLE

    On November 14, 1997 ("Funding Date"), a promissory note in the amount of
$7,500,000 was issued by GGC, L.L.C. ("GGC"), an affiliate of an officer of the
Company, to the Company as a result of the Questar Transaction. The note
requires interest payments at an annual rate of 11.39% commencing on December 1,
1997, and continuing until the outstanding balance is paid in full. A principal
payment in the amount of $3,750,000, together with all accrued interest and
other charges, will be due and payable on November 14, 2000. The remaining
principal balance and accrued interest and other charges will be due and payable
on November 14, 2002. Units and Shares received by the borrowers as a result of
the Questar Transaction totaling $9.375 million have been pledged as collateral
for the promissory note. Subsequent to December 31, 1998, GGC paid down $3.5
million of the outstanding principal balance and $4.375 million of collateral
was released.

K. CREDIT AGREEMENT

    As of December 31, 1998, the Company had a credit agreement with nine
participating commercial banks for a $180 million unsecured revolving line of
credit, at interest rates which ranged between 120 and 130 basis points over
LIBOR ("Credit Agreement"). The following summarizes the Company's borrowings on
the Credit Agreement as of December 31, 1998:

<TABLE>
<CAPTION>
                     CONTRACT    CONTRACT
BORROWINGS          START DATE   END DATE   INTEREST RATE      AMOUNT
- ------------------  -----------  ---------  -------------  --------------
<S>                 <C>          <C>        <C>            <C>
LIBOR contract        12/14/98    01/13/99       6.8625%   $   36,100,000
LIBOR contract        12/09/98    01/08/99       6.8313%       99,000,000
                                                           --------------
Subtotal                                                   $  135,100,000
                                                           --------------
                                                           --------------
</TABLE>

                                      F-20
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

K. CREDIT AGREEMENT (CONTINUED)
    Subsequent to December 31, 1998, the Company borrowed an additional $38.0
million and repriced all borrowings on the Credit Agreement at interest rates
that ranged from 6.2688% to 6.2375% with contract end dates that ranged from
April 1, 1999 to April 15, 1999.

    As of December 31, 1997, the Company had a credit agreement with two
commercial banks with a maximum commitment of $49.5 million. The Company's
borrowings under the credit agreement totaled $12.0 million and had a contract
interest rate of 7.125% at December 31, 1997. This agreement was replaced by the
Credit Agreement discussed above.

    In November, 1995, the Company entered into a five-year interest rate swap
contract with a bank as counterparty in order to hedge against variable interest
rate debt. Pursuant to the swap contract, the Company will pay 6.06% on a $40
million notional amount and will receive LIBOR (based on 90 day contracts).

    The weighted average interest rate for the Company's variable rate credit
agreements was 6.972% for the year ended December 31, 1998.

    The Credit Agreement requires the Company to be in compliance with certain
debt covenants. Three of the more restrictive covenants include the requirement
to maintain interest coverage ratio of 2 to 1, a debt service coverage ratio of
1.75 to 1 and total liabilities to total assets of not more than 55%. The
Company believes it was in compliance with all covenants as of December 31,
1998.

L. CONSTRUCTION LOAN

    The Company has a construction loan commitment of $13.1 million to fund the
development Berkshires at 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. As of
December 31, 1998, the Company's borrowings on the Construction Loan totaled
$11,362,891 and had interest rates that ranged from 6.8125% to 7.0625% with
contract end dates of January 14, 1999 and February 16, 1999.

    Subsequent to December 31, 1998, the Company repriced all borrowings on the
Construction Loan at an interest rate of 6.4375% with a contract end date of
April 16, 1999.

M. MORTGAGE NOTES PAYABLE

    The Company has a borrowing arrangement with the Federal National Mortgage
Association ("FNMA"). The original commitment for this interest-only borrowing
arrangement, which was collateralized by multifamily assets, was for a maximum
amount of $100 million, of which $63,345,000 was a fixed amount with fixed
interest rates ("Fixed") and $36,655,000 was a revolving component which had a
variable interest rate. On August 7, 1998, the Company terminated the
$36,655,000 the revolving component and incurred termination fees and increased
amortization expense of $561,453 as a result.

                                      F-21
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

M. MORTGAGE NOTES PAYABLE (CONTINUED)
    At December 31, 1998 and 1997, the outstanding amounts under the borrowing
arrangement with FNMA were as follows:

<TABLE>
<CAPTION>
MATURITY DATES  INTEREST RATE     AMOUNT
- --------------  -------------  -------------
<S>             <C>            <C>
    11/20/05          6.997%   $  50,000,000
     9/20/03          7.540%      13,345,000
                               -------------
                               $  63,345,000
                               -------------
                               -------------
</TABLE>

    At December 31, 1998, the apartment communities pledged as collateral under
the borrowing arrangement with FNMA were as follows:

<TABLE>
<CAPTION>
APARTMENT COMMUNITIES       LOCATION
- ----------------------  -----------------
<S>                     <C>
Brookfield Trace        Mauldin, SC
Brookwood Valley        Mauldin, SC
Cumberland Cove         Raleigh, NC
Indigo on Forest        Dallas, TX
The Oaks                Mauldin, SC
Pleasant Woods          Dallas, TX
River Oaks              Houston, TX
</TABLE>

    The following table sets forth certain information regarding the other
mortgage notes payable and related collateral at December 31, 1998:

<TABLE>
<CAPTION>
                                                                                                  PRINCIPAL
                                                                     INTEREST      MATURITY        BALANCE
APARTMENT COMMUNITIES                         LOCATION                 RATE          DATE       AS OF 12/31/98
- --------------------------------  --------------------------------  -----------  ------------  ----------------
<S>                               <C>                               <C>          <C>           <C>
FIXED RATE
Westchester West                  Silver Spring, MD                       8.25%      2/1/2001   $   10,954,587
Altamonte Bay Club                Altamonte Springs, FL                   8.34%      4/1/2001        3,967,079
Huntington Chase                  Norcross, GA                            8.34%      4/1/2001        7,924,926
Newport                           Tampa, FL                               8.34%      4/1/2001        3,598,079
The Timbers                       Charlotte, NC                           8.34%      4/1/2001        6,365,833
The Avalon on Abernathy           Atlanta, GA                             8.45%      6/1/2001        5,327,543
East Lake Village                 Charlotte, NC                           8.45%      6/1/2001        2,803,970
Southpointe at Massapequa         Massapequa, NY                          8.45%      6/1/2001        4,953,680
6200 Gessner                      Houston, TX                             8.51%      6/1/2001        9,791,214
Berkshire Crossing                Houston, TX                             8.51%      6/1/2001        4,458,429
Huntington Downs                  Greenville, SC                          8.45%      7/1/2001        8,677,496
The Lakes of Jacaranda            Plantation, FL                          8.45%      7/1/2001        7,750,773
Berkshire West                    Winter Garden, FL                       7.45%     11/1/2003        5,479,391
Lynn Lake                         St. Petersburg, FL                      7.06%     12/1/2003        7,807,877
Berkshire Springs                 Dallas, TX                              7.88%      2/1/2004        3,937,481
Kings Crossing                    Kingwood, TX                            8.45%      7/1/2005        8,655,350
Kingwood Lakes                    Kingwood, TX                            8.45%      7/1/2005        8,274,895
Golf Side                         Fort Worth, TX                          7.70%     11/1/2005        5,622,531
River Parkway                     Atlanta, GA                             8.60%      8/1/2006       17,100,677
</TABLE>

                                      F-22
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

M. MORTGAGE NOTES PAYABLE (CONTINUED)

<TABLE>
<CAPTION>
                                                                                                  PRINCIPAL
                                                                     INTEREST      MATURITY        BALANCE
APARTMENT COMMUNITIES                         LOCATION                 RATE          DATE       AS OF 12/31/98
- --------------------------------  --------------------------------  -----------  ------------  ----------------
<S>                               <C>                               <C>          <C>           <C>
Fairway Ridge                     Baltimore, MD                           8.19%     12/1/2006        6,029,303
Kingswood I                       Baltimore, MD                           8.12%     11/1/2006        5,930,818
Kingswood II                      Baltimore, MD                           8.12%     11/1/2006        5,865,062
Warren Park                       Baltimore, MD                           8.12%     11/1/2006        5,005,324
Hazelcrest                        Baltimore, MD                           8.12%     11/1/2006          809,685
Heraldry Square                   Baltimore, MD                           8.12%     11/1/2006        7,851,488
Essex House                       Atlanta, GA                             8.04%      3/1/2007        5,044,437
Highlands at Briarcliff           Atlanta, GA                             8.04%      3/1/2007        5,266,758
Pines at Dunwoody                 Atlanta, GA                             8.04%      3/1/2007       12,755,908
Jamestowne                        Baltimore, MD                           7.21%     11/1/2008        5,558,306
Williston                         Baltimore, MD                           7.23%     11/1/2008        1,796,904
Coventry                          Baltimore, MD                           6.10%      4/1/2026        4,359,193
Courtleigh                        Baltimore, MD                           5.95%      8/1/2028       11,655,312
The Estates                       Pikesville, MD                          7.00%      9/1/2028       11,455,708
Calvert's Walk                    Belair, MD                              7.15%      4/1/2029       14,090,273
Berkshire Towers                  Silver Spring, MD                       7.63%      4/1/2029       34,823,122
Stratton Meadows                  Baltimore, MD                           7.10%      2/1/2030       12,299,697
Arborview                         Belcamp, MD                             7.38%      1/1/2034       16,509,218
Rollingwind                       Baltimore, MD                           7.25%      9/1/2035       18,157,454
                                                                                               ----------------
  Subtotal                                                                                      $  318,715,781
                                                                                               ----------------
                                                                                               ----------------

TAX EXEMPT BONDS--FIXED
Plantation Colony                 Plantation, FL                          7.14%      9/1/2004        9,296,493
Park Colony and                   Hollywood, FL
Woodland Meadows                  Tamarac, FL                             6.41%      4/1/2002       16,900,000
Olde Forge                        Baltimore, MD                           6.43%      7/1/2026        5,695,712
                                                                                               ----------------
  Subtotal                                                                                      $   31,892,205
                                                                                               ----------------
                                                                                               ----------------

TAX EXEMPT BONDS-- VARIABLE
Prescott Place II                 Dallas, TX                              5.66%(1)    12/5/2003  $    5,783,441
Lynn Lake                         St. Petersburg, FL                      5.07%(2)     7/1/2011       6,500,000
                                                                                               ----------------
  Subtotal                                                                                      $   12,283,441
                                                                                               ----------------
                                                                                               ----------------

Total mortgage notes payable                                                                    $  426,236,427
                                                                                               ----------------
                                                                                               ----------------
</TABLE>

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

(1) This interest rate is calculated at 70% of the prime rate as published by
    the lending institution and in effect on June 15 and December 15 to be
    effective for the six months thereafter.

(2) This interest rate is determined on a weekly basis by the remarketing agent
    at the minimum interest rate necessary so that the bonds could be sold at
    one hundred percent of the principal amount plus accrued interest.

                                      F-23
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

M. MORTGAGE NOTES PAYABLE (CONTINUED)

    The aggregate scheduled principal amounts of long-term borrowings due during
the five years 1999 through 2003 and thereafter are $4,615,579, $5,000,350,
$78,043,672, $20,417,102, $26,615,964 and $291,543,760, respectively.

    In the event of a mortgage prepayment, certain mortgage agreements may
require a prepayment penalty.

N. MINORITY INTEREST

    Minority Interest represents the respective ownership percentage of the
Operating Partnership by unitholders other than the Company. Ownership
percentage is determined as the number of Units held by the Minority Interest in
relation to the total number of Units held by the Minority Interest and the
Company. Issuance of additional Shares or Units changes the ownership interests
of both the Minority Interest and the Company. Such transactions and the
proceeds therefrom are treated as capital transactions and result in an
allocation between shareholders' equity and Minority Interest. The Company made
an allocation adjustment to account for the Minority Interest ownership of the
Operating Partnership as of December 31, 1998.

    Holders of Units receive distributions per Unit equal to the dividend per
Share paid in respect of common stock of the Company. At the option of the
Operating Partnership, as specified in the Partnership Agreement, Units may be
either exchanged for an equal number of Shares or redeemed for cash from the
Operating Partnership.

    There were 9,667,248 and 7,199,661 Units held by minority unitholders in the
Operating Partnership as of December 31, 1998 and 1997, respectively.

O. RELATED PARTY TRANSACTIONS

    As a result of the Property Manager Transaction, the Company receives
property management fees and expense reimbursements associated with the
third-party management contracts acquired. These contracts are primarily with
partnerships affiliated with a director of the Company. The Company earned
approximately $3,238,000 and $2,763,000 related to affiliated third-party
management contracts for the years ended December 31, 1998 and 1997,
respectively.

    As discussed in Note J, the Company has a promissory note receivable with an
affiliate of an officer of the Company. The Company recorded interest income
related to the promissory note receivable of approximately $854,000 and $112,000
for the years ended December 31, 1998 and 1997, respectively. Subsequent to year
end, the terms of the promissory note were amended and the affiliate paid down
$3.5 million of the outstanding principal balance.

    As a result of the Questar Transaction, the Company executed a five-year
lease with an affiliate of an officer of the Company for approximately 6,900
square feet of space at an annual gross rent of approximately $140,000. The
Company incurred rent expense related to the lease agreement of approximately
$140,000 and $18,000 for the year ended December 31, 1998 and 1997,
respectively.

    As discussed in Note P, the Company has issued stock purchase loans to the
President and three executive officers of the Company. In accordance with the
provisions of the loans, $125,000 and $100,000 of loan principal was forgiven
during 1998 and 1997, respectively. The forgiven amount was recorded as an
expense in the Consolidated Statements of Operations. The Company recorded
interest income on the

                                      F-24
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

O. RELATED PARTY TRANSACTIONS (CONTINUED)
stock purchase loans of approximately $180,000 and $65,000 for the years ended
December 31, 1998 and 1997, respectively. The unpaid principal balance of the
loans was $2,275,000 and $900,000 as of December 31, 1998 and 1997,
respectively.

    As a result of the acquisition of the Property Manager as described in Note
D, effective February 28, 1997, the Company terminated the management contracts
with an affiliate for services related to multifamily property operations. The
Company engaged an affiliate of a director of the Company to manage its retail
assets until January 30, 1998. The management contracts were terminated on
January 30, 1998, as a result of the sale of the Company's remaining retail
assets.

    The Company has an agreement with an affiliate of a director whereby the
affiliate and the Company have contracted to provide certain administrative
services on each other's behalf. Pursuant to the agreement, the affiliate
provides services related to management information systems support, legal and
investor records and the Company provides human resources, insurance risk
management and real estate tax related services.

    The following is a summary of fees and reimbursements paid or accrued to
affiliates for administrative and property management services for the years
ended December 31:

<TABLE>
<CAPTION>
                                                          1998          1997          1996
                                                      ------------  ------------  ------------
<S>                                                   <C>           <C>           <C>
Fees and reimbursements for administrative
  services, net.....................................  $  1,302,462  $  1,324,263  $    740,273
Cost reimbursements related to the operation
  of the Company's properties.......................  $      2,544  $    254,615  $  1,666,695
</TABLE>

P. BENEFIT PLANS

    STOCK OPTION PLAN

    The Board of Directors of the Company adopted the Berkshire Realty Company,
Inc. Amended and Restated Stock Option Plan (the "Plan") in May, 1998. The Plan
provides for grants to certain employees, non-employee directors and consultants
of the Company. Awards are administered by the Compensation Committee which is
comprised of at least two independent directors appointed by the Board of the
Directors. There are 3,300,000 shares of common stock authorized for
non-qualified and incentive stock option grants under the Plan. The Plan will
continue in effect until all shares of common stock subject to options have been
acquired or until May 1, 2001, whichever is earlier. However, unexercised
options will continue in effect after the termination of the Plan. Options
currently granted have a 0-3 year vesting period.

    In October 1995, the FASB issued Statement of Financial Accounting Standards
No. 123 ("SFAS 123"), "Accounting for Stock-Based Compensation," effective for
periods beginning after December 15, 1995. SFAS 123 requires that companies
either recognize compensation expense for grants of stock, stock options, and
other equity instruments based on fair value, or provide pro-forma disclosure of
net income and earnings per share, adjusted to reflect the effect of
compensation expenses, in the notes to the financial statements. The Company
adopted the disclosure provisions of SFAS 123 in 1998 and 1997 and has applied
APB Opinion No. 25 and related Interpretations in accounting for the Plan.
Accordingly, compensation expense of approximately $9,000, $22,000 and $22,000
was recognized for the years ended December 31, 1998, 1997 and 1996,
respectively, for the options issued to a consultant of the Company.

                                      F-25
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

P. BENEFIT PLANS (CONTINUED)
Had compensation expense for the Plan been determined based on the fair value of
all the options calculated in accordance with SFAS 123, the Company's net loss
and earnings per share for the years ended December 31, 1998, 1997 and 1996
would have been adjusted to the pro-forma amounts indicated below (unaudited):

<TABLE>
<CAPTION>
                                              1998                             1997                             1996
                                 -------------------------------  -------------------------------  -------------------------------
<S>                              <C>             <C>              <C>             <C>              <C>             <C>
                                                    EARNINGS                         EARNINGS                         EARNINGS
                                    NET LOSS       PER COMMON        NET LOSS       PER COMMON        NET LOSS       PER COMMON
                                   PER COMMON         SHARE         PER COMMON         SHARE         PER COMMON         SHARE
                                    (BASIC)          (BASIC)         (BASIC)          (BASIC)         (BASIC)          (BASIC)
                                 --------------  ---------------  --------------  ---------------  --------------  ---------------
As Reported....................  $  (14,153,655)    $    (.39)    $  (10,088,352)    $    (.37)    $  (14,308,277)    $    (.56)
Pro-Forma*.....................  $  (14,487,111)    $    (.39)    $  (10,340,811)    $    (.38)    $  (14,745,759)    $    (.58)
</TABLE>

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

*   The pro-forma effect of compensation costs determined using the fair value
    based method are not indicative of future amounts.

    The fair value of each option is estimated on the date of grant using the
Black-Scholes option-pricing model with the following weighted average
assumptions: for 1998 an expected life of 5.2 years, expected volatility of 20%,
a dividend yield of 8.1% and a risk free interest rate of 5.57%; for 1997 an
expected life of 4.7 years, expected volatility of 17%, a dividend yield of 8.1%
and a risk free interest rate of 6.36%, and for 1996 an expected life of 3
years, expected volatility of 20%, a dividend yield of 9.1% and a risk free
interest rate of 5.65%.

    A summary of the status of the Plan and changes during the year are
presented below:

<TABLE>
<CAPTION>
                                                                                                    WEIGHTED AVERAGE
                                                                       SHARES                        EXERCISE PRICE
                                                          ---------------------------------  -------------------------------
<S>                                                       <C>         <C>         <C>        <C>        <C>        <C>
                                                             1998        1997       1996       1998       1997       1996
                                                          ----------  ----------  ---------  ---------  ---------  ---------
Outstanding at beginning of the year....................   1,094,500     624,000         --      10.38       9.90         --
Granted.................................................     539,100     536,300    624,000      11.88      10.99       9.90
Exercised...............................................          --          --         --         --         --
Forfeited/Expired.......................................     (39,000)    (65,800)        --     (11.69)    (10.73)        --
                                                          ----------  ----------  ---------  ---------  ---------  ---------
Outstanding at end of the year..........................   1,594,600   1,094,500    624,000  $   10.85  $   10.38  $    9.90
                                                          ----------  ----------  ---------  ---------  ---------  ---------
                                                          ----------  ----------  ---------  ---------  ---------  ---------
Options exercisable at year-end.........................     981,300     784,000    568,000  $   10.45  $   10.15  $    9.86
                                                          ----------  ----------  ---------  ---------  ---------  ---------
                                                          ----------  ----------  ---------  ---------  ---------  ---------
Weighted average fair value of options granted during
  the year..............................................  $     1.04  $      .86  $     .74
                                                          ----------  ----------  ---------
                                                          ----------  ----------  ---------
</TABLE>

    The following table summarizes information about options granted for the
following years:

<TABLE>
<CAPTION>
                                                                 REMAINING
                                       RANGE OF       OPTIONS   CONTRACTUAL  WEIGHTED AVERAGE
                                    EXERCISE PRICES   GRANTED      LIFE       EXERCISE PRICE
                                    ---------------  ---------  -----------  -----------------
<S>                                 <C>              <C>        <C>          <C>
1998..............................    $11.81-$11.88    539,100   9.1 years       $   11.88
1997..............................    $10.75-$11.00    536,300   8.3 years       $   10.99
1996..............................    $ 9.75-$10.25    624,000   7.4 years       $    9.90
</TABLE>

                                      F-26
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

P. BENEFIT PLANS (CONTINUED)
    STOCK PURCHASE LOANS

    On February 28, 1997, the Board of Directors approved a $1 million Stock
Purchase Loan for the President and Chief Executive Officer of the Company. On
March 4, 1997, the loan proceeds were used to purchase 86,956 shares of the
Company's common stock at $11.50 per share.

    On January 2, 1998, the Board of Directors approved three additional 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 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 of
7.8% and 7.873% per year payable quarterly and an annual forgiveness feature of
5% of the original principal so long as the individual is employed.

    Additional annual forgiveness of up to another 5% may be granted if certain
Company performance measures are met. The maximum forgiveness in any one year is
10%. If the individual terminates his employment, the loan is due and payable
six months from the date of termination. However, in the event of a change of
control of the Company, as defined, any then outstanding principal and interest
due shall be forgiven.

    EMPLOYEE RETIREMENT SAVINGS PLAN

    The Company implemented a defined contribution plan in 1996 pursuant to
Section 401(k) of the Internal Revenue Code which covers all employees'
contributions up to 3% of each employee's compensation, not to exceed $1,000.
Employees with one year or greater service are eligible to participate in the
defined contribution plan. Aggregate contributions of approximately $166,000 and
$97,000 were made for the years ended December 31, 1998 and 1997, respectively.

    SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN

    The Company implemented a Supplemental Executive Retirement Plan ("SERP") in
1997 which provides certain of its executive employees with supplemental
retirement income and to offer those employees an opportunity to elect to defer
the receipt of compensation in order to provide termination of employment and
related benefits taxable pursuant to Section 451 of the Internal Revenue Code of
1986, as amended. The SERP provides for a Company match of 10% of the employees'
deferred compensation up to a maximum of 25% of each individual employee's base
salary. Aggregate contributions made by the Company pursuant to the SERP were
approximately $22,000 and $25,000 for the years ended December 31, 1998 and
1997, respectively.

Q. COMMITMENTS AND CONTINGENCIES

    LITIGATION

    The Company is involved in 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 or results from operations.

                                      F-27
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

Q. COMMITMENTS AND CONTINGENCIES (CONTINUED)
    DEVELOPMENT

    The estimated cost to complete Berkshires at Deerfield and Berkshire
Commons, the development projects in progress at year end, was approximately
$38.0 million as of December 31, 1998.

    As discussed in Note F, the Company also has contracts to acquire three
properties from Questar Builders, Inc. which were in various stages of
development as of December 31, 1998.

    EMPLOYMENT AGREEMENTS

    The Company has employment agreements with certain officers which have
expiration dates which range from December, 1998 to November, 2002. In the event
any of the employment agreements are terminated, certain termination and
severance payments are required.

    LEASES

    The Company has several lease agreements for its regional and corporate
office space. The leases have expiration dates which range from December, 1999
to September, 2008 and require minimum lease payments of $1,274,811, $979,429,
$772,747, $780,180, $773,086, and $3,277,714 during the five years 1999 through
2003 and thereafter, respectively.

    TAX COMPLIANCE

    The Company is currently in the process of addressing two matters which
pertain to compliance with certain REIT tax provisions. Both matters relate to
certain services being provided to tenants which could be considered
impermissible under certain Internal Revenue Service regulations in 1997 and
earlier years. It is management's opinion, based on advice from its tax
advisors, that the situation will be satisfactorily resolved without any
significant cost to the Company, although there can be no assurance that this
will be the case.

R. EARNINGS PER SHARE

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

<TABLE>
<CAPTION>
                                                    1998            1997            1996
                                               --------------  --------------  --------------
<S>                                            <C>             <C>             <C>
Net loss allocated to common shareholders
  (Numerator)................................  $  (14,153,655) $  (10,088,352) $  (14,308,277)
                                               --------------  --------------  --------------
                                               --------------  --------------  --------------
Weighted average shares (Denominator)........      36,684,985      27,099,522      25,393,147
                                               --------------  --------------  --------------
                                               --------------  --------------  --------------
</TABLE>

    Options, preferred stock, warrants, and Units were not included in the
computation of diluted earnings per share for the years ended December 31, 1998,
1997 and 1996 because the effects of these securities were antidilutive in the
computations.

                                      F-28
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

S. FAIR VALUE OF FINANCIAL INSTRUMENTS

    The Company uses the following methods and assumptions to estimate the fair
value of each class of financial instrument:

    CASH AND CASH EQUIVALENTS

    The carrying amount approximates the fair value due to the short maturity of
those instruments.

    MBS

    The Company estimates the fair value of MBS based on quoted market prices.
(See Note I).

    MORTGAGE LOAN RECEIVABLE

    The Company estimates the fair value of its mortgage loans using the market
value of the properties which collateralize such loans, if available. Otherwise,
fair value is estimated by discounting the future cash flows using the current
rates at which similar loans would be made to borrowers with similar credit
ratings and the same remaining maturities. Based on this analysis, the Company
has determined that the fair value of the mortgage loan approximates its
carrying value.

    NOTE RECEIVABLE

    Due to the unique nature of the note receivable and its terms the Company
has determined that the fair value of the promissory note approximates its
carrying value.

    CREDIT AGREEMENT

    The carrying amount approximates the fair value due to the short maturity of
those instruments.

    INTEREST RATE SWAP AGREEMENT

    The Company would be liable for $784,000 and $156,000 if the interest rate
swap agreement was terminated as of December 31, 1998 and 1997, respectively.

    MORTGAGE NOTES PAYABLE

    Mortgage notes payable were valued by discounting cash flows remaining to
maturity using comparable treasury interest rates plus current spreads. Based on
this analysis, the Company has determined that the fair value of these
liabilities approximates carrying value. Due to restrictions on transfers and
prepayment, the Company may be unable to refinance certain mortgage notes
payable at such calculated fair values.

T. 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 operations of the Company would have
been had the events

                                      F-29
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

T. PRO-FORMA RESULTS (UNAUDITED): (CONTINUED)
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 TWELVE MONTHS
                                                                             ENDED
                                                                   --------------------------
<S>                                                                <C>           <C>
                                                                   DECEMBER 31,  DECEMBER 31,
                                                                       1998          1997
                                                                   ------------  ------------
Revenue..........................................................   $  192,187    $  185,303
                                                                   ------------  ------------
                                                                   ------------  ------------
Expenses.........................................................   $  204,308    $  194,544
                                                                   ------------  ------------
                                                                   ------------  ------------
Net loss.........................................................   $  (10,889)   $  (11,557)
                                                                   ------------  ------------
                                                                   ------------  ------------
Net loss allocated to common shareholders........................   $  (17,047)   $  (17,715)
                                                                   ------------  ------------
                                                                   ------------  ------------
Net loss per weighted average common share.......................   $     (.46)   $     (.48)
                                                                   ------------  ------------
                                                                   ------------  ------------
</TABLE>

U. SHAREHOLDERS' EQUITY

    PREFERRED STOCK

    On September 25, 1997, the Company sold 2,737,000 shares of Series 1997-A
Convertible Preferred Stock (the "Preferred Shares"), $.01 par value, to
affiliates of Westbrook Partners, LLC at $25.00 per share ("Stated Value").

    Holders of Preferred Shares are entitled to receive, if declared by the
Board, preferential cumulative quarterly cash dividends, at the greater of the
rate of 9% per annum or the dividend payable on shares of common stock. Each
Preferred Share is convertible, at the option of the holder beginning September
19, 1998, into 2.0756 shares of common stock, based on a conversion price of
$12.04 per share of common stock, subject to certain adjustments as defined in
the agreement.

    The terms of the Preferred Shares provide that it will rank prior to any
other series of preferred stock, prior to common stock and prior to any other
class or series of capital stock of the Company with respect to the payment of
dividends, the right to redemption and the distribution preference in the event
of a change in ownership or the liquidation, dissolution or winding up of the
Company.

    In certain instances, including a change of control of the Company (as
defined in the agreement), holders of the Preferred Shares will be entitled to
receive at their option either (i) an amount per Preferred Share equal to 115%
of the sum of the Stated Value and all accrued and unpaid dividends or (ii)
common stock on conversion of their Preferred Shares.

    The amount of cumulative preferred dividends accrued as of December 31, 1998
was approximately $787,000.

    COMMON STOCK OFFERING

    On November 10, 1997, the Company completed an offering of ten million
shares of common stock which provided net cash proceeds of approximately $103.1
million. The Company used the proceeds to finance the Questar Transaction, to
repay variable rate debt and for general corporate purposes.

                                      F-30
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

U. SHAREHOLDERS' EQUITY (CONTINUED)
    DIVIDENDS TO SHAREHOLDERS

    For federal income tax purposes, the following summarizes the tax components
of dividends paid in 1998, 1997 and 1996:

<TABLE>
<CAPTION>
                                                                          YEAR ENDED DECEMBER 31,
                                                      ----------------------------------------------------------------
<S>                                                   <C>        <C>        <C>        <C>        <C>        <C>
                                                              1998                  1997                  1996
                                                      --------------------  --------------------  --------------------
Per Share:
  Ordinary income...................................  $     .32      33.0%  $     .21      23.3%  $     .44      48.9%
  Non-taxable distributions.........................        .64      67.0%        .71      76.7%        .46      51.1%
                                                            ---  ---------        ---  ---------        ---  ---------
    Total...........................................  $     .96       100%  $     .92       100%  $     .90       100%
                                                            ---  ---------        ---  ---------        ---  ---------
                                                            ---  ---------        ---  ---------        ---  ---------
</TABLE>

    WARRANTS

    On June 4, 1991 at a special meeting, the Unitholders of Krupp Cash Plus-III
Limited Partnership and Krupp Cash Plus-IV Limited Partnership (collectively the
"Participating Cash Plus Partnerships") voted in favor of and agreed to
participate in an exchange (the "Exchange") with the Company. Subsequently, the
Company was named in a consolidated lawsuit filed as a class action representing
those Unitholders related to the Exchange transaction. On August 3, 1994, the
court approved a settlement which became effective on September 6, 1994.

    The settlement agreement provided that the Company pay to the plaintiff
class $1.5 million and issue three million stock warrants. Upon exercise, each
warrant entitles the holder the right to acquire one share of common stock of
the Company. The warrants were exercisable at an exercise price of $11.79 for a
period of four years ending on September 8, 1998. On September 8, 1998,
unexercised, outstanding warrants totaling 2,987,966 expired. As of that date,
12,034 shares of common stock had been issued upon exercise of warrants.

V. SEGMENT REPORTING

    The Company has adopted Statement of Financial Accounting Standards No. 131
("FAS 131"), "Disclosures about Segments of an Enterprise and Related
Information", which establishes standards for the way that public business
enterprises report information about operating segments in annual financial
statements and require that those enterprises report selected information about
operating segments in interim reports issued to shareholders.

    The Company operates and develops apartment communities in Florida, Texas
and the Mid-Atlantic and Southeast regions of the United States which generated
rental income through the leasing of apartment units. The Company separately
evaluates the performance of each of its apartment communities. However, because
each of the apartment communities has similar economic characteristics,
facilities, services and tenants, the apartment communities have been aggregated
into a single real estate segment.

    The Company evaluates performance based upon net operating income ("NOI")
from the combined properties in the segment. NOI is defined by the Company as
rental revenue less property operating expenses, including repairs and
maintenance and real estate taxes. Accordingly, NOI excludes non-

                                      F-31
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

V. SEGMENT REPORTING (CONTINUED)
property revenue and expenses included in the determination of net income. NOI
for the combined properties in the segment for the years ended December 31,
1998, 1997 and 1996 was as follows:

<TABLE>
<CAPTION>
                                                    1998            1997           1996
                                               --------------  --------------  -------------
<S>                                            <C>             <C>             <C>
Rental Revenue
  Multifamily................................  $  175,961,701  $  106,172,035  $  81,711,677
  Retail (a).................................           3,369       3,801,573      7,738,970
                                               --------------  --------------  -------------
Total........................................     175,965,070     109,973,608     89,450,647

Operating Expenses
  Multifamily................................      69,804,636      42,919,967     35,097,867
  Retail (a).................................         101,655         833,030      1,628,092
                                               --------------  --------------  -------------
Total........................................      69,906,291      43,752,997     36,725,959
                                               --------------  --------------  -------------
Net Operating Income.........................  $  106,058,779  $   66,220,611  $  52,724,688
                                               --------------  --------------  -------------
                                               --------------  --------------  -------------
</TABLE>

    The following is a reconciliation of net operating income to income (loss)
from operations before joint venture income (loss), gains on sale of assets,
minority interest and extraordinary items:

<TABLE>
<CAPTION>
                                                                        1998            1997            1996
                                                                   --------------  --------------  --------------
<S>                                                                <C>             <C>             <C>
Net Operating Income.............................................  $  106,058,779  $   66,220,611  $   52,724,688
Revenue:
  Management fees and reimbursements.............................       3,709,023       3,157,516              --
  Interest.......................................................       3,110,904       2,367,938       3,551,019
Expenses:
  Depreciation and amortization..................................     (70,826,673)    (43,315,329)    (30,171,600)
  General and administrative.....................................      (5,476,948)     (5,065,015)     (3,632,078)
  Property management operations.................................      (7,689,765)     (5,564,851)     (1,302,352)
  Interest.......................................................     (38,801,288)    (24,005,605)    (20,500,533)
  Property and asset management fees.............................         (15,304)       (902,931)     (4,717,479)
  Other..........................................................      (2,353,738)     (4,929,237)     (8,563,346)
                                                                   --------------  --------------  --------------
Loss from operations before joint venture income (loss), gains on
  sales of assets, minority interest and extraordinary items.....  $  (12,285,010) $  (12,036,903) $  (12,611,681)
                                                                   --------------  --------------  --------------
                                                                   --------------  --------------  --------------
</TABLE>

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

(a) The Company completed the liquidation of the retail portfolio in 1998.

W. SUBSEQUENT EVENTS

    On March 5, 1999, as a result of the process initiated by the Board, the
Company filed a Form 8-K dated March 4, 1999 announcing that it received several
offers to acquire the Company. Among these offers was one from a group that
included Douglas Krupp, the Chairman of the Board of the Company, to acquire the
Company at a price of $11.05 per share of Common Stock. A special committee of
disinterested directors established by the Board to review and negotiate these
offers advised this group that the price of $11.05 per share was insufficient.
This group revised its offer to $12.05 per share of Common Stock. The special
committee of the Board is continuing to review and negotiate the offers the
Company received. There can be no assurance that any of these offers will result
in the consummation of the sale of the Company.

                                      F-32
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES
             SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION
                               DECEMBER 31, 1998
<TABLE>
<CAPTION>
                                                       COSTS CAPITALIZED
                                           -----------------------------------------
                                                INITIAL COST TO
                                                                       SUBSEQUENT TO
                                                  PARTNERSHIP           ACQUISITION     GROSS AMOUNTS CARRIED AT END OF YEAR
                                           --------------------------  -------------  ----------------------------------------
                                                          BUILDINGS      BUILDINGS                   BUILDINGS
                                                             AND            AND                         AND
DESCRIPTION                                   LAND      IMPROVEMENTS   IMPROVEMENTS      LAND      IMPROVEMENTS      TOTAL
- -----------------------------------------  -----------  -------------  -------------  -----------  -------------  ------------
<S>                                        <C>          <C>            <C>            <C>          <C>            <C>
RESIDENTIAL
Altamonte Bay Club
  Altamonte Springs, Florida.............  $   485,599   $ 4,370,388    $ 1,130,617   $   485,599   $ 5,501,005   $  5,986,604
The Arbors at Breckinridge
  Duluth, Georgia........................    3,260,533    23,377,361      1,390,922     3,260,533    24,768,283     28,028,816
Arbor Keys
  Tamarac, Florida.......................    1,073,205     9,658,843      1,042,721     1,073,205    10,701,564     11,774,769
Arborview
  Belcamp, Maryland......................    1,868,730    16,900,376        364,926     1,868,730    17,265,302     19,134,032
The Avalon on Abernathy
  Atlanta, Georgia.......................    2,013,424     5,177,377      5,334,674     2,013,424    10,512,051     12,525,475
Benchmark
  Irving, Texas..........................    1,589,125     6,493,913      1,376,987     1,589,125     7,870,900      9,460,025
Berkshires of Addison
  Addison, Texas.........................    2,200,557     4,863,832      1,204,033     2,200,557     6,067,865      8,268,422
Berkshires at Crooked Creek
  Durham, North Carolina.................    1,656,666    18,459,922         86,758     1,656,666    18,546,680     20,203,346
Berkshire Crossing
  Houston, Texas.........................    1,074,576     4,355,317      1,045,208     1,074,576     5,400,525      6,475,101
Berkshire Hills
  Austin, Texas..........................      983,942     8,855,477        803,890       983,942     9,659,367     10,643,309
Berkshire Springs
  Dallas, Texas..........................    3,147,218     3,778,879      1,450,256     3,147,218     5,229,135      8,376,353
Berkshire Towers
  Silver Spring, Maryland................    5,441,750    48,975,751      9,734,326     5,441,750    58,710,077     64,151,827
Berkshire West
  Winter Garden, Florida.................      865,625     7,790,621      1,339,530       865,625     9,130,151      9,995,776
Bluffs of Berkshire
  Austin, Texas..........................    1,786,670    16,080,034        292,478     1,786,670    16,372,512     18,159,182
British Woods
  Nashville, Tennessee...................    1,212,396    10,911,569      1,217,813     1,212,396    12,129,382     13,341,778

<CAPTION>

                                                             YEAR
                                           ACCUMULATED   CONSTRUCTION    DATE
DESCRIPTION                                DEPRECIATION   COMPLETED    ACQUIRED
- -----------------------------------------  ------------  ------------  ---------
<S>                                        <C>           <C>           <C>
RESIDENTIAL
Altamonte Bay Club
  Altamonte Springs, Florida.............  $  2,201,144    1984-1986    10/14/92
The Arbors at Breckinridge                                1986-1989/
  Duluth, Georgia........................     6,999,984         1995    12/17/93
Arbor Keys
  Tamarac, Florida.......................       571,905         1974    02/27/98
Arborview
  Belcamp, Maryland......................     1,177,632         1992    11/14/97
The Avalon on Abernathy
  Atlanta, Georgia.......................     3,426,862         1971    06/02/92
Benchmark
  Irving, Texas..........................     1,417,361         1982    06/27/96
Berkshires of Addison
  Addison, Texas.........................       562,046         1980    09/26/97
Berkshires at Crooked Creek
  Durham, North Carolina.................       194,097          N/A    08/25/95
Berkshire Crossing
  Houston, Texas.........................       265,888         1977    04/09/98
Berkshire Hills
  Austin, Texas..........................       564,331         1986    02/04/98
Berkshire Springs
  Dallas, Texas..........................       311,485         1978    01/26/98
Berkshire Towers
  Silver Spring, Maryland................    10,115,887    1965-1969    05/14/96
Berkshire West
  Winter Garden, Florida.................       956,269         1991    05/13/97
Bluffs of Berkshire
  Austin, Texas..........................       931,390         1996    01/29/98
British Woods
  Nashville, Tennessee...................     2,587,798         1984    11/01/95
</TABLE>

                                      F-33
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
                               DECEMBER 31, 1998
<TABLE>
<CAPTION>
                                                          COSTS CAPITALIZED
                                               ---------------------------------------
                                                   INITIAL COST TO
                                                                         SUBSEQUENT TO
                                                     PARTNERSHIP          ACQUISITION   GROSS AMOUNTS CARRIED AT END OF YEAR
                                               ------------------------  -------------  -------------------------------------
                                                            BUILDINGS      BUILDINGS                 BUILDINGS
                                                               AND            AND                       AND
DESCRIPTION                                      LAND     IMPROVEMENTS   IMPROVEMENTS     LAND     IMPROVEMENTS      TOTAL
- ---------------------------------------------  ---------  -------------  -------------  ---------  -------------  -----------
<S>                                            <C>        <C>            <C>            <C>        <C>            <C>
RESIDENTIAL
Brookfield Trace
  Mauldin, South Carolina....................  1,679,106    15,578,731        459,106   1,679,106    16,037,837    17,716,943
Brookwood Valley
  Mauldin, South Carolina....................    972,241     8,863,448        707,558     972,241     9,571,006    10,543,247
Calvert's Walk
  Belair, Maryland...........................  1,548,125    14,022,664        480,642   1,548,125    14,503,306    16,051,431
Carlyle Place
  San Antonio, Texas.........................    878,453     9,115,321        199,913     878,453     9,315,234    10,193,687
The Channel
  Glen Burnie, Maryland......................  1,194,666     4,731,257      1,136,204   1,194,666     5,867,461     7,062,127
Courtleigh
  Baltimore, Maryland........................  1,400,059    12,691,366        702,594   1,400,059    13,393,960    14,794,019
The Cove
  Glen Burnie, Maryland......................  1,348,446     5,924,724      1,048,677   1,348,446     6,973,401     8,321,847
Coventry
  Baltimore, Maryland........................    604,447     5,479,602        317,982     604,447     5,797,584     6,402,031
Cumberland Cove
  Raleigh, North Carolina....................  1,840,514    23,538,582      1,716,338   1,840,514    25,254,920    27,095,434
Diamond Ridge
  Baltimore, Maryland........................    479,196     4,342,609        126,504     479,196     4,469,113     4,948,309
East Lake Village
  Charlotte, North Carolina..................    531,629     4,784,665      2,787,039     531,629     7,571,704     8,103,333
Essex House
  Atlanta, Georgia...........................    782,908     7,046,174        214,239     782,908     7,260,413     8,043,321
The Estates
  Pikesville, Maryland.......................  1,352,064    12,168,571        327,024   1,352,064    12,495,595    13,847,659
Fairway Ridge
  Baltimore, Maryland........................    712,766     6,414,891        963,056     712,766     7,377,947     8,090,713
6200 Gessner
  Houston, Texas.............................  5,149,916     7,053,676      1,387,666   5,149,916     8,441,342    13,591,258
Golf Side
  Haltom City, Texas.........................  1,444,701     6,989,048      1,249,070   1,444,701     8,238,118     9,682,819

<CAPTION>

                                                                 YEAR
                                               ACCUMULATED   CONSTRUCTION    DATE
DESCRIPTION                                    DEPRECIATION   COMPLETED    ACQUIRED
- ---------------------------------------------  ------------  ------------  ---------
<S>                                            <C>           <C>           <C>
RESIDENTIAL
Brookfield Trace
  Mauldin, South Carolina....................    2,733,539          1995    11/01/95
Brookwood Valley
  Mauldin, South Carolina....................    2,394,422          1992    04/13/95
Calvert's Walk
  Belair, Maryland...........................    1,037,044          1988    11/14/97
Carlyle Place
  San Antonio, Texas.........................      522,875          1996    02/04/98
The Channel
  Glen Burnie, Maryland......................      593,863          1981    07/22/97
Courtleigh
  Baltimore, Maryland........................      958,144          1988    11/14/97
The Cove
  Glen Burnie, Maryland......................      698,950          1976    07/22/97
Coventry
  Baltimore, Maryland........................      414,773          1986    11/14/97
Cumberland Cove
  Raleigh, North Carolina....................    7,321,644     1985/1995    12/19/91
Diamond Ridge
  Baltimore, Maryland........................      318,089          1991    11/14/97
East Lake Village
  Charlotte, North Carolina..................    2,939,641          1972    10/19/93
Essex House
  Atlanta, Georgia...........................      223,466          1974    07/08/98
The Estates
  Pikesville, Maryland.......................      883,784          1989    11/14/97
Fairway Ridge
  Baltimore, Maryland........................      542,706          1966    11/14/97
6200 Gessner
  Houston, Texas.............................      445,570          1979    04/09/98
Golf Side
  Haltom City, Texas.........................    1,497,992     1980/1985    06/06/96
</TABLE>

                                      F-34
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
                               DECEMBER 31, 1998
<TABLE>
<CAPTION>
                                                         COSTS CAPITALIZED
                                             -----------------------------------------
                                                  INITIAL COST TO
                                                                         SUBSEQUENT TO
                                                    PARTNERSHIP           ACQUISITION    GROSS AMOUNTS CARRIED AT END OF YEAR
                                             --------------------------  -------------  ---------------------------------------
                                                            BUILDINGS      BUILDINGS                   BUILDINGS
                                                               AND            AND                         AND
DESCRIPTION                                     LAND      IMPROVEMENTS   IMPROVEMENTS      LAND      IMPROVEMENTS      TOTAL
- -------------------------------------------  -----------  -------------  -------------  -----------  -------------  -----------
<S>                                          <C>          <C>            <C>            <C>          <C>            <C>
RESIDENTIAL
Harper's Mill
  Millersville, Maryland...................    1,228,134     6,857,013        888,930     1,228,134     7,745,943     8,974,077
Hazelcrest
  Baltimore, Maryland......................      118,964     1,070,680        110,371       118,964     1,181,051     1,300,015
Heraldry Square
  Baltimore, Maryland......................    1,008,285     9,074,559        767,026     1,008,285     9,841,585    10,849,870
Highlands at Briarcliff
  Atlanta, Georgia.........................    2,846,415     5,486,182        354,142     2,846,415     5,840,324     8,686,739
Highland Ridge
  Nashville, Tennessee.....................      720,695     6,486,261      1,774,194       720,695     8,260,455     8,981,150
Hilltop
  Baltimore, Maryland......................      133,886     1,204,978        128,012       133,886     1,332,990     1,466,876
Hunter's Glen
  Plano, Texas.............................    1,465,565     8,655,738      1,860,141     1,465,565    10,515,879    11,981,444
Huntington Brook
  Dallas, Texas............................    2,263,462     9,821,226        767,976     2,263,462    10,589,202    12,852,664
Huntington Chase
  Norcross, Georgia........................    1,423,939    17,865,515      2,413,163     1,423,939    20,278,678    21,702,617
Huntington Downs
  Greenville, South Carolina...............      791,173    18,091,240      2,012,246       791,173    20,103,486    20,894,659
Huntington Lakes
  Dallas, Texas............................    2,781,864    15,317,450        658,134     2,781,864    15,975,584    18,757,448
Huntington Ridge
  Irving, Texas............................    1,518,045     8,059,526        339,210     1,518,045     8,398,736     9,916,781
Indigo on Forest
  Dallas, Texas............................   10,951,649    26,256,230      5,884,666    10,951,649    32,140,896    43,092,545
Jamestowne
  Baltimore, Maryland......................      869,120     7,822,080      1,071,814       869,120     8,893,894     9,763,014
Kings Crossing
  Houston, Texas...........................    3,614,838     9,295,300      1,543,588     3,614,838    10,838,888    14,453,726
Kingwood Common I
  Baltimore, Maryland......................      740,762     6,666,866        934,455       740,762     7,601,321     8,342,083

<CAPTION>

                                                               YEAR
                                             ACCUMULATED   CONSTRUCTION    DATE
DESCRIPTION                                  DEPRECIATION   COMPLETED    ACQUIRED
- -------------------------------------------  ------------  ------------  ---------
<S>                                          <C>           <C>           <C>
RESIDENTIAL
Harper's Mill
  Millersville, Maryland...................      732,374          1978    07/22/97
Hazelcrest
  Baltimore, Maryland......................       85,273          1965    11/14/97
Heraldry Square
  Baltimore, Maryland......................      714,024          1974    11/14/97
Highlands at Briarcliff
  Atlanta, Georgia.........................      186,879          1969    07/08/98
Highland Ridge
  Nashville, Tennessee.....................    1,896,334          1972    11/01/95
Hilltop
  Baltimore, Maryland......................       96,690          1965    11/14/97
Hunter's Glen
  Plano, Texas.............................    1,786,593          1979    07/30/96
Huntington Brook
  Dallas, Texas............................      845,925          1984    09/26/97
Huntington Chase
  Norcross, Georgia........................    6,013,344     1987/1996    07/07/93
Huntington Downs
  Greenville, South Carolina...............   11,194,669     1986-1987    01/15/88
Huntington Lakes
  Dallas, Texas............................    1,249,213     1984/1996    09/26/97
Huntington Ridge
  Irving, Texas............................      663,477          1984    09/26/97
Indigo on Forest
  Dallas, Texas............................   10,783,750          1984    08/31/94
Jamestowne
  Baltimore, Maryland......................      634,236          1965    11/14/97
Kings Crossing
  Houston, Texas...........................    3,556,173          1983    03/23/93
Kingwood Common I
  Baltimore, Maryland......................      549,239          1976    11/14/97
</TABLE>

                                      F-35
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES
             SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION
                               DECEMBER 31, 1998
<TABLE>
<CAPTION>
                                                    COSTS CAPITALIZED
                                         ---------------------------------------
                                             INITIAL COST TO                        GROSS AMOUNTS CARRIED AT END OF
                                                                   SUBSEQUENT TO
                                               PARTNERSHIP          ACQUISITION                  YEAR
                                         ------------------------  -------------  -----------------------------------
                                                      BUILDINGS      BUILDINGS                 BUILDINGS
                                                         AND            AND                       AND                  ACCUMULATED
DESCRIPTION                                LAND     IMPROVEMENTS   IMPROVEMENTS     LAND     IMPROVEMENTS     TOTAL    DEPRECIATION
- ---------------------------------------  ---------  -------------  -------------  ---------  -------------  ---------  ------------
<S>                                      <C>        <C>            <C>            <C>        <C>            <C>        <C>
Kingwood Common II
Baltimore, Maryland....................    719,869     6,478,824       879,434      719,869     7,358,258   8,078,127      526,921
Kingwood Lake
Houston, Texas.........................  3,106,935     9,320,806     1,972,992    3,106,935    11,293,798   14,400,733   3,736,749
Lakes of Jacaranda
Plantation, Florida....................  3,060,000    17,818,748     1,195,987    3,060,000    19,014,735   22,074,735   8,712,671
The Lighthouse
Glen Burnie, Maryland..................  1,088,544     5,557,023       887,763    1,088,544     6,444,786   7,533,330      564,455
Liriope
Belcamp, Maryland......................    762,396     6,861,560        60,955      762,396     6,922,515   7,684,911      426,512
Lynn Lake
St. Petersburg, Florida................  2,334,425    21,009,824     2,118,502    2,334,425    23,128,326   25,462,751   1,220,896
Newport
Tampa, Florida.........................    486,478     4,378,303     2,679,285      486,478     7,057,588   7,544,066    2,562,952
The Oaks
Mauldin, South Carolina................  1,509,268     6,522,462       541,200    1,509,268     7,063,662   8,572,930    3,228,428
Oaks of Marymont
San Antonio, Texas.....................  3,613,328     7,857,554       792,858    3,613,328     8,650,412   12,263,740     317,501
Olde Forge
White Marsh, Maryland..................    747,090     6,723,808       385,133      747,090     7,108,941   7,856,031      396,966
Park Colony
Hollywood, Florida.....................  1,888,641    16,997,765     1,512,615    1,888,641    18,510,380   20,399,021   5,410,550
The Pines at Dunwoody
Atlanta, Georgia.......................  1,854,131    16,687,179     1,695,972    1,854,131    18,383,151   20,237,282     615,562
Plantation Colony
Plantation, Florida....................  1,341,571    12,074,143     1,063,675    1,341,571    13,137,818   14,479,389   4,197,590
Pleasant Woods
Dallas, Texas..........................  1,714,157     4,336,521     1,095,713    1,714,157     5,432,234   7,146,391    1,042,855
Prescott Place
Mesquite, Texas........................  1,227,427     7,508,711       881,339    1,227,427     8,390,050   9,617,477    1,500,847
Prescott Place II
Mesquite, Texas........................  1,510,655     8,994,598       723,961    1,510,655     9,718,559   11,229,214   1,418,384

<CAPTION>

                                             YEAR
                                         CONSTRUCTION     DATE
DESCRIPTION                               COMPLETED     ACQUIRED
- ---------------------------------------  ------------  -----------
<S>                                      <C>           <C>
Kingwood Common II
Baltimore, Maryland....................         1979     11/14/97
Kingwood Lake
Houston, Texas.........................         1980     03/23/93
Lakes of Jacaranda
Plantation, Florida....................    1988-1989     03/30/90
The Lighthouse
Glen Burnie, Maryland..................         1982     09/22/97
Liriope
Belcamp, Maryland......................         1997     12/15/97
Lynn Lake
St. Petersburg, Florida................         1983     03/11/98
Newport
Tampa, Florida.........................         1985     10/14/92
The Oaks
Mauldin, South Carolina................         1989     03/02/90
Oaks of Marymont
San Antonio, Texas.....................         1975     06/18/98
Olde Forge
White Marsh, Maryland..................         1984     02/18/98
Park Colony
Hollywood, Florida.....................         1987     07/13/94
The Pines at Dunwoody
Atlanta, Georgia.......................         1973     07/08/98
Plantation Colony
Plantation, Florida....................         1984     12/01/93
Pleasant Woods
Dallas, Texas..........................         1979     06/06/96
Prescott Place
Mesquite, Texas........................         1983     06/06/96
Prescott Place II
Mesquite, Texas........................         1984     11/12/96
</TABLE>

                                      F-36
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
                               DECEMBER 31, 1998
<TABLE>
<CAPTION>
                                                      COST CAPITALIZED
                                          ----------------------------------------
                                               INITIAL COST TO         SUBSEQUENT
                                                                           TO
                                                 PARTNERSHIP          ACQUISITION      GROSS AMOUNTS CARRIED AT END OF YEAR
                                          --------------------------  ------------  ------------------------------------------
                                                         BUILDINGS     BUILDINGS                   BUILDINGS
                                                            AND           AND                         AND
DESCRIPTION                                   LAND      IMPROVEMENTS  IMPROVEMENTS      LAND      IMPROVEMENTS      TOTAL
- ----------------------------------------  ------------  ------------  ------------  ------------  ------------  --------------
<S>                                       <C>           <C>           <C>           <C>           <C>           <C>
Providence
Dallas, Texas...........................     1,240,238    5,525,927     1,292,361      1,240,238    6,818,288        8,058,526
Ridgeview Chase
Westminster, Maryland...................     1,224,841   11,023,561       335,791      1,224,841   11,359,352       12,584,193
River Oaks
Houston, Texas..........................     2,464,193    8,249,691     3,442,781      2,464,193   11,692,472       14,156,665
River Parkway
Atlanta, Georgia........................     2,464,739   22,182,651       705,008      2,464,739   22,887,659       25,352,398
Rolling Wind
Baltimore, Maryland.....................     1,992,812   17,935,312       552,602      1,992,812   18,487,914       20,480,726
Roper Mountain Woods
Greenville, South Carolina..............       667,352    6,006,172     1,327,305        667,352    7,333,477        8,000,829
Southpointe at Massapequa
Massapequa, New York....................       874,448    7,870,033     1,337,072        874,448    9,207,105       10,081,553
Stoneledge Plantation
Greenville, South Carolina..............       934,388    8,898,048     1,159,945        934,388   10,057,993       10,992,381
Stratton Meadows
Baltimore, Maryland.....................     1,484,025   13,356,232       538,768      1,484,025   13,895,000       15,379,025
Sunchase
Bradenton, Florida......................       530,647    4,775,819       799,484        530,647    5,575,303        6,105,950
Sweetwater Ranch
Richardson, Texas.......................     3,391,413   17,313,174       321,028      3,391,413   17,634,202       21,025,615
The Timbers
Charlotte, North Carolina...............       965,823    8,692,408     1,106,252        965,823    9,798,660       10,764,483
Warren Park
Baltimore, Maryland.....................       736,282    6,626,539       711,320        736,282    7,337,859        8,074,141
Westchester West
Silver Spring, Maryland.................     1,637,184   14,734,660     1,804,578      1,637,184   16,539,238       18,176,422
Williston
Baltimore, Maryland.....................       277,987    2,501,884       259,413        277,987    2,761,297        3,039,284
Windover
Knoxville, Tennessee....................       890,613    8,015,515     3,502,901        890,613   11,518,416       12,409,029
Woodland Meadows
Tamarac, Florida........................       517,213    4,654,918     3,292,635        517,213    7,947,553        8,464,766
Yorktown
Houston, Texas..........................    18,967,155    7,909,924     1,732,346     18,967,155    9,642,270       28,609,425
                                          ------------  ------------  ------------  ------------  ------------  --------------
Total Residential.......................  $151,282,317  $832,226,130  $105,855,793  $151,282,317  $938,081,923  $1,089,364,240
                                          ------------  ------------  ------------  ------------  ------------  --------------
                                          ------------  ------------  ------------  ------------  ------------  --------------

<CAPTION>

                                                             YEAR
                                           ACCUMULATED   CONSTRUCTION     DATE
DESCRIPTION                               DEPRECIATION    COMPLETED     ACQUIRED
- ----------------------------------------  -------------  ------------   --------
<S>                                       <C>            <C>            <C>
Providence
Dallas, Texas...........................     1,305,676   1980           06/26/96
Ridgeview Chase
Westminster, Maryland...................       804,447   1988           11/14/97
River Oaks
Houston, Texas..........................     3,392,965   1966           05/01/95
River Parkway
Atlanta, Georgia........................       700,482   1973           07/08/98
Rolling Wind
Baltimore, Maryland.....................     1,304,058   1995           11/14/97
Roper Mountain Woods
Greenville, South Carolina..............     4,094,158   1984           01/15/88
Southpointe at Massapequa
Massapequa, New York....................     3,602,914   1969           10/14/92
Stoneledge Plantation
Greenville, South Carolina..............     5,583,859   1986           01/15/88
Stratton Meadows
Baltimore, Maryland.....................       987,324   1989           11/14/97
Sunchase
Bradenton, Florida......................       645,617   1987           05/13/97
Sweetwater Ranch
Richardson, Texas.......................     1,374,629   1995           09/26/97
The Timbers
Charlotte, North Carolina...............     3,555,231   1989           03/22/93
Warren Park
Baltimore, Maryland.....................       525,755   1964           11/14/97
Westchester West
Silver Spring, Maryland.................     2,203,247   1970-1972      01/01/97
Williston
Baltimore, Maryland.....................       194,663   1967           11/14/97
Windover
Knoxville, Tennessee....................     2,829,709   1974           11/01/95
Woodland Meadows
Tamarac, Florida........................     3,519,536   1974           10/14/92
Yorktown
Houston, Texas..........................       574,652   1979           02/04/98
                                          -------------
Total Residential.......................  $169,877,537
                                          -------------
                                          -------------
</TABLE>

                                      F-37
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
                               DECEMBER 31, 1998
<TABLE>
<CAPTION>
                                                          COSTS CAPITALIZED
                                               ----------------------------------------
                                                                                            GROSS
                                                    INITIAL COST TO         SUBSEQUENT     AMOUNTS
                                                                                TO        CARRIED AT
                                                      PARTNERSHIP          ACQUISITION   END OF YEAR
                                               --------------------------  ------------  ------------
                                                              BUILDINGS     BUILDINGS
                                                                 AND           AND
DESCRIPTION                                        LAND      IMPROVEMENTS  IMPROVEMENTS      LAND
- ---------------------------------------------  ------------  ------------  ------------  ------------

<S>                                            <C>           <C>           <C>           <C>
DEVELOPMENTS IN PROGRESS AND LAND HELD FOR
  INVESTMENT OR FURTHER DEVELOPMENTS:
Berkshire Commons
  Clemson, South Carolina....................       596,279           --     3,087,392        596,279
Berkshires at Deerfield
  Atlanta, Georgia...........................     5,855,505           --     1,435,201      5,855,505
Garlington Road Land
  Greenville, South Carolina.................     1,412,952           --       383,857      1,412,952
Inglesby Land
  Greenville, South Carolina.................     3,067,257           --       792,972      3,067,257
                                               ------------  ------------  ------------  ------------
  Total Land.................................  $ 10,931,993  $        --   $ 5,699,422   $ 10,931,993
                                               ------------  ------------  ------------  ------------
  Grand Total--
      All Real Estate........................  $162,214,310  $832,226,130  $111,555,215  $162,214,310
                                               ------------  ------------  ------------  ------------
                                               ------------  ------------  ------------  ------------

<CAPTION>

                                                BUILDINGS                                      YEAR
                                                   AND                       ACCUMULATED   CONSTRUCTION     DATE
DESCRIPTION                                    IMPROVEMENTS      TOTAL       DEPRECIATION   COMPLETED     ACQUIRED
- ---------------------------------------------  ------------  --------------  ------------  ------------   --------
<S>                                            <C>           <C>             <C>           <C>            <C>
DEVELOPMENTS IN PROGRESS AND LAND HELD FOR
  INVESTMENT OR FURTHER DEVELOPMENTS:
Berkshire Commons
  Clemson, South Carolina....................    3,087,392        3,683,671           --       N/A        04/29/98
Berkshires at Deerfield
  Atlanta, Georgia...........................    1,435,201        7,290,706           --       N/A        12/17/97
Garlington Road Land
  Greenville, South Carolina.................      383,857        1,796,809           --       N/A        06/10/96
Inglesby Land
  Greenville, South Carolina.................      792,972        3,860,229           --       N/A        01/10/97
                                               ------------  --------------  ------------
  Total Land.................................  $ 5,699,422   $   16,631,415  $        --
                                               ------------  --------------  ------------
  Grand Total--
      All Real Estate........................  $943,781,345  $1,105,995,655  $169,877,537
                                               ------------  --------------  ------------
                                               ------------  --------------  ------------
</TABLE>

Notes: The depreciable life of a residential property is 3-25 years.

       The aggregate cost of the Company's real estate for federal income tax
       purposes is approximately $895,335,000, and the aggregate accumulated
       depreciation for federal income tax purposes is approximately
       $85,615,000.

                                      F-38
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)

                               DECEMBER 31, 1998

    Reconciliation of Real Estate and Accumulated Depreciation for each of the
three years ended December 31:

<TABLE>
<CAPTION>
                                                                      1998             1997            1996
                                                                ----------------  --------------  --------------
<S>                                                             <C>               <C>             <C>
REAL ESTATE
Balance, beginning of year....................................  $    880,385,514  $  585,795,316  $  465,846,375
Acquisition and improvements..................................       258,337,686     341,218,085     146,774,969
Sales and retirements.........................................       (32,727,545)    (46,627,887)    (26,826,028)
                                                                ----------------  --------------  --------------
Balance at December 31........................................  $  1,105,995,655  $  880,385,514  $  585,795,316
                                                                ----------------  --------------  --------------
                                                                ----------------  --------------  --------------
ACCUMULATED DEPRECIATION
Balance, beginning of year....................................  $    129,280,507  $  106,869,507  $   77,641,555
Depreciation expense..........................................        57,502,706      35,228,587      29,032,162
Provision for losses..........................................                --       1,850,000       7,500,000
Sales and retirements.........................................       (16,905,676)    (14,667,587)     (7,304,210)
                                                                ----------------  --------------  --------------
Balance at December 31........................................  $    169,877,537  $  129,280,507  $  106,869,507
                                                                ----------------  --------------  --------------
                                                                ----------------  --------------  --------------
</TABLE>

                                      F-39
<PAGE>
                BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

                    SUMMARY QUARTERLY FINANCIAL INFORMATION

                                  (UNAUDITED)

    The consolidated results of operations of the Company for the quarters ended
March 31, June 30, September 30 and December 31, 1998 and 1997 are as follows
(dollars in thousands, except per share amounts):
<TABLE>
<CAPTION>
                                                                   MARCH 31,                    JUNE 30,
                                                           --------------------------  --------------------------
<S>                                                        <C>           <C>           <C>           <C>
                                                               1998          1997          1998          1997
                                                           ------------  ------------  ------------  ------------
Revenue..................................................  $     41,015  $     25,403  $     44,112  $     26,685
                                                           ------------  ------------  ------------  ------------
                                                           ------------  ------------  ------------  ------------
Loss from operations.....................................        (1,664)       (2,502)       (2,195)         (745)
Joint venture income (loss)..............................            52          (351)           81          (157)
Gains (losses) on sales of investments...................           513         6,433           874            71
Minority interest........................................           471          (685)          553           206
                                                           ------------  ------------  ------------  ------------
Income before extraordinary item.........................          (628)        2,895          (687)         (625)
                                                           ------------  ------------  ------------  ------------
Extraordinary items......................................            --            --           (95)           --
                                                           ------------  ------------  ------------  ------------
Net income (loss)........................................  $       (628) $      2,895  $       (782) $       (625)
                                                           ------------  ------------  ------------  ------------
                                                           ------------  ------------  ------------  ------------
Income allocated to preferred shareholders...............        (1,540)           --        (1,557)           --
                                                           ------------  ------------  ------------  ------------
Net income (loss) allocated to common shareholders.......        (2,168)        2,895        (2,339)         (625)
                                                           ------------  ------------  ------------  ------------
                                                           ------------  ------------  ------------  ------------
Net income (loss) per weighted average share.............  $       (.06) $        .11  $       (.06) $       (.02)
                                                           ------------  ------------  ------------  ------------
                                                           ------------  ------------  ------------  ------------
Dividends paid per share.................................  $      .2325  $      .2250  $      .2425  $      .2250
                                                           ------------  ------------  ------------  ------------
                                                           ------------  ------------  ------------  ------------
Weighted average shares outstanding......................    36,615,474    25,420,444    36,738,176    25,480,709
                                                           ------------  ------------  ------------  ------------
                                                           ------------  ------------  ------------  ------------

<CAPTION>

                                                                 SEPTEMBER 30,                DECEMBER 31,
                                                           --------------------------  --------------------------
                                                               1998          1997          1998          1997
                                                           ------------  ------------  ------------  ------------
<S>                                                        <C>           <C>           <C>           <C>
Revenue..................................................  $     48,461  $     28,416  $     49,197  $     34,995
                                                           ------------  ------------  ------------  ------------
                                                           ------------  ------------  ------------  ------------
Loss from operations.....................................        (3,816)       (5,078)       (4,610)       (3,712)
Joint venture income (loss)..............................            --           131            --        (4,533)
Gains (losses) on sales of investments...................           (21)           --          (101)          (93)
Minority interest........................................         1,076           896         1,270         1,780
                                                           ------------  ------------  ------------  ------------
Income before extraordinary item.........................        (2,761)       (4,051)       (3,441)       (6,558)
Extraordinary items......................................          (383)          (90)           --            --
                                                           ------------  ------------  ------------  ------------
Net income (loss)........................................  $     (3,144) $     (4,141) $     (3,441) $     (6,558)
                                                           ------------  ------------  ------------  ------------
                                                           ------------  ------------  ------------  ------------
Income allocated to preferred shareholders...............        (1,522)          (85)       (1,540)       (1,574)
                                                           ------------  ------------  ------------  ------------
Net income (loss) allocated to common shareholders.......        (4,666)       (4,226)       (4,981)       (8,132)
                                                           ------------  ------------  ------------  ------------
                                                           ------------  ------------  ------------  ------------
Net income (loss) per weighted average share.............  $       (.13) $       (.16) $       (.14) $       (.26)
                                                           ------------  ------------  ------------  ------------
                                                           ------------  ------------  ------------  ------------
Dividends paid per share.................................  $      .2425  $      .2325  $      .2425  $      .2325
                                                           ------------  ------------  ------------  ------------
                                                           ------------  ------------  ------------  ------------
Weighted average shares outstanding......................    36,707,533    25,738,248    36,711,488    31,704,588
                                                           ------------  ------------  ------------  ------------
                                                           ------------  ------------  ------------  ------------
</TABLE>

                                      F-40

<PAGE>


                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES


                         CONSOLIDATED FINANCIAL STATEMENTS

                        For the Quarter Ended June 30, 1999


                                      F-41
<PAGE>

                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

                                   ----------

<TABLE>
<CAPTION>

                                     ASSETS
                                                                                   June 30,                  December 31,
                                                                                     1999                         1998
                                                                                 --------------              -------------
                                                                                  (Unaudited)
<S>                                                                              <C>                        <C>

Real estate assets: (Note 2)
  Multifamily apartment complexes, net of
       accumulated depreciation                                                  $  924,163,691             $  919,486,703
  Mortgage loans, net of purchase discounts                                           2,401,911                  2,376,227
  Land and construction-in-progress                                                  21,136,620                 10,974,377
  Land held for future development                                                    5,838,950                  5,657,038
                                                                                 --------------             --------------
           Total real estate assets                                                 953,541,172                938,494,345

Cash and cash equivalents                                                            20,085,674                 12,366,880
Mortgage-backed securities, net ("MBS")                                                    --                    4,936,979
Note receivable                                                                       3,999,000                  7,500,000
Escrows                                                                              16,188,849                 16,305,255
Deferred charges and other assets                                                    15,677,082                 19,854,353
Workforce and other intangible assets,
       net of accumulated amortization                                                5,263,863                  9,449,030
                                                                                 --------------             --------------
           Total assets                                                          $1,014,755,640             $1,008,906,842
                                                                                 --------------             --------------
                                                                                 --------------             --------------

                                           LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
  Credit agreement (Note 3)                                                      $  180,000,000             $  135,100,000
  Construction loan (Note 3)                                                         11,440,613                 11,362,891
  Mortgage notes payable (Note 3)                                                   423,992,282                426,236,427
  Tenant security deposits and prepaid rents                                          8,642,498                  8,309,738
  Accrued real estate taxes, insurance, other
       liabilities and accounts payable                                              21,788,272                 25,218,826
                                                                                 --------------             --------------
           Total liabilities                                                        645,863,665                606,227,882
                                                                                 --------------             --------------

Minority interest in operating partnership                                           62,376,944                 69,661,451

Commitments and contingencies (Note 2 and 7)                                                                          --

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 37,261,249
       and 37,219,897 Shares issued, respectively                                       372,613                   372,199
  Additional paid-in capital                                                        357,103,602               375,186,299
  Accumulated deficit                                                               (47,032,979)              (38,550,284)
  Loans receivable - officers                                                        (2,212,500)               (2,275,000)
  Less common stock in treasury, at cost
       (506,497 Shares)                                                              (1,743,075)               (1,743,075)
                                                                                 --------------            --------------
       Total shareholders' equity                                                   306,515,031               333,017,509
                                                                                 --------------            --------------
       Total liabilities and shareholders' equity                                $1,014,755,640            $1,008,906,842
                                                                                 --------------             --------------
                                                                                 --------------             --------------
</TABLE>

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

                                      F-42
<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,
                                                      ---------------------------------           ----------------------------------
                                                          1999                  1998                  1999                  1998
                                                      -----------           -----------           -----------           -----------
<S>                                                   <C>                   <C>                  <C>                    <C>
Revenue:
   Rental                                             $49,179,324           $42,414,414          $ 97,994,395           $81,633,079
   Interest from mortgage loan
       and note receivable                                197,009               298,659               431,003               593,458
   Interest income from MBS                                89,798               160,884               201,077               326,939
   Management fees and reimbursements                     912,009               939,450             1,709,514             1,891,254
   Other interest income                                  294,024               298,604               618,655               682,179
                                                      -----------           -----------          ------------           -----------
           Total revenue                               50,672,164            44,112,011           100,954,644            85,126,909
                                                      -----------           -----------          ------------           -----------
Expenses:
   Property operating                                  11,008,171             9,346,781            22,077,681            18,499,624
   Repairs and maintenance                              3,787,277             3,092,433             7,198,608             5,275,703
   Real estate taxes                                    4,810,169             4,260,836             9,648,163             8,111,839
   Property management operations                       1,761,950             1,876,665             4,153,315             3,923,594
   General and administrative                           1,390,251             1,685,403             2,880,864             3,365,288
   Interest (Note 4)                                   11,256,225             9,156,018            22,473,503            17,167,408
   Costs associated with
       strategic alternatives                           1,523,870                  --                4,572,243                 --
   Amortization of acquired
       workforce and intangible assets                  1,509,851             3,258,048             4,185,167             6,516,097
   Depreciation and amortization                       15,766,806            13,631,235            31,645,643            26,126,769
                                                      -----------           -----------          ------------           -----------
           Total expenses                              52,814,570            46,307,419           108,835,187            88,986,322
                                                      -----------           -----------          ------------           -----------
Loss from operations before joint
       venture income, gain
       on sales of assets, minority
       interest and extraordinary items                (2,142,406)           (2,195,408)           (7,880,543)           (3,859,413)
Joint venture income                                         --                   80,506                 --                 132,454
Gain on sales of assets                                   195,718               874,515               195,718             1,387,247
Minority interest in
       Operating Partnership                              729,327               552,697             2,281,255             1,023,472
                                                      -----------           -----------           -----------           ------------
Income (loss) before
       extraordinary items                             (1,217,361)             (687,690)           (5,403,570)           (1,316,240)
Extraordinary items, net of
       minority interest                                     --                 (94,613)                 --                 (94,613)
                                                      -----------           -----------           -----------           -----------
Net loss                                               (1,217,361)             (782,303)           (5,403,570)           (1,410,853)
Income allocated to
       preferred shareholders                          (1,539,562)           (1,556,669)           (3,079,125)           (3,096,232)
                                                      -----------           -----------           -----------           -----------
Net loss allocated
       to common shareholders                         $(2,756,923)          $(2,338,972)          $(8,482,695)          $(4,507,085)
                                                      -----------           -----------          ------------           -----------
                                                      -----------           -----------          ------------           -----------
Earnings per common share (basic and diluted):
   Loss before extraordinary item                     $      (.08)          $      (.06)          $      (.23)          $      (.12)
                                                      -----------           -----------          ------------           -----------
                                                      -----------           -----------          ------------           -----------
   Net loss                                           $      (.08)          $      (.06)          $      (.23)          $      (.12)
                                                      -----------           -----------          ------------           -----------
                                                      -----------           -----------          ------------           -----------
   Weighted average shares                             36,747,444            36,738,176            36,730,987            36,677,369
                                                      -----------           -----------          ------------           -----------
                                                      -----------           -----------          ------------           -----------
</TABLE>
                     The accompanying notes are an integral
                 part of the Consolidated Financial Statements.

                                      F-43
<PAGE>




                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

            CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
                     For the Six Months Ended June 30, 1999
                                   (Unaudited)


<TABLE>
<CAPTION>


                            Series 1997-A Convertible
                            Preferred Stock at Par             Common Stock at Par          Additional
                            --------------------------      --------------------------       Paid-in       Accumulated
                              Shares          Amount          Shares          Amount          Capital        Deficit
                            ----------      ----------      ----------      ----------      -----------    -----------
<S>                           <C>            <C>             <C>              <C>           <C>              <C>

   Balance,
     December 31, 1998         2,737,000      $27,370         36,713,400       $372,199      $375,186,299     $(38,550,284)

   Net loss                         --           --                --             --                --          (5,403,570)

   Stock issuance costs             --           --                --             --              (58,709)           --

   Preferred dividends              --           --                --             --                --          (3,079,125)

   Conversion of Units
     to Common Shares               --           --               35,752            358           268,043            --

   Proceeds from the
     exercise of stock
     options                        --           --                5,600             56            61,544            --

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

   Adjustment for minority
     interest ownership of
     Operating Partnership          --           --                --             --             (262,829)           --

   Common dividends                 --           --                --             --          (18,090,746)           --
                               ---------      -------        -----------       ---------     --------------    -------------

   Balance,
     June 30, 1999             2,737,000      $27,370        36,754,752        $372,613      $357,103,602     $(47,032,979)
                               ---------      -------        -----------       ---------     --------------   --------------
                               ---------      -------        -----------       ---------     --------------   --------------
</TABLE>


<TABLE>
<CAPTION>


                                 Loans         Treasury
                              Receivable-        Stock
                               Officers         at Cost           Total
                             ------------     -----------        ---------
<S>                           <C>              <C>              <C>

   Balance,
     December 31, 1998         $(2,275,000)     $(1,743,075)     $333,017,509

   Net loss                          --               --           (5,403,570)

   Stock issuance costs              --               --              (58,709)

   Preferred dividends               --               --           (3,079,125)

   Conversion of Units
     to Common Shares                --               --              268,401

   Proceeds from the
     exercise of stock
     options                         --               --               61,600

   Stock purchase loans -
     forgiveness                    62,500            --               62,500

   Adjustment for minority
     interest ownership of
     Operating Partnership           --               --             (262,829)

   Common dividends                  --               --          (18,090,746)
                                ------------      -----------    -------------

   Balance,
     June 30, 1999             $(2,212,500)     $(1,743,075)     $306,515,031
                               -------------    -------------    -------------
                               -------------    -------------    -------------
</TABLE>











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

                                      F-44
<PAGE>

                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

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

<TABLE>
<CAPTION>

                                                                                          For the Six Months
                                                                                            Ended June 30,
                                                                                   ------------------------------
                                                                                        1999             1998
                                                                                   ------------       -----------
<S>                                                                                 <C>               <C>

Operating activities:

 Net loss                                                                           $(5,403,570)      $(1,410,853)
 Adjustments to reconcile net loss to
    net cash provided by operating activities:
         Depreciation and amortization                                               31,645,643        26,126,769
         Amortization of workforce and
           intangible assets                                                          4,185,167         6,516,097
         Joint venture income                                                              --            (132,454)
         Gain on sales of assets                                                       (195,718)       (1,387,247)
         Stock purchase loan forgiveness                                                 62,500           125,414
         Amortization of purchase discounts                                             (78,978)          (75,932)
         Minority interest in Operating Partnership                                  (2,281,255)       (1,023,472)
         Amortization of deferred financing costs                                       832,789           766,410
         (Increase) decrease in operating escrows
           and other assets                                                           3,357,440        (1,574,580)
         Increase (decrease) in accrued real estate
           taxes, insurance, other liabilities and
           accounts payable                                                          (3,700,554)        6,544,399
         Increase in tenant security deposits,
           prepaid rents and escrows                                                    332,760         1,688,724
                                                                                   ------------       -----------

           Net cash provided by operating activities                                 28,756,224        36,163,275
                                                                                   ------------       -----------

Investing activities:

 Cost to acquire properties                                                         (25,727,754)      (85,471,045)
 Proceeds from sale of properties                                                          --          17,209,116
 Recurring capital expenditures                                                      (6,268,221)       (2,763,546)
 Rehabilitation and non-recurring
   capital expenditures                                                              (4,174,525)      (12,354,208)
 Land acquisition and construction in progress                                      (10,344,957)       (9,801,096)
 Distributions received from joint venture
   in excess of earnings                                                                   --             774,151
 Distribution from sale of joint venture asset, net                                        --          14,883,968
 Principal collections on MBS                                                         1,002,310         1,380,861
 Proceeds from sale of MBS                                                            4,140,071              --
 Principal collections on note receivable                                             3,501,000              --
 Principal collections on mortgage loan                                                  43,610            40,440
 Escrow established at acquisition of properties                                           --          (1,991,498)
                                                                                    -----------       -----------

           Net cash used for investing activities                                   (37,828,466)      (78,092,857)
                                                                                   ------------       -----------
</TABLE>


                                    Continued

                                      F-45
<PAGE>
                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

                                ---------------
<TABLE>
<CAPTION>
                                                                                        For the Six Months
                                                                                          Ended June 30,
                                                                                   ------------------------------
                                                                                       1999             1998
                                                                                   ------------      ------------
                                                                                    (Unaudited)      (Unaudited)
<S>                                                                              <C>               <C>
Financing activities:

Advances under credit agreement                                                   $ 44,900,000      $ 84,000,000
Advances under construction loan                                                        77,722         7,433,984
Payment of financing costs                                                             (47,881)       (1,591,119)
Costs associated with issuance of stock                                                (58,709)         (276,042)
Dividends to preferred stockholders                                                 (3,079,125)       (3,096,232)
Principal payments on mortgage notes payable                                        (2,244,145)       (1,967,692)
Payoff of mortgage notes payable                                                         --          (17,433,697)
Proceeds from the exercise of stock options                                             61,600            31,126
Proceeds from exercise of employee
  stock options                                                                          --                --
Dividends to common shareholders                                                   (18,090,746)      (17,432,027)
Distributions to minority unitholders                                               (4,727,680)       (3,719,662)
                                                                                  ------------      ------------
   Net cash provided by financing activities                                        16,791,036        45,948,639
                                                                                  ------------      -------------
Net increase in cash and cash equivalents                                            7,718,794         4,019,057

Cash and cash equivalents, beginning of period                                      12,366,880         9,859,110
                                                                                  ------------      ------------
Cash and cash equivalents, end of period                                          $ 20,085,674      $ 13,878,167
                                                                                  ------------      ------------
                                                                                  ------------      ------------
Supplemental cash flow disclosure:

Cash paid for interest during period                                              $ 23,040,570      $ 18,430,663
                                                                                  ------------      ------------
                                                                                  ------------      ------------
Interest capitalized during period                                                $    756,665      $    853,259
                                                                                  ------------      ------------
                                                                                  ------------      ------------
Supplemental disclosure of non-cash financing and investing activities:

      Property acquisitions                                                       $(25,727,754)    $(142,394,383)
      Debt assumed in property acquisitions                                               --          38,582,860
      Units issued for property acquisitions                                              --          18,340,478
                                                                                 -------------     -------------
      Cash to acquire property                                                    $(25,727,754)    $ (85,471,045)
                                                                                  ------------      ------------
                                                                                  ------------      ------------
Conversion of Units to Shares                                                     $    268,401     $     960,202
                                                                                  ------------      ------------
                                                                                  ------------      ------------
Shares issued in satisfaction of note payable                                     $       --       $   2,130,000
                                                                                  ------------      ------------
                                                                                  ------------      ------------
Shares issued for stock purchase loans                                            $       --       $   1,500,000
                                                                                  ------------      ------------
                                                                                  ------------      ------------
Reclassification of construction in progress
  to multifamily apartment complexes                                              $       --       $   6,406,064
                                                                                  ------------      ------------
                                                                                  ------------      ------------
</TABLE>

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

                                      F-46
<PAGE>
                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

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


1.     ORGANIZATION

       Berkshire Realty Company, Inc. and Subsidiaries (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
       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. The Company has an infinite
       life; however, the Company's Restated 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
       and Dissolution (the "Plan") to the shareholders, together with the
       Board's recommendation whether to adopt or reject the Plan. As a result,
       in May, 1998, the Company 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
       included (but were not limited to) potential sale or merger of the
       Company or the adoption of the Plan. The Board of Directors recommended
       that the shareholders not approve the Plan. On July 21, 1999, at a
       Special Meeting of Stockholders, the shareholders voted to reject the
       Plan.

       On April 13, 1999, the Company and Berkshire Realty Holdings, L.P., a
       partnership formed by the Company's Chairman of the Board, Douglas Krupp,
       and affiliates of Blackstone Real Estate Advisors and Whitehall Street
       Real Estate Limited Partnership XI (an affiliate of Goldman, Sachs &
       Co.), entered into a definitive merger agreement ("Merger Agreement").
       The Company's Board of Directors has approved the Merger Agreement based
       on a recommendation from a special committee of the Board comprised of
       four independent directors. Pursuant to the terms of the agreement, if
       the merger is consummated, shareholders of Berkshire will receive $12.25
       in cash per share of common stock. If the merger is consummated, limited
       partners in BRI OP Limited Partnership ("Operating Partnership"),
       Berkshire's operating partnership, will be able to elect to (i) receive
       $12.25 per Operating Partnership unit ("Unit" or "OP Unit") or (ii)
       become limited partners of the acquiring partnership. The transaction
       must be approved by a majority of shareholders. In June, 1999, the
       Company filed preliminary proxy materials with the Securities and
       Exchange Commission related to the Merger Agreement. The transaction, if
       approved, is scheduled to close in the fourth quarter of 1999.

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 Consolidated Financial Statements
       included in the Company's Annual Report on Form 10-K/A for the year ended
       December 31, 1998 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, 1999 and the results of its
       operations for the three and six months ended June 30, 1999 and 1998 and
       cash flows for the six months ended June 30, 1999 and 1998.


                                    Continued

                                      F-47
<PAGE>
                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

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

3.     MULTIFAMILY AND RETAIL PROPERTY

       The results of operations for the three and six months ended June 30,
       1999 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.

       As of June 30, 1999, the Company had investments in 82 apartment
       communities in eight states totaling 24,387 units. The Company was also
       engaged in the development of apartment communities and currently has 655
       units under construction.

       The following summarizes the carrying value of the Company's multifamily
       apartment complexes (in thousands):
<TABLE>
<CAPTION>

                                                        June 30,          December 31,
                                                         1999                 1998
                                                       ----------          ----------

         <S>                                           <C>                 <C>
         Land                                          $  153,897          $  151,282
         Buildings and improvements                       789,861             768,270
         Appliances, carpeting and equipment              181,775             169,812
                                                       ----------          ----------

         Total multifamily property                     1,125,533           1,089,364
         Accumulated depreciation                        (201,369)           (169,877)
                                                       ----------          ----------
                                                       $  924,164          $  919,487
                                                       ----------          ----------
                                                       ----------          ----------
</TABLE>

       ACQUISITIONS

       On January 7, 1999, the Company acquired Granite Run Apartments, a
       264-unit apartment community located in Baltimore, Maryland, for $25.7
       million. The Company paid cash to acquire the property. Granite Run was
       the second of four properties that the Company was contractually
       obligated to acquire from Questar Builders, Inc., an affiliate of a
       former officer and current shareholder and OP Unitholder of the Company.

       The Company is obligated, upon satisfaction of certain conditions, to
       acquire two additional newly-developed properties totaling 405 units for
       an approximate cost of $58.9 million from Questar Builders, Inc. The
       properties were in various stages of development as of June 30, 1999. It
       is expected that the first property will be completed in the third or
       fourth quarter of 1999 and the remaining property will be completed in
       2000.

       DISPOSITIONS

       Subsequent to June 30, 1999, the Company contracted with unaffiliated
       parties to sell four multifamily assets, British Woods, Highland Ridge,
       Windover and Essex House, at an aggregate price of approximately $41.7
       million which is expected to result in a gain of approximately $16.5
       million. The transactions are scheduled to close in the third or fourth
       quarter of 1999.

       DEVELOPMENT

       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
       began in the third quarter of 1998. The total cost of the project to date
       is approximately $10.9 million.

                                    Continued

                                      F-48
<PAGE>


                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

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


3.     MULTIFAMILY AND RETAIL PROPERTY - Continued

       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, began in the third
       quarter of 1998 on this site. The total cost of the project to date is
       approximately $10.3 million.

       The Company also owns two other parcels of land located in Greenville,
       South Carolina.

       Subsequent to June 30, 1999, the Company contracted with unaffiliated
       parties to sell the development projects, Berkshires at Deerfield and
       Berkshire Commons. Additionally, the Company contracted to sell one of
       the parcels of land. The sales of the development assets and the land
       parcel are expected to result in a gain of approximately $800,000 and are
       scheduled to close in the third or fourth quarter of 1999.

4.     DEBT AGREEMENTS

       As of June 30, 1999, the Company had a credit agreement with nine
       participating commercial banks for a $180 million unsecured revolving
       line of credit ("Credit Agreement"). The following summarizes the
       Company's borrowings on the Credit Agreement as of June 30, 1999:
<TABLE>
<CAPTION>

                            Contract       Contract                           Principal
       Borrowings          Start Date      End Date      Interest Rate         Amount
       ----------          ----------      --------      -------------       ------------
       <S>                   <C>            <C>             <C>              <C>
       LIBOR contract        06/11/99       08/10/99        6.3313%          $ 53,000,000
       LIBOR contract        07/01/99       08/30/99        6.5500%           127,000,000
                                                                             ------------

                                                                             $180,000,000
                                                                             ------------
                                                                             ------------
</TABLE>

       Subsequent to June 30, 1999 the Company repriced the $53,000,000 contract
       due August 10, 1999 at an interest rate of 6.4875% with a contract end
       date of September 9, 1999.

       The Company has a construction loan commitment of $13.1 million with two
       commercial banks to fund the completed development of Berkshires at
       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 December 31, 1999. As of
       June 30, 1999, the Company's borrowings on the Construction Loan totaled
       $11,440,613 and had an interest rate of 6.5625% with a contract end date
       of August 17, 1999. Subsequent to June 30, 1999, the Company borrowed an
       additional $1,100,000 on the Construction Loan at an interest rate of
       6.6875% with a contract end date of August 23, 1999.




                                    Continued


                                      F-49
<PAGE>


                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

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


5.     PRO-FORMA RESULTS (UNAUDITED)

       The following unaudited pro-forma operating results for the Company have
       been prepared as if the 1999 and 1998 property acquisitions, dispositions
       and equity transactions had occurred on January 1, 1998. Unaudited
       pro-forma financial information is presented for informational purposes
       only and may not be indicative of what the actual results of operations
       of the Company would have been had the events occurred as of January 1,
       1998, 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,
                                                  1999             1998
                                                --------        ---------
          <S>                                   <C>             <C>
          Revenue                               $101,200        $ 96,832
          Expenses including depreciation       $110,372        $103,338
                                                --------        ---------
          Net loss allocated to
            common shareholders                 $ (9,172)       $ (6,506)
                                                --------        ---------
                                                --------        ---------
          Net loss per weighted
            average common share                  $(.25)          $(.18)
                                                --------        ---------
                                                --------        ---------
</TABLE>

6.     SEGMENT REPORTING

       The Company has adopted Statement of Financial Accounting Standards No.
       131 ("FAS 131"), "Disclosures about Segments of an Enterprise and Related
       Information", which establishes standards for the way that public
       business enterprises report information about operating segments in
       annual financial statements and require that those enterprises report
       selected information about operating segments in interim reports issued
       to shareholders.

       The Company operates and develops apartment communities in Florida, Texas
       and the Mid-Atlantic and Southeast regions of the United States which
       generate rental income through the leasing of apartment units. The
       Company separately evaluates the performance of each of its apartment
       communities. However, because each of the apartment communities has
       similar economic characteristics, facilities, services and tenants, the
       apartment communities have been aggregated into a single real estate
       segment.

       The Company evaluates performance based upon net operating income ("NOI")
       from the combined properties in the segment. NOI is defined by the
       Company as rental revenue less property operating expenses, including
       repairs and maintenance and real estate taxes. Accordingly, NOI excludes
       non-property revenue and expenses included in the determination of net
       income. NOI for the combined properties in the segment for the six month
       periods ended June 30, 1999 and 1998 was as follows:
<TABLE>
<CAPTION>

                                           1999             1998
                                           ----             ----
         <S>                            <C>               <C>
         Rental Revenue
           Multifamily                  $97,994,395       $81,629,710
           Retail (a)                          --               3,369
                                        ------------      -----------
         Total                           97,994,395        81,633,079

         Operating Expenses
           Multifamily                   38,924,452        31,786,095
           Retail (a)                          --             101,071
                                        ------------      -----------
         Total                           38,924,452        31,887,166
                                        ------------      -----------

         Net Operating Income           $59,069,943       $49,745,913
                                        ------------      -----------
                                        ------------      -----------
</TABLE>



                                      F-50
<PAGE>


                 BERKSHIRE REALTY COMPANY, INC. AND SUBSIDIARIES

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


6.     SEGMENT REPORTING - Continued

       The following is a reconciliation of net operating income to loss from
       operations before joint venture income, gain on sale of assets and
       minority interest:
<TABLE>
<CAPTION>

                                                             1999                1998
                                                             ----                ----
         <S>                                            <C>                 <C>

         Net operating income ...................       $ 59,069,943        $ 49,745,913
         Revenue:
           Management fees and
             reimbursements .....................          1,709,514           1,891,254
           Interest .............................          1,250,735           1,602,576
         Expenses:
           Depreciation and
             Amortization .......................        (35,830,810)        (32,642,866)
           General and
             administrative .....................         (2,880,864)         (3,365,288)
           Property management
             operations .........................         (4,153,315)         (3,923,594)
           Interest .............................        (22,473,503)        (17,167,408)
           Costs associated with
             strategic alternatives .............         (4,572,243)               --
                                                         ------------        ------------

         Loss from operations
           before joint venture
           income, gain on sales
           of assets and
           minority interest ....................       $ (7,880,543)       $ (3,859,413)
                                                         ------------        ------------
                                                         ------------        ------------
</TABLE>


         (a) The Company completed the liquidation of the retail portfolio in
         1998.

7.     CONTINGENCIES

       On June 18, 1999, a purported class action lawsuit, FIELDS V. BERKSHIRE
       REALTY COMPANY, INC., ET AL., was initiated by a shareholder against the
       Company and each of the Directors (including the Chairman of the Board,
       Douglas Krupp) alleging, among other things, that the defendants breached
       their fiduciary duties to the shareholders in connection with various
       actions taken by the defendants with respect to the approval of the
       proposed merger transaction whereby Berkshire Realty Holdings, L.P. (the
       "Potential Acquiror"), an entity formed by Mr. Krupp and affiliates of
       Blackstone Real Estate Advisors and Whitehall Street Real Estate Limited
       Partnership XI may acquire ownership of the Company ("Merger
       Transaction"). The complaint further alleges that the price offered by
       the Potential Acquiror for the shares of the Company's stock was
       inadequate. The lawsuit was filed in the Chancery Court of the State of
       Delaware in and for New Castle County. The complaint seeks, among other
       things, injunctive relief and unspecified money damages. The Company
       believes that it and the directors have meritorious defenses to the
       allegations made in the complaint and intends to contest the lawsuit
       vigorously.

       On July 9, 1999 a purported class action lawsuit, PERTON V. BERKSHIRE
       REALTY COMPANY, INC., ET AL., was initiated by a shareholder against the
       Company, each of the Company's Directors (including the Chairman of the
       Board, Douglas Krupp), Berkshire Realty Holdings, L.P., and BRI
       Acquisition, LLC, alleging, among other things, that the defendants
       breached their fiduciary duties to the Company stockholders in connection
       with various actions taken by them with respect to the Merger
       Transaction. The lawsuit was filed in the Chancery Court of the State of
       Delaware in and for New Castle County. The complaint seeks, among other
       things, injunctive relief and unspecified money damages. The Company
       believes that it and the individual defendants have meritorious

                                      F-51
<PAGE>


       defenses to the allegations made in the complaint and intends to contest
       the lawsuit vigorously.

       On July 22, 1999, Berkshire Apartments, Inc. ("Apartments"), in its
       capacity as general partner of BRI OP Limited Partnership (the "Operating
       Partnership"), and the Company commenced an action seeking declaratory
       relief in the United States District Court for the District of
       Massachusetts against Stephen M. Gorn, Morton Gorn, and John B. Colvin in
       response to claims recently raised by these individuals. Messrs. Gorn,
       Gorn and Colvin are each shareholders in the Company, OP Unitholders and
       former employees or consultants to the Company, and have recently claimed
       that they and their affiliates were fraudulently induced to exchange
       certain properties for OP Units, that their employment and consulting
       relationships with the Company were wrongly terminated, and that the
       Company and Apartments breached their fiduciary duties to these
       individuals in connection with various actions taken with respect to the
       Merger Transaction. The Company and Apartments have sought a declaration
       that these claims are without merit, and, do not support monetary or
       injunctive relief. In response to this action, on August 3, 1999, Messrs.
       Gorn, Gorn and Colvin, and their affiliated entity Questar Properties,
       Inc., commenced their own action against the Company, the Operating
       Partnership, Mr. Krupp as Chairman of the Board of Directors of the
       Company, David F. Marshall as President and Chief Executive Officer of
       the Company, and David J. Olney as Executive Vice President of the
       Company in the United States District Court for the District of Maryland
       and moved to dismiss or transfer the Company's suit in favor of the
       newly-filed Maryland case. The new Maryland suit is factually similar to
       the Company's action. The new suit does not, however, raise any claim
       with respect to the Merger Transaction or the employment and consulting
       agreements, and it does not, at this time, seek injunctive relief
       relative to the Merger Transaction, although Messrs. Gorn, Gorn and
       Colvin claim to have reserved their purported rights to assert such
       claims and seek such relief at a later time. The Company believes that it
       and the Company's officers and directors have meritorious defenses to the
       allegations made in the Maryland complaint and intends to contest the
       lawsuit vigorously.

       Due to the early stage of the above mentioned claims the Company has not
       recorded any reserves for potential adverse outcomes.

8.     SUBSEQUENT EVENTS

       The Company's Certificate of Incorporation, as amended, has required the
       Board of Directors to submit a Plan of Liquidation and Dissolution (the
       "Plan") to the stockholders prior to the end of 1998, together with the
       Board's recommendation whether to adopt or reject the Plan. The Board of
       Directors recommended that the shareholders not approve the Plan. On July
       21, 1999, at a Special Meeting of Stockholders, the shareholders voted to
       reject the Plan.

       Subsequent to June 30, 1999, the Company contracted to sell four
       multifamily assets, both development projects and one parcel of land. The
       sales, which have an aggregate sales price of approximately $70 million,
       are expected to result in a gain of approximately $17.3 million.











                                      F-52


<PAGE>

                                                                    APPENDIX A
                                                                    ----------







                          AGREEMENT AND PLAN OF MERGER
                                  BY AND AMONG
                        BERKSHIRE REALTY HOLDINGS, L.P.,
                              BRI ACQUISITION, LLC
                                       AND
                         BERKSHIRE REALTY COMPANY, INC.
                           DATED AS OF APRIL 13, 1999



<PAGE>




                                TABLE OF CONTENTS


<TABLE>
<CAPTION>
                                                                                                      Page
<S>                                                                                                     <C>
ARTICLE 1

         THE MERGER......................................................................................1
         1.1      The Merger.............................................................................1
         1.2      Closing................................................................................2
         1.3      Effective Time.........................................................................3
         1.4      Effect of Merger on Certificate of Incorporation and By-laws...........................3
         1.5      Directors and Officers.................................................................3
         1.6      Effect on Shares.......................................................................3
         1.7      Merger Consideration...................................................................4
         1.8      Transactions Relating to Seller Partnership............................................5
         1.9      Exchange of Certificates; Pre-Closing Dividends: Fractional Shares.....................5
         1.10     Dissenting Shares......................................................................7
         1.11     Alternative Structure of Merger........................................................7
         1.12     Further Assurances.....................................................................8

ARTICLE 2

         REPRESENTATIONS AND WARRANTIES OF SELLER........................................................8
         2.1      Organization, Standing and Power of Seller.............................................9
         2.2      Seller Subsidiaries....................................................................9
         2.3      Capital Structure.....................................................................10
         2.4      Other Interests.......................................................................11
         2.5      Authority; Noncontravention; Consents.................................................12
         2.6      SEC Documents; Financial Statements; Undisclosed Liabilities..........................13
         2.7      Absence of Certain Changes or Events..................................................14
         2.8      Litigation............................................................................15
         2.9      Properties............................................................................16
         2.10     Environmental Matters.................................................................18
         2.11     Related Party Transactions............................................................20
         2.12     Employee Benefits.....................................................................20
         2.13     Employee Matters......................................................................22
         2.14     Taxes.................................................................................23
         2.15     No Payments to Employees, Officers or Directors.......................................25
         2.16     Brokers...............................................................................25
         2.17     Compliance With Laws..................................................................25
         2.18     Contracts; Debt Instruments...........................................................26
         2.19     Opinions of Financial Advisors........................................................28
         2.20     State Takeover Statutes...............................................................28
         2.21     Proxy Statement and Consent Solicitation Statement....................................29
         2.22     Investment Company Act of 1940........................................................29
         2.23     Definition of Knowledge of Seller.....................................................29
</TABLE>

                                       -i-

<PAGE>


<TABLE>
<CAPTION>
                                                                                                      Page
<S>                                                                                                     <C>
         2.24     Insurance.............................................................................29
         2.25     Board Recommendation..................................................................30
         2.26     Representations in Partnership Merger Agreement.......................................30

ARTICLE 3

         REPRESENTATIONS AND WARRANTIES OF PARENT AND BUYER.............................................30
         3.1      Organization, Standing and Power of Parent and Buyer..................................30
         3.2      [Intentionally Omitted]...............................................................31
         3.3      Ownership of Parent and Buyer.........................................................31
         3.4      Authority; Noncontravention; Consents.................................................31
         3.5      Litigation............................................................................32
         3.6      Undisclosed Liability.................................................................33
         3.7      Brokers...............................................................................33
         3.8      Compliance With Laws..................................................................33
         3.9      Contracts; Debt Instruments...........................................................33
         3.10     Solvency..............................................................................33
         3.11     [Intentionally Omitted]...............................................................34
         3.12     Proxy Statement and Consent Solicitation Statement....................................34
         3.13     Investment Company Act of 1940........................................................34
         3.14     Parent and Buyer Not Interested Stockholders..........................................34
         3.15     Definition of Knowledge...............................................................34
         3.16     [Intentionally Omitted]...............................................................34
         3.17     Sufficient Funds......................................................................34
         3.18     Pro Forma Capitalization Table........................................................35
         3.19     Representations in Partnership Merger Agreement.......................................35

ARTICLE 4

         COVENANTS......................................................................................35
         4.1      Acquisition Proposals.................................................................35
         4.2      Conduct of Seller's Business Pending Merger...........................................37
         4.3      Conduct of Parent's and Buyer's Business Pending Merger...............................40
         4.4      Other Actions.........................................................................42
         4.5      Partnership Merger Agreement..........................................................42
         4.6      Private Placement.....................................................................42
         4.7      Irrevocable Letter of Credit..........................................................42

ARTICLE 5

         ADDITIONAL COVENANTS...........................................................................43
         5.1      Preparation of the Proxy Statement; Seller Stockholders Meeting.......................43
         5.2      Access to Information:  Confidentiality...............................................45
         5.3      Reasonable Best Efforts; Notification.................................................46
         5.4      Tax Treatment.........................................................................46
         5.5      Public Announcements..................................................................46
</TABLE>

                                      -ii-

<PAGE>



<TABLE>
<CAPTION>
                                                                                                      Page
<S>                                                                                                     <C>
         5.6      Transfer Taxes........................................................................47
         5.7      Benefit Plans.........................................................................47
         5.8      Indemnification.......................................................................47
         5.9      Declaration of Dividends and Distributions............................................49
         5.10     Resignations..........................................................................50
         5.11     Outside Property Management Agreements................................................50
         5.12     Stockholder Claims....................................................................50

ARTICLE 6

         CONDITIONS.....................................................................................51
         6.1      Conditions to Each Party's Obligation to Effect the Merger............................51
         6.2      Conditions to Obligations of Parent and Buyer.........................................51
         6.3      Conditions to Obligations of Seller...................................................53

ARTICLE 7

         TERMINATION, AMENDMENT AND WAIVER..............................................................55
         7.1      Termination...........................................................................55
         7.2      Certain Fees and Expenses.............................................................56
         7.3      Effect of Termination.................................................................59
         7.4      Amendment.............................................................................59
         7.5      Extension: Waiver.....................................................................59

ARTICLE 8

         GENERAL PROVISIONS.............................................................................59
         8.1      Nonsurvival of Representations and Warranties.........................................59
         8.2      Notices...............................................................................59
         8.3      Interpretation........................................................................61
         8.4      Counterparts..........................................................................61
         8.5      Entire Agreement; No Third-Party Beneficiaries........................................61
         8.6      Governing Law.........................................................................62
         8.7      Assignment............................................................................62
         8.8      Enforcement...........................................................................62
         8.9      Severability..........................................................................62

EXHIBITS

Exhibit A                  Financing Commitments
Exhibit B                  Pro Forma Capitalization Table of Parent and its Subsidiaries
Exhibit C                  Form of Letter of Credit
Exhibit D                  Form of Tax Opinions
</TABLE>


                                      -iii-

<PAGE>




                             INDEX OF DEFINED TERMS
<TABLE>
<CAPTION>

DEFINED TERM                                                                                       SECTION
- ------------                                                                                       -------
<S>                                                                                                <C>
Accrued Dividends...................................................................................1.7(a)
Acquisition Proposal................................................................................4.1(a)
Additional Filings..................................................................................5.1(a)
Affiliate.............................................................................................2.11
Agreement.........................................................................................Preamble
AICPA Statement.....................................................................................5.1(b)
Alternative Merger....................................................................................1.11
Break-Up Expenses...................................................................................7.2(a)
Break-Up Fee........................................................................................7.2(a)
Buyer.............................................................................................Preamble
Buyer Disclosure Letter..........................................................................Article 3
Buyer Material Adverse Effect.......................................................................3.1(b)
Buyer Operating Partnership......................................................................Recital E
Cash Collateral.....................................................................................4.7(a)
Certificates........................................................................................1.9(c)
Certificate of Merger..................................................................................1.3
Change of Control Preference........................................................................1.7(a)
Claims..............................................................................................5.8(b)
Class A Preferred Units................................................................................1.8
Class B Units..........................................................................................1.8
Closing.............................................................................................1.2(a)
Closing Date................................................................................1.2(a), 1.2(b)
Code...............................................................................................2.12(a)
Commitment..........................................................................................4.2(r)
Common Merger Consideration.........................................................................1.7(a)
Consent Solicitation Statement......................................................................5.1(a)
Controlled Group Member...............................................................................2.12
Development.........................................................................................2.9(g)
Development Agreements..............................................................................4.2(i)
DGCL...................................................................................................1.1
DLLCA..................................................................................................1.1
Dissenting Shares.....................................................................................1.10
Effective Time.................................................................................1.2(b), 1.3
Election Notice.......................................................................................1.11
Employee Plan.........................................................................................2.12
Encumbrances........................................................................................2.9(a)
Environmental Law.....................................................................................2.10
Environmental Liabilities and Costs...................................................................2.10
Equity Commitments....................................................................................3.17
ERISA.................................................................................................2.12
Escrow Agent........................................................................................4.7(a)
Escrow Agreement....................................................................................4.7(a)
Financing Commitment..................................................................................3.17
Fee Plan............................................................................................1.7(c)
Flow-Through Entity................................................................................2.14(b)
</TABLE>

                                      -iv-

<PAGE>



<TABLE>
<CAPTION>
DEFINED TERM                                                                                       SECTION
- ------------                                                                                       -------

<S>                                                                                        <C>
GAAP...................................................................................................2.6
Governmental Entity.................................................................................2.5(b)
HSR Act.............................................................................................2.5(b)
Hazardous Materials................................................................................2.10(a)
Indebtedness.......................................................................................2.18(b)
Indemnified Parties.................................................................................5.8(a)
Indemnifying Parties................................................................................5.8(b)
Injunction..........................................................................................7.1(d)
Knowledge of Buyer....................................................................................3.15
Knowledge of Parent...................................................................................3.15
Knowledge of Seller...................................................................................2.23
Laws................................................................................................2.5(b)
Lazard................................................................................................2.16
Lehman................................................................................................2.16
Letter of Credit....................................................................................4.7(a)
Liens...............................................................................................2.2(b)
Liquidation Vote.......................................................................................4.2
Material Contract..................................................................................2.18(a)
Merger.....................................................................................Recital A, 1.11
Merger Consideration................................................................................1.7(a)
1940 Act..............................................................................................2.22
Option Consideration................................................................................1.7(b)
Ordinary Course Liabilities.........................................................................4.2(q)
Outside Property Management Agreements.............................................................2.18(e)
Parent............................................................................................Preamble
Parent Material Adverse Effect......................................................................3.1(a)
Parent's Closing Notice.............................................................................1.2(d)
Partial Period.........................................................................................5.9
Partial Period Dividend................................................................................5.9
Partnership Merger ....................................................................................1.8
Partnership Merger Agreement.....................................................................Recital E
Paying Agent........................................................................................1.9(a)
Pension Plan..........................................................................................2.12
Person..............................................................................................2.2(a)
Preferred Merger Consideration......................................................................1.7(a)
Property Restrictions...............................................................................2.9(a)
Proxy Statement.....................................................................................5.1(a)
Prudential............................................................................................2.16
REIT...............................................................................................2.14(b)
SEC.................................................................................................2.5(b)
Securities Act.........................................................................................2.6
Seller............................................................................................Preamble
Seller Common Shares................................................................................2.3(a)
Seller Contribution Agreements.....................................................................2.18(a)
Seller Disclosure Letter.........................................................................Article 2
Seller Financial Statement Date........................................................................2.7
</TABLE>

                                       -v-

<PAGE>



<TABLE>
<CAPTION>
DEFINED TERM                                                                                       SECTION
- ------------                                                                                       -------

<S>                                                                                        <C>
Seller General Partner................................................................................2.25
Seller Material Adverse Change.........................................................................2.7
Seller Material Adverse Effect.........................................................................2.1
Seller OP Units........................................................................................1.8
Seller Options......................................................................................2.3(b)
Seller Partner Approval.............................................................................2.5(a)
Seller Partnership...............................................................................Recital E
Seller Partnership Agreement........................................................................2.3(e)
Seller Permits........................................................................................2.17
Seller Plan.........................................................................................2.3(a)
Seller Preferred Shares.............................................................................2.3(a)
Seller Properties.............................................................................2.9(a), 2.10
Seller SEC Documents...................................................................................2.6
Seller Shareholder Approval.........................................................................2.5(a)
Seller Shareholders Meeting.........................................................................5.1(c)
Seller Subsidiaries.................................................................................2.2(a)
Seller Unit Holder.....................................................................................1.8
Seller's Closing Notice.............................................................................1.2(c)
Seller's Environmental Reports........................................................................2.10
Share Unit Account..................................................................................1.7(c)
Share Units.........................................................................................1.7(c)
Subsidiary..........................................................................................2.2(a)
Superior Acquisition Proposal.......................................................................4.1(d)
Surviving Company................................................................................1.1, 1.11
Surviving Operating Partnership..................................................................Recital E
Takeover Statute......................................................................................2.20
Tax(es)............................................................................................2.14(a)
Tax Authority......................................................................................2.14(a)
Tax Return(s)......................................................................................2.14(a)
Tax Protection Agreements..........................................................................2.18(i)
Third Party Provisions.................................................................................8.5
Transactions..........................................................................................2.25
Transfer Taxes.........................................................................................5.6
Welfare Plan..........................................................................................2.12
</TABLE>



                                      -vi-

<PAGE>






                          AGREEMENT AND PLAN OF MERGER

         THIS AGREEMENT AND PLAN OF MERGER (this "Agreement") dated as of April
13, 1999, is by and among Berkshire Realty Holdings, L.P., a Delaware limited
partnership ("Parent"), BRI Acquisition, LLC, a Delaware limited liability
company and subsidiary of Parent ("Buyer"), and Berkshire Realty Company, Inc.,
a Delaware corporation ("Seller").

                                    RECITALS:

         A. The sole member of Buyer and the Board of Directors of Seller deem
it advisable and in the best interests of their respective members and
stockholders, subject to the conditions and other provisions contained herein,
that Buyer shall merge with and into Seller (the "Merger").

         B. Seller has received fairness opinions relating to the transactions
contemplated hereby as more fully described herein.

         C. Buyer and Seller desire to make certain representations, warranties
and agreements in connection with the transactions contemplated hereby.

         D. Contemporaneously with the execution of this Agreement, BRI
Acquisition Sub, LP, a Delaware limited partnership ("Buyer Operating
Partnership"), and BRI OP Limited Partnership, a Delaware limited partnership
(the "Seller Partnership"), and Parent will enter into a Merger Agreement (the
"Partnership Merger Agreement") pursuant to which, immediately prior to the
Merger, Buyer Operating Partnership will be merged with and into Seller
Partnership with Seller Partnership as the surviving entity ("Surviving
Operating Partnership").

         E. Immediately following the Merger, Parent may liquidate Seller and,
as a result of such liquidation, Parent would acquire all of the assets, and
assume all of the liabilities, of Seller.

         NOW, THEREFORE, in consideration of the premises and the
representations, warranties, covenants and agreements contained herein, the
parties hereto hereby agree as follows:

                                    ARTICLE 1

                                   THE MERGER

         1.1 THE MERGER. Upon the terms and subject to the terms and conditions
of this Agreement (including, without limitation, Section 1.11), and in
accordance with Section 264 of the Delaware General Corporation Law ("DGCL") and
Section 18-209 of the Delaware Limited Liability Company Act ("DLLCA"), Buyer
shall be merged with and into Seller, with Seller as the surviving entity (the
entity surviving the Merger, the "Surviving Company").


                                       -1-

<PAGE>



         1.2      CLOSING.

                  (a) Subject to Section 1.2(b), Seller's compliance with
Section 1.2(c) and the satisfaction (or waiver by the parties entitled to the
benefit thereof) of the conditions set forth in Article 6, the closing of the
Merger (the "Closing") will take place at 10:00 a.m., local time in Boston,
Massachusetts on the date (the "Satisfaction Date") which is the first business
day to occur on or after the day which is the later of (i) the 10th calendar day
following satisfaction (or waiver by the parties entitled to the benefit
thereof) of the conditions set forth in Article 6 (other than Sections 6.2(d),
6.2(g), 6.2(i), 6.3(d) and 6.3(g)) and (ii) October 15, 1999, at the offices of
Hale and Dorr LLP, 60 State Street, Boston, Massachusetts 02109, unless another
date or place is agreed to in writing by the parties. The date on which the
Closing occurs shall be referred to herein as the "Closing Date."

                  (b) Notwithstanding the provisions of Section 1.2(a) and
subject to Parent's compliance with Section 4.7(b) hereof, Parent may elect to
extend the Closing Date to any business day on or prior to December 29, 1999 by
delivering written notice of such election to Seller as contemplated under
Section 1.2(d).

                  (c) On the first business day after the satisfaction (or
waiver by Parent and Buyer) of the conditions set forth in Sections 6.1 and 6.2
(other than Sections 6.2(d), 6.2(g) and 6.2(i)), Seller shall deliver a written
notice ("Seller's Closing Notice") to Parent and Buyer which (i) sets forth the
date that is the Satisfaction Date and (ii) certifies, as of the date of such
notice, the satisfaction (or waiver by Parent and Buyer) of the conditions set
forth in Sections 6.1 and 6.2 (other than Sections 6.2(d), 6.2(g) and 6.2(i)).

                  (d) At least three business days prior to the Satisfaction
Date (as indicated in Seller's Closing Notice), Parent shall deliver a written
notice to Seller ("Parent's Closing Notice") indicating one of the following:
(i) Parent's determination to exercise the election contemplated by Section
1.2(b) and to extend the Closing Date to such business day on or prior to
December 29, 1999 as is set forth in such notice, or (ii) Parent's determination
not to exercise the election contemplated by Section 1.2(b), in which case the
Closing Date shall be the Satisfaction Date.

                  (e) If the Closing Date is extended as contemplated by Section
1.2(b), then for purposes of the conditions set forth in Section 6.2 (other than
Sections 6.2(g) and 6.2(i)), all references in the lettered subsections thereof
to the terms "Closing Date" and "Effective Time" shall be deemed to mean the
Satisfaction Date, and the certificates and other documents to be delivered by
the parties pursuant to such Sections shall be delivered on and as of the
Satisfaction Date. The parties hereto agree that other than with respect to the
conditions set forth in Section 6.2(g) and 6.2(i) (which conditions shall be
satisfied or waived by the parties entitled to the benefit thereof as of the
Closing Date), none of the conditions set forth in Section 6.2 shall be required
to be satisfied at any time after the Satisfaction Date. Notwithstanding the
foregoing, for purposes of determining whether Parent or Buyer has the right to
terminate this Agreement pursuant to Section 7.1(b), the conditions set forth in
Section 6.2(b) shall, in all circumstances, be evaluated as of the Closing Date.


                                       -2-

<PAGE>



                  (f) If the conditions set forth in Sections 6.1 and 6.2 are
not satisfied (or waived by Parent and Buyer), or if the certificates and other
documents required to be delivered pursuant to Section 6.2 are not delivered, in
each case on and as of the Satisfaction Date (as indicated in Seller's Closing
Notice), then (i) the Satisfaction Date shall be deemed not to have occurred,
(ii) Seller's Closing Notice and Parent's Closing Notice shall be void and of no
further effect, (iii) the Closing shall remain subject to Seller's further
compliance with Section 1.2(c) hereof and the Closing shall occur as provided in
Section 1.2(a) and (iv) Parent shall have retained its right, subject to its
compliance with Section 1.2(b), to extend the Closing Date as contemplated
thereunder.

                  (g) If the Satisfaction Date occurs on or before October 29,
1999 and the Closing Date is extended as contemplated by Section 1.2(b) to a
date that is after October 29, 1999, then notwithstanding anything to the
contrary contained in the first paragraph of Section 5.9, Seller may declare a
dividend not to exceed $.25 per Seller Common Share for the dividend for the
fourth quarter of 1999 (i.e., with a record date of November 1, 1999).

         1.3 EFFECTIVE TIME. On the Closing Date, the Surviving Company shall
execute and file a certificate of merger (the "Certificate of Merger"), executed
in accordance with Delaware law, and shall make all other filings and recordings
required under Delaware law. The Merger shall become effective at the time
("Effective Time") the Certificate of Merger is filed with the Secretary of
State of the State of Delaware, or at such time as Buyer and Seller shall agree
should be specified in the Certificate of Merger (not to exceed thirty (30) days
after the Certificate of Merger is filed with the Secretary of State of the
State of Delaware). Unless otherwise agreed, the parties shall cause the
Effective Time to occur on the Closing Date.

         1.4 EFFECT OF MERGER ON CERTIFICATE OF INCORPORATION AND BY-LAWS.
Subject to Section 1.11, the Restated Certificate of Incorporation, as amended,
of Seller and the By-laws of Seller, as in effect immediately prior to the
Effective Time, shall constitute the Restated Certificate of Incorporation and
By-laws, respectively, of the Surviving Company, from and after the Effective
Time, until further amended in accordance with applicable Delaware law.

         1.5 DIRECTORS AND OFFICERS. Subject to Section 1.11, the directors and
officers of the Surviving Company shall be the Persons who were the directors
and officers, respectively, of Seller immediately prior to the Effective Time.
Such directors and officers shall continue to serve for the balance of their
unexpired terms or their earlier death, resignation or removal.

         1.6 EFFECT ON SHARES. The effect of the Merger on the shares of Seller
shall be as provided in this Article 1. Each membership interest of Buyer
outstanding immediately prior to the Merger shall be converted, without any
action on the part of the holder thereof, into one share of the common stock of
the Surviving Company.


                                       -3-

<PAGE>



         1.7      MERGER CONSIDERATION.

                  (a) Subject to Section 1.10 and Section 5.9 below, at the
Effective Time, by virtue of the Merger and without any action on the part of
Parent, Buyer, Seller or the holders of the following securities, each Seller
Common Share (as defined in Section 2.3(a)) issued and outstanding immediately
prior to the Effective Time (other than Seller Common Shares held by Parent,
Buyer, any wholly-owned subsidiary of Parent or Buyer, or in the treasury of
Seller, which shares, by virtue of the Merger and without any action on the part
of the holder thereof, shall be canceled and shall cease to exist with no
payment being made with respect thereto, and other than Dissenting Shares (as
defined in Section 1.10)) shall be converted into the right to receive $12.25 in
cash (the "Common Merger Consideration"), without interest thereon, upon
surrender of the certificate formerly representing such share. In addition, at
the Effective Time, by virtue of the Merger and without any action on the part
of Parent, Buyer, Seller or the holders of the following securities, each Seller
Preferred Share (as defined in Section 2.3(a)) issued and outstanding
immediately prior to the Effective Time (other than Dissenting Shares) shall be
converted into the right to receive the "Change of Control Preference" in the
amount of $28.75 per Seller Preferred Share together with 115% of any Accrued
Dividends per Seller Preferred Share ("Change of Control Preference" and
"Accrued Dividends" each being defined in the Certificate of Designation of the
Seller Preferred Shares) (the "Preferred Merger Consideration"), without
interest thereon, upon surrender of the certificate formerly representing such
share. The Surviving Company shall have the right to, and shall, take all steps
necessary to ensure compliance, and shall comply, with all withholding
obligations with respect to any foreign stockholders of Seller in connection
with the payment of the Merger Consideration. The Preferred Merger
Consideration, together with the Common Merger Consideration, is hereinafter
referred to as the "Merger Consideration".

                  (b) Each outstanding Seller Option (as defined in Section
2.3(b)) shall be subject to the terms of this Agreement. As of the Effective
Time, each outstanding Seller Option, whether or not then vested or exercisable,
shall have the expiration date thereof accelerated to the Closing Date and shall
be converted into the right to receive from the Surviving Company an amount of
cash equal to the product of (i) the number of Seller Common Shares subject to
the Seller Option and (ii) the excess, if any, of the Common Merger
Consideration over the exercise price per Seller Common Share of such option
(the "Option Consideration"). Prior to the Effective Time, Seller shall take all
steps necessary to give written notice to each holder of a Seller Option that
all Seller Options shall expire effective as of the Effective Time and be
converted into the right to receive the Option Consideration. The Surviving
Company shall cause the Paying Agent (as defined in Section 1.9(a)) to pay each
holder of Seller Options, promptly following the Effective Time, the Option
Consideration for all Seller Options held by such holder. The Board of Directors
of Seller or any committee thereof responsible for the administration of
Seller's stock option plans shall take any and all action necessary to
effectuate the matters described in this Section 1.7(b) on or before the
Effective Time. Any amounts payable pursuant to this Section 1.7(b) shall be
subject to any required withholding of taxes and shall be paid without interest.
Parent agrees to provide the Surviving Company with

                                       -4-

<PAGE>



sufficient funds to permit the Surviving Company to satisfy its obligations
under this Section 1.7(b).

                  (c) The Seller has adopted a Directors Retainer Fee Plan (the
"Fee Plan") pursuant to which eligible directors may elect to receive certain
fees in cash or in Seller Common Shares or to defer payment of such fees and
credit such fees to an account (the "Share Unit Account") consisting of units
that are equivalent in value to Seller Common Shares ("Share Units"). The Seller
shall take all actions necessary so that all Share Units outstanding immediately
prior to the Effective Time shall be canceled immediately prior to the Effective
Time in exchange for the right of each holder of Share Units to receive an
amount in cash equal to the product of (A) the number of Share Units in such
holder's Share Unit Account outstanding immediately prior to the Effective Time
and (B) the Common Merger Consideration to be delivered by the Surviving Company
immediately following the Effective Time. All applicable withholding taxes
attributable to the payments contemplated by this Section 1.7(c) shall be
deducted from the amounts payable under this Section 1.7(c) and any amounts
payable under this Section 1.7(c) shall be payable without interest. Except as
provided in this Section 1.7(c), the Fee Plan shall terminate at the Effective
Time.

         1.8 TRANSACTIONS RELATING TO SELLER PARTNERSHIP. Contemporaneously with
the execution of this Agreement, Parent and Buyer shall cause Buyer Operating
Partnership to enter into the Partnership Merger Agreement with Seller
Partnership pursuant to which, among other things, (i) Buyer Operating
Partnership will be merged with and into Seller Partnership (the "Partnership
Merger") with Seller Partnership surviving as the Surviving Operating
Partnership and (ii) each holder ("Seller Unit Holder") of units in the Seller
Partnership ("Seller OP Units") will be offered the option of receiving either
(A) an amount per Seller OP Unit equal to the Common Merger Consideration or (B)
one Class A Preferred Unit (as defined in the Partnership Merger Agreement) for
each Seller OP Unit held by such holder or (C) one Class B Unit (as defined in
the Partnership Merger Agreement) for each Seller OP Unit held by such holder.
Seller hereby consents to the cancellation of the Seller OP Units it owns
immediately prior to the effective time of the Partnership Merger in accordance
with the provisions of the Partnership Merger Agreement. Buyer hereby consents
to the cancellation of its general partnership interest in Buyer Operating
Partnership owned immediately prior to the effective time of the Partnership
Merger in accordance with the provisions of the Partnership Merger Agreement.

         1.9      EXCHANGE OF CERTIFICATES; PRE-CLOSING DIVIDENDS: FRACTIONAL
SHARES.

                  (a) Prior to the Effective Time, Buyer shall appoint a paying
agent reasonably acceptable to Seller to act as agent (the "Paying Agent") for
the payment of the Merger Consideration upon surrender of certificates formerly
representing issued and outstanding Seller Common Shares or Seller Preferred
Shares, as applicable, and payment in respect of Seller Options and amounts
owing under the Fee Plan.


                                       -5-

<PAGE>



                  (b) Parent and Buyer shall provide to the Paying Agent on or
before the Effective Time, for the benefit of the holders of Seller Common
Shares, Seller Preferred Shares, Seller Options and Share Units, cash payable in
exchange for the issued and outstanding Seller Common Shares, cash payable in
exchange for the issued and outstanding Seller Preferred Shares, cash payable in
respect of Seller Options and cash payable in respect of Share Units.

                  (c) Promptly after the Effective Time, the Surviving Company
shall cause the Paying Agent to mail to each holder of record of a certificate
or certificates which immediately prior to the Effective Time represented
outstanding Seller Common Shares or Seller Preferred Shares (the "Certificates")
(i) a letter of transmittal (which shall specify that delivery shall be
effected, and risk of loss and title to the Certificates shall pass, only upon
delivery of the Certificates to the Paying Agent and shall be in such form and
have such other provisions as Buyer may reasonably specify) and (ii)
instructions for use in effecting the surrender of the Certificates in exchange
for the Merger Consideration. Upon surrender of a Certificate for cancellation
to the Paying Agent, together with such letter of transmittal, duly executed and
completed in accordance with the instructions thereto, the holder of such
Certificate shall be entitled to receive in exchange therefor the applicable
Merger Consideration, and the Certificate so surrendered shall forthwith be
canceled. In the event of a transfer of ownership of Seller Common Shares or
Seller Preferred Shares which is not registered in the transfer records of
Seller, payment may be made to a Person (as defined in Section 2.2(a)) other
than the Person in whose name the Certificate so surrendered is registered if
such Certificate shall be properly endorsed or otherwise be in proper form for
transfer and the Person requesting such payment either shall pay any transfer or
other Taxes (as defined in Section 2.14(a)) required by reason of such payment
being made to a Person other than the registered holder of such Certificate or
establish to the satisfaction of the Surviving Company that such Tax or Taxes
have been paid or are not applicable. Until surrendered as contemplated by this
Section 1.9, each Certificate (other than Certificates representing Dissenting
Shares) shall be deemed at any time after the Effective Time to represent only
the right to receive upon such surrender the Merger Consideration, without
interest. No interest will be paid or will accrue on the Merger Consideration
upon the surrender of any Certificate.

                  (d) All Merger Consideration paid upon the surrender of
Certificates in accordance with the terms of this Section 1.9 shall be deemed to
have been paid in full satisfaction of all rights pertaining to the Seller
Common Shares or Seller Preferred Shares, as applicable, formerly represented by
such Certificates; provided, however, that Seller shall transfer to the Paying
Agent cash sufficient to pay any dividends or make any other distributions with
a record date on or prior to the Effective Time which may have been declared or
made by Seller on such Seller Common Shares, including without limitation any
dividends permitted by the second paragraph of Section 5.9 hereof, or Seller
Preferred Shares, as applicable, in accordance with the terms of this Agreement
or prior to the date of this Agreement and which remain unpaid at the Effective
Time and have not been paid prior to such surrender, and there shall be no
further registration of transfers on the stock transfer books of Seller of the
Seller Common Shares and Seller Preferred Shares which were outstanding
immediately prior to the Effective Time. If, after the Effective Time,

                                       -6-

<PAGE>



Certificates are presented to the Surviving Company for any reason, they shall
be canceled and exchanged as provided in this Section 1.9.

                  (e) None of Parent, Seller, Buyer, the Surviving Company or
the Paying Agent shall be liable to any Person in respect of any Merger
Consideration delivered to a public official pursuant to any applicable
abandoned property, escheat or similar law. Any portion of the Merger
Consideration delivered to the Paying Agent pursuant to this Agreement that
remains unclaimed for 12 months after the Effective Time shall be redelivered by
the Paying Agent to the Surviving Company, upon demand, and any holders of
Certificates who have not theretofore complied with Section 1.9(c) shall
thereafter look only to the Surviving Company for delivery of the Merger
Consideration and any unpaid dividends, subject to applicable escheat and other
similar Laws (as defined in Section 2.5(b)).

         1.10 DISSENTING SHARES. Notwithstanding anything in this Agreement to
the contrary, Seller Common Shares and Seller Preferred Shares outstanding
immediately prior to the Effective Time and held by a holder who has not voted
in favor of the Merger or consented thereto in writing and who has demanded
appraisal for such shares in accordance with Section 262 of the DGCL
("Dissenting Shares") shall not be converted into the right to receive the
Merger Consideration as provided in Section 1.7, unless and until such holder
fails to perfect or withdraws or otherwise loses his right to appraisal and
payment under the DGCL. If, after the Effective Time, any such holder fails to
perfect or withdraws or loses his right to appraisal, such Dissenting Shares
shall thereupon be treated as if they had been converted as of the Effective
Time into the right to receive the Merger Consideration, if any, to which such
holder is entitled, without interest thereon. Seller shall give Buyer prompt
notice of any demands received by Seller for appraisal of shares and, prior to
the Effective Time, Buyer shall have the right to participate in all
negotiations and proceedings with respect to such demands. Prior to the
Effective Time, Seller shall not, except with the prior written consent of
Buyer, make any payment with respect to, or settle or offer to settle, any such
demands.

         1.11 ALTERNATIVE STRUCTURE OF MERGER. While it is currently
contemplated that the Merger shall be effected through the merger of Buyer with
and into Seller, Parent shall have the option, in its sole discretion and
without requiring the further consent of Seller or Seller's Board of Directors
or stockholders, to cause the Merger to be effected through an alternative
transaction structure of Seller merging into Parent, with Parent being the
Surviving Company (the "Alternative Merger"), in which case (i) each general
partnership interest and limited partnership interest of Parent issued and
outstanding immediately prior to the Effective Time shall be converted in the
Merger into a corresponding general partnership interest or limited partnership
interest, as the case may be, of the Surviving Company, (ii) the limited
partnership agreement of Parent shall be the limited partnership agreement of
the Surviving Company and (iii) the general partners and officers of Parent
shall be the general partners and officers of the Surviving Company. Parent
shall make such election by delivering to Seller a notice (the "Election
Notice") electing to effect the Alternative Merger. The Election Notice shall be
available for the inspection of any stockholder of Seller upon request during
normal business hours. Any such election may be made only after the respective
approvals of the Merger and the Partnership Merger by the

                                       -7-

<PAGE>



stockholders of Seller and Seller Unit Holders and after satisfaction (or waiver
by the parties entitled to the benefits thereof) of all other conditions to the
consummation of the Merger set forth in Article 6. For purposes of this
Agreement, (i) all references to the term "Merger" shall be deemed to include
the Alternative Merger, except for such references contained in the second
sentence of Section 1.6 and in this Section 1.11, and (ii) all references to the
term "Surviving Company" shall be deemed to include Parent in its capacity as
the surviving entity in the Alternative Merger. As part of the Proxy Statement
and the Consent Solicitation Statement and in the manner required by applicable
law, Seller shall describe the provisions of this Section 1.11. In the event the
Alternative Merger is effectuated, the parties agree that for Federal income tax
purposes, the Merger shall be treated as an asset acquisition by Parent,
followed by a liquidation of Seller.

         1.12 FURTHER ASSURANCES. If, at any time after the Effective Time, the
Surviving Company shall determine or be advised that any deeds, bills of sale,
assignments, assurances or any other actions or things are necessary or
desirable to vest, perfect or confirm of record or otherwise in the Surviving
Company the right, title or interest in, to or under any of the rights,
properties or assets of Seller acquired or to be acquired by the Surviving
Company as a result of, or in connection with, the Merger or otherwise to carry
out this Agreement, the Surviving Company shall be authorized to execute and
deliver, in the name and on behalf of each of Parent, Buyer and Seller or
otherwise, all such deeds, bills of sale, assignments and assurances and to take
and do, in the name and on behalf of each of Parent, Buyer and Seller or
otherwise, all such other actions and things as may be necessary or desirable to
vest, perfect or confirm any and all right, title and interest in, to and under
such rights, properties or assets in the Surviving Company or otherwise to carry
out this Agreement.

                                    ARTICLE 2

                    REPRESENTATIONS AND WARRANTIES OF SELLER

         Seller represents and warrants to Parent and Buyer, except as set forth
in the letter of even date herewith signed by the President of Seller and
delivered to Buyer prior to the execution hereof (the "Seller Disclosure
Letter") (it being understood that the Seller Disclosure Letter shall be
arranged in sections corresponding to the sections contained in this Article 2,
and the disclosures in any section of the Seller Disclosure Letter shall qualify
all of the representations in the corresponding section of this Article 2 and,
in addition, other sections in this Article 2 to the extent it is clear from a
reading of the disclosure that such disclosure is applicable to such other
sections) as follows:

         2.1 ORGANIZATION, STANDING AND POWER OF SELLER. Seller is a corporation
duly organized and validly existing under the Laws of Delaware. Seller has the
requisite corporate power and authority to carry on its business as now being
conducted. Seller is duly qualified or licensed to do business as a foreign
corporation and is in good standing in each jurisdiction in which the nature of
its business or the ownership or leasing of its properties makes such
qualification or licensing necessary, other than in such jurisdictions where the
failure to be so qualified or licensed,

                                       -8-

<PAGE>



individually or in the aggregate, would not have a Seller Material Adverse
Effect. Seller has delivered to Buyer complete and correct copies of Seller's
Certificate of Incorporation and By-laws, in each case, as amended to the date
of this Agreement. As used in this Agreement, "Seller Material Adverse Effect"
shall mean a material adverse effect on the business, properties, assets,
financial condition, or results of operations of Seller and its Subsidiaries,
taken as a whole, including the prevention of the ability of Seller, the Seller
General Partner (as defined below) or the Seller Partnership to consummate any
of the Transactions (as defined below).

         2.2      SELLER SUBSIDIARIES.

                  (a) Section 2.2 of the Seller Disclosure Letter sets forth (i)
each Subsidiary (as defined below) of Seller (the "Seller Subsidiaries"), (ii)
the ownership interest therein of Seller, (iii) if not wholly owned by Seller,
the identity and ownership interest of each of the other owners of such Seller
Subsidiary and (iv) each apartment community owned by such Subsidiary. As used
in this Agreement, "Subsidiary" of any Person (as defined below) means any
corporation, partnership, limited liability company, joint venture, trust or
other legal entity of which such Person (either directly or through or together
with another Subsidiary of such Person) owns 50% or more of the capital stock or
other equity interests of such corporation, partnership, limited liability
company, joint venture or other legal entity, including, without limitation, the
Seller Partnership, but does not include short-term money market investments and
other participation interests in short-term investments. As used herein,
"Person" means an individual, corporation, partnership, limited liability
company, joint venture, association, trust, unincorporated organization or other
entity.

                  (b) (i) All the outstanding shares of capital stock owned by
Seller of each Seller Subsidiary that is a corporation have been validly issued
and are (A) fully paid, nonassessable and free of any preemptive rights, (B)
owned by Seller or by another Seller Subsidiary and (C) owned free and clear of
all pledges, claims, liens, charges, encumbrances and security interests of any
kind or nature whatsoever (collectively, "Liens") or any other limitation or
restriction (including any contractual restriction on the right to vote or sell
the same) other than restrictions under applicable securities laws; and (ii) all
equity interests in each Seller Subsidiary that is a partnership, joint venture,
limited liability company or trust which are owned by Seller, by another Seller
Subsidiary or by Seller and another Seller Subsidiary are owned free and clear
of all Liens or any other limitation or restriction (including any contractual
restriction on the right to vote or sell the same) other than restrictions under
applicable securities laws. Each Seller Subsidiary that is a corporation is duly
incorporated and validly existing under the Laws of its jurisdiction of
incorporation and has the requisite corporate power and authority to carry on
its business as now being conducted, and each Seller Subsidiary that is a
partnership, limited liability company or trust is duly organized and validly
existing under the Laws of its jurisdiction of organization and has the
requisite power and authority to carry on its business as now being conducted.
Each Seller Subsidiary is duly qualified or licensed to do business and is in
good standing in each jurisdiction in which the nature of its business or the
ownership or leasing of its properties makes such qualification or licensing
necessary, other than in such jurisdictions where the failure to be so qualified
or licensed, individually or in the aggregate, would not have a Seller

                                       -9-

<PAGE>



Material Adverse Effect. True and correct copies of the certificate of
incorporation, By-laws, organization documents and partnership, joint venture
and operating agreements of each Seller Subsidiary, and all amendments to the
date of this Agreement, have been made available or previously delivered to
Buyer.

         2.3      CAPITAL STRUCTURE.

                  (a) The authorized shares of capital stock of Seller consist
of 60,000,000 shares of preferred stock, $0.01 par value per share, of which
2,737,000 shares are issued and outstanding as of the date hereof and are
designated as Series 1997-A Convertible Preferred Shares (the "Seller Preferred
Shares"), and 140,000,000 shares of Common Stock, $0.01 par value per share (the
"Seller Common Shares"), of which 36,727,591 are issued and outstanding as of
the date hereof. As of the date hereof, (i) 3,300,000 Seller Common Shares have
been reserved for issuance under the Amended and Restated Stock Option Plan of
Seller (the "Seller Plan"), under which options in respect of 1,534,300 Seller
Common Shares have been granted and are outstanding as of the date hereof, (ii)
9,982,255 Seller Common Shares are reserved for issuance upon conversion of
Seller OP Units, (iii) 5,680,917 Seller Common Shares are reserved for issuance
upon conversion of the Seller Preferred Shares and (iv) no Seller Preferred
Shares or Seller Common Shares are held in the Seller's treasury.

                  (b) Set forth in Section 2.3 of the Seller Disclosure Letter
is a true and complete list of the following: (i) each qualified or nonqualified
option to purchase Seller Common Shares granted under the Seller Plan or any
other formal or informal arrangement ("Seller Options"); (ii) each grant of
Seller Common Shares to employees which are subject to any risk of forfeiture;
and (iii) all other warrants or other rights to acquire stock, all limited stock
appreciation rights, phantom stock, dividend equivalents, performance units and
performance shares granted under the Seller Plan which are outstanding as of the
date hereof. On the date of this Agreement, except as set forth in this Section
2.3 or Section 2.3 of the Seller Disclosure Letter, no shares of capital stock
of Seller were outstanding or reserved for issuance.

                  (c) All outstanding shares of capital stock of Seller are duly
authorized, validly issued, fully paid and nonassessable and not subject to
preemptive rights. There are no bonds, debentures, notes or other indebtedness
of Seller having the right under applicable law or Seller's Certificate of
Incorporation or By-laws to vote (or convertible into, or exchangeable for,
securities having the right to vote) on any matters on which shareholders of
Seller may vote.

                  (d) There are no outstanding securities, options, warrants,
calls, rights, commitments, agreements, arrangements or undertakings of any kind
to which Seller or any Seller Subsidiary is a party or by which any such entity
is bound, obligating Seller or any Seller Subsidiary to issue, deliver or sell,
or cause to be issued, delivered or sold, additional shares of capital stock,
voting securities or other ownership interests of Seller or any Seller
Subsidiary or obligating Seller or any Seller Subsidiary to issue, grant, extend
or enter into any such security, option, warrant, call, right, commitment,
agreement, arrangement or undertaking (other than

                                      -10-

<PAGE>



to Seller or a Seller Subsidiary). There are no outstanding obligations of
Seller or any Seller Subsidiary to repurchase, redeem or otherwise acquire any
shares of stock of Seller or shares of stock or other ownership interests of any
Seller Subsidiary.

                  (e) As of the date hereof, 46,376,824 Seller OP Units are
validly issued and outstanding, fully paid and nonassessable except to the
extent provided by applicable law, of which 36,414,986 are owned by Seller and
312,605 are owned by Berkshire Apartments, Inc. Section 2.3 of the Seller
Disclosure Letter sets forth the name of each Seller Unit Holder and the number
of Seller OP Units owned by each such Seller Unit Holder as of the date of this
Agreement. The Seller OP Units are subject to no restriction established by
Seller or under applicable law (other than restrictions on sale imposed by
applicable securities laws) except as set forth in the Amended and Restated
Limited Partnership Agreement of the Seller Partnership (the "Seller Partnership
Agreement") and Seller Contribution Agreements. Seller Partnership has not
issued or granted and is not a party to any outstanding commitments of any kind
relating to, or any presently effective agreements or understandings with
respect to, issuing interests in Seller Partnership or securities convertible
into interests in Seller Partnership.

                  (f) All dividends on Seller Common Shares and distributions on
Seller OP Units which have been declared prior to the date of this Agreement
have been paid in full (except for the dividend on Seller Common Shares and
distributions on Seller OP Units payable on May 15, 1999).

         2.4 OTHER INTERESTS. Neither Seller nor any of its Subsidiaries owns
directly or indirectly any interest or investment (whether equity or debt) in
any corporation, partnership, joint venture, business, trust or entity (other
than investments in the Seller Subsidiaries and short-term investment
securities). Neither Seller nor any of the Seller Subsidiaries is in material
breach of any provision of any agreement, document or contract governing its
rights in or to any such interests owned or held by it. To the Knowledge of
Seller (as defined in Section 2.23), no other party to any such agreement,
document or contract is in material breach of any of its obligations under any
such agreement, document or contract, nor has Seller or any of Seller's
Subsidiaries received any notice of any such material breach.

         2.5      AUTHORITY; NONCONTRAVENTION; CONSENTS.

                  (a) Seller has the requisite corporate power and authority to
enter into this Agreement and, subject to the adoption of this Agreement by
holders of (i) a majority of the outstanding Seller Preferred Shares and (ii) a
majority of the Seller Common Shares and Seller Preferred Shares (voting on an
as-converted basis), voting as a single class, representing a majority of the
issued and outstanding Seller Common Shares (after giving effect to a deemed
conversion of the Seller Preferred Shares) of the Seller (collectively, the
"Seller Shareholder Approval"), to consummate the transactions contemplated by
this Agreement to which Seller is a party. The execution and delivery of this
Agreement by Seller and the consummation by Seller of the transactions
contemplated by this Agreement to which Seller is a party have been duly
authorized by all necessary corporate action on the part of Seller, except for
and subject to the Seller Shareholder Approval and approval by the holders of a

                                      -11-

<PAGE>



majority of the limited partnership interest in the Seller Partnership (the
"Seller Partner Approval"). This Agreement has been duly executed and delivered
by Seller and constitutes a valid and binding obligation of Seller, enforceable
against Seller in accordance with and subject to its terms, subject to
applicable bankruptcy, insolvency, moratorium or other similar Laws relating to
creditors' rights and general principles of equity. The respective Boards of
Directors of Seller and the Seller General Partner have duly and validly
approved, and taken all corporate or partnership action required to be taken by
them for the consummation of the Transactions, including but not limited to all
actions required to render inapplicable to the Merger and this Agreement (and
the transactions provided for herein) the restrictions on "business
combinations" (as defined in Section 203(a)(1) of the DGCL) set forth in Section
203 of the DGCL.

                  (b) The execution and delivery of this Agreement by Seller do
not, and the consummation of the transactions contemplated by this Agreement to
which Seller is a party and compliance by Seller with the provisions of this
Agreement will not, require any consent, approval or notice under, or conflict
with, or result in any violation of, or default (with or without notice or lapse
of time, or both) under, or give rise to a right of termination, cancellation or
acceleration of any obligation or to loss of a benefit under, or result in the
creation of any Lien upon any of the properties or assets of Seller or any
Seller Subsidiary under, (i) the Certificate of Incorporation or the Amended and
Restated By-laws of Seller or the comparable certificate of incorporation or
organizational documents or partnership or similar agreement (as the case may
be) of any Seller Subsidiary, each as amended or supplemented to the date
hereof, (ii) any loan or credit agreement, note, bond, mortgage, indenture,
reciprocal easement agreement, lease, joint venture agreement, development
agreement, benefit plan or other agreement, instrument, permit, concession,
franchise or license applicable to Seller or any Seller Subsidiary or their
respective properties or assets or (iii) subject to the governmental filings and
other matters referred to in the following sentence, any judgment, order,
decree, statute, law, ordinance, rule or regulation (collectively, "Laws")
applicable to Seller or any Seller Subsidiary, or their respective properties or
assets, other than, in the case of clause (ii) (other than such items relating
to the incurrence of indebtedness) or (iii), any such conflicts, violations,
defaults, rights, loss or Liens that individually or in the aggregate would not
reasonably be expected to (x) have a Seller Material Adverse Effect or (y)
prevent or delay beyond December 31, 1999 the consummation of the transactions
contemplated by this Agreement. No consent, approval, order or authorization of,
or registration, declaration or filing with, any federal, state or local
government or any court, administrative or regulatory agency or commission or
other governmental authority or agency, domestic or foreign (a "Governmental
Entity"), is required by or with respect to Seller or any Seller Subsidiary in
connection with the execution and delivery of this Agreement by Seller or the
consummation by Seller of the transactions contemplated by this Agreement,
except for (i) the filing with the Securities and Exchange Commission (the
"SEC") and the New York Stock Exchange of the Proxy Statement (as defined in
Section 5.1(a)) and any filings required by the Exchange Act (including Schedule
13E-3), (ii) the filing of the Certificate of Merger with the Secretary of State
of the State of Delaware, (iii) the filing of a certificate of merger with the
Secretary of State of the State of Delaware with respect to the Partnership
Merger, (iv) any filings required under the Hart-Scott-Rodino Antitrust
Improvements Act of 1976, as amended (the "HSR Act"), (v) the filing of a Form D

                                      -12-

<PAGE>



with the SEC with respect to the transaction contemplated by the Partnership
Merger Agreement and (vi) such other consents, approvals, orders,
authorizations, registrations, declarations and filings (A) as are set forth in
Section 2.5 of the Seller Disclosure Letter, (B) as may be required under (y)
federal, state or local environmental Laws or (z) the "blue sky" laws of various
states, to the extent applicable or (C) which, if not obtained or made, would
not prevent or delay beyond December 31, 1999 the consummation of any of the
transactions contemplated by this Agreement or otherwise prevent or delay beyond
December 31, 1999 Seller from performing its obligations under this Agreement in
any material respect or have, individually or in the aggregate, a Seller
Material Adverse Effect.

         2.6      SEC DOCUMENTS; FINANCIAL STATEMENTS; UNDISCLOSED LIABILITIES.

                  (a) Seller has filed all Seller SEC Documents (as defined
below) on a timely basis. Section 2.6 of the Seller Disclosure Letter contains a
complete list of all Seller SEC Documents filed by Seller or Seller Partnership
with the SEC since January 1, 1999 and on or prior to the date of this
Agreement. All of the Seller SEC Documents (other than preliminary material), as
of their respective filing dates, complied in all material respects with all
applicable requirements of the Securities Act of 1933, as amended (the
"Securities Act"), and the Securities Exchange Act of 1934, as amended (the
"Exchange Act"), and, in each case, the rules and regulations promulgated
thereunder applicable to such Seller SEC Documents. None of the Seller SEC
Documents at the time of filing contained, or will contain at the time of filing
if not yet filed, any untrue statement of a material fact or omitted, or will
omit at the time of filing if not yet filed, to state any material fact required
to be stated therein or necessary in order to make the statements therein, in
light of the circumstances under which they were made, not misleading, except to
the extent such statements have been modified or superseded by later Seller SEC
Documents filed and publicly available. The consolidated financial statements of
Seller included in the Seller SEC Documents complied (or, with respect to the
Seller SEC Documents that have not been filed on or before the date hereof, will
comply) as to form in all material respects with applicable accounting
requirements and the published rules and regulations of the SEC with respect
thereto, have been prepared (or will be prepared) in accordance with generally
accepted accounting principles ("GAAP") (except, in the case of unaudited
statements, as permitted by the applicable rules and regulations of the SEC)
applied on a consistent basis during the periods involved (except as may be
indicated in the notes thereto) and fairly presented (or will fairly present) in
all material respects, in accordance with the applicable requirements of GAAP
and the applicable rules and regulations of the SEC, the consolidated financial
position of Seller and its Subsidiaries, as of the dates thereof and the
consolidated results of operations and cash flows for the periods then ended
(subject, in the case of unaudited statements, to normal year-end audit
adjustments). Seller has no Subsidiaries which are not consolidated for
accounting purposes.

                  (b) Except (i) for liabilities or obligations incurred in the
ordinary course of business, (ii) for liabilities or obligations incurred in
connection with the transactions contemplated by this Agreement, or (iii) as
disclosed in the Seller SEC Documents filed after December 31, 1998 or in the
Seller Disclosure Letter, Seller and its Subsidiaries have no material
liabilities or obligations (whether absolute,

                                      -13-

<PAGE>



accrued, contingent or otherwise). As used herein, "Seller SEC Documents" shall
mean all reports, schedules, forms, statements and other documents required to
be filed by the Seller with the SEC since January 1, 1996; PROVIDED that with
respect to all representations and warranties of Seller contained in this
Article 2 (except those contained in Section 2.6(a)), references to Seller SEC
Documents shall refer only to those filings made prior to the date hereof.

         2.7 ABSENCE OF CERTAIN CHANGES OR EVENTS. Except as disclosed in the
Seller SEC Documents, since the date of the most recent audited financial
statements included in the Seller SEC Documents (the "Seller Financial Statement
Date"), Seller and its Subsidiaries have conducted their business only in the
ordinary course (taking into account prior practices, including the acquisition
of properties and issuance of securities) and, except as disclosed in the Seller
SEC Documents or the Seller Disclosure Letter, there has not been (a) any Seller
Material Adverse Change (as defined below), (b) except for regular quarterly
distributions not in excess of $.25 per Seller Common Share or Seller OP Unit
and dividends on the Seller Preferred Shares in accordance with the terms of
Seller's Certificate of Incorporation, respectively (or as necessary to maintain
REIT status), in each case subject to rounding adjustments as necessary and with
customary record and payment dates, and except as permitted by Section 5.9 of
this Agreement, any authorization, declaration, setting aside or payment of any
dividend or other distribution (whether in cash, stock or property) with respect
to the Seller Common Shares, the Seller OP Units or the Seller Preferred Shares,
(c) any split, combination or reclassification of the Seller Common Shares, the
Seller OP Units or the Seller Preferred Shares or any issuance or the
authorization of any issuance of any other securities in respect of, in lieu of
or in substitution for, or giving the right to acquire by exchange or exercise,
shares of stock of Seller or partnership interests in Seller partnerships or any
issuance of an ownership interest in, any Seller Subsidiary, (d) any damage,
destruction or loss, whether or not covered by insurance, that has or would
reasonably be likely to have a Seller Material Adverse Effect, (e) any change in
financial or tax accounting methods, principles or practices by Seller or any
Seller Subsidiary materially affecting its assets, liabilities or business,
except insofar as may have been required by a change in GAAP, (f) (x) any
granting by Seller or any of its Subsidiaries to any officer or other key
employee of Seller or any of its Subsidiaries of any increase in compensation,
except for normal increases in the ordinary course of business consistent with
past practice or as required under employment agreements in effect as of
December 31, 1998, (y) any granting by Seller or any of its Subsidiaries to any
such officer or key employee of any increase in severance or termination pay,
except as was required under any employment, severance or termination agreements
in effect as of December 31, 1998 or (z) any entry by Seller or any of its
Subsidiaries into any employment, severance or termination agreement with any
such officer or key employee except in the ordinary course of business
consistent with past practice, (g) any acquisition or disposition of any real
property, or any commitment to do so, made by Seller or any of its Subsidiaries
or (h) any making or revocation of any material tax election. As used in this
Agreement, "Seller Material Adverse Change" shall mean (i) any material adverse
change in the business, properties, assets, financial condition or results of
operations of Seller and its Subsidiaries, taken as a whole, or (ii) any other
change that would prevent or delay beyond December 31, 1999 the ability of
Seller, the Seller General Partner or the Seller Partnership from consummating
any of the Transactions.

                                      -14-

<PAGE>




         2.8 LITIGATION. Except as disclosed in the Seller SEC Documents, and
other than personal injury and other routine tort litigation arising from the
ordinary course of operations of Seller and its Subsidiaries (a) which are
covered by adequate insurance or (b) for which all material costs and
liabilities arising therefrom are reimbursable pursuant to common area
maintenance or similar agreements, as of the date hereof, there are no suits,
actions or proceedings pending (in which service of process has been received by
an employee of Seller or an Seller Subsidiary) or, to the Knowledge of Seller,
threatened in writing against or affecting Seller or any Seller Subsidiary that,
individually or in the aggregate, would reasonably be expected to (i) have a
Seller Material Adverse Effect or (ii) prevent or delay beyond December 31, 1999
the consummation of any of the material transactions contemplated by this
Agreement, nor are there any judgments, decrees, injunctions, rules or orders of
any court or arbitrator or suits, actions or proceedings pending or threatened
in writing by any Governmental Entity outstanding against Seller or any of its
Subsidiaries with respect to any of the Transactions. Notwithstanding the
foregoing, (y) Section 2.8 of the Seller Disclosure Letter sets forth, as of the
date hereof, each and every (i) uninsured claim with respect to which if
determined adversely would reasonably be expected to result in a dollar cost to
Seller or its Subsidiaries in excess of $100,000, (ii) equal employment
opportunity claim against Seller or a Seller Subsidiary with respect to which if
determined adversely would reasonably be expected to result in a cost in excess
of $100,000 and (iii) claim against Seller or a Seller Subsidiary relating to
sexual harassment and/or discrimination pending or, to the Knowledge of Seller,
threatened as of the date hereof with respect to which if determined adversely
would reasonably be expected to result in a cost in excess of $100,000, in each
case with a brief summary of such claim or threatened claim and (z) no claim is
pending or has been made within the five-year period ending on the date of this
Agreement under any director's or officer's liability insurance policy
maintained at any time by Seller or by any of its Subsidiaries.

         2.9      PROPERTIES.

                  (a) Seller or a Seller Subsidiary set forth in Section 2.2 of
the Seller Disclosure Letter owns good and marketable fee simple title to each
of the real properties identified in Section 2.2 of the Seller Disclosure Letter
(collectively, the "Seller Properties" and each, a "Seller Property"), which are
all of the real properties owned by them as of the date hereof. Except as set
forth in the existing title reports identified in clause (iii) below and except
for any easements granted in the ordinary course of business since the date of
such title reports which do not have a material adverse effect on the operation
of any of the Seller Properties, no other Person has any real property ownership
interest in any of the Seller Properties. The Seller Properties are not subject
to any rights of way, written agreements, Laws, ordinances and regulations
affecting building use or occupancy, or reservations of an interest in title
(collectively, "Property Restrictions") or Liens (including Liens for Taxes),
mortgages or deeds of trust, claims against title, charges which are Liens,
security interests or other encumbrances on title (the "Encumbrances"), except
for (i) Property Restrictions and Encumbrances set forth in Section 2.9(a)(i) of
the Seller Disclosure Letter, (ii) Property Restrictions imposed or promulgated
by law or any governmental body or authority with respect to real property,
including zoning regulations, which,

                                      -15-

<PAGE>



individually or in the aggregate, would not have a Seller Material Adverse
Effect, (iii) Property Restrictions and Encumbrances disclosed on existing title
reports or existing surveys (in either case copies of which title reports and
surveys have been delivered to Sullivan & Cromwell or made available to Buyer's
representatives at the offices of Hale and Dorr LLP on or prior to February 18,
1999); provided that such Encumbrances secure either indebtedness which is
described in the Seller Disclosure Letter or indebtedness which has been
discharged in full, and (iv) mechanics', carriers', workmen's, repairmen's Liens
and other Encumbrances and Property Restrictions, if any, which, individually or
in the aggregate, would not have a Seller Material Adverse Effect. Section 2.9
of the Seller Disclosure Letter lists each of the Seller Properties which is
under development as of the date of this Agreement and describes the status of
such development as of the date hereof.

                  (b) Valid policies of title insurance have been issued
insuring Seller or the applicable Seller Subsidiary's fee simple title to each
of the Seller Properties owned by it in amounts at least equal to the purchase
price thereof paid by Seller or its Subsidiary subject only to the matters
disclosed above and in Section 2.9(b) of the Seller Disclosure Letter. Such
policies are, at the date hereof, in full force and effect.
No claim has been made against any such policy.

                  (c) Seller has not failed to obtain and maintain in full force
and effect a certificate, permit or license from any governmental authority
having jurisdiction over any of the Seller Properties which failure,
individually or in the aggregate, would have a Seller Material Adverse Effect.
There is no pending threat of modification or cancellation of any of same which,
individually or in the aggregate, would have a Seller Material Adverse Effect.
There is no notice of any violation of any federal, state or municipal law,
ordinance, order, regulation or requirement issued by any governmental authority
which, individually or in the aggregate, would have a Seller Material Adverse
Effect. There has been no physical damage to any Seller Properties which,
individually or in the aggregate, would have a Seller Material Adverse Effect
for which there is no insurance in effect covering the cost of the restoration.

                  (d) Neither Seller nor any of the Seller Subsidiaries has
received any notice with respect to any Seller Property to the effect that any
condemnation or rezoning proceedings are pending or threatened which,
individually or in the aggregate, would have a Seller Material Adverse Effect.
All work to be performed, payments to be made and actions to be taken by Seller
or the Seller Subsidiaries prior to the date hereof pursuant to any agreement
entered into with a governmental body or authority in connection with a site
approval, zoning reclassification or other similar action (e.g., Local
Improvement District, Road Improvement District, Environmental Mitigation)
material to Seller and the Seller Subsidiaries taken as a whole have been
performed, paid or taken, as the case may be, and Seller has no Knowledge of any
planned or proposed work, payments or actions that may be required after the
date hereof pursuant to such agreements that are material to Seller and the
Seller Subsidiaries taken as a whole.

                  (e) Except as set forth in Section 2.9(e) of the Seller
Disclosure Letter, all of the Seller's Properties are self-managed.

                                      -16-

<PAGE>




                  (f) The rent roll for the Seller's Properties as of February
1, 1999 has been previously delivered to Buyer and was complete and correct in
all material respects as of the date thereof.

                  (g) Except as set forth in Section 2.9(g) of the Seller
Disclosure Letter, no Seller Property is currently under development or subject
to any agreement with respect to development, and neither Seller nor any Seller
Subsidiary shall enter into any such agreements between the date hereof and the
Effective Time without the prior written approval of Buyer; provided, however,
that "development" shall not include capital improvements made in the ordinary
course of business to existing Seller Properties and repairs made to existing
Seller Properties.

                  (h) No Governmental Entity having jurisdiction over any Seller
Property under development has denied or rejected any applications by Seller for
a certificate, permit or license with respect to such Seller Property, which
denial or rejection, individually or in the aggregate, would have a Seller
Material Adverse Effect.

                  (i) For purposes of this Section 2.9, all individual items
that are qualified by Seller Material Adverse Effect and do not cause a
representation set forth in this Section 2.9 to be untrue because such items
individually do not have a Seller Material Adverse Effect shall be aggregated
and the representations set forth in this Section 2.9 shall be deemed to be
untrue if the aggregate of all of such individual matters has a Seller Material
Adverse Effect.

                  (j) All buildings, structures and other improvements in, on or
within the Seller Properties are in good operating condition and repair, subject
to continued repair and replacement in accordance with past practice except for
any failures to be in such condition and repair that would not, individually or
in the aggregate, have a Seller Material Adverse Effect.

         2.10     ENVIRONMENTAL MATTERS.

                  (a) Except as disclosed in the Seller SEC Documents and
Seller's Environmental Reports (as defined below) previously made available to
Buyer, to Seller's knowledge, none of Seller, any of the Seller Subsidiaries or
any other Person has caused or permitted (i) the presence of any hazardous
substances, hazardous materials, toxic substances or waste materials,
pollutants, contaminants, and materials regulated or defined or designated as
hazardous, extremely or imminently hazardous, dangerous, or toxic pursuant to
any local, county, state, territorial or federal governmental authority or with
respect to which such a governmental authority otherwise requires environmental
investigation, monitoring, reporting or remediation (collectively, "Hazardous
Materials") on any of the Seller Properties that is not in compliance with, or
that would result in any liability under, any Environmental Law or (ii) any
spills, releases, discharges or disposal of Hazardous Materials to have occurred
or be presently occurring on or from the Seller Properties as a result of any
construction on or operation and use of the Seller Properties, which presence or
occurrence would, individually or in the aggregate, have a Seller Material
Adverse

                                      -17-

<PAGE>



Effect; and in connection with the construction on or operation and use of the
Seller Properties, Seller and the Seller Subsidiaries have complied with all
applicable local, state and federal Environmental Laws, including all
regulations, ordinances and administrative and judicial orders relating to the
generation, recycling, reuse, sale, storage, handling, transport and disposal of
any Hazardous Materials, except to the extent such failure to comply,
individually or in the aggregate, would not have a Seller Material Adverse
Effect. With respect to each Seller Property, since the date of the most recent
Seller's Environmental Report relating to such Seller Property, except where the
failure of any of the following to be true individually or in the aggregate
would not have a Seller Material Adverse Effect, (i) the assets, properties,
businesses and operations of Seller and its Subsidiaries are and have been in
compliance with applicable Environmental Laws, (ii) Seller and its Subsidiaries
have obtained, currently maintain and, as currently operating, are in compliance
with all Seller Permits necessary under any Environmental Law for the conduct of
the business and operations of Seller and its Subsidiaries in the manner now
conducted, and there are no actions or proceedings pending or threatened to
revoke or materially modify such Seller Permits, (iii) no Hazardous Materials
have been used, stored, manufactured, treated, processed or transported to or
from any such Seller Property except as necessary to the customary conduct of
business and in compliance with law and in a manner that does not result in
liability under Environmental Laws; (iv) there have been no spills, releases,
discharges or disposals of Hazardous Materials on or from such Seller Property;
and (v) Seller and Seller Subsidiaries have not received any notice of potential
responsibility, letter of inquiry or notice of alleged liability from any Person
regarding such Seller Property or the business conducted thereon. For the
purposes of this Paragraph 2.10 only, "Seller Properties" shall be deemed to
include all property formerly owned, operated or leased by Seller or Seller
Subsidiaries; solely, however, as to the period of time when such property was
so owned, operated or leased by Seller or the Seller Subsidiaries. Seller has
previously delivered or made available to Buyer complete copies of all final
versions of environmental investigations and testing or analysis (other than
those which have been superseded by more recent investigations, testing or
analyses) that are in the possession, custody or control of any of Seller or any
of the Seller Subsidiaries with respect to the environmental condition of the
Seller Properties, all of which are listed in Section 2.10 of the Seller
Disclosure Letter ("Seller's Environmental Reports").

                  (b) Except as set forth in Seller's Environmental Reports, (i)
there are no asbestos-containing materials, lead-based paints, or radon at, in
or part of any facility owned, operated or leased by Seller or any of its
Subsidiaries, the presence of which, individually or in the aggregate, would
reasonably be expected to result in Seller incurring Environmental Liabilities
and Costs aggregating $30 million or more and (ii) there are no underground
storage tanks owned, operated or controlled by Seller or its Subsidiaries on any
real property owned, operated or leased by Seller, the presence of which,
individually or in the aggregate, would be reasonably expected to result in
Seller incurring Environmental Liabilities and Costs aggregating $30 million or
more.

                  (c) For purposes of this Agreement, the terms below shall have
the following meanings:


                                      -18-

<PAGE>



                  "ENVIRONMENTAL LAW" means any law (including, without
limitation, common law), regulation, ordinance, guideline, code, decree,
judgment, order, permit or authorization or other legally enforceable
requirement of any Governmental Entity relating to or imposing liability with
respect to worker or public safety or the indoor or outdoor environment or
natural resources, including, without limitation, pollution, contamination,
Hazardous Materials, cleanup, regulation and protection of the air, natural
resources, water or soils in the indoor or outdoor environment; and

                  "ENVIRONMENTAL LIABILITIES AND COSTS" means all losses,
liabilities, damages, fines, penalties, obligations, costs or expenses
(including, without limitation, fees, disbursements, expenses of legal counsel,
experts and engineers and the costs of investigation and cleanup studies and to
remove, treat or clean up Hazardous Materials) incurred, assessed or levied
pursuant to any Environmental Law.

         2.11 RELATED PARTY TRANSACTIONS. Set forth in Section 2.11 of the
Seller Disclosure Letter is a list of all arrangements, agreements and contracts
entered into by Seller or any of the Seller Subsidiaries with any Person who is
an officer, director or Affiliate (as defined below) of Seller, or any entity of
which any of the foregoing is an Affiliate, except those of a type available to
Seller employees generally. Such documents, copies of all of which have
previously been delivered or made available to Buyer, are listed in Section 2.11
of the Seller Disclosure Letter. As used in this Agreement, the term "Affiliate"
shall have the same meaning as such term is defined in Rule 405 promulgated
under the Securities Act.

         2.12 EMPLOYEE BENEFITS. As used herein, the term "Employee Plan"
includes any pension, retirement, savings, disability, medical, dental, health,
life, death benefit, group insurance, profit sharing, deferred compensation,
stock option, bonus, incentive, vacation pay, tuition reimbursement, severance
pay, or other material employee benefit plan, trust, employment agreement,
contract, agreement, policy or commitment (including, without limitation, any
pension plan, as defined in Section 3(2) of the Employee Retirement Income
Security Act of 1974, as amended and the rules and regulations promulgated
thereunder ("ERISA") ("Pension Plan"), and any welfare plan as defined in
Section 3(1) of ERISA ("Welfare Plan")), whether any of the foregoing is funded,
insured or self-funded, written or oral, (i) sponsored or maintained by Seller
or its Subsidiaries (each a "Controlled Group Member") and covering any
Controlled Group Member's active or former employees (or their beneficiaries),
(ii) to which any Controlled Group Member is a party or by which any Controlled
Group Member (or any of the rights, properties or assets thereof) is bound or
(iii) with respect to which any current Controlled Group Member may otherwise
have any material liability (whether or not such Controlled Group Member still
maintains such Employee Plan). Each Employee Plan is listed in Section 2.12 of
the Seller Disclosure Letter. With respect to the Employee Plans:

                  (a) Except as disclosed in Section 2.12 of the Seller
Disclosure Letter, no Controlled Group Member has any continuing liability under
any Welfare Plan which provides for continuing benefits or coverage for any
participant or any beneficiary of a participant after such participant's
termination of employment, except as may be required by Section 4980B of the
Internal Revenue Code of 1986, as

                                      -19-

<PAGE>



amended (the "Code"), or Section 601 (et seq.) of ERISA, or under any applicable
state law, and at the expense of the participant or the beneficiary of the
participant.

                  (b) Each Employee Plan complies in all material respects with
the applicable requirements of ERISA and any other applicable law governing such
Employee Plan, and each Employee Plan has at all times been properly
administered in all material respects in accordance with all such requirements
of law, and in accordance with its terms and the terms of any applicable
collective bargaining agreement to the extent consistent with all such
requirements of law. Each Pension Plan which is intended to be qualified is
qualified under Section 401(a) of the Code, has received a favorable
determination letter from the IRS stating that such Plan meets the requirements
of Section 401(a) of the Code and that the trust associated with such Plan is
tax exempt under Section 501(a) of the Code and to the Knowledge of Seller no
event has occurred which would jeopardize the qualified status of any such plan
or the tax exempt status of any such trust under Sections 401(a) and Section
501(a) of the Code, respectively, except in circumstances in which, individually
or in the aggregate, the failure to so qualify or be tax exempt would not have a
Seller Material Adverse Effect. No lawsuits, claims (other than routine claims
for benefits) or complaints to, or by, any Person or Governmental Entity have
been filed or are pending which, individually or in the aggregate, would have a
Seller Material Adverse Effect and, to the Knowledge of Seller, there is no fact
or contemplated event which would be expected to give rise to any such lawsuit,
claim (other than routine claims for benefits) or complaint with respect to any
Employee Plan that would have a Seller Material Adverse Effect. Without limiting
the foregoing, except in the case of the following clauses (i) through (vi) as
would not individually or in the aggregate have a Seller Material Adverse
Effect, the following are true with respect to each Employee Plan:

                           (i) all Controlled Group Members have filed or caused
                  to be filed every material return, report statement, notice,
                  declaration and other document required by any law or
                  governmental agency, federal, state and local (including,
                  without limitation, the Internal Revenue Service and the
                  Department of Labor) with respect to each such Employee Plan,
                  each of such filings has been complete and accurate in all
                  material respects and no Controlled Group Member has incurred
                  any material liability in connection with such filings;

                           (ii) all Controlled Group Members have delivered or
                  caused to be delivered to every participant, beneficiary and
                  other party entitled to such material, all material plan
                  descriptions, returns, reports, schedules, notices, statements
                  and similar materials, including, without limitation, summary
                  plan descriptions and summary annual reports, as are required
                  under Title I of ERISA, the Code, or both, and no Controlled
                  Group Member has incurred any material liability in connection
                  with such deliveries;

                           (iii) all contributions and payments with respect to
                  Employee Plans that are required to be made by a Controlled
                  Group Member with respect to periods ending on or before the
                  Closing Date (including

                                      -20-

<PAGE>



                  periods from the first day of the current plan or policy year
                  to the Closing Date) have been, or will be, made or accrued
                  before the Closing Date in accordance with the appropriate
                  plan document, actuarial report, collective bargaining
                  agreements or insurance contracts or arrangements or as
                  otherwise required by ERISA or the Code;

                           (iv) with respect to each such Employee Plan, to the
                  extent applicable, Seller has delivered to or has made
                  available to Buyer true and complete copies of (A) plan
                  documents, or any and all other documents that establish the
                  existence of the plan, trust, arrangement, contract, policy or
                  commitment and all amendments thereto, (B) the most recent
                  determination letter, if any, received from the Internal
                  Revenue Service, (C) the three most recent Form 5500 Annual
                  Reports (and all schedules and reports relating thereto) and
                  actuarial reports and (D) all related trust agreements,
                  insurance contract or other funding agreements that implement
                  each such Employee Plan;

                           (v) no payment made or to be made to an officer,
                  director or employee pursuant to an Employee Plan either
                  before, on, or after consummation of the transactions
                  contemplated by this Agreement shall constitute an "excess
                  parachute payment" within the meaning of Section 280G of the
                  Code; and

                           (vi) consummation of the transactions contemplated by
                  this Agreement shall not (A) give rise to a severance pay
                  obligation with respect to those employees who continue
                  employment with the Surviving Corporation or (B) enhance or
                  trigger (including acceleration of vesting, payment or
                  funding) any benefits under any Employee Plan.

                  (c) With respect to each Employee Plan, there has not
occurred, and no Person or entity is contractually bound to enter into, any
"prohibited transaction" within the meaning of Section 4975(c) of the Code of
Section 406 of ERISA, which transaction is not exempt under Section 4975(d) of
the Code or Section 408 of ERISA which, individually or in the aggregate, would
have a Seller Material Adverse Effect.

                  (d) No Controlled Group Member has maintained or been
obligated to contribute to any Employee Plan subject to Code Section 412 or
Title IV of ERISA.

         2.13 EMPLOYEE MATTERS. Neither Seller nor any of the Seller
Subsidiaries is a party to, or bound by, any collective bargaining agreement,
contract or other agreement or understanding with a labor union or other labor
organization, nor has Seller or any of the Seller Subsidiaries agreed that any
unit of its employees is appropriate for collective bargaining. No union or
other labor organization has been certified as bargaining representative for any
of Seller's employees. To the Knowledge of Seller, there are no organizational
efforts with respect to the formation of a collective bargaining unit presently
being made or threatened involving employees of Seller or any of the Seller
Subsidiaries.


                                      -21-

<PAGE>



         2.14     TAXES.

                  (a) Each of Seller and the Seller Subsidiaries and any
consolidated, combined, unitary or aggregate group for tax purposes of which
Seller or any Seller Subsidiary is or has been a member has timely filed all Tax
Returns (as defined below) required to be filed by it (after giving effect to
any timely filed extension properly granted by a Tax Authority (as defined
below) having authority to do so) and has timely paid (or Seller has timely paid
on its behalf) all Taxes (as defined below) shown on such Tax Returns as
required to be paid by it except (i) as set forth in Section 2.14 of the Seller
Disclosure Letter, (ii) Taxes that are being contested in good faith by
appropriate proceedings and for which Seller or the applicable Seller Subsidiary
shall have set aside on its books adequate reserves or (iii) where the failure
to file such Tax Returns or pay such Taxes would not have a Seller Material
Adverse Effect. Each such Tax Return is complete and accurate except where any
failure to be complete and accurate would not have a Seller Material Adverse
Effect. The most recent audited financial statements contained in the Seller SEC
Documents reflect an adequate reserve for all Taxes payable by Seller and the
Seller Subsidiaries for all taxable periods and portions thereof through the
date of such financial statements except where any failure would not have a
Seller Material Adverse Effect. Since the Seller Financial Statement Date,
Seller has incurred no liability for Taxes under Sections 857(b), 857(f), 860(c)
or 4981 of the Code, including without limitation any Tax arising from a
prohibited transaction described in Section 857(b)(6) of the Code, and neither
Seller nor any Seller Subsidiary has incurred any material liability for Taxes
other than in the ordinary course of business. No event has occurred, and no
condition or circumstance exists, which presents a risk that any Tax described
in the preceding sentence will be imposed upon Seller or any Seller Subsidiary
except where any failure would not have a Seller Material Adverse Effect. No
material deficiencies for any Taxes have been proposed, asserted or assessed
against Seller or any Seller Subsidiary, and no requests for waivers of the time
to assess any such Taxes are pending and no extensions of time to assess any
such Taxes are in effect. All Taxes required to be withheld, collected and paid
over to any Tax Authority by the Seller and any Seller Subsidiary have been
timely withheld, collected and paid over to the proper Tax Authority except
where failure to do so would not have a Seller Material Adverse Effect. Except
as set forth in Section 2.14 of the Seller Disclosure Letter, there are no
material pending actions or proceedings by any Taxing Authority for assessment
or collection of any Tax. Complete copies of all federal, state and local income
or franchise Tax Returns that have been filed by Seller and each Seller
Subsidiary for all taxable years beginning on or after January 1, 1996, all
extensions filed with any Tax Authority that are currently in effect and all
written communications with a Taxing Authority relating thereto, have been or
will hereafter promptly be delivered to the Buyer and the representatives of the
Buyer. No claim has been made by a Taxing Authority in a jurisdiction where
Seller or any Seller Subsidiary does not file Tax Returns that it is or may be
subject to taxation by the jurisdiction except where the failure to file such
Tax Return would not have a Seller Material Adverse Effect. Neither the Seller
nor any Seller Subsidiary holds any material asset (A) the disposition of which
would be subject to rules similar to Section 1374 of the Code as a result of an
election under Internal Revenue Service Notice 88-19, or (B) that is subject to
a consent filed pursuant to Section 341(f) of the Code and the regulations
thereunder. Except as set forth in Section 2.14 of the Seller

                                      -22-

<PAGE>



Disclosure Letter, neither the Seller, nor any Seller Subsidiary is obligated to
make after the Closing any payment that would not be deductible pursuant to
Section 162(m) of the Code except where the lack of such deduction would not
have a Seller Material Adverse Effect. Except as set forth in Section 2.14 of
the Seller Disclosure Letter, neither Seller nor any Seller Subsidiary is party
to, nor has any liability under (including liability with respect to any
predecessor entity), any indemnification, allocation or sharing agreement with
respect to Taxes. As used in this Agreement, "Tax" or "Taxes" shall include all
federal, state, local and foreign income, property, sales, use, occupancy,
transfer, recording, withholding, franchise, employment, excise and other taxes,
tariffs or governmental charges of any nature whatsoever, together with
penalties, interest or additions to tax with respect thereto. As used in this
Agreement, "Tax Return" or "Tax Returns" shall include all original and amended
returns and reports (including elections, claims, declarations, disclosures,
schedules, estimates, computations and information returns) required to be
supplied to a Tax Authority in any jurisdiction. As used in this Agreement, "Tax
Authority" shall mean the Internal Revenue Service and any other domestic or
foreign bureau, department, entity, agency or other Governmental Entity
responsible for the administration of any Tax.

                  (b) Seller (i) for all taxable years commencing with its
initial taxable year through December 31, 1998 has been properly subject to
taxation as a real estate investment trust (a "REIT") within the meaning of
Section 856 of the Code and has qualified as a REIT for such years, (ii) has
operated since December 31, 1998, and will continue to operate to the Closing,
in such a manner as to qualify as a REIT for the taxable year beginning January
1, 1999 determined as if the taxable year of the REIT ended as of the Closing
and (iii) has not taken or omitted to take any action which would reasonably be
expected to result in a challenge to its status as a REIT, and no such challenge
is pending or to Seller's Knowledge threatened. Each Seller Subsidiary which is
a partnership, joint venture or limited liability company (i) has been since its
formation and continues to be treated for federal income tax purposes as a
partnership or disregarded as a separate entity, as the case may be, and has not
been treated for federal income tax purposes as a corporation or an association
taxable as a corporation and (ii) has not since the later of its formation or
the acquisition by Seller of a direct or indirect interest therein owned any
assets (including, without limitation, securities) that would cause Seller to
violate Section 856(c)(4) of the Code. The nature of the assets of the Seller
and the Seller Subsidiaries is such that the sale of all of the assets owned by
them would not cause the Seller to be disqualified as a REIT under Code Section
856(c)(2) or 856(c)(3) or otherwise. The Seller has not elected and will not
elect to pay Tax on any capital gain recognized on or after January 1, 1999.
Each Seller Subsidiary which is a corporation has been since its formation a
qualified REIT subsidiary under Section 856(i) of the Code. Seller Partnership
is not a publicly traded partnership within the meaning of Section 7704 of the
Code, and the interests in the Seller Partnership are not considered to be (i)
traded on an established securities market or (ii) readily tradable on a
secondary market or the substantial equivalent thereof under either Internal
Revenue Service Notice 88-75 or Treasury Regulations Section 1.7704-1. In the
case of a partner of Seller Partnership that is a Flow-Through Entity (as
defined below), no Person owning an interest in such Flow-Through Entity
(directly or through another Flow-Through Entity) is treated as a partner of the
Seller Partnership under either

                                      -23-

<PAGE>



Internal Revenue Service Notice 88-75 or Treasury Regulation Section
1.7704-1(h)(3). For purposes of this Section 2.14(b), "Flow-Through Entity"
means an entity classified as a partnership, a grantor trust or an S corporation
for federal income tax purposes.

                  (c) For purposes of this Section 2.14, all individual items
that are qualified by Seller Material Adverse Effect and do not cause a
representation set forth in this Section 2.14 to be untrue because such items
individually do not have a Seller Material Adverse Effect shall be aggregated
and the representations set forth in this Section 2.14 shall be deemed to be
untrue if the aggregate of all of such individual matters has a Seller Material
Adverse Effect.

         2.15 NO PAYMENTS TO EMPLOYEES, OFFICERS OR DIRECTORS. Section 2.15 of
the Seller Disclosure Letter contains a true and complete list of all cash and
non-cash payments, rights to property or other contract rights which will become
payable, accelerated or vested to or in each employee, officer or director of
Seller or any Seller Subsidiary as a result of the Merger. There is no
employment or severance contract, or other agreement requiring payments or an
increase in existing payments, cancellation of indebtedness or other obligation
to be made on a change of control or otherwise as a result of the consummation
of any of the transactions contemplated by this Agreement, with respect to any
employee, officer or director of Seller or any Seller Subsidiary.

         2.16 BROKERS. No broker, investment banker, financial advisor or other
Person, other than Lazard Freres & Co. LLC ("Lazard"), Lehman Brothers Inc.
("Lehman") and Prudential Securities Incorporated ("Prudential"), the fees and
expenses of which are as described in the engagement letters dated May 22, 1998,
as amended on July 27, 1998, May 26, 1998, and December 17, 1998, respectively,
and, in the case of Prudential, as further amended on April 13, 1999, true and
correct copies of which have previously been given to Buyer, is entitled to any
broker's, finder's, financial advisor's or other similar fee or commission in
connection with the transactions contemplated hereby based upon arrangements
made by or on behalf of Seller or any Seller Subsidiary.

         2.17 COMPLIANCE WITH LAWS. Except as set forth on Section 2.17 of the
Seller Disclosure Letter, (i) neither Seller nor any of the Seller Subsidiaries
has violated or failed to comply with any statute, law, ordinance, regulation,
rule, judgment, decree or order of any Governmental Entity applicable to its
business, properties or operations, except to the extent that such violation or
failure has not had or would not reasonably be expected to have a Seller
Material Adverse Effect; (ii) Seller and its Subsidiaries have, and are in
compliance with, all permits, licenses, certificates, franchises, registrations,
variances, exemptions, orders and approvals of all Governmental Entities which
are material to the operation of their businesses, taken as a whole ("Seller
Permits"), except where the failure to comply has not had or would not
reasonably be expected to have a Seller Material Adverse Effect; and (iii) no
investigation by any Governmental Entity with respect to the Seller or the
Seller Subsidiaries is pending or, to the knowledge of the Seller, threatened,
other than investigations which, individually or in the aggregate, would not
reasonably be expected to have a Seller Material Adverse Effect.

                                      -24-

<PAGE>




         2.18     CONTRACTS; DEBT INSTRUMENTS.

                  (a) Except as disclosed in the Seller SEC Documents, there is
no contract or agreement that purports to limit in any material respect the
geographic location in which Seller or any Seller Subsidiary may conduct its
business. Neither Seller nor any Seller Subsidiary (i) is in violation of or in
default under any material loan or credit agreement, note, bond, mortgage,
indenture, lease, permit, concession, franchise, license or any other material
contract, agreement, arrangement or understanding, to which it is a party or by
which it or any of its properties or assets is bound (each, a "Material
Contract"), nor (ii) to the Knowledge of Seller does such a violation or default
exist, except to the extent that such violation or default referred to in
clauses (i) or (ii), individually or in the aggregate, would not have a Seller
Material Adverse Effect. Each Material Contract which has not been filed as an
Exhibit to any of the Seller SEC Documents has been previously delivered to
Sullivan & Cromwell or made available to Buyer's representatives at the offices
of Hale and Dorr LLP on or prior to February 18, 1999, and a list of all
Material Contracts that have not been so filed is set forth in Section 2.18(a)
of the Seller Disclosure Letter. Seller has previously delivered to Sullivan &
Cromwell or made available to Buyer's representatives at the offices of Hale and
Dorr LLP on or prior to February 18, 1999, all contracts and other agreements
relating to the contribution of assets to Seller Partnership in exchange for
Seller OP Units (the "Seller Contribution Agreements"). Except as set forth in
Section 2.18(a) of the Seller Disclosure Letter, neither Seller nor any of its
Subsidiaries is in default in any respect in the performance, observance or
fulfillment of any of the obligations, covenants or conditions contained in any
Material Contract to which it is a party where such default, individually or in
the aggregate, would reasonably be expected to have a Seller Material Adverse
Effect.

                  (b) Section 2.18(b) of the Seller Disclosure Letter sets forth
a list as of the date hereof of each loan or credit agreement, note, bond,
mortgage, indenture and any other agreement and instrument pursuant to which any
Indebtedness (as defined below) of Seller or any of Seller Subsidiaries, other
than Indebtedness payable to Seller or a Seller Subsidiary, is outstanding or
may be incurred in an amount in excess of $50,000, together with the amount
outstanding thereunder as of the date hereof. For purposes of this Section 2.18,
"Indebtedness" shall mean (i) indebtedness for borrowed money, whether secured
or unsecured, (ii) obligations under conditional sale or other title retention
agreements relating to property purchased by such Person, (iii) capitalized
lease obligations, (iv) obligations under interest rate cap, swap, collar or
similar transaction or currency hedging transactions (valued at the termination
value thereof) and (v) guarantees of any such indebtedness of any other Person.

                  (c) To the extent not set forth in response to the
requirements of Section 2.18(b), Section 2.18 of the Seller Disclosure Letter
sets forth as of the date hereof each interest rate cap, interest rate collar,
interest rate swap, currency hedging transaction, and any other agreement
relating to a similar transaction, in each case involving $50,000 or more, to
which Seller or any Seller Subsidiary is a party or an obligor with respect
thereto.


                                      -25-

<PAGE>



                  (d) Neither Seller nor any of the Seller Subsidiaries is a
party to any agreement relating to the management of any of the Seller
Properties by any Person other than Seller Partnership.

                  (e) Neither Seller nor any of the Seller Subsidiaries is a
party to any agreement pursuant to which Seller or any Seller Subsidiary manages
any real properties other than Seller Properties, except for the agreements
described in Section 2.18 of the Seller Disclosure Letter (the "Outside Property
Management Agreements"). The Outside Property Management Agreements constitute
legal, valid, binding and enforceable obligations of Seller and, to Seller's
Knowledge, of each other party thereto, and there exists no default of Seller
or, to Seller's Knowledge, any other party thereto, except for any defaults that
would not reasonably be expected to have a Seller Material Adverse Effect.

                  (f) Section 2.18 of the Seller Disclosure Letter lists all
agreements entered into by Seller or any of the Seller Subsidiaries relating to
the development or construction of, or additions or expansions to, any Seller
Properties which are currently in effect and under which Seller or any of the
Seller Subsidiaries currently has, or expects to incur, any obligation in excess
of $1,000,000 per Seller Property or $10,000,000 in the aggregate. True and
correct copies of such agreements have previously been delivered or made
available to Buyer.

                  (g) Section 2.18(g) of the Seller Disclosure Letter lists all
agreements entered into by Seller or any of the Seller Subsidiaries providing
for the sale or exchange of, or option to sell or exchange, any Seller
Properties or the purchase of or exchange, or option to purchase or exchange,
any real estate which are currently in effect.

                  (h) Neither Seller nor any Seller Subsidiary has any
continuing contractual liability (i) for indemnification or otherwise under any
agreement relating to the sale of real estate previously owned, whether directly
or indirectly, by Seller or any Seller Subsidiary,(ii) to pay any additional
purchase price for any of the Seller Properties, or (iii) to make any
reprorations or adjustments to prorations involving an amount in excess of
$100,000 that may previously have been made with respect to any property
currently or formerly owned by Seller.

                  (i) Neither Seller nor any Seller Subsidiary has entered into
or is subject, directly or indirectly, to any "Tax Protection Agreements." As
used herein, a Tax Protection Agreement is an agreement, oral or written, (A)
that has as one of its purposes to permit a Person to take the position that
such Person could defer federal taxable income that otherwise might have been
recognized upon a transfer of property to Seller Partnership or any other Seller
Subsidiary that is treated as a partnership for federal income tax purposes, and
(B) that (i) prohibits or restricts in any manner the disposition of any assets
of Seller or any Seller Subsidiary, (ii) requires that Seller or any Seller
Subsidiary maintain, or put in place, or replace, indebtedness, secured by one
or more of the Seller Properties, or (iii) requires that Seller or any Seller
Subsidiary offer to any Person at any time the opportunity to guarantee or
otherwise assume, directly or indirectly, the risk of loss for federal income
tax purposes for indebtedness or other liabilities of Seller or any Seller
Subsidiary.

                                      -26-

<PAGE>




                  (j) Except as set forth in Section 2.18(j) of Seller
Disclosure Letter and except for obligations to provide funds to the Seller
Partnership or to Seller Subsidiaries owned entirely by Seller and/or Seller
Partnership, there are no material outstanding contractual obligations of Seller
or its Subsidiaries to provide any funds to, or make investments in, any other
Person.

                  (k) Except as set forth in Section 2.18(k) of the Seller
Disclosure Letter and Section 2.18(i), neither Seller nor any of the Seller
Subsidiaries is party to any agreement which would restrict any of them from
prepaying any of their Indebtedness without penalty or premium at any time or
which requires any of them to maintain any amount of Indebtedness with respect
to any of the Seller Properties.

         2.19 OPINIONS OF FINANCIAL ADVISORS. Seller has received the opinions
of Lazard, Lehman and Prudential, each dated April 13, 1999, a signed copy of
each of which is being provided to Buyer concurrently with the execution and
delivery of this Agreement, with respect to the fairness of the cash
consideration to be received by the holders (other than Parent and its
Subsidiaries) of Seller Common Shares and Seller OP Units in connection with the
Merger and the Partnership Merger.

         2.20 STATE TAKEOVER STATUTES. Seller has taken all action necessary to
exempt the transactions contemplated by this Agreement, including without
limitation the Merger and the Alternative Merger, among Parent, Buyer and Seller
and their respective Affiliates from the operation of any "fair price,"
"moratorium," "control share acquisition" or any other anti-takeover statute or
similar statute other than Section 203 of the DGCL enacted under the state or
federal Laws of the United States or similar statute or regulation (a "Takeover
Statute"). Assuming the accuracy of the representation and warranty of Parent
and Buyer set forth in Section 3.14, the action of the Board of Directors of the
Seller in approving the Merger and this Agreement (and the transactions provided
for herein) is sufficient to render inapplicable to the Merger and this
Agreement (and the transactions provided for herein, including without
limitation the Alternative Merger) the restrictions on "business combinations"
(as defined in Section 203 of the DGCL) set forth in Section 203 of the DGCL.

         2.21 PROXY STATEMENT AND CONSENT SOLICITATION STATEMENT. The
information relating to Seller and the Seller Subsidiaries included in the Proxy
Statement (as defined in Section 5.1(a)) and the Consent Solicitation Statement
(as defined in Section 5.1(a)) will not, as of the date of mailing of the Proxy
Statement and the Consent Solicitation Statement, respectively, contain an
untrue statement of a material fact or omit to state a material fact required to
be stated therein or necessary to make the statements therein, in light of the
circumstances under which they were made, not misleading.

         2.22 INVESTMENT COMPANY ACT OF 1940. Neither Seller nor any of Seller
Subsidiaries is, or at the Effective Time will be, required to be registered
under the Investment Company Act of 1940, as amended (the "1940 Act").


                                      -27-

<PAGE>



         2.23 DEFINITION OF KNOWLEDGE OF SELLER. As used in this Agreement, the
phrase "Knowledge of Seller" (or words of similar import) means the knowledge of
those individuals identified in Section 2.23 of the Seller Disclosure Letter.

         2.24 INSURANCE. Seller and Seller Subsidiaries maintain insurance
coverage for Seller and Seller Subsidiaries and their respective properties and
assets of a type and in amounts typical of similar companies engaged in the
respective businesses in which Seller and Seller Subsidiaries are engaged. All
such insurance policies (a) are in full force and effect, and with respect to
all policies neither of Seller nor any Seller Subsidiary is delinquent in the
payment of any premiums thereon, and no notice of cancellation or termination
has been received with respect to any such policy, and (b) are sufficient for
compliance with all requirements of law and of all agreements to which Seller or
the Seller Subsidiaries are a party or otherwise bound and are valid,
outstanding, collectible, and enforceable policies, subject to any exception in
the case of either clause (a) or (b), as would not, alone or in the aggregate,
be reasonably expected to have a Seller Material Adverse Effect or prevent or
materially delay the ability of Seller to consummate the transactions
contemplated by this Agreement. Neither Seller nor any Seller Subsidiary has
received written notice within the last 12 months from any insurance company or
board of fire underwriters of any defects or inadequacies that would materially
adversely affect the insurability of, or cause any material increase in the
premiums for, insurance covering either Seller or any Seller Subsidiary or any
of their respective properties or assets that have not been cured or repaired to
the satisfaction of the party issuing the notice, except as would not have a
Seller Material Adverse Effect.

         2.25 BOARD RECOMMENDATION. The Board of Directors of Seller, at a
meeting duly called and held on April 13, 1999, based upon the recommendations
of a special committee of the Board of Directors of the Seller consisting of
four directors unaffiliated with Parent or Buyer, unanimously adopted
resolutions adopting this Agreement and approving the transactions contemplated
hereby, including the Merger and the Alternative Merger. The Board of Directors
of the general partner of the Seller Partnership (the "Seller General Partner"),
at a meeting duly called and held on April 13, 1999, unanimously adopted
resolutions adopting the Partnership Merger Agreement and approving the
transactions contemplated thereby, including, without limitation, the
Partnership Merger (such transactions, together with the transactions
contemplated by this Agreement, including, without limitation, the Merger and
the Alternative Merger, are hereinafter collectively referred to as the
"Transactions"). The Board of Directors of the Seller recommended that Seller's
stockholders adopt this Agreement and approve the Merger and the Alternative
Merger and the Board of Directors of the Seller General Partner recommended that
the Seller Unit Holders adopt the Partnership Merger Agreement and approve the
Partnership Merger. Such recommendations shall not be withdrawn, modified or
amended, other than as expressly permitted under Section 4.1.

         2.26 REPRESENTATIONS IN PARTNERSHIP MERGER AGREEMENT. The
representations and warranties of the Seller General Partner and the Seller
Partnership set forth in the Partnership Merger Agreement are true and correct.


                                      -28-

<PAGE>



                                    ARTICLE 3

               REPRESENTATIONS AND WARRANTIES OF PARENT AND BUYER

         Parent and Buyer, jointly and severally, represent and warrant to
Seller, except as set forth in the letter of even date herewith signed by a
general partner of Parent and the sole member of Buyer and delivered to Seller
prior to the execution hereof (the "Buyer Disclosure Letter") (it being
understood that the Buyer Disclosure Letter shall be arranged in sections
corresponding to the sections contained in this Article 3, and the disclosures
in any section of the Buyer Disclosure Letter shall qualify all of the
representations in the corresponding section of this Article 3 and, in addition,
other sections in this Article 3 to the extent it is clear from a reading of the
disclosure that such disclosure is applicable to such other sections) as
follows:

         3.1      ORGANIZATION, STANDING AND POWER OF PARENT AND BUYER.

                  (a) Parent is a limited partnership duly organized and validly
existing under the Laws of Delaware and has the requisite power and authority to
carry on its business as now being conducted. Parent is duly qualified or
licensed to do business as a foreign limited partnership and is in good standing
in each jurisdiction in which the nature of its business or the ownership or
leasing of its properties makes such qualification or licensing necessary, other
than in such jurisdictions where the failure to be so qualified or licensed,
individually or in the aggregate, would not have a material adverse effect on
the ability of Parent and Buyer to consummate the transactions contemplated by
this Agreement or the Partnership Merger Agreement ("Parent Material Adverse
Effect"). Parent has delivered to Seller complete and correct copies of its
organizational documents (including the partnership agreement of Parent) as
amended or supplemented to the date of this Agreement.

                  (b) Buyer is a limited liability company duly organized and
validly existing under the Laws of Delaware and has the requisite power and
authority to carry on its business as now being conducted. Buyer is duly
qualified or licensed to do business as a foreign limited liability company and
is in good standing in each jurisdiction in which the nature of its business or
the ownership or leasing of its properties makes such qualifications or
licensing necessary, other than in such jurisdictions where the failure to be so
qualified or licensed, individually or in the aggregate, would not have a
material adverse effect on the ability of Buyer to consummate the transactions
contemplated by this Agreement or the Partnership Merger Agreement (a "Buyer
Material Adverse Effect"). Buyer has delivered to Seller complete and correct
copies of its organizational documents as amended or supplemented to the date of
this Agreement.

                  (c) Parent and Buyer are newly formed and, except for
activities incident to the acquisition of Seller, neither Parent nor Buyer has
(i) engaged in any business activities of any type or kind whatsoever or (ii)
acquired any property of any type or kind whatsoever.


                                      -29-

<PAGE>



         3.2      [INTENTIONALLY OMITTED].

         3.3 OWNERSHIP OF PARENT AND BUYER. All of Parent's partnership
interests are owned by affiliates of The Berkshire Companies Limited
Partnership, Whitehall Street Real Estate Limited Partnership XI and Blackstone
Real Estate Acquisitions III L.L.C. Buyer is a wholly owned Subsidiary of
Parent.

         3.4      AUTHORITY; NONCONTRAVENTION; CONSENTS.

                  (a) Each of Parent and Buyer has the requisite power and
authority to enter into this Agreement and to consummate the transactions
contemplated by this Agreement to which it is a party. The execution and
delivery of this Agreement by Parent and Buyer and the consummation by Parent
and Buyer of the transactions contemplated by this Agreement to which Parent
and/or Buyer is a party have been duly authorized by all necessary partnership
or limited liability company action on the part of Parent and Buyer. This
Agreement has been duly executed and delivered by Parent and Buyer and
constitutes a valid and binding obligation of each of Parent and Buyer,
enforceable against each of Parent and Buyer in accordance with and subject to
its terms, subject to applicable bankruptcy, insolvency, moratorium or other
similar Laws relating to creditors' rights and general principles of equity.

                  (b) The execution and delivery of this Agreement by each of
Parent and Buyer does not, and the consummation of the transactions contemplated
by this Agreement to which Parent and/or Buyer is a party and compliance by each
of Parent and Buyer with the provisions of this Agreement will not, conflict
with, or result in any violation of or default (with or without notice or lapse
of time, or both) under, or give rise to a right of termination, cancellation or
acceleration of any material obligation or to loss of a material benefit under,
or result in the creation of any Lien upon any of the properties or assets of
Parent or any of its Subsidiaries under, (i) the organizational documents of
Parent or Buyer or the comparable certificate of incorporation or organizational
documents or partnership or similar agreement (as the case may be) of any other
Subsidiary of the Parent, each as amended or supplemented to the date of this
Agreement, (ii) any loan or credit agreement, note, bond, mortgage, indenture,
reciprocal easement agreement, lease or other agreement, instrument, permit,
concession, franchise or license applicable to Parent or any of its Subsidiaries
or their respective properties or assets or (iii) subject to the governmental
filings and other matters referred to in the following sentence, any Laws
applicable to Parent or any of its Subsidiaries or their respective properties
or assets, other than, in the case of clause (ii) or (iii), any such conflicts,
violations, defaults, rights, loss or Liens that individually or in the
aggregate would not reasonably be expected to (x) have a Parent Material Adverse
Effect or a Buyer Material Adverse Effect or (y) prevent the consummation of the
transactions contemplated by this Agreement. No consent, approval, order or
authorization of, or registration, declaration or filing with, any Governmental
Entity is required by or with respect to Parent or any of its Subsidiaries in
connection with the execution and delivery of this Agreement by Parent or Buyer
or the consummation by Parent or Buyer of any of the transactions contemplated
by this Agreement, except for (i) any filings required under the Exchange Act
(including Schedule 13E-3), (ii) the filing of the Certificate of Merger with
the Secretary of State of the State of Delaware, (iii) the filing of a
certificate of merger with the Secretary

                                      -30-

<PAGE>



of State of the State of Delaware with respect to the Partnership Merger, (iv)
such filings as may be required in connection with the payment of any Transfer
Taxes (as defined in Section 5.6), (v) any filings required under the HSR Act,
(vi) the filing of a Form D with the SEC with respect to the transaction
contemplated by the Partnership Merger Agreement and (vii) such other consents,
approvals, orders, authorizations, registrations, declarations and filings (A)
as may be required under federal, state or local environmental Laws, (B) as may
be required under the "blue sky" laws of various states, to the extent
applicable, or (C) which, if not obtained or made, would not prevent or delay
beyond December 31, 1999 the consummation of any of the transactions
contemplated by this Agreement or otherwise prevent Parent or Buyer from
performing its obligations under this Agreement in any material respect or have,
individually or in the aggregate, a Parent Material Adverse Effect.

         3.5 LITIGATION. As of the date of this Agreement, there is no suit,
action or proceeding pending (in which service of process has been received by
an employee of Parent or any of its Subsidiaries) or, to the Knowledge of Parent
(as defined in Section 3.15), threatened in writing against or affecting Parent
or any of its Subsidiaries that, individually or in the aggregate, would
reasonably be expected to prevent or delay beyond December 31, 1999 the
consummation of any of the material transactions contemplated by this Agreement,
nor, as of the date of this Agreement, is there any judgment, decree,
injunction, rule or order of any Governmental Entity or arbitrator outstanding
against Parent or any of its Subsidiaries having, or which, insofar as
reasonably can be foreseen, in the future would have, any such effect.

         3.6 UNDISCLOSED LIABILITY. Neither Parent nor Buyer has any liabilities
or obligations of any nature (whether accrued, absolute, contingent or
otherwise) required by GAAP to be set forth on a consolidated balance sheet of
Parent or Buyer or in the notes thereto and which, individually or in the
aggregate, would have a Parent Material Adverse Effect or Buyer Material Adverse
Effect.

         3.7 BROKERS. No broker, investment banker, financial advisor or other
Person, other than Greenhill & Co., LLC, the fees and expenses of which will be
paid by Parent, is entitled to any broker's, finder's, financial advisor's or
other similar fee or commission in connection with the Merger based upon
arrangements made by or on behalf of Parent or any of its Subsidiaries.

         3.8 COMPLIANCE WITH LAWS. Neither Parent nor any of its Subsidiaries
has violated or failed to comply with any statute, law, ordinance, regulation,
rule, judgment, decree or order of any Governmental Entity applicable to its
business, properties or operations, except to the extent that such violation or
failure would not reasonably be expected to have a Parent Material Adverse
Effect or Buyer Material Adverse Effect.

         3.9 CONTRACTS; DEBT INSTRUMENTS. Neither Parent nor any of its
Subsidiaries (i) has received a written notice that Parent or any of its
Subsidiaries is in violation of or in default under any material loan or credit
agreement, note, bond, mortgage, indenture, lease, permit, concession,
franchise, license or any other material contract, agreement, arrangement or
understanding, to which it is a party or by which it or any of its properties or
assets is bound, nor (ii) to the Knowledge of Buyer (as defined in

                                      -31-

<PAGE>



Section 3.15) does such a violation or default exist, except to the extent such
violation or default referred to in clauses (i) or (ii), individually or in the
aggregate, would not have a Parent Material Adverse Effect or a Buyer Material
Adverse Effect.

         3.10 SOLVENCY. Immediately after giving effect to the transactions
contemplated by this Agreement, the Partnership Merger Agreement and the Equity
Commitments and the closing of any financing to be obtained by the Parent, Buyer
or Buyer Operating Partnership in order to effect the transactions contemplated
by this Agreement, the Surviving Company and the Surviving Operating Partnership
shall be able to pay their respective debts as they become due and shall each
own property having a fair saleable value greater than the amounts required to
pay its debts (including a reasonable estimate of the amount of all contingent
liabilities). Immediately after giving effect to the transactions contemplated
by this Agreement, the Partnership Merger Agreement and the Equity Commitments
and the closing of any financing to be obtained by Parent, Buyer or Buyer
Operating Partnership in order to effect the transactions contemplated by this
Agreement and the Partnership Merger Agreement, the Surviving Company and the
Surviving Operating Partnership shall have adequate capital to carry on their
respective businesses. No transfer of property is being made and no obligation
is being incurred in connection with the transactions contemplated by this
Agreement and the Partnership Merger Agreement and the closing of any financing
to be obtained by Parent, Buyer or Buyer Operating Partnership in order to
effect the transactions contemplated by this Agreement and the Partnership
Merger Agreement with the intent to hinder, delay or defraud either present or
future creditors of Parent, Buyer, Buyer Operating Partnership, the Surviving
Company or the Surviving Operating Partnership.

         3.11     [INTENTIONALLY OMITTED].

         3.12 PROXY STATEMENT AND CONSENT SOLICITATION STATEMENT. The
information provided by Parent or Buyer with respect to Parent and its
Subsidiaries for inclusion in the Proxy Statement and the Consent Solicitation
Statement will not, as of the date of mailing of the Proxy Statement and the
Consent Solicitation Statement, respectively, contain an untrue statement of a
material fact or omit to state a material fact required to be stated therein, or
necessary to make the statements therein, in light of the circumstances under
which they were made, not misleading.

         3.13 INVESTMENT COMPANY ACT OF 1940. Neither Parent nor any of its
Subsidiaries is, or at the Effective Time will be, required to be registered
under the 1940 Act.

         3.14 PARENT AND BUYER NOT INTERESTED STOCKHOLDERS. Neither Parent nor
Buyer is an "interested stockholder" of Seller within the meaning of Section 203
of the DGCL.

         3.15 DEFINITION OF KNOWLEDGE. As used in this Agreement, the phrase
"Knowledge of Parent" or "Knowledge of Buyer" (or words of similar import) means
the knowledge of those individuals identified in Section 3.15 of the Buyer
Disclosure Letter.


                                      -32-

<PAGE>



         3.16     [INTENTIONALLY OMITTED].

         3.17 SUFFICIENT FUNDS. After giving effect to Parent's equity
commitments provided in the partnership agreement of Parent (the "Equity
Commitments"), and to borrowings under Parent's financing commitments attached
as Exhibit A (the "Financing Commitments"), the Surviving Company and the
Surviving Operating Partnership will have sufficient funds available to:

                  (a) refinance or repay in cash all indebtedness for borrowed
money of Seller or any Seller Subsidiary that will become due as a result of the
transactions contemplated by this Agreement or the Partnership Merger Agreement,
plus unpaid interest accrued thereon, and any prepayment, breakage or other
costs associated with the repayment or refinancing, as the case may be;

                  (b) pay all amounts required to be paid pursuant to this
Agreement and the Partnership Merger Agreement;

                  (c) pay all fees, costs and expenses incurred by Seller and
the Seller Partnership in connection with this Agreement, the Partnership Merger
Agreement and the transactions contemplated herein and therein assuming such
fees, costs and expenses (other than severance costs) are not in excess of $11
million; and

                  (d) pay all fees, costs and expenses incurred by Parent, Buyer
and Buyer Operating Partnership in connection with this Agreement, the
Partnership Merger Agreement and the other transactions contemplated herein and
therein.

         3.18 PRO FORMA CAPITALIZATION TABLE. Attached hereto as Exhibit B is a
true and correct pro forma capitalization table of Parent and its Subsidiaries,
giving effect to the Equity Commitments, the Financing Commitments and
consummation of the transactions contemplated by this Agreement and the
Partnership Merger Agreement.

         3.19 REPRESENTATIONS IN PARTNERSHIP MERGER AGREEMENT. The
representations and warranties of Parent and the Buyer Operating Partnership set
forth in the Partnership Merger Agreement are true and correct.

                                    ARTICLE 4

                                    COVENANTS

         4.1 ACQUISITION PROPOSALS. During the period from the date hereof and
continuing through the Effective Time or the earlier termination of this
Agreement in accordance with its terms, Seller agrees that:

                  (a) neither it nor any of the Seller Subsidiaries shall
initiate, solicit or knowingly encourage, directly or indirectly, any inquiries
or the making or implementation of any proposal or offer (including, without
limitation, any proposal or offer to its stockholders) with respect to a merger,
acquisition, tender offer, exchange offer, consolidation, sale of assets or
similar transaction involving all or any significant portion of the assets or
any equity securities of, Seller or any of its

                                      -33-

<PAGE>



Subsidiaries, other than the transactions contemplated by this Agreement (any
such proposal or offer being hereinafter referred to as an "Acquisition
Proposal") or engage in any negotiations concerning or provide any confidential
information or data to, or have any discussions with, any Person relating to an
Acquisition Proposal, or otherwise facilitate any effort or attempt to make or
implement an Acquisition Proposal;

                  (b) it shall direct and use its best efforts to cause its
officers, directors, employees, agents or financial advisors not to engage in
any of the activities described in Section 4.1(a);

                  (c) it will immediately cease and cause to be terminated any
existing activities, discussions or negotiations with any parties conducted
heretofore with respect to any of the foregoing and will take the necessary
steps to inform the individuals or entities referred to in Section 4.1(b) of the
obligations undertaken in this Section 4.1; and

                  (d) it will notify Buyer promptly if Seller receives any such
inquiries or proposals, or any requests for such information, or if any such
negotiations or discussions are sought to be initiated or continued with it;

provided, however, that nothing contained in this Agreement shall prohibit the
Board of Directors of Seller (and the officers, directors, employees, agents and
financial advisors of Seller acting at the direction of the Board of Directors)
from prior to the Seller Shareholders Meeting (as defined below) furnishing
information to or entering into discussions or negotiations with, any Person
that makes an unsolicited Acquisition Proposal, if, and only to the extent that
(A) the Board of Directors of Seller determines in good faith that such action
is required for the Board of Directors to comply with its duties to stockholders
imposed by law and such proposal is a Superior Acquisition Proposal (as defined
below), (B) prior to furnishing such information to, or entering into
discussions or negotiations with, such Person, Seller provides written notice to
Buyer to the effect that it is furnishing information to, or entering into
discussions with, such Person and (C) subject to any confidentiality agreement
with such Person, Seller keeps Buyer informed of the status (not the terms) of
any such discussions or negotiations (Seller agreeing that it will not enter
into any confidentiality agreement with any Person subsequent to the date hereof
which prohibits Seller from providing such information to Buyer); and (ii) to
the extent applicable, taking and disclosing to the Seller stockholders a
position contemplated by Rules 14d-9 and 14e-2 promulgated under the Exchange
Act with regard to an Acquisition Proposal; provided, however, that the Board of
Directors of Seller may not approve or recommend an Acquisition Proposal, or
withdraw or modify its approval or recommendation of this Agreement and the
Merger, unless such Acquisition Proposal is a Superior Acquisition Proposal.
Nothing in this Section 4.1 shall (x) permit Seller to terminate this Agreement
(except as specifically provided in Article 7 hereof), (y) permit Seller to
enter into an agreement with respect to an Acquisition Proposal during the term
of this Agreement (other than a confidentiality agreement in customary form
executed as provided above) or (z) affect any other obligation of Seller under
this Agreement; provided, however, that the Board of Directors of Seller may
approve and recommend a Superior Acquisition Proposal and,

                                      -34-

<PAGE>



in connection therewith, withdraw or modify its approval or recommendation of
this Agreement and the Merger. As used herein, "Superior Acquisition Proposal"
means a bona fide Acquisition Proposal made by a third party which the Board of
Directors of Seller (or a duly constituted committee thereof charged with
considering Acquisition Proposals) determines in good faith (after consultation
with its financial advisor) to be more favorable to Seller's stockholders than
the Merger and which the Board of Directors of Seller (or any such committee)
determines is reasonably capable of being consummated.

         4.2 CONDUCT OF SELLER'S BUSINESS PENDING MERGER. During the period from
the date hereof and continuing through the Effective Time, except as consented
to in writing by Buyer or as contemplated by this Agreement, specifically
including Section 1.7(b), and except as set forth on Section 4.2 of the Seller
Disclosure Letter, Seller shall, and shall cause each of the Seller Subsidiaries
to:

                  (a) conduct its business only in the usual, regular and
ordinary course and in substantially the same manner as heretofore conducted and
take all action necessary to continue to qualify as a REIT;

                  (b) use its reasonable efforts to (i) preserve intact its
business (corporate or otherwise) organizations and goodwill; PROVIDED that
Seller may cause Seller General Partner to be converted into a Delaware limited
liability company on or prior to the Closing Date and take such actions to cause
the conversions and liquidations contemplated by Section 6.2(g) to occur, (ii)
keep available the services of its officers and key employees and (iii) keep
intact the relationship with its customers, tenants, suppliers and others having
business dealings with Seller and Seller's Subsidiaries;

                  (c) confer on a regular basis with one or more representatives
of Buyer to report operational matters of materiality and, subject to Section
4.1, any proposals to engage in material transactions;

                  (d) promptly notify Buyer of any material emergency or other
material adverse change in the condition (financial or otherwise), business,
properties, assets, liabilities or the normal course of its businesses or in the
operation of its properties, or of any material governmental complaints,
investigations or hearings (or communications indicating that the same may be
contemplated);

                  (e) promptly deliver to Buyer true and correct copies of any
report, statement or schedule to be filed with the SEC subsequent to the date of
this Agreement and prior to the Closing Date;

                  (f) maintain its books and records in accordance with GAAP
consistently applied and not change in any material manner any of its methods,
principles or practices of accounting in effect at the Seller Financial
Statement Date, except as may be required by the SEC, applicable law or GAAP;

                  (g) duly and timely file all material Tax Returns and other
documents required to be filed with federal, state, local and other Tax
Authorities,

                                      -35-

<PAGE>



subject to timely extensions permitted by law, provided Seller notifies Buyer
that it is availing itself of such extensions and provided such extensions do
not adversely affect Seller's status as a qualified REIT under the Code;

                  (h) not make or rescind any material express or deemed
election relative to Taxes (unless required by law or necessary to preserve
Seller's status as a REIT or the status of any Seller Subsidiary as a
partnership for federal income tax purposes or as a qualified REIT subsidiary
under Section 856(i) of the Code, as the case may be);

                  (i) not acquire, enter into any option to acquire, or exercise
an option or contract to acquire, additional real property, incur additional
indebtedness except for working capital under its revolving lines of credit,
encumber assets or commence construction of, or enter into any agreement or
commitment to develop or construct, other real estate projects, except with
respect to the construction of the multi-family residential projects described
in the Seller SEC Documents or the Seller Disclosure Letter as being under
development in accordance with the agreements in existence on the date of this
Agreement and previously furnished to Buyer (the "Development Agreements");

                  (j) not (except as contemplated by this Agreement) amend its
certificate of incorporation or By-laws, or the articles or certificate of
incorporation, bylaws, code of regulations, partnership agreement, operating
agreement or joint venture agreement or comparable charter or organization
document of any Seller Subsidiary;

                  (k) make no change in the number of its shares of capital
stock, membership interests or units of limited partnership interest (as the
case may be) issued and outstanding or reserved for issuance, other than
pursuant to (i) the exercise of options or other rights disclosed in Section 2.3
of the Seller Disclosure Letter, (ii) the conversion of Seller Preferred Shares,
or (iii) the conversion or redemption of Seller OP Units pursuant to the Seller
Partnership Agreement for Seller Common Shares or cash, at Seller's option;

                  (l) except as set forth in Section 4.2(l) of the Seller
Disclosure Letter, grant no options or other rights or commitments relating to
its shares of capital stock, membership interests or units of limited
partnership interest or any security convertible into its shares of capital
stock, membership interests or units of limited partnership interest, or any
security the value of which is measured by shares of capital stock, or any
security subordinated to the claim of its general creditors and, except as
contemplated by this Agreement, not amend or waive any rights under any of the
Seller Options;

                  (m) except as provided in Section 5.9 and in connection with
the use of Seller Common Shares to pay the exercise price or tax withholding in
connection with equity-based employee benefit plans by the participants therein,
not (i) authorize, declare, set aside or pay any dividend or make any other
distribution or payment with respect to any Seller Common Shares, Seller
Preferred Shares or Seller OP Units or (ii) directly or indirectly redeem,
purchase or otherwise acquire any shares of capital

                                      -36-

<PAGE>



stock, membership interests or units of partnership interest or any option,
warrant or right to acquire, or security convertible into, shares of capital
stock, membership interests, or units of partnership interest, except for (a)
redemptions of Seller Common Shares required under Article V of the Restated
Certificate of Incorporation of Seller in order to preserve the status of Seller
as a REIT under the Code or (b) conversions or redemptions of Seller OP Units,
whether or not outstanding on the date of this Agreement, for cash or Seller
Common Shares in accordance with the terms of the Seller Partnership Agreement;

                  (n) not sell, lease, mortgage, subject to any material Lien or
otherwise dispose of any of the Seller Properties;

                  (o) not sell, lease, mortgage, subject to any material Lien or
otherwise dispose of any of its personal property or intangible property, except
sales of equipment which are not material to Seller and its Subsidiaries taken
as a whole which are made in the ordinary course of business;

                  (p) not make any loans, advances or capital contributions to,
or investments in, any other Person, other than loans, advances and capital
contributions to Seller Subsidiaries in existence on the date hereof;

                  (q) not pay, discharge or satisfy any claims, liabilities or
obligations (absolute, accrued, asserted or unasserted, contingent or otherwise)
which are material to Seller and its Subsidiaries taken as a whole, other than
the payment, discharge or satisfaction, in the ordinary course of business
consistent with past practice or in accordance with their terms, of liabilities
reflected or reserved against in, or contemplated by, the most recent
consolidated financial statements (or the notes thereto) furnished to Buyer or
incurred in the ordinary course of business consistent with past practice
(collectively, "Ordinary Course Liabilities"), nor fail to pay Ordinary Course
Liabilities as they come due consistent with past practice;

                  (r) except as provided in Section 4.2(i) above, not enter into
any commitment, contractual obligation or transaction (each, a "Commitment") for
the purchase of any real estate; provided that expansion or improvements made in
the ordinary course of business to existing real property shall not be
considered a purchase of real property;

                  (s) not guarantee the indebtedness of another Person, enter
into any "keep well" or other agreement to maintain any financial statement
condition of another Person or enter into any arrangement having the economic
effect of any of the foregoing;

                  (t) not enter into any contractual obligation with any
officer, director or Affiliate of Seller;

                  (u) not increase any compensation or enter into or amend any
employment, severance or other agreement with any of its officers, directors or
employees earning a base salary of more than $100,000 per annum, other than as

                                      -37-

<PAGE>



required by any contract or Employee Plan or pursuant to waivers by employees of
benefits under such agreements;

                  (v) not adopt any new employee benefit plan or amend,
terminate or increase any existing plans or rights, not grant any additional
options, warrants, rights to acquire stock, stock appreciation rights, phantom
stock, dividend equivalents, performance units or performance stock to any
officer, employee or director, or accelerate vesting with respect to any grant
of Seller Common Shares to employees which are subject to any risk of
forfeiture, except for changes which are required by law and changes which are
not more favorable to participants than provisions presently in effect;

                  (w) not change the ownership of any of its Subsidiaries,
except changes which arise as a result of the conversion of Seller OP Units into
Seller Common Shares or cash;

                  (x) not accept a promissory note in payment of the exercise
price payable under any option to purchase Seller Common Shares;

                  (y) not enter into or amend or otherwise modify or waive any
material rights under any agreement or arrangement for the Persons that are
executive officers or directors of Seller or any Seller Subsidiary;

                  (z) not directly or indirectly or through a subsidiary, merge
or consolidate with, acquire all or substantially all of the assets of, or
acquire the beneficial ownership of a majority of the outstanding capital stock
or a majority of any other equity interest in, any Person;

                  (aa) perform all agreements required to be performed by the
Seller and its Subsidiaries (including the Seller General Partner and the Seller
Partnership) under the Partnership Merger Agreement;

                  (bb) not make or revoke any material tax election or settle or
compromise any material tax liability; and

                  (cc) not agree, commit or arrange to take any action
prohibited under this Section.

         Notwithstanding anything in this Agreement to the contrary, Seller
shall have the right, in accordance (except with respect to timing) with the
applicable provisions of its Restated Certificate of Incorporation, as amended,
to submit to its stockholders a proposal to liquidate the Seller (the
"Liquidation Vote") and to make all required filings with the SEC and take all
such other necessary or appropriate actions in connection therewith.

         4.3 CONDUCT OF PARENT'S AND BUYER'S BUSINESS PENDING MERGER. Prior to
the Effective Time, except as (i) contemplated by this Agreement, or (ii)
consented to in writing by Seller, Parent shall, and shall cause Buyer to:


                                      -38-

<PAGE>



                  (a) use its reasonable efforts to preserve intact its business
organizations and goodwill and keep available the services of its officers and
employees;

                  (b) promptly notify Seller of any material emergency or other
material change in the condition (financial or otherwise), business, properties,
assets, liabilities, prospects or the normal course of its businesses or in the
operation of its properties, or of any material governmental complaints,
investigations or hearings (or communications indicating that the same may be
contemplated);

                  (c) not amend its certificate of limited partnership or
limited partnership agreement, or the articles or certificate of incorporation,
bylaws, code of regulations, partnership agreement, operating agreement or joint
venture agreement or comparable charter or organization document of any
Subsidiary of the Parent; provided, however, that any such amendment may be made
(1) in connection with the financing of Parent, Buyer and Buyer Operating
Partnership in accordance with the terms of the Equity Commitments and the
Financing Commitments, so long as any such amendment would not reasonably be
expected to materially adversely affect Seller's stockholders, the Seller Unit
Holders, the Merger or the transactions contemplated by the Partnership Merger
Agreement or (2) so long as such amendment would not, under Sections 3.7 or 11.1
of the limited partnership agreement of Parent, require the consent of any
holder of Class A Preferred Units or Class B Units if such securities were
issued and outstanding at the time of such amendment and the holders of such
securities were then limited partners of the Partnership;

                  (d) not enter into any Commitment for the acquisition of any
interest in real property if the amount of such Commitment would cause the
aggregate amount of all such Commitments subsequent to the date hereof to exceed
$1,000,000 unless such Commitment has been approved by Seller;

                  (e) not directly or indirectly, through a subsidiary or
otherwise, merge or consolidate with, or acquire all or substantially all of the
assets of, or the beneficial ownership of a majority of the outstanding capital
stock or other equity interests in any Person whose securities are registered
under the Exchange Act unless such transaction has been approved by Seller;

                  (f) except as contemplated by this Agreement, not issue any
Buyer or Buyer Operating Partnership securities pursuant to a Registration
Statement filed with the SEC relating to the public offering of any Buyer or
Buyer Operating Partnership securities from the date hereof until the date of
the Proxy Statement (as defined in Section 5.1(a)) unless such issuance has been
approved by Seller;

                  (g) use reasonable best efforts to do all necessary things
required to close the equity funding contemplated by the Equity Commitments and
the borrowings contemplated by the Financing Commitments and to cause such
equity funding and such borrowings to be made available to Parent, Buyer and
Buyer Operating Partnership as provided therein; and


                                      -39-

<PAGE>



                  (h) not agree, commit or arrange to take any action prohibited
under this Section.

         4.4 OTHER ACTIONS. Each of Seller on the one hand and Parent and Buyer
on the other hand shall not knowingly take, and shall use commercially
reasonable efforts to cause their Subsidiaries not to take, any action that
would result in (i) any of the representations and warranties of such party
(without giving effect to any "knowledge" qualification) set forth in this
Agreement that are qualified as to materiality becoming untrue, (ii) any of such
representations and warranties (without giving effect to any "knowledge"
qualification) that are not so qualified becoming untrue in any material respect
or (iii) except as contemplated by Section 4.1, any of the conditions to the
Merger set forth in Article 6 not being satisfied.

         4.5 PARTNERSHIP MERGER AGREEMENT. Parent shall, and shall cause its
Subsidiaries to, perform all agreements required to be performed by the Parent
and its Subsidiaries (including the Buyer Operating Partnership) under the
Partnership Merger Agreement.

         4.6 PRIVATE PLACEMENT. Parent shall take all actions necessary for
Parent to offer and sell interests in Parent to holders of Seller OP Units in
the manner contemplated by the Partnership Merger Agreement and Section 5.1
hereof and as shall be required for the offering and sale of such units of
limited partnership interest to be exempt from the registration requirements of
the Securities Act pursuant to Rule 506 of Regulation D.

         4.7 IRREVOCABLE LETTER OF CREDIT.

                  (a) Parent has delivered to American Stock Transfer and Trust
Company (the "ESCROW AGENT") $29,500,000 (the "CASH COLLATERAL") in cash to
secure the obligation of Parent and Buyer to pay certain fees and expenses
pursuant to Section 7.2 and to be held in accordance with the terms of an Escrow
Agreement dated as of date hereof among the Escrow Agent, Seller, Seller
Partnership and Parent (the "ESCROW AGREEMENT"). At the election of Parent and
if Seller has not given a notice to the Escrow Agent directing the Escrow Agent
to terminate Parent's right to receive any part of the Cash Collateral, Parent
may deliver to the Escrow Agent an irrevocable letter of credit in the amount of
the Cash Collateral, substantially in the form attached hereto as Exhibit C,
with such changes as shall be reasonably satisfactory to Seller and from a bank
reasonably satisfactory to Seller (the "LETTER OF CREDIT"). Upon delivery of
such Letter of Credit and if Seller has not given a notice to the Escrow Agent
directing the Escrow Agent to terminate Parent's right to receive any part of
the Cash Collateral, the full amount of the Cash Collateral then held by the
Escrow Agent shall be immediately returned to Buyer. Seller shall,
simultaneously with delivering any direction to the Escrow Agent to terminate
Parent's right to receive any part of the Cash Collateral as provided in the
Escrow Agreement or to make a draw under the Letter of Credit, deliver to Parent
and Buyer a certificate confirming that Seller is entitled to make such
direction pursuant to Section 7.2 and, if such certification is false or Seller
is not otherwise entitled to make such direction pursuant to Section 7.2, Parent
and Buyer shall be entitled to all remedies available at law or in equity
(including recovery of any amounts improperly

                                      -40-

<PAGE>



withdrawn or drawn); provided, however, that Parent and Buyer shall notify the
Seller within 30 days after receiving such certificate if they wish to assert
that Seller is not entitled to so direct the Escrow Agent and any failure to
provide such notice within such 30 day period shall irrevocably prohibit Parent
and Buyer from maintaining that Seller was not so entitled.

                  (b) If Parent elects to extend the Closing Date as
contemplated under Section 1.2(b), then on or prior to the Additional Collateral
Date (as defined below), Parent shall increase the Cash Collateral by either
delivering an additional $25,000,000 to the Escrow Agent in cash to be held in
accordance with the terms of the Escrow Agreement or, if Parent has previously
delivered a Letter of Credit to the Escrow Agent as contemplated under Section
4.7(a), by amending such Letter of Credit to increase the amount available
thereunder by an additional $25,000,000. As used herein, the term "Additional
Collateral Date" shall mean the first business day following the Satisfaction
Date; provided, however, that if the conditions set forth in Sections 6.1 and
6.2 (other than Sections 6.2(g) and 6.2(i)) are satisfied (or waived by Parent
and Buyer), and if the certificates and other documents required to be delivered
pursuant to Section 6.2 are delivered, in each case as of the Satisfaction Date
and at or prior to 9:30 a.m. on such date, then the term "Additional Collateral
Date" shall mean the Satisfaction Date.

                                    ARTICLE 5

                              ADDITIONAL COVENANTS

         5.1 PREPARATION OF THE PROXY STATEMENT; SELLER STOCKHOLDERS MEETING.

                  (a) The parties shall cooperate and promptly prepare and
Seller shall file with the SEC as soon as practicable a proxy statement with
respect to the meeting of the stockholders of Seller in connection with the
Merger (the "Proxy Statement"). The parties shall cooperate and promptly prepare
and the appropriate party shall file with the SEC as soon as practicable any
other filings required under the Exchange Act ("Additional Filings"), including
without limitation, a Rule 13e-3 Transaction Statement on Schedule 13E-3 with
respect to the Merger to be filed jointly by Seller, Parent and Buyer, together
with any required amendments thereto. The parties shall cooperate and promptly
prepare a Consent Solicitation/Information Statement of Seller Partnership and
Parent for use in connection with the solicitation of consents to the matters
described in the definition of Seller Partner Approval and the offering of units
of limited partnership interest in Parent (the "Consent Solicitation
Statement"). Each of Seller, Seller Partnership, Parent, Buyer and Buyer
Operating Partnership agrees that the information provided by it for inclusion
in the Proxy Statement, the Additional Filings, the Consent Solicitation
Statement and each amendment or supplement thereto, at the time of mailing
thereof and at the time of the meeting of stockholders of Seller and at the time
of the taking of consent in respect of the Seller Partner Approval, will not
include an untrue statement of a material fact or omit to state a material fact
required to be stated therein or necessary to make the statements therein, in
light of the circumstances under which they were made, not misleading. Parent,
Buyer and Buyer Operating Partnership shall, with respect to the Seller Partner
Approval and the offering of units of limited partnership

                                      -41-

<PAGE>



interest in Parent to holders of Seller OP Units, comply with Regulation D of
the Securities Act, as applicable. Seller will use its reasonable best efforts,
and Parent, Buyer and Buyer Operating Partnership will cooperate with Seller to
(i) file a preliminary Proxy Statement with the SEC and (ii) cause the Proxy
Statement to be mailed to Seller's stockholders, in each case, as promptly as
practicable (including clearing the Proxy Statement with the SEC). Seller will
use its reasonable best efforts, and Parent, Buyer and Buyer Operating
Partnership will cooperate with Seller, to cause the Consent Solicitation
Statement to be mailed to the Seller Unit Holders as promptly as practicable
after the SEC has cleared the Proxy Statement. Seller will notify Buyer promptly
of the receipt of any comments from the SEC and of any request by the SEC for
amendments or supplements to the Proxy Statement or the Additional Filings or
for additional information and will supply Buyer with copies of all
correspondence between such party or any of its representatives and the SEC,
with respect to the Proxy Statement or the Additional Filings. The parties shall
cooperate to cause the Proxy Statement, the Consent Solicitation Statement and
any Additional Filings to comply in all material respects with all applicable
requirements of law. Whenever any event occurs which is required to be set forth
in an amendment or supplement to the Proxy Statement, the Additional Filings or
the Consent Solicitation Statement, Seller on the one hand, and Parent and Buyer
on the other hand, shall promptly inform the other of such occurrence and
cooperate in filing with the SEC and/or mailing to the stockholders of Seller or
holders of Seller OP Units, as applicable, such amendment or supplement to the
Proxy Statement or the Consent Solicitation Statement.

                  (b) It shall be a condition to the mailing of the Proxy
Statement and the Consent Solicitation Statement that if they so request, Buyer
and Buyer Operating Partnership shall have received a "comfort" letter or an
"agreed upon procedures" letter from PricewaterhouseCoopers LLP, independent
public accountants for Seller and Seller Partnership, of the kind contemplated
by the Statement of Auditing Standards with respect to Letters to Underwriters
promulgated by the American Institute of Certified Public Accountants (the
"AICPA Statement"), dated as of the date on which the Proxy Statement is to be
mailed to the stockholders of Seller, addressed to Parent, Buyer and Buyer
Operating Partnership, in form and substance reasonably satisfactory to Buyer
and Buyer Operating Partnership, concerning the procedures undertaken by
PricewaterhouseCoopers LLP with respect to the financial statements and
information of Seller, Seller Partnership and their Subsidiaries contained in
the Proxy Statement and the other matters contemplated by the AICPA Statement
and otherwise customary in scope and substance for letters delivered by
independent public accountants in connection with transactions such as those
contemplated by this Agreement.

                  (c) Seller will, as soon as practicable following the date of
this Agreement duly call, give notice of, convene and hold a meeting of its
stockholders, such meeting to be held no sooner than 20 business days nor later
than 45 days following the date the Proxy Statement is mailed to the
stockholders of Seller (the "Seller Shareholders Meeting") for the purpose of
obtaining the Seller Shareholder Approval. Seller shall be required to hold the
Seller Shareholders Meeting, regardless of whether the Board of Directors of
Seller has withdrawn, amended or modified its recommendation that its
stockholders adopt this Agreement and approve the Merger,

                                      -42-

<PAGE>



unless this Agreement has been terminated pursuant to the provisions of Section
7.1. Seller will, through its Board of Directors, recommend that its
stockholders adopt this Agreement and approve the transactions contemplated
hereby, including the Merger and the Alternative Merger; provided, that prior to
the Seller Shareholders Meeting, such recommendation may be withdrawn, modified
or amended if Seller shall have received a Superior Acquisition Proposal, but
only to the extent expressly permitted under Section 4.1.

                  (d) If on the date for the Seller Shareholders Meeting
established pursuant to Section 5.1(c) of this Agreement, Seller has not
received duly executed proxies which, when added to the number of votes
represented in person at the meeting by Persons who intend to vote to adopt this
Agreement, will constitute a sufficient number of votes to adopt this Agreement
(but less than a majority of the outstanding Seller Common Shares (including the
Seller Preferred Shares voting with the Seller Common Shares on an as-converted
basis) have indicated their intention to vote against, or have submitted duly
executed proxies voting against, the adoption of this Agreement), then Seller
shall recommend the adjournment of its stockholders meeting until the date ten
(10) days after the originally scheduled date of the stockholders meeting.

         5.2 ACCESS TO INFORMATION: CONFIDENTIALITY. Subject to the requirements
of confidentiality agreements with third parties, each of Seller, Parent and
Buyer shall, and shall cause each of its Subsidiaries to, afford to the other
party and to the officers, employees, accountants, counsel, financial advisors
and other representatives of such other party, reasonable access during normal
business hours prior to the Effective Time to all their respective properties,
books, contracts, commitments, personnel and records and, during such period,
each of Seller, Parent and Buyer shall, and shall cause each of its Subsidiaries
to, furnish promptly to the other party all other information concerning its
business, properties and personnel as such other party may reasonably request.
Parent and Buyer shall have the right to conduct non-intrusive environmental and
engineering inspections at the Seller Properties; provided that in no event
shall Parent or Buyer have the right to conduct so-called "Phase II"
environmental tests. Notwithstanding anything in this Section 5.2 to the
contrary, all of Parent's and Buyer's activities pursuant to this Section 5.2
must be conducted in a manner that does not unreasonably interfere with the
ongoing operations of Seller and Seller Subsidiaries.

         5.3 REASONABLE BEST EFFORTS; NOTIFICATION.

                  (a) Subject to the terms and conditions herein provided,
Seller, Parent and Buyer shall: (i) use all reasonable best efforts to cooperate
with one another in (A) determining which filings are required to be made prior
to the Effective Time with, and which consents, approvals, permits or
authorizations are required to be obtained prior to the Effective Time from,
governmental or regulatory authorities of the United States, the several states
and foreign jurisdictions and any third parties in connection with the execution
and delivery of this Agreement, and the consummation of the transactions
contemplated hereby, including without limitation any required filings and
consents under the HSR Act, and (B) timely making all such filings and timely
seeking all such consents, approvals, permits and authorizations;

                                      -43-

<PAGE>



(ii) use all reasonable best efforts (other than the payment of money) to obtain
in writing any consents required from third parties to effectuate the Merger and
avoid defaults or acceleration of the rights of third parties under contracts
with Seller or Seller Subsidiaries as a result of the consummation of the
Merger, such consents to be in form reasonably satisfactory to Seller and Buyer;
and (iii) use all reasonable best efforts to take, or cause to be taken, all
other action and do, or cause to be done, all other things necessary, proper or
appropriate to consummate and make effective the transactions contemplated by
this Agreement. In furtherance thereof, Seller agrees to vote in favor of the
transactions contemplated by the Partnership Merger Agreement in its capacity as
a limited partner of the Seller Partnership, and to cause the Seller General
Partner to so vote in its capacity as a general partner of the Seller
Partnership. If at any time after the Effective Time any further action is
necessary or desirable to carry out the purpose of this Agreement, Parent and
the Surviving Company shall take all such necessary action.

                  (b) Seller shall give prompt notice to Parent and Buyer, and
Parent and Buyer shall give prompt notice to Seller, (i) if any representation
or warranty made by it or them contained in this Agreement that is qualified as
to materiality becomes untrue or inaccurate in any respect or any such
representation or warranty that is not so qualified becomes untrue or inaccurate
in any material respect or (ii) of the failure by it or them to comply with or
satisfy in any material respect any covenant, condition or agreement to be
complied with or satisfied by it under this Agreement; provided, however, that
no such notification shall affect the representations, warranties, covenants or
agreements of the parties or the conditions to the obligations of the parties
under this Agreement.

         5.4 TAX TREATMENT. The Surviving Operating Partnership will use the
"traditional method" under Treasury Regulations Section 1.704-3(b) for purposes
of making allocations under Section 704(c) of the Code with respect to the
properties of or interests in the Seller Partnership as of the Effective Time.
The Surviving Company shall prepare and file all Tax Returns of Seller and
Seller Subsidiaries due after the Effective Time.

         5.5 PUBLIC ANNOUNCEMENTS. Parent, Buyer and Seller will consult with
each other before issuing, and provide each other the opportunity to review and
comment upon, any press release or other written public statements with respect
to the transactions contemplated by this Agreement, and shall not issue any such
press release or make any such written public statement prior to such
consultation, except as may be required by applicable law, court process or by
obligations pursuant to any listing agreement with any national securities
exchange. The parties agree that the initial press release to be issued with
respect to the transactions contemplated by this Agreement will be in the form
agreed to by the parties hereto prior to the execution of this Agreement.

         5.6 TRANSFER TAXES. Buyer and Seller shall cooperate in the
preparation, execution and filing of all returns, questionnaires, applications
or other documents regarding any real property transfer, sales, use, transfer,
value added, stock transfer and stamp taxes, any transfer, recording,
registration and other fees and any similar taxes which become payable in
connection with the transactions contemplated by this

                                      -44-

<PAGE>



Agreement (together with any related interests, penalties or additions to tax,
"Transfer Taxes"). From and after the Effective Time, the Surviving Company
shall, or shall cause the Surviving Operating Partnership, as appropriate, to
pay or cause to be paid, without deduction or withholding from any amounts
payable to the holders of Seller Common Shares or Seller OP Units, all Transfer
Taxes.

         5.7 BENEFIT PLANS. After the Effective Time, all employees of Seller
who are employed by the Surviving Company shall, at the option of the Surviving
Company, either continue to be eligible to participate in an "employee benefit
plan," as defined in Section 3(3) of ERISA, of Seller which is, at the option of
the Surviving Company, continued by the Surviving Company, or alternatively
shall be eligible to participate in any "employee benefit plan," as defined in
Section 3(3) of ERISA, established, sponsored or maintained by the Surviving
Company after the Effective Time. With respect to each such employee benefit
plan not formerly maintained by Seller, service with Seller or any Seller
Subsidiary (as applicable) shall be included for purposes of determining
eligibility to participate, vesting (if applicable) and entitlement to benefits
and all pre-existing condition exclusions shall be waived and expenses incurred
by any employee for deductibles and copayments in the portion of the year prior
to the date employee first becomes a participant in such employee benefit plan
shall be credited to the benefit of such employee under such employee benefit
plan for the year in which the employee's participation commences.

         5.8 INDEMNIFICATION.

                  (a) From and after the Effective Time, the Surviving Company
shall provide exculpation and indemnification for each Person who is now or has
been at any time prior to the date hereof or who becomes prior to the Effective
Time, an officer, employee or director of Seller or any Seller Subsidiary (the
"Indemnified Parties") which is the same as the exculpation and indemnification
provided to the Indemnified Parties by Seller and the Seller Subsidiaries
immediately prior to the Effective Time in their respective certificate of
incorporation and Bylaws or other organizational documents, as in effect on the
date hereof; provided, that such exculpation and indemnification covers actions
on or prior to the Effective Time, including, without limitation, all
transactions contemplated by this Agreement.

                  (b) In addition to the rights provided in Section 5.8(a)
above, in the event of any threatened or actual claim, action, suit, proceeding
or investigation, whether civil, criminal or administrative, including without
limitation, any action by or on behalf of any or all security holders of Seller,
Parent or Buyer, or any Subsidiary of the Seller or Parent, or by or in the
right of Seller, Parent or Buyer, or any Subsidiary of the Seller or Parent, or
any claim, action, suit, proceeding or investigation (collectively, "Claims") in
which any Indemnified Party is, or is threatened to be, made a party based in
whole or in part on, or arising in whole or in part out of, or pertaining to (i)
the fact that he is or was an officer, employee or director of Seller or any of
the Seller Subsidiaries or any action or omission or alleged action or omission
by such Person in his capacity as an officer, employee or director, or (ii) this
Agreement or the Partnership Merger Agreement or the transactions contemplated
by this Agreement or the Partnership Merger Agreement, whether in any case
asserted or arising before or after the Effective Time, Parent and the Surviving
Company (the "Indemnifying Parties") shall from and after the Effective

                                      -45-

<PAGE>



Time jointly and severally indemnify and hold harmless the Indemnified Parties
from and against any losses, claims, liabilities, expenses (including reasonable
attorneys' fees and expenses), judgments, fines or amounts paid in settlement
arising out of or relating to any such Claims. Parent, the Surviving Company and
the Indemnified Parties hereby agree to use their reasonable best efforts to
cooperate in the defense of such Claims. In connection with any such Claim, the
Indemnified Parties shall have the right to select and retain one counsel, at
the cost of the Indemnifying Parties, subject to the consent of the Indemnifying
Parties (which consent shall not be unreasonably withheld or delayed). In
addition, after the Effective Time, in the event of any such threatened or
actual Claim, the Indemnifying Parties shall promptly pay and advance reasonable
expenses and costs incurred by each Indemnified Person as they become due and
payable in advance of the final disposition of the Claim to the fullest extent
and in the manner permitted by law. Notwithstanding the foregoing, the
Indemnifying Parties shall not be obligated to advance any expenses or costs
prior to receipt of an undertaking by or on behalf of the Indemnified Party,
such undertaking to be accepted without regard to the creditworthiness of the
Indemnified Party, to repay any expenses advanced if it shall ultimately be
determined that the Indemnified Party is not entitled to be indemnified against
such expense. Notwithstanding anything to the contrary set forth in this
Agreement, the Indemnifying Parties (i) shall not be liable for any settlement
effected without their prior written consent (which consent shall not be
unreasonably withheld or delayed), and (ii) shall not have any obligation
hereunder to any Indemnified Party to the extent that a court of competent
jurisdiction shall determine in a final and non-appealable order that such
indemnification is prohibited by applicable law. In the event of a final and
non-appealable determination by a court that any payment of expenses is
prohibited by applicable law, the Indemnified Party shall promptly refund to the
Indemnifying Parties the amount of all such expenses theretofore advanced
pursuant hereto. Any Indemnified Party wishing to claim indemnification under
this Section 5.8, upon learning of any such Claim, shall promptly notify the
Indemnifying Parties of such Claim and the relevant facts and circumstances with
respect thereto; provided however, that the failure to provide such notice shall
not affect the obligations of the Indemnifying Parties except to the extent such
failure to notify materially prejudices the Indemnifying Parties' ability to
defend such Claim; and provided, further, however, that no Indemnified Party
shall be obligated to provide any notification pursuant to this Section 5.8(b)
prior to the Effective Time.

                  (c) At or prior to the Effective Time, Buyer shall purchase
directors' and officers' liability insurance policy coverage for Seller's and
each Seller Subsidiaries' directors and officers for a period of six years which
will provide the directors and officers with coverage on substantially similar
terms as currently provided by Seller and the Seller Subsidiaries to such
directors and officers. At or prior to the Effective Time, Seller shall have the
right to reasonably review and approve any such policy, which approval shall not
be unreasonably withheld.

                  (d) This Section 5.8 is intended for the irrevocable benefit
of, and to grant third party rights to, the Indemnified Parties and their
successors, assigns and heirs and shall be binding on all successors and assigns
of Parent and Buyer, including without limitation the Surviving Company. Each of
the Indemnified Parties shall be entitled to enforce the covenants contained in
this Section 5.8 and Parent and

                                      -46-

<PAGE>



Buyer acknowledge and agree that each Indemnified Party would suffer irreparable
harm and that no adequate remedy at law exists for a breach of such covenants
and such Indemnified Party shall be entitled to injunctive relief and specific
performance in the event of any breach of any provision in this Section 5.8.

                  (e) In the event that the Surviving Company or any of its
respective successors or assigns (i) consolidates with or merges into any other
Person and shall not be the continuing or surviving corporation or entity of
such consolidation or merger or (ii) transfers all or substantially all of its
properties and assets to any Person, then, and in each such case, the successors
and assigns of such entity shall assume the obligations set forth in this
Section 5.8, which obligations are expressly intended to be for the irrevocable
benefit of, and shall be enforceable by, each director and officer covered
hereby.

         Parent guarantees, unconditionally and absolutely, the performance of
Surviving Company's and Buyer's obligations under this Section 5.8.

         5.9 DECLARATION OF DIVIDENDS AND DISTRIBUTIONS. From and after the date
of this Agreement, Seller shall not make any dividend or distribution to its
stockholders without the prior written consent of Buyer; provided, however, the
written consent of Buyer shall not be required for the authorization and payment
of quarterly distributions (i) with respect to the Seller Common Shares, (a) for
the dividend for the second and third quarters of 1999 (i.e., $.25 per share
with a record date of May 1, 1999 and August 1, 1999) and (b) as permitted under
Section 1.2(g), and (ii) with respect to the Seller Preferred Shares for the
dividend for the second quarter of 1999 and for each quarterly dividend
thereafter in the amounts provided for in the Certificate of Designation in
respect of the Seller Preferred Shares. From and after the date of this
Agreement, Seller Partnership shall not make any distribution to the holders of
Seller OP Units except a distribution per Seller OP Unit in the same amount as a
dividend per Seller Common Share permitted pursuant to this Section 5.9
(including without limitation pursuant to the following paragraph), with the
same record and payment dates as such dividend on the Seller Common Shares. The
foregoing restrictions shall not apply, however, to the extent a distribution by
Seller is necessary for Seller to maintain REIT status or to prevent Seller from
having to pay federal income tax; PROVIDED that in the event of such a
distribution, the aggregate cash consideration payable to holders of Seller
Common Shares in the Merger shall be reduced by the aggregate amount of such
distribution, and the Common Merger Consideration per share shall be reduced
accordingly.

Notwithstanding the foregoing, if the Effective Time occurs on a date after
November 1, 1999, the Seller may declare or establish a record date and set
aside funds for payment of a dividend for the period commencing November 1, 1999
and ending on the date on which the Effective Time occurs (the "Partial
Period"). The amount of the dividend per Seller Common Share for such Partial
Period shall equal a fraction, (I) the numerator of which equals (a) $.25, times
(b) the number of days comprising such Partial Period, and (II) the denominator
of which is 90.

         5.10 RESIGNATIONS. On the Closing Date, Seller shall use its best
efforts to cause the directors and officers of Seller or any of the Seller
Subsidiaries to submit

                                      -47-

<PAGE>



their resignations from such positions as may be requested by Buyer, effective
immediately after the Effective Time; provided, however, that by resigning, such
officers and directors will not lose the benefit of any "change of control"
provisions of any employment agreement or other instruments to which they would
otherwise be entitled.

         5.11 OUTSIDE PROPERTY MANAGEMENT AGREEMENTS. Seller will not, and will
not permit any of its Subsidiaries to, amend the Outside Property Management
Agreements. Seller will not, and will not permit any of its Subsidiaries to,
renew any Outside Property Management Agreement except as approved by Buyer,
which approval shall not be unreasonably withheld or delayed.

         5.12 STOCKHOLDER CLAIMS. Seller shall not settle or compromise for an
amount in excess of $10,000,000 any claim relating to the Transactions brought
by any current, former or purported holder of any securities of Seller or the
Seller Partnership without the prior written consent of Buyer, which consent
will not be unreasonably withheld.

         5.13 COOPERATION WITH PROPOSED FINANCINGS AND ASSET SALES. At the
request of the Buyer, the Seller will, at the Buyer's expense, reasonably
cooperate with the Buyer in connection with the proposed financing of the
Transactions by the Parent and its Subsidiaries or proposed post-closing sales
of the Seller Properties, provided that such requested actions do not
unreasonably interfere with the ongoing operations of Seller and Seller
Subsidiaries.

                                    ARTICLE 6

                                   CONDITIONS

         6.1 CONDITIONS TO EACH PARTY'S OBLIGATION TO EFFECT THE MERGER. The
obligations of each party to effect the Merger and to consummate the other
transactions contemplated by this Agreement to occur on the Closing Date shall
be subject to the fulfillment at or prior to the Closing Date of the following
conditions:

                  (a) STOCKHOLDER APPROVALS. This Agreement shall have been
adopted by the Seller Shareholder Approval.

                  (b) NO INJUNCTIONS OR RESTRAINTS. No temporary restraining
order, preliminary or permanent injunction or other order issued by any court of
competent jurisdiction or other legal restraint or prohibition preventing the
consummation of the Merger, the Partnership Merger or any of the other
transactions contemplated hereby shall be in effect.

                  (c) HSR. All applicable waiting periods (and any extensions
thereof) under the HSR Act shall have expired or otherwise been terminated.

         6.2 CONDITIONS TO OBLIGATIONS OF PARENT AND BUYER. The obligations of
Parent and Buyer to effect the Merger and to consummate the other transactions

                                      -48-

<PAGE>



contemplated to occur on the Closing Date are further subject to the following
conditions, any one or more of which may be waived by Buyer:

                  (a) REPRESENTATIONS AND WARRANTIES. The representations and
warranties of Seller set forth in this Agreement shall be true and correct in
all material respects (except for the representations set forth in Section 2.3
or representations having a materiality or Seller Material Adverse Effect
qualification, which shall be correct in all respects) as of the date of this
Agreement and as of the Closing Date, as though made on and as of the Closing
Date, except to the extent the representation or warranty is expressly limited
by its terms to another date, in which case such representation or warranty
shall be true and correct in all material respects (except for representations
having a materiality or Seller Material Adverse Effect qualification, which
shall be correct in all respects) only as of such specific date, and Parent and
Buyer shall have received a certificate (which certificate may be qualified by
Knowledge to the same extent as the representations and warranties of Seller
contained herein are so qualified) signed on behalf of Seller by the chief
executive officer or the chief financial officer of Seller, in such capacity, to
such effect.

                  (b) PERFORMANCE OF OBLIGATIONS OF SELLER. Seller shall have
performed in all material respects all obligations required to be performed by
it under this Agreement at or prior to the Effective Time, and Parent and Buyer
shall have received a certificate signed on behalf of Seller by the chief
executive officer or the chief operating officer of Seller, in such capacity, to
such effect.

                  (c) MATERIAL ADVERSE CHANGE. Since the date of this Agreement
through and including the Satisfaction Date, (i) there shall have been no Seller
Material Adverse Change and (ii) Parent and Buyer shall have received a
certificate of the chief executive officer or chief financial officer of Seller,
in such capacity, certifying to such effect. For purposes of this Section
6.2(c), it is understood and agreed that a Seller Material Adverse Change shall
be deemed to have occurred, without regard to any certificate provided pursuant
to clause (ii) of the first sentence of this Section 6.2(c), if as a result of a
"change of law" after the date hereof there shall exist at the Effective Time a
material increase in the risk that the Seller would not qualify (at or prior to
the Effective Time) as a REIT. For this purpose, the term "change in law" shall
mean any amendment to or change (including any announced prospective change
having a proposed effective date at or prior to the Effective Time) in the
federal tax laws of the United States, including any statute, regulation or
proposed regulation or any official administrative pronouncement (consisting of
the issuance or revocation of any revenue ruling, revenue procedure, notice,
private letter ruling or technical advice memorandum) or any judicial decision
interpreting such federal tax laws (whether or not such pronouncement or
decision is issued to, or in connection with, a proceeding involving the Seller
or a Seller Subsidiary or is subject to review or appeal).

                  (d) TAX OPINIONS RELATING TO REIT STATUS OF SELLER AND
PARTNERSHIP STATUS OF SELLER PARTNERSHIP. Parent and Buyer shall have received
an opinion of Hale and Dorr LLP, or other counsel to Seller reasonably
acceptable to Parent and Buyer, and of Baker & Hostetler LLP, each dated as of
the Effective Time, in the form

                                      -49-

<PAGE>



attached hereto as Exhibit D. Each of such opinions may be based on certificates
in the form of Section 6.2(d) of the Seller Disclosure Letter.

                  (e) CONSENTS. All consents and waivers (including, without
limitation, waivers of rights of first refusal) from third parties necessary in
connection with the consummation of the transactions contemplated by this
Agreement (including the Merger) shall have been obtained and not subsequently
been revoked, as of the Satisfaction Date other than such consents and waivers
from third parties, which, if not obtained, would not result, individually or in
the aggregate, in a Buyer Material Adverse Effect or a Seller Material Adverse
Effect; provided, however, that the failure to obtain any consent or waiver in
connection with any instrument, obligation or matter set forth in the Seller
Disclosure Letter shall not constitute a failure of the condition set forth in
this Section 6.2(e).

                  (f) [Intentionally omitted].

                  (g) CONVERSION OF CORPORATE SUBSIDIARIES. Seller shall have,
at or prior to the Effective Time, either converted each of its direct or
indirect corporate Subsidiaries into Delaware limited liability companies or
liquidated such subsidiaries into Seller; provided that this condition shall not
apply to corporations that are Subsidiaries of Seller and that serve as general
partners of limited partnerships if the organizational documents of such
corporations or limited partnerships would, as of the date hereof, prevent such
conversions or liquidations; provided that no consequence of Seller's
performance of this condition will be taken into account in determining the
satisfaction of any other conditions to Parent's and Buyer's obligations to
effect the Merger.

                  (h) PARTNERSHIP MERGER CONDITIONS. All conditions set forth in
Sections 5.1(c), 5.1(d) and 5.3 of the Partnership Merger Agreement shall have
been waived or satisfied as of the Satisfaction Date in accordance with the
terms of the Partnership Merger Agreement.

                  (i) PARTNERSHIP MERGER. The Partnership Merger shall have been
consummated.

         Notwithstanding anything to the contrary in this Agreement, none of the
initiation, threat or existence of any legal action of any kind with respect to
this Agreement or the Partnership Merger Agreement or any transaction
contemplated hereby or thereby, including without limitation any action
initiated, threatened or maintained by any stockholder of Seller or any partner
in the Seller Partnership, whether alleging rights with respect to Dissenting
Shares, claims under any Federal or state securities law, contract or tort
claims, claims for breach of fiduciary duty or otherwise, will constitute a
failure of the conditions set forth in Section 6.2(a), 6.2(b), 6.2(c), 6.2(e),
6.2(h), 6.3(a), 6.3(b), 6.3(c), 6.3(e) or 6.3(f) (and no such action shall cause
the chief executive officer or chief financial officer of Seller or of Parent or
Buyer to be unable to deliver a certificate attesting to compliance with such
conditions) unless that action has resulted in the granting of injunctive relief
that prevents the consummation of the Merger and the other transactions
contemplated hereby or thereby, and such injunctive relief has not been
dissolved or vacated.

                                      -50-

<PAGE>



         6.3 CONDITIONS TO OBLIGATIONS OF SELLER. The obligation of Seller to
effect the Merger and to consummate the other transactions contemplated to occur
on the Closing Date is further subject to the following conditions, any one or
more of which may be waived by Seller:

                  (a) REPRESENTATIONS AND WARRANTIES. The representations and
warranties of Parent and Buyer set forth in this Agreement shall be true and
correct in all material respects (except for representations having a
materiality or Parent Material Adverse Effect or Buyer Material Adverse Effect
qualification, which shall be correct in all respects) as of the date of this
Agreement and as of the Closing Date, as though made on and as of the Closing
Date, except to the extent the representation or warranty is expressly limited
by its terms to another date, in which case such representation or warranty
shall be true and correct in all material respects (except for representations
having a materiality or Parent Material Adverse Effect or Buyer Material Adverse
Effect qualification, which shall be correct in all respects) only as of such
specific date, and Seller shall have received a certificate (which certificate
may be qualified by Knowledge to the same extent as the representations and
warranties of Parent and Buyer contained herein are so qualified) signed on
behalf of Parent and Buyer by the chief executive officer or the chief financial
officer of such party, in such capacity, to such effect.

                  (b) PERFORMANCE OF OBLIGATIONS OF BUYER. Each of Parent and
Buyer shall have performed in all material respects all obligations required to
be performed by it under this Agreement at or prior to the Effective Time, and
Seller shall have received a certificate of Parent and Buyer signed on behalf of
Buyer by the chief executive officer or the chief financial officer of Parent
and Buyer, in such capacity, to such effect.

                  (c) MATERIAL ADVERSE CHANGE. Since the date of this Agreement,
there shall have been no change in the business, financial condition or results
of operations of Parent and its Subsidiaries, taken as a whole, or of Buyer and
the Buyer Subsidiaries, taken as a whole, that has had or would reasonably be
expected to have a material adverse effect on the ability of Parent, Buyer or
Buyer Operating Partnership to consummate the transactions contemplated by this
Agreement and the Partnership Merger Agreement, and Seller shall have received a
certificate of the chief executive officer or chief financial officer of Parent
and Buyer, in such capacity, certifying to such effect.

                  (d) TAX OPINION RELATING TO THE PARTNERSHIP MERGER. Seller
shall have received an opinion dated the Closing Date from Paul, Weiss, Rifkind,
Wharton & Garrison, special counsel to the Buyer, based upon such certificates
and letters dated the Closing Date as are acceptable to such special counsel, to
the effect that, for federal income tax purposes, Seller Unit Holders (other
than persons that are not United States persons within the meaning of Section
7701(a)(30) of the Code) who elect to exchange all Seller OP Units held by them
for Class A Preferred Units or Class B Units in Parent pursuant to the
Partnership Merger shall recognize no income, gain or loss upon the exchange.
For purposes of such opinion, counsel may assume that each Seller Unit Holder
shall enter into a guarantee of indebtedness of Parent in accordance with
Section 4.8 of the partnership agreement of Parent in an amount

                                      -51-

<PAGE>



equal to such Seller Unit Holder's negative tax capital account and that such
guarantee shall be effective to cause the Seller Unit Holder to bear the
"economic risk of loss" (within the meaning of Treasury Regulation Section
1.752-2) associated with the portion of the indebtedness so guaranteed.

                  (e) CONSENTS. All consents and waivers (including, without
limitation, waivers of rights of first refusal) from third parties necessary in
connection with the consummation of the transactions contemplated hereby
(including the Merger) shall have been obtained, other than such consents and
waivers from third parties, which, if not obtained, would not result,
individually or in the aggregate, in a Parent Material Adverse Effect, a Buyer
Material Adverse Effect or a Seller Material Adverse Effect; provided, however,
that the failure to obtain any consent or waiver in connection with any
instrument, obligation or matter set forth in the Seller Disclosure Letter shall
not constitute a failure of the condition set forth in this Section 6.3(e).

                  (f) PARTNERSHIP MERGER. All conditions set forth in Sections
5.1(c), 5.1(d) and 5.2 of the Partnership Merger Agreement shall have been
waived or satisfied in accordance with the terms of the Partnership Merger
Agreement.

                  (g) SOLVENCY OPINION. Seller and the Seller Partnership shall
have received an opinion, by a reputable expert firm selected by Parent and
reasonably acceptable to the Seller, in a customary form for transactions of
this type as to the solvency and adequate capitalization of the Seller and the
Seller Partnership immediately before and of the Surviving Company and the
Surviving Operating Partnership immediately after giving effect to the
Transactions, which opinion shall be reasonably satisfactory to the Seller.

                                    ARTICLE 7

                        TERMINATION, AMENDMENT AND WAIVER

         7.1 TERMINATION. This Agreement may be terminated at any time prior to
the Effective Time, whether before or after the Seller Shareholder Approvals are
obtained:

                  (a) by mutual written consent duly authorized by Parent and
the Board of Directors of Seller;

                  (b) by Parent or Buyer, upon a breach of any representation,
warranty, covenant, obligation or agreement on the part of Seller set forth in
this Agreement, in any case such that the conditions set forth in Section 6.2(a)
or Section 6.2(b), as the case may be, are not satisfied or would be incapable
of being satisfied within 30 days after the giving of written notice to Seller;

                  (c) by Seller, upon a breach of any representation, warranty,
covenant obligation or agreement on the part of Parent or Buyer set forth in
this Agreement, in either case such that the conditions set forth in Section
6.3(a) or Section 6.3(b), as the case may be, are not satisfied or would be
incapable of being satisfied within 30 days after the giving of written notice
to Parent or Buyer;

                                      -52-

<PAGE>




                  (d) by Parent, Buyer or Seller, if any judgment, injunction,
order, decree or action by any Governmental Entity of competent authority
preventing the consummation of the Merger shall have become final and
nonappealable (an "Injunction");

                  (e) by Parent, Buyer or Seller, if the Merger shall not have
been consummated on or before December 31, 1999; provided, however, that a party
may not terminate pursuant to this clause (e) if the terminating party shall
have breached in any material respect its representations or warranties or its
obligations under this Agreement in any manner that shall have proximately
contributed to the occurrence of the failure referred to in this clause;

                  (f) by either Seller (unless Seller is in breach of its
obligations under Section 5.1) or Parent or Buyer if, upon a vote at a duly held
Seller Shareholders Meeting or any adjournment thereof, Seller Shareholder
Approvals shall not have been obtained as contemplated by Section 5.1;

                  (g) by Seller, prior to the Seller Shareholders Meeting, if
the Board of Directors of Seller shall have withdrawn or modified its approval
or recommendation of the Merger or this Agreement in connection with, or
approved or recommended, a Superior Acquisition Proposal; provided, however,
that no termination shall be effective pursuant to this Section 7.1(g) under
circumstances in which a Break-Up Fee (as defined in Section 7.2(a)) is payable
pursuant to Section 7.2(a)(vi), unless within 15 days after such termination,
such Break-Up Fee is paid in full by the Seller and Seller Partnership in
accordance with Section 7.2(a)(vi);

                  (h) by Parent or Buyer if (i) prior to the Seller Shareholders
Meeting, the Board of Directors of Seller shall have withdrawn or modified in
any manner adverse to Buyer its approval or recommendation of the Merger or this
Agreement, or approved or recommended any Acquisition Proposal; or (ii) Seller
shall have entered into a definitive agreement with respect to any Acquisition
Proposal;

                  (i) by Seller, if Buyer has not closed the equity funding
contemplated by the Equity Commitments and the borrowings contemplated by the
Financing Commitments (x) on or prior to the Satisfaction Date or (y) on or
prior to December 29, 1999, if (1) Parent elects to extend the Closing Date as
contemplated by Section 1.2(b), (2) the conditions set forth in Section 6.1(b)
shall have been satisfied and (3) Seller shall have delivered a written notice
to Parent and Buyer certifying its ability to satisfy the conditions set forth
in Section 6.2(g);

                  (j) by either Seller or Parent or Buyer, if the stockholders
of Seller adopt the Liquidation Vote; or

                  (k) by Parent or Buyer, if an Acquisition Proposal that is
publicly announced shall have been commenced or communicated in writing to
Seller and contains a proposal as to price and (i) Seller shall not have
rejected such proposal within ten business days after the date of the receipt
thereof by Seller or after the date of its existence first becomes publicly
announced, if sooner, or (ii) Seller shall have

                                      -53-

<PAGE>



failed to confirm its recommendation described in Section 2.25 within ten
business days after being requested by Buyer to do so.

         7.2      CERTAIN FEES AND EXPENSES.

                  (a)      If this Agreement shall be terminated:

                           (i) pursuant to Section 7.1(b), and the breach by
Seller was willful, then Seller and Seller Partnership will pay Parent an
aggregate amount equal to the Break-Up Fee (defined below) plus the lesser of
$10,500,000 and the Break-Up Expenses (defined below),

                           (ii) pursuant to Section 7.1(b), and the breach by
Seller was not willful, then Seller and Seller Partnership will pay Parent an
aggregate amount equal to the lesser of $15,000,000 and the Break-Up Expenses
(provided that, in the case of a termination by Buyer pursuant to Section 7.1(b)
on the basis of a breach of the representation in Section 2.10(b), Buyer shall
not be entitled to such amount),

                           (iii) pursuant to Section 7.1(c), and the breach by
Parent or Buyer was willful, then Parent and Buyer will pay Seller an aggregate
amount equal to the Break-Up Fee plus the lesser of $4,500,000 and the Break-Up
Expenses,

                           (iv) pursuant to Section 7.1(c), and the breach by
Parent or Buyer was not willful, then Parent and Buyer will pay Seller an
aggregate amount equal to the lesser of $4,500,000 and the Break-Up Expenses,

                           (v) pursuant to Section 7.1(f), then Seller and
Seller Partnership will pay Parent an aggregate amount equal to the lesser of
$15,000,000 and the Break-Up Expenses,

                           (vi) pursuant to Section 7.1(g), 7.1(h) or 7.1(k),
then Seller and Seller Partnership will pay Parent an aggregate amount equal to
the Break-Up Fee plus the lesser of $10,500,000 and the Break-Up Expenses,

                           (vii) pursuant to Section 7.1(i), then Parent and
Buyer will pay Seller an aggregate amount equal to the Break-Up Fee plus the
lesser of $4,500,000 and the Break-Up Expenses,

                           (viii) pursuant to Section 7.1(j), then Seller and
Seller Partnership will pay Parent an aggregate amount equal to the lesser of
$10,500,000 and the Break-Up Expenses; and

                           (ix) pursuant to Section 7.1(d), and the subject of
the Injunction (as defined in Section 7.1(d)) is a stockholder claim that was
the subject of a bona fide settlement proposal with respect to which Buyer
withheld its consent after Seller's request for same pursuant to Section 5.12,
then Parent and Buyer will pay Seller an aggregate amount equal to the lesser of
$4,500,000 and the Break-Up Expenses.


                                      -54-

<PAGE>



         Notwithstanding anything in this Agreement to the contrary, the right
of a party to receive payment of the Break-Up Fee, Break-Up Expenses or other
amounts in accordance with this Section 7.2(a) shall be the exclusive remedy of
such party for the loss suffered by such party as a result of the failure of the
Merger and the Partnership Merger to be consummated, and no party shall have any
other liability to any other party after the payment of the Break-Up Fee,
Break-Up Expenses or other amounts (as applicable). The Break-Up Fee, Break-Up
Expenses or other amounts payable by Seller and Seller Partnership in accordance
with this Section 7.2(a) shall be paid by Seller and Seller Partnership to
Buyer, in immediately available funds within fifteen (15) days after the date
the event giving rise to the obligation to make such payment occurred. Except as
provided in Section 7.2(b), the Break-Up Fee, the Break-Up Expenses or other
amounts payable by Parent and Buyer to Seller in accordance with this Section
7.2(a) shall be paid by Parent or Buyer to Seller, in immediately available
funds within fifteen (15) days after the day the event giving rise to the
obligation to make such payment occurred. As used in this Agreement, "Break Up
Fee" shall be an amount equal to $25,000,000; provided that if the Cash
Collateral has been increased by $25,000,000, or the Letter of Credit has been
amended to increase the amount available thereunder by $25,000,000, each as
provided in Section 4.7(b), the Break-Up Fee payable to Seller shall be an
amount equal to $50,000,000. The "Break-Up Expenses" payable to Parent or
Seller, as the case may be, shall be an amount equal to the out-of-pocket
expenses of such party (and, in the case of Parent, including Buyer and Parent's
general partners and limited partners) incurred in connection with this
Agreement and the transactions contemplated hereby (including, without
limitation, all fees and expenses payable to financing sources or hedging
counterparties, attorneys', accountants' and investment bankers' fees and
expenses). Such Break-Up Expenses shall be reflected on invoices or other means
verifying the incurrence of such Break-Up Expenses.

                  (b) If this Agreement shall be terminated by Seller and, as
provided in Section 7.2(a), Parent and Buyer are required to pay to Seller a
Break-Up Fee or Break-Up Expenses, then Seller shall be entitled to direct the
Escrow Agent (i) to terminate Parent's rights to receive any part of the Cash
Collateral or (ii) if the Letter of Credit has been delivered to the Escrow
Agent in substitution for the Cash Collateral, to draw on the Letter of Credit
in accordance with the terms thereof. Except as described in the preceding
sentence, in no other circumstances shall Seller have any right to receive any
part of the Cash Collateral or to draw on the Letter of Credit. If this
Agreement is terminated in any circumstance other than as described in the first
sentence of this Section 7.2(b), Seller shall direct the Escrow Agent to return
the Cash Collateral or Letter of Credit, as applicable, to Parent within one
business day of any such termination. Notwithstanding anything in this Agreement
to the contrary, the right of Seller to receive amounts with respect to which
Parent's rights to receive any part of the Cash Collateral is terminated or
which are drawn on the Letter of Credit in accordance with this Section 7.2(b)
shall be the exclusive remedy of Seller, and its stockholders, the Seller
Partnership and the OP Unitholders for any and all losses suffered as a result
of the failure of the Merger and the Partnership Merger to be consummated and
upon payment of such amounts neither Parent nor Buyer shall have any other
liability to Seller hereunder (including under Section 7.2(a)). Any amounts
which Seller has the right to receive pursuant to this Section 7.2(b) shall be
applied as set forth in the Escrow Agreement.

                                      -55-

<PAGE>




                  (c) Except as specifically provided in this Section 7.2, each
party shall bear its own expenses in connection with this Agreement and the
Transactions.

         7.3 EFFECT OF TERMINATION. In the event of termination of this
Agreement by Seller, Buyer or Parent as provided in Section 7.1, this Agreement
shall forthwith become void and have no effect, without any liability or
obligation on the part of Parent, Buyer, or Seller, other than in accordance
with Section 7.2, this Section 7.3 and Article 8.

         7.4 AMENDMENT. This Agreement may be amended by Parent, Buyer and
Seller in writing by action of their respective Boards of Directors at any time
before or after any Seller Shareholder Approvals are obtained and prior to the
Effective Time; provided, however, that, after the Seller Shareholder Approvals
are obtained, no such amendment, modification or supplement shall be made which
by law requires the further approval of stockholders without obtaining such
further approval. The parties agree to amend this Agreement in the manner
provided in the immediately preceding sentence to the extent required to
continue the status of Seller as a REIT.

         7.5 EXTENSION: WAIVER. At any time prior to the Effective Time, the
parties may (a) extend the time for the performance of any of the obligations or
other acts of any other party, (b) waive any inaccuracies in the representations
and warranties of any other party contained in this Agreement or in any document
delivered pursuant to this Agreement or (c) subject to the proviso of Section
7.4, waive compliance with any of the agreements or conditions of any other
party contained in this Agreement. Any agreement on the part of a party to any
such extension or waiver shall be valid only if set forth in an instrument in
writing signed on behalf of such party. The failure of any party to this
Agreement to assert any of its rights under this Agreement or otherwise shall
not constitute a waiver of those rights.

                                    ARTICLE 8

                               GENERAL PROVISIONS

         8.1 NONSURVIVAL OF REPRESENTATIONS AND WARRANTIES. None of the
representations and warranties in this Agreement or in any instrument delivered
pursuant to this Agreement confirming the representations and warranties in this
Agreement shall survive the Effective Time. This Section 8.1 shall not limit any
covenant or agreement of the parties which by its terms contemplates performance
after the Effective Time.

         8.2 NOTICES. All notices, requests, claims, demands and other
communications under this Agreement shall be in writing and shall be delivered
personally, sent by overnight courier (providing proof of delivery) to the
parties or sent by telecopy (providing confirmation of transmission) at the
following addresses or telecopy numbers (or at such other address or telecopy
number for a party as shall be specified by like notice):


                                      -56-

<PAGE>



                  (a)      if to Parent or Buyer, to:

                           Berkshire Realty Holdings, L.P.
                           One Beacon Street
                           Suite 1500
                           Boston, Massachusetts 02108
                           Attention:  Douglas S. Krupp
                           Fax:  (617) 423-8916

                           with a copy to:

                           Paul, Weiss, Rifkind, Wharton & Garrison
                           1285 Avenue of the Americas
                           New York, NY  10019-6064
                           Attention:  James M. Dubin, Esq.
                                       Michele R. Jenkinson, Esq.
                           Fax: (212) 757-3990

                                            and

                           Sullivan & Cromwell
                           125 Broad Street
                           New York, NY 10004
                           Attention:  Anthony J. Colletta, Esq.
                           Fax:  (212) 558-3588

                                            and

                           Simpson Thacher & Bartlett
                           425 Lexington Avenue
                           New York, NY 10017-3954
                           Attention:  Gregory J. Ressa, Esq.
                                       Brian M. Stadler, Esq.
                           Fax:  (212) 455-2502

                  (b)      if to Seller, to:

                           Berkshire Realty Company, Inc.
                           One Beacon Street
                           Suite 1550
                           Boston, Massachusetts  02108
                           Attention:  President
                           Fax:  (617) 646-2373


                                      -57-

<PAGE>



                           with a copy to:

                           Hale and Dorr LLP
                           60 State Street
                           Boston, Massachusetts 02109
                           Attention: David E. Redlick, Esq.
                                      and Kenneth A. Hoxsie, Esq.
                           Fax:  (617) 526-5000

                           and

                           Baker & Hostetler LLP
                           1900 East Ninth Street, Suite 3200
                           Cleveland, Ohio 44114
                           Attention:  Robert A. Weible, Esq.
                           Fax:  (216) 696-0740

All notices shall be deemed given only when actually received.

         8.3 INTERPRETATION. When a reference is made in this Agreement to a
Section, such reference shall be to a Section of this Agreement unless otherwise
indicated. The table of contents and headings contained in this Agreement are
for reference purposes only and shall not affect in any way the meaning or
Interpretation of this Agreement. Whenever the words "include," "includes" or
"including" are used in this Agreement, they shall be deemed to be followed by
the words "without limitation."

         8.4 COUNTERPARTS. This Agreement may be executed in one or more
counterparts, all of which shall be considered one and the same agreement and
shall become effective when one or more counterparts have been signed by each of
the parties and delivered to the other parties.

         8.5 ENTIRE AGREEMENT; NO THIRD-PARTY BENEFICIARIES. This Agreement, the
Seller Disclosure Letter, the Buyer Disclosure Letter, the Confidentiality
Agreement dated September 16, 1998 between Greenhill & Co., LLC and Lazard on
behalf of Seller, the Partnership Merger Agreement and the other agreements
entered into in connection with the Merger (a) constitute the entire agreement
and supersede all prior agreements and understandings, both written and oral,
among the parties with respect to the subject matter of this Agreement and (b)
except as provided in Section 5.8 (the "Third Party Provision") are not intended
to confer upon any Person other than the parties hereto any rights or remedies.
The Third Party Provision may be enforced by the beneficiaries thereof or on
behalf of the beneficiaries thereof by the directors of Seller who had been
members of the Board of Directors of Seller prior to the Effective Time.


                                      -58-

<PAGE>



         8.6 GOVERNING LAW. THIS AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED
IN ACCORDANCE WITH, THE LAWS OF THE STATE OF DELAWARE, REGARDLESS OF THE LAWS
THAT MIGHT OTHERWISE GOVERN UNDER APPLICABLE PRINCIPLES OF CONFLICT OF LAWS
THEREOF.

         8.7 ASSIGNMENT. Neither this Agreement nor any of the rights, interests
or obligations under this Agreement shall be assigned or delegated, in whole or
in part, by operation of law or otherwise by any of the parties without the
prior written consent of the other parties. Subject to the preceding sentence,
this Agreement will be binding upon, inure to the benefit of, and be enforceable
by, the parties and their respective successors and assigns.

         8.8 ENFORCEMENT. The parties agree that irreparable damage would occur
in the event that any of the provisions of this Agreement were not performed by
Seller in accordance with their specific terms or were otherwise breached. It is
accordingly agreed that Parent and Buyer shall be entitled to an injunction or
injunctions to prevent breaches of this Agreement by Seller and to enforce
specifically the terms and provisions of this Agreement in any federal court
located in Delaware or in Chancery Court in Delaware, this being in addition to
any other remedy to which they are entitled at law or in equity. The parties
acknowledge that Seller shall not be entitled to an injunction or injunctions to
prevent breaches of this Agreement by Parent or Buyer or to enforce specifically
the terms and provisions of this Agreement and that Seller's sole and exclusive
remedy with respect to any such breach shall be the remedy set forth in Section
7.2. In addition, each of the parties hereto (a) consents to submit itself
(without making such submission exclusive) to the personal jurisdiction of any
federal court located in Delaware or Chancery Court located in Delaware in the
event any dispute arises out of this Agreement or any of the transactions
contemplated by this Agreement and (b) agrees that it will not attempt to deny
or defeat such personal jurisdiction by motion or other request for leave from
any such court.

         8.9 SEVERABILITY. Any term or provision of this Agreement which is
invalid or unenforceable in any jurisdiction shall, as to that jurisdiction, be
ineffective to the extent of such invalidity or unenforceability without
rendering invalid or unenforceable the remaining terms and provisions of this
Agreement or affecting the validity or enforceability of any of the terms or
provisions of this Agreement in any other jurisdiction. If any provision of this
Agreement is so broad as to be unenforceable, the provision shall be interpreted
to be only so broad as is enforceable.


                                      -59-

<PAGE>



         IN WITNESS WHEREOF, Parent, Buyer and Seller have caused this Agreement
to be signed by their respective officers thereunto duly authorized all as of
the date first written above.


                                            BERKSHIRE REALTY HOLDINGS, L.P.,
                                            a Delaware limited partnership



                                            By:  /s/ Douglas S. Krupp
                                            ------------------------------------
                                                     Douglas S. Krupp
                                                     Authorized Signatory


                                            BRI ACQUISITION, LLC,
                                            a Delaware limited liability company



                                            By:  /s/ Douglas S. Krupp
                                            ------------------------------------
                                                     Douglas S. Krupp
                                                     Authorized Signatory


                                            BERKSHIRE REALTY COMPANY, INC.,
                                            a Delaware corporation


                                            By:  /s/ David F. Marshall
                                            ------------------------------------
                                            Name:  David F. Marshall
                                            Title:  Chief Executive Officer


                                -60-

<PAGE>

BRI OP LIMITED PARTNERSHIP,
a Delaware limited partnership
joins in this Agreement solely with
respect to Section 7.2

By:  Berkshire Apartments, Inc.


By:  /s/ David F. Marshall
   ----------------------------------
Name:    David F. Marshall
Title:  President and Chief Executive Officer
<PAGE>

LAZARD FRERES & CO. LLC                                          APPENDIX B
  30 ROCKEFELLER PLAZA                                         ----------
  NEW YORK, NY 10020

       ------

  TELEPHONE (212) 632-6000                                      NEW YORK
  FACSIMILE (212) 632-6060                                      April 13, 1999


The Board of Directors
Berkshire Realty Company, Inc.
One Beacon Street
Boston, MA 02108

Dear Members of the Board:

         We understand that (i) Berkshire Realty Company, Inc. ("Berkshire"),
Berkshire Realty Holdings, L.P. ("Parent") and BRI Acquisition, LLC ("Berkshire
Acquisitionco") have entered into an Agreement and Plan of Merger dated as of
April 12, 1999 (the "Berkshire Merger Agreement"), pursuant to which Berkshire
Acquisitionco will merge with and into Berkshire with Berkshire as the surviving
entity (or, alternatively, pursuant to Section 1.11 of the Berkshire Merger
Agreement, Berkshire will merge with and into Parent or Berkshire Acquisitionco
with Parent or Berkshire Acquisitionco as the surviving entity) and (ii) BRI OP
Limited Partnership ("Berkshire OP"), Berkshire Apartments, Inc., Parent and BRI
Acquisition Sub, LP ("OP Acquisitionco"), have entered into an Agreement and
Plan of Merger dated as of April 13, 1999 (the "OP Merger Agreement" and,
collectively with the Berkshire Merger Agreement, the "Merger Agreements"),
pursuant to which OP Acquisitionco will merge with and into Berkshire OP with
Berkshire OP as the surviving entity (collectively, the "Acquisition").

         You have requested our opinion as to the fairness, from a financial
point of view to the holders of Common Stock of Berkshire (other than Parent or
any of its affiliates) and the holders of limited partnership interests in
Berkshire OP (other than Parent or any of its affiliates) who elect to receive
the cash consideration being offered to such holders in the Acquisition, taken
as a whole, of the aggregate cash consideration to be paid in the Acquisition.
In connection with this opinion, we have:

         (i)      Reviewed the financial terms and conditions of the Merger
                  Agreements;

         (ii)     Analyzed certain historical business and financial information
                  relating to Berkshire;

         (iii)    Reviewed various financial forecasts and other data provided
                  to us by Berkshire and relating to its businesses;

         (iv)     Held discussions with members of the senior managements of
                  Berkshire with respect to the businesses and prospects of
                  Berkshire and the strategic objectives of Berkshire;

         (v)      Reviewed public information with respect to certain other
                  companies in lines of businesses we believe to be generally
                  comparable to the businesses of Berkshire;

         (vi)     Reviewed the financial terms of certain business combinations
                  involving companies in lines of businesses we believe to be
                  generally comparable to those of Berkshire;

         (vii)    Reviewed the historical stock prices and trading volumes of
                  the Berkshire common stock; and


<PAGE>


         (viii)   Conducted such other financial studies, analyses and
                  investigations as we deemed appropriate.

         We have relied upon the accuracy and completeness of the foregoing
information, and have not assumed any responsibility for any independent
verification of such information or any independent valuation or appraisal of
any of the assets or liabilities of Berkshire, or concerning the solvency or
fair value of Berkshire, Berkshire OP, Berkshire Apartments, Inc., Parent,
Berkshire Acquisitionco, OP Acquisitionco or any other entity. With respect to
financial forecasts, we have assumed that they have been reasonably prepared on
bases reflecting the best currently available estimates and judgments of
management of Berkshire as to the future financial performance of Berkshire. We
assume no responsibility for and express no view as to such forecasts or the
assumptions on which they are based.

         Further, our opinion is necessarily based on economic, monetary, market
and other conditions as in effect on, and the information made available to us
as of, the date hereof.

         In rendering our opinion, we have assumed that the Acquisition will be
consummated on the terms described in the Merger Agreements, without any waiver
of any material terms or conditions by Berkshire or Berkshire OP and that
obtaining the necessary regulatory approvals for the Acquisition will not have
an adverse effect on Berkshire or Berkshire OP. In our review and analysis and
in arriving at our opinion, we have not attempted to value any of the non-cash
consideration being offered to the holders of limited partnership interests in
Berkshire OP, and it is expressly understood that we are not rendering any
opinion with respect to any such non-cash consideration. In addition, we have
not attempted to evaluate the tax consequences of the Acquisition to the holders
of the limited partnership interest in Berkshire OP.

         Lazard Freres & Co. LLC is acting as investment banker to Berkshire in
connection with the Acquisition and will receive a fee for our services upon the
closing of the Acquisition.

         Our engagement and the opinion expressed herein are for the benefit of
Berkshire's Board of Directors and are not on behalf of, and our opinion does
not constitute a recommendation as to how the holders of Common Stock of
Berkshire and the holders of limited partnership interests in Berkshire OP
should vote with respect to the matters contemplated by the Merger Agreements.
Except as provided in the engagement letter dated May 21, 1998, between
Berkshire and us, it is understood that this letter may not be disclosed or
otherwise referred to without our prior consent, except as may otherwise be
required by law or by a court of competent jurisdiction.

         Based on and subject to the foregoing, we are of the opinion that as of
the date hereof, the aggregate cash consideration to be paid in the Acquisition
is fair, from a financial point of view, to the holders of Common Stock of
Berkshire (other than Parent or any of its affiliates) and the holders of
limited partnership interests in Berkshire OP (other than Parent or any of its
affiliates) who elect to receive the cash consideration being offered to such
holders in the Acquisition, taken as a whole.

                                                  Very truly yours,

                                                  LAZARD FRERES & CO. LLC

                                                  By: /s/ Matthew J. Lustig
                                                     ----------------------
                                                           Matthew J. Lustig
                                                           Managing Director

<PAGE>


                                                                    APPENDIX C
                                                                    ----------


                                LEHMAN BROTHERS





April 13, 1999

Board of Directors
Berkshire Realty Company, Inc.
One Beacon Street, Suite 1550
Boston, MA 02108


Members of the Board:

     We understand that Berkshire Realty Company, Inc. (the "Company") proposes
to enter into an agreement providing for the merger of BRI Acquisition, L.L.C.,
a subsidiary of Berkshire Realty Holdings, L.P., with and into the Company and
that upon the effectiveness of such merger, or such alternative structure as
provided by the terms of the Agreement (as defined below), each share of common
stock of the Company will be converted into the right to receive $12.25 in cash
(the "Proposed Transaction").  The terms and conditions of the Proposed
Transaction are set forth in more detail in Agreement and Plan of Merger dated
April 13, 1999 by and among the Company, Berkshire Realty Holdings, L.P. and BRI
Acquisition, L.L.C. (the "Agreement").

     We have been requested by the Board of Directors of the Company to render
our opinion with respect to the fairness, from a financial point of view, to the
Company's stockholders of the consideration to be received by such stockholders
in the Proposed Transaction. We have not been requested to opine as to, and our
opinion does not in any manner address, the Company's underlying business
decision to proceed with or effect the Proposed Transaction.

     In arriving at our opinion, we reviewed and analyzed: (1) the Agreement and
the specific terms of the Proposed Transaction, (2) publicly available
information concerning the Company that we believe to be relevant to our
analysis, including its Annual Report on Form 10-K for the fiscal year ended
December 31, 1998, (3) financial and operating information with respect to the
business, operations and prospects of the Company furnished to us by the
Company, (4) a trading history of the Company's common stock from April 12,
1997 to the present and a comparison of that trading history with those of other
companies that we deemed relevant, (5) a comparison of the historical financial
results and present financial condition of the Company with those of other
companies that we deemed relevant, (6) a comparison of the financial terms of
the Proposed Transaction with the financial terms of certain other transactions
that we deemed relevant and (7) the results of the Company's and Lazard Freres &
Co., L.L.C.'s efforts to solicit indications of interest to purchase all or a
portion of the Company's business. In addition, we have had discussions with the
management of the Company concerning its business, operations, assets, financial
condition and


<PAGE>




Board of Directors
Berkshire Realty Company, Inc.
April 13, 1999
Page 2

prospects and have undertaken such other studies, analyses and investigations as
we deemed appropriate.

     In arriving at our opinion, we have assumed and relied upon the accuracy
and completeness of the financial and other information used by us without
assuming any responsibility for independent verification of such information
and have further relied upon the assurances of management of the Company that
they are not aware of any facts or circumstances that would make such
information inaccurate or misleading. With respect to the financial
projections of the Company, upon advice of the Company we have assumed that
such projections have been reasonably prepared on a basis reflecting the best
currently available estimates and judgments of the management of the Company
as to the future financial performance of the Company and that the Company
will perform substantially in accordance with such projections. In arriving
at our opinion, we have conducted only a limited physical inspection of the
properties and facilities of the Company and have not made or obtained any
evaluations or appraisals of the assets or liabilities of the Company. Our
opinion necessarily is based upon market, economic and other conditions as
they exist on, and can be evaluated as of, the date of this letter.

     Based upon and subject to the foregoing, we are of the opinion as of the
date hereof that, from a financial point of view, the consideration to be
received by the stockholders of the Company in the Proposed Transaction is fair
to such stockholders.

     We have acted as financial advisor to the Company in connection with the
Proposed Transaction and will receive a fee for our services, a portion of which
is contingent upon the consummation of the Proposed Transaction. In addition,
the Company has agreed to indemnify us for certain liabilities that may arise
out of the rendering of this opinion. We also have performed various investment
banking services for the Company in the past and have received customary fees
for such services. In the ordinary course of our business, we actively trade in
the equity securities of the Company for our own account and for the accounts of
our customers and, accordingly, may at any time hold a long or short position
in such securities.

     This opinion is for the use and benefit of the Board of Directors of the
Company and is rendered to the Board of Directors in connection with its
consideration of the Proposed Transaction.  This opinion is not intended to be
and does not constitute a recommendation to any stockholder of the Company as
to how such stockholder should vote with respect to the Proposed Transaction.



                                                 Very truly yours,

                                                 LEHMAN BROTHERS
<PAGE>

<TABLE>
<S>                                                                                    <C>
Prudential                                                                             APPENDIX D
                                                                                       ----------
April 13, 1999                                                                         Prudential Securities Incorporated
                                                                                       One New York Plaza, New York, NY 10292
                                                                                       (212) 778-1000
</TABLE>

The Special Committee of the Board of Directors
Berkshire Realty Company, Inc.
One Beacon Street
Suite 1500
Boston, MA 02108

Members of the Special Committee of the Board of Directors,

     We understand that Berkshire Realty Company, Inc., a Delaware
corporation (the "Company"), Berkshire Realty Holdings, L.P., a Delaware
limited partnership ("Parent") and BRI Acquisition, LLC, a Delaware limited
liability corporation and subsidiary of Parent ("Acquisition") propose to
enter into an Agreement and Plan of Merger (the "Merger Agreement") pursuant
to which Acquisition will merge with and into the Company (the "Merger"). At
the effective time of the Merger, each outstanding share of common stock, par
value $0.01, of the Company (the "Company Common Stock") will be converted
into the right to receive $12.25 in cash (the "Common Stock Consideration")
and each outstanding share of preferred stock, par value $0.01, of the
Company (the "Company Preferred Stock") will be converted into the right to
receive $28.75 in cash together with 115% of any accrued dividends on the
Company Preferred Stock (the "Preferred Consideration"). We further
understand that BRI OP Limited Partnership, a Delaware limited partnership
(the "OP"), Parent and BRI Acquisition Sub, LP, a Delaware limited
partnership ("Acquisition OP") propose to enter into a merger agreement (the
"OP Merger Agreement") pursuant to which Acquisition OP will merge with and
into the OP (the "OP Merger" and together with the Merger, the
"Transactions") with the OP being the surviving entity (the "Surviving OP").
At the effective time of OP Merger, each unit of limited partnership interest
in the OP (each a "OP Unit") will be converted into the right to receive
either: (i) $12.25 in cash (the "OP Cash Consideration"), (ii) one class A
preferred unit of limited partnership interest in the Surviving OP with a
cumulative preferred return of 7.5%, or (iii) one class B unit of limited
partnership interest in the Surviving OP ((i), (ii), and (iii) together the
"OP Consideration" and together with the Common Stock Consideration and the
Preferred Consideration, the "Transaction Consideration").

     You have requested our opinion as to the fairness, from a financial
point of view of the Common Stock Consideration, and OP Consideration to
respective security holders in the OP be paid in the Transactions to the
respective security holders of the Company and the OP.

      In conducting our analysis and arriving at the opinion expressed
herein, we have reviewed such materials and considered such financial and
other factors as we deemed relevant under the circumstances, including:

<PAGE>

Prudential                                  Prudential Securities Incorporated


         (i)      a draft of the Merger Agreement, dated April 11, 1999;

        (ii)      a draft of the OP Merger Agreement, dated April 11, 1999;

       (iii)      certain publicly available historical financial and operating
             data concerning the Company including, but not limited to, the
             Annual Reports on Form 10-K of the Company for fiscal years
             ended December 31, 1996, 1997 and 1998;

        (iv)      historical stock market prices and trading volumes for the
             Company Common Stock;

         (v)      publicly available financial, operating and stock market data
             concerning certain companies engaged in businesses we deemed
             comparable to the businesses of the Company, or otherwise relevant
             to our inquiry;

        (vi)      the financial terms of certain recent transactions we
             deemed relevant to our inquiry;

       (vii)      an appraisal dated October 31, 1998 of the Company's
             properties prepared by Cushman & Wakerfield; and

      (viii)      such other financial studies, analyses and investigations
             that we deemed appropriate.

      We have assumed, with your consent, that the drafts of the Merger
Agreement and the OP Merger Agreement we reviewed will conform in all
material respects to those documents when in final form. We have further
assumed, with your consent, that each OP Unit holders will elect to receive
the OP Cash Consideration.

     We have discussed with senior management of the Company: (i) the past
and current operating and financial condition of the Company, (ii) the
prospects for the Company, (iii) their estimates of the Company's future
financial performance and (iv) such other matters we deemed relevant.

     In connection with our review and analysis and in arriving at our
opinion, we have relied upon the accuracy and completeness of the financial
and other information that is publicly available or was provided to us by the
Company and we have not undertaken any independent verification of such
information or any independent valuation or appraisal of any of the assets or
liabilities of the Company. With respect to certain financial forecasts for
the Company provided to us by the management of the Company, we have assumed
that such information (and the assumptions and bases therefor) represents
management's best currently available estimate as to the future financial
performance of the Company. Further, our opinion is based on economic,
financial and market conditions as they currently exist and can only be
evaluated as of the date hereof and we assume no responsibility to update or
revise our opinion based upon events or circumstances occurring after the
date hereof.

      Our opinion does not address, nor should it be construed to address,
the relative merits of the Transactions, on the one hand, or any alternative
business strategies that may be available to the Company, on the other hand.

<PAGE>

Prudential                                  Prudential Securities Incorporated

      We have been retained by the Special Committee of the Board of
Directors of the Company to render this opinion and provide other financial
advisory services in connection with the Transactions and will receive an
advisory fee for such services. In the ordinary course of business we may
actively trade the common stock of the Company for our own account and for
the accounts of customers and, accordingly, may at any time hold a long or
short position in such securities.

      This letter and the opinion expressed herein are for the use of the
Special Committee of the Board of Directors of the Company. This opinion does
not constitute a recommendation to the stockholders of the Company as to how
such stockholders should vote in connection with the Merger or as to any
other action such stockholders should take regarding the Merger. This opinion
may not be reproduced, summarized, excerpted from or otherwise publicly
referred to or disclosed in any manner without our prior written consent.

      Based upon and subject to the foregoing, we are of the opinion that, as
of the date hereof, the Common Stock Consideration and OP Consideration to
respective security holders in the OP to be paid in the Transactions is fair
to the respective security holders of the Company and the OP from a financial
point of view. This opinion does not address the fairness of the OP
Consideration other than the OP Cash Consideration.

                                        Very truly yours,

                                        /s/ Prudential Securities Incorporated


                                         PRUDENTIAL SECURITIES INCORPORATED
<PAGE>

                                                                    APPENDIX E
                                                                    ----------


                        DELAWARE GENERAL CORPORATION LAW

SEC. 262          APPRAISAL RIGHTS.

         (a) Any stockholder of a corporation of this State who holds shares of
stock on the date of the making of a demand pursuant to subsection (d) of this
section with respect to such shares, who continuously holds such shares through
the effective date of the merger or consolidation, who has otherwise complied
with subsection (d) of this section and who has neither voted in favor of the
merger or consolidation nor consented thereto in writing pursuant to Section 228
of this title shall be entitled to an appraisal by the Court of Chancery of the
fair value of the stockholder's shares of stock under the circumstances
described in subsections (b) and (c) of this section. As used in this section,
the word "stockholder" means a holder of record of stock in a stock corporation
and also a member of record of a nonstock corporation; the words "stock" and
"share" mean and include what is ordinarily meant by those words and also
membership or membership interest of a member of a nonstock corporation; and the
words "depository receipt" mean a receipt or other instrument issued by a
depository representing an interest in one or more shares, or fractions thereof,
solely of stock of a corporation, which stock is deposited with the depository.

         (b) Appraisal rights shall be available for the shares of any class or
series of stock of a constituent corporation in a merger or consolidation to be
effected pursuant to Section 251 (other than a merger effected pursuant to
Section 251(g) of this title), Section 252, Section 254, Section 257,
Section 258, Section 263 or Section 264 of this title:

         (1) Provided, however, that no appraisal rights under this section
shall be available for the shares of any class or series of stock, which stock,
or depository receipts in respect thereof, at the record date fixed to determine
the stockholders entitled to receive notice of and to vote at the meeting of
stockholders to act upon the agreement of merger or consolidation, were either
(i) listed on a national securities exchange or designated as a national market
system security on an interdealer quotation system by the National Association
of Securities Dealers, Inc. or (ii) held of record by more than 2,000 holders;
and further provided that no appraisal rights shall be available for any shares
of stock of the constituent corporation surviving a merger if the merger did not
require for its approval the vote of the stockholders of the surviving
corporation as provided in subsection (f) of Section 251 of this title.

         (2) Notwithstanding paragraph (1) of this subsection, appraisal rights
under this section shall be available for the shares of any class or series of
stock of a constituent corporation if the holders thereof are required by the
terms of an agreement of merger or consolidation pursuant to Sections 251, 252,
254, 257, 258, 263 and 264 of this title to accept for such stock anything
except:

         a. Shares of stock of the corporation surviving or resulting from such
merger or consolidation, or depository receipts in respect thereof;


<PAGE>





         b. Shares of stock of any other corporation, or depository receipts in
respect thereof, which shares of stock (or depository receipts in respect
thereof) or depository receipts at the effective date of the merger or
consolidation will be either listed on a national securities exchange or
designated as a national market system security on an interdealer quotation
system by the National Association of Securities Dealers, Inc. or held of record
by more than 2,000 holders;

         c. Cash in lieu of fractional shares or fractional depository receipts
described in the foregoing subparagraphs a. and b. of this paragraph; or

         d. Any combination of the shares of stock, depository receipts and cash
in lieu of fractional shares or fractional depository receipts described in the
foregoing subparagraphs a., b. and c. of this paragraph.

         (3) In the event all of the stock of a subsidiary Delaware corporation
party to a merger effected under Section 253 of this title is not owned by the
parent corporation immediately prior to the merger, appraisal rights shall be
available for the shares of the subsidiary Delaware corporation.

         (c) Any corporation may provide in its certificate of incorporation
that appraisal rights under this section shall be available for the shares of
any class or series of its stock as a result of an amendment to its certificate
of incorporation, any merger or consolidation in which the corporation is a
constituent corporation or the sale of all or substantially all of the assets of
the corporation. If the certificate of incorporation contains such a provision,
the procedures of this section, including those set forth in subsections (d) and
(e) of this section, shall apply as nearly as is practicable.

         (d) Appraisal rights shall be perfected as follows:

         (1) If a proposed merger or consolidation for which appraisal rights
are provided under this section is to be submitted for approval at a meeting of
stockholders, the corporation, not less than 20 days prior to the meeting, shall
notify each of its stockholders who was such on the record date for such meeting
with respect to shares for which appraisal rights are available pursuant to
subsections (b) or (c) hereof that appraisal rights are available for any or all
of the shares of the constituent corporations, and shall include in such notice
a copy of this section. Each stockholder electing to demand the appraisal of
SUCH STOCKHOLDER'S shares shall deliver to the corporation, before the taking of
the vote on the merger or consolidation, a written demand for appraisal of SUCH
STOCKHOLDER'S shares. Such demand will be sufficient if it reasonably informs
the corporation of the identity of the stockholder and that the stockholder
intends thereby to demand the appraisal of SUCH STOCKHOLDER'S shares. A proxy or
vote against the merger or consolidation shall not constitute such a demand.
A stockholder electing to take such action must do so by a separate written
demand as herein provided. Within 10 days after the effective date of such
merger or consolidation, the surviving or resulting corporation shall notify
each


<PAGE>



stockholder of each constituent corporation who has complied with this
subsection and has not voted in favor of or consented to the merger or
consolidation of the date that the merger or consolidation has become effective;
or

         (2) If the merger or consolidation was approved pursuant to Section 228
or Section 253 of this title, each constituent corporation, either before the
effective date of the merger or consolidation or within ten days thereafter,
shall notify each of the holders of any class or series of stock of such
constituent corporation who are entitled to appraisal rights of the approval of
the merger or consolidation and that appraisal rights are available for any or
all shares of such class or series of stock of such constituent corporation, and
shall include in such notice a copy of this section; provided that, if the
notice is given on or after the effective date of the merger or consolidation,
such notice shall be given by the surviving or resulting corporation to all such
holders of any class or series of stock of a constituent corporation that are
entitled to appraisal rights. Such notice may, and, if given on or after the
effective date of the merger or consolidation, shall, also notify such
stockholders of the effective date of the merger or consolidation. Any
stockholder entitled to appraisal rights may, within 20 days after the date of
mailing of such notice, demand in writing from the surviving or resulting
corporation the appraisal of such holder's shares. Such demand will be
sufficient if it reasonably informs the corporation of the identity of the
stockholder and that the stockholder intends thereby to demand the appraisal
of such holder's shares. If such notice did not notify stockholders of the
effective date of the merger or consolidation, either (i) each such
constituent corporation shall send a second notice before the effective
date of the merger or consolidation notifying each of the holders of any class
or series of stock of such constituent corporation that are entitled to
appraisal rights of the effective date of the merger or consolidation or
(ii) the surviving or resulting corporation shall send such a second notice to
all such holder on or within 10 days after such effective date; provided,
however, that if such second notice is sent more than 20 days following the
sending of the first notice, such second notice need only be sent to each
stockholder who is entitled to appraisal rights and who has demanded appraisal
of such holder's shares in accordance with this subsection. An affidavit of the
secretary or assistant secretary or of the transfer agent of the corporation
that is required to give either notice that such notice has been given shall,
in the absence of fraud, be prima facie evidence of the facts stated therein.
For purposes of determining the stockholders entitled to receive either
notice, each constituent corporation may fix, in advance, a record date that
shall be not more than 10 days prior to the date the notice is given, provided,
that if the notice is given on or after the effective date of the merger or
consolidation, the record date shall be such effective date. If no record date
is fixed and the notice is given prior to the effective date, the record date
shall be the close of business on the day next preceding the day on which
the notice is given.

         (e) Within 120 days after the effective date of the merger or
consolidation, the surviving or resulting corporation or any stockholder who
has complied with subsections (a) and (d) hereof and who is otherwise entitled
to appraisal rights, may file a petition in the Court of Chancery demanding a
determination of the value of


<PAGE>



the stock of all such stockholders. Notwithstanding the foregoing,
at any time within 60 days after the effective date of the merger or
consolidation, any stockholder shall have the right to withdraw SUCH
STOCKHOLDER'S demand for appraisal and to accept the terms offered upon the
merger or consolidation. Within 120 days after the effective date of the merger
or consolidation, any stockholder who has complied with the requirements of
subsections (a) and (d) hereof, upon written request, shall be entitled to
receive from the corporation surviving the merger or resulting from the
consolidation a statement setting forth the aggregate number of shares not voted
in favor of the merger or consolidation and with respect to which demands for
appraisal have been received and the aggregate number of holders of such shares.
Such written statement shall be mailed to the stockholder within 10 days after
SUCH STOCKHOLDER'S written request for such a statement is received by the
surviving or resulting corporation or within 10 days after expiration of the
period for delivery of demands for appraisal under subsection (d) hereof,
whichever is later.

         (f) Upon the filing of any such petition by a stockholder, service of a
copy thereof shall be made upon the surviving or resulting corporation, which
shall within 20 days after such service file in the office of the Register in
Chancery in which the petition was filed a duly verified list containing the
names and addresses of all stockholders who have demanded payment for their
shares and with whom agreement as to the value of their shares have not been
reached by the surviving or resulting corporation. If the petition shall be
filed by the surviving or resulting corporation, the petition shall be
accompanied by such a duly verified list. The Register in Chancery, if so
ordered by the Court, shall give notice of the time and place fixed for the
hearing of such petition by registered or certified mail to the surviving or
resulting corporation and to the stockholders shown on the list at the addresses
therein stated. Such notice shall also be given by 1 or more publications at
least 1 week before the day of the hearing, in a newspaper of general
circulation published in the City of Wilmington, Delaware or such publication as
the Court deems advisable. The forms of the notices by mail and by publication
shall be approved by the Court, and the costs thereof shall be borne by the
surviving or resulting corporation.

         (g) At the hearing on such petition, the Court shall determine the
stockholders who have complied with this section and who have become entitled to
appraisal rights. The Court may require the stockholders who have demanded an
appraisal for their shares and who hold stock represented by certificates to
submit their certificates of stock to the Register in Chancery for notation
thereon of the pendency of the appraisal proceedings; and if any stockholder
fails to comply with such direction, the Court may dismiss the proceedings as to
such stockholder.

         (h) After determining the stockholders entitled to an appraisal, the
Court shall appraise the shares, determining their fair value exclusive of any
element of value arising from the accomplishment or expectation of the merger or
consolidation, together with a fair rate of interest, if any, to be paid upon
the amount determined to be the fair value. In determining such fair value, the
Court shall take into account all


<PAGE>



relevant factors. In determining the fair rate of interest, the Court may
consider all relevant factors, including the rate of interest which the
surviving or resulting corporation would have had to pay to borrow money during
the pendency of the proceeding. Upon application by the surviving or resulting
corporation or by any stockholder entitled to participate in the appraisal
proceeding, the Court may, in its discretion, permit discovery or other pretrial
proceedings and may proceed to trial upon the appraisal prior to the final
determination of the stockholder entitled to an appraisal. Any stockholder whose
name appears on the list filed by the surviving or resulting corporation
pursuant to subsection (f) of this section and who has submitted SUCH
STOCKHOLDER'S certificates of stock to the Register in Chancery, if such is
required, may participate fully in all proceedings until it is finally
determined that SUCH STOCKHOLDER is not entitled to appraisal rights under this
section.

         (i) The Court shall direct the payment of the fair value of the shares,
together with interest, if any, by the surviving or resulting corporation to the
stockholders entitled thereto. Interest may be simple or compound, as the Court
may direct. Payment shall be so made to each such stockholder, in the case of
holders of uncertificated stock forthwith, and the case of holders of shares
represented by certificates upon the surrender to the corporation of the
certificates representing such stock. The Court's decree may be enforced as
other decrees in the Court of Chancery may be enforced, whether such surviving
or resulting corporation be a corporation of this State or of any state.

         (j) The costs of the proceeding may be determined by the Court and
taxed upon the parties as the Court deems equitable in the circumstances. Upon
application of a stockholder, the Court may order all or a portion of the
expenses incurred by any stockholder in connection with the appraisal
proceeding, including, without limitation, reasonably attorney's fees and the
fees and expenses of experts, to be charged pro rata against the value of all
the shares entitled to an appraisal.

         (k) From and after the effective date of the merger or consolidation,
no stockholder who has demanded appraisal rights as provided in subsection (d)
of this section shall be entitled to vote such stock for any purpose or to
receive payment of dividends or other distributions on the stock (except
dividends or other distributions payable to stockholders of record at a date
which is prior to the effective date of the merger or consolidation); provided,
however, that if no petition for an appraisal shall be filed within the time
provided in subsection (e) of this section, or if such stockholder shall deliver
to the surviving or resulting corporation a written withdrawal of SUCH
STOCKHOLDER'S demand for an appraisal and an acceptance of the merger or
consolidation, either within 60 days after the effective date of the merger or
consolidation as provided in subsection (e) of this section or thereafter with
the written approval of the corporation, then the right of such stockholder to
an appraisal shall cease. Notwithstanding the foregoing, no appraisal proceeding
in the Court of Chancery shall be dismissed as to any stockholder without the
approval of the Court, and such approval may be conditioned upon such terms as
the Court deems just.


<PAGE>


         (l) The shares of the surviving or resulting corporation to which the
shares of such objecting stockholders would have been converted had they
assented to the merger or consolidation shall have the status of authorized and
unissued shares of the surviving or resulting corporation. (Last amended by Ch.
339, L. '98, eff. 7-1-98.)
<PAGE>

                                                                      Appendix F

      The name, position and present principal occupation of each manager and
executive officer of WXI/BRH Gen-Par, L.L.C. are set forth below.

      The business address of all the executive officers and managers listed
below except Edward M. Siskind, G. Douglas Gunn, Todd A. Williams and Angie D.
Madison is 85 Broad Street, New York, New York 10004. The business address of
Edward M. Siskind is 133 Fleet Street, London EC4A 2BB, England. The business
address of G. Douglas Gunn, Todd A. Williams and Angie Madison is 100 Crescent
Court, Suite 1000, Dallas, TX 75201.

      All executive officers and managers listed below are United States
citizens.

                                                     Present Principal
       Name                   Position                  Occupation
- ---------------------  --------------------------  ------------------------
Rothenberg, Stuart M.    Manager/Vice President     Managing Director of
                                                    Goldman, Sachs & Co.

Neidich, Daniel M.       Manager/President          Managing Director of
                                                    Goldman, Sachs & Co.

Weil, David M.           Vice President             Managing Director of
                                                    Goldman, Sachs & Co.

Rosenberg, Ralph F.      Manager/Vice President/    Managing Director of
                         Assistant Secretary        Goldman, Sachs & Co.

Williams, Todd A.        Vice President/            Managing Director of
                         Assistant Secretary/       Goldman, Sachs & Co.
                         Assistant Treasurer

Naughton, Kevin D.       Vice                       Vice President of
                         President/Secretary/       Goldman, Sachs & Co.
                         Treasurer

Siskind, Edward M.       Vice President/            Managing Director of
                         Assistant Treasurer        Goldman Sachs
                                                    International

Klingher, Michael K.     Vice President             Managing Director of
                                                    Goldman, Sachs & Co.

Kava, Alan S.            Vice President             Vice President of
                                                    Goldman, Sachs & Co.

Feldman, Steven M.       Vice President             Managing Director of
                                                    Goldman, Sachs & Co.


                                       F-1
<PAGE>

                                                       Present Principal
       Name                   Position                    Occupation
- ---------------------  --------------------------   ------------------------
Lauer, Kate              Vice President/            Vice President of
                         Assistant Secretary        Goldman, Sachs & Co.

Sack, Susan L.           Vice President/            Vice President of
                         Assistant Secretary        Goldman, Sachs & Co.

Burban, Elizabeth M.     Vice President/            Vice President of
                         Assistant Secretary        Goldman, Sachs & Co.

Lahey, Brian J.          Vice President             Vice President of
                                                    Goldman, Sachs & Co.

Gunn, G. Douglas         Vice President             Vice President of
                                                    Goldman, Sachs & Co.

Madison, Angie D.        Vice President             Vice President of
                                                    Goldman, Sachs & Co.


Bernstein, Ronald L.     Vice President             Vice President of
                                                    Goldman, Sachs & Co.


Brooks, Adam             Assistant Vice President   Associate of Goldman,
                                                    Sachs & Co.


                                       F-2
<PAGE>

                                                                      Appendix G

      The name, position and present principal occupation of each manager and
executive officer of WH Advisors, L.L.C. XI, which is the sole general partner
of Whitehall Street Real Estate Limited Partnership XI, are set forth below.

      The business address of all the executive officers and managers listed
below except G. Douglas Gunn, Todd A. Williams, Angie D. Madison, Edward M.
Siskind, Paul R. Milosevich, Elizabeth A. O'Brien, Zubin P. Irani and Eli
Muraidekh is 85 Broad Street, New York, New York 10004. The business address of
G. Douglas Gunn, Todd A. Williams, Angie D. Madison and Paul R. Milosevich is
100 Crescent Court, Suite 1000, Dallas, TX 75201. The business address of Edward
M. Siskind, Zubin P. Irani and Eli Muraidekh is 133 Fleet Street, London EC4A
2BB, England. The business address of Elizabeth A. O'Brien is 3 Garden Road,
Central, Hong Kong.

      Except for Brahm S. Cramer, who is a Canadian citizen, all executive
officers and managers listed below are United States citizens.

                                                       Present Principal
       Name                   Position                    Occupation
- ---------------------  ------------------------   ------------------------
Rothenberg, Stuart M.    Manager/Vice             Managing Director of
                         President                Goldman, Sachs & Co.

Neidich, Daniel M.       Manager/President        Managing Director of
                                                  Goldman, Sachs & Co.

O'Brien, Elizabeth A.    Vice President/          Vice President of Goldman
                         Assistant Secretary      Sachs (Asia) L.L.C.

Weil, David M.           Vice President           Managing Director of
                                                  Goldman, Sachs & Co.

Rosenberg, Ralph F.      Manager/                 Managing Director of
                         Vice President/          Goldman, Sachs & Co.
                         Assistant Secretary

Williams, Todd A.        Vice President/          Managing Director of
                         Assistant Secretary/     Goldman, Sachs & Co.
                         Assistant Treasurer

Naughton, Kevin D.       Vice President/          Vice President of Goldman,
                         Secretary/Treasurer      Sachs & Co.



                                       G-1
<PAGE>

                                                       Present Principal
       Name                   Position                    Occupation
- ---------------------  ------------------------   --------------------------
Siskind, Edward M.       Vice President/          Managing Director of
                         Assistant Treasurer      Goldman Sachs
                                                  International

Klingher, Michael K.     Vice President           Managing Director of
                                                  Goldman, Sachs & Co.

Gunn, G. Douglas         Vice                     Vice President of Goldman,
                         President/Assistant      Sachs & Co.
                         Secretary

Lahey, Brian J.          Vice President/          Vice President of Goldman,
                         Assistant Treasurer      Sachs & Co.

Kava, Alan S.            Vice President           Vice President of Goldman,
                                                  Sachs & Co.

Feldman, Steven M.       Vice President           Managing Director of
                                                  Goldman, Sachs & Co.

Madison, Angie D.        Vice                     Vice President of Goldman,
                         President/Assistant      Sachs & Co.
                         Secretary

Weiss, Mitchell S.       Assistant Treasurer      Vice President of Goldman,
                                                  Sachs & Co.

Cramer, Brahm S.         Vice President           Vice President of Goldman,
                                                  Sachs & Co.

Karr, Jerome S.          Vice President           Vice President of Goldman,
                                                  Sachs & Co.

Lauer, Kate              Vice President/          Vice President of Goldman,
                         Assistant Secretary      Sachs & Co.

Milosevich, Paul R.      Vice President           Vice President of Goldman,
                                                  Sachs & Co.

Mortelliti, Josephine    Vice President           Vice President of Goldman,
                                                  Sachs & Co.

Muraidekh, Eli           Vice President           Vice President of Goldman
                                                  Sachs International

Sack, Susan L.           Vice President/          Vice President of Goldman,
                         Assistant Secretary      Sachs & Co.


                                       G-2
<PAGE>

                                                       Present Principal
       Name                   Position                    Occupation
- ---------------------  ----------------------   --------------------------
Burban, Elizabeth M.     Vice                   Vice President of Goldman,
                         President/Assistant    Sachs & Co.
                         Secretary

Bernstein, Ronald L.     Assistant Vice         Vice President of Goldman,
                         President/Assistant    Sachs & Co.
                         Secretary

Irani, Zubin P.          Assistant Vice         Vice President of Goldman
                         President/Assistant    Sachs International
                         Secretary


                                       G-3

<PAGE>

                                                                      Appendix H

      The name of each director of The Goldman Sachs Group, Inc. is set forth
below.

      The business address of each person listed below except John L. Thornton,
Sir John Browne and James A. Johnson is 85 Broad Street, New York, NY 10004. The
business address of John L. Thornton is 133 Fleet Street, London EC4A 2BB,
England. The business address of Sir John Browne is BP Amoco plc, Brittanic
House, 1 Finsbury Circus, London EC2M, England. The business address of James A.
Johnson is Fannie Mae, 3900 Wisconsin Avenue NW, Washington, D.C. 20016.

      Each person is a citizen of the United States of America except for Sir
John Browne, who is a citizen of the United Kingdom. The present principal
occupation or employment of each of the listed persons is set forth below.


Name                         Present Principal Occupation
- ----                         ----------------------------

Henry M. Paulson, Jr.        Chairman and Chief Executive Officer of The Goldman
                             Sachs Group, Inc.

Robert J. Hurst              Vice Chairman of The Goldman Sachs Group, Inc.

John A. Thain                President and Co-Chief Operating Officer of The
                             Goldman Sachs Group, Inc.

John L. Thornton             President and Co-Chief Operating Officer of The
                             Goldman Sachs Group, Inc.

Sir John Browne              Group Chief Executive of BP Amoco plc

James A. Johnson             Chairman of the Executive Committee of the Board of
                             Fannie Mae

John L. Weinberg             Senior Chairman of The Goldman Sachs Group, Inc.


                                       H-1
<PAGE>

                                                                     APPENDIX J

                                                                August 12, 1999



Berkshire Realty Holdings, L.P.
One Beacon Street, Suite 1500
Boston, MA  02108

                                   Re:   Appraisal of Real Property
                                         Twenty Two (22) Real Estate Assets of
                                         Berkshire Realty Company, Inc. ("BRI")

Ladies and Gentlemen:

        In fulfillment of our agreement as outlined in the Letter of
Engagement, Cushman & Wakefield, Inc. and its affiliates are pleased to
transmit a summary appraisal estimating the market value of the fee simple
estate in the referenced real property. This appraisal is a summary of our
conclusions as stated in each of our complete, self-contained reports on each
asset. Our complete, self-contained reports that detail our analyses, and
valuation conclusions have been delivered to you under separate cover. The
value conclusions stated within this report are subject to the assumptions
and limiting conditions attached and those contained in each individual
report.

        This report is intended to comply with the reporting requirements set
forth under Standards Rule 2-2 (c) of the Uniform Standards of Professional
Appraisal Practice for a complete summary appraisal report. As such, it does
not include a discussion of data, reasoning and analyses that were used in
the appraisal process to develop the appraisers' opinion of value. Reliance
upon this report by the client, is limited to the extent that we have not
included supporting data nor our work files. However, supporting data has
been included in our complete, self-contained reports which you have received
under separate cover.

        The effective date of value is July 1, 1999. The properties which are
the subject of this report were inspected at various dates during the months
of June and July 1999 by the preparers of each individual report. This
summary report was prepared by Douglas H. Larson and Matthew C. Mondanile,
MAI, while the self-contained appraisal reports were prepared by Cushman &
Wakefield Valuation Advisory Services personnel of the various affiliates of
Cushman & Wakefield, Inc.

        The purpose of this appraisal is to estimate the market value of the
fee simple estate, as of the valuation date. The function of the report is
for the internal business decisions of Berkshire Realty Holdings, L.P.
("BRH"). This report may also be furnished to BRH's partners. The definition
of market value, taken from Uniform Standards of Professional Appraisal
Practice of the Appraisal Foundation, is presented as follows:


                                           J-1

<PAGE>

Berkshire Realty Holding, L.P.              -2-                  August 12, 1999

        The most probable price which a property should bring in a competitive
        and open market under all conditions requisite to a fair sale, the buyer
        and seller, each acting prudently and knowledgeably, and assuming the
        price is not affected by undue stimulus. Implicit in this definition is
        the consummation of a sale as of a specified date and the passing of
        title from seller to buyer under conditions whereby:

        1.  Buyer and seller are typically motivated;

        2.  Both parties are well informed or well advised, and acting in what
            they consider their own best interests;

        3.  A reasonable time is allowed for exposure in the open market;

        4.  Payment is made in terms of cash in US dollars or in terms of
            financial arrangements comparable thereto; and

        5.  The price represents the normal consideration for the property sold
            unaffected by special or creative financing or sales concessions
            granted by anyone associated with the sale.


EXPOSURE TIME
        Under Paragraph 3 of the Definition of Market Value, the value estimate
        presumes that "A reasonable time is allowed for exposure in the open
        market". Exposure time is defined as the estimated length of time the
        property interest being appraised would have been offered on the market
        prior to the hypothetical consummation of a sale at the market value on
        the effective date of the appraisal. Exposure time is presumed to
        precede the effective date of the appraisal.

        Based on our research of recent sales of apartment complexes considered
        to be reasonably comparable to those contained within BRH portfolio, as
        well as our discussions with local brokers and buyers/sellers of
        multi-family projects, we have concluded that the probable exposure time
        for the properties would have been approximately twelve months. In fact,
        the majority of the apartment sales included within our self-contained
        appraisal reports, were exposed on the market for a period of
        approximately six to twelve months prior to closing. Thus, the
        aforementioned exposure time appears reasonable.

        The following definitions of pertinent terms are taken from the
        DICTIONARY OF REAL ESTATE APPRAISAL, THIRD EDITION (1993), published
        by the APPRAISAL INSTITUTE.

        FEE SIMPLE ESTATE
        Absolute ownership unencumbered by any other interest or estate, subject
        only to the limitations imposed by the governmental powers of taxation,
        eminent domain, police power, and escheat.

        DIRECT CAPITALIZATION
        1.  A method used to convert an estimate of a single year's income
            expectancy into an indication of value in one direct step, either by
            dividing the income estimate by an appropriate rate or by
            multiplying the income estimate by an appropriate factor.

                                           J-2

<PAGE>

Berkshire Realty Holding, L.P.              -3-                  August 12, 1999

        2.  A capitalization technique that employs capitalization rates and
            multipliers extracted from sales. Only the first year's income is
            considered. Yield and value change are implied, but not identified.

        DISCOUNTED CASH FLOW ANALYSIS
        The procedure in which a discount rate is applied to a set of projected
        income streams and a reversion. The analyst specifies the quantity,
        variability, timing, and duration of the income streams as well as the
        quantity and timing of the reversion and discounts each to its present
        value at a specified yield rate. Discounted Cash Flow Analysis can be
        applied with any yield capitalization technique and may be performed on
        either a lease-by-lease or aggregate basis.

        MARKET VALUE AS IS ON APPRAISAL DATE
        The value of specific ownership rights to an identified parcel of real
        estate as of the effective date of the appraisal; related to what
        physically exists and is legally permissible and excludes all
        assumptions concerning hypothetical market conditions or possible
        rezoning.

        PROSPECTIVE VALUE ON REACHING STABILIZED OCCUPANCY
        The value of a property as of a point in time when all improvements have
        been physically constructed and the property has been leased to its
        optimum level of long term occupancy. At such point, all capital outlays
        for tenant improvements, leasing commissions, marketing costs, and other
        carrying charges are assumed to have been absorbed.

        In preparing our self-contained appraisal reports, Cushman &
Wakefield personnel inspected each of the properties. Our appraisers were
able to inspect those areas of the properties and immediate area that would
be inspected during the course of a typical appraisal assignment. We reviewed
economic and demographic trends for each market, taking into account the
impact of both the existing competitive inventory and proposed additions to
the market. We have also compiled and analyzed recent market sales, as well
as projecting future anticipated income and expenses. During the course of
their research and analysis, our appraisers concluded that each property's
highest and best use is its existing or proposed use, multi-family
construction.

PROPERTY DESCRIPTIONS
        BHR expects to acquire all of the assets of BRI, including the
properties subject to this report. BRI owns and manages multi-family housing in
the form of garden, mid-rise, and high-rise apartment complexes and buildings.
The complexes are located in municipalities which have not instituted rent
controls or restrictions. These are primarily "market rate" apartments primarily
aimed at middle income tenants, although certain units are rented to low income
and upper income families.

                                           J-3

<PAGE>

Berkshire Realty Holding, L.P.              -4-                  August 12, 1999

        The BRI holdings are primarily garden apartment complexes. The
typical complex is located in a suburban neighborhood on the outskirts of a
major or mid-sized city. The neighborhoods are typically in the growth phase,
or at minimum the stable phase, based on current demographic information. The
complexes have multiple buildings of two to three stories on campus-like
settings with well landscaped acreage.

        The buildings are typically wood frame structures with stucco or
clapboard exterior walls and composition shingle roofs. The apartment units
and common areas are served by electric or gas fueled package unit HVAC;
electric and natural gas for cooking, and public water and sewer supply. All
buildings meet local fire code standards providing smoke alarms and fire
extinguishers. Hallways are carpeted and common areas frequently include
swimming pools and playgrounds, as well as clubhouses with recreation areas.

        The apartment units are often one-, two-, and three-bedroom units
with a living room, dining room, and kitchen. They generally contain one to
three bathrooms. Tenants primarily pay monthly rent for an unfurnished
apartment to BRI plus a monthly electric and gas bill directly to the local
utility company for HVAC and interior lighting. BRI typically incurs the cost
of providing water and trash pick-up to the unit.

        One of the complexes, Berkshire Towers in Silver Spring, Maryland is
a high-rise property which differs physically from the garden properties but
is generally operated and managed in a similar way. The property does
however, command higher monthly rents than garden properties in its immediate
area and has achieved higher stabilized occupancy rates.

APPRAISAL METHODOLOGY
        Cushman & Wakefield, Inc. and its affiliates were retained to estimate
the market value of each BRI property as of July 1, 1999. The self-contained
appraisal reports are subject to the assumptions and limiting conditions
contained within each report. The properties were appraised individually,
assuming they were managed by a third party management company. Our appraised
values assume a typical marketing period of twelve months consistent with local
market conditions as reflected in sales of comparable apartment complexes in
each respective market area. Our appraisers employed at least two of the three
traditional approaches to value in their reports, most typically the Sales
Comparison Approach and the Income Capitalization Approach. The properties under
construction, in addition to the Sales and Income Capitalization Approaches,
included the Cost Approach to value.

        In the Sales Comparison Approach, our appraisers searched the local
market area for recent sales of comparable apartment complexes. They then
analyzed those sales on the basis of sales price per square foot, sale price
per unit, and the effective gross income multiplier (EGIM). The appraisers
correlated the various value indications into a point estimate from within
the range indicated by the comparable sales.

        In developing the Income Capitalization Approach, our appraisers
studied rents in effect in each BRI complex and competing complexes to
estimate potential rental income at market levels. They also included an
estimate of income from sources other than apartment rentals such as laundry
income, vending machine income, and forfeited deposits. The next step in this
approach included an analysis of recent history of operating expenses at the
properties and competing properties in comparison to the BRI budget to
estimate an appropriate level of

                                           J-4

<PAGE>

Berkshire Realty Holding, L.P.              -5-                  August 12, 1999

stabilized expenses and reserves for unit replacement and capital items. Our
appraisers then estimated net operating income by subtracting stabilized
expenses from potential gross income and capitalized the stabilized net
operating income into an indication of capital value. The capitalization rate
employed was based upon prevailing going-in rates abstracted from an analysis
of recent comparable apartment complex sales.

        The second phase of the Income Capitalization Approach involved the
application and preparation of a discounted cash flow analysis in which the
estimated income and expenses are analyzed over a ten year forecast period
and the estimated property value at the time of reversion are discounted at
an appropriate rate to estimate present market value. The discount rate
employed in the discounted cash flow analysis was based upon responses to
recent surveys of investors who employ this methodology. The BRI property
holdings are primarily "market rate" apartment complexes and buildings whose
rental income will fluctuate over time depending upon economic conditions in
each local market area as well as competitive supply and demand. In our
experience, the direct capitalization method utilized within the Income
Capitalization Approach is the most common method employed by investors,
whether leveraged or unleveraged, who would seek to buy these assets if
placed on the market for sale. In light of this factor, our appraisers
typically concluded at a market value estimate based upon the direct
capitalization method while given consideration to the conclusions reached by
the Sales Comparison Approach and the discounted cash flow analysis.

COMPLIANCE WITH APPRAISAL STANDARDS AND EXISTING FINANCING
        We estimated market value in conformance with the Uniform Standards of
Professional Appraisal Practice, as well as Title XI of the Financial
Institution's Reform, Recovery, and Enforcement Act of 1989 (FIRREA) which
assume a sale price under terms equivalent to cash. Our appraisers employed, as
an underwriting guide, both Federal National Mortgage Association and Federal
Home Loan Bank Board appraisal standards.


DISCUSSIONS AND CONCLUSIONS
        The BRI holdings are either Class A or Class B apartment complexes and
buildings located in four regions of the United States. The neighborhoods in
which the properties are located are most often improving subdistricts that are,
at minimum, stable areas. Physically, the properties, both externally and
internally, are in good condition. The buildings are well maintained along with
landscaped public areas with only minor amounts of deferred maintenance noted by
our appraisers and reflected in BRI's capital expenditure budgets on the
effective date of value. Management seems to be responsive to problems and
efficient in their operation of the properties. The BRI holdings have an average
occupancy of approximately 97 percent. This statistic is reflective of well
managed multi-family property and is within the range found in other apartment
complexes which are owned by competing companies.

                                           J-5

<PAGE>

Berkshire Realty Holding, L.P.              -6-                  August 12, 1999

FINAL VALUE ESTIMATES
        The final value estimates for these properties total $342,340,000. This
represents the sum of the individual market value estimates for each property
and does not represent a bulk value or sale price of the portfolio. The property
list and market value conclusions, as referenced in our complete self-contained
appraisal reports, are exhibited on the following page.

Respectfully submitted,

Cushman & Wakefield, Inc.


/s/ Douglas H. Larson
- ---------------------------------
Douglas H. Larson
Associate Director
Valuation Advisory Services


/s/ Matthew C. Mondanile, MAI
- ---------------------------------
Matthew C. Mondanile, MAI
Senior Director
Valuation Advisory Services


DHL:MCM:ew


                                           J-6

<PAGE>



<PAGE>


<TABLE>
<CAPTION>
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
   NO.                   COMMUNITY NAME               CITY     STATE                 ADDRESS         UNITS      MARKET VALUE
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
<S>        <C>                                 <C>             <C>    <C>                               <C>    <C>
        1  Berkshire Towers at Silver Springs  Silver Springs   MD   11215 Oakleaf Drive               1,119        $65,700,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
        2  Calvert's Walk                      Belair           MD   200 Foxhall Drive                   276        $18,700,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
        3  Fairway Ridge                       Baltimore        MD   5000 West Forest Park Avenue        274        $10,600,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
        4  Hazelcrest                          Baltimore        MD   19 A-1 Warren Park Drive             48        $ 1,500,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
        5  Heraldry Square                     Baltimore        MD   2340 Noonham Road                   270        $13,400,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
        6  Jamestowne                          Baltimore        MD   5364 Jamestown Court                335        $11,800,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
        7  Kingswood Common I                  Baltimore        MD   2420 Bibury Lane                    203        $10,400,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
        8  Kingswood Common II                 Baltimore        MD   2564 Barnesley Place                203        $10,900,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
        9  Warren Park                         Baltimore        MD   19 A-1 Warren Park Drive            200        $ 7,800,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
       10  Williston                           Baltimore        MD   5364 Jamestown Court                 98        $ 3,700,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
       11  Courtleigh                          Baltimore        MD   2564 Barnesley Place                280        $16,300,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
       12  Coventry                            Baltimore        MD   2564 Barnesley Place                122        $ 7,100,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
       13  Olde Forge                          White Marsh      MD   1 Olde Forge Lane                   144        $ 9,600,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
       14  Rolling Wind                        Baltimore        MD   2420 Bibury Lane                    280        $22,400,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
       15  Stratton Meadows                    Baltimore        MD   2 Heatherton Court                  268        $16,100,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
       16  Kings Crossing                      Kingwood         TX   4545 Kingwood Drive                 404        $17,000,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
       17  Kingwood Lakes                      Kingwood         TX   3700 Kingwood Drive                 390        $16,000,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
       18  Plantation Colony                   Plantation       FL   8210 S.W. 12th Street               256        $17,200,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
       19  River Parkway                       Atlanta          GA   4545 River Parkway                  427        $26,800,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
       20  Berkshires at Dunwoody              Atlanta          GA   501 North River Parkway             389        $22,100,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
       21  Highlands at Briarcliff             Atlanta          GA   2735 Briarcliff Road                140        $ 9,300,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
       22  Essex House                         Atlanta          GA   102 Essex Avenue                    120        $ 8,140,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
           Total                                                                                                   $342,340,000
- ---------- ----------------------------------- --------------- ----- ----------------------------- ---------- ------------------
</TABLE>

                                           J-7

<PAGE>


                                        ASSUMPTIONS AND LIMITING CONDITIONS
- --------------------------------------------------------------------------------

"Appraisal" means the appraisal report and opinion of value stated therein,
or the letter opinion of value, to which these Assumptions and Limiting
Conditions are annexed.

"Property" means the subject of the Appraisal.

"C&W" means Cushman & Wakefield, Inc. or its subsidiary which issued the
Appraisal.

"Appraiser(s)" means the employee(s) of C&W who prepared and signed the
Appraisal.

The Appraisal has been made subject to the following assumptions and limiting
conditions:

1.   No opinion is intended to be expressed and no responsibility is assumed
     for the legal description or for any matters which are legal in nature
     or require legal expertise or specialized knowledge beyond that of a
     real estate appraiser. Title to the Property is assumed to be good and
     marketable and the Property is assumed to be free and clear of all liens
     unless otherwise stated. No survey of the Property was undertaken.

2.   The information contained in the Appraisal or upon which the Appraisal is
     based has been gathered from sources the Appraiser assumes to be reliable
     and accurate. Some of such information may have been provided by the owner
     of the Property. Neither the Appraiser nor C&W shall be responsible for the
     accuracy or completeness of such information, including the correctness of
     estimates, opinions, dimensions, sketches, exhibits and factual matters.

3.   The opinion of value is only as of the date stated in the Appraisal.
     Changes since that date in external and market factors or in the Property
     itself can significantly affect property value.

4.   The Appraisal is to be used in whole and not in part. No part of the
     Appraisal shall be used in conjunction with any other appraisal.
     Publication of the Appraisal or any portion thereof without the prior
     written consent of C&W is prohibited which consent has been given with
     respect to the proxy statement to be sent to BRI shareholders, the
     consent solicitation/offering memorandum to be sent to holders of units
     of BRI OP Limited Partnership and any required filings with the
     Securities and Exchange Commission relating thereto. Except as provided
     above or as may be otherwise stated in the letter of engagement, the
     Appraisal may not be used by any person other than the party to whom it
     is addressed or for purposes other than that for which it was prepared.
     No part of the Appraisal shall be conveyed to the public through
     advertising, or used in any sales or promotional material without C&W's
     prior written consent. Reference to the Appraisal Institute or to the
     MAI designation is prohibited.

5.   Except as may be otherwise stated in the letter of engagement, the
     Appraiser shall not be required to give testimony in any court or
     administrative proceeding relating to the Property or the Appraisal.

6.   The Appraisal assumes (a) responsible ownership and competent management
     of the Property; (b) there are no hidden or unapparent conditions of the
     Property, subsoil or structures that render the Property more or less
     valuable (no responsibility is assumed for such conditions or for
     arranging for engineering studies that may be required to discover
     them); (c) full compliance with all applicable federal, state and local
     zoning and environmental regulations and laws, unless noncompliance is
     stated, defined and considered in the Appraisal; and (d) all required
     licenses, certificates of occupancy and

                                           J-8

<PAGE>


                                        ASSUMPTIONS AND LIMITING CONDITIONS
- --------------------------------------------------------------------------------


     other governmental consents have been or can be obtained and renewed for
     any use on which the value estimate contained in the Appraisal is based.

7.   The physical condition of the improvements considered by the Appraisal is
     based on visual inspection by the Appraiser or other person identified in
     the Appraisal. C&W assumes no responsibility for the soundness of
     structural members nor for the condition of mechanical equipment, plumbing
     or electrical components.

8.   The forecasted potential gross income referred to in the Appraisal may be
     based on lease summaries provided by the owner or third parties. The
     Appraiser assumes no responsibility for the authenticity or completeness of
     lease information provided by others. C&W recommends that legal advice be
     obtained regarding the interpretation of lease provisions and the
     contractual rights of parties.

9.   The forecasts of income and expenses are not predictions of the future.
     Rather, they are the Appraiser's best estimates of current market thinking
     on future income and expenses. The Appraiser and C&W make no warranty or
     representation that these forecasts will materialize. The real estate
     market is constantly fluctuating and changing. It is not the Appraiser's
     task to predict or in any way warrant the conditions of a future real
     estate market; the Appraiser can only reflect what the investment
     community, as of the date of the Appraisal, envisages for the future in
     terms of rental rates, expenses, supply and demand.

10.  Unless otherwise stated in the Appraisal, the existence of potentially
     hazardous or toxic materials which may have been used in the construction
     or maintenance of the improvements or may be located at or about the
     Property was not considered in arriving at the opinion of value. These
     materials (such as formaldehyde foam insulation, asbestos insulation and
     other potentially hazardous materials) may adversely affect the value of
     the Property. The Appraisers are not qualified to detect such substances.
     C&W recommends that an environmental expert be employed to determine the
     impact of these matters on the opinion of value.

11.  Unless otherwise stated in the Appraisal, compliance with the requirements
     of the Americans With Disabilities Act of 1990 (ADA) has not been
     considered in arriving at the opinion of value. Failure to comply with the
     requirements of the ADA may adversely affect the value of the Property. C&W
     recommends that an expert in this field be employed.

                                           J-9

<PAGE>

                                                  CERTIFICATION OF APPRAISAL
- -------------------------------------------------------------------------------

           We certify that, to the best of our knowledge and belief:

1.    The undersigned did not inspect each of the properties which are the
      subject of this report. The reader is referred to each individual report
      for names of those professionals who performed the inspections.

2.    The reported analyses, opinions, and conclusions are limited only by the
      reported assumptions and limiting conditions, and are our personal,
      unbiased professional analyses, opinions, and conclusions.

3.    We have no present or prospective interest in the property that is the
      subject of this report, and we have no personal interest or bias with
      respect to the parties involved.

4.    Our compensation is not contingent upon the reporting of a predetermined
      value or direction in value that favors the cause of the client, the
      amount of the value estimate, the attainment of a stipulated result, or
      the occurrence of a subsequent event. The appraisal assignment was not
      based on a requested minimum valuation, a specific valuation or the
      approval of a loan.

5.    No one provided significant professional assistance to the persons signing
      this report.

6.    Our analyses, opinions, and conclusions were developed, and this report
      has been prepared, in conformity with the Uniform Standards of
      Professional Appraisal Practice of the Appraisal Foundation and the Code
      of Professional Ethics and the Standards of Professional Appraisal
      Practice of the Appraisal Institute.

7.    The use of this report is subject to the requirements of the Appraisal
      Institute relating to review by its duly authorized representatives.

8.    As of the date of this report, Matthew C. Mondanile has completed the
      requirements of the continuing education program of the Appraisal
      Institute.


      /s/ Douglas H. Larson                      /s/ Matthew C. Mondanile, MAI
      --------------------------------           ------------------------------
      Douglas H. Larson                          Matthew C. Mondanile, MAI
      Associate Director                         Senior Director
      Valuation Advisory Services                Valuation Advisory Services


                                           J-10
<PAGE>

                                                                       EXHIBIT I
[Letterhead: Cushman & Wakefield, Inc.]
Cushman & Wakefield, Inc.                    [logo:
51 West 52nd Street                          CUSHMAN&
New York, NY 10019-6178                     WAKEFIELD(R)]
(212) 841-7500                               Improving your place
                                                in the world.

                                             December 1, 1998
Berkshire Realty Company, Inc. (NYSE-BRI)
One Beacon Street, Suite 1550
Boston, MA 02108
                                         Re: Appraisal of Real Property
                                             Real Estate Assets of Berkshire
                                             Realty Company, Inc., a publicly
                                             traded Real Estate Investment Trust
Ladies and Gentlemen:

     In fulfillment of our agreement as outlined in the Letter of Engagement,
Cushman & Wakefield, Inc. and its affiliates are pleased to transmit a summary
appraisal estimating the market value of the fee simple estate in the referenced
real property. This appraisal is a summary of our conclusions as stated in each
of our complete, self-contained reports on each asset. Our complete,
self-contained reports that detail our analyses, and valuation conclusions have
been delivered to you under separate cover. The value conclusions stated within
this report are subject to the assumptions and limiting conditions attached and
those contained in each individual report.

     This report is intended to comply with the reporting requirements set forth
under Standards Rule 2-2 (c) of the Uniform Standards of Professional Appraisal
Practice for a complete summary appraisal report. As such, it does not include a
discussion of data, reasoning and analyses that were used in the appraisal
process to develop the appraisers' opinion of value. Reliance upon this report
by the client, is limited to the extent that we have not included supporting
data nor our work files. However, supporting data has been included in our
complete, self-contained reports which you have received under separate cover.

     The effective date of value is October 15, 1998. The properties which are
the subject of this report were inspected at various dates during the months of
September and October 1998 by the preparers of each individual report. This
summary report was prepared by Douglas H. Larson and Matthew C. Mondanile, MAI,
while the self-contained appraisal reports were prepared by Cushman & Wakefield
Valuation Advisory Services personnel of the various affiliates of Cushman &
Wakefield, Inc.

     The purpose of this appraisal is to estimate the market value of the fee
simple estate, as of the valuation date. The function of the report is for the
internal business decisions of Berkshire Realty Company, Inc. ("BRI"). This
report may also be furnished to BRI's stockholders. The definition of market
value, taken from Uniform Standards of Professional Appraisal Practice of the
Appraisal Foundation, is presented as follows:

                                       -I1-

[logo: Cushman & Wakefield Worldwide]
Independent Members
Cushman & Wakefield Worldwide (SM)

Royal LePage   C&W/CGI  Healey & Baker   C&W/SEMCO   Mackenzie Hill  Marlin Land

Argentina         China           Greece      Malaysia           Singapore
Austria           Czech Republic  Hong Kong   Mexico             South Africa
Belgium           Denmark         Hungary     The Netherlands    Spain
Brazil            Finland         Ireland     Northern Ireland   Sweden
Canada            France          Israel      Poland             Switzerland
Channel Islands   Germany         Italy       Portugal           Turkey
Chile             Great Britain   Japan       Russia             United States

<PAGE>

Cushman & Wakefield, Inc.

   Berkshire Realty Company, Inc. (NYSE-BRI)    -2-             December 1, 1998

     The most probable price which a property should bring in a competitive and
     open market under all conditions requisite to a fair sale, the buyer and
     seller, each acting prudently and knowledgeably, and assuming the price is
     not affected by undue stimulus. Implicit in this definition is the
     consummation of a sale as of a specified date and the passing of title from
     seller to buyer under conditions whereby:

     1.   Buyer and seller are typically motivated;

     2.   Both parties are well informed or well advised, and acting in what
          they consider their own best interests;

     3.   A reasonable time is allowed for exposure in the open market;

     4.   Payment is made in terms of cash in US dollars or in terms of
          financial arrangements comparable thereto; and

     5.   The price represents the normal consideration for the property sold
          unaffected by special or creative financing or sales concessions
          granted by anyone associated with the sale.

Exposure Time

     Under Paragraph 3 of the Definition of Market Value, the value estimate
     presumes that "A reasonable time is allowed for exposure in the open
     market". Exposure time is defined as the estimated length of time the
     property interest being appraised would have been offered on the market
     prior to the hypothetical consummation of a sale at the market value on the
     effective date of the appraisal. Exposure time is presumed to precede the
     effective date of the appraisal.

     Based on our research of recent sales of apartment complexes considered to
     be reasonably comparable to those contained within BRI, as well as our
     discussions with local brokers and buyers/sellers of multi-family projects,
     we have concluded that the probable exposure time for the properties would
     have been approximately twelve months. In fact, the majority of the
     apartment sales included within our self-contained appraisal reports, were
     exposed on the market for a period of approximately six to twelve months
     prior to closing. Thus, the aforementioned exposure time appears
     reasonable.

     The following definitions of pertinent terms are taken from the Dictionary
of Real Estate Appraisal, Third Edition (1993), published by the Appraisal
Institute.

     Fee Simple Estate

     Absolute ownership unencumbered by any other interest or estate, subject
     only to the limitations imposed by the governmental powers of taxation,
     eminent domain, police power, and escheat.

     Direct Capitalization

     1.   A method used to convert an estimate of a single year's income
          expectancy into an indication of value in one direct step, either by
          dividing the income estimate by an appropriate rate or by multiplying
          the income estimate by an appropriate factor.

                                       -I2-


<PAGE>

Cushman & Wakefield, Inc.

Berkshire Realty Company, Inc. (NYSE-BRI)    -3-                December 1, 1998

     2.   A capitalization technique that employs capitalization rates and
          multipliers extracted from sales. Only the first years income is
          considered. Yield and value change are implied, but not identified.

     Discounted Cash Flow Analysis

     The procedure in which a discount rate is applied to a set of projected
     income streams and a reversion. The analyst specifies the quantity,
     variability, timing, and duration of the income streams as well as the
     quantity and timing of the reversion and discounts each to its present
     value at a specified yield rate. Discounted Cash Flow Analysis can be
     applied with any yield capitalization technique and may be performed on
     either a lease-by-lease or aggregate basis.

     Market Value As Is on Appraisal Date

     The value of specific ownership rights to an identified parcel of real
     estate as of the effective date of the appraisal; related to what
     physically exists and is legally permissible and excludes all assumptions
     concerning hypothetical market conditions or possible rezoning.

     Prospective Value on Reaching Stabilized Occupancy

     The value of a property as of a point in time when all improvements have
     been physically constructed and the property has been leased to its optimum
     level of long term occupancy. At such point, all capital outlays for tenant
     improvements, leasing commissions, marketing costs, and other carrying
     charges are assumed to have been absorbed.

     In preparing our self-contained appraisal reports, Cushman & Wakefield
personnel inspected each of the properties. Our appraisers were able to inspect
those areas of the properties and immediate area that would be inspected during
the course of a typical appraisal assignment. We reviewed economic and
demographic trends for each market, taking into account the impact of both the
existing competitive inventory and proposed additions to the market. We have
also compiled and analyzed recent market sales, as well as projecting future
anticipated income and expenses. During the course of their research and
analysis, our appraisers concluded that each property's highest and best use is
its existing or proposed use, multi-family construction.

     BRI is a real estate investment trust which is publicly traded on the New
York Stock Exchange. BRI is a multi-family REIT specializing in owning,
developing, and managing multi-family apartment complexes in four defined
regions of the United States. The apartment complexes are typically in excess of
200 units in size. As of the effective date of appraisal, BRI owned and managed
a total of 23,827 units. Although primarily an owner and manager, BRI
periodically develops new apartment complexes and renovates and rehabilitates
existing units and complexes.

     BRI operates in four areas identified as the Mid-Atlantic, Southeast,
Florida, and Texas regions.

                                       -I3-


<PAGE>

Cushman & Wakefield, Inc

Berkshire Realty Company, Inc. (NYSE-BRI)   -4-                 December 1, 1998

     Mid-Atlantic -- BRI owns and manages 6,218 units in this region which
     encompasses suburban Washington, D.C. and Baltimore, Maryland. As of August
     31, 1998, there portfolio was 98.7 percent occupied in this region. There
     is one property owned and managed in Nassau County, New York.

     Southeast -- The Southeast region includes complexes located in suburban
     Atlanta, Georgia, Charlotte, and Raleigh, North Carolina, Greenville and
     Mauldin, South Carolina, and Nashville and Knoxville, Tennessee. BRI owns
     and manages 5,993 units in this region which are 97.1 percent occupied.

     Florida -- The BRI holdings in the State of Florida include complexes in
     suburban areas of Broward County on the east coast, Orlando in the central
     part of the state, and Tampa St. Petersburg on the west coast. BRI owns and
     manages 3,161 units in this region which are 95.9 percent occupied.

     Texas -- Similar to their Florida holdings, BRI owns and manages 8,455
     units in suburban areas of the major cities of Dallas, Ft. Worth, Houston,
     San Antonio, and Austin. The 8,455 units are 97.9 percent occupied.

     In addition to owning and operating 23,827 units as 80 operating properties
within the four regions, BRI has four properties under development and two
future development sites identified as follows:

    -------------------------------------------------------------------------
             Under Development          City           State     No. of Units
    -------------------------------------------------------------------------
    Granite Run                         Baltimore      MD        264
    -------------------------------------------------------------------------
    Berkshires @ Crooked Creek          Durham         NC        296
    -------------------------------------------------------------------------
    Berkshire Commons I                 Clemson        SC        177
    -------------------------------------------------------------------------
    The Berkshires @ Deerfield I        Atlanta        GA        478
    -------------------------------------------------------------------------

    -------------------------------------------------------------------------
    Land Held for Future Development    City           State     No. of Units
    -------------------------------------------------------------------------
    Inglesby Site                       Greenville     SC        488
    -------------------------------------------------------------------------
    Garlington Road Site                Greenville     SC        452
    -------------------------------------------------------------------------

Property Descriptions

     BRI owns and manages multi-family housing in the form of garden, mid-rise,
and high-rise apartment complexes and buildings. The properties are rental units
where tenants pay a monthly rent which averaged $673 per unit as of August 31,
1998. The complexes are located in municipalities which have not instituted rent
controls or restrictions. These are primarily "market rate" apartments primarily
aimed at middle income tenants, although certain units are rented to low income
and upper income families. BRI also owns and operates seven complexes which have
tax-exempt bond financing in place. This type of financing requires that 20
percent of the units in each complex be rented to families that make no more
than 80 percent of the area median income. Other than these properties, there
are no rent restricted properties.

     The BRI holdings are primarily garden apartment complexes. The typical
complex is located in a suburban neighborhood on the outskirts of a major or
mid-sized city. The neighborhoods are typically in the growth phase, or at
minimum the stable phase, based on current demographic information. The
complexes have multiple buildings of two to three stories on campus-like
settings with well landscaped acreage.

                                       -I4-


<PAGE>

Cushman & Wakefield, Inc.

Berkshire Realty Company, Inc. (NYSE-BRI)   -5-                 December 1, 1998

     The buildings are typically wood frame structures with stucco or clapboard
exterior walls and composition shingle roofs. The apartment units and common
areas are served by electric or gas fueled package unit HVAC; electric and
natural gas for cooking, and public water and sewer supply. All buildings meet
local fire code standards providing smoke alarms and fire extinguishers.
Hallways are carpeted and common areas frequently include swimming pools and
playgrounds, as well as clubhouses with recreation areas.

     The apartment units are often one-, two-, and three-bedroom units with a
living room, dining room, and kitchen. They generally contain one to three
bathrooms. Tenants primarily pay monthly rent for an unfurnished apartment to
BRI plus a monthly electric and gas bill directly to the local utility company
for HVAC and interior lighting. BRI typically incurs the cost of providing water
and trash pick-up to the unit.

     Two of the complexes, Berkshire Towers in Silver Spring, Maryland and
River Oaks in Houston, Texas, are high-rise properties which differ physically
from the garden properties but are generally operated and managed in a similar
way. These properties do however, command higher monthly rents than the garden
properties in their immediate areas and have achieved higher stabilized
occupancy rates.

Appraisal Methodology

     Cushman & Wakefield, Inc. and its affiliates were retained to estimate the
market value of each BRI property as of October 15, 1998. The self-contained
appraisal reports are subject to the assumptions and limiting conditions
contained within each report. The properties were appraised individually,
assuming they were managed by a third party management company. Our appraised
values assume a typical marketing period of twelve months consistent with local
market conditions as reflected in sales of comparable apartment complexes in
each respective market area. Our appraisers employed at least two of the three
traditional approaches to value in their reports, most typically the Sales
Comparison Approach and the Income Capitalization Approach. The properties under
construction, in addition to the Sales and Income Capitalization Approaches,
included the Cost Approach to value.

     In the Sales Comparison Approach, our appraisers searched the local market
area for recent sales of comparable apartment complexes. They then analyzed
those sales on the basis of sales price per square foot, sale price per unit,
and the effective gross income multiplier (EGIM). The appraisers correlated the
various value indications into a point estimate from within the range indicated
by the comparable sales.

     In developing the Income Capitalization Approach, our appraisers studied
rents in effect in each BRI complex and competing complexes to estimate
potential rental income at market levels. They also included an estimate of
income from sources other than apartment rentals such as laundry income, vending
machine income, and forfeited deposits. The next step in this approach included
an analysis of recent history of operating expenses at the properties and
competing properties in comparison to the BRI budget to estimate an appropriate
level of stabilized expenses and reserves for unit replacement and capital
items. Our appraisers then

                                       -I5-


<PAGE>

Cushman & Wakefield, Inc.

Berkshire Realty Company, Inc. (NYSE-BRI)    -6-                December 1, 1998

estimated net operating income by subtracting stabilized expenses from potential
gross income and capitalized the stabilized net operating income into an
indication of capital value. The capitalization rate employed was based upon
prevailing going-in rates abstracted from an analysis of recent comparable
apartment complex sales.

     The second phase of the Income Capitalization Approach involved the
application and preparation of a discounted cash flow analysis in which the
estimated income and expenses are analyzed over a ten year forecast period and
the estimated property value at the time of reversion are discounted at an
appropriate rate to estimate present market value. The discount rate employed in
the discounted cash flow analysis was based upon responses to recent surveys of
investors who employ this methodology. The BRI property holdings are primarily
"market rate" apartment complexes and buildings whose rental income will
fluctuate over time depending upon economic conditions in each local market area
as well as competitive supply and demand. In our experience, the direct
capitalization method utilized within the Income Capitalization Approach is the
most common method employed by investors, whether leveraged or unleveraged, who
would seek to buy these assets if placed on the market for sale. In light of
this factor, our appraisers typically concluded at a market value estimate based
upon the direct capitalization method while given consideration to the
conclusions reached by the Sales Comparison Approach and the discounted cash
flow analysis.

Compliance with Appraisal Standards and Existing Financing

     We estimated market value in conformance with the Uniform Standards of
Professional Appraisal Practice, as well as Title XI of the Financial
Institution's Reform, Recovery, and Enforcement Act of 1989 (FIRREA) which
assume a sale price under terms equivalent to cash. Our appraisers employed, as
an underwriting guide, both Federal National Mortgage Association and Federal
Home Loan Bank Board appraisal standards. Consistent with our compliance with
generally accepted appraisal standards, we disregarded existing financing
encumbering the properties which are prepayable. There are however, eight
properties within the BRI holdings which have non-prepayable debt. The mortgages
are typically the Housing and Urban Development Department (HUD) or tax exempt
bond holders. Our appraisers considered the terms and conditions of these
mortgages in concluding at their final value estimates for each of the eight
properties. Overall, the effect on market value of these eight mortgages was not
material.

Discussions and Conclusions

     The BRI holdings are either Class A or Class B apartment complexes and
buildings located in four regions of the United States. The neighborhoods in
which the properties are located are most often improving subdistricts that are,
at minimum, stable areas. Physically, the properties, both externally and
internally, are in good condition. The buildings are well maintained along with
landscaped public areas with only minor amounts of deferred maintenance noted by
our appraisers and reflected in BRI's capital expenditure budgets on the
effective date of value. Management seems to be responsive to problems and
efficient in their operation of the properties. The BRI holdings have an average
monthly rent of $673 per unit with average operating expenses before reserves of
$2,869 per unit. The average occupancy of the properties was 97.8 percent. These
statistics are reflective of well managed multi-family property and are within
the range found in other apartment complexes which are owned by competing public
companies.

                                       -I6-


<PAGE>

Cushman & Wakefield, Inc.

Berkshire Realty Company, Inc. (NYSE-BRI)    -7-                December 1, 1998

Final Value Estimates

     The final value estimates for these properties total $1,278,650,000. This
represents the sum of the individual market value estimates for each property
and does not represent a bulk value or sale price of the portfolio. The property
list and market value conclusions, as referenced in our complete self-contained
appraisal reports, are exhibited on the following pages.

Respectfully submitted,

Cushman & Wakefield, Inc.

/s/ Douglas H. Larson
Douglas H. Larson
Associate Director
Valuation Advisory Services

/s/ Matthew C. Mondanile
Matthew C. Mondanile, MAI
Senior Director
Valuation Advisory Services

DHL:MCM:ew


























                                       -I7-

<PAGE>

                                                       Cushman & Wakefield, Inc.

- --------------------------------------------------------------------------------
Berkshire Realty Company Portfolio
- --------------------------------------------------------------------------------
Property Name                             City          State   Market Value

 1  Arborview                           Belcamp         MD       $20,500,000
 2  Liriope                             Belcamp         MD        $6,400,000
 3  Calvert's Walk                      Belair          MD       $17,500,000
 4  Ridgeview Chase                     Westminster     MD       $14,400,000
 5  The Berkshire Towers High Rise      Silver Spring   MD       $65,300,000
 6  Westchester                         Silver Spring   MD       $20,000,000
 7  Courtleigh                          Baltimore       MD       $16,100,000
 8  Coventry                            Baltimore       MD        $7,000,000
 9  Diamond Ridge                       Baltimore       MD        $5,700,000
10  Heraldry Square                     Baltimore       MD       $12,600,000
11  Estates                             Pikesville      MD       $14,200,000
12  Fairway Ridge                       Baltimore       MD        $9,500,000
13  Hazelcrest                          Baltimore       MD        $1,400,000
14  Hilltop                             Baltimore       MD        $1,200,000
15  Jamestowne                          Baltimore       MD       $11,500,000
16  Kingwood Common I                   Baltimore       MD       $10,200,000
17  Kingwood Common II                  Baltimore       MD       $10,500,000
18  Old Forge                           Baltimore       MD        $9,100,000
19  Rolling Wind                        Baltimore       MD       $22,000,000
20  Stratton Meadows                    Baltimore       MD       $15,700,000
21  The Channel (Heritage Hill)         Glen Burnie     MD        $7,100,000
22  The Cove (Washington Square)        Glen Burnie     MD       $11,200,000
23  The Lighthouse (Lamplighter)        Glen Burnie     MD       $11,200,000
24  Harpers Mill                        Glen Burnie     MD        $9,100,000
25  Warren Park                         Baltimore       MD        $7,400,000
26  Williston                           Baltimore       MD        $3,500,000
27  Granite Run                         Baltimore       MD       $25,500,000
28  Altamonte Bay Club                  Altamonte       FL       $11,250,000
29  Arbor Keys (Seven Winds)            Tamarac         FL       $12,600,000
30  Woodland Meadows                    Tamarac         FL       $15,500,000
31  Berkshire West (Polos West)         Winter Garden   FL       $10,950,000
32  Lakes at Jacaranda                  Plantation      FL       $23,400,000
33  Plantation Colony                   Plantation      FL       $17,000,000
34  Lynn Lake                           St. Petersburg  FL       $28,700,000
35  Newport                             Tampa           FL       $12,900,000
36  Park Colony                         Hollywood       FL       $20,750,000
37  Sunchase                            Bradenton       FL        $6,500,000
38  Arbors at Breckinridge              Duluth          GA       $33,100,000
39  Avalon on Abernathy                 Atlanta         GA       $16,900,000
40  Essex House                         Atlanta         GA        $7,940,000
41  River Parkway                       Atlanta         GA       $25,900,000
42  Highlands @ Briarcliff              Atlanta         GA        $9,100,000
43  Huntington Chase                    Norcross        GA       $25,940,000
- --------------------------------------------------------------------------------

                                       -I8-


<PAGE>

                                                       Cushman & Wakefield, Inc.

- --------------------------------------------------------------------------------
44  Pines @ Dunwoody                    Atlanta         GA       $20,700,000
45  The Berkshires @ Deerfield I        Atlanta         GA        $6,500,000
46  British Woods                       Nashville       TN       $11,270,000
47  Highland Ridge                      Madison         TN        $8,200,000
48  Windover                            Knoxville       TN       $10,200,000
49  Benchmark                           Irving          TX       $12,300,000
50  Huntington Ridge                    Irving          TX        $9,900,000
51  Berkshire Springs (Country Wood)    Dallas          TX        $9,000,000
52  Berkshire @ Addison (Summer Place)  Addison         TX        $9,600,000
53  Golfside                            Haltom City     TX       $10,500,000
54  Hunters Glen                        Plano           TX       $13,700,000
55  Huntington Brook                    Dallas          TX       $15,100,000
56  Huntington Lake                     Dallas          TX       $21,300,000
57  Indigo on Forest                    Dallas          TX       $57,000,000
58  Pleasant Woods                      Dallas          TX        $9,200,000
59  Prescott Place                      Mesquite        TX       $11,000,000
60  Prescott Place 11                   Mesquite        TX       $12,900,000
61  Providence                          Dallas          TX        $9,500,000
62  Sweetwater Ranch                    Richardson      TX       $21,200,000
63  Cumberland Cove                     Raleigh         NC       $38,500,000
64  East Lake Village                   Charlotte       NC       $10,200,000
65  The Timbers                         Charlotte       NC       $16,600,000
66  Berkshires @ Crooked Creek          Durham          NC       $22,000,000
67  Berkshire Commons I                 Clemson         SC       $15,100,000
68  Inglesby Site                       Greenville      SC        $3,650,000
69  Garlington Road Site                Greenville      SC        $1,500,000
70  Brookfield Trace/The Berkshires     Mauldin         SC       $18,200,000
71  The Oaks                            Mauldin         SC        $7,800,000
72  Brookwood Valley                    Mauldin         SC       $10,200,000
73  Stoneledge                          Greenville      SC       $12,400,000
74  Huntington Downs                    Greenville      SC       $23,800,000
75  Roper Mountain                      Greenville      SC        $8,800,000
76  6200 Gessner                        Houston         TX       $13,700,000
77  River Oaks High Rise                Houston         TX       $17,500,000
78  Berkshire Crossing (The Lodge)      Houston         TX        $6,500,000
79  Yorktown                            Houston         TX       $29,000,000
80  Kingwood Crossing                   Houston         TX       $15,750,000
81  Kingwood Lakes                      Houston         TX       $15,150,000
82  Berkshire Hills (Pinto Ridge)       Austin          TX       $10,900,000
83  The Bluffs of Berkshire             Austin          TX       $17,800,000
84  Carlyle Place                       San Antonio     TX        $8,900,000
85  Oaks of Marymont                    San Antonio     TX       $12,900,000
86  Southpoint                          Massapequa      NY       $18,400,000
- --------------------------------------------------------------------------------
    Total                                                     $1,278,550,000


                                       -I9-


<PAGE>

                                             ASSUMPTIONS AND LIMITING CONDITIONS
- --------------------------------------------------------------------------------

"Appraisal" means the appraisal report and opinion of value stated therein, or
the letter opinion of value, to which these Assumptions and Limiting Conditions
are annexed.

"Property" means the subject of the Appraisal.

"C&W" means Cushman & Wakefield, Inc. or its subsidiary which issued the
Appraisal.

"Appraiser(s)" means the employee(s) of C&W who prepared and signed the
Appraisal.

The Appraisal has been made subject to the following assumptions and limiting
conditions:

1.   No opinion is intended to be expressed and no responsibility is assumed for
     the legal description or for any matters which are legal in nature or
     require legal expertise or specialized knowledge beyond that of a real
     estate appraiser. Title to the Property is assumed to be good and
     marketable and the Property is assumed to be free and clear of all liens
     unless otherwise stated. No survey of the Property was undertaken.

2.   The information contained in the Appraisal or upon which the Appraisal is
     based has been gathered from sources the Appraiser assumes to be reliable
     and accurate. Some of such information may have been provided by the owner
     of the Property. Neither the Appraiser nor C&W shall be responsible for the
     accuracy or completeness of such information, including the correctness of
     estimates, opinions, dimensions, sketches, exhibits and factual matters.

3.   The opinion of value is only as of the date stated in the Appraisal.
     Changes since that date in external and market factors or in the Property
     itself can significantly affect property value.

4.   The Appraisal is to be used in whole and not in part. No part of the
     Appraisal shall be used in conjunction with any other appraisal.
     Publication of the Appraisal or any portion thereof without the prior
     written consent of C&W is prohibited which consent has been given with
     respect to the proxy statement to be sent to shareholders. Except as may be
     otherwise stated in the letter of engagement, the Appraisal may not be used
     by any person other than the party to whom it is addressed or for purposes
     other than that for which it was prepared. No part of the Appraisal shall
     be conveyed to the public through advertising, or used in any sales or
     promotional material without C&W's prior written consent. Reference to the
     Appraisal Institute or to the MAI designation is prohibited.

5.   Except as may be otherwise stated in the letter of engagement, the
     Appraiser shall not be required to give testimony in any court or
     administrative proceeding relating to the Property or the Appraisal.

6.   The Appraisal assumes (a) responsible ownership and competent management of
     the Property; (b) there are no hidden or unapparent conditions of the
     Property, subsoil or structures that render the Property more or less
     valuable (no responsibility is assumed for such conditions or for arranging
     for engineering studies that may be required to discover them); (c) full
     compliance with all applicable federal, state and local zoning and
     environmental regulations and laws, unless noncompliance is stated, defined
     and considered in the Appraisal; and (d) all required licenses,
     certificates of occupancy and other governmental consents have been or can
     be obtained and renewed for any use on which the value estimate contained
     in the Appraisal is based.

                                      -I10-


<PAGE>

                                             Assumptions and Limiting Conditions
- --------------------------------------------------------------------------------

7.   The physical condition of the improvements considered by the Appraisal is
     based on visual inspection by the Appraiser or other person identified in
     the Appraisal. C&W assumes no responsibility for the soundness of
     structural members nor for the condition of mechanical equipment, plumbing
     or electrical components.

8.   The forecasted potential gross income referred to in the Appraisal may be
     based on lease summaries provided by the owner or third parties. The
     Appraiser assumes no responsibility for the authenticity or completeness of
     lease information provided by others. C&W recommends that legal advice be
     obtained regarding the interpretation of lease provisions and the
     contractual rights of parties.

9.   The forecasts of income and expenses are not predictions of the future.
     Rather, they are the Appraiser's best estimates of current market thinking
     on future income and expenses. The Appraiser and C&W make no warranty or
     representation that these forecasts will materialize. The real estate
     market is constantly fluctuating and changing. It is not the Appraiser's
     task to predict or in any way warrant the conditions of a future real
     estate market; the Appraiser can only reflect what the investment
     community, as of the date of the Appraisal, envisages for the future in
     terms of rental rates, expenses, supply and demand.

10.  Unless otherwise stated in the Appraisal, the existence of potentially
     hazardous or toxic materials which may have been used in the construction
     or maintenance of the improvements or may be located at or about the
     Property was not considered in arriving at the opinion of value. These
     materials (such as formaldehyde foam insulation, asbestos insulation and
     other potentially hazardous materials) may adversely affect the value of
     the Property. The Appraisers are not qualified to detect such substances.
     C&W recommends that an environmental expert be employed to determine the
     impact of these matters on the opinion of value.

11.  Unless otherwise stated in the Appraisal, compliance with the requirements
     of the Americans With Disabilities Act of 1990 (ADA) has not been
     considered in arriving at the opinion of value. Failure to comply with the
     requirements of the ADA may adversely affect the value of the Property. C&W
     recommends that an expert in this field be employed.


                                      -I11-


<PAGE>

                                                      CERTIFICATION OF APPRAISAL
- --------------------------------------------------------------------------------

     We certify that, to the best of our knowledge and belief:

1.   The undersigned did not inspect each of the properties which are the
     subject of this report. The reader is referred to each individual report
     for names of those professionals who performed the inspections.

2.   The reported analyses, opinions, and conclusions are limited only by the
     reported assumptions and limiting conditions, and are our personal,
     unbiased professional analyses, opinions, and conclusions.

3.   We have no present or prospective interest in the property that is the
     subject of this report, and we have no personal interest or bias with
     respect to the parties involved.

4.   Our compensation is not contingent upon the reporting of a predetermined
     value or direction in value that favors the cause of the client, the amount
     of the value estimate, the attainment of a stipulated result, or the
     occurrence of a subsequent event. The appraisal assignment was not based on
     a requested minimum valuation, a specific valuation or the approval of a
     loan.

5.   No one provided significant professional assistance to the persons signing
     this report.

6.   Our analyses, opinions, and conclusions were developed, and this report has
     been prepared, in conformity with the Uniform Standards of Professional
     Appraisal Practice of the Appraisal Foundation and the Code of Professional
     Ethics and the Standards of Professional Appraisal Practice of the
     Appraisal Institute.

7.   The use of this report is subject to the requirements of the Appraisal
     Institute relating to review by its duly authorized representatives.

8.   As of the date of this report, Matthew C. Mondanile has completed the
     requirements of the continuing education program of the Appraisal
     Institute.

/s/ Douglas H. Larson                           /s/ Matthew C. Mondanile
Douglas H. Larson                               Matthew C. Mondanile, MAI
Associate Director                              Senior Director
Valuation Advisory Services                     Valuation Advisory Services


                                      -I12-


<PAGE>

[Letterhead: Cushman & Wakefield]

Matthew C. Mondanile, MAI                        [logo: CUSHMAN &
Senior Director                                         WAKEFIELD(R)]
Valuation Advisory Services

                                                 Cushman & Wakefield, Inc.
                                                 51 West 52nd Street
                                                 New York, NY 10019-6178
                                                 (212) 841 7680 Tel
                                                 (212) 841 7849 Fax

                                                 June 2, 1999

Berkshire Realty Company, Inc.
One Beacon Street, Suite 1550
Boston, MA 02108

Attn:    David F. Marshall
         President and Chief Executive Officer

                                  Re: Appraisal of Real Property
                                      Real Estate Assets of
                                      Berkshire Realty Company, Inc., a publicly
                                      traded Real Estate Investment Trust

Dear Mr. Marshall:

     In response to your letter dated June 2, 1999 in which you requested a
"bring down" letter which states that the property values set forth in the
appraisals are fair and accurate as of January 1, 1999, we have performed the
following:

1.   Discussed market conditions effective January 1, 1999 including occupancy
     rates, market rental rates, and capitalization rates with C&W's appraisers
     responsible for the appraisal values.

2.   Investigated economic statistics including, but not limited to, mortgage
     interest rates, unemployment rates and changes in the consumer price index,
     effective January 1, 1999.

3.   Interviewed Berkshire Realty Company, Inc. executives with regard to any
     retrospective or prospective material adverse changes in the properties as
     of January 1, 1999. These material adverse changes would include physical,
     functional, financial or economic conditions at each property.

     Our complete appraisal reports on the above referenced properties, dated
October 15, 1998, including assumptions and limiting conditions ("original
appraisal") are an integral part of this letter and are incorporated by
reference.

                                      -I13-


  Abu Dhabi o Australia o Austria o Belgium o Brazil o Canada o Channel Islands
 o China o Czech Republic o Denmark o Finland o France o Germany o Great Britain
        o Greece o Hong Kong o Hungary o India o Ireland o Israel o Italy
    o Japan o Kuwait o Lebanon o Mexico o The Netherlands o Northern Ireland
  o Norway o Poland o Portugal o Romania o Russia o Singapore o Slovakia o South
    Africa o Spain o Sweden o Switzerland o Thailand o Turkey o United States

<PAGE>

                                                       Cushman & Wakefield, Inc.

Mr. David F. Marshall
President and Chief Executive Officer    -2-                        June 2, 1999

     This is a restricted report in that it does not contain the data,
reasoning, or analysis upon which our value conclusion is based. The details of
our analyses and findings will be retained in our files as required by the
Uniform Standards of Professional Appraisal Practice to which we are subject.
This report can only be relied upon by a reader familiar with the original
appraisals. In reviewing this update, the reader should consider it in the
context of the original appraisals.

     Based upon these independent investigations and representations made to us
in your June 2, 1999 letter, we are of the opinion that the market values as
estimated in our appraisals effective October 15, 1998, were fair and accurate
as of January 1, 1999.

                                          Respectfully submitted,
                                          Cushman & Wakefield, Inc.

                                          /s/ Matthew C. Mondanile
                                          Matthew C. Mondanile, MAI
                                          Senior Director
                                          Valuation Advisory Services

MCM:ew

cc:       Brian R. Corcoran
          John D. Busi


                                      -I14-

<PAGE>

                         BERKSHIRE REALTY COMPANY, INC.

                  PROXY FOR THE SPECIAL MEETING OF STOCKHOLDERS
           CONCERNING THE MERGER AND ADOPTION OF THE MERGER AGREEMENT
                       To be held _________________, 1999




      The undersigned, having received notice of the Special Meeting of
Stockholders and the Board of Directors' proxy statement therefor, and revoking
all prior proxies, hereby appoint(s) David F. Marshall and Scott D. Spelfogel,
and each of them, attorneys or attorney of the undersigned (with full power of
substitution in them and each of them) for and in the name(s) of the undersigned
to attend the Special Meeting of Stockholders of BERKSHIRE REALTY COMPANY, INC.
(the "Company") to be held on _____________________, 1999 at 10:00 a.m. at
[__________________], Boston, Massachusetts 02210, and any adjournments thereof,
and there to vote and act upon the following matters in respect of all shares of
common and preferred stock of the Company which the undersigned may be entitled
to vote or act upon, with all the powers the undersigned would possess if
personally present.

                   CONTINUED AND TO BE SIGNED ON REVERSE SIDE
<PAGE>


                         Special Meeting of Stockholders
           Concerning the Merger and Adoption of the Merger Agreement
                         BERKSHIRE REALTY COMPANY, INC.

                                ___________, 1999



      WHETHER OR NOT YOU PLAN TO ATTEND THE MEETING, YOU ARE URGED TO COMPLETE,
DATE, SIGN AND RETURN THIS PROXY IN THE ACCOMPANYING ENVELOPE.

      THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS OF THE COMPANY
AND SHOULD BE RETURNED AS SOON AS POSSIBLE.

      A VOTE "FOR" APPROVAL OF THE MERGER AND ADOPTION OF THE MERGER AGREEMENT
IS RECOMMENDED BY THE BOARD OF DIRECTORS.

      IN THEIR DISCRETION, THE PROXIES ARE AUTHORIZED TO VOTE UPON SUCH OTHER
BUSINESS AS MAY PROPERLY COME BEFORE THE SPECIAL MEETING AND ANY ADJOURNMENT
THEREOF.

      THIS PROXY, WHEN PROPERLY EXECUTED, WILL BE VOTED IN THE MANNER
DIRECTED BY THE UNDERSIGNED STOCKHOLDER(S). IF NO OTHER INDICATION IS MADE,
THE PROXIES SHALL VOTE "FOR" APPROVAL OF THE MERGER AND ADOPTION OF THE
MERGER AGREEMENT, AS RECOMMENDED BY THE BOARD OF DIRECTORS. ATTENDANCE OF THE
UNDERSIGNED AT THE MEETING OR AT ANY ADJOURNMENT THEREOF WILL NOT BE DEEMED
TO REVOKE THIS PROXY UNLESS THE UNDERSIGNED GIVES AFFIRMATIVE NOTICE OF
REVOCATION.

1. To approve the merger of BRI Acquisition, LLC (the "Acquiror") with and into
the Company or, at the election of Berkshire Realty Holdings, L.P. (the
"Parent"), the merger of the Company with and into the Parent, and to adopt the
Agreement and Plan of Merger, dated as of April 13, 1999, by and among the
Parent, the Acquiror and the Company.

      / /FOR              / /AGAINST                / /ABSTAIN

Please mark your votes
as indicated in this example   [X]

MARK HERE
FOR ADDRESS
CHANGE AND                               MARK HERE IF YOU PLAN
NOTE AT LEFT           / /               TO ATTEND THE MEETING              / /

                                Dated: ______________________, 1999

                                ______________________________
<PAGE>

                                    Signature


                                ______________________________
                                    Signature if held jointly


                                NOTE:  PLEASE SIGN EXACTLY AS NAME APPEARS
                                HEREON. WHEN SHARES ARE HELD BY
                                JOINT OWNERS, BOTH SHOULD SIGN.
                                WHEN SIGNING AS ATTORNEY, EXECUTOR,
                                ADMINISTRATOR, TRUSTEE OR GUARDIAN,
                                PLEASE GIVE FULL TITLE AS SUCH.  IF
                                A CORPORATION, PLEASE SIGN IN FULL
                                CORPORATE NAME BY AUTHORIZED OFFICER,
                                GIVING FULL TITLE.  IF A PARTNERSHIP, PLEASE
                                SIGN IN PARTNERSHIP NAME BY AUTHORIZED
                                PERSON, GIVING FULL TITLE.



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