COLONIAL PROPERTIES TRUST
8-K, 1997-12-11
REAL ESTATE INVESTMENT TRUSTS
Previous: SFX BROADCASTING INC, S-8 POS, 1997-12-11
Next: NORTHERN BORDER PARTNERS LP, 424B2, 1997-12-11



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

                                   FORM 8-K

Current Report Pursuant to Section 13 or 15(d) of the Securities  Exchange Act
of 1934


Date of Report (Date of earliest event         Commission File Number: 1-12358
reported): October 31, 1997


                          COLONIAL PROPERTIES TRUST
            (Exact name of registrant as specified in its charter)



                Alabama                               59-7007599
        (State of organization)                      (IRS Employer
                                                Identification Number)

        2101 Sixth Avenue North                          35203
               Suite 750                              (Zip Code)
          Birmingham, Alabama
(Address of principal executive offices)

                                (205) 250-8700
             (Registrant's telephone number, including area code)


<PAGE>

                          COLONIAL PROPERTIES TRUST


Item 5. Other Events


      Colonial Properties Trust (the Company), an Alabama real estate investment
trust whose common  shares are listed on the New York Stock  Exchange  under the
symbol CLP, owns and operates  commercial  real estate through  Colonial  Realty
Limited   Partnership,   a  Delaware  limited  partnership  and  the  "Operating
Partnership" of Colonial Properties Trust. Through the Operating Partnership the
Company has acquired one multifamily  apartment  community in South Carolina,  a
portfolio of three retail  properties  located in  Brunswick,  Gainesville,  and
Valdosta,  Georgia  (the  Georgia  Malls),  and  a  portfolio  of  eight  retail
properties  located in  Burlington,  Mount Airy,  Greensboro,  Yadkinville,  and
Locust,  North  Carolina,  Staunton and  Abingdon,  Virginia,  and  Chattanooga,
Tennessee (the Retail  Portfolio)  (the Acquired  Properties)  since October 30,
1997 (the date of the last Form 8-K filed).  In connection  with the acquisition
of the Georgia Malls, which was structured as a like-kind exchange,  the Company
disposed of four  multifamily  properties  (the Exchanged  Properties)  totaling
2,096 apartment  units. The Company has also acquired the remaining 50% interest
in an office  building  in  Birmingham,  Alabama,  which  houses  its  corporate
headquarters,  and the  remaining  13%  interest in another  office  building in
Birmingham.   The  following  is  a  summary  of  the  material   terms  of  the
transactions.

In  accordance  with Rule 3-14 of  Regulation  S-X,  financial  statements  with
respect to the Retail  Portfolio are being filed because the Company has already
acquired the properties and the book value of the properties,  in the aggregate,
are significant.

Terms of Acquisition

The twelve Acquired  Properties total 350 apartment units and 2.9 million square
feet of retail space and were  purchased at a combined  purchase price of $196.8
million. The acquisitions decrease the Company's multifamily portfolio to 13,631
apartment  units  (as  discussed  below),  and  increase  the  Company's  retail
portfolio to 10.3 million square feet. In connection with the acquisition of two
of the Acquired Properties, the Company assumed existing mortgages totaling $5.7
million.  In  association  with three of the  Acquired  Properties,  the Company
exchanged four multifamily  properties  totaling 2,096 apartment units valued at
$54.8 million.  The remainder of the purchase  price of the Acquired  Properties
was  financed  through  the  issuance of limited  partnership  units in Colonial
Realty  Limited  Partnership  and advances on the  Company's  unsecured  line of
credit.

Description of Property
Acquired Properties

Caledon Wood--Greenville, South Carolina

On October 31, 1997,  the Company  acquired  Caledon Wood, a 350-unit  apartment
complex on  approximately  25 acres of land in Greenville,  South Carolina.  The
community was developed between 1995 and 1996, and was 90% leased at the time of
acquisition.  The  purchase  price of $21.3  million,  was  financed  through an
advance on the  Company's  unsecured  line of credit.  The average  unit size is
1,049 square feet with average unit market rent of $727 per month.

                                     Page 2
<PAGE>

Georgia Malls--Brunswick, Gainesville, and Valdosta Georgia

On November 4, 1997, the Company  acquired the Georgia Malls,  which consists of
three retail malls located in Brunswick,  Gainesville, and Valdosta, Georgia for
a total purchase price of $97 million.  The Georgia Malls contain a total of 1.4
million square feet of gross leasable area. In connection  with the  acquisition
of the  Georgia  Malls,  the  Company  sold to a third  party  four  multifamily
properties (Ski Lodge I, Ski Lodge II, Ski Lodge III and Vieux Carre, containing
a total of 2,096 apartment  units) for a total sale price of $54.8 million.  The
purchaser  of the  multifamily  properties  paid the sale price by  assuming  an
existing  mortgage of approximately  $10 million and paid the remainder in cash.
The cash portion of the sale price,  together  with an advance on the  Company's
unsecured  line of credit,  was used to pay the  purchase  price of the  Georgia
Malls.

Retail Portfolio--North Carolina, Tennessee, and Virginia

On November 20, December 1 and December 5, 1997, the Company acquired the Retail
Portfolio, which consists of three enclosed malls located in Staunton,  Virginia
and  Burlington  and Mount Airy,  North  Carolina  and five  community  shopping
centers located in Abingdon,  Virginia,  Greensboro,  Locust,  and  Yadkinville,
North  Carolina  and  Chattanooga,  Tennessee.  The Company  acquired the Retail
Portfolio for a total  purchase  price of $78.5  million.  The Retail  Portfolio
contains 1.5 million  square feet of gross  leasable area. The purchase price of
the Retail  Portfolio  was funded  through the  assumption of debt totaling $5.7
million,  the issuance of 608,545 limited  partnership  units in Colonial Realty
Limited  Partnership,  valued at $18.0 million,  and an advance on the Company's
unsecured line of credit. In connection with one of the properties in the Retail
Portfolio,  the  acquisition  agreement  provides  for  the  Company  to make an
additional  payment to the seller if certain lease-up  conditions are satisfied.
The Company expects to make an additional payment to the seller of approximately
$1.8 million pursuant to this provision.

Other Properties

Colonial Plaza--Birmingham, Alabama

On November 14, 1997, the Company acquired the remaining 50% outside interest in
Colonial Plaza, a 12 story office building in Birmingham,  Alabama. The purchase
increased the Company's  ownership  from a 50% interest to full ownership in the
building,  which totals  168,000 square feet. The purchase price of $7.4 million
was financed through the assumption of debt totaling $1.2 million and an advance
on the Company's  unsecured  line of credit.  The  building,  which was built in
1982, was 100% leased at the time of acquisition.

Riverchase Center--Birmingham, Alabama

On December 9, 1997, the Company  acquired the remaining 13% outside interest in
Riverchase  Center,  an office park  comprised of eight  one-level  buildings in
Birmingham,  Alabama. The purchase increased the Company's ownership from an 87%
interest to full  ownership in the  buildings,  which total 306,000 square feet.
The purchase price of $3.4 million was financed  through the issuance of 114,798
limited partnership units in Colonial Realty Limited Partnership.  The seller is
also a trustee of the Company.

                                     Page 3
<PAGE>


                            COLONIAL PROPERTIES TRUST


Item 7.     Financial Statements and Exhibits


(a)   Financial Statements of Businesses Acquired

                                                                  Page
      Combined Historical Summary of Revenues and Direct
      Operating Expenses of the Retail Portfolio.....................5

(b)   Pro Forma Financial Information................................8

 (c)   Exhibits

      23.1  Letter re:  Consent of Independent Accountants...........17













                                     Page 4
<PAGE>

REPORT OF INDEPENDENT ACCOUNTANTS



To the Board of Trustees
Colonial Properties Trust

We have audited the Combined Historical Summary of Revenues and Direct Operating
Expenses of the Retail  Portfolio (the  Properties) as defined in Note 1 for the
year  ended  December  31,  1996.  This  Combined   Historical  Summary  is  the
responsibility of the Properties'  management.  Our responsibility is to express
an opinion on the Combined Historical Summary based on our audit.

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

The accompanying  Combined  Historical  Summary of Revenues and Direct Operating
Expenses  was  prepared  for  the  purpose  of  complying  with  the  rules  and
regulations of the Securities and Exchange  Commission for inclusion in the Form
8-K  of  Colonial  Properties  Trust,  and  is  not  intended  to be a  complete
presentation of the revenues and expenses of the Retail Portfolio.

In our  opinion,  the Combined  Historical  Summary  referred to above  presents
fairly, in all material respects,  the revenues and direct operating expenses of
the Retail  Portfolio for the year ended  December 31, 1996 in  conformity  with
generally accepted accounting principles.



                                                /s/ Coopers & Lybrand L.L.P.
                                                   COOPERS & LYBRAND L.L.P.

Birmingham, Alabama
November 14, 1997







                                     Page 5
<PAGE>
<TABLE>



                             THE RETAIL PORTFOLIO
                         COMBINED HISTORICAL SUMMARY OF
                     REVENUES AND DIRECT OPERATING EXPENSES
                              ---------------------
<CAPTION>

                                                      For the
                                                    Year Ended
                                              December 31, 1996
                                              -----------------------



 Revenues:
<S>                                                   <C>        
      Base and percentage rents                       $ 8,642,924
      CAM reimbursement                                 2,512,645
      Other                                                55,832
                                                 -----------------

                                                       11,211,401
                                                 -----------------

 Direct operating expenses:
      General operating expenses                        1,291,791
      Salaries and benefits                               745,879
      Repairs and maintenance                             725,156
      Taxes, licenses, and insurance                      751,335
                                                 -----------------

                                                        3,514,161
                                                 -----------------

 Excess of revenues over direct
      operating expenses                              $ 7,697,240
                                                 =================





<FN>
 See Notes to Combined Historical Summary of Revenues and Direct Operating 
 Expenses.
</FN>
</TABLE>

                                     Page 6
<PAGE>

                                      
                             THE RETAIL PORTFOLIO
                   NOTES TO COMBINED HISTORICAL SUMMARY OF
                    REVENUES AND DIRECT OPERATING EXPENSES



1.    Accounting Policies

     Description--The  accompanying  Combined Historical Summary consists of the
     revenues  and  direct  operating  expenses  of the  Retail  Portfolio  (the
     Properties), which consists of eight retail properties located in Virginia,
     North Carolina, and Tennessee.  Colonial Properties Trust, through Colonial
     Realty  Limited  Partnership,  purchased  the  Properties  for a  total  of
     approximately $78.5 million.

      Basis of  Presentation--The  Combined  Historical  Summary of Revenues and
      Direct Operating Expenses includes gross operating revenues,  exclusive of
      interest income, and direct operating expenses,  exclusive of mortgage and
      other  interest  expense,  depreciation,  amortization,  management  fees,
      non-recurring  administrative  expenses,  and  federal,  state,  and local
      income taxes, if any.

      Income  Recognition--Revenue  from rental  property is recognized when due
      from tenants.

      Use of  Estimates--The  preparation of financial  statements in conformity
      with generally accepted accounting  principles requires management to make
      estimates and assumptions that affect the reported amounts of revenues and
      expenses  during the reporting  period.  Actual  results could differ from
      those estimates.

2.    Leasing Operations

      Minimum base rentals due in future periods under  noncancelable  operating
      leases extending beyond one year at December 31, 1996, are as follows:

1997                 $  8,366,507
1998                    7,984,874
1999                    6,821,006
2000                    5,620,243
2001                    4,632,302
                      ------------

                     $ 33,424,932
                     ============


                                     Page 7
<PAGE>




                            COLONIAL PROPERTIES TRUST
                             PRO FORMA CONSOLIDATED
                             CONDENSED BALANCE SHEET
                               September 30, 1997
                                   (Unaudited)


The following unaudited pro forma consolidated  condensed balance sheet reflects
significant  transactions  effected by the Company  after  September  30,  1997,
including  the purchase of the twelve  Acquired  Properties,  and an offering of
preferred securities to the public.

This unaudited pro forma consolidated condensed balance sheet is not necessarily
indicative of the actual financial  position of the Company had the transactions
been  completed as of September  30, 1997,  nor does it purport to represent the
future financial  position of the Company.  The unaudited pro forma consolidated
condensed balance sheet and related notes should be read in conjunction with the
information  appearing  in the  Company's  1996 Annual  Report as filed with the
Securities  and  Exchange  Commission  on  Form  10-K  and  with  the  financial
statements  included  therein and the notes thereto and with the Company's March
31, 1997, June 30, 1997, and September 30, 1997 Quarterly  Reports as filed with
the  Securities  and  Exchange  Commission  on Form 10-Q and with the  financial
statements included therein and the notes thereto. In management's  opinion, all
adjustments  necessary  to reflect the effects of these  transactions  have been
made.




                                     Page 8
<PAGE>

<TABLE>

                            Colonial Properties Trust
                 Pro Forma Consolidated Condensed Balance Sheet
                               September 30, 1997
                                 (In Thousands)
                                   (Unaudited)
<CAPTION>



                                                            Colonial                   Colonial
                                                           Properties       Pro       Properties
                                                             Trust         Forma        Trust
                                                           Historical    Adjustments  Pro Forma
                                                        --------------  ------------ --------------
                                                             (A)             (B)     
ASSETS
<S>                                                      <C>           <C>           <C>        
Land, buildings, & equipment, net .....................  $ 1,085,175   $   172,060   $ 1,257,235
Undeveloped land and construction in progress .........       93,753                      93,753
Cash and equivalents ..................................        3,254                       3,254
Restricted cash .......................................        2,831                       2,831
Accounts receivable, net ..............................        5,440                       5,440
Prepaid expenses ......................................        2,947                       2,947
Deferred debt and lease costs .........................        7,014                       7,014
Investment in subsidiaries ............................        5,292        (5,120)          172
Other assets ..........................................        5,420                       5,420
                                                         -----------   -----------   -----------
                                                         $ 1,211,126   $   166,940   $ 1,378,066
                                                         ===========   ===========   ===========

LIABILITIES AND SHAREHOLDERS' EQUITY
Notes and mortgages payable ...........................  $   666,617   $    25,318   $   691,935
Accounts payable ......................................        5,432                       5,432
Accrued expenses ......................................       17,734                      17,734
Tenant deposits .......................................        3,739                       3,739
Unearned rent .........................................        1,467                       1,467
                                                         -----------   -----------   -----------
      Total liabilities ...............................      694,989        25,318       720,307
                                                         -----------   -----------   -----------

Minority interest .....................................      156,942        11,267       168,209
                                                         -----------   -----------   -----------

Preferred shares of beneficial interest, $.01 par value          -0-       121,063       121,063
Common shares of beneficial interest, $.01 par value ..          209                         209
Additional paid-in capital ............................      393,264         9,292       402,556
Cumulative earnings ...................................       70,397                      70,397
Cumulative distributions ..............................     (104,211)                   (104,211)
Deferred compensation on restricted shares ............         (464)                       (464)
                                                         -----------   -----------   -----------
      Total shareholders' equity ......................      359,195       130,355       489,550
                                                         -----------   -----------   -----------

                                                         $ 1,211,126   $   166,940   $ 1,378,066
                                                         ===========   ===========   ===========

</TABLE>


                                     Page 9
<PAGE>



                            COLONIAL PROPERTIES TRUST
                         NOTES TO PRO FORMA CONSOLIDATED
                             CONDENSED BALANCE SHEET
                                   (Unaudited)


(A)  Reflects the historical  financial  position of the Company as of September
     30,  1997 as  presented  in the  Company's  Form  10-Q as  filed  with  the
     Securities and Exchange Commission.

(B)  Includes the  acquisition of the twelve Acquired  Properties;  Caledon Wood
     for a purchase  price of $21.3  million,  the Georgia  Malls for a purchase
     price of $97.0 million,  the Retail Portfolio for a purchase price of $78.5
     million,  and  the  purchases  of the  remaining  interests  in two  office
     buildings in Birmingham.  These property acquisitions were financed through
     the  issuance  of limited  partnership  units in  Colonial  Realty  Limited
     Partnership,  the sale of four  multifamily  properties  in Alabama  with a
     value of $54.8 million, advances on the Company's unsecured line of credit,
     the  issuance  of  securities  to  the  public,   and  the   assumption  of
     indebtedness on two of the properties.










                                    Page 10
<PAGE>

                            COLONIAL PROPERTIES TRUST
                        PRO FORMA CONSOLIDATED CONDENSED
                            STATEMENTS OF OPERATIONS
                    For the Year Ended December 31, 1996 and
                    the Nine Months Ended September 30, 1997
                                   (Unaudited)


The  following  unaudited  pro  forma  consolidated   condensed   statements  of
operations reflect significant  transactions effected by the Company during 1997
which  includes  the  purchase  of  the  twelve  Acquired  Properties  mentioned
elsewhere  herein.  In  addition  to  the  Acquired  Properties,  the  following
significant  transactions are reflected in the unaudited pro forma  consolidated
condensed statements of operations: (i) the Company's equity offerings completed
in January 1996,  January  1997,  July 1997 and November 1997 (ii) the Operating
Partnership's  debt offerings  completed in July 1996,  December  1996,  January
1997,  July 1997,  August 1997,  and  September  1997,  and (iii) the  Company's
acquisition of twelve  properties  during 1997 other than the thirteen  Acquired
Properties.  The pro forma effects of all such  transactions are included in the
unaudited pro forma consolidated condensed statements of operations assuming the
transactions  had  occurred as of January 1, 1996 and  assuming the Company used
the proceeds of the equity and debt offerings to repay outstanding  indebtedness
(see  notes  to  unaudited  pro  forma  consolidated   condensed  statements  of
operations).

These unaudited pro forma  consolidated  condensed  statements of operations are
not  necessarily  indicative  of  the  actual  results  of  operations  had  the
transactions  been  completed  as of  January 1,  1996,  nor do they  purport to
represent the future  results of the  operations of the Company.  The Company is
not aware of any material  factors  relating to the Acquired  Properties,  other
than as  disclosed  in the  footnotes to the  unaudited  pro forma  consolidated
condensed  statements of operations,  which would cause the combined  historical
summaries  of  revenues  and direct  operating  expenses  not to be  necessarily
indicative of future operating results.

The  unaudited pro forma  consolidated  condensed  statements of operations  and
related notes should be read in conjunction  with the  information  appearing in
the  Company's  1996 Annual  Report as filed with the  Securities  and  Exchange
Commission on Form 10-K and with the financial  statements  included therein and
the notes  thereto and with the  Company's  March 31, 1997,  June 30, 1997,  and
September 30, 1997  Quarterly  Reports as filed with the Securities and Exchange
Commission on Form 10-Q and with the financial  statements  included therein and
the notes thereto. In management's opinion, all adjustments necessary to reflect
the effects of these transactions have been made.






                                    Page 11
<PAGE>

<TABLE>

                            Colonial Properties Trust
            Pro Forma Consolidated Condensed Statements of Operations
                      For the year ended December 31, 1996
                      (In Thousands, Except Per Share Data)
                                   (Unaudited)
<CAPTION>



                                                               For the year ended December 31, 1996
                                                               ------------------------------------
                                                                 Colonial                Colonial
                                                                 Properties    Pro      Properties
                                                                  Trust       Forma       Trust
                                                                Historical  Adjustments  Pro Forma
                                                                 --------   ---------   -----------
                                                                   (A)           (B)
Revenues:
<S>                                                              <C>         <C>        <C>      
     Rent .....................................................  $ 130,370   $ 42,901   $ 173,271
     Other ....................................................      4,511         (1)      4,510
                                                                 ---------   --------   ---------
         Total revenue ........................................    134,881     42,900     177,781
                                                                 ---------   --------   ---------

Property operating expenses:
     General operating expenses ...............................      9,530      3,967      13,497
     Salaries and benefits ....................................      8,606      1,081       9,687
     Repairs and maintenance ..................................     13,073      3,378      16,451
     Taxes, licenses and insurance ............................     11,538      3,266      14,804
General and administrative ....................................      4,071        358       4,429
Depreciation ..................................................     22,025      8,335      30,360
Amortization ..................................................      1,509         73       1,582
                                                                 ---------   --------   ---------
         Total operating expenses .............................     70,352     20,458      90,810
                                                                 ---------   --------   ---------
         Income from operations ...............................     64,529     22,442      86,971
                                                                 ---------   --------   ---------

Other income (expense):
     Interest expense .........................................    (24,584)    (2,384)    (26,968)
     Income from partnerships .................................        835       (564)        271
     Gains from sale of property ..............................        468        -0-         468
     Minority interest in consolidated operating property .....        -0-        -0-         -0-
                                                                 ---------   --------   ---------
         Total other expense ..................................    (23,281)    (2,948)    (26,229)
                                                                 ---------   --------   ---------

     Income before extraordinary items and
         minority interest in CRLP ............................     41,248     19,494      60,742
Extraordinary loss from debt extinguishment ...................       (511)       511         -0-
                                                                 ---------   --------   ---------

     Income before minority interest in CRLP ..................     40,737     20,005      60,742
Minority interest in CRLP .....................................     13,231      6,329      19,560
                                                                 ---------   --------   ---------

     Net income ...............................................  $  27,506   $ 13,676   $  41,182
Preferred dividends ...........................................        -0-     10,469      10,469
                                                                 ---------   --------   ---------

     Net income available to common shareholders ..............  $  27,506   $  3,207   $  30,713
                                                                 =========   ========   =========

Net income per share ..........................................   $   1.58              $    1.47
                                                                  ========              =========

Common shares outstanding .....................................     17,378                 20,934
                                                                  ========              =========
</TABLE>



                                    Page 12
<PAGE>


<TABLE>


                            Colonial Properties Trust
            Pro Forma Consolidated Condensed Statements of Operations
                  For the nine months ended September 30, 1997
                      (In Thousands, Except Per Share Data)
                                   (Unaudited)
<CAPTION>



                                                           For the nine months ended September 30, 1997
                                                                -----------------------------------
                                                                Colonial                  Colonial
                                                                Properties      Pro      Properties
                                                                 Trust         Forma       Trust
                                                               Historical   Adjustments  Pro Forma
                                                                 --------   ---------    --------- 
                                                                   (A)          (B)
Revenues:
<S>                                                               <C>         <C>        <C>      
     Rent ......................................................  $ 109,910   $ 25,483   $ 135,393
     Other .....................................................     19,562         54      19,616
                                                                  ---------   --------   ---------
         Total revenue .........................................    129,472     25,537     155,009
                                                                  ---------   --------   ---------

Property operating expenses:
     General operating expenses ................................      9,010      2,071      11,081
     Salaries and benefits .....................................      7,468        660       8,128
     Repairs and maintenance ...................................     13,204      2,125      15,329
     Taxes, licenses and insurance .............................     11,489      2,044      13,533
General and administrative .....................................      4,272        175       4,447
Depreciation ...................................................     22,426      5,004      27,430
Amortization ...................................................        888         34         922
                                                                  ---------   --------   ---------
         Total operating expenses ..............................     68,757     12,113      80,870
                                                                  ---------   --------   ---------
          Income from operations ...............................     60,715     13,424      74,139
                                                                  ---------   --------   ---------

Other income (expense):
     Interest expense ..........................................    (28,796)    (1,524)    (30,320)
     Income from partnerships ..................................        130       (506)       (376)
     Gains (losses) from sale of property ......................         (1)       -0-          (1)
     Minority interest in consolidated operating property ......       (179)       179         -0-
                                                                  ---------   --------   ---------
         Total other expense ...................................    (28,846)    (1,851)    (30,697)
                                                                  ---------   --------   ---------

     Income before extraordinary items and
         minority interest in CRLP .............................     31,869     11,573      43,442
Extraordinary loss from debt extinguishment ....................     (3,408)     3,408         -0-
                                                                  ---------   --------   ---------

     Income before minority interest in CRLP ...................     28,461     14,981      43,442
Minority interest in CRLP ......................................      8,832      5,157      13,989
                                                                  ---------   --------   ---------

     Net income ................................................  $  19,629   $  9,824   $  29,453
Preferred dividends ............................................        -0-      7,852       7,852
                                                                  ---------   --------   ---------

     Net income available to common shareholders ...............  $  19,629   $  1,972   $  21,601
                                                                  =========   ========   =========

Net income per share ...........................................   $   1.01              $    1.03
                                                                   ========              =========

Common shares outstanding ......................................     19,414                 20,934
                                                                   ========              =========

</TABLE>



                                    Page 13
<PAGE>



                            COLONIAL PROPERTIES TRUST
                         NOTES TO PRO FORMA CONSOLIDATED
                       CONDENSED STATEMENTS OF OPERATIONS
                                   (Unaudited)


(A)  Reflects the Company's  historical results of operations for the year ended
     December 31, 1996,  as presented  in the  Company's  1996 Annual  Report as
     filed with the  Securities  and  Exchange  Commission  on Form 10-K and the
     Company's  historical  results  of  operations  for the nine  months  ended
     September  30,  1997 as  presented  in the  Company's  September  30,  1997
     Quarterly  Report as filed with the Securities  and Exchange  Commission on
     Form 10-Q.

 (B) Reflects the operating  results of the 24 properties  acquired  during 1997
     (less the operations of two multifamily  properties and one office property
     which were  involved in two of the 1997  acquisitions,  as discussed in the
     Company's  Form 8-K filed July 21, 1997),  less the  operations of the four
     properties  exchanged  in  connection  with  one  of the  acquisitions,  as
     mentioned  elsewhere herein.  The results included as pro forma adjustments
     for these properties  include those operating results of the properties for
     the respective periods during which the Company did not own the properties.
     This column also reflects the net effect of the  application  of the equity
     and debt  offering  proceeds to repay the  revolving  debt  incurred in the
     acquisition  of properties  and mortgage debt. The interest saved from this
     repayment  of debt is shown  net of  interest  expense  arising  from  debt
     incurred from the debt offerings.

     Included  elsewhere herein is the Combined  Historical  Summary of Revenues
     and Direct Operating Expenses for eight of the Acquired Properties. The pro
     forma  statements of operations  include certain  adjustments made to these
     historical summaries as presented in the following table.

                                                 For the
                                               Year Ended
                                            December 31, 1996
                                              (in thousands)
                                              --------------
        Excess of revenues over direct
           operating expenses (1)
              Retail Portfolio                    $   7,697
           Other properties                          23,153
                                              --------------
                                                     30,850
        Less:
        Depreciation and                           
        amortization of property (2)                  8,408
        Interest on acquisition                    
        financing, net of savings from debt                    
        and equity offerings (3)                      2,384
           Other adjustments                             53
                                              --------------

        Pro forma income before                   
        minority interest                         $  20,005
                                              ==============






                                    Page 14
<PAGE>

     (1) The excess of  revenues  over direct  operating  expenses is based upon
         historical  operations for the properties  acquired during 1997 for the
         year ended  December 31, 1996, as contained in the Combined  Historical
         Summary of Revenues and Direct Operating  Expenses  included  elsewhere
         herein for the properties  whose  December 31, 1996  financial  results
         have been audited.

     (2) The asset  basis used in the  computation  of  depreciation  includes a
         preliminary   allocation   of  the   purchase   price  to  land,   land
         improvements,  building, and personal property,  plus acquisition costs
         to date. Such allocation may be adjusted  pending receipt of additional
         information.  Depreciation  has been  computed  using the straight line
         method with cost recovery periods of 7 to 40 years.

     (3) Includes  interest  expense  incurred  from  sources  of funds  used to
         finance the acquisition of the Acquired  Properties  including advances
         on the  Company's  unsecured  line of credit,  net of the effect of the
         application  of the  equity  and debt  offering  proceeds  to repay the
         revolving  debt incurred in the  acquisition of properties and mortgage
         debt.  The interest  saved from this  repayment of debt is shown net of
         interest expense arising from debt incurred from the debt offerings.














                                    Page 15
<PAGE>
                                      
                                  SIGNATURES


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


                            COLONIAL PROPERTIES TRUST



Date:  December 11, 1997            /s/ Howard B. Nelson, Jr.
                                    -------------------------
                                    Howard B. Nelson, Jr.
                                    Chief Financial Officer
                                    (Duly Authorized Officer
                                    and Principal Financial Officer)









                                    Page 16
<PAGE>

                                      
                                                            Exhibit 23.1





                      Consent of Independent Accountants



We consent to the  incorporation by reference in the registration  statements of
Colonial  Properties Trust on Form S-8 related to certain  restricted shares and
stock options filed on September 29, 1994; Form S-8 related to the  Non-Employee
Trustee Share Plan filed on May 15, 1997; Form S-8 related to the Employee Share
Purchase  Plan filed on May 15,  1997;  Form S-8 related to the  Employee  Share
Option and Restricted Share Plan and the Non-Employee  Trustee Share Option Plan
filed on May 15,  1997;  Form S-3  related  to the Shelf  Registration  filed on
January 8, 1997; Form S-3 related to the Shelf Registration filed on October 23,
1997;  Form S-3  related to the  Dividend  Reinvestment  Plan filed on April 11,
1995,  as amended;  and Form S-8  related to the  registration  of common  stock
issuable under the Colonial Properties Trust 401(K)/Profit-Sharing Plan filed on
October 15,  1996,  of our report  dated  November  14, 1997 on our audit of the
Combined  Historical  Summary of Revenues and Direct  Operating  Expenses of the
Retail Portfolio, which reports are included in this Form 8-K.



                                             /s/ Coopers & Lybrand L.L.P.
                                               COOPERS & LYBRAND L.L.P.


Birmingham, Alabama
December 11, 1997


















                                    Page 17


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