UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

---

FORM 10-K

ANNUAL REPORT
PURSUANT TO SECTIONS 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

|(Mark One)                                                       |                                                                                         
|---------------------------------------------------------------- | ----------------------------------------------------------------------------------------
|ý                                                                | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934    
|For the fiscal year ended December 31, 2005                     
|or                                                              
|o                                                                | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|For the transition period
from                                to

Commission file number 001-32290

---

GMH Communities Trust(Exact name of registrant as specified in its charter)

|Maryland(State or other jurisdiction of
incorporation or organization)                   |  | 201181390(I.R.S. Employer Identification No.)
|---------------------------------------------------------------------------------------- |  | ---------------------------------------------
|10 Campus Boulevard
Newtown Square, Pennsylvania(Address of principal executive offices) |  | 19073(Zip Code)                              
|Registrant's telephone number, including area code: (610) 355-8000                      

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Name of each exchange on which registeredCommon Shares of Beneficial Interest,
$0.001 par value per share

New York Stock Exchange


Securities registered pursuant to Section 12(g) of the Act:

None(Title of Class)

Indicate
by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities
Act. Yes o    No ý

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the
Act. Yes o    No ý

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

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of the registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment
to this Form 10-K. ý

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of
"accelerated filer and large accelerated filer" in Rule 12b-2 of the Exchange Act.

Large
accelerated filer    o           Accelerated
filer    ý            Non-accelerated filer    o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act). Yes o    No ý

The aggregate market value of the voting common equity held by non-affiliates of the registrant as of the last business day of the registrant's most
recently completed second fiscal quarter (June 30, 2005), was $534,239,637.

The
number of common shares of beneficial interest of the registrant outstanding as of July 24, 2006 was 41,566,198 shares.

DOCUMENTS INCORPORATED BY REFERENCE

None.



---





GMH COMMUNITIES TRUST  INDEX TO FORM 10-K

|                                                     |  |                                                                                                              |  | Page
|---------------------------------------------------- |  | ------------------------------------------------------------------------------------------------------------ |  | ----
|Cautionary Note Regarding Forward-Looking Statements |  | ii                                                                                                          
|PART I                                              
|Item 1.                                              |  | Business                                                                                                     |  | 1   
|Item 1A.                                             |  | Risk Factors                                                                                                 |  | 42  
|Item 1B.                                             |  | Unresolved Staff Comments                                                                                    |  | 67  
|Item 2.                                              |  | Properties                                                                                                   |  | 68  
|Item 3.                                              |  | Legal Proceedings                                                                                            |  | 72  
|Item 4.                                              |  | Submission of Matters to a Vote of Security Holders                                                          |  | 73  
|PART II                                             
|Item 5.                                              |  | Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 76  
|Item 6.                                              |  | Selected Financial Data                                                                                      |  | 79  
|Item 7.                                              |  | Management's Discussion and Analysis of Financial Condition and Results of Operations                        |  | 81  
|Item 7A.                                             |  | Quantitative and Qualitative Disclosure About Market Risk                                                    |  | 104 
|Item 8.                                              |  | Financial Statements and Supplementary Data                                                                  |  | 105 
|Item 9.                                              |  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                         |  | 141 
|Item 9A.                                             |  | Controls and Procedures                                                                                      |  | 141 
|Item 9B.                                             |  | Other Information                                                                                            |  | 155 
|PART III                                            
|Item 10.                                             |  | Directors and Executive Officers of the Registrant                                                           |  | 156 
|Item 11.                                             |  | Executive Compensation                                                                                       |  | 160 
|Item 12.                                             |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters               |  | 171 
|Item 13.                                             |  | Certain Relationships and Related Transactions                                                               |  | 175 
|Item 14.                                             |  | Principal Accountant Fees and Services                                                                       |  | 177 
|PART IV                                             
|Item 15.                                             |  | Exhibits and Financial Statement Schedules                                                                   |  | 178 

i

---





Cautionary Note Regarding Forward-Looking Statements

Our disclosure and analysis in this document and in the documents that are or will be incorporated by reference into this document contain forward-looking
statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements
provide our current expectations or forecasts of future events and are not statements of historical fact. These forward-looking statements include information about possible or assumed future events,
including, among other things, operating or financial performance, strategic plans and objectives, or regulatory or competitive environments. Statements regarding the following subjects are
forward-looking by their nature:



The
forward-looking statements are based on our beliefs, assumptions and expectations of our future performance, taking into account all information currently available to us. These
beliefs, assumptions and expectations can change as a result of many possible events or factors, not all of which are known to us. If a change occurs, our business, financial condition, liquidity and
results of operations may vary materially from those expressed in our forward-looking statements. Factors that could cause actual results to differ materially from our management's current
expectations include, but are not limited to:



ii

---





When
we use the words "believe," "expect," "may," "potential," "anticipate," "estimate," "plan," "will," "could," "intend" or similar expressions, we intend to identify forward-looking
statements. You should not place undue reliance on these forward-looking statements. We are not obligated to publicly update or revise any forward-looking statements, whether as a result of new
information, future events or otherwise, except to the extent otherwise required by law.

iii

---





PART I

Item 1.    Business

GMH Communities Trust commenced operations on November 2, 2004, upon completion of its initial public offering and the simultaneous
acquisition of the sole general partnership interest in GMH Communities, LP, referred to throughout this report as our operating partnership. The historical operations prior to completion of our
initial public offering that are described in this prospectus refer to the operations of College Park Management, Inc., GMH Military Housing, LLC, 353 Associates, L.P., and Corporate Flight
Services, LLC, which are collectively referred to, together with our operating partnership, as The GMH Predecessor Entities or our predecessor entities.

In connection with our formation transactions completed prior to and simultaneously with completion of our initial public offering, the interests in The GMH
Predecessor Entities were contributed to our operating partnership as described in Note 1 of the financial statements included in this report. We have described our operations in this report as
if the historical operations of our predecessor entities were conducted by us for the full fiscal year ended December 31, 2004.

Our Company

We are a self-advised, self-managed, specialty housing company that focuses on providing housing to college and university students
residing off-campus and to members of the U.S. military and their families. Through our operating partnership, we own and operate our student housing properties and own minority equity
interests in joint ventures that own our military housing privatization projects. Through taxable REIT subsidiaries, we provide development, construction, renovation and management services for our
military housing privatization projects and property management services for student housing properties owned by others. In addition, through our operating partnership, we provide consulting services
with respect to the management of certain student housing properties owned by others, including, colleges, universities, and other private owners. We are
one of the leading providers of housing, lifestyle and community solutions for students and members of the U.S. military and their families.

As
of December 31, 2005, we owned or had ownership interests in 54 student housing properties, containing a total of 10,236 units and 33,340 beds, one undeveloped parcel of land
and three partially developed parcels of land. We also managed or provided consulting services for 18 student housing properties owned by others as of December 31, 2005, containing a total of
4,222 units and 13,365 beds, including 455 units and 1,938 beds that are currently under construction. Additionally, as of December 31, 2005, our operating partnership had an ownership interest
in, and through various wholly-owned subsidiaries, operated seven military housing privatization projects, and had an additional project under exclusive negotiation, comprising an aggregate of 16,745
end-state housing units on 19 military bases. End-state housing units are the housing units, including units subject to new construction and existing units, whether or not
subject to renovation, that are approved for completion and management by the end of the initial development period for the project. On May 1, 2006, we officially closed on the award of the
project that was under exclusive negotiation, comprising 887 end-state housing units located on the base of Fort Gordon near Augusta, Georgia, and we acquired an ownership interest in the
Army's Carlisle Barracks and Picatinny Arsenal project and assumed management and maintenance services for this project, which covers 348 end-state units. As of July 21, 2006,
financing was secured for the Carlisle/Picatinny project, and construction and renovation agreements were in the process of being completed to permit the commencement of construction/renovation
activities. In addition, we are currently in the solicitation process with the Air Force for a military housing privatization project that is expected to cover four bases and 2,875
end-state housing units.

1

---



GMH
Communities Trust was formed in May 2004 to continue and expand upon the student and military housing businesses of our predecessor entities and other affiliated entities,
collectively referred to as GMH Associates. GMH Associates was founded in 1985 principally to acquire, develop and manage commercial and residential real estate, focusing on student housing. Since
1999, GMH Associates also competed for the award of contracts to develop, construct, renovate and manage housing units for members of the U.S. military and their families, referred to as military
housing privatization projects.

We
seek to capitalize on the highly fragmented student housing market at colleges and universities and the related need for quality and affordable off-campus, privately owned
student housing. Focusing on this opportunity, we have, and prior to our formation, GMH Associates had, acquired or entered into joint ventures that acquired student housing properties strategically
located near college or university campuses. In addition, we have continued to expand upon the military housing business developed by GMH Associates and to seek the award of additional military
housing privatization projects granted by the Department of Defense, or DoD, under the 1996 National Defense Authorization Act. Since 1996, according to statistics released by the DoD as of
June 5, 2006, the U.S. military has awarded to private companies long-term agreements and rights to exclusively negotiate agreements with the U.S. military for 73 domestic projects,
and has identified another 37 domestic projects for which it will seek to award privatization projects. Our management
team has won over 30% of the privatization projects on which it has bid (including those projects for which exclusive negotiations have been awarded) and GMH Communities Trust is currently developing
and managing more individual bases than any of its competitors.

We
elected to be treated as a real estate investment trust, or REIT, under the Internal Revenue Code of 1986, as amended, or the Code, commencing with our taxable year ended
December 31, 2004, and intend to continue to qualify as a REIT. We perform certain management and other services relating to student and military housing, which if performed directly by a REIT
could adversely affect its qualification as a REIT, through taxable REIT subsidiaries, GMH Military Housing, LLC and College Park Management TRS, Inc. A "taxable REIT subsidiary" is a
corporation in which a REIT directly or indirectly holds shares and which makes a joint election with the REIT to be treated as a taxable REIT subsidiary of the REIT. Taxable REIT subsidiaries are
generally subject to federal income taxation in the same manner as regular corporations and not as REITs. The extent to which a REIT can conduct its operations through a taxable REIT subsidiary is
limited by provisions of the Code, which require that (i) dividends from a taxable REIT subsidiary, together with other nonqualifying gross income of the REIT, constitute not more than 25% of
the REIT's gross income in any taxable year and (ii) securities issued by taxable REIT subsidiaries represent not more than 20% of the value of the REIT's total assets as of the close of any
quarter of a taxable year of the REIT.

Our
Internet address iswww.gmhcommunities.com. We make available free of charge on or through our website our Annual Reports on
Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, and amendments to those reports, as soon as reasonably practicable
after we electronically file such material with, or furnish it to, the U.S Securities and Exchange Commission, or SEC. Our Internet web site and the information contained therein or connected thereto
do not constitute a part of this Annual Report on Form 10-K.

Our Recent Activities

Since the completion of our formation transactions in connection with our initial public offering that was completed on November 2, 2004, we have had
substantial growth activities in both our student and military housing segments.

2

---



Student Housing

During 2005, we acquired 24 properties totaling 4,753 units and 14,302 beds, and three undeveloped parcels of land, for an aggregate purchase price of
$548.5 million. These properties were primarily financed through the placement or assumption of an aggregate of $329.8 million in mortgage debt and the placement of $21.3 million
in mortgage debt on a previously unencumbered property that was acquired in 2004, as well as from available cash from operations and draws upon our line of credit. As of December 31, 2005,
including the acquisitions that we completed in connection with our formation transactions and initial public offering, we had acquired 54 student housing properties totaling 33,340 beds, and four
undeveloped parcels of land for development as student housing properties, for an aggregate purchase price of $1,181.6 million, including an aggregate of $402.2 million in new mortgage
debt placed on these properties and the assumption of $298.4 million in existing mortgage debt on these properties. We also began development of Phase II of Campus Ridge Apartments in Johnson
City, Tennessee on one of the undeveloped parcels of land acquired during 2005. The estimated costs for the development and construction of this property are $10.4 million, of which
$7.8 million will be financed through a construction loan. In addition, we refinanced variable-rate mortgage debt secured by seven of our student housing properties, resulting in
the repayment of approximately $21.2 million of the total $113.8 million of mortgage debt outstanding on these properties, with $92.6 million of fixed-rate mortgage
debt with interest rates ranging from 4.24% to 4.7% and maturity terms ranging from five to seven years.

We
also have entered into a joint venture with an institutional partner to develop and construct two student housing properties, one of which is located in Orono, Maine and the other in
Bowling Green, Ohio, with estimated aggregate costs for acquiring the properties and development and construction of approximately $43.5 million. Under the terms of this venture, our joint
venture partner will fund 90% of the $11.5 million in equity expected to be required for the properties, which includes acquisition costs for the properties and a portion of the development and
construction costs. We have funded the remaining 10% of this $11.5 million required equity, or approximately $1.2 million. The joint venture has obtained a construction loan for each
property that permits draws for up to an aggregate of $32.0 million, or approximately 75% of the total costs for the two student housing properties to be developed. We will manage the
properties, including the development, construction and pre-leasing of the properties. We have agreed to fund the cost of construction overruns for these properties, and have entered into
guaranteed maximum price contracts with the general contractor for the properties unless such overruns result from change orders from the original construction plan. We have the option to purchase our
joint venture partner's interest in the joint venture within one year after completion of the student housing properties, which is expected to be prior to the 2006/2007 academic year. We expect to
actively pursue similar joint venture structures with third parties with respect to the acquisition of additional student housing properties, as well as development projects, during 2006.

Military Housing

Since our initial public offering in late 2004, we have been awarded and entered into final agreements with respect to three military housing privatization
projects in operation as of December 31, 2005, in addition to the four military housing privatization projects in which we acquired interests in connection with our formation transactions.
Shortly after completion of our initial public offering, we partnered with the U.S. Department of the Navy to design, build, manage and maintain the military family housing at eight Northeast Region
naval installations, referred to as our Navy Northeast project. In addition, during the first quarter of 2005, permanent financing for our Fort Eustis/Fort Story project was completed, which project
covers two bases located in Virginia involving the new construction and/or major renovation of more than 1,100 end-state housing units. Lastly, in July 2005, we partnered with the
Department of the Army to design, build, manage and maintain military housing at Fort Bliss near El Paso, Texas and the White Sands Missile Range near Las Cruces,

3

---



New
Mexico. The finalized plans for this project include a six-year initial development period with new construction and/or renovations of more than 3,000 end-state housing
units.

In
May 2005, we were selected by the U.S. Department of the Army to engage in exclusive negotiations with the Army to be its private sector partner for the design, development,
construction/renovation and management of family military housing at Fort Gordon, located near Augusta, Georgia. On May 1, 2006, we officially closed on the award of this project in connection
with the execution of definitive agreements relating to the final terms of the project. This 50-year project has a six-year initial development period with new construction
and/or renovations on 887 end-state housing units. In addition, we are currently in the solicitation process with the Air Force for a military housing privatization project that is
expected to cover four bases and 2,875 end-state housing units.

In
February 2006, we signed an agreement with American Eagle Communities Northeast LLC to acquire its exclusive negotiation rights with respect to the Army's Carlisle Barracks and
Picatinny Arsenal project, referred to as the Carlisle/Picatinny project. The agreement allowed us to become the Army's private sector partner for the design, development, construction/renovation and
management of family military housing at the Carlisle/Picatinny bases located in Carlisle, Pennsylvania and Dover, New Jersey, respectively. This 50-year project has a
five-year initial development period with new construction and/or renovations covering 348 end-state housing units. On May 1, 2006, we acquired an ownership interest in
the Carlisle/Picatinny project and began management and maintenance services for this project. As of July 21, 2006, financing was secured for the Carlisle/Picatinny project, and construction
and renovation agreements were in the process of being completed to permit the commencement of construction/renovation activities.

Student Housing Business

Overview

Through its development, redevelopment and strategic acquisitions of student housing properties, directly and indirectly through joint ventures, our management
team has led GMH Communities Trust, based upon our internal competitive analysis estimates, to become one of the largest private operators of off-campus housing for college and university
students in the U.S.

We
seek to acquire and manage high quality student housing strategically located near college or university campuses and other points of interest, such as restaurants or other nightlife
destinations that cater to students. The properties we seek to acquire and manage include town homes, high-rise, mid-rise and garden-style apartment complexes. The amenities we
offer residents vary by property, but include many of those commonly sought by students, such as private bedrooms and bathrooms, high quality student furnishings, cable television, wired and wireless
high speed Internet access, a washer and dryer in each unit, fitness centers, swimming pools, computer centers, study rooms and game rooms. Additionally, we strive to create attractive environments
for our residents by providing, among other things, student housing employees living on-site as well as 24-hour maintenance and emergency services. Although we target student
residents, a small percentage of our residents are non-students.

We
believe there are substantial opportunities to acquire and manage off-campus student housing. According to the Rosen Consulting Group, LLC, a California-based real estate
and regional economics research and consulting firm that provides expert viewpoints and forecasts on the economy, the capital markets and the real estate markets for banks, insurance companies and
real estate investors, the off-campus student housing market contains approximately 5.3 million beds of an estimated 7.5 million total student housing beds. Based on our
experience acquiring and operating student housing properties, we estimate that the aggregate value of all student housing properties is approximately $186 billion, based on an assumed average
value of $35,000 per bed. We also estimate annual aggregate off-campus student housing rental revenues of approximately $23.6 billion, assuming an average monthly rental rate of
$371 per bed. We base these asset value and rental rate assumptions on our own

4

---



experience
acquiring and operating student housing properties. Currently, the student housing market is highly fragmented and primarily served by local property owners. In addition, a significant
number of existing student housing properties are obsolete, creating demand by students for high quality housing and premium services. Further, the U.S. Department of Education's National Center for
Educational Statistics, or NCES, has projected that total fall enrollment at four-year institutions of higher education in the U.S. will increase 16% from the 16.6 million students
that were enrolled in 2002 to 19.5 million students in 2014. This growth in students is projected to impact particular geographic regions of the country disproportionately, highlighting the
importance of our acquisition of targeted investment properties in select markets. We further believe that due to budgetary constraints, colleges and universities have not sufficiently expanded,
renovated or modernized existing on-campus student housing to meet this increasing demand for student housing. According to the Center for the Study of Education Policy, colleges and
universities may be faced with tighter budgets and increasing competition for students, and have less funding available to develop and manage student housing properties themselves.

According
to the Rosen Consulting Group, the combination of higher enrollments of full-time students attending four-year programs and the lack of attractive
on-campus housing properties available for students will cause a significant increase in demand for high quality off-campus student housing in those regions experiencing high
levels of student growth. The NCES data also indicates an increase in the number of students desiring to live off-campus. Currently, 5.3 million of the estimated 7.5 million
beds in the student housing market are located in off-campus student housing, compared to 2.2 million beds located on-campus. According to the publication College Planning and Management, in 2003,
of 118 colleges and universities surveyed, on-campus student housing capacity was, on average,
23.7% of the total student population. We believe that this demand for high quality, off-campus student housing will afford private owners opportunities to capitalize on the
off-campus student housing market.

Furthermore,
according to information provided by the Association of College and University Housing OfficersInternational, or ACUHO, many college and university students
favor a distinctive student housing product, unlike that which is typically offered by colleges and universities today, that provides functional housing units with amenities and services designed
specifically to meet their particular lifestyles and needs. We also believe that, because of the structural and functional obsolescence of many existing on-campus and
off-campus student housing
properties, future opportunities may exist to establish joint ventures with colleges and universities to manage, lease, renovate or develop on- and off-campus student housing,
although we have not yet entered into any such arrangements. Opportunities may exist for us to participate in these arrangements through the ownership or leasing of properties or otherwise.

Based
upon NCES data and our internal analysis of the current student housing marketplace, we believe that the student housing industry has been under-managed to date, and that the key
factors in the successful execution of our business plan include, among other things, the provision of high quality student housing with a high degree of customer interaction, the implementation of
well-managed marketing, leasing, maintenance, retention and collection programs for our properties and the ability to incentivize our management by empowering them to achieve specific
objectives.

We
will only consider opportunities for those types of arrangements in the student housing business that are consistent with our ability to maintain our status as a REIT for federal
income tax purposes. In order to qualify as a REIT, a specified percentage of our gross income must be derived from certain sources, including rents from real property (and generally excluding income
from the operation of non-rental related assets).

Strategy

From a growth perspective, our strategy in the student housing business is to acquire, own and effectively manage a diverse portfolio of attractive and high
quality off-campus student housing

5

---



properties
located near college and university campuses throughout the U.S. We focus on owning and operating primarily garden-style apartment complexes, as well as town homes, and
high-rise and mid-rise apartment complexes. Our operational strategy is to manage our own student housing properties, as well as those we manage for colleges, universities and
private owners, with a focus on catering to the college and university student, whose needs and lifestyle differ greatly from the needs and lifestyle of a typical apartment resident. We implement
these strategies as follows:

Target select properties/markets.We seek to acquire and manage high quality student housing strategically located near
college or university campuses and other points of interest, such as restaurants or other nightlife destinations that cater to students. We specifically target those acquisition sites that are located
near colleges or universities with a student enrollment of at least 5,000, where the college or university is a primary driver of the local economy and where there is a shortage of existing modern
student housing. We seek to identify properties in student housing markets with high barriers to entry
and provide strong growth opportunities. We typically target sites within approximately two miles of the college or university campus. Our management team has found that most students prefer to live
within a narrowly-defined geographic radius around a particular college or university campus because it provides students with the feeling of being a part of the campus community and also shortens
students' commutes to and from classes. We also believe that we have identified a trend of students, particularly upperclassmen, wanting to live near entertainment venues near campus, such as
restaurants or nightlife destinations. In order to capitalize on this trend, we intend not only to seek to acquire and manage premium student housing properties strategically located near college or
university campuses, but also those properties close to other points of interest close to campus.

We
believe that many of the local satellite campuses of large, state-funded colleges and universities have significant growth potential as the main campuses of these institutions,
according to NCES data, have begun to cap the number of students accepted. These caps on student enrollment at large, state-funded institutions have also had a positive effect on campus enrollment at
competing colleges and universities located near these institutions. For example, the main campus of the University of Texas in Austin, Texas, has experienced and is projected to continue to
experience minimal enrollment growth because its current enrollment is at or near its capacity. This has produced opportunities at traditionally smaller campuses such as Sam Houston State University
in Huntsville, Texas, where enrollment grew 24.4% from 2000 to 2005, to a total of 15,304 students as of Fall 2005.

Given
our management team's experience in and knowledge of the student housing market, we believe that we have developed a solid foundation upon which to identify, evaluate and acquire
high quality properties in the future. We believe that our size and financial strength gives us a competitive advantage over smaller, less established competitors in our target markets. Our management
team's identification efforts of prospective properties is enhanced by its affiliations with and active membership in leading university-related organizations such as the National Association of
College and University Business Officers, ACUHO, and the National Association of College Personnel Administration. We believe we have the opportunity to acquire additional student housing properties,
typically with a combination of cash, common shares and/or units of limited partnership interest in our operating partnership, thereby creating the opportunity for tax-deferred
transactions for a seller.

Deliver full range of high quality product.We seek to acquire and manage modern,
state-of-the-art town homes, high-rise, mid-rise and garden-style apartments that are tailored to the "student lifestyle." The typical
design layout of a housing unit consists of one to four bedrooms, with a complementary number of bathrooms, centered around a common area consisting of a living room, a dining area and a kitchen. In
addition to functionality and appearance, we have found that students want to be offered a variety of amenities, similar to those found at typical luxury apartment communities. Amenities such as
private bedrooms and high quality furnishings, cable television, wired and wireless high-speed Internet access, a washer and dryer in each unit, fitness centers, swimming pools, computer
centers, study rooms and game rooms are found in some combination at all of our properties. We also employ student

6

---



housing
personnel that live on-site and provide our residents with 24-hour resident services, including maintenance and emergency services.

Our
message to prospective student residents is that our properties provide a home-like environment with state-of-the-art technological
capabilities and amenities and services designed to maximize their college or university experience. In our marketing efforts, we convey the message that living at one of our properties, unlike a
typical apartment property, is like becoming a part of a small community within the larger college or university community. To this end, we offer regular "events" at our properties, such as athletic
competitions, including volleyball and basketball tournaments, "battle of the bands" nights and non-alcoholic social events. We also offer prospective residents a roommate matching
program, where students wishing to find roommates provide us with their background information, including their likes and dislikes, so that our property staff may attempt to match these individuals
with compatible roommates.

Each
of our properties is managed, leased and maintained by an experienced staff of on-site employees. These employees are available to our student residents around the clock
to provide routine maintenance service or to assist in emergencies. We also employ four regional vice presidents who are responsible for coordinating the operations of our properties within each of
their respective regions. Our management team works closely with the neighboring college and university housing and development staffs near our properties to ensure that the needs of students, parents
and the institutions are being met throughout the year. For example, our management team coordinates with colleges and universities to provide students with access, where available, to the college or
university computer network from each property's computer room or from student apartment units, and to become an approved provider of student housing for the local college or university.

We
have developed specific management systems that are designed to optimize student housing operations and to maintain the value of our properties. These systems include implementing
standard lease terms that generally require parental guarantees, making frequent and regular apartment inspections conducted during the course of the lease term, and maintaining and distributing a
"price list" to our residents for any property damages incurred during the lease term and thereby incentivizing students to maintain their units. For the 2005/2006 academic year, we received parental
guarantees on
more than 90% of the student leases in our portfolio. Two exceptions for which we generally do not seek parental guarantees include leases with international students due to the high burden of
obtaining or collecting on guarantees from parents of students who are not located in the U.S. and leases with residents who provide evidence of satisfactory personal income.

Superior execution of operations.We utilize dynamic, professional marketing services primarily to create web-
and Internet-based applications to market and make information about us and our properties easily accessible to students, and initiate word of mouth campaigns to attract student residents. Recognizing
the importance of the Internet, we have an individualized web site dedicated for each of our student housing properties containing information about each property, amenities and services available at
each property and pricing and leasing information. To a lesser degree, we also advertise through more traditional media, such as radio and print, particularly focusing on media such as
student-run newspapers that target the student market. We also maintain informal "high school feeder programs," through which our local leasing and marketing representatives visit the high
schools that send a majority of students to the colleges and universities in our target markets and meet with students and their guidance counselors to inform them of the housing options that we
offer.

The
support of colleges and universities is beneficial to the continued success of our off-campus properties and, to this end, we actively seek to have these institutions
recommend our properties to their students. Specifically, we attempt to enter into informal arrangements with colleges and universities to have them include information about certain
off-campus properties that we manage on their home pages and to have them provide direct hyperlinks to these properties' web sites, in addition

7

---



to
distributing brochures relating to these properties. We currently have arrangements with several educational institutions that provide their students with informational materials directing them to
our properties. In cases where colleges and universities do not offer active recommendations for our off-campus housing, most nonetheless provide lists of suitable off-campus
properties to their students. We continually work to ensure that our properties are on these lists in each of the markets that we serve.

Many
of our properties are all-inclusive, meaning that we attempt to simplify the bill-paying process by including all costs associated with living at our
properties, including water, electricity, gas, cable services and Internet services, in one monthly rental check to be paid to us by students or their parents. We limit our exposure to excessive
utility bills from residents by setting a reasonable limit on how much we will pay per resident per month for a particular utility, such as water or electricity. If a resident's monthly bill for a
utility exceeds the set limit, the excess cost may be charged to the resident on a subsequent bill.

In
addition to our streamlined bill-payment system, we believe that our method of leasing is attractive to student residents and their parents. Under a traditional apartment
lease, housing units are leased by the unit, and, therefore, all residents living in a particular unit are responsible for
any liabilities of their roommates. We circumvent this situation by typically leasing our housing units by the bed, not the unit. As a result, students in our properties are contractually responsible
for making only payments associated with their individual or pro-rata use of the unit.

We
seek to maximize income by operating at a high level of efficiency through intensive management and prudent capital expenditures. In addition, property acquisitions in our target
markets should permit us to increase student awareness of our properties through our cross-marketing programs, gain economies of scale by enabling us to consolidate management and leasing services and
reduce costs of capital goods, supplies, furniture and other goods and services bought in bulk.

Student Leases

Our property leases typically contain the following terms:



8

---





Lease Administration and Marketing Systems

We believe we are an industry leader in identifying and implementing solutions to improve the on-site decision-making processes of local management at
each of the college and university communities where we either own or manage properties. We continue to focus on student housing information technology innovations, including customizing
web-based applications designed to reduce operating costs, reacting quickly to frequent leasing and market changes and improving real-time operating information and services to
student residents.

We
have implemented state-of-the-art, real time systems that provide for on-line resident applications, on-line work orders
and facilities management and occupancy reporting. We also have an on-line payment system which is currently being used to facilitate all credit card payments at most of our student
housing properties. These exclusive systems have dramatically improved the efficiency of our operations and have improved services to an increasingly tech-savvy student market.

Additionally,
we have created a web-based infrastructure designed to standardize systems and procedures to improve data tracking at all levels within our student housing
business. These systems provide us with real-time access to customized data management tools that track leasing, occupancy, expenditures and purchases through national accounts, and with
other e-business solutions designed to improve the speed and accuracy of our property management services.

Market Opportunity

The Student Housing Market

Demographic patterns and trends in education over the past several years suggest that there is an increasing number of college-aged individuals and an
increasing number of students enrolling in colleges and universities in the U.S. According to a report dated October 2003 by the NCES, fall enrollment at four-year institutions of
higher education in the U.S. is expected to increase from the 16.6 million students that were enrolled in 2002 to 19.5 million in 2014.

The
major catalyst for projected enrollment increases, and subsequent student housing demand in the near future, will be the growth in the college-aged population represented
by the "Echo Boom" generation, which is made up of the sons and daughters of the "Baby Boomer" generation, and is equal in size to the Baby Boomer generation. While the Baby Boomers are nearing
retirement, much of the Echo Boom generation, which was born between 1977 and 1997, is entering, or has yet to enter, adulthood. According to the U.S. Census Bureau, in 2003, 4.0 million
Americans turned 18; by 2010, that number will peak at 4.4 million and remain above 4.0 million annually for some time thereafter.

The
impact of demographic changes on college enrollment levels will not be felt equally across all states. During the past decade, the fastest growth of post-secondary
enrollment has been concentrated primarily in the Rocky Mountain States and the Sunbelt, which consists of the Southeast and Southwest portions of the U.S. The Sunbelt, Pacific and Northeast regions
of the U.S. are projected to be the fastest growing regions in college enrollment between 2000 and 2010, fueled by above average growth projections, in the young adult population in these regions.

Among
individual states, California, Florida, Texas and New York are projected to have the four largest populations of 18 to 24 year-olds during the next decade,
according to the U.S. Census Bureau's April 2005 projections. We expect these states will continue to serve as major immigration gateways, which also should bolster future demographic and
accompanying college enrollment growth well into the future. These four states are forecasted to experience the greatest absolute increase in college enrollment. Rounding out the top ten states with
the highest absolute population growth projections for 18 to 24 year-olds are North Carolina, Virginia, Maryland, Arizona, Georgia and Washington. As of December 31, 2005,
more than 20 of our student housing properties were located in these "top 10" states.

9

---



As of December 31, 2005 and based on the U.S. Census Bureau's April 2005 projections, the states in which we owned properties were projected to experience an average growth
of 12.3% in the 18 to 24 year-old population, which is an average of 93,428 persons between 2000 and 2010.

We
believe that these projected increases in the 18 to 24 year-old population and in college student enrollment will place a greater demand on off-campus
student housing. While both on- and off-campus student housing markets will compete for these additional students, we believe that existing on-campus properties
will be at a disadvantage because, according to NCES data, those properties tend to be older units that have not been sufficiently expanded, renovated or modernized to meet students' increasing needs
and expectations.

Highly Fragmented Ownership of Student Housing Properties

The student housing market is highly fragmented, and consolidation in the industry has been limited. Based upon our internal competitive analysis estimates, we
believe that there are fewer than 12 firms that own a multi-regional network of off-campus student housing properties and have the ability to offer an integrated range of specialized
student housing services, including design, construction and financing.

Our
management experience suggests that none of the specialized student housing firms dominates a particular region. Instead, they each seek to maintain a presence in multiple markets
with large student populations. Therefore, most are active in the same markets, particularly Texas, California, Florida, Georgia, North Carolina and Pennsylvania, due primarily to the presence of
large state university systems that allow developers and operators to take advantage of economies of scale. In contrast, the Northeast, Southwest and Pacific Northwest are three regions in which
small, local owner-operators have significant market share.

Status of the On-Campus Student Housing Market

As student enrollment increases, we believe that one of the biggest challenges facing many colleges and universities is an antiquated student housing
infrastructure. According to Rosen Consulting Group,
LLC, at 20 of the largest universities in the U.S. the average age of student housing dormitories found on campus is over 36 years old. In addition to the need for additional housing to
accommodate an expanding student population, universities must also deal with the problems of maintaining, refurbishing and marketing their aging existing inventory. Many schools have undertaken
large-scale renovations and others are under pressure to follow suit to stay competitive. In addition to significant cosmetic upgrades, outdated heating and plumbing systems and roofs and windows are
being replaced in many on-campus housing facilities. In some cases, institutions are finding that the costs of renovations are often prohibitive and are opting to take existing facilities
out of service, thereby creating a greater demand for off-campus student housing.

In
addition, various amenities that used to be considered rare luxuries in the student housing industry, such as kitchens, private bedrooms and bathrooms, Internet connectivity and cable
television systems, and a washer and dryer in each unit, are now more common and increasingly becoming a factor in a student's housing and university selection. According to Rosen Consulting Group,
LLC, at 20 of the largest universities in the country, private bedrooms accounted for only 23% of total on-campus capacity; only 33% of students living in on-campus facilities
had a bathroom shared with less than four people; and only 17% had a kitchen in their housing units. Student housing that includes these amenities is more expensive to build. According to a survey by
the magazineAmerican School and University, the cost per square foot to construct a new residence hall has nearly doubled over the past
10 years, from $82 in 1993 to $150 in 2002.

In
addition to increasing costs associated with the renovation of existing on-campus student housing by colleges and universities, budget deficits or budget restrictions are
affecting the amount of

10

---



funds
available to colleges and universities for education, thereby limiting states' abilities to increase funding for student housing projects. According to the Center for the Study of Education
Policy, state appropriations for higher education have been decreasing consistently. Each state's ability to boost post secondary education spending, while simultaneously handling the strain on health
care budgets from a rapidly aging population and increasing funding to primary and secondary education, remains to be seen. Traditionally, both health care and primary education have taken precedence
over higher education for political reasons. Based on information provided by the Association of Governing Boards of Colleges and Universities, we believe it is unlikely that states will have enough
money to fund all programs completely.

As
a result of these trends in state budget deficits, we believe public universities' finances are straining their capacity to fund significant capital projects such as student housing.
A recent survey by the Common Fund for Nonprofit Organizations found that approximately 1,260 colleges and universities in the U.S. plan to make across-the-board cuts in all
academic programs. The same number of colleges and universities plan to trim building and maintenance expenditures, including new construction projects. The majority of facilities-related budget cuts
have been for maintenance spending, though many new construction projects also have been postponed.

Supply of Student Housing

According to the publicationCollege Planning and Management, of 118 colleges and universities surveyed,
on-campus student housing capacity was, on average, 23.7% of the total student population. The remaining percentage of students must look for housing elsewhere. Based upon current
projections of enrollment growth, we believe that colleges and universities will be unable to meet the increase in student housing demand with traditional on-campus housing, thereby
creating incremental demand for off-campus student housing. Furthermore, our management experience suggests that college and university students increasingly prefer to live in modern,
off-campus housing that provides greater privacy and modern amenities, rather than live in on-campus dormitories. Consequently, we believe colleges and universities are turning
to private sector developers to bridge the gap between demand for on- and off-campus housing and their ability to provide additional on-campus housing from their
own capital resources.

We
expect new construction and development by colleges and universities, various commercial developers, real estate companies and other owners of real estate that are engaged in the
construction and development of student housing to compete with us in meeting the anticipated increased demand in student housing over the next 10 years. The development and construction of new
student housing properties is extremely capital intensive. Since leases are typically executed for an August or September delivery, construction delays can cause late completion and jeopardize rents
for an entire year. As a result, we are pursuing several development opportunities in high barrier-to-entry markets, but we intend to focus our efforts on acquiring existing
properties or acquiring newly constructed properties from third party developers in our target markets.

We
believe that we are well-positioned to capitalize on the projected shortage of student housing in the U.S. due to our management's experience in the student housing
industry, the economies of scale afforded by our size, our access to capital for the acquisition of additional student housing, our high quality student housing product and our systems designed to
optimize student housing operations.

Management Services

As of December 31, 2005, we managed all of the student housing properties owned by us and managed, or provided consulting services for, 18 student housing
properties not owned by us. We manage the student housing properties not owned by us through our taxable REIT subsidiary, College Park Management TRS, Inc. Our operating partnership has entered
into a consulting agreement to

11

---



provide
consulting services to GMH Capital Partners, LP, an affiliate of our chairman, president and chief executive officer, relating to property management consulting services that are provided by
the affiliate for five of the 18 student housing properties, as of December 31, 2005, in exchange for consulting fees equal to 80% of the amount of net management fee income the affiliate
receives from the property owners. Effective January 1, 2006, the consulting agreement was terminated and we began providing management services directly to four of the five properties. The
management agreement between the affiliate and the owner of the final property ended on December 31, 2005.

Investment Criteria

In analyzing proposed student housing acquisitions, we consider various factors including, among others, the following:



Underwriting Process

We have designed our underwriting strategy to enable us to deliver attractive risk-adjusted returns to our shareholders. Our acquisition selection
process includes several factors, including a comprehensive analysis of the property's profitability, financial trends in a property's revenues and expenses, barriers to competition, the need in a
property's market for the type of student housing services provided by the property, the strength of the location of a property and the underlying value of a property. We also analyze the operating
history of each property, including the
property's earnings, cash flow, occupancy, student mix and anticipated capital improvements, to evaluate its financial and operating strength.

In
addition, as part of our due diligence process, we obtain and evaluate title, environmental and other customary third-party reports. Currently, our acquisition/development policy
generally requires the approval of our board of trustees for all acquisitions and development projects, including acquisitions through joint venture structures, regardless of valuation.

12

---



Competition

We compete with other owners, operators and managers of off-campus student housing in a number of markets. The largest of these competitors are
Education Realty Trust (NYSE: EDR) and American Campus Communities, Inc. (NYSE: ACC), each of which are national, publicly-traded companies focused on growing their student housing businesses.
We also compete in a number of markets with smaller national and regional companies, such as the following: Place Properties, Capstone Properties, First Worthing, Ambling Companies, Campus Advantage,
The Dinerstein Companies and JPI Student Living. In addition, we compete on a highly localized basis with substantial numbers of small, local owner-operators. Currently, the student housing industry
is highly fragmented, with no participant holding a dominant market share on a national level. The entry of one or more additional national or regional companies could increase competition for
students and for the acquisition, management and development of student housing properties.

There
are various on- and off-campus student housing complexes that compete directly with us located near or in the same general vicinity of many of our current
and targeted properties. We also are subject to competition for students from on-campus housing operated by colleges and universities, other public authorities and
privately-held firms. We also are subject to competition for the acquisition of off-campus student housing with other existing local, regional and national owners and operators
of student housing. Further, we generally believe that the pace and size of acquisitions in the real estate industry have increased significantly over the past 10 years. Consequently, prices
have generally increased while return on invested capital has fallen.

Military Housing Business

Overview

In order to address poor housing quality, a significant backlog of repairs and rehabilitations to its military housing units on and near bases, and a shortage of
affordable, quality private housing available to members of the U.S. military and their families, Congress included the Military Housing Privatization Initiative, or MHPI, in the 1996 National Defense
Authorization Act. Under the MHPI, the DoD was granted the authority to award projects to private-sector companies to develop, construct, renovate and manage military housing. Since 1996, according to
statistics released by the DoD as of June 5, 2006, the U.S. military has awarded to private companies long-term agreements and rights to exclusively negotiate agreements with the
U.S. military for 73 domestic projects containing, in the aggregate, a total of 135,696 end-state housing units. The DoD has targeted another 37 domestic projects containing an additional
48,068 housing units that have yet to be awarded by Congress, and agreements for the related development, construction, renovation and management services for these additional projects. According to
the DoD, the previously awarded privatization projects and projects under exclusive negotiations, together with these additional targeted projects, reflect the opportunity to develop, construct,
renovate and manage a total of 183,764 end-state housing units.

In
1999, GMH Associates recognized the opportunity to leverage the core competencies that it had developed in its student housing and conventional multi-family housing businesses and
assembled a highly coordinated, full service, professional team to focus on the procurement of military housing privatization projects. Our management team has won over 30% of the privatization
projects on which it has bid (including those projects for which exclusive negotiations have been awarded) and GMH Communities Trust is currently developing and managing more individual bases than any
of its competitors.

As
of December 31, 2005, our operating partnership held an ownership interest in, and operated, through various wholly owned subsidiaries, seven military housing privatization
projects at the Department of the Army's Fort Stewart, Hunter Army Airfield, Fort Carson, Fort Hamilton, Fort Eustis, Fort Story, Walter Reed Army Medical Center, Fort Detrick, Fort Bliss, White Sands
Missile

13

---



Range,
and eight Navy bases. We refer to these seven projects as the Stewart Hunter project, the Fort Carson project, the Fort Hamilton project, the Fort Eustis/Story project, the Walter Reed/Fort
Detrick project, the Fort Bliss/White Sands Missile Range project, and the Navy Northeast Region project, respectively. In addition to these projects, as of December 31, 2005, we were in the
exclusive negotiation process for one additional Army privatization project at Fort Gordon. Exclusive negotiations typically last six to 12 months and culminate in final approval from Congress
and the applicable U.S. military branch and the execution of definitive agreements relating to the terms of the project. Collectively, the Stewart Hunter project, the Fort Carson project, the Fort
Hamilton project, the Fort Eustis/Story project, the Walter Reed/Fort Detrick project, the Fort Bliss/White Sands Missile Range project, and the Navy Northeast Region project cover 18 domestic bases
and, once full development, construction and renovation have been completed for these projects, the DoD has estimated that they will contain approximately 15,858 end-state housing units.
On May 1, 2006, we officially closed on the award of the Fort Gordon project with the Army, and we acquired an ownership interest in the Carlisle/Picatinny project and began management and
maintenance services. The Fort Gordon privatization project covers one additional domestic base and, once full development, construction and renovation have been completed for this project, the DoD
has estimated that it will contain an aggregate of 887 end-state housing units. The Carlisle/Picatinny project covers two additional domestic bases and is estimated to cover an aggregate
of 348 end-state housing units upon completion of development, construction and renovation under the terms of the project. As of July 21, 2006, financing was secured for the
Carlisle/Picatinny project, and construction and renovation agreements were in the process of being completed to permit the commencement of construction/renovation activities. In addition, we are
currently in the solicitation process with the Air Force for a military housing privatization project that is expected to cover four bases and 2,875 end-state housing units.

Each
of these military housing privatization projects includes the renovation and management of existing housing units, as well as the development, construction, renovation and
management of new units over a 50-year period, which, in the case of the Army, potentially could extend for up to an additional 25 years. The 50-year duration of each
project calls for continuing renovation, rehabilitation, demolition and reconstruction of housing units through various predetermined project phases. Including the Fort Gordon and Carlisle/Picatinny
projects, for which definitive agreements were executed on May 1, 2006 and July 21, 2006, respectively, our management agreements for all nine privatization projects provide us with the
opportunity to manage 17,093 end-state housing units on 21 bases in 12 states and Washington, DC, including 7,719 units we have constructed or plan to construct and 7,175 units we have
renovated or plan to renovate. In addition, we are currently in the solicitation process with the Air Force for a military housing privatization project that is expected to cover four bases and 2,875
end-state housing units.

We
believe that we are one of the largest private-sector managers of military housing units in the U.S., based on the number of military bases awarded to date. At each of the projects we
managed as of
April 21, 2006, the following numbers of units were in operation: Fort Stewart and Hunter Army Airfield3,643 units; Fort Carson2,664 units; Fort
Hamilton238 units; Walter Reed/Fort Detrick399 units; Fort Eustis/Story1,115 units, Fort Bliss/White Sands Missile Range2,878 units; and Navy
Northeast Region4,350 units.

14

---



Some of the bases included in our military housing privatization projects were targeted for closure or realignment as a result of the most recent round of the Base Realignment and
Closure, or BRAC, process, which was initiated in 1988 and reached its fifth and, under current legislation, final round in 2005. The DoD released its initial recommendations for BRAC in
May 2005, and the BRAC Commission then voted to amend the DoD's initial list on July 19, 2005. Under the BRAC Commission's revisions, several bases were removed from the DoD's list of
bases targeted for closure, including two bases under our Navy Northeast Region projectthe Submarine Base in New London, CT and the Portsmouth Naval Shipyard in Kittery, Maine. In
addition, the BRAC Commission also proposed a less significant realignment than was proposed by the DoD with respect to the Fort Eustis base under our Fort Eustis/Fort Story project in Newport News,
Virginia; and the BRAC Commission proposed to close the Naval Air Station in Brunswick, Maine, which had been recommended for only realignment by the DoD. Finally, the BRAC Commission voted to uphold
the DoD's recommendation to close the Walter Reed Army Medical Center in Washington, DC, which is part of our Walter Reed/Fort Detrick project. In September 2005, the BRAC Commission sent its
report to the President regarding its findings and recommended changes to President Bush, and, in turn, President Bush accepted the BRAC Commission's recommendations in their entirety. On
November 9, 2005, the BRAC round was completed when Congress also approved the BRAC Commission's recommendations in their entirety. Under the final BRAC list, the possible number of affected
military housing units covered by our existing projects was 700 end-state units, all of which units are located at the Naval Air Station in Brunswick, Maine. This compares with 2,500
end-state units that could have been affected under the DoD's original recommendation. In addition to the reduction in end-state units resulting from the anticipated closure of
the Naval Air Station, we expect that the number of housing units covered at two bases under our Fort Carson and Fort Bliss/White Sands Missile Range projects may increase as a result of base
realignments. We believe that the closure of the Walter Reed Army Medical Center will not result in the loss of housing units, as these housing units are likely to be utilized by personnel in the
greater Washington, DC metropolitan area.

We
conduct our military development, construction/renovation and management services through our taxable REIT subsidiary, GMH Military Housing, LLC.

Military Housing Privatization Initiative

The MHPI is a program authorized under the 1996 National Defense Authorization Act that allows the DoD to award military housing privatization projects to private
sector operators. Under the MHPI, private-sector developers may own, operate, maintain, improve and assume responsibility for housing on U.S. military bases. According to the authority granted to it
by the MHPI, the DoD can work with the private sector to revitalize military housing over a 50-year ground lease period by employing a variety of financial tools to obtain private capital
to leverage government dollars, make
efficient use of limited resources and use a variety of private-sector approaches to build and renovate military housing faster and at a lower cost to U.S. taxpayers.

The
MHPI is designed to remedy both the poor condition and shortage of current military housing. According to the DoD, in 1997 it owned approximately 300,000 family housing units, on and
off U.S. military bases, and estimated that more than 50% of these units required renovation or replacement as a result of insufficient maintenance or modernization over the previous 30 years.
The DoD believes that improving the poor housing condition as well as the shortage of quality, affordable private housing on military bases will significantly improve the morale and quality of life
for members of the U.S. military and their families, thereby boosting retention and enrollment in today's voluntary military forces. The majority of members of the U.S. military and their families
live in local communities near U.S. military bases. Most of these members of the U.S. military are enlisted personnel whose salaries are at the lower end of the military pay scale. Their salaries make
it difficult for them to find quality, affordable housing within a reasonable commuting distance. Furthermore,

15

---



many
of these communities do not have enough affordable, quality rental housing to accommodate members of the U.S. military and their families. The MHPI provides a creative and effective solution to
address the quality housing shortage, and will result in the construction of more housing built to market standards for less money than through the military's own construction process. Furthermore,
traditional military construction requires contractors to adhere to stringent military specifications, which make projects significantly more costly than building to market standards. Commercial
construction is both faster and less costly than military construction, and private-sector funds significantly stretch and leverage the DoD's limited housing funds and, at the same time, open the
military construction market to a greater number of development firms and stimulate the economy through increased building activity.

Competitive Bidding Process for Military Housing Privatization Projects

In order to implement the MHPI and foster a coordinated approach by the military branches, the DoD created the Housing and Competitive Sourcing Office to develop
the legal, financial and operational aspects of the MHPI. Each military branch assesses its own current and future housing requirements, and determines the best course of action necessary for
revitalizing inadequate housing units and keeping its housing inventory in good condition. Each military branch also individually assesses the viability of particular privatization projects and makes
the final decision whether to privatize housing on a particular base, taking into consideration housing needs and available resources of that branch. Once the military branch and the Office of the
Secretary of Defense approve site development, they conduct an industry forum to obtain private-sector input. Though each military branch must follow certain general DoD policy guidelines, each
service branch has its own privatization project award program. The solicitation process differs slightly among the various military branches; however, in all cases, a competitive bidding process is
the method by which projects are awarded to private-sector developers. Projects are introduced to the private sector through the use of a request for proposal or a request for qualifications.
Developers that satisfy the respective military branch's requirements respond with detailed project proposals, and a selection is made from among them. The project winner is awarded
the exclusive right to negotiate the final plan, and assuming approval of such final plan, to develop, construct, renovate and manage family housing at a military base, which, based on our experience,
is typically for a 50-year period and, in the case of the Army, contains certain extension rights.

Based
on our experience, during the exclusivity period for an Army project, which typically lasts between six and 12 months, the project winner initially enters into a contract
with the Army pursuant to which it will create a community development and management plan, or CDMP, relating to the planned development of the awarded project. If the CDMP is approved by Congress,
the project winner enters a transition period, ranging from 60 to 90 days, during which it prepares to implement its CDMP, finalizes documentation relating to the implementation of the CDMP,
including arranging and negotiating necessary financing and negotiating final documents and agreements with the Army, and prepares to take over the base housing operations on the date of closing.
Closing occurs after the transition period when all the documentation and negotiations with the Army have been finalized, at which point the project winner may commence its operation of the project.

Based
on our experience, during the period of exclusive negotiations with the Navy, the project winner works towards finalization of required project and environmental documentation,
pursues local approvals, develops design plans and working drawings, reaches an agreement with the Naval officials regarding all aspects of the project, and arranges and negotiates necessary
financing.

Based
upon our experience and review of the solicitation process, the Air Force ranks bidders based on numerous factors. The Air Force then enters into exclusive discussions with the
highest ranking bidder. If the highest ranking bidder meets the Air Force's requirements and the project is

16

---



approved
by Congress, it becomes the successful bidder. The successful bidder is then authorized by the Air Force to close the transaction.

The
result of these exclusive negotiations will be business agreements that describe all relevant characteristics of the development, and defines all business terms and conditions,
schedules and financial arrangements between the parties. This process generally takes approximately six to 12 months to complete from the time of the award to the execution of the business
agreement.

Organizational Structure of Our Military Housing Privatization Projects

The operations of our military housing privatization projects are conducted through an organizational structure that involves two wholly owned subsidiaries of our
operating partnership, GMH Military
Housing Investments LLC, and GMH Military Housing, LLC, which is a taxable REIT subsidiary. GMH Military Housing Investments LLC owns equity interests in the various projects. GMH Military Housing,
LLC develops, manages and sometimes constructs/renovates the military housing in the projects through two of its subsidiaries: GMH Military Housing Development LLC and GMH Military Housing Management
LLC, which are referred to as GMH Development and GMH Management, respectively, throughout this report. This organizational structure is described as follows:

The Project Entity.We typically create a project-specific limited liability company or limited partnership, the Project LLC,
to serve as the managing member of the Project Owner. In most of our projects, the Project LLC is a joint venture between GMH Military Housing Investments LLC and a joint venture partner. The joint
venture partner typically is a third-party architectural and/or design company or construction company with whom we have an existing relationship. GMH Military Housing Investments LLC is the manager
of the Project LLC.

In
the case of our Navy project, the Project Owner is a joint venture between the Navy and the Project LLC. The Project Owner is created for the purpose of owning the project. The
Project Owner is also the ground lessee of the land upon which the project is situated. The Project Owner contracts with GMH Development for project development services, GMH Management for property
and asset management, and another wholly owned subsidiary of GMH Military Housing, LLC for design/build services. That design/build entity subcontracts with (i) a joint venture partner for
project architectural and design services, (ii) a third party construction company for construction services, and (iii) GMH Management for construction/renovation services. Our Navy
project is financed through a combination of equity from the Project Owner and third-party debt.

In
the case of our Army projects, the Project Owner is a joint venture between the Army and the Project LLC. The Project Owner contracts with GMH Development, GMH Management and a third-
party partner for development, management, renovation, architectural and design and construction services. The Project Owner is created for the purpose of owning the project. The Project Owner also is
the ground lessee of the land upon which the project is situated. The Project LLC is typically the manager of the Project Owner. The Army projects are financed through a combination of equity,
provided by the Project LLC and the Army (which typically approximates up to 10% of the total project value), and third-party debt (which is typically up to 90% of the total project value).

Debt Financing for the Project.Financing for our projects is procured through either taxable revenue bonds or conventional
commercial lending. Financing is typically obtained at the project closing, which occurs on the date that the relevant branch of the U.S. military transfers operation and management of those housing
units at the project to the Project Owner. Based on our management's experience, we believe the terms of the debt are consistent with the terms typically used for conventional multi-family housing
projects. In each instance, the debt generally is non-recourse to us and is secured by a first priority lien on the project and requires the assignment of all of the Project Owner's rights
for the benefit of the bondholders or the lender, as applicable. The security therefore includes the Project Owner's interest in the ground lease. Based on our experience, the repayment

17

---



terms
require payments of interest only during the first three to seven years of the loan and, thereafter, payments of interest and principal, amortized over a 35- to 45-year
period, for the remaining term of the loan. While the Project LLC is able to obtain debt financing for up to 90% of the total value of each project, based on our management's experience, lenders
typically will not lend in excess of a specified debt service coverage ratio projected for the first stabilized year following the end of the initial development period (typically ranging from three
to eight years, out of the 50-year project term). Accordingly, if interest rates increase, the Project LLC may be required to finance a greater portion of the project cost with equity. In
addition, if the minimum debt service coverage is not met, we may not have access to cash flows from the project, other than for project operating expenses, until the debt service coverage is
restored.

The
following diagram shows our typical Project Owner structure:

GRAPHIC

As
its contribution to the project, the U.S. military branch contributes the existing houses and related improvements and may also contribute cash. The Project LLC also contributes cash,
typically at the end of the initial development period for our Army projects, and at the outset of the initial development period, for our Navy project. Typically, the Project LLC and the U.S.
military branch are not required to make additional capital contributions to the project, and neither is permitted to make any additional contribution to the project without the approval of the other.
The Project LLC's return on investment is dependent on both the structure of the transaction and the U.S. military branch involved.

The Development Company.GMH Development provides development services to our privatization projects. These services are
provided through development agreements typically having 50-year terms, which extend automatically upon any renewal of the related ground lease. GMH Development generally assists the
Project Owner by coordinating and monitoring the planning, design, demolition, renovation and construction activities on the Project Owner's behalf, including the
evaluation of project sites and requirements for each project, assisting the Project Owner with the development of the project schedule and budget, establishing coordination between the relevant
military branch and primary contractors, reviewing completed construction and renovation work, and certifying payments or primary contractors for such work. GMH Development also establishes and
implements administrative and financial controls for the design and construction of the project and assists the Project Owner in obtaining and maintaining general liability insurance and other types
of insurance.

The
Project Owner pays GMH Development a base fee equal to a percentage of approximately 2.5% of the total development costs for the project, from the beginning of the initial
development

18

---



period
throughout the life of the project. Additionally, GMH Development typically is entitled to receive incentive development fees from the Project Owner upon the satisfaction of designated
milestones. During the initial development period, GMH Development's incentive fee generally does not exceed 1.5% of the total development costs during the period. After the initial development period
of a project, the incentive development fees typically are a percentage of total development costs for the remainder of the project term. Milestones for payment of incentive development fees typically
include completing a specified number of homes according to schedule, achieving specific safety records and implementing small business or minority subcontracting plans.

The
Project Owner generally may terminate the development agreement upon written notice to GMH Development if it breaches any of its material obligations under the management agreement
and fails to cure such breach within 30 days.

The Construction/Renovation Company and Property Manager.GMH Management provides construction/renovation and property
management services to our privatization projects. Construction/renovation refers to the minor and major renovation work that we perform at our projects. With regard to project
construction/renovation, the Project Owner pays GMH Management a base fee equal to a percentage of the total construction/renovation costs for the project, from the beginning of the initial
development period throughout the life of the project. Additionally, GMH Management typically is entitled to receive construction/renovation incentive fees from the Project Owner upon the satisfaction
of designated milestones. During the initial development period, GMH Management's incentive fee generally does not exceed 1.0% of the total construction/renovation costs during the period. After the
initial development period of a project, the construction/renovation incentive fees are a percentage of total construction/renovation costs for the remainder of the project term. Milestones for
payment of construction/renovation incentive fees typically include completing a specified number of homes according to schedule, achieving specific safety records and implementing small business or
minority subcontracting plans.

In
addition, in certain instances, GMH Management may receive fees relating to the performance of pre-construction/renovation services. These
pre-construction/renovation fees are determined on a project-by-project basis, and are paid in
proportion to the amount of pre-construction/renovation costs incurred by GMH Management for the project.

With
regard to property management, the Project Owner contracts with GMH Management for GMH Management to provide property management services for the project. These services are
provided through management agreements, typically having 50-year terms, which extend automatically upon any renewal of the applicable ground lease. GMH Management oversees the leasing of
housing units in accordance with the requirements of the ground lease, day-to-day operations of the project, collection of revenues and depositing the revenues into appropriate
accounts, day-to-day maintenance of the project, ordinary repairs, decorations, alterations and improvements, completion of backlogged maintenance and repairs, payment of taxes
imposed on the project, and compliance with applicable laws and regulations.

GMH
Management typically is required to prepare and submit an operating budget for the project to the Project Owner on an annual basis. The management agreement typically grants GMH
Management the authority to make expenditures and incur obligations included in the operating budget. GMH Management also has the authority to make certain emergency expenditures.

As
standard compensation for the services it provides, GMH Management is paid a base fee, equal to a percentage of effective gross revenue for the project. In addition, GMH Management is
entitled to receive an additional incentive fee from the Project Owner upon the satisfaction of designated benchmarks relating to emergency work order responses, occupancy rates, home turnover and
resident satisfaction surveys.

19

---





The Project Owner generally may terminate the management agreement upon written notice to GMH Management if it breaches any of its material obligations under the management agreement and
fails to cure such breach within 30 days.

Design/Build Agreement.In our Navy project, the Project Owner entered into a design/build agreement with a subsidiary of GMH
Military Housing, LLC for construction, renovation and architectural and design services that are provided through subcontracts with GMH Management and certain third parties.

The Ground Lease.In our projects with the Army and the Navy, the Project Owner and the Army or the Navy, as applicable,
enter into a ground lease pursuant to which the U.S. military branch leases to the Project Owner the real property upon which a particular privatization project is located. We expect future-awarded
Army and Navy privatization projects to operate in a similar fashion. Typically, the initial term of a ground lease is 50 years. With respect to Army privatization projects, the ground lease
may be renewable for an additional period of up to 25 years upon request by the Army and acceptance by the Project Owner. As partial consideration for the execution of a ground lease and
performance of its obligations thereunder, the Project Owner agrees to design, develop, manage, rehabilitate, renovate and maintain the privatization project. At all times during the term of a ground
lease, the U.S. military branch provides the Project Owner access to the privatization project. The use and occupancy of the privatization project is subject to the general supervision and approval of
the Army or the Navy, as the case may be, and to such rules and regulations as the U.S. military branch prescribes. The Project Owner has the right to lease housing units to non-military
or non-DoD tenants if vacancy rates hit certain levels.

Some
of the Army ground leases provide that in the event an applicable base is subject to base closure under the BRAC regulations, the Project LLC has the option, subject to
then-existing applicable law, to acquire fee simple title to the real property pursuant to a purchase option agreement by and between the Army and the applicable Project LLC. On those
projects in the event of a base closure, as to all or a portion of the property, the Project Owner may terminate the ground lease with respect to all or such portion of the property, subject to
restrictions and limitations imposed by holder(s) of the debt used to finance the project. There is no guarantee that any purchase option agreement will be enforceable or that any corresponding
purchase option will be exercisable in the event of a base closure under BRAC. The ground leases on our Navy project, and some of our Army projects, do not provide the Project LLC with a purchase
option upon a base closure under BRAC.

Basic Allowance for Housing

The U.S. military's Basic Allowance for Housing, or BAH, is the primary source of operating revenues of our military housing privatization projects. BAH is a cost
of living stipend distributed monthly by the DoD to members of the U.S. military to cover their and their families' costs of living (i.e., rent and utility expenses) in privately-owned housing, on or
near bases. The intent of BAH is to provide members of the U.S. military equivalent and equitable housing compensation based upon the market prices of rental housing in the local housing markets
surrounding the U.S. military bases. Each year, Congress must appropriate an aggregate budget for BAH for all of the military branches.

The
DoD adjusts, on an annual basis, the BAH stipend to be received by each individual member of the U.S. military to reflect changes in the profile of that particular individual member
of the U.S. military. Specifically, a BAH stipend is computed by estimating the market price of housing that the member of the U.S. military would be expected to rent, based upon his or her geographic
area, pay grade and number of dependents, adding in average utilities and insurance. The particular geographic area surrounding a military base is called a Military Housing Area, or MHA. In computing
a BAH, MHA price data for rentals, average utilities and insurance is collected annually in the spring and summer months when housing markets are most active. Pricing information is surveyed from
local

20

---



apartments,
townhouses and duplexes, as well as from single-family rental units of various bedroom sizes. Although BAH rates can decrease for a geographic duty location, members of the U.S. military
that collect BAH cannot have the amount of their BAH decreased unless a change in status occurs (except that promotions are specifically excluded in the definition of a change in status), such as a
base transfer, a decrease in pay grade or a change in the number of dependents.

Revenue Stream

Typically, a member of the U.S. military who is leasing a housing unit on one of our project bases will elect for his or her monthly BAH to be directly deposited
by the government, via wire transfer, into an operating revenue fund controlled by the Project Owner, subject to certain restrictive covenants required by any outstanding construction finance bonds.
Rental revenues derived from BAH are subsequently paid out of the operating revenue fund by the Project Owner according to a distributive "waterfall" plan set forth in the Project Owner operating
agreement. In general, the BAH revenues associated with our current privatization projects "flow out" of the operating revenue fund on a monthly basis as follows:

Funds Flow During Initial Development Period

GRAPHIC

21

---



Funds Flow Post-Initial Development Period

GRAPHIC



22

---





In
addition, we receive fees from our relationship partners that provide architectural and design or construction services for our military housing privatization projects. These fees are
for our efforts and expenses incurred while competing for a privatization project award from one of the U.S. military branches, with such a project award not just benefiting us, but our relationship
partners as well. Some examples of the business development services provided by us for the benefit of our relationship

23

---



partners
include acting as the point of contact for, coordinating discussions with, and preparing and making presentations to, the DoD. Additionally, we take the lead in preparing and drafting the
transaction documents for a potential privatization project, evaluating and communicating potential privatization project requirements, coordinating marketing efforts, providing information technology
and temporary on-site offices, and facilitating potential pilot programs and other development activities. Typically, our partners pay these fees for our business development services to
GMH Management, GMH Development and GMH Military Housing Construction LLC, or GMH Construction, another wholly owned subsidiary of our taxable REIT subsidiary, GMH Military Housing, LLC.

Strategy

Selective Growth.By leveraging the substantial industry experience of our management team, we focus on winning military
housing privatization projects on which we selectively choose to bid, based on the strategic importance of the base, and the prime location and profit potential for these projects.

Committed to Superior Management.In the performance of our obligations under existing military housing privatization
projects, our management team has been, and will continue to be, fully committed to ensuring that members of the U.S. military and their families have high quality, safe, attractive and affordable
housing.

Capitalize on Industry Relations.Our management team has developed relationships with national and regional firms that
specialize in residential and military residence community formation and construction. On October 22, 2003, our subsidiary, GMH Military Housing Investments LLC, entered into a joint venture
agreement with a subsidiary of The Benham Companies, LLC, Benham Military Communities, LLC, which sets forth the terms by which Benham will participate in the equity structure on certain of our
privatization projects and provide architectural, engineering and design services on those military privatization projects awarded to us. Under this agreement, we and Benham are permitted to bid on
future privatization projects independently of the other. We also maintain business relationships with construction companies, such as Centex Construction Company, LLC, Phelps Development LLC and
Jeffrey M. Brown Associates, Inc., pursuant to which these third parties provide construction services to certain of our awarded military projects. We team with these companies because of their
proven experience in the construction industry, as well as their size and strength to undertake and to bond construction work on the large, complex military housing privatization projects.
Additionally, these business partners pay fees to GMH Management, GMH Development or GMH Construction for our business efforts and expenses associated with attracting and winning military
privatization projects. We believe that the retention of highly experienced national and regional companies will provide us with significant competitive advantages in pursuing and winning new
privatization projects.

Acquire Existing Military Housing Privatization Projects.We will consider using our financial strength and management's past
experience to acquire competitors or the military housing privatization projects that have been awarded to them. For example, in November 2003, GMH Associates acquired the military housing
privatization project for Fort Carson in Colorado Springs, Colorado as well as the right to exclusively negotiate the Fort Eustis/Story project out of unrelated bankruptcy proceedings instituted by an
entity affiliated with the J.A. Jones Corporation. In addition, in February 2006, we acquired from American Eagle Communities Northeast, LLC the right to exclusively negotiate the
Carlisle/Picatinny project. The military housing privatization projects are typically very large and complex. As a result, they require experienced and committed larger scale operators who have the
financial strength to develop, construct, renovate and manage housing units during the initial development period of a project, which typically ranges from three to eight years, and then administer
the continuing development, construction, renovation and management of housing for the remainder of the 50-year project term. The obligations to be performed under these projects are
extremely difficult

24

---



for
smaller, regionalized companies to meet, and we believe our experience in the military housing market provides us with a material competitive advantage in this regard. As the number of new
privatization projects grows, we believe our potential to acquire such projects for additional bases will grow correspondingly.

Market Opportunity

As of June 5, 2006, according to the information made available by the DoD, the remaining military family housing privatization market contains 48,068
housing units to be privatized through 37 additional projects. These remaining units are expected to generate approximately $650 million in total annual rental revenue based on the 2006 average
BAH for these remaining units of approximately $13,500 per year. As of June 5, 2006, awarded projects and exclusive negotiations represent 135,696 end-state units through 73
projects.

Although
the DoD's program has focused its efforts almost exclusively on the privatization of family housing, the next stage of development will include the privatization of
unaccompanied personnel (bachelor) housing. In particular, the Navy has identified three initial sites which will serve as a pilot program for the privatization of unaccompanied military personnel
housing. We believe the potential market for unaccompanied personnel housing is significantly larger than that for family housing. According to an audit report of the DoD Inspector General, dated
August 1999, there are approximately 556,000 unaccompanied military personnel housing units. We estimate that these unaccompanied housing units will, upon completion, generate approximately
$4.8 billion in total annual rental revenue, based on the 2006 average BAH for unaccompanied personnel of approximately $8,700 per year. Given our management's experience in bidding on military
housing privatization projects, coupled with their extensive student housing experience, we believe that we will have a competitive advantage in bidding for privatization projects in the unaccompanied
housing market; however, we cannot assure you that the DoD will privatize any or all of these unaccompanied military personnel housing units.

Our
military housing strategy includes the pursuit of already privatized bases from competitors which have been awarded targeted projects. As the number of new privatization projects
grows, the potential for our targeted acquisition of already privatized bases will grow correspondingly.

Military Housing Privatization Projects

As of July 21, 2006, we had an ownership interest in and operated nine military housing privatization projects, the Stewart Hunter project, the Fort Carson
project, the Fort Hamilton project, the Fort Eustis/Story project, the Walter Reed/Fort Detrick project, the Fort Bliss/White Sands Missile Range project, the Navy Northeast Region project, the Fort
Gordon project and the Carlisle/Picatinny project.

Each
of our projects in operation as of December 31, 2005 included the renovation of existing housing units and the construction of new units. The 50-year duration of
each project calls for continued renovation, rehabilitation, demolition and reconstruction of the project. The following table provides a summary of the terms of each military housing privatization
project in which we owned an interest or had an exclusive negotiation right as of December 31, 2005, as well as the anticipated terms of projects for which we are under exclusive negotiation.
We cannot provide any assurance that we will close our investment in the project with respect to which we have an exclusive negotiation right.

25

---



Military Housing Privatization Projects in Operation  as of July 21, 2006

|Project Name                                    |       | Location                                                                                                                  |  | Initial
Development
Period(1) |  | Initial
Development
Period
Expected
Completion
Date |  | Initial
Development
Period Project
Costs(2)
(in millions) |          | Initial
Development
Period Project
Costs
Expended(3)
(in millions) |        | Expected End-State
Housing
Units at Initial
Development Period
Completion Date
|----------------------------------------------- | ----- | ------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------- |  | --------------------------------------------------- |  | --------------------------------------------------------- | -------- | ------------------------------------------------------------------ | ------ | ------------------------------------------------------------------------------
|Fort Stewart and
Hunter Army Airfield           |       | Hinesville, GA
Savannah, GA                                                                                               |  | 8 years                       |  | October 2011                                        |  | $355.5                                                    |          | $222.6                                                             |        | 1,868
1,597
237                                                               
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        |                                                                               
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        | 3,702                                                                         
|Fort Carson(5)                                  |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        | 841                                                                           
|                                                |       | Colorado Springs, CO                                                                                                      |  | 5 years                       |  | Completed                                           |  | Completed                                                 |          | Completed                                                          |        | 1,823                                                                         
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        |                                                                               
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        | 2,664                                                                         
|Fort Hamilton                                   |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        | 185                                                                           
|                                                |       | Brooklyn, NY                                                                                                              |  | 3 years                       |  | May 2007                                            |  | 61.4                                                      |          | 51.5                                                               |        | 43                                                                            
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        |                                                                               
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        | 228                                                                           
|Walter Reed Army Medical Center/Fort Detrick(6) |       | Washington, DC
Frederick, MD                                                                                              |  | 4 years                       |  | June 2008                                           |  | 96.3                                                      |          | 61.3                                                               |        | 407
156
36                                                                    
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        |                                                                               
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        | 599                                                                           
|Fort Eustis/Fort Story(7)                       |       | Newport News, VA
Virginia Beach, VA                                                                                       |  | 6 years                       |  | February 2011                                       |  | 167.6                                                     |          | 39.7                                                               |        | 651
473                                                                       
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        |                                                                               
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        | 1,124                                                                         
|Fort Bliss/White Sands Missile Range(8)         |       | El Paso, TX
Las Cruces, NM                                                                                                |  | 6 years                       |  | June 2011                                           |  | 445.9                                                     |          | 46.1                                                               |        | 1,959
1,178
140                                                               
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        |                                                                               
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        | 3,277                                                                         
|Navy Northeast Region(9)                        |       | Brunswick, ME; Kittery, ME; Newport, RI; Groton, CT; Saratoga Springs, NY; Long Island, NY; Colts Neck, NJ; Lakehurst, NJ |  | 6 years                       |  | October 2010                                        |  | 612.5                                                     |          | 121.3                                                              |        | 1,251
1,227
1,786                                                             
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        |                                                                               
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        | 4,264                                                                         
|Fort Gordon                                     |       | Augusta, GA                                                                                                               |  | 6 years                       |  | April 2012                                          |  | 110.3                                                     |          |                                                                   |        | 310
577                                                                       
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        |                                                                               
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        | 887                                                                           
|Carlisle/Picatinny                              |       | Carlisle, PA Dover, NJ                                                                                                    |  | 5 years                       |  | July 2011                                           |  | 79.0                                                      |          |                                                                   |        | 247
101                                                                       
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        |                                                                               
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        | 348                                                                           
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        |                                                                               
|                                                | Total |                                                                                                                           |  |                               |  |                                                     |  |                                                           | $1,928.5 |                                                                    | $542.5 |                                                                               
|                                                |       |                                                                                                                           |  |                               |  |                                                     |  |                                                           |          |                                                                    |        |                                                                               

---

26

---



Projects in Operation as of July 21, 2006

Fort Stewart and Hunter Army Airfield, Hinesville/Savannah, Georgia

Fort Stewart and Hunter Army Airfield are two Army bases located in Hinesville and Savannah, Georgia, respectively, and as of April 21, 2006, we managed
3,643 housing units at these bases. Fort Stewart is the home to the Army's Third Infantry Division. These strategically located East Coast bases have access to both rail and water transportation.
Hunter Army Airfield has the second longest runway in the U.S. east of the Mississippi River.

We
and our predecessor entities have been operating this project since November 2003. Over the course of an eight-year initial development period for this
privatization project, we plan to demolish 1,092 units and construct a total of 1,868 units consisting of new and replacement units. The amenities we offer at this base include sports courts,
playgrounds, multipurpose community centers with business centers, computers and copiers, swimming pools with water spraygrounds and a walking trail system.

This
project includes:



Fort Carson, Colorado Springs, Colorado

Fort Carson is an Army base located in Colorado Springs, Colorado, and, as of April 21, 2006, consisted of 2,664 housing units. Fort Carson is the primary
location for the deployment of Army personnel to the Far East and to Europe. It is located next to North American Aerospace Defense Command, or NORAD, and Peterson Air Force Base, which provides air
deployment, as well as joint training. It is also home to the Army's only Armored Cavalry Regiment, and the Army's Fourth Infantry Division.

On
November 29, 1999, affiliates of the J.A. Jones Corporation, or J.A. Jones, signed the Army's first privatization contract for the development, construction, renovation and
management of this base. The scope of the awarded project included the complete renovation and modernization of 1,823 existing units and the concurrent construction of 841 new units during the initial
development period of five years. In 2003, an affiliate of the J.A. Jones filed for bankruptcy protection. As a result, J.A. Jones sold its interest in the Fort Carson military privatization project.
GMH Associates purchased J.A. Jones' interest in the project and assumed ownership and operation of the Fort Carson project on

27

---



November 28,
2003. Over the course of the five-year initial development period, which ended in December 2004, 841 homes were constructed and 1,823 homes were renovated. The
amenities offered at this base include a sports court, playgrounds, a multipurpose community center (to be constructed in 2006) and a walking trail system.

This
project includes:



Fort Hamilton, Brooklyn, New York

Fort Hamilton is an Army base located on the waterfront in Brooklyn, New York, and as of April 21, 2006, we managed 238 housing units at this base. New
York City is the largest Army recruitment center in the U.S., and Fort Hamilton is home to those military recruiters. Over the course of a three-year initial development period, we plan to
construct a total of 185 new units and renovate 43 existing townhouses and single family homes. We and our predecessor entities have been operating this project since June 1, 2004. In addition
to the housing units, the project includes family-oriented community amenities, including a new resident center that will be constructed during a secondary development period following the initial
development period, tot lots and a walking/fitness trail. It is anticipated that the resident center will feature a spacious facility with rooms for social gatherings, a big screen television, an
Internet cafe, picnic areas, and a covered patio with tables and chairs.

This
project includes:



Walter Reed Army Medical Center, Washington, DC and Fort Detrick, Frederick, Maryland

Fort Detrick is a U.S. Army Medical Command installation, referred to as MEDCOM, supporting a multi-governmental community that conducts biomedical research and
development, medical material management, worldwide communications, and the study of foreign plant pathogens. Walter Reed Army Medical Center is a major medical care, research and teaching center.
This facility, which is under the command jurisdiction of MEDCOM, provides the nation's most effective population-based primary and specialty military healthcare for soldiers, other members of the
U.S. military, families and retirees in the Washington, DC area. Each branch of the U.S. military is represented among the approximately 7,800 military, federal, and contractor employees assigned
there.

28

---





During the four-year initial development period for this privatization project, we will create a new community, New Glen Haven, consisting of 240 junior enlisted apartments
and junior officer townhouses, as well as renovate three historical units. Additionally, during this initial development period, we expect to create and renovate communities at Fort Detrick
containing, in the aggregate, a junior enlisted housing area, a senior enlisted community, a junior office community for company grade officers, field grade officers and above, consisting of 167 new
units, 156 renovated units and 36 existing units, respectively. The amenities we will offer at this base will include sports courts, playgrounds, multipurpose community centers, large interior storage
areas and garages or off-street parking.

This
project includes:



Fort Eustis and Fort Story, Newport News and Virginia Beach, Virginia

Fort Eustis and Fort Story are Army bases located in Newport News and Virginia Beach, Virginia, respectively, and, as of April 21, 2006, we managed 1,115
housing units in the aggregate at these bases. These strategically located bases on the Atlantic Ocean are home to the Army's Transportation Command. Fort Story is the only Army training area that can
conduct joint training on watercraft landings. Over the course of a six-year initial development period for this privatization project, we plan to construct a total of 651 new and
replacement units and renovate 473 existing units. The amenities we expect to offer at these bases will include playgrounds, new appliances, sports courts and multipurpose community centers.

This
project includes:



29

---





Fort Bliss and White Sands Missile Range, El Paso, Texas and Las Cruces, New Mexico

Fort Bliss is an Army base located in El Paso, Texas, and White Sands Missile Range is an Army base located near Las Cruces, New Mexico, and as of
April 21, 2006, we managed 2,878 family housing units at these bases. Fort Bliss' mission is to train Army soldiers in air defense. One of the oldest Army posts, Fort Bliss is the home of the
32nd Army Air & Missile Defense Command. White Sands Missile Range provides quality test, evaluation and research services to the Army, and is designated as a DoD major range and test facility.
White Sands is the largest overland test range in the U.S. During the six-year initial development period, we expect to deliver 1,959 new homes and renovate 1,178 family housing units
across the Fort Bliss and White Sands Missile Range bases. The project at Fort Bliss includes multiple community centers, swimming pools/spraygrounds, sports courts and playgrounds. There will also be
a walking and fitness trail throughout the communities.

This
project includes:



Navy Northeast Region ProjectBrunswick, Maine; Kittery, Maine; Newport, Rhode Island; Groton, Connecticut; Saratoga Springs, New York; Long Island, New York; Colts
Neck, New Jersey; Lakehurst, New Jersey

The
Navy Northeast Region military housing privatization project awarded by the Department of the Navy covers all Navy-owned family housing in Maine, Rhode Island,
Connecticut, New York and New Jersey, and, as of April 21, 2006, we managed a total of 4,350 end-state housing units under this project. The project involves the construction of
high-quality homes, targeted renovation of other homes, the addition of community enhancing facilities and services and community management of these properties. The amenities offered at
these bases will include community centers, swimming pools/spraygrounds, sports courts, cross country ski trails, a skating rink, RV/boat storage, pavilions and

30

---



multi-purpose
ball fields. The targeted bases, their geographic locations, and the number of units involved per base in this project are as follows:

Base

Housing
UnitsNAS Brunswick (Brunswick, Maine)

723NSY Portsmouth (Kittery, Maine)

223NAVSTA Newport (Newport, Rhode Island)

869NSB New London (Groton, Connecticut)

1,796NSU Saratoga Springs (Saratoga Springs, New York)

200Mitchel Manor (Long Island, New York)

250NWS Earle (Colts Neck, New Jersey)

89NAES Lakehurst (Lakehurst, New Jersey)

114Total

4,264


This
project includes:



Fort Gordon, Augusta, Georgia

Fort Gordon is an Army base located near Augusta, Georgia. The project consists of 887 end-state housing units. Fort Gordon is the base that oversees
the communication responsibilities for the Army. The multi-faceted mission of the US Army Signal Center and Fort Gordon encompasses training, doctrine, force integration and mobilization. The Signal
Center conducts specialized instruction for all Signal Regiment Military and the Department of the Army civilian personnel, and provides doctrine and training development support. The mobilization
mission is to maintain assigned forces command units in a state of readiness. We were awarded the right to exclusively negotiate an agreement for this project by the DoD in May 2005, and
executed a final agreement with the Army to commence operations of the project on May 1, 2006.

This
project includes:



31

---





Carlisle Barracks and Picatinny ArsenalCarlisle, Pennsylvania and Dover, New Jersey

Carlisle Barracks, located in Carlisle, Pennsylvania, is home of the U.S. Army War College. The mission of this college is to prepare selected individuals for
strategic leadership as it relates to military activity throughout the world. The Picatinny Arsenal, located in Dover, New Jersey, is the only site of its kind. The arsenal contains virtually all of
the Army's weapon systems, as well as those of other military branches. We acquired the rights to exclusively negotiate an agreement for this project from American Eagle Communities Northeast, LLC
pursuant to an agreement executed in February 2006. On May 1, 2006, we acquired an ownership interest in the project and began property management and maintenance services for the
project. As of July 21, 2006, financing was secured for the Carlisle/Picatinny project, and construction and renovation agreements were in the process of being completed to permit the
commencement of construction/renovation activities.

This
project includes:



Additional Military Housing Privatization Projects and Development Opportunities under Review

In addition to the military housing privatization projects for which we have been selected, we continue to negotiate with the Air Force for a project covering
four bases and 2,875 end-state units. Our management team also had under review, as of July 3, 2006, nine additional potential privatization project opportunities. These projects
span multiple bases and total, in the aggregate, approximately 22,600 housing units. Individual projects identified as opportunities range from approximately 1,000 to 7,000 units per project. We
consider a project as "under review" once a base has been identified by the DoD for privatization and our management begins initial due diligence and evaluation of the economic and strategic value of
the project. After further due diligence, we may decide not to pursue any of these potential privatization projects.

Competition

Competition pursuing this business has evolved from a select number of local and regional development firms in 1996, to a distinguished group of national and
international developers, owners and operators of commercial and residential real estate.

32

---



Profile of Major Competitors

Company Name

Awarded Projects(1)

Number
of UnitsActus Lend Lease

8

30,775Clark Realty

10

29,045Picerne Military Housing

5

17,087American Eagle Communities, LLC(2)

6

8,369Lincoln Properties

9

28,506Hunt Building Corporation

16

18,158Equity Residential Properties Trust

1

3,982Forest City Enterprises

2

3,606


---

Source:    Information
reported by the DoD as of June 5, 2006, except that information with respect to American Eagle Communities, LLC has been provided by American Eagle Communities,
LLC.

Competitive Advantages

We believe that our business strategy and operating model distinguish us from other owners, operators and acquirors of real estate in a number of ways, including:





33

---







Financing Strategy

We have no restriction in our declaration of trust or bylaws regarding the amount of indebtedness we may incur. Under our line of credit, however, we must
maintain a leverage ratio of equal to or less than 65% as of the end of each fiscal quarter through the end of 2005, and 60% as of the end of each fiscal quarter thereafter commencing on
March 31, 2006. Our debt level changes as we acquire properties or projects and refinance existing properties. The amount of total indebtedness we decide to

34

---



incur
during any particular period depends on how we structure and finance our property acquisitions and the current market cost of debt. The formula we use to calculate our leverage ratio is as
follows:

Total
debt - Non-restricted cash - Short-term investments
Real estate investments, at cost + Intangible assets

As
of December 31, 2005, our leverage ratio was approximately 58.6%. These calculations exclude indebtedness under reverse repurchase agreements. We expect that our actual
leverage ratio will fluctuate from quarter to quarter within our target debt-to-assets ratio in the range of 45% to 60%. It is possible that our leverage ratio may exceed or
fall below our target range for our leverage ratio from time to time.

We
will generally decide whether to use debt or equity financing to acquire a property by considering the most attractive interest rates, repayment terms and maturity dates available in
the marketplace at the time, and customize our financing strategy for each individual transaction. During 2006, we expect to acquire additional student housing properties and development projects
through joint venture structures similar to the joint venture terms that we entered into with respect to our Orono, Maine and Bowling Green, Ohio development properties (see disclosure appearing under
the section titled "BusinessOur Recent ActivitiesStudent Housing" in Part I, Item 1 of this report).We intend to fund
the equity portion of these joint ventures by using funds from our credit facility or from available cash from operations. We may also determine that it is appropriate for the Company to purchase
additional student housing properties alone, as opposed to with a joint venture partner, depending upon many factors which may include, but are not limited to, the applicable purchase price, available
capital, and projected returns with respect to the property. In addition to utilizing cash from operations and from our line of credit, we may leverage existing student housing properties which are
underleveraged or unencumbered by debt to generate cash to fund the purchase of additional student housing properties, provided we comply with the terms of our line of credit. We expect that our
primary source of funding for the equity associated with the acquisition of student housing properties and development projects during the next 12 months, whether through a joint venture
structures or not, will be our credit facility and the placement of mortgage debt on the assets acquired. We also may finance the acquisition of properties through additional equity securities
offerings, including offerings of preferred or common shares or units of our operating partnership.

We
also may obtain unsecured and/or secured financing through public and private markets. We may access various sources of capital including banks, financial institutions and
institutional investors through lines of credit, bridge loans and other arrangements. We currently have a three-year unsecured $150.0 million revolving line of credit from a
syndicate of lenders led by Bank of America, N.A. As of December 31, 2005, we had $36.0 million in outstanding borrowings drawn from this credit facility, which funds were used as
financing for acquisitions and for working capital and other general corporate purposes. The amount of funds available for future draws under this facility are subject to a borrowing base calculation.
See "Management's Discussion and Analysis of Financial Condition and Results of OperationsLiquidity and Capital Resources" in this report.

Our
indebtedness may be recourse, non-recourse, unsecured, secured or cross-collateralized. If the indebtedness is recourse, general assets of the debtor may be included in
the collateral. If the indebtedness is non-recourse, the collateral will be limited to the particular property to which the indebtedness relates. In addition, we may invest in properties
subject to existing loans secured by mortgages or similar liens on the properties or refinance properties acquired on a leveraged basis. We may use the proceeds from any borrowings to refinance
existing indebtedness, to finance acquisitions or the redevelopment of existing properties, for general working capital or to purchase interests in partnerships or joint ventures.

35

---





Line of Credit

In November 2004, after completion of our initial public offering, we obtained a three-year, $150.0 million revolving credit facility
from a syndicate of lenders for which Bank of America, N.A. serves as the Administrative Agent. We amended the credit facility in August 2005 to, among other things, modify certain financial
covenants and the interest rates applicable to borrowing under the credit facility. Availability under the credit facility as of December 31, 2005 was limited to a borrowing base amount equal
to the sum of 60% of the value of an unencumbered asset pool as of the end of the previous quarter (which in no event may contain fewer than five student housing properties) and 50% of the annualized
value of our cash flow from our management, development and construction/renovation fees received in connection with military housing projects and from the management of student housing properties in
the previous quarter, provided that the total cash flow attributable to annualized management fees did not exceed 50% of the borrowing base. As of December 31, 2005, we had availability under
the credit facility equal to $150.0 million, of which $36.0 million in borrowings was outstanding, and bearing interest at a rate of 6.50%. As of December 31, 2005, there were no
letters of credit outstanding under the credit facility. As of March 31, 2006, we had availability under the credit facility equal to $150.0 million, of which $75.0 million was
outstanding, and bearing interest at a Eurodollar rate based on 30-day LIBOR, 60-day LIBOR and 90-day LIBOR ranging from 4.68% to 4.92%, plus 2.125%, resulting in
total interest rates ranging from 6.81% to 7.05%. As of March 31, 2006, there were no letters of credit outstanding under the credit facility. Advances under the credit facility bear interest,
at the election of the borrower, at a Eurodollar rate based on LIBOR or a base rate based on the prime rate announced by Bank of America, N.A., plus a rate ranging from 1.625% to 2.375% for Eurodollar
rate loans or 0.75% to 1.75% for base rate loans, which we refer to in this report as the "Applicable Rate." The Applicable Rate is determined by the ratio of total debt to the total asset value of
GMH Communities Trust, as defined in the credit facility. The credit facility also requires that we maintain certain corporate level financial covenants, which include that we:



36

---





The
credit facility also contains an affirmative covenant requiring that we provide audited financial statements within 90 days after the end of each fiscal year. As a result of
the delay in the filing of this report, we have obtained a waiver of this covenant from the lender syndicate that permits us to deliver our audited financial statements for the 2005 fiscal year no
later than August 15, 2006.

Our Operating Partnership

We own our properties and conduct substantially all of our business through our operating partnership, GMH Communities, LP, and its subsidiaries. In connection
with the closing of our initial public offering
in November 2004, GMH Communities, LP became our operating partnership as a result of the following transactions and structural changes:



Holders
of limited partnership units of our operating partnership, other than us, will, after a one-year holding period, subject to earlier redemption in certain
circumstances, be able to redeem their limited partnership units for our common shares on a one-for-one basis, subject to adjustments for

37

---



share
splits, dividends, recapitalizations and similar events. At our option, in lieu of issuing common shares upon redemption of limited partnership units, we will be able to pay holders of units a
cash amount equal to the then-current value of our common shares, except that Gary M. Holloway, Sr. will have the right to direct us to issue common shares upon redemption of limited
partnership units that he or his affiliates own subject to his restriction from owning more than 20% of the Company's outstanding common shares. These redemption rights generally may be exercised by
the limited partners at any time after one year. Holders of limited partnership units will receive distributions equivalent to the dividends we pay to holders of our common shares, but holders of
limited partnership units will have no voting rights, except in certain limited circumstances. As the sole owner of the general partner of our operating partnership, we have the exclusive power to
manage and conduct our operating partnership's business, subject to the limitations described in the partnership agreement of our limited partnership. In connection with the investment by affiliates
of Vornado Realty L.P. in our operating partnership and the issuance of the warrant, we and our operating partnership have, however, agreed to certain restrictions regarding our activities and assets
and the activities and assets of our operating partnership, a violation of which could expose us and our operating partnership to substantial liability for damages. See "Our
BusinessOur Agreements with Vornado Realty L.P. and its Affiliates Restrict our Activities" below.

Our Agreements with Vornado Realty Trust and its Affiliates Restrict Our Activities

In connection with Vornado Realty Trust's investment in our operating partnership as it existed prior to our initial public offering, Vornado also purchased for
$1.0 million a warrant to acquire, at its option:



Upon
closing of our initial public offering, Vornado exercised the warrant to purchase 6,666,667 units of limited partnership interest in our operating partnership at a price of $7.50
per unit, which represented a 20.972% economic interest in our operating partnership immediately prior to our initial public offering. As of April 1, 2006, the remaining portion of the warrant
was exercisable for up to 6,085,180 units of limited partnership interest of the operating partnership or common shares, at an exercise price of $8.22 per unit or common share. On May 2, 2006,
the warrant exercise period ended, and the remaining portion of the warrant automatically converted into 1,817,247 common shares through a net, or cashless, exercise feature under the warrant. We have
agreed to register for resale all of the common shares issuable upon exercise of the warrant, including common shares that may be issuable upon redemption of units of limited partnership interest of
the operating partnership issued under the warrant.

In
connection with Vornado's investment in our operating partnership, we agreed with Vornado to restrict our activities and investments and those of our operating partnership in a manner
intended to facilitate our qualification as a REIT and to prevent our direct and indirect activities and assets, and those of our operating partnership, from having adverse tax consequences to Vornado
and its affiliates

38

---



and
transferees. Among other things, these restrictions require that neither we nor our operating partnership, without Vornado's consent, hold, directly or indirectly:



In
addition, these restrictions require that neither we nor our operating partnership, without Vornado's consent, directly or indirectly:



If
we breach these restrictions and, as a result, Vornado or certain of its affiliates or transferees fails to qualify as a REIT or otherwise incurs liability for taxes, penalties or
similar charges, we and our operating partnership will be required to indemnify Vornado or certain of its affiliates or transferees for all losses, liabilities, costs and expenses attributable to the
breach, which may be substantial.

These
restrictions were modified in connection with the redemption of Vornado's former Class B limited partnership interests in our operating partnership to permit us to provide
consulting services to an affiliate of Gary M. Holloway, Sr. in connection with property management services the affiliate provides for student housing properties.

Taxable REIT Subsidiaries

In connection with our formation transactions, the outstanding interests of GMH Military Housing, LLC were transferred to our operating partnership. Upon
completion of our initial public offering, we made an election to treat the entity as a corporation and as a taxable REIT subsidiary. We formed College Park Management TRS, Inc. on
September 15, 2004, and made an election on October 28, 2004 to have the entity treated as a taxable REIT subsidiary. GMH Military Housing, LLC manages the development, construction and
operation of the properties in our military housing business, among other services that neither we nor our operating partnership can undertake directly under applicable REIT tax rules. College Park
Management TRS, Inc. provides property management services to certain third party owners of student housing properties, including colleges, universities and other private owners. On
January 1, 2006, the interests in both of GMH Military Housing, LLC and College Park Management TRS, Inc. were transferred to GMH Communities TRS, Inc., a taxable REIT subsidiary
that is wholly owned by our operating partnership. Each of our taxable REIT subsidiaries pays income taxes at regular corporate rates on their taxable income.

Regulatory Matters

Many laws and governmental regulations are applicable to the properties we own or will own, and changes in the laws and regulations, or their interpretation by
agencies and the courts, occur frequently.

39

---



Our
current properties and any additional acquired properties must comply with the Americans with Disabilities Act of 1990, or the ADA, and the Fair Housing Amendments Act of 1988, or the FHAA. Under
the ADA, all places of public accommodation are required to meet certain federal requirements related to access and use by disabled persons. The ADA generally requires that public facilities be made
accessible to people with disabilities. In order to comply with the ADA requirements, we may be required to make improvements at our properties in order to remove barriers to access.

The
FHAA, its state law counterparts and the regulations promulgated by the U.S. Department of Housing and Urban Development prohibit discrimination in the sale, rental and financing of
dwellings, and in other housing-related transactions, based on race, color, national origin, religion, sex, familial status (including children under the age of 18 living with parents or legal
custodians, pregnant women and people securing custody of children under the age of 18) and handicap or disability, and in some states, on financial capability. Violation of these laws can
result in significant damage awards to victims. We have a strong policy against any kind of discriminatory behavior and train our employees to avoid discrimination or the appearance of discrimination.
In addition, the FHAA requires apartment properties first occupied after March 13, 1990, to be accessible to the handicapped. The FHAA further requires that we allow residents, at their own
expense and subject to our review, to make private facilities within our properties accessible to people with disabilities. When requested by residents, we
will attempt to make the appropriate and required accommodations to enable them to make the improvements.

Non-compliance
with either the ADA or the FHAA could result in the imposition of fines or an award of damages to private litigants. We believe that our current properties
are, and properties to be acquired will be, in compliance in all material respects with present ADA and FHAA requirements.

Insurance

We maintain general liability insurance that provides coverage for bodily injury and property damage to third parties resulting from our ownership of the
properties that are leased and occupied. We believe that our properties are covered adequately by insurance.

Environmental Matters

Under various federal, state and local environmental laws and regulations, a current or previous owner, operator or tenant of real estate may be required to
investigate and clean up hazardous or toxic substances or petroleum product releases or threats of releases at such property and may be held liable to a government entity or to third parties for
property damage and for investigation, clean-up and monitoring costs incurred by such parties in connection with the actual or threatened contamination. These laws typically impose
clean-up responsibility and liability without regard to fault, or whether or not the owner, operator or tenant knew of or caused the presence of the contamination. The liability under
these laws may be joint and several for the full amount of the investigation, clean-up and monitoring costs incurred or to be incurred or actions to be undertaken, although a party held
jointly and severally liable may obtain contributions from other identified, solvent, responsible parties of their fair share toward these costs. These costs may be substantial and can exceed the
value of the property. The presence of contamination, or the failure to properly remediate contamination, on a property may adversely affect the ability of the owner, operator or tenant to sell or
rent that property or to borrow funds using such property as collateral and may adversely impact the value of our investment in that property.

Federal
regulations require building owners and those exercising control over a building's management to identify and warn, via signs and labels, of potential hazards posed by workplace
exposure to installed asbestos-containing materials and potentially asbestos-containing materials in their building. The regulations also set forth employee training, record keeping and due diligence

40

---



requirements
pertaining to asbestos-containing materials and potentially asbestos-containing materials. Significant fines can be assessed for violation of these regulations. Building owners and those
exercising control over a building's management may be subject to an increased risk of personal injury lawsuits by workers and others exposed to asbestos-containing materials and potentially
asbestos-containing materials as a result of these regulations. The regulations may affect the value of a building containing asbestos-containing materials and potentially asbestos-containing
materials in which we have invested. Federal, state and local laws and regulations also govern the removal, encapsulation, disturbance, handling and disposal of asbestos-containing materials and
potentially asbestos-containing materials when such materials are in poor condition or in the event of construction, remodeling, renovation or demolition of a building. Such laws may impose liability
for improper handling or a release to the environment of asbestos-containing materials and potentially asbestos-containing materials and may provide for fines to, and for third parties to seek
recovery from, owners or operators of real property for personal injury or improper work exposure associated with asbestos-containing materials and potentially asbestos-containing materials.

Prior
to closing any property acquisition, we obtain Phase I environmental assessments in order to attempt to identify potential environmental concerns at the properties. These
assessments are carried out in accordance with an appropriate level of due diligence and generally include a physical site inspection, a review of relevant federal, state and local environmental and
health agency database records, one or more interviews with appropriate site-related personnel, review of the property's chain of title and review of historic aerial photographs and other
information on past uses of the property. We may also conduct limited subsurface investigations and test for substances of concern where the results of the Phase I environmental assessments or other
information indicates possible contamination or where our consultants recommend such procedures. As of December 31, 2005, none of our owned properties had any known material environmental
issues.

While
we may purchase many of our properties on an "as is" basis, all of our purchase contracts contain a due diligence contingency clause, which permits us to reject a property because
of any due diligence issues discovered at the property.

Depreciation

Generally, the federal tax basis for our properties used to determine depreciation for federal income tax purposes will be our acquisition costs for such
properties. To the extent properties are acquired with units of our operating partnership or its subsidiaries, we will acquire a carryover basis in the properties. For federal income tax purposes,
depreciation with respect to the real property components of our
properties, other than land, generally will be computed using the straight-line method over a useful life of 27.5 years, for a depreciation rate of 3.63% per year.

Employees

As of December 31, 2005, the student housing business employed 507 full-time employees and 737 part-time employees, the military
housing business employed 411 full-time employees and seven part-time employees, and we employed in our corporate staff 119 full-time employees. Employees include
those at the property level providing services as well as regional and corporate staff directly providing services to both the student housing and military housing properties. Part-time
employees are primarily located at the property level in various student housing resident assistance programs. We believe that our relations with our employees are good. As of December 31,
2005, five of our student housing employees were members of an organized labor union, and we were in the process of negotiating a collective bargaining agreement with 36 of our military housing
employees, which if agreed upon, could lead to the unionization of these employees.

41

---



Item 1A. Risk Factors

Risks Relating to Our Business and Growth Strategy

Our internal control over financial reporting may not be sufficient to ensure timely and reliable financial information.

As discussed under Item 9A of this Annual Report on Form 10-K, in connection with the completion of the audit of our financial statements for
the fiscal year ended December 31, 2005 and an
investigation performed by our Audit Committee during the first quarter of 2006, the Company identified and communicated to the Company's independent registered public accounting firm "material
weaknesses" involving internal control over financial reporting and its function. In connection with the Audit Committee's investigation, since the end of fiscal 2005, the Company has adopted, and is
in the process, of implementing various measures (as identified in Item 9A of this report) in connection with the Company's ongoing efforts to improve its internal control processes and corporate
governance. There can be no assurance that these improvements will adequately address the identified control weaknesses prior to the fiscal year ending on December 31, 2006 or beyond that date,
or that further improvements will not be required.

The
Company's growth could continue to place stress on its internal control systems, and there can be no assurance that the Company's current control procedures will be adequate. Even
after corrective actions have been implemented, the effectiveness of the Company's internal control over financial reporting may be limited by a variety of risks, including faulty human judgment and
simple errors, omissions and mistakes, inappropriate management override of procedures, and risk that enhanced controls and procedures may still not be adequate to assure timely and reliable financial
information. If the Company fails to have effective internal control over financial reporting in place, it could be unable to provide timely and reliable financial information.

Pending class action securities litigation or the commencement of an investigation by the SEC could adversely affect the Company's financial condition and results of
operations.

There have been several class action complaints filed against the Company and our chief executive officer and former chief financial officer. These complaints
allege, among other things, that the defendants committed securities fraud in connection with the offer, purchase and sale of the Company's common shares between October 28, 2004 and
March 10, 2006. As of the filing of this report, a class has not been certified by the court and a motion to appoint a lead plaintiff is expected to be filed. The outcome of this litigation is
uncertain, and although the Company will defend itself against the claims made in these lawsuits, no assurance can be given as to the outcome of this litigation. For a discussion of this pending
litigation, see Part I, Item 3 of this report titled "Legal Proceedings." Costs associated with defending this securities litigation, or with the
payment of any judgments in or settlements of such litigation, could adversely affect the Company's financial condition and results of operations.

In
addition, after we alerted the SEC of the Audit Committee investigation and related matters, the SEC staff initiated an informal inquiry in connection with these matters. If the SEC
ultimately investigates these matters, or any restatements of our financial statements, the investigation could adversely affect the Company's ability to access the capital markets. In addition, the
Company could incur significant legal, accounting and other costs in connection with responding to any such investigation, and could be required to pay large civil penalties and fines resulting from
any enforcement actions that could be instituted by the SEC. The SEC also could impose other sanctions against us or certain of our executive officers. These additional costs, together with the likely
strain on management's time and attention and other of our operational resources in addressing any such investigation, could adversely affect our financial condition and results of operations.

42

---



The activities of the Special Committee of our Board of Trustees in evaluating strategic and financial alternatives, including any potential offer to acquire the Company, could
cause us to incur significant costs and divert management's attention from our business, which could materially affect our results of operations.

Our Board of Trustees has formed a Special Committee to consider and analyze strategic and financial alternatives, including, but not limited potential offers to
acquire the Company by third parties. The Special Committee has engaged independent financial advisors and legal counsel to support its activities. In the course of evaluating these strategic and
financial alternatives, we, through the Special Committee, will incur significant fees and expenses which could materially affect our results of operations. In addition, our management's attention
could be diverted from our normal operations to respond to the Special Committee's requests or instructions regarding any strategic and financial alternatives, which could adversely impact our ability
to operate our business.

We commenced operations through our operating partnership in 2004, have a limited history of operating and owning our student housing properties and military housing
privatization projects, and therefore may have difficulty successfully and profitably operating our business.

We have only recently commenced operations through the acquisition of our student housing properties, investments in military housing privatization projects and
agreements to manage student housing for others by our operating partnership in connection with our initial public offering in November 2004 and the related formation transactions at the time
of our initial public offering. As a result, we have a limited operating history and limited experience in owning these student housing properties and operating these military housing privatization
projects. Furthermore, we acquired all of our student housing properties and investments in military housing privatization projects we own as of December 31, 2005 within the past two years and
we have limited operating histories for the properties currently under management. Consequently, our historical operating results and the financial data set forth in this report may not be useful in
assessing our likely future performance. We cannot assure you
that we will be able to generate sufficient net income from operations to make distributions to our shareholders.

We have experienced, and expect to continue to experience, rapid growth in our student housing and military housing businesses and may not be able to adapt our management and
operational systems to respond to the acquisition and integration of additional properties and investments in privatization projects without unanticipated disruption or expense.

We acquired all of our student housing properties and investments in military housing privatization projects since July 2004 and expect to continue to
acquire additional student housing properties and invest in military housing privatization projects on a rapid basis.

As
a result of this rapid growth of our properties portfolio, we cannot assure you that we will be able to adapt our management, administrative, accounting and operational systems, or
hire or retain sufficient operational staff to integrate these student housing properties and military housing privatization projects into our portfolio and manage any future acquisitions of
additional student housing properties or military housing privatization projects without operating disruptions or unanticipated costs. Our failure to successfully integrate any future student housing
property acquisitions, student housing property management contracts or military housing privatization projects into our portfolio could have a material adverse effect on our results of operations and
financial condition and our ability to make distributions to our shareholders.

43

---



Since our initial public offering, our cash flow from operations has been insufficient to fund our dividend distributions to our shareholders, and we expect it to continue to
be so for some period in the future. Therefore, we expect to borrow funds in order to make these dividend distributions.

Since completion of our initial public offering, we have used borrowings under our credit facility to pay a portion of dividend distributions to our shareholders.
We expect that for some period in the future, our cash flow from operations will continue to be insufficient to fund our distributions to shareholders. As a result, we expect to rely on third-party
debt financing, including funds from our credit facility, in order to fund a portion of our dividend distributions until our cash flow from operations are sufficient to fund dividend distributions
declared by our board of trustees. Since we obtained our line of credit, there have been several instances of noncompliance with restrictive covenants under the facility, including the covenant
relating to distributions to shareholders in excess of the specified percentage of our funds from operations. In the past, we have received waivers from the syndicate lenders for these instances of
our noncompliance, however, there can be no assurance that we will not require an additional waiver relating to this covenant or waivers for other restrictive covenants under the credit facility and
that the syndicate lenders will approve such waivers. If we are unable to receive waivers with respect to our noncompliance with restrictive covenants under the credit facility, then we will be unable
to borrow funds from the line of credit that may be needed to fund our dividend distributions to our shareholders at historical levels. Any additional indebtedness that we incur with respect to
payment of our dividend distributions will increase our leverage and decrease our ability to borrow money for other needs, such as the acquisition or development of student housing properties and
investments in military housing privatization projects. Approximately 59% of our distributions for the year ending December 31, 2005 represented a return of capital for federal income tax
purposes.

We expect our real estate investments to continue to be concentrated in student housing and military housing, making us more vulnerable to economic downturns in these housing
markets than if our investments were diversified across several industry or property types.

We elected to be treated as a REIT for federal income tax purposes in connection with the filing of our tax return for the taxable year ended December 31,
2004, and we expect to continue to qualify as a REIT in the future. Accordingly, we will invest primarily in real estate. We intend to acquire, manage, and to a lesser extent, develop student housing
properties, and to develop, construct, renovate and manage military housing properties. We are subject to risks inherent in concentrating investments in real estate. The risks resulting from a lack of
diversification become even greater as a result of our business strategy to invest primarily in student and military housing properties. A downturn in the student or military housing markets could
negatively affect our ability to lease our properties to new student residents and our ability to profitably operate our military housing privatization projects or obtain new privatization projects.
These adverse effects could be more pronounced than if we
diversified our investments outside of real estate or outside of the student and military housing markets.

If we are unable to successfully perform our obligations under our current student housing property management agreements and current military housing privatization projects,
our ability to execute our business plan and our operating results could be adversely affected.

We cannot assure you that we will be able to successfully manage our student housing properties, or develop, construct, renovate and manage the military housing
properties under our privatization projects, or that we will be able to perform our obligations under our current student housing property management agreements or military housing privatization
projects. If we are unable to perform, we may be unable to execute our business plan, which could have a material adverse effect on our operating results and financial condition and our ability to
make distributions to our shareholders.

44

---



We have agreed with Vornado Realty L.P. that our activities will satisfy certain requirements. If we are unable to satisfy these requirements we could be liable for substantial
amounts.

In connection with the investment by affiliates of Vornado Realty L.P. in our operating partnership and the issuance of a warrant to Vornado Realty L.P., we and
our operating partnership have agreed to certain restrictions regarding our activities and assets and the activities and assets of our operating partnership. If we breach any of these agreements, and,
as a result, Vornado Realty L.P. or any of its permitted transferees under the warrant that have made a REIT election fails to maintain its qualification as a REIT or otherwise incurs liability for
any tax, penalty or similar charges, we and our operating partnership could be exposed to substantial liability for damages attributable to our breach.

Our debt service obligations may have a negative impact on our ability to make dividend distributions to our shareholders, pursue our business plan and maintain our REIT
status, and our management and board of trustees have discretion to increase the amount of our outstanding debt at any time without approval of our shareholders.

We do not have a policy limiting the amount of debt that we may incur, although we have established 45% to 60% as our target leverage ratio. Accordingly, our
management and board of trustees have discretion to increase the amount of our outstanding debt at any time without approval by our shareholders. As of December 31, 2005, our total indebtedness
was approximately $728.1 million, and we
may incur additional debt to finance future acquisition and investment activities. Payments of principal and interest on borrowings could leave us with insufficient cash resources to operate our
student housing properties and military housing privatization projects or to pay the dividend distributions currently contemplated or necessary to maintain our REIT qualification.

If we were to default on our secured debt or debt under our credit facility in the future, the loss of any property securing the debt could adversely affect our business or
result in the debt under our credit facility being immediately due and payable.

A substantial portion of our debt is secured by first mortgages on our properties. However, we also have a $150.0 million unsecured credit facility. Our
cash flow may be insufficient to make required payments of principal and interest on our debt. Any default in payment of our indebtedness or violation of any covenants in our loan documents could
result in the loss of our investment in the properties securing the debt or result in our debt obligations under our credit facility being immediately due and payable, to the extent that we are unable
to obtain waivers of financial covenants from our lenders or amend the loan documents. Additionally, some of our indebtedness contains cross default provisions. A default under a loan with cross
default provisions could result in default on other indebtedness.

We are subject to risks associated with the general development of housing properties, including those associated with construction, lease-up, financing, real
estate tax exemptions, cost overruns and delays in obtaining necessary approvals, and the risk that we may be unable to meet schedule or performance requirements of our contracts.

We intend to continue to acquire, manage, and to a lesser extent, develop student housing properties, and to develop, construct, renovate and manage military
housing properties under our privatization projects, in accordance with our business plan. We also engage in the development and construction of student housing properties. These activities may
include the following risks:



45

---





In
addition, any new development or management activities, regardless of whether or not they are ultimately successful, typically will require a substantial portion of the time and
attention of our management. Development and management activities are also subject to risks relating to the inability to obtain, or delays in obtaining, the necessary zoning, land-use,
building, occupancy and other required governmental permits and authorizations.

The
development and operation of real estate projects entails certain risks, including risks that costs of a project may exceed original estimates, and that the project will fail to
conform to building plans, specifications and timetables, which may in turn be affected by strikes, weather, government regulations and other conditions beyond our control. In addition, we may become
liable for injuries and accidents occurring on our properties and for environmental liabilities related to our property sites.

Our management has limited prior experience operating a REIT or a public company. These limitations may impede the ability of our management to execute our business plan
successfully and operate our business profitably.

Our management has limited prior experience in operating a REIT or in managing a publicly owned company, or managing growth at the levels we expect in the near
future. We cannot assure you that the operating performance of our student housing properties and military housing privatization projects will not decline under our management. We may be unable to
hire additional personnel on a timely basis. Therefore, you should be especially cautious in drawing conclusions about the ability of our management team to execute our business plan.

Our predecessor entities have a history of incurring losses, and we may incur losses in the future.

For the period from January 1, 2004 through November 1, 2004, which is the date before we acquired the assets of our predecessor entities in
connection with the closing of our initial public offering on November 2, 2004, our predecessor entities experienced a net loss of $37.3 million. This loss resulted principally from
compensation expenses that were attributed to us as a result of profits interests payments and employee bonuses paid by Gary M. Holloway, Sr. in connection with our initial public offering. If our
student housing and military housing businesses do not generate sufficient revenue from operations to maintain profitability, we may be unable to make dividend distributions to our shareholders.

46

---



Specific Risks Related to Our Student Housing Business

Virtually all of our student housing leases, which typically have a 12-month lease term, become subject to renewal with existing student residents or
lease-up with new student residents prior to the start of the academic year at colleges and universities. If we are unable to renew or lease-up our student housing properties
prior to the start of the academic year, our chances of leasing these properties during subsequent months is reduced, and correspondingly, our rents and operating results will be adversely affected.

As a result of the student demand for rental housing during the several months prior to the beginning of the academic year at colleges and universities, which
typically lasts from January through July, we generally lease our student housing properties to students under 12-month leases during this period. During this lease-up period,
we typically will execute the majority of our leases for student housing units and therefore are dependent on the effectiveness of the marketing efforts of our on-site management teams.
Because the terms of these leases will end at, or near the same time, we must re-lease the majority of our student housing units during this limited timeframe. If our marketing and leasing
efforts are unsuccessful during this limited lease-up period, we may be unable to lease a substantial majority of our student housing units. Consequently, the failure to adequately market
and lease-up our properties could have a material adverse effect on our operating results and financial condition.

We face significant competition from university-owned on-campus student housing, from other off-campus student housing properties and from traditional
multi-family housing located near colleges and universities.

On-campus student housing has certain advantages over off-campus student housing in terms of physical proximity to the university campus
and integration of on-campus facilities into the academic community. Colleges and universities can generally avoid real estate taxes and borrow funds at lower interest rates than we and
other private owners and operators can.

Currently,
the off-campus student housing industry is fragmented with no participant holding a significant market share. We also compete with national and regional
owner-operators of off-campus student housing in a number of markets, as well as with smaller local owner-operators. Our properties often compete directly with a number of student housing
complexes that are located near or in the same general vicinity of many of our properties. These competing student housing complexes may be newer than our properties, located closer to campus, charge
less rent, possess more attractive amenities or offer more services or shorter terms or more flexible leases.

Rental
income at a particular property could also be affected by a number of other factors, including the construction of new on-campus and off-campus residences,
increases or decreases in the general levels of rents for housing in competing communities, increases or decreases in the number of students enrolled at one or more of the colleges or universities in
the property's market and other general economic conditions.

We
believe that a number of other large national companies with substantial financial and marketing resources may be potential entrants in the student housing business. The entry of one
or more of these companies could increase competition for students and for the acquisition, development and management of other student housing properties.

Our student housing operations may be adversely affected by changing university admission and housing policies and our inability to maintain relationships with local colleges
and universities.

A change in university admission policies could adversely affect our ability to lease our student housing properties. For example, if a university reduces the
number of student admissions or requires

47

---



that
a certain class of students (e.g., freshmen) live in a university-owned facility, the demand for beds at our properties may be reduced and our occupancy rates may decline. We may be unable to
modify our marketing efforts to compensate for a change in a college's or university's admission policy prior to the commencement of the annual lease-up period or any additional marketing
efforts may be unsuccessful.

In
addition, our ability to successfully lease our student housing properties depends on a number of factors, including maintaining good relationships with college and university
communities (especially in connection with colleges and universities that refer students to us) and our continued ability to attract student residents to our properties. Many colleges and universities
assist their students in the identification of attractive student-friendly off-campus housing through the distribution of off-campus property materials and the recommendation
of college- and university-approved off-campus housing properties on their web sites. If colleges and universities change their policies on recommending off-campus student
housing to their students, or cease distribution of off-campus student housing marketing materials to their students, our ability to attract student residents and to lease and collect
rents on our student housing properties could be adversely affected. Consequently, the failure to maintain relationships with local colleges and universities could have a material adverse effect on
our student housing business.

We may be unable to successfully acquire and manage student housing properties on favorable terms.

Our future growth is dependent upon our ability to successfully acquire new properties on favorable terms. As we acquire additional properties, we will be subject
to risks associated with managing new properties, including lease-up and integration risks. Newly acquired properties may not perform as expected and may have characteristics or
deficiencies unknown to us at the time of
acquisition. There can be no assurance that future acquisition opportunities will be available to us on terms that meet our investment criteria or that we will be successful in capitalizing on such
opportunities. Our ability to capitalize on such opportunities will be largely dependent upon external sources of capital that may not be available to us on favorable terms, or at all.

Our
ability to acquire properties on favorable terms and successfully operate them may expose us to the following significant risks:



48

---





Our
failure to finance property acquisitions on favorable terms, or operate acquired properties to meet our financial expectations, could adversely affect our financial condition and
results of operations.

The lenders of certain non-recourse indebtedness that we assume or place on our properties could have recourse against us for the full amounts of their loans under
certain circumstances.

As of December 31, 2005, we had $692.1 million in aggregate principal amount of debt secured by our properties. In general, mortgage debt is
non-recourse to our subsidiary that owns the property and places the mortgage debt on the property, and will be non-recourse to us. However, the terms of each of the loans to
which the mortgage debt relates include provisions that enable the lender to have recourse to the borrower generally if the borrower misrepresented certain facts or committed fraud. If one or more of
the borrowers under these loans commits the acts described above, the lenders could have recourse against us for the full amount of the mortgage debt outstanding under their loans, which could
adversely affect our liquidity and financial condition.

Specific Risks Related to our Military Housing Business

Certain military bases for which we own and operate a military housing privatization project have been approved for reduction of troops or closure under the Base Realignment
and Closure, or BRAC, regulations. Our operating revenues from these projects and the value of our equity interest in the projects may be reduced, and our overall military housing segment revenues
could be adversely affected with respect to the military bases under any of these military housing privatization projects.

As part of the DoD's substantial reduction in the size of the U.S. military following the end of the Cold War, the federal government undertook four rounds of
BRAC beginning in 1988, and again in 1991, 1993 and 1995. The fifth round of BRAC was initiated in 2004 and was completed on November 9, 2005, when, under current legislation, the final list of
additional bases recommended for realignment or closure was approved by both President Bush and Congress. The BRAC law sets out a process that includes specific dates for government action and the
creation of an independent commission appointed by the President. By way of background, the DoD released its initial recommendations for BRAC in May 2005, and the BRAC Commission then voted to
amend the DoD's initial list on July 19, 2005. Under the BRAC Commission's revisions, several bases were removed from the DoD's list of bases targeted for closure, including the Submarine Base
in New London, Connecticut and the Portsmouth Naval Shipyard in Kittery, Maine. In addition, the BRAC Commission also proposed a less significant realignment at the Fort Eustis base under our Fort
Eustis/Fort Story project in Newport News, Virginia than was proposed by the DoD. However, the BRAC Commission proposed to close the Naval Air Station in Brunswick, Maine, which had been recommended
by the DoD to be realigned. Finally, the BRAC Commission voted to uphold the DoD's recommendation to close the Walter Reed Army Medical Center in Washington, DC. In September 2005, the BRAC
Commission sent its report to the President regarding its findings and recommendations with respect to the DoD's initial report, and President Bush accepted the BRAC Commission's recommendations in
their entirety. On November 9, 2005, the BRAC round was completed when Congress approved the BRAC Commission's recommendations in their entirety.

Under
the final BRAC list as compared to the original DoD recommendations, the possible number of affected military housing units covered by our existing projects was reduced from 2,500
to 700 units, which remaining 700 units are located at the Naval Air Station in Brunswick, Maine. We believe that the closure of the Walter Reed Army Medical Center will not result in the loss of
housing units, as these housing units are likely to be utilized by personnel who will be relocated from serving at Walter Reed to serving at nearby military medical facilities.

If
a base for which we maintain a privatization project is realigned or closed, our main source of tenants, members of the U.S. military and their families, will not continue to require
housing at or near the base, resulting in a decreased rental revenue stream. This in turn may jeopardize our ability to

49

---



collect
future fees, and the value of our equity interest in the project could be adversely affected due to a reduction in its scope, to the extent that we are unable to re-lease any
vacant units. The military housing privatization initiative had not been undertaken at the time of previous BRAC rounds, and therefore there is no historical information regarding the impact of a base
closure on a military housing privatization project. To date, there has been no indication from the DoD or the BRAC Commission that the federal government has factored into its analysis the possible
effects that a base closure or realignment resulting from BRAC could have with respect to the outstanding debt financing for a project. In addition, prior BRAC rounds have shown that even once a base
is approved for closure or realignment, the actual closing or realignment of the base could take several years to be completed. Accordingly, management currently expects that the closure of the Naval
Air Station in Brunswick, Maine will not occur for at least three years. We are unable to determine with any certainty, however, the specific impact, and the timing of any such impact, that base
closures and realignments at our projects will have on our military housing operating results, other than the possible cessation or reduction of fees related to the affected bases.

In
addition, it is inherent in the nature of military service that members of the military may be deployed and stationed away from a particular base for an extended period of time or
permanently be reassigned to another base. As a result of such absences, dependents may move out of military housing facilities resulting in vacant housing units to be managed and
re-leased by us. Typical military housing lease agreements, which have a one-year lease term and continue month-to-month thereafter, provide that a
military resident may terminate a lease and be released from any further obligations under the lease upon receipt of orders requiring the resident to be deployed or temporarily or permanently
stationed away from the base for more than 90 days by providing us with proof of orders and an appropriate letter from the resident's commanding officer. If we are unable to
re-lease these vacant units, the management fee revenue derived from the project's rental revenues will decrease, and the project may be unable to be appropriately funded for construction
and renovation of units throughout the term of the project. We also may be unable to receive any other fees that we may have otherwise earned under the project, and the projected, or any, return on
our investment in the project. Any such effect could have an adverse effect on our financial condition and results of operations.

If
there are significant numbers of base closures, force reductions or troop deployments that affect our existing military housing privatization projects, we may be unable to achieve the
anticipated operating revenues to be derived from these projects and our results of operations may be adversely affected.

The joint ventures that own our military housing privatization projects have high leverage ratios which could cause us to lose cash flows and our investments in those projects
if the joint ventures are unable to pay their debt service obligations.

Typically, up to 90% of the capitalization of the joint ventures that own our military housing privatization projects is debt, such as through the sale of taxable
bonds to the public. These joint ventures are not required to be consolidated with our operations, and as a result this indebtedness is not reflected on our balance sheet. As a result of the high
leverage ratios of these joint ventures, reductions in their revenues could impair their ability to service their debt. For example, if the BAH paid to members of the U.S. military is reduced, the
personnel is reduced at the bases where our projects are located or these bases are closed, the revenue generated by these joint ventures could decrease. In addition, to the extent that any of our
projects are restructured, resulting in a significant loss of end-state units covered by the project, the revenues generated by the project would be reduced and could materially impair the
ability to make payments to bondholders for bonds issued in connection with the project's financing. If any of the joint ventures covering our military housing privatization projects cannot service
its indebtedness, we may not be paid with respect to certain projects on our development, construction, renovation and/or management fees, which would adversely

50

---



affect
our operating results. We also could lose our entire initial equity and any other additional investments in the project, which could adversely affect our financial condition.

We rely on key partners and contractors in connection with the construction and development of our military housing privatization projects, and our inability to maintain these
relationships or to engage new partners or subcontractors under commercially acceptable terms to us could impair our ability to successfully complete the construction and development of our military
housing privatization projects and to obtain new military housing privatization projects.

We are dependent upon our relationships with partners and subcontractors in connection with the construction, renovation and development of our military housing
privatization projects. Particularly, our management team has relationships with Centex Construction Company, LLC, The Benham Companies, LLC, Jeffrey M. Brown Associates, Inc. and Phelps
Development, LLC. Subject to the terms of our agreements with these construction, renovation and design partners and contractors, these parties provide services to those military housing privatization
projects in which they are involved. To the extent that we are unable to maintain our relationships with these partners and contractors or to engage new partners and contractors under terms acceptable
to us, our ability to complete a project in a timely fashion, or at a profit, may be impaired. If the amount we are required to pay for these services exceeds the amount we have estimated in bidding
for military housing privatization projects or other fixed-price work, we could experience losses in the performance of these projects. In addition, if a partner or subcontractor was unable to deliver
its services according to our negotiated terms with them for any reason, including the deterioration of its financial condition, another subcontractor would need to be obtained to perform the
services, potentially at a higher price. This may result in the
significant delay or additional costs associated with performance under our military housing privatization projects, the adverse effect on our operating results through a reduction in the profit to be
realized, or the recognition of a loss on a project for which the services were needed. In addition, if we are unable to successfully manage the provision of services by our partners and contractors,
we may not be awarded future military housing privatization projects.

We are subject to the risks associated with conducting business with the federal government, such as the government's discontinuation of federal funding for some or all of its
military housing privatization projects and the need to win new military housing privatization projects through a competitive bidding process.

We are subject to risks associated with conducting business with the federal government. The DoD, pursuant to its authority granted under the 1996 National
Defense Authorization Act, has approved, as of June 5, 2006, the award of 73 military housing privatization projects to private owners, and the future award of an additional 37 projects. Any
Congressional action to reduce budgetary spending by the DoD could limit the continued funding of these private-sector projects and could limit our ability to obtain additional privatization projects,
which would have a material adverse effect on our business. The risks of conducting business with the federal government also include the risk of civil and criminal fines and the risk of public
scrutiny of our performance at high profile sites.

In
addition, privatization projects are currently awarded pursuant to a competitive bidding process, which differs procedurally with respect to each U.S. military branch. Generally,
after a proposed site has been identified by a military branch for privatization, prospective companies must submit a proposal complying with specified guidelines demonstrating that the company will
be able to successfully complete the project in accordance with the government requirements. The project winner is awarded the exclusive right to develop, construct, renovate and manage family housing
at a military base throughout the duration of the ground lease, typically for a 50-year period. The competition pursuing privatization projects currently consists of a small, distinguished
list of national and international developers, owners and operators of commercial and residential real estate. We cannot predict whether the number of companies that we compete against for the award
of privatization

51

---



projects
will increase significantly in the future, or that we will be able to effectively compete against other private owners for projects awarded in the future.

The
termination of the DoD's authority to grant privatization projects, the reduction of government funding for such projects and our inability to effectively compete for the award of
future projects could have a material adverse effect on our military housing business and, correspondingly, on our operating results and financial condition.

If Congress does not approve appropriations each year relating to the provision of the BAH paid to members of the U.S. military, which is the primary source of rental revenues
under our military housing privatization projects, or if BAH were eliminated, our operating revenues and projected returns on investments from our military housing privatization projects would be
significantly reduced.

Each year Congress must appropriate a budget for BAH for all of the branches of the U.S. military. We cannot assure you that such appropriations will be made in
any given year, the appropriation each year will occur on a timely basis, or the amount of BAH appropriated will be sufficient to keep up with escalations in cost of living expenses. Moreover, we
cannot assure you that the method of calculation, timing of payment, analysis of comparable market rents, cost of living increases or other issues affecting the amount and receipt of BAH by members of
the U.S. military will not change from time to time, with possible material adverse consequences for the amount of operating revenues generated by our military housing privatization projects. The
foregoing description of BAH is based on current law and DoD procedures. Congress can change the law and the DoD can revise its procedures at any time. We cannot assure you that such changes will not
be made and, if changes are made, such changes may have a material adverse effect on the level of our operating revenues generated by our privatization projects.

Our ability to earn development, construction/renovation and management fees, including related incentive fees, depends on the joint ventures that own our military housing
privatization projects achieving specified operating milestones and thresholds.

The joint ventures that own our military housing privatization projects derive substantially all of their revenues from the BAH of their tenants. This revenue is
then paid out by the joint ventures according to a distribution "waterfall" plan set forth in the joint ventures' governing documents. Other than the standard management fee we earn, which is
typically 2% to 3% of the BAH-related project revenues, and other disbursements, such as routine maintenance, utilities, taxes and insurance, no funds are available to be paid out to us
until the joint ventures' debt service obligations are satisfied. Thereafter, we only earn incentive management fees, preferential and other returns and on-going construction/renovation
and development fees if the joint venture achieves operating milestones and thresholds specified in their governing documents. We cannot assure you that the joint ventures will achieve these operating
milestones and thresholds, or that if the joint ventures achieve these milestones and thresholds, that funds will remain to pay incentive management fees, preferential and other returns and
on-going construction/renovation and development fees. If the joint ventures fail to achieve these milestones and thresholds or, if funds are not available to pay incentive management
fees, preferential and other returns and on-going construction/renovation and development fees, the operating results of our military housing business will suffer.

If we are unable to reach definitive agreements regarding the military housing privatization projects that are under exclusive negotiations with the U.S. military or as to
which we are participating in a solicitation process, we would be unable to recover any costs incurred during the period of exclusivity or solicitation.

When we are initially selected for a military housing privatization project through the bidding process, we receive only the right to enter into exclusive
negotiations with the applicable U.S. military

52

---



branch,
and the award of the project to us is subject to final approval from the U.S. military branch and Congress. During this exclusivity period, or during a pre-award solicitation
period, each of which typically lasts between six months to one year, we will develop and present our plans to develop, construct, renovate and manage the project and may incur significant costs
during this process. These costs include, among other things, surveyors, equipment, vehicles, on-site personnel salary and wages, inventory, and office and administrative
set-up costs.

We
cannot assure you that we will receive final approval from Congress on the award of any projects currently under exclusive negotiations or as to which we are participating in a
solicitation process, or that the U.S. military branch will not decide to award the project to a competitor at the end of our exclusive negotiations or the solicitation process. If we do not receive
final approval on the award of the project from the U.S. military branch or Congress, we may be unable to recover all of the costs that we have incurred during the exclusivity period or the
solicitation process through our general military housing operations. For example, based upon the solicitation process outlined by the Air Force, we anticipate that by the time of the projected
closing for the Air Force privatization project, for which we are currently in the solicitation process, we will have spent approximately $3.5 million in costs, some or all of which we may not
recover if we do not receive final approval from the Air Force on the project. Our failure to recover costs that we incur in connection with military housing privatization projects that are under
exclusive negotiations or as to which we are participating in a solicitation process may cause the operating results of our military housing business to be adversely affected.

Risks Relating to Our Organization and Structure

Our board of trustees may authorize the issuance of additional shares that may cause dilution.

Our declaration of trust authorizes our board of trustees, without shareholder approval, to:



The
issuance of additional shares could be substantially dilutive to our existing shareholders.

Our board of trustees may approve the issuance of a class or series of common or preferred shares with terms that may discourage a third party from acquiring us.

Our board of trustees may classify or reclassify any unissued common or preferred shares and establish the preferences and rights (including the right to vote,
participate in earnings and convert into common shares) of any such shares. Thus, our board of trustees could authorize the issuance of a class or series of common or preferred shares with terms and
conditions which could have the effect of discouraging a takeover or other transaction in which holders of some or a majority of the common shares might receive a premium for their shares over the
then current market price of our common shares.

53

---



Our rights and the rights of our shareholders to take action against our trustees and officers are limited, which could limit your recourse in the event of actions taken that
are not in your best interests.

Our declaration of trust authorizes us and our bylaws require us to indemnify and advance expenses to our trustees and officers for actions taken by them in those
capacities to the fullest extent permitted by Maryland law. In addition, our declaration of trust limits the liability of our trustees and officers for money damages, except for liability resulting
from:



As
a result, we and our shareholders may have more limited rights against our trustees and officers than might otherwise exist.

Our ownership limitations may restrict business combination opportunities.

To qualify as a REIT under the Code, no more than 50% of our outstanding shares of beneficial interest may be owned, directly or indirectly, by five or fewer
individuals (as defined in the Code to include certain types of entities) during the last half of each taxable year (other than our first REIT taxable year). Our declaration of trust prohibits,
subject to certain exceptions, direct or indirect ownership (including by virtue of applicable constructive ownership rules) by any person of more than 7.1% of our outstanding common shares (as
determined by reference to number or value, whichever is more restrictive), other than (i) Gary M. Holloway, Sr. and certain related persons, who are permitted in the aggregate to own up to 20%
of the number or value of our outstanding common shares, whichever is more restrictive, (ii) Steven Roth and certain related persons, who are permitted in the aggregate to own up to 8.5% of the
number or value of our common shares, whichever is more restrictive and (iii) Vornado Realty L.P., certain persons related to Vornado Realty L.P., certain of transferees or assignees of Vornado
Realty L.P. or related persons and affiliates of such transferees or assignees, to which no ownership limit applies. Generally, common shares owned by affiliated owners will be aggregated for purposes
of the ownership limitation. The definition of "person" in our declaration of trust is broader than the definition of "individual" that applies under the Code for purposes of the REIT qualification
requirement that no more than 50% of our outstanding shares of beneficial interest be owned, directly or indirectly, by five or fewer individuals. As a result, our declaration of trust will prohibit
share ownership in some circumstances where the ownership would not cause a violation of the REIT ownership requirement. Any transfer of our common shares that would violate the ownership limitation
under our declaration of trust will be null and void, and the intended transferee will acquire no rights in such shares. Instead, such common shares will be designated as
"shares-in-trust" and transferred automatically to a trust effective at the close of business on the day before the purported transfer of such shares. The beneficiary of a
trust will be one or more charitable organizations named by us. The ownership limitation could have the effect of delaying, deterring or preventing a change in control or other transaction in which
holders of common shares might receive a premium for their common shares over the then current market price or which such holders might believe to be otherwise in their best interests. The ownership
limitation provisions also may make our common shares an unsuitable investment vehicle for any person seeking to obtain, either alone or with others as a group, ownership of more than 7.1% in number
or value, whichever is more restrictive, of our outstanding common shares.

54

---



Our executive officers and certain of our trustees may experience conflicts of interest in connection with their ownership interests in our operating partnership.

Certain of our executive officers and trustees, including Gary M. Holloway, Sr., may experience conflicts of interest relating to their ownership interests in our
operating partnership. With regard to ownership interests in our operating partnership, as of December 31, 2005, Mr. Holloway beneficially owned a 24.0% limited partnership interest in
our operating partnership and our other executive officers, including Bruce F. Robinson, who is also one of our trustees, collectively owned a 2.5% limited
partnership interest in our operating partnership. Michael D. Fascitelli, also one of our trustees, is the president and a member of the board of trustees of Vornado Realty Trust, which, indirectly
through its operating partnership and an affiliated entity, owned an aggregate of 7,337,857 units of limited partnership interest in, or 10.2%, of our operating partnership, 2,517,247 of our common
shares, or 6.1% of GMH Communities Trust, as of May 2, 2006. Conflicts may arise as a result of these persons' ownership interests in, or their affiliates' interests in, our operating
partnership to the extent that their interests as limited partners diverge from our interests, particularly with regard to transactions, such as sales of assets or the repayment of indebtedness, that
could be in our best interests and our shareholders but may have adverse tax consequences to the limited partners in our operating partnership.

Certain of our executive officers and trustees may have conflicts of interest as a result of their profits interests in a student housing property that we currently have under
management and in which Gary M. Holloway, Sr. owns a 20% interest.

Mr. Holloway and certain of our other executive officers, including Bruce F. Robinson, who is also one of our trustees, may experience conflicts of
interest with respect to profits interests that they currently hold in a student housing property, The Commons, located near Auburn University in Alabama and for which we currently provide management
consulting services. Mr. Holloway owns a 20% equity interest in the limited partnership that, through a joint venture, owns The Commons, and certain of our executive officers and their
affiliates collectively hold profits interests totaling 26.7% of the gain, if any, realized by Mr. Holloway upon sale of the property. The conflicts of interest would adversely affect our
business to the extent that our trustees' and executive officers' interests in this property diverge from the interests of GMH Communities Trust. Also, Mr. Holloway, Mr. Robinson and our
other executive officers who hold a profits interest in the property may have conflicts of interest with regard to the terms under the consulting agreement that covers The Commons.

Gary M. Holloway, Sr. may have conflicts of interest as a result of his ownership of an entity that provides services to us, leases space from us.

Mr. Holloway owns a 100% equity interest in GMH Capital Partners, LP, an entity that provides property management and real estate brokerage services for
office, retail, industrial, multi-family and corporate properties as well as general contracting and construction management services and acquisition, disposition and development services. GMH Capital
Partners, LP is not contractually prohibited from competing with us and engages in the management of certain student housing properties. In addition, GMH Capital Partners, LP leases space in our
corporate headquarters, which we acquired in connection with our initial public offering. As a result of the ongoing ownership interests that Mr. Holloway owns in GMH Capital Partners, LP,
there may be conflicts of interest with regard to the terms that we enter into pursuant to our lease to GMH Capital Partners, LP. In addition, we may engage GMH Capital Partners, LP to provide certain
real estate brokerage services for us in the future.

55

---



Because Gary M. Holloway, Sr. owns a significant number of units in our limited partnership, he may be able to exert substantial influence on our management and operations,
which may prevent us from taking actions that may be favorable to our shareholders.

As of December 31, 2005, Mr. Holloway beneficially owned 24.0% of the outstanding units of limited partnership interest in our operating
partnership. If the maximum number of units redeemable for our common shares by Mr. Holloway were actually redeemed, Mr. Holloway would beneficially own approximately 20.0% of our
outstanding common shares. Although the terms of our declaration of trust limit Mr. Holloway's ability to redeem his limited partnership interests to up to 20.0% of our outstanding common
shares, such an ownership concentration of our shares may adversely affect the trading price of our common shares if investors perceive disadvantages to owning shares in companies with controlling
shareholders. If we were to redeem the maximum number of Mr. Holloway's units for common shares and Mr. Holloway were to retain those shares, he would have the ability to exert
significant influence over all matters requiring approval of our shareholders, including the election and removal of trustees and any proposed merger, consolidation or sale of substantially all of our
assets. In addition, he could influence significantly the management of our business and affairs. This concentration also could have the effect of delaying, deferring or preventing a change of control
of us or impeding a merger or consolidation, takeover or other business combination that could be favorable to you. Further, Mr. Holloway's concentration of ownership in our operating
partnership affords him the ability to exert substantial influence over matters, such as a merger, consolidation or sale of substantially all of the assets of our operating partnership, all of which,
under certain circumstances, require the consent of limited partners owning more than 50% of the partnership interest of the limited partners (other than those held by us or our subsidiaries).

One of our trustees may have a conflict of interest as a result of his affiliation with Vornado Realty Trust, one of our largest shareholders on a fully-diluted basis.

Mr. Fascitelli, one of our trustees, is the president and a member of the board of trustees of Vornado Realty Trust. As described elsewhere in this
prospectus, our operating partnership was initially formed in July 2004 through a joint venture between entities owned by Mr. Holloway and Vornado Realty L.P., the operating partnership
of Vornado Realty Trust. In connection with our formation transaction, we issued a warrant to Vornado Realty L.P., from which Vornado has purchased 6,666,667 units of limited partnership in our
operating partnership as of January 1, 2006. On May 2, 2006, the expiration date under the warrant, Vornado received an additional 1,817,247 of our common shares through a net, or
cashless, exercise feature of the warrant. Vornado also purchased 700,000 shares in our recent follow-on offering of common shares completed on October 4, 2005. Vornado CCA
Gainesville, LLC, an affiliate of Vornado Realty L.P., also owns 671,190 units of limited partnership interest in our operating partnership, which were issued in connection with the contribution of an
interest in a student housing property to our operating partnership at the time of our initial public offering. In addition, we are required to register for resale the common shares issuable upon
exercise of the warrant and the other units currently held by Vornado CCA Gainesville, LLC. Under the terms of the warrant, Vornado has the right to designate for election to our board of trustees
Mr. Fascitelli or such other officer of Vornado who is reasonably acceptable to us to serve on our board of trustees, so long as it holds common shares or units of limited partnership interest
in our operating partnership acquired under the warrant at an aggregate price of not less than $10.0 million. Vornado exercised this right in August 2005, and Mr. Fascitelli was
elected to serve on our board of trustees on August 10, 2005. As of result of the foregoing, Mr. Fascitelli could experience conflicts of interest between his duties to us and our
shareholders and his duties to Vornado and its shareholders.

56

---



Some of our executive officers and trustees have other business interests that may hinder their ability to allocate sufficient time to the management of our operations, which
could jeopardize our ability to execute our business plan.

Some of our executive officers and trustees have other business interests that may hinder their ability to spend adequate time on our business.
Mr. Holloway retains 100% of the interests in GMH Capital Partners, LP, an entity that we did not acquire in our formation transactions, and several other entities relating to GMH Associates.
GMH Capital Partners, LP provides various property management services and real estate brokerage services for office, retail, industrial, multi-family and corporate properties as well as construction
management services and acquisition, disposition and development services. Mr. Holloway's employment agreement permits him to continue to provide management and other services to this entity,
and the provision of such services may reduce the time Mr. Holloway is able to devote to our business.

Maryland law may discourage a third party from acquiring us.

Maryland law provides broad discretion to our board of trustees with respect to its duties in considering a change in control of our company, including that our
board is subject to no greater level of scrutiny in considering a change in control transaction than with respect to any other act by our board.

The
Maryland Business Combination Act restricts mergers and other business combinations between our company and an interested shareholder. An "interested shareholder" is defined as any
person who is the beneficial owner of 10% or more of the voting power of our common shares and also includes any of our affiliates or associates that, at any time within the two year period prior to
the date of a proposed merger or other business combination, was the beneficial owner of 10% or more of our voting power. A person is not an interested shareholder if, prior to the most recent time at
which the person would otherwise have become an interested shareholder, our board of trustees approved the transaction which otherwise would have resulted in the person becoming an interested
shareholder. For a period of five years after the most recent acquisition of shares by an interested shareholder, we may not engage in any merger or other business combination with that interested
shareholder or any affiliate of that interested shareholder. After the five year period, any merger or other business combination must be approved by our board of trustees and by at least 80% of all
the votes entitled to be cast by holders of outstanding voting shares and two-thirds of all the votes entitled to be cast by holders of outstanding voting shares other than the interested
shareholder or any affiliate or associate of the interested shareholder unless, among other things, the shareholders (other than the interested shareholder) receive a minimum price for their common
shares and the consideration received by those shareholders is in cash or in the same form as previously paid by the interested shareholder for its common shares. Our board of trustees has adopted a
resolution, reflected in our bylaws, providing that we have opted out of the Maryland Business Combination Act. However, our board of trustees may opt at any time, without the approval of our
shareholders, to make the statute applicable to us again. To the extent it applies, the business combination statute could have the effect of discouraging offers from third parties to acquire us and
increasing the difficulty of successfully completing this type of offer.

Additionally,
the "control shares" provisions of the MGCL are applicable to us as if we were a corporation. These provisions eliminate the voting rights of shares acquired in quantities
so as to constitute "control shares," as defined under the MGCL. Our bylaws provide that we are not bound by the control share acquisition statute. However, our board of trustees may opt to make the
statute applicable to us at any time, and may do so on a retroactive basis.

57

---



We depend on the business relationships and experience of Gary M. Holloway, Sr., the loss of whom could threaten our ability to execute our strategies.

We depend on the services of Gary M. Holloway, Sr., our president, chief executive officer and chairman of our board of trustees, to carry out our business
strategies. If we were to lose Mr. Holloway, it may be more difficult to locate attractive acquisition targets and manage the properties that we acquire. Additionally, as we expand, we will
continue to need to attract and retain qualified additional senior executive officers. The loss of the services of any of our senior executive officers, or our inability to recruit and retain
qualified personnel in the future, could have a material adverse effect on our business and financial results.

Certain of our executive officers have agreements that provide them with benefits in the event their employment is terminated by us without cause, by the executive for good
reason, or under certain circumstances following a change of control of our company.

We have entered into agreements with certain of our executive officers, including Gary M. Holloway, Sr., Bruce F. Robinson, John DeRiggi, Joseph M. Macchione and
J. Patrick O'Grady that provide them with severance benefits if their employment is terminated by us without cause, by them for good reason (which includes, among other reasons, failure to be elected
to the board with respect to Mr. Holloway's agreement, and any election by us not to renew our agreements with them), or under certain circumstances following a change of control of our
company. Certain of these benefits, including the related tax indemnity with respect to the employment agreements for Mr. Holloway and Mr. Robinson, could prevent or deter a change of
control of our company that might involve a premium price for our common shares or otherwise be in the best interest of our shareholders.

Our board of trustees may alter our investment policies at any time without shareholder approval, and the alteration of these policies may adversely affect our financial
performance.

Our major policies, including our policies and practices with respect to investments, financing, growth, debt, capitalization, REIT qualification and
distributions, are determined by our board of trustees. Our board of trustees may amend or revise these and other policies from time to time without a vote of our shareholders. Accordingly, our
shareholders will have limited control over changes in our policies.

We
have set a targeted range for the amount of indebtedness that we incur from time to time. This target ratio may be amended or waived at any time without shareholder approval and
without notice to our shareholders. In addition, our declaration of trust and bylaws do not limit the amount of indebtedness that we or our operating partnership may incur. If we become highly
leveraged, then the resulting increase in debt service could adversely affect our ability to make payments on our outstanding indebtedness and harm our financial condition.

Through a wholly owned subsidiary, we are the sole general partner of our operating partnership, and, should the subsidiary be disregarded, we could become liable for the debts
and other obligations of our operating partnership beyond the amount of our investment.

We are the sole general partner of our operating partnership, GMH Communities, LP, through our wholly owned subsidiary, GMH Communities GP Trust, a Delaware
statutory trust, and we also owned units of limited partnership interest in our operating partnership equal to 54.8% of the total partnership interests in our operating partnership as of
December 31, 2005. If GMH Communities GP Trust were disregarded as the general partner, we would be liable for our operating partnership's debts and other obligations. In such event, if our
operating partnership is unable to pay its debts and other obligations, we will be liable for such debts and other obligations beyond the amount of our investment in our operating partnership. These
obligations could include unforeseen contingent liabilities.

58

---



Risks Relating to Real Estate Investments

Illiquidity of real estate investments could significantly impede our ability to respond to adverse changes in the performance of our targeted properties and harm our financial
condition.

Real estate investments are relatively illiquid. Our ability to quickly sell or exchange any of our student housing properties or military housing privatization
projects in response to changes in economic and other conditions will be limited. No assurances can be given that we will recognize full value for any property that we are required to sell for
liquidity reasons. Our inability to respond rapidly to changes in the performance of our investments could adversely affect our financial condition and results of operations.

Our targeted properties may not achieve forecasted results or we may be limited in our ability to finance future acquisitions, which may harm our financial condition and
operating results, and we may not be able to make the distributions required to maintain our REIT status.

Acquisitions and developments entail risks that the properties will fail to perform in accordance with expectations and that estimates of the costs of
improvements necessary to acquire, develop and manage properties will prove inaccurate, as well as general investment risks associated with any new real estate investment. We anticipate that
acquisitions and developments will largely be financed through externally generated funds such as borrowings under credit facilities and other secured and unsecured debt financing and from issuances
of equity securities. Because we must distribute at least 90% of our REIT taxable income, determined without regard to the dividends-paid deduction and by excluding any net capital gain,
each year to maintain our qualification as a REIT, our ability to rely upon income from operations or cash flow from operations to finance our growth and acquisition activities will be limited.
Accordingly, if we are unable to obtain funds from borrowings or the capital markets to finance our acquisition and development activities, our ability to grow would likely be curtailed, amounts
available for distribution to shareholders could be adversely affected and we could be required to reduce distributions, thereby jeopardizing our ability to maintain our status as a REIT.

Newly-developed
or newly-renovated properties do not have the operating history that would allow our management to make objective pricing decisions in acquiring these properties. The
purchase prices of these properties will be based in part upon projections by management as to the expected operating results of such properties, subjecting us to risks that these properties may not
achieve anticipated operating results or may not achieve these results within anticipated time frames. In addition, we have witnessed a compression of capitalization rates for the student housing
properties that we are targeting under our investment criteria. During 2005, capitalization rates have declined, and may continue to decline in the future. We, therefore, may be unable to continue to
purchase student housing properties at attractive capitalization rates.

If we suffer losses that are not covered by insurance or that are in excess of our insurance coverage limits, we could lose investment capital and anticipated profits.

We have general liability insurance that provides coverage for bodily injury and property damage to third parties resulting from our ownership of the properties
that are leased to, and occupied by, our residents. However, there are certain types of losses, generally of a catastrophic nature, such as earthquakes, floods, hurricanes, wars and acts of terrorism,
that may be uninsurable or not insurable at a price we can afford. Inflation, changes in building codes and ordinances, environmental considerations and other factors also might make it impracticable
to use insurance proceeds to replace a property after it has been damaged or destroyed. Under these circumstances, the insurance proceeds we receive might not be adequate to restore our economic
position with respect to the affected property. If any of these or similar events occur, it may reduce our return from the property and the value of our investment.

59

---



Capital expenditures for property renovations may be greater than forecasted and may adversely impact rental payments by our residents and our ability to make distributions to
shareholders.

Properties, particularly those that consist of older structures, have an ongoing need for renovations and other capital improvements, including periodic
replacement of furniture, fixtures and equipment. Renovation of properties involves certain risks, including the possibility of environmental problems, construction cost overruns and delays,
uncertainties as to market demand or deterioration in market demand after commencement of renovation and the emergence of unanticipated competition from other properties. All of these factors could
adversely impact rental payments by our residents, have a material adverse effect on our financial condition and results of operations, and adversely affect our ability to make distributions to our
shareholders.

All of our student housing properties are subject to property taxes, and some of our military housing properties may be subject to property taxes. If these taxes were to be
significantly increased by applicable authorities in the future, our operating results and ability to make distributions to our shareholders would be adversely affected.

Our student housing properties are subject to real and personal property taxes, and some of our military housing properties may be subject to real and personal
property taxes, that may increase as property tax rates change and as the properties are assessed or reassessed by taxing authorities. As the owner of the student housing properties and a member of or
partner in the joint venture entity that owns the military housing privatization projects that cover military housing properties, we will be
responsible, in whole or in part, for payment of the taxes to the government. Increases in property tax rates may adversely affect our operating results and our ability to make expected distributions
to our shareholders.

Our performance and the value of our common shares will be affected by risks associated with the real estate industry.

Our ability to make expected dividend payments to our shareholders and the value of our common shares depend largely on our ability to generate cash revenues in
excess of expenses, debt obligations and capital expenditure requirements. Factors that may adversely affect our ability to generate cash revenues include:



In
addition, periods of economic slowdown or recession, rising interest rates or declining demand for real estate, or the public perception that any of these events may occur, could
result in a general decline in rents or an increased incidence of defaults under existing leases, which would adversely affect us.

60

---





As the owner and lessor of real estate, we are subject to risks under environmental laws, the cost of compliance with which, and any violation of which, could materially
adversely affect us.

Our operating expenses could be higher than anticipated due to the cost of complying with existing and future environmental and occupational health and safety
laws and regulations. Various environmental laws may impose liability on a current or prior owner or operator of real property for removal or redemption of hazardous or toxic substances. Current or
prior owners or operators may also be liable for government fines and damages for injuries to persons, natural resources and adjacent property. These environmental laws often impose liability whether
or not the owner or operator knew of, or was responsible for, the presence or disposal of the hazardous or toxic substances. The cost of complying with environmental laws could materially adversely
affect amounts available for distribution to our shareholders and could exceed the value of all of our properties. In addition, the presence of hazardous or toxic substances, or the failure of our
residents to properly dispose of or remediate such substances, may adversely affect our residents or our ability to use, sell or rent such property or to borrow using such property as collateral
which, in turn, could reduce our revenue and our financing ability. We intend to obtain Phase I environmental assessments on any properties we acquire, manage or develop. However, even if the Phase I
environmental reports do not reveal any material environmental contamination, it is possible that material environmental liabilities may exist of which we are unaware.

Although
the leases for our student housing properties generally will require our student residents to comply with laws and regulations governing their operations, and to indemnify us
for certain environmental liabilities that they create, the scope of their obligations may be limited. We cannot assure you that our student residents or their guarantors will be able to fulfill their
indemnification obligations. In addition, environmental and occupational health and safety laws constantly are evolving, and changes in laws, regulations or policies, or changes in interpretations of
the foregoing, could create liabilities where none exists today.

With
regard to our military housing properties, the federal government will not indemnify us for any environmental liability on these properties. As a result, we may be exposed to
substantial liability to remove or remediate hazardous or toxic substances, which could materially adversely affect our financial condition and results of operation.

Future terrorist attacks in the U.S. could harm the demand for and the value of our properties.

Future terrorist attacks in the U.S., such as the attacks that occurred on September 11, 2001, and other acts of terrorism or war, or threats of the same,
could diminish the demand for and the value of our properties. The military bases at which we have privatization projects may be terrorist targets. Also, certain of our properties are near
universities which contain well-known landmarks and may be perceived as more likely terrorist targets than similar, less recognizable properties. A decrease in demand in our markets would
make it difficult for us to renew or re-lease our properties at lease rates equal to or above historical rates.

Terrorist
attacks also could directly impact the value of our properties through damage, destruction, loss, or increased security costs, and the availability of insurance for such acts
may be limited or may cost more. If we receive casualty proceeds, we may not be able to reinvest such proceeds profitably or at all, and we may be forced to recognize taxable gain on the affected
property.

We may incur significant costs complying with the Americans with Disabilities Act and similar laws.

Under the Americans with Disabilities Act of 1990, or ADA, all public accommodations must meet federal requirements related to access and use by disabled persons.
Additional federal, state and local laws also may require modifications to our properties, or restrict our ability to renovate our properties. For example, the Fair Housing Amendments Act of 1988, or
FHAA, requires apartment properties first

61

---



occupied
after March 13, 1990, to be accessible to the handicapped. We have not conducted an audit or investigation of all of our properties to determine our compliance. Noncompliance with the
ADA or FHAA could result in the imposition of fines or an award or damages to private litigants and also could result in an order to correct any non-complying feature. We cannot predict
the ultimate amount of the cost of compliance with the ADA, FHAA or any other legislation. If we incur substantial costs to comply with the ADA, FHAA or any other legislation, we could be materially
and adversely affected.

We may incur significant costs complying with other regulations.

The properties in our portfolio are subject to various other federal, state and local regulatory requirements, such as state and local fire and life safety
requirements. If we fail to comply with these
various requirements, we might incur governmental fines or private damage awards. If we are not in compliance with existing requirements, or if existing requirements change, we may have to make
significant unanticipated expenditures that would materially and adversely affect us.

Risks Relating to Our Common Shares

The market price and trading volume of our common shares may be volatile in the future.

The market price of our common shares may be highly volatile and subject to wide fluctuations in the future. The stock market has experienced extreme price and
volume fluctuations that have affected the market price of many companies in industries similar or related to ours and that have been unrelated to these companies' operating performances. In addition,
the market price of our common shares experienced a significant decrease after the public announcement of the investigation by the Company's Audit Committee, the identification of material weaknesses
in our internal control over financial reporting, as more fully described in Item 9A of this report, and the Company's need to lower guidance relating to results of operations for 2005 and withdrawal
of previously issued 2006 guidance. These broad price fluctuations could continue to negatively affect the market valuation of our common shares for the foreseeable future. Furthermore, our operating
results and prospects may continue to be below the expectations of public market analysts and investors or may be lower than those of companies with comparable market capitalizations, which could lead
to a material decline in the market price of our common shares. In addition, the trading volume in our common shares may fluctuate and cause significant price variations to occur.

We
cannot assure you that the market price of our common shares will not fluctuate or decline significantly in the future. Some of the factors that could negatively affect our share
price or result in fluctuations in the price or trading volume of our common shares include:



62

---





In
the future, we may attempt to increase our capital resources by making offerings of debt or additional offerings of equity securities, including commercial paper,
medium-term notes, senior or subordinated notes and series of preferred shares or common shares. Upon our liquidation, holders of our debt securities and preferred shares and lenders with
respect to other borrowings will receive a distribution of our available assets prior to the holders of our common shares. Additional equity offerings may dilute the holdings of our existing
shareholders or reduce the market price of our common shares, or both. Our preferred shares, if issued, could have a preference on liquidating distributions or a preference on dividend payments that
could limit our ability to make a dividend distribution to the holders of our common shares. Because our decision to issue securities in any future offering will depend on market conditions and other
factors beyond our control, we cannot predict or estimate the amount, timing or nature of our future offerings. Thus, holders of our common shares bear the risk of our future offerings reducing the
market price of our common shares and diluting their share holdings in us.

Common shares eligible for future sale may have adverse effects on our share price.

We cannot predict the effect, if any, of future sales of common shares, or the availability of shares for future sales, on the market price of our common shares.
Sales of substantial amounts of common shares (including, as of December 31, 2005, up to 31,627,317 common shares issuable upon the conversion of units of our operating partnership), or the
perception that these sales could occur, may adversely affect prevailing market prices for our common shares. Vornado Realty L.P., Vornado CCA Gainesville, LLC and FW Military Housing LLC have
registration rights with respect to common shares issuable upon redemption of limited partnership units in our operating partnership which rights require that we register these shares for resale.
Under the terms of our operating partnership agreement, the common shares issuable upon redemption of units of limited partnership interest in our operating partnership will be registered for resale.
In addition, we filed a registration statement with respect to the 2,000,000 common shares authorized for issuance under our Equity Incentive Plan in connection with the grant of restricted common
share awards, option grants or other equity-based awards authorized by the Compensation Committee of our board of trustees. We also may issue from time to time additional common shares or units of our
operating partnership in connection with the acquisition of properties and we may grant additional demand or piggyback registration rights in connection with these issuances. Sales of substantial
amounts of common shares or the perception that these sales could occur may adversely affect the prevailing market price for our common shares. In addition, the sale of these shares could impair our
ability to raise capital through a sale of additional equity securities.

The market value of our common shares could decrease based on our performance and market perception and conditions.

The market value of our common shares may be based primarily upon the market's perception relating to our ability to provide timely and accurate financial
statements, our growth potential and current and future cash dividends, and may be secondarily based upon the market value of our underlying assets. We expect the market price of our common shares to
be influenced by the dividend on our common shares relative to market interest rates, as well as the potential for continued negative market reaction to the presence of material weaknesses in the
Company's internal control over

63

---



financial
reporting and the delay in filing of this and other periodic reports. Rising interest rates may lead potential buyers of our common shares to expect a higher dividend rate, which would
adversely affect the market price of our common shares. In addition, rising interest rates would result in increased interest expense on our variable rate debt and adversely affect cash flow and our
ability to service our indebtedness and make distributions to our shareholders. In addition, the filing of restatements relating to our financial statements for prior periods, or any delays in the
filing of our future quarterly and annual reports, most likely would result in increased negative market perception regarding the Company and, therefore, adversely affect the market price of our
common shares.

Tax Risks Associated with Our Status as a REIT

If we fail to qualify for or lose our tax status as a REIT, we would be subject to significant adverse consequences and the value of our common shares may decline.

We intend to continue to operate in a manner that will allow us to continue to qualify as a REIT for federal income tax purposes under the Code. We elected to be
taxed as a REIT upon the filing of our tax return for the taxable year ended December 31, 2004. Our qualification as a REIT depends, and will continue to depend, on our ability to meet various
requirements concerning, among other things, the ownership of our outstanding common shares, the nature of our assets, the sources of our income and the amount of our distributions to our
shareholders. The REIT qualification requirements are extremely complex, and the interpretations of the federal income tax laws governing qualification as a REIT are limited. Accordingly, there is no
assurance that we will be successful in operating so as to qualify as a REIT. At any time, new laws, regulations, interpretations or court decisions may change the federal tax laws relating to, or the
federal income tax consequences of, qualification as a REIT. It is possible that future economic, market, legal, tax or other considerations may cause our board of trustees to revoke the REIT
election, which it may do without shareholder approval.

If
we revoke, lose or fail to achieve our REIT status, we will face serious tax consequences that will substantially reduce the funds available for distribution because:



In
addition, if we fail to qualify as a REIT, we will not be required to pay dividends to shareholders, and all dividends to shareholders will be subject to tax to the extent of our
current and accumulated earnings and profits. As a result of all of these factors, a failure to achieve, or a loss or revocation of our REIT status could have a material adverse effect on our
financial condition and results of operations and would adversely affect the value of our common shares.

In
addition, in circumstances where we fail to qualify as a REIT, it is likely that we will also have failed to comply with the restrictions on our activities and those of the operating
partnership that we agreed to with Vornado Realty L.P., in which case we would also be liable for any damages incurred by Vornado Realty L.P., certain of its affiliates and its transferees and
assignees, together with certain of their affiliates, as a result of such failure.

64

---



To maintain our REIT status, we may be forced to borrow funds on a short-term basis during unfavorable market conditions.

In order to maintain our qualification as a REIT, we are required under the Code to distribute annually at least 90% of our REIT taxable income, determined
without regard to the dividends-paid deduction and excluding any net capital gain. In addition, we will be subject to income tax at regular corporate rates to the extent that we distribute
less than 100% of our net taxable income, including any net capital gains. Because of these distribution requirements, we may not be able to fund future capital needs, including any necessary
acquisition financing, from operating cash flow. Consequently, we will be compelled to rely on third party sources to fund our capital needs. We may not be able to obtain this financing on favorable
terms or at all. Any additional indebtedness that we incur will increase our leverage. Our access to third party sources of capital depends, in part, on:



In
addition, with respect to our ability to access cash borrowings under our credit facility, we have experienced several instances of noncompliance with restrictive covenants under the
facility since we first obtained the line of credit in November 2004, including noncompliance with the covenant relating to distributions to shareholders in excess of the specified percentage
of our funds from operations. In the past, we have received waivers from the syndicate lenders for these instances of our noncompliance, however, there can be no assurance that we will not require an
additional waiver relating to this covenant or waivers for other restrictive covenants under the credit facility and that the syndicate lenders will approve such waivers in the future. If we are
unable to receive waivers with respect to our noncompliance with restrictive covenants under the credit facility, then we will be unable to borrow
funds from the line of credit that may be needed to fund future capital needs. If we cannot obtain capital from third party sources, we may not be able to acquire or develop properties when strategic
opportunities exist, satisfy our debt service obligations or make the cash dividends to our shareholders necessary to maintain our qualification as a REIT.

Failure to make required distributions would subject us to tax.

In order to qualify as a REIT, each year we must distribute to our shareholders at least 90% of our REIT taxable income, determined without regard to the
dividends-paid deduction and by excluding any net capital gain. To the extent that we satisfy the distribution requirement, but distribute less than 100% of our taxable income, we will be
subject to federal corporate income tax on our undistributed income. In addition, we will incur a 4% nondeductible excise tax on the amount, if any, by which our distributions in any year are less
than the sum of:



We
intend to pay out our income to our shareholders in a manner that satisfies the distribution requirement and avoids corporate income tax and the 4% nondeductible excise tax. We may be
required to make distributions to shareholders at disadvantageous times or when we do not have funds readily available for distribution. Differences in timing between the recognition of income and the
related cash receipts or the effect of required debt amortization payments could require us to borrow

65

---



money
or sell assets to pay out enough of our taxable income to satisfy the distribution requirement and to avoid corporate income tax and the 4% nondeductible excise tax in a particular year. In the
future, we may borrow to pay distributions to our shareholders and the limited partners of our operating partnership. Any funds that we borrow would subject us to interest rate and other market risks.

Complying with REIT requirements may cause us to forgo otherwise attractive opportunities.

To qualify as a REIT for federal income tax purposes, we must continually satisfy tests concerning, among other things, the sources of our income, the nature and
diversification of our assets, the amounts we distribute to our shareholders and the ownership of our shares. As a result, we may be required to forgo attractive business or investment opportunities
in order to meet these tests. Thus, compliance with the REIT requirements may hinder our ability to operate solely on the basis of maximizing profits.

We may be subject to adverse legislative or regulatory tax changes that could reduce the market price of our common shares.

At any time, the federal income tax laws or regulations governing REITs or the administrative interpretations of those laws or regulations may be amended. Any of
those new laws or interpretations may take effect retroactively and could adversely affect us or you as a shareholder. Effective for taxable years beginning after December 31, 2002, the Jobs
and Growth Tax Relief Reconciliation Act of 2003, which we refer to as the Jobs and Growth Tax Act, generally reduces the maximum rate of tax applicable to most domestic noncorporate taxpayers on
dividend income from regular C corporations to 15%. This reduces substantially the so-called "double taxation" (that is, taxation at both the corporate and shareholder levels) that has
generally applied to corporations that are not taxed as REITs. Generally, dividends from REITs will not qualify for the dividend tax reduction because, as a result of the dividends paid deduction to
which REITs are entitled, REITs generally do not pay corporate level tax on income that they distribute to shareholders. The implementation of the Jobs and Growth Tax Act may cause domestic
noncorporate investors to view stocks of non-REIT corporations as more attractive relative to shares of REITs than was the case previously. We cannot predict what impact this legislation
may have on the value of our common shares.

The income earned by our taxable REIT subsidiaries will be subject to federal income tax.

We own active taxable REIT subsidiaries that earn income that, if earned by us outside of a taxable REIT subsidiary, would jeopardize our status as a REIT. For
example, our taxable REIT subsidiaries earn fees from developing, constructing, renovating and managing military housing properties and providing management services to certain third party owners of
student housing, as well as fees for providing certain noncustomary services for our student housing properties, that would not be qualifying income for purposes of the REIT income tests. A taxable
REIT subsidiary is taxed as a regular C corporation. The income from the activities described above and other income earned by our taxable REIT subsidiaries is therefore subject to a corporate level
tax, notwithstanding that we qualify as a REIT.

We may not conduct all of our third party student housing management business through a taxable REIT subsidiary, which could jeopardize our ability to comply with one of the
REIT gross income requirements.

In general, at least 95% of our gross income for each taxable year must consist of income that is qualifying income for purposes of the 75% REIT gross income
test, other types of interest and dividends, gain from the sale or disposition of shares or securities, or any combination of these. Fees that we earn from providing property management services to
third party owners of student housing

66

---



properties
do not constitute qualifying income for purposes of the 95% REIT gross income test. We conduct all (or as nearly all as possible) of our third party student housing property management
business through a taxable REIT subsidiary. The fees we earn from that business other than through a taxable REIT subsidiary, together with all other income that does not constitute qualifying income
under the 95% gross income test, cannot exceed 5% of our total gross income. If we fail to manage our business in a manner that allows us to satisfy the 95% REIT gross income test, the portion of
income associated with the amount in excess of this 95% threshold would be taxed at 100%, and we could lose our REIT qualification which would, among other things, cause all of our earnings to be
subject to federal income tax and would reduce our cash available for distributions to shareholders.

To maintain our REIT status, we will be required to comply with a number of requirements relating to the relative values of our assets, and we may be required to limit
activities conducted through a taxable REIT subsidiary.

As a REIT we will be required to satisfy, as of the close of each quarter of each of our taxable years, a number of requirements relating to the relative values
of our assets, including requirements that not more than 25% of the value of our total assets be represented by assets other than real estate assets, cash and cash items and government securities and
that not more than 20% of the value of our total assets be represented by securities of taxable REIT subsidiaries. We intend to monitor our compliance with the various asset test requirements. As a
number of these requirements are based on value, however, it is possible that the IRS could successfully argue for a value of our nonqualifying assets that was such that we would fail to satisfy a
REIT asset requirement. In such circumstances, we could fail to qualify as a REIT for the taxable year of such failure and the following four taxable years.

To
maintain our status as a REIT, no more than 20% of the value of our total assets may consist of the securities of our taxable REIT subsidiaries, such as GMH Military Housing, LLC and
College Park Management TRS, Inc. Certain of our activities, such as development, construction, renovation, and management services, must be conducted through a taxable REIT subsidiary in order
for us to maintain our REIT status. In addition, certain non-customary services generally must be provided by a taxable REIT subsidiary or an independent contractor from which we do not
derive any income. If
the revenues from such activities create a risk that the value of our interest in our taxable REIT subsidiaries, based on revenues or otherwise, approach the 20% threshold, we will be forced, in order
to maintain our REIT status, to curtail such activities or take other steps to remain under the 20% threshold. Since our formation transactions, the development, construction, renovation, and
management services provided to our military housing privatization projects and the management services provided to certain third party owners of student housing have been conducted through taxable
REIT subsidiaries. Consequently, income earned by these taxable REIT subsidiaries is subject to corporate income tax.

We may be subject to tax if our taxable REIT subsidiaries provide services to our tenants other than on an arm's length basis.

If our taxable REIT subsidiaries provide services to our tenants for other than an arm's length charge (payable from the tenants or from us), we would be subject
to a 100% tax on the difference between the amount in fact derived by the taxable REIT subsidiary and the arm's length charge. In addition, if our taxable REIT subsidiaries pay more than an arm's
length charge to our operating partnership, GMH Communities Trust or any of their affiliates for services or overhead provided to the taxable REIT subsidiaries, we would be subject to a 100% tax on
the difference between the amount in fact paid by the taxable REIT subsidiary and the arm's length charge.

Item 1B. Unresolved Staff Comments

None.

67

---





Item 2.    Properties.

Properties we own.The 54 student housing properties that we owned as of December 31, 2005 consisted of 10,236 units
containing 33,340 beds that were located near 42 colleges and universities in 24 states, and had an average occupancy level of 95.6%. The following table presents information regarding the 54 student
housing properties, and one undeveloped parcel of land and three partially developed parcels of land that we owned as of December 31, 2005:

|Property Name                       |  | Year
Built/
Renovated |  | Primary University Served                |  | Occupancy
Rate(1) |   | Number of
Units(1) |  | Number of
Beds(1) |  | Revenues(2)
|----------------------------------- |  | --------------------- |  | ---------------------------------------- |  | ----------------- | - | ------------------ |  | ----------------- |  | -----------
|
|Blanton Common                      |  | 2005                  |  | Valdosta State University                |  | 96.5              | % | 204                |  | 596               |  | $          
|Campus ClubGainesville             |  | 1997                  |  | University of Florida                    |  | 88.3              |   | 252                |  | 924               |  |            
|Campus ClubStatesboro              |  | 2003                  |  | Georgia Southern University              |  | 98.1              |   | 276                |  | 984               |  |            
|Campus Connection(3)                |  | 1998                  |  | University of IllinoisUrbana/Champaign  |  | 97.7              |   | 270                |  | 864               |  |            
|Campus ConnectionPhase II(3)       |  | N/A                   |  | University of IllinoisUrbana/Champaign  |  | N/A               |   | N/A                |  | N/A               |  |            
|Campus Ridge Apartments(4)          |  | 2000                  |  | East Tennessee State University          |  | 93.8              |   | 132                |  | 528               |  |            
|Campus Ridge ApartmentsPhase II(4) |  | N/A                   |  | East Tennessee State University          |  | N/A               |   | N/A                |  | N/A               |  |            
|Campus Walk                         |  | 2001                  |  | University of Mississippi                |  | 95.1              |   | 108                |  | 432               |  |            
|Campus Walk                         |  | 1990                  |  | University of North CarolinaWilmington  |  | 97.9              |   | 289                |  | 290               |  |            
|Chapel Ridge                        |  | 2003                  |  | University of North CarolinaChapel Hill |  | 99.8              |   | 180                |  | 544               |  |            
|Chapel View                         |  | 1986                  |  | University of North CarolinaChapel Hill |  | 76.0              |   | 224                |  | 358               |  |            
|Campus Heights                      |  | 2001                  |  | University of AlabamaBirmingham         |  | 98.7              |   | 176                |  | 528               |  |            
|Fields                              |  | 1999                  |  | University of IllinoisUrbana/Champaign  |  | 94.9              |   | 192                |  | 588               |  |            
|GrandMarc at Seven Corners          |  | 2000                  |  | University of Minnesota                  |  | 99.2              |   | 183                |  | 370               |  |            
|GrandMarc at University Village     |  | 2001                  |  | University of CaliforniaRiverside       |  | 93.9              |   | 212                |  | 824               |  |            
|Nittany Crossing                    |  | 1996                  |  | Pennsylvania State University            |  | 99.3              |   | 204                |  | 684               |  |            
|Orchard Trails(5)                   |  | N/A                   |  | University of Maine                      |  | N/A               |   | N/A                |  | N/A               |  |            
|Pegasus Connection                  |  | 2000                  |  | University of Central Florida            |  | 98.5              |   | 312                |  | 930               |  |            
|Pirate's Cove                       |  | 2000                  |  | East Carolina University                 |  | 97.9              |   | 264                |  | 1,056             |  |            
|Seminole Suites                     |  | 2004                  |  | Florida State University                 |  | 94.5              |   | 264                |  | 924               |  |            
|South View Apartments               |  | 1998                  |  | James Madison University                 |  | 99.4              |   | 240                |  | 960               |  |            
|State College Park                  |  | 1991                  |  | Pennsylvania State University            |  | 95.3              |   | 196                |  | 752               |  |            
|Stone Gate Apartments               |  | 2000                  |  | James Madison University                 |  | 99.4              |   | 168                |  | 672               |  |            
|The Centre                          |  | 2004                  |  | Western Michigan University              |  | 91.9              |   | 232                |  | 700               |  |            
|The Commons                         |  | 1991                  |  | James Madison University                 |  | 98.3              |   | 132                |  | 528               |  |            
|The Edge I                          |  | 1998                  |  | University of North CarolinaCharlotte   |  | 99.2              |   | 96                 |  | 384               |  |            
|The Edge II                         |  | 1999                  |  | University of North CarolinaCharlotte   |  | 97.9              |   | 84                 |  | 336               |  |            
|The Enclave                         |  | 2002                  |  | Bowling Green State University           |  | 99.6              |   | 120                |  | 480               |  |            
|The EnclavePhase II(5)             |  | N/A                   |  | Bowling Green State University           |  | N/A               |   | N/A                |  | N/A               |  |            
|The Highlands                       |  | 2004                  |  | University of NevadaReno                |  | 93.2              |   | 216                |  | 732               |  |            
|The Ridge                           |  | 2002                  |  | West Virginia University                 |  | 99.8              |   | 168                |  | 644               |  |            
|The Summit                          |  | 2003                  |  | Minnesota State UniversityMankato       |  | 97.6              |   | 192                |  | 672               |  |            
|The Tower @ 3rd                     |  | 1973                  |  | University of IllinoisUrbana/Champaign  |  | 92.3              |   | 145                |  | 289               |  |            
|                                    |  |                       |  |                                          |  |                   |   |                    |  |                   |  |            

68

---



|The Verge              |  | 2004      |  | California State Sacramento                    |  | 90.5 |  | 288    |  | 792    |  |   | 3,830  
|---------------------- |  | --------- |  | ---------------------------------------------- |  | ---- |  | ------ |  | ------ |  | - | -------
|The View               |  | 2003      |  | University of Nebraska                         |  | 86.9 |  | 156    |  | 588    |  |   | 1,524  
|University Court       |  | 2001      |  | Michigan State University                      |  | 90.5 |  | 138    |  | 516    |  |   | 2,223  
|University Crescent    |  | 1999      |  | Louisiana State University                     |  | 99.5 |  | 192    |  | 660    |  |   | 3,070  
|University Crossing    |  | 1997      |  | University of Kansas                           |  | 90.1 |  | 229    |  | 700    |  |   | 1,184  
|University Crossings   |  | 1929/2003 |  | Drexel University & University of Pennsylvania |  | 94.9 |  | 260    |  | 1,026  |  |   | 1,502  
|University Edge        |  | 2003      |  | University of Southern Mississippi             |  | 98.9 |  | 156    |  | 552    |  |   | 2,536  
|University Estates     |  | 2001      |  | Ball State University                          |  | 89.1 |  | 144    |  | 552    |  |   | 1,761  
|University Gables      |  | 2001      |  | Middle Tennessee State University              |  | 96.9 |  | 180    |  | 648    |  |   | 2,732  
|University Glades      |  | 2000      |  | University of Florida                          |  | 97.2 |  | 120    |  | 432    |  |   | 2,081  
|University Greens      |  | 1999      |  | University of Oklahoma                         |  | 96.7 |  | 156    |  | 516    |  |   | 2,160  
|University Heights     |  | 1999      |  | University of Tennessee                        |  | 97.0 |  | 204    |  | 636    |  |   | 2,521  
|University Lodge       |  | 2002      |  | University of Wyoming                          |  | 97.3 |  | 121    |  | 481    |  |   | 2,211  
|University Manor       |  | 2002      |  | East Carolina University                       |  | 93.7 |  | 168    |  | 600    |  |   | 2,452  
|University Meadows     |  | 2001      |  | Central Michigan University                    |  | 88.3 |  | 184    |  | 616    |  |   | 621    
|University Mills       |  | 2002      |  | University of Northern Iowa                    |  | 99.0 |  | 121    |  | 481    |  |   | 1,894  
|University Oaks        |  | 2004      |  | University of South Carolina                   |  | 99.4 |  | 181    |  | 662    |  |   | 3,452  
|University Pines       |  | 2001      |  | Georgia Southern University                    |  | 97.3 |  | 144    |  | 552    |  |   | 2,578  
|University Place       |  | 2003      |  | University of Virginia                         |  | 95.3 |  | 144    |  | 528    |  |   | 2,191  
|University Pointe      |  | 2004      |  | Texas Tech University                          |  | 96.5 |  | 204    |  | 682    |  |   | 3,576  
|University Trails      |  | 2003      |  | Texas Tech University                          |  | 93.3 |  | 240    |  | 684    |  |   | 3,335  
|University Walk        |  | 2002      |  | University of North CarolinaCharlotte         |  | 99.6 |  | 120    |  | 480    |  |   | 2,572  
|Uptown                 |  | 2004      |  | University of North Texas                      |  | 95.6 |  | 180    |  | 528    |  |   | 3,183  
|Willow Tree Apartments |  | 1968      |  | University of Michigan                         |  | 99.0 |  | 312    |  | 572    |  |   | 3,123  
|Willow Tree Towers     |  | 1974      |  | University of Michigan                         |  | 96.0 |  | 163    |  | 283    |  |   | 1,414  
|                       |  |           |  |                                                |  |      |  |        |  |        |  |  
|Total                  |  |           |  |                                                |  |      |  | 10,236 |  | 33,340 |  | $ | 131,849

---

In addition to the student housing properties that we owned as of December 31, 2005, as listed above, we also acquired seven student
housing properties from January 1, 2006 through June 30, 2006 for an aggregate purchase price of approximately $119.4 million. These properties are set forth in the table below.

69

---



|Property Name               |  | Year Built/
Renovated |  | Primary University Served               |  | Number of
Units |  | Number of
Beds
|--------------------------- |  | --------------------- |  | --------------------------------------- |  | --------------- |  | --------------
|University Village          |  | 1979/2006             |  | California State UniversitySacramento  |  | 250             |  | 394           
|Jacob Heights               |  | 2004                  |  | Minnesota State University              |  | 42              |  | 162           
|The Commons on Oak          |  | 1995                  |  | University of Oklahoma                  |  | 254             |  | 780           
|The Club                    |  | 1989/2001             |  | University of Georgia                   |  | 120             |  | 480           
|Brookstone Village          |  | 1994                  |  | University of North Carolina-Wilmington |  | 124             |  | 238           
|Lion's Crossing             |  | 1996                  |  | Pennsylvania State University           |  | 204             |  | 696           
|College Park-Stadium Suites |  | 2004                  |  | University of South Carolina            |  | 264             |  | 924           

Properties we have under contract and a non-binding letter of intent.As of July 1, 2006, we had
agreements to purchase four additional student housing properties containing a total of 503 units and 1,524 beds, a portfolio that contains 13 student housing properties consisting of a total of 2,562
units and 8,130 beds, and eight undeveloped parcels of land for the development of four future student housing properties. We also have entered into non-binding letters of intent to
acquire one undeveloped parcel of land. In the aggregate, these properties are located near 21 colleges and universities in 18 states. These acquisitions are subject to certain conditions, and we
cannot assure that we will be successful in acquiring these properties. As discussed under the section of this report titled "Management's Discussion and Analysis of Financial
Condition and Results of Operations," we expect to acquire and develop additional student housing properties during 2006 primarily through a joint venture structure.

Properties we manage for others.We manage each of the student properties we own. As of December 31, 2005, we also
managed or provided consulting services for 18 student housing properties owned by others, containing a total of 4,222 units and 13,365 beds, including 455 units and 1,938 beds that are currently
under construction.

70

---



As
of December 31, 2005, we managed 13 of these student housing properties owned by others through one of our taxable REIT subsidiaries. The following table presents information
regarding the 13 student housing properties that we, through a taxable REIT subsidiary of our operating partnership, managed for others as of December 31, 2005:

|Property Name                         |       | Year
Built |  | Primary University Served              |  | Occupancy
Rate(1) |   | Number of
Units(1) |       | Number
of Beds(1)
|------------------------------------- | ----- | ---------- |  | -------------------------------------- |  | ----------------- | - | ------------------ | ----- | -----------------
|Campus Connection                     |       | 2000       |  | University of North CarolinaCharlotte |  | 72.5              | % | 158                |       | 576              
|College ParkBay Crest Apartments(2)  |       | 1963       |  | California State UniversityLong Beach |  | 97.7              |   | 237                |       | 878              
|College ParkAthens                   |       | 1989       |  | University of Georgia                  |  | 96.4              |   | 154                |       | 495              
|College ParkWolf Creek Apartments(3) |       | 2001       |  | North Carolina State University        |  | 94.7              |   | 216                |       | 768              
|College Park at State(2)              |       | 1985       |  | Columbia College                       |  | 100.0             |   | 330                |       | 887              
|Magnolia Park(4)                      |       | N/A        |  | Georgia College and State University   |  | N/A               |   | N/A                |       | N/A              
|Nittany Pointe                        |       | 2000       |  | Pennsylvania State UniversityAltoona  |  | 95.5              |   | 156                |       | 624              
|Pegasus Landing                       |       | 1999       |  | University of Central Florida          |  | 96.6              |   | 744                |       | 2,532            
|Pegasus Pointe                        |       | 1999       |  | University of Central Florida          |  | 96.3              |   | 432                |       | 1,224            
|Scott Village                         |       | 2003       |  | University of NebraskaOmaha           |  | 100.0             |   | 120                |       | 480              
|The Edge at Avenue North(5)           |       | N/A        |  | Temple University                      |  | N/A               |   | N/A                |       | N/A              
|The Village at West Chester           |       | 2004       |  | West Chester University                |  | 100.0             |   | 131                |       | 524              
|University Hall                       |       | 2004       |  | West Chester University                |  | 97.0              |   | 88                 |       | 265              
|                                      |       |            |  |                                        |  |                   |   |                    |       |                  
|                                      | Total |            |  |                                        |  |                   |   |                    | 2,766 |                  
|                                      |       |            |  |                                        |  |                   |   |                    |       |                  

---

As
of December 31, 2005, we also provided consulting services to GMH Capital Partners Asset Services, L.P., an affiliate of Gary M. Holloway, Sr., with respect to
the following five student housing properties. Our operating partnership had entered into a consulting agreement with one of our taxable REIT subsidiaries to provide these property management
consulting services for these five student housing properties in exchange for consulting fees equal to 80% of the amount of net management fees

71

---



the
GMH Capital Partners Asset Services, L.P. receives from the property owners. We believe that the consulting fees we receive reflect the fair value of the services we provide.

|Property Name                                 |       | Year Built
Renovated |  | Primary University Served    |  | Occupancy
Rate(1) |   | Number of
Units(1) |       | Number
of Beds(1)
|--------------------------------------------- | ----- | -------------------- |  | ---------------------------- |  | ----------------- | - | ------------------ | ----- | -----------------
|The Artists' Residence(2)                     |       | 2001                 |  | Massachusetts College of Art |  | 99.6              | % | 90                 |       | 310              
|The Commons(2)(3)                             |       | 1990                 |  | Auburn University            |  | 85.7              |   | 156                |       | 308              
|The Edge at 42nd Street(4)                    |       | 1968                 |  | University of South Florida  |  | 27.9              |   | 415                |       | 818              
|Scott Residence Hall and Conference Center(2) |       | 2000                 |  | University of NebraskaOmaha |  | 100.0             |   | 50                 |       | 168              
|University Towers(2)                          |       | 1966                 |  | San Diego State University   |  | 99.3              |   | 290                |       | 570              
|                                              |       |                      |  |                              |  |                   |   |                    |       |                  
|                                              | Total |                      |  |                              |  |                   |   |                    | 1,001 |                  
|                                              |       |                      |  |                              |  |                   |   |                    |       |                  

---

Our corporate headquarters and other leased space.We own our corporate headquarters building, which is
located in Newtown Square, Pennsylvania and consists of approximately 44,721 square feet of administrative offices. As of December 31, 2005, we leased approximately 7,682 square feet of our
headquarters building to several entities affiliated with Gary M. Holloway, Sr. We believe that our current facilities are adequate for our present purposes.

Item 3. Legal Proceedings.

On April 5, 2006, the Company, Gary M. Holloway Sr., our Chairman, President and Chief Executive Officer, and Bradley W. Harris, our former Chief Financial
Officer, were named as defendants in a class action complaint filed in United States District Court for the Eastern District of Pennsylvania, or the Court. The complaint provides that the Plaintiff
has filed a federal class action on behalf of purchasers of the publicly traded securities of the Company between October 28, 2004 and March 10, 2006, referred to as the Class Period,
seeking to pursue remedies under the Securities Act of 1933 and the Securities Exchange Act of 1934. Plaintiff alleges that defendants issued a series of false and misleading financial results
regarding the Company to the market during the Class Period, and more specifically, failed to disclose: (1) that the Company's earnings, net income and revenues were materially inflated and
expenses were materially understated; (2) that the Company's funds from operations were materially inflated; (3) that the Company lacked adequate internal controls; (4) that the
Company's reported financial results were in violation of generally accepted accounting principles, or GAAP; and (5) that as a result of the foregoing, the Company's financial results were
materially inflated at all relevant times. Plaintiff alleges claims under Section 11 of the Securities Act with respect to all of the defendants; Section 12(a)(2) of the Securities Act
with respect to the Company; Section 15 of the Securities Act with respect to Mr. Holloway and Mr. Harris; Section 10(b) and Rule 10b-5 of the

72

---



Exchange
Act with respect to all of the defendants; and Section 20(a) of the Exchange Act with respect to Mr. Holloway and Mr. Harris.

On
April 11, 2006, April 20, 2006, April 27, 2006 and May 15, 2006, four additional class action complaints were filed with the Court against the defendants
by separate law firms, and additional complaints may be filed in the near future until a class has been certified by the Court and a lead plaintiff has been named. Each of these additional filed
complaints alleges the same claims against the defendants as described above with respect to the complaint filed on April 5, 2006, except that the complaint filed on April 20, 2006
restricts the class period to purchasers of the publicly traded securities of the Company to the time period between May 5, 2005 and March 10, 2006.

As
of the date of this report, a class has not been certified and a motion to appoint a lead plaintiff is expected to be filed. Accordingly, the defendants have not yet responded to
these complaints. The outcome of this litigation is uncertain, and while the Company believes that it has valid defenses to Plaintiff's claims and intends to defend the class action lawsuit
vigorously, no assurance can be given as to the outcome of this litigation. An adverse outcome could have a material adverse effect on our consolidated financial statements and results of operations.

Other
than the matters described above, we are not involved in any other material litigation nor, to our knowledge, is any material litigation pending or threatened against us.

Item 4.    Submission of Matters to a Vote of Security Holders.

We did not submit any matters to the vote of security holders during the fourth quarter of our fiscal year ended December 31, 2005.

Executive Officers of the Registrant

The names, ages and positions held by our executive officers as of June 30, 2006 are as follows:

|Name                  |  | Age |  | Title                                                             
|--------------------- |  | --- |  | ------------------------------------------------------------------
|Gary M. Holloway, Sr. |  | 50  |  | Chairman, President and Chief Executive Officer                   
|Bruce F. Robinson     |  | 50  |  | President of Military Housing Business and Trustee                
|John DeRiggi          |  | 39  |  | President of Student Housing Business and Chief Investment Officer
|Dennis J. O'Leary     |  | 58  |  | Interim Chief Financial Officer                                   
|Joseph M. Macchione   |  | 40  |  | Executive Vice President, General Counsel and Secretary           

All
executive officers are elected by the Board of Trustees to serve in their respective capacities until their successors are elected and qualified or until their
earlier resignation or removal. Mr. O'Leary was appointed as our Interim Chief Financial Officer on March 31, 2006, upon our termination of Bradley W. Harris, our former Executive Vice
President and Chief Financial Officer. J. Patrick O'Grady commenced employment as our Executive Vice President and Chief Financial Officer effective as of July 1, 2006, at which time
Mr. O'Leary became an Executive Vice President and maintained his position as principal financial officer. In addition, on December 31, 2005, Joseph M. Coyle, our former President of the
Student Housing Business, resigned from his position with the Company and, on January 1, 2006, entered into a consulting arrangement pursuant to which he would provide consulting services to
the Company for an initial term of 17 months. Effective June 26, 2006, Miles H. Orth, III resigned from his position as Executive Vice President for the Student Housing Business, a
position that he had held since January 1, 2006.

73

---





Gary M. Holloway, Sr.is our chairman, president and chief executive officer. Since 1985 and prior to our initial public offering,
Mr. Holloway founded and operated GMH Associates, our predecessor entities and other affiliated entities, as a fully integrated and diverse real estate company with divisions specializing in
the student and military housing industries, as well as the commercial real estate and investment services sectors. Under Mr. Holloway's direction, GMH Associates has acquired, built, managed
and expanded residential and commercial properties throughout the U.S. since its inception. Prior to the formation of GMH Associates, Mr. Holloway was involved in various aspects of the real
estate industry. He served as chief financial officer for the Holloway Corporation, a closely held business that specialized in residential and senior housing developments, and began his career with
Touche Ross & Co., Certified Public Accountants where he provided accounting and tax services to real estate clients.

Bruce F. Robinsonis president of our military housing division, GMH Military Housing, a military housing company which provides
development, management, and construction/renovation services for family housing located on military bases throughout the United States. In addition, he manages our military joint venture and partner
relationships. Prior to joining the military division, Mr. Robinson directed GMH Capital Partners, LP, an international corporate real estate company. During his tenure at the company, which
began in 1986, he has been a key participant in the formation and operation of all entity structures as well as financing issues, due diligence and global planning. Prior to joining GMH Associates, he
was a senior tax manager for Touche Ross & Co., Certified Public Accountants where he specialized in real estate syndication, partnerships and corporate acquisitions.

John DeRiggiis president of our student housing business and chief investment officer. Mr. DeRiggi was promoted to the position of
president of our student housing business in June 2006, from his prior position as Executive Vice President. As president of our student housing business, Mr. DeRiggi is responsible for
the oversight of all aspects of the student housing division, including management and operations. As chief investment officer, Mr. DeRiggi will continue to be responsible for capital markets
activities for GMH Communities Trust, including asset level financing. In his prior position as Executive Vice President, Mr. DeRiggi was responsible for acquisition of student housing assets,
and development of new student housing properties. Previously, Mr. DeRiggi was senior vice president of GMH Capital Partners, LP, with direct oversight of the Corporate Services Group, the
Investment Services Group, and portfolio/data administration. Previously, Mr. DeRiggi was a member of GMH Associates' Investment Acquisition Group, where he was responsible for structuring the
acquisition of residential and commercial properties for the Company's investment accounts. Prior to joining GMH Associates in 1997, Mr. DeRiggi was an investment property specialist with the
Tampa, Florida office of the Grubb & Ellis Company. He holds a Bachelor of Science degree in Business from the State University of New York and an MBA with distinction from Hofstra University.

Dennis J. O'Learywas appointed our interim Chief Financial Officer on March 31, 2006. Mr. O'Leary has been a member of our
Board of Trustees since the Company's initial public offering in October 2004,
and an independent consultant and a private investor since January 2004, working as a consultant to GMH Communities Trust and its predecessor entities on financial, structuring and compensation
matters since March 2004. He was a partner with Ernst & Young LLP during 2002 and 2003, heading up the firm's New York RegionInsurance Tax Practice. From 1985 to 2001,
Mr. O'Leary was a senior vice president with Reliance Group Holdings, Inc., where he was responsible for worldwide tax planning. Prior to that time, he was a partner with Touche
Ross & Co, Certified Public Accountants. Mr. O'Leary received his Bachelor of Arts in economics from LaSalle University in 1970 and an MBA in accounting and finance from Temple
University in 1973. He became a certified public accountant in 1974.

74

---



Joseph M. Macchioneis executive vice president, general counsel and secretary. Mr. Macchione oversees all legal matters for GMH
Communities Trust, including its student housing and military housing divisions. Before joining GMH Associates in 2001, Mr. Macchione practiced at the law firms of Morgan, Lewis &
Bockius LLP and Ballard, Spahr, Andrews & Ingersoll LLP, where his legal practice focused on commercial real estate, construction, environmental and telecommunications law matters.
Mr. Macchione is an Executive Committee Member of the Real Property Section of the Philadelphia Bar Association, and is licensed to practice law in Pennsylvania and New Jersey.
Mr. Macchione received his Juris Doctor degree,cum laude,from Temple University School of Law, and his undergraduate degree, summa cum laude, from
Temple University.

75

---



PART II

Item 5.    Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.

Our common shares of beneficial interest trade on the New York Stock Exchange under the symbol "GCT." The following table sets forth the high and low sales prices
as quoted on the New York Stock
Exchange for the partial fourth quarter of the year ended December 31, 2004 during which we were listed on the New York Stock Exchange, and for each quarter of our year ended
December 31, 2005.

|2004                                                        |  | Low |       | High
|----------------------------------------------------------- |  | --- | ----- | ----
|Fourth Quarter (October 28, 2004 through December 31, 2004) |  | $   | 12.00 |     

|2005           |  | Low |       | High
|-------------- |  | --- | ----- | ----
|First Quarter  |  | $   | 11.30 |     
|Second Quarter |  | $   | 11.34 |     
|Third Quarter  |  | $   | 13.64 |     
|Fourth Quarter |  | $   | 14.10 |     

The
number of holders of record of our shares was 23 as of March 31, 2006. This number does not include shareholders whose shares are held of record by a brokerage house or
clearing agency, but does include any such brokerage house or clearing agency as one record holder.

Dividend Policy and Distributions

We intend to pay regular quarterly distributions to our shareholders. Federal income tax law requires that a REIT distribute annually at least 90% of its REIT
taxable income determined without regard to the dividends paid deduction and excluding net capital gains, and that it pay tax at regular corporate rates to the extent that it annually distributes less
than 100% of its net taxable income, including capital gains. We anticipate that our estimated cash available for distribution will exceed the annual distribution requirements applicable to REITs.
However, under some circumstances, we may be required to pay distributions in excess of cash available for distribution in order to meet these distribution requirements and we may need to borrow funds
to pay some distributions.

Our
ability to fund these distributions will depend, in part, upon our receipt of cash flow from our student housing properties, our management contracts regarding student housing
properties owned by others, from management, construction/renovation and development fees and preferred equity returns under our military housing projects, and the continued successful leasing of our
student housing portfolio and the acquisition of additional student housing properties and military housing projects. The timing and amount of our anticipated cash flows is inherently uncertain. To
the extent these sources are insufficient, we intend to fund these distributions with our working capital or borrowings under our three-year $150.0 million revolving line of credit
with a consortium of lenders. For a discussion of risks relating to our ability to obtain borrowings under our credit facility, see the risk factor titled "Since our initial
public offering, our cash flow from operations has been insufficient to fund our dividend distributions to our shareholders, and we expect it to continue to be so for some period in the future.
Therefore, we expect to borrow funds in order to make these dividend distributions" in the section titled "Risk Factors" under
Item 1A of this report. Availability under this credit facility is limited to a borrowing base amount equal to the sum of 60% of the value of an unencumbered asset pool (which in no event may contain
fewer than five student housing properties) and 50% of the annualized value of the Company's cash flow from the management, development and construction/renovation fees received in connection with
military housing projects and from the management of student housing properties in the previous

76

---



quarter,
provided that the total cash flow attributable to annualized management fees did not exceed 50% of the borrowing base. As of December 31, 2005, we had $36.0 million in funds
drawn from the credit facility to use for interim acquisition financing and for working capital and other general corporate purposes. See also "Management's Discussion and Analysis of Financial
Condition and Results of OperationsLiquidity and Capital Resources" under Part II, Item 7 of this report. In addition, our revolving credit facility contains covenants that
restrict our ability to pay distributions or other amounts to our shareholders unless certain tests are satisfied and also contains certain provisions restricting or limiting our ability to draw funds
under the facility, including, among other things:



Distributions
made by us will be authorized and determined by our board of trustees out of funds legally available therefor and will be dependent upon a number of factors, including
restrictions under applicable law or contained in our debt instruments or agreements or any future preferred shares. We anticipate that our distributions will exceed our then current and accumulated
earnings and profits as determined for federal income tax purposes due to non-cash expenses, primarily depreciation and amortization charges that we expect to incur. Therefore, a portion
of these distributions will represent a return of capital for federal income tax purposes. Distributions in excess of our current and accumulated earnings and profits and not treated by us as a
dividend will not be taxable to a taxable U.S. shareholder under current federal income tax law to the extent those distributions do not exceed the shareholder's adjusted tax basis in his or her
common shares, but rather will reduce the adjusted basis of the common shares. Therefore, the gain (or loss) recognized on the sale of the common shares or upon our liquidation will be increased (or
decreased) accordingly. To the extent those distributions exceed a taxable U.S. shareholder's adjusted tax basis in his or her common shares, they generally will be treated as a capital gain realized
from the taxable disposition of those shares.

For
the period from October 28, 2004 through December 31, 2004, we declared our initial partial quarterly dividend of $0.16 per common share, payable to shareholders of
record on December 31, 2004. We distributed this dividend on January 14, 2005. At the same time, our operating partnership paid a distribution of $0.16 per unit to holders of limited
partnership interests in our operating partnership. With respect to this distribution, $0.109319 of the $0.16 per common share represented a return of capital for federal income tax purposes.

For
the year ended December 31, 2005, we declared four quarterly dividends of $0.2275 per common share and declared four quarterly distributions of $0.2275 per unit of limited
partnership interest in our operating partnership. For the year ending December 31, 2005, 59% of our distributions represented a return of capital for federal income tax purposes. To the extent
not inconsistent with maintaining our REIT status, we may retain accumulated earnings of our taxable REIT subsidiaries in such subsidiary. The percentage of our shareholder distributions that exceeds
our current and accumulated earnings and profits may vary substantially from year to year.

77

---



For
the first quarter of 2006, we declared a quarterly dividend distribution of $0.2275 per common share, payable to shareholders of record on March 31, 2006. We distributed this
dividend on April 14, 2006, and at the same time, our operating partnership paid a distribution of $0.2275 per unit to holders of limited partnership interest in our operating partnership.

For
the second quarter of 2006, we declared a quarterly dividend distribution of $0.2275 per common share, payable to shareholders of record on June 30, 2006. We distributed this
dividend on July 14, 2006, and at the same time, our operating partnership paid a distribution of $0.2275 per unit to holders of limited partnership interest in our operating partnership.

We
cannot assure you that we will continue to have cash available for distributions at historical levels or at all. Any distributions we pay in the future will depend upon our actual
results of operations, economic conditions and other factors that could differ materially from our current expectations. In addition, our ability to maintain our quarterly dividend payment at its
current rate may be affected by the current restriction under the terms of our credit facility that precludes us from making distributions to our shareholders in excess of 95% of funds from operations
for a fiscal year. Our actual results of operations will be affected by a number of factors, including the revenue we receive from our student housing segment, revenues from management and consulting
fees in connection with management services that we will provide for student housing properties owned by others, revenues from our military housing projects, our operating expenses, interest expense
and unanticipated expenditures. For more information regarding risk factors that could materially adversely affect our actual results of operations, please see the section entitled "Risk Factors" in
Part I, Item 1A of this report.

Use of Proceeds from Registered Offerings

On September 27, 2005, the SEC simultaneously declared effective our Registration Statement on Form S-11 (File Number
333-128081) as filed under the Securities Act of 1933, as amended, in connection with a public offering of our common shares of beneficial interest. We also filed on that date another
Registration Statement on Form S-11 (File Number 333-128664), also related to such offering, which was effective upon filing pursuant to Rule 462(b) under the
Securities Act of 1933, as amended. The offering was completed on October 4, 2005 with the sale of 9,315,000 common shares at $14.25 per share, including 1,215,000 shares issued as a result of
the underwriters' exercise of their over-allotment option in full at the closing. The Company received $124.6 million in net proceeds from the offering, after underwriting
discounts, payment of financial advisory fees and estimated offering expenses. We used the entire net proceeds to repay an equal amount of outstanding indebtedness under of credit facility. The
managing underwriters of the public offering were Banc of America Securities LLC and Merrill Lynch, Pierce, Fenner & Smith Incorporated.

78

---



Item 6.    Selected Financial Data.

|                                                                                                        |                 | For the Year Ended December 31,
|------------------------------------------------------------------------------------------------------- | --------------- | -------------------------------
|
|
|
|Operating Data:                                                                                         |                 |                                
|Revenue                                                                                                 |                 |                                
|Rental revenue                                                                                          |                 | $                              
|Operating expense reimbursements                                                                        |                 |                                
|Fee income:                                                                                             |                 |                                
|                                                                                                        | Related parties |                                
|                                                                                                        | Third parties   |                                
|Other fee incomerelated party                                                                          |                 |                                
|Other income                                                                                            |                 |                                
|                                                                                                        |                 |                                
|                                                                                                        | Total revenue   |                                
|Expenses:                                                                                               |                 |                                
|Property operating expenses                                                                             |                 |                                
|Reimbursed expenses                                                                                     |                 |                                
|Real estate taxes                                                                                       |                 |                                
|Administrative expenses                                                                                 |                 |                                
|Profits interest and employee initial public offering bonus expense                                     |                 |                                
|Depreciation and amortization                                                                           |                 |                                
|Interest                                                                                                |                 |                                
|                                                                                                        |                 |                                
|                                                                                                        | Total expenses  |                                
|Income (loss) before equity in earnings of unconsolidated entities, minority interest, and income taxes |                 |                                
|Equity in earnings of unconsolidated entities                                                           |                 |                                
|                                                                                                        |                 |                                
|Income (loss) before minority interest and income taxes                                                 |                 |                                
|Income taxes                                                                                            |                 |                                
|                                                                                                        |                 |                                
|Income (loss) before minority interest                                                                  |                 |                                
|Minority interest                                                                                       |                 |                                
|                                                                                                        |                 |                                
|Net income (loss)                                                                                       |                 | $                              
|                                                                                                        |                 |                                
|Basic earnings per share                                                                                |                 | $                              
|Diluted earnings per share                                                                              |                 | $                              

---

79

---



|                                 |  | As of December 31,
|-------------------------------- |  | ------------------
|
|
|
|Balance Sheet Data               |  |                   
|Real estate investments, net     |  | $                 
|Corporate office, net            |  |                   
|Cash and cash equivalents        |  |                   
|Total assets                     |  |                   
|Notes payable and line of credit |  |                   
|Total liabilities                |  |                   
|Minority interest                |  |                   
|Equity                           |  |                   

80

---





Item 7.    Management's Discussion and Analysis of Financial Condition and Results of Operations.

GMH Communities Trust commenced operations on November 2, 2004, upon completion of its initial public offering and the simultaneous
acquisition of the sole general partnership interest in GMH Communities, LP, referred to throughout this report as our operating partnership. The historical operations prior to completion of our
initial public offering that are described in this report refer to the operations of College Park Management, Inc., GMH Military Housing, LLC, 353 Associates, L.P., and Corporate Flight
Services, LLC, which are collectively referred to, together with our operating partnership, as the GMH Predecessor Entities or our predecessor entities.

In connection with our formation transactions completed prior to and simultaneously with the completion of our initial public offering,
the ownership interests in the GMH Predecessor Entities were contributed to our operating partnership as described in Note 1 of the financial statements included in this report. We have
described our operations in this report as if the historical operations of our predecessor entities were conducted by us for the full fiscal year ended December 31, 2004.

Overview

We are a self-advised, self-managed, specialty housing company that focuses on providing housing to college and university students
residing off-campus and to members of the U.S. military and their families. As of December 31, 2005, we owned, or had ownership interests in, 54 student housing properties
containing a total of 10,236 units and 33,340 beds, one undeveloped parcel of land held for development as student housing properties and three partially developed parcels of land. Additionally, as of
December 31, 2005, our operating partnership had an ownership interest in, and through various wholly-owned subsidiaries provided services to, seven military housing privatization projects, and
held rights to exclusively negotiate an additional project, comprising an aggregate of 16,745 end-state housing units on 19 military bases. As of December 31, 2005, we also were in
the solicitation process with the U.S. Air Force for a military housing privatization project that is expected to cover four bases and 2,875 end-state housing units. On May 1, 2006,
we officially closed on the award of the project that was under exclusive negotiation, comprising 887 end-state housing units located on the base of Fort Gordon located near Augusta,
Georgia, and we acquired an ownership interest in the Army's Carlisle Barracks and Picatinny Arsenal project, and assumed management and maintenance services for the project, which will cover 348
end-state units. As of July 21, 2006, financing was secured for the Carlisle/Picatinny project, and construction and renovation agreements were in the process of being
completed to permit the commencement of construction/renovation activities. Through our taxable REIT subsidiaries, we provide development, construction, renovation and management services to our
military housing privatization projects and property management services to student housing properties owned by others. In addition, throughout 2005, we provided consulting services with respect to
the management of certain student housing properties owned by others, including colleges, universities, and other private owners. In order to comply with the applicable requirements under the REIT
provisions of the Code, we must limit the operations of taxable REIT subsidiaries so that securities issued to us by our taxable REIT subsidiaries do not represent more than 20% of our total assets as
of the close of any quarter in our taxable year and so that dividends from our taxable REIT subsidiaries, together with our other non-qualifying gross income, do not exceed 25% of our
gross income for any taxable year.

Currently,
our operations are managed within two operating segments: (1) student housing and (2) military housing. This structure provides an effective platform for
maximizing market penetration and optimizing operating economies of scale. In addition, we separately report the activities of certain departments from a corporate level, which includes personnel that
service GMH Communities Trust as a whole and support our overall operations.

81

---



Restatement of 2005 quarterly financial statements and identification of material weaknesses in internal control over financial reporting and disclosure
controls and procedures

As disclosed in the section entitled "Controls and Procedures" in Part II, Item 9A of this report, in the first quarter of 2006 the Audit Committee of our
Board of Trustees conducted an investigation of certain accounting and financial reporting matters. The investigation identified material weaknesses in our internal control over financial reporting
and in our disclosure controls and procedures as of December 31, 2005. In connection with the investigation, we reviewed our previously reported financial statements. Through this review, we
identified adjustments that were material to the results we previously reported for the quarterly periods ended March 31, 2005, June 30, 2005 and September 30, 2005. Accordingly,
we are restating our financial statements for those periods. A summary of our restated operating results for each of the quarterly periods during 2005 is set forth in Note 15 of the notes to
consolidated and combined financial statements contained in the section entitled "Financial Statements and Supplementary Data" in Part II, Item 8 of this report. These restatements and
related information will be reflected in amendments to our Quarterly Reports on Form 10-Q for the quarterly periods during 2005, or in our Quarterly Report on
Form 10-Q for the comparable period in 2006.

Student Housing

The student housing segment acquires, owns and manages off-campus student housing properties strategically located near college or university
campuses. During the years ended December 31, 2004 and 2005, our rental revenue increased substantially as a result of the acquisition of an aggregate of 54 properties. Additionally, operating
expenses, real estate taxes and depreciation and amortization have increased as a result of these acquisitions. Further, interest expense has increased related to the financing of the properties we
have acquired.

Historically,
we have found certain property revenues and operating expenses to be cyclical in nature, and therefore not incurred ratably over the course of the year. As our properties
are leased predominantly on an academic-year basis, certain of our operating revenues and expenses will vary from quarter to quarter depending on the leasing cycle. For example, we
experience significant turnover costs during the third quarter of our fiscal year, in connection with preparing our properties for new residents prior to commencement of the new
academic-year lease period, which typically begins in August or September. In addition, we also typically incur higher lease-up costs during the first two quarters of our
fiscal year, as this is the period during which we heavily target students for leases that will commence for the next academic year. Property revenues and expenses may differ from expected results in
the year of acquisition, depending on the timing of the acquisition in relation to the leasing cycle. We expect this trend to continue as we acquire additional properties. In comparing our operating
statistics for the fiscal year 2005 versus 2004, most of the key operating metrics for the student housing segment experienced significant increases, primarily as a result of (i) the
presentation of a full year of operations during 2005 with respect to properties acquired in 2004, and (ii) the acquisition of an additional 24 properties during 2005. From 2004 to 2005, rent
and other property income, depreciation and amortization and interest expense generally increased five times; real estate taxes increased nearly six times; and property operating expense increased in
excess of two and half times. The increase in real estate taxes was disproportionately higher than the increase associated with rent and other property income due to more aggressive assessments by
local taxing authorities with respect to certain of our student housing properties throughout 2005. The increase in property operating expenses was disproportionately lower than the increase
associated with rent and other property income due primarily to timing issues surrounding the dates on which we acquired properties in 2004 in relation to the student housing leasing cycle. Operating
expenses of our predecessor entities in 2004 for the period from January 1, 2004 through the date our operating partnership commenced operations amounted to $4.5 million against which no
property income was earned. During 2005, we also experienced, and expect to continue to experience going forward, increases in operating expenses (in addition to the

82

---



proportionate
increase associated with the increased number of properties owned in 2005 versus 2004) that will include increased utility expenses resulting from national trends in higher
energy-related costs..

We
earn management fees from managing properties for related parties and third parties. These fees are typically equal to a percentage of cash receipts or gross rental revenues generated
by the managed properties, or equal to a fixed monthly amount, according to the management agreements for the
properties we manage. We also have the ability to earn incentive management fees by achieving specified property-level performance criteria for certain properties we manage for third parties. Further,
certain operating expenses incurred related to properties we manage for others are reimbursed by the owners of the properties managed. We expect to continue generating fee revenue and operating
expense reimbursements from the properties that we manage for others, although the amounts are expected to become less significant as a percentage of our overall revenues as rental income increases
from the properties we own. During 2006, we also expect to aggressively pursue new third-party management agreements by utilizing relationships in the student housing market and providing our
significant operational economies of scale as a savings mechanism for other third-party owners, including institutional owners and individual student housing owners.

During
2006, we expect to acquire additional student housing properties and development projects that are located in our targeted markets and that meet management's underwriting criteria
for creating long-term growth potential. During 2005, we entered into a joint venture with an institutional partner to develop and construct two student housing properties. Under the terms
of this venture, our joint venture partner agreed to fund 90% of the equity expected to be required for development of the properties, which includes acquisition costs for the properties and a portion
of the development and construction costs, and we agreed to fund the remaining 10% of the required equity. The joint venture then obtained a construction loan for the properties to be developed that
permits draws for up to a certain percentage of the total cost of development. The terms of the joint venture provide that we manage the properties, including the development, construction and
pre-leasing of the properties, and have the option to purchase our partner's interest in the joint venture within one year after completion of the properties. In an effort to conserve our
capital resources, we expect, at least through the remainder of 2006, to fund all future acquisitions of student housing properties and development projects primarily through joint venture structures.
We may also determine that it is appropriate to purchase additional student housing properties alone, as opposed to with a joint venture partner, depending upon many factors which may include, but are
not limited to, the applicable purchase price, available capital and projected returns with respect to the property and availability of funds. In addition to utilizing cash from operations and from
our line of credit, we may leverage existing student housing properties which are underleveraged or unencumbered by debt to generate cash to fund the purchase of additional student housing properties
or our equity investments in joint ventures. The timing of any additional acquisitions or development projects will be dependent upon various factors, including our ability to complete satisfactory
due diligence, find suitable joint venture partners and agree upon mutually acceptable joint venture terms, obtain appropriate debt financing on the properties, and the availability of capital.

Military Housing

Our military housing segment develops, constructs, renovates and manages military housing privatization projects in which we acquire equity interests. Our
military housing segment began generating revenue in the fourth quarter of 2003 with the initiation of our Fort Carson and Fort Stewart and Hunter Army Airfield projects. Revenue grew throughout 2004
and 2005 with the addition of various other projects. Revenue from our military housing segment is comprised primarily of fee income for providing development, construction/renovation and management
services to our military housing privatization projects. In addition, we also are entitled to returns on the equity we invest in the projects. In addition, we earn business development fees from
certain of our business partners in

83

---



connection
with our military housing privatization projects, such as our construction and architectural/engineering partners. We seek these fees as payment for our business development efforts
incurred by us in connection with pursuing and coordinating the completion of military housing privatization projects that benefit these business partners. We also receive expense reimbursements,
consisting primarily of payroll and related expenses, closing costs and transition costs we incur for the project in the 60 to 90-day period preceding the initiation of our management of
the project. Typically, at the time we initiate management on a project, the project reimburses us for these amounts from the proceeds of the debt securities issued by the military housing
privatization project.

As
of December 31, 2005, we owned equity interests in the joint ventures that owned the seven military housing privatization projects in operation, encompassing 18 military bases
totaling 15,858 housing units. During the year ended December 31, 2005, we earned fees for providing development, construction/renovation and management services to these seven military housing
privatization projects.

In
May 2005, the U.S. Department of the Army selected us to be its private sector partner for the design, development, construction, renovation and management of family military
housing units at Fort Gordon, located near Augusta, Georgia. On May 1, 2006, we closed on the formal award of this project by the Army and officially commenced operations on this project. The
project will have a six-year initial development period with new construction and renovations of 887 end-state housing units. The 50-year project term will involve
the development, management and construction of high-quality homes, the targeted renovation of existing homes, and the addition of community enhancing facilities and services. In addition,
we are currently in the solicitation process with the Air Force for a military housing privatization project that is expected to cover four bases and 2,875 end-state housing units.

In
February 2006, we entered into an agreement with American Eagle Communities Northeast LLC to obtain its rights to exclusively negotiate with the Army with respect the
Carlisle/Picatinny project located in Carlisle, Pennsylvania and Dover, New Jersey. On May 1, 2006, we acquired an ownership interest in the Carlisle/Picatinny project and began management and
maintenance services for this
project. As of July 21, 2006, financing was secured for the project, and construction and renovation agreements were in the process of being completed to permit the commencement of
construction/renovation activities. This 50-year project has a five-year initial development period with new construction and/or renovation of 348 end-state housing
units.

We
and the U.S. Department of the Army continue to review the possibility of refinancing the Fort Carson project to obtain additional project funding. If the project is refinanced, we
would expect the proceeds to be used to fund development and construction/renovation activities for additional housing units, for which we would expect to earn more fees in addition to the fees we
currently earn for managing the existing housing units.

With
regard to trends and uncertainties in the military housing market, some of the bases included in our military housing privatization projects were targeted for closure or realignment
in the last round of the Base Realignment and Closure, or BRAC, process, which was initiated in 1988 and completed its fifth, and under current legislation, final round in 2005. By way of background,
the Department of Defense (DoD) released its initial recommendations for BRAC in May 2005, and the BRAC Commission then voted to amend the DoD's initial list on July 19, 2005. Under the
BRAC Commission's revisions, several bases were removed from the DoD's list of bases targeted for closure, including the Submarine Base in New London, CT and the Portsmouth Naval Shipyard in Kittery,
Maine. In addition, the BRAC Commission also proposed a less significant realignment at the Fort Eustis base under our Fort Eustis/Fort Story project in Newport News, Virginia than was proposed by the
DoD, and the BRAC Commission proposed to close the Naval Air station in Brunswick, Maine, which had been recommended by the DoD to be realigned. Finally, the BRAC Commission voted to uphold the DoD's
recommendation to close the Walter Reed Army Medical Center in Washington, DC. In September 2005, the BRAC Commission sent its report to the President regarding its findings and

84

---



recommended
changes to the DoD's initial report. President Bush accepted the BRAC Commission's recommendations in their entirety. On November 9, 2005, the BRAC round was completed when Congress
also approved the BRAC Commission's recommendations in their entirety. Under the final BRAC list versus the original DoD recommendations, the number of affected military housing units covered by our
existing projects was reduced from 2,500 to approximately 700 units, with these remaining approximately 700 units located at the Naval Air Station in Brunswick, Maine. We believe that the closure of
the Walter Reed Army Medical Center will not result in the loss of housing units, as these housing units are likely to be utilized by personnel who will be relocated from serving at Walter Reed to
serving at nearby military facilities in the Washington, DC metropolitan area.

Our
management team also had under review, as of July 3, 2006, nine potential additional military housing privatization project opportunities, and will continue to pursue
opportunities to acquire projects or project rights from our competitors, as well as opportunities to participate in pilot housing programs for unaccompanied military personnel. For additional details
with respect to these projects see the section titled "Military Housing BusinessAdditional Military Housing Privatization Projects and Development Opportunities
under Review" located in Part I, Item 1 of this report.

Critical Accounting Policies

Management's Discussion and Analysis of Financial Condition and Results of Operations discusses the Company's consolidated financial statements and the GMH
Predecessor Entities' combined financial statements, which have been prepared in accordance with U.S. generally accepted accounting principles. The preparation of these financial statements requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent liabilities at the date of the financial statements and the
reported amounts of revenues and expenses during the reporting periods. While the estimates and judgments associated with the application of these accounting principles may be affected by different
assumptions or conditions, we believe the estimates and judgments associated with the reported amounts are appropriate under the circumstances in which they were made. In addition, other companies in
similar businesses may utilize different estimation policies and methodologies, which may impact the comparability of our results of operations and financial condition to those companies.

The
following policies require significant judgments and estimates on our part in preparing the Company's consolidated financial statements and the GMH Predecessor Entities' combined
financial statements. Changes in these judgments and estimates could have a material effect on these financial statements.

Revenue Recognition

Student Housing

Student housing revenue includes rental revenue and other property income, standard and incentive management fees, and reimbursements of certain operating
expenses. These sources of revenue are described in greater detail below:



85

---





Military Housing

We earn military housing revenues for providing services to our military housing privatization projects, including the following:



86

---





Real Estate Investments and Corporate Assets

We carry real estate investments and corporate assets at cost, net of accumulated depreciation. Cost of acquired assets includes the purchase price and related
closing costs. We allocate the cost of real estate investments to net tangible and identified intangible assets based on relative fair values in accordance with Statement of Financial Accounting
Standards No. 141 ("SFAS 141"),Business Combinations. We estimate fair value based on information obtained from a number of sources,
including our due diligence, marketing and leasing activities, independent appraisals that may be obtained in connection with the acquisition or financing of the respective property, and other market
data.

The
value of in-place leases is based on the difference between (i) the property valued with existing in-place leases and (ii) the property valued
as if vacant. As lease terms typically are 12 months or less, actual rates on in-place leases generally approximate market rental rates. Factors that we consider in the valuation of
in-place leases include an estimate of incremental carrying costs during the expected lease-up periods considering current market conditions and nature of the tenancy. Purchase
prices of student housing properties to be acquired are not expected to be allocated to tenant relationships considering the terms of the leases and the expected levels of renewals. We amortize the
value of in-place leases to expense over the remaining term of the respective leases, which is generally one year or less.

We
expense routine repair and maintenance costs that do not improve the value of an asset or extend its useful life, including turnover costs. We capitalize expenditures that improve the
value and extend the useful life of an asset. We compute depreciation using the straight-line method over the estimated useful lives of the assets, which is generally 40 years for
buildings including student housing properties and the commercial office building, and three to five years for residential furniture and appliances. During the third quarter of each fiscal year, we
typically will experience an increase in property operating expenses over other quarters as a result of repair and maintenance expenditures relating to turnover of units at student housing properties.
The Company's student housing lease terms generally commence in August or September to coincide with the beginning of the academic year. Accordingly, the Company expects to incur a majority of its
repair and maintenance costs in the third quarter to prepare for new residents.

In
accordance with Statement of Financial Accounting Standards No. 144 ("SFAS 144"),Accounting for the Impairment or Disposal of
Long-Lived Assets, long-lived assets, such as real estate investments and purchased intangibles subject to amortization, are reviewed for impairment
whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. These circumstances may include, but are not limited to, operational performance, market
conditions and competition from other off-campus properties and on-campus housing, legal and environmental concerns, and results of appraisals or other information obtained as
part of a financing or disposition strategy. When required, we review the recoverability of assets to be held and used through a comparison of the carrying amount of an asset to estimated undiscounted
future cash flows expected to

87

---



be
generated by the asset. If the carrying amount of an asset exceeds its estimated undiscounted future cash flows, an impairment charge is recognized in an amount by which the carrying value of the
asset exceeds the fair value of the asset determined using customary valuation techniques, such as the present value of expected future cash flows. Assets to be disposed of would be separately
presented in the balance sheet and reported at the lower of the carrying amount or fair value less costs to sell, and no longer would be depreciated.

Allowance for Doubtful Accounts

We estimate the collectibility of receivables generated by rental and other income as a result of the operation of our student housing properties. If we believe
that the collectibility of certain amounts is questionable, we record a specific reserve for these amounts to reduce the amount outstanding to an amount we believe will be collectible and a reserve
for all other accounts based on a range of percentages applied to aging categories, which is based on historical collection and write-off experience.

We
also evaluate the collectibility of fee income and expense reimbursements generated by the management of student housing properties owned by others and through the provision of
development, construction, renovation and management services to our military housing privatization projects based upon the individual facts and circumstances, and record a reserve for specific
amounts, if necessary.

Minority Interest

Minority interest as initially recorded at the date of our initial public offering represented the net equity of our operating partnership, including the proceeds
received from the sale of the warrant to Vornado, multiplied by the ownership percentage of holders of limited partnership units in our operating partnership other than the Company. Our operating
partnership is obligated to redeem, at
the request of a holder, each unit of limited partnership interest for cash or common shares on a one-for-one basis, at the Company's option, subject to adjustments for share
splits, dividends, recapitalizations or similar events; except that Gary M. Halloway, Sr. has the right to require our operating partnership to redeem his and his affiliates' units of limited
partnership interest for common shares, subject to his restriction from owning more than 20% of the Company's outstanding common shares. If the minority interest unit holders' share of a current year
loss would cause the minority interest balance to be less than zero, the minority interest balance will be reported as zero unless there is an obligation of the minority interest unitholders to fund
those losses. Any losses in excess of the minority interest will be charged against equity. If future earnings materialize, equity will be credited for all earnings up to the amount of those losses
previously absorbed. Distributions to limited partnership unit holders other than the Company are recorded as a reduction to minority interest.

Investments in Military Housing Projects and Student Housing Joint Ventures

Military housing projects are joint ventures entered into between the Company and the U.S. military to design, develop, construct/renovate and manage the military
family housing located on or near various bases throughout the United States. The Company evaluates its investments in military housing project joint ventures in which we have a variable interest to
determine if the underlying entity is a variable interest entity ("VIE") as defined under FASB Financial Interpretation No. 46 (as revised) ("FIN 46(R)"). The Company has concluded that
each of the military housing project joint ventures in which it has a variable interest is a VIE and that the Company is not the primary beneficiary of any of these VIEs. We record our investments in
joint ventures under our military housing projects in accordance with the equity method of accounting. Our investment is initially recorded at cost, and then subsequently adjusted at each balance
sheet date to an amount equal to what we would receive from the joint venture in the event that it were liquidated at net book value as of that date, and assuming that the proceeds from the
liquidation are distributed in accordance with the terms of, and priority of

88

---



returns
set forth under, the joint venture's operating agreement. The Company has exposure to loss to the extent of its investments, if any, and any receivables due from the project.

The
Company entered into a joint venture in the third quarter of 2005 to develop and construct two student housing properties. The Company is accounting for the transaction as a
financing arrangement because it has the option to purchase the joint venture partners' interest in the joint venture within one year of completion of the properties and because the Company has
provided certain guarantees for the completion of construction and for a portion of the construction loans. Therefore, the Company accounts for its investment in the joint venture by including its
assets and liabilities in the Company's consolidated financial statements.

Income Taxes

The Company elected to be taxed as a REIT under the Code commencing with its taxable year ended December 31, 2004. To continue to qualify as a REIT, the
Company must meet a number of organizational and operational requirements, including a requirement that we currently distribute at least 90% of our adjusted taxable income to our shareholders. We
believe we are organized and operate in a manner that allows us to qualify for taxation as a REIT under the Code, and it is our intention to adhere to these requirements and maintain the Company's
REIT status in the future. Accordingly, no provision has been made for federal income taxes in the accompanying consolidated financial statements, other than with respect to the Company's taxable REIT
subsidiaries.

In
conformity with the Code and applicable state and local tax statutes, taxable income or loss of The GMH Predecessor Entities was required to be reported in the tax returns of
Gary M. Holloway, Sr. and Vornado, as such entities were treated as pass-through entities for tax purposes. Accordingly, no income tax provision has been reflected in the
accompanying combined statements of operations of the GMH Predecessor Entities.

Results of Operations

Through 2003, our student housing business focused primarily on providing property management services to related parties and others. A number of the properties
that we managed for others were disposed of by their owners, resulting in contraction in this segment of our business. In 2004, we redirected our focus in the student housing business and now are an
owner/operator of student housing in addition to being a provider of management services.

From
2003 to 2005, we invested significant resources to pursue military housing privatization contracts. We increased our planning, execution and management teams to address the needs of
this segment. While we were awarded numerous contracts, no income was recognized until the fourth quarter of 2003. As of December 31, 2005, seven military housing privatization projects are
operational and this segment of our business is generating income.

The
results of operations for the year ended December 31, 2005 presented below reflect the results of operations of the Company. The results of operations for the year ended
December 31, 2004 presented below reflect the results of operations of our predecessor entities for the period from January 1, 2004 through November 1, 2004, and the results of
operations for the Company, after completion of our initial public offering, for the period from November 2, 2004 through December 31, 2004.

89

---



Comparison of the year ended December 31, 2005 to the year ended December, 2004

|                    |                                                                                                        | 2005 (Company)           |       | 2004 (Company and Predecessor Entities) |        
|------------------- | ------------------------------------------------------------------------------------------------------ | ------------------------ | ----- | --------------------------------------- | -------
|
|
|Revenue:            |                                                                                                        |                          |       |                                         |        
|                    | Rent and other property income                                                                         |                          | $     | 131,849                                 |        
|                    | Expense reimbursements:                                                                                |                          |       |                                         |        
|                    |                                                                                                        | Related party            |       |                                         | 176    
|                    |                                                                                                        | Third party              |       |                                         | 4,650  
|                    | Management fees:                                                                                       |                          |       |                                         |        
|                    |                                                                                                        | Related party            |       |                                         | 197    
|                    |                                                                                                        | Third party              |       |                                         | 3,774  
|                    | Other fee income-related party                                                                         |                          |       | 290                                     |        
|                    | Other income                                                                                           |                          |       | 142                                     |        
|                    |                                                                                                        |                          |       |                                         |        
|                    |                                                                                                        | Total revenue            |       |                                         | 141,078
|Operating Expenses: |                                                                                                        |                          |       |                                         |        
|                    | Property operating expense                                                                             |                          |       | 54,233                                  |        
|                    | Reimbursed expenses                                                                                    |                          |       | 4,826                                   |        
|                    | Real estate taxes                                                                                      |                          |       | 12,191                                  |        
|                    | Administrative expenses                                                                                |                          |       |                                        |        
|                    | Profits interest and employee initial public offering bonus expense                                    |                          |       |                                        |        
|                    | Depreciation and amortization                                                                          |                          |       | 33,369                                  |        
|                    | Interest                                                                                               |                          |       | 29,493                                  |        
|                    |                                                                                                        |                          |       |                                         |        
|                    |                                                                                                        | Total operating expenses |       |                                         | 134,112
|                    |                                                                                                        |                          |       |                                         |        
|                    | Income (loss) before equity in earnings of unconsolidated entities, minority interest and income taxes |                          |       | 6,966                                   |        
|                    | Equity in earnings of unconsolidated entities                                                          |                          |       |                                        |        
|                    |                                                                                                        |                          |       |                                         |        
|                    | Income (loss) before minority interest and income taxes                                                |                          |       | 6,966                                   |        
|                    | Income taxes                                                                                           |                          |       | 66                                      |        
|                    |                                                                                                        |                          |       |                                         |        
|                    | Income (loss) before minority interest                                                                 |                          |       | 6,900                                   |        
|                    | Minority interest                                                                                      |                          |       | 3,353                                   |        
|                    |                                                                                                        |                          |       |                                         |        
|Net income (loss)   |                                                                                                        | $                        | 3,547 |                                         | $      
|                    |                                                                                                        |                          |       |                                         |        

Student Housing

Revenue.Of the 54 properties owned as of December 31, 2005, we acquired 30 of the student housing properties during
2004 and the remaining 24 properties during 2005. Rent and other property income from these 54 properties totaled $131.8 million in 2005. Rent and other property income from the 30 properties
we owned as of December 31, 2004 was $25.3 million in 2004. The increase in rent and other property income experienced during 2005 relates primarily to (i) the presentation of a
full year of operations during 2005 with respect to the 30 properties acquired in 2004, and (ii) the acquisition of an additional 24 properties during 2005. Although we generally seek rent
increases that will exceed projected increases in property operating expenses, increases in our property operating expenses exceeded our rent increases from 2004 to 2005, primarily as a result of
increases in utility expenses and real estate taxes experienced during 2005. As a result, our net income going forward will be affected by property operating expenses throughout the academic year to
the extent they are higher than those projected by our management prior to lease execution for that academic year.

90

---



Expense
reimbursements from related parties decreased to $0.2 million in 2005 from $1.1 million in 2004, primarily due to our acquisition in March 2005 from related
parties of two student housing properties that we managed prior to purchase. In addition, in March 2005, we ceased managing an additional student housing property owned by a related party upon
the sale of the property.

Expense
reimbursements from third parties decreased to $4.7 million in 2005 from $7.2 million in 2004, primarily due to our ceasing in 2005 to provide services to five
student housing properties owned by third parties upon the sale of the properties. Although one of our business strategies for 2006 relates to the aggressive pursuit of new third-party management
agreements, we expect expense reimbursements from third parties to contribute less significantly as a percentage of overall revenue going forward, as a result of the continued growth in rental revenue
that we expect to generate from the operations of properties we own and from the operations of new properties acquired throughout 2006.

Management
fee income from related parties decreased to $0.2 million in 2005 from $1.5 million in 2004. The decrease in management fee income was primarily due to our
acquisition in March 2005 from related parties of two student housing properties that we managed prior to purchase. In addition, in March 2005 we ceased managing an additional student
housing property owned by a related party upon the sale of the property.

Management
fee income from third parties decreased from $4.0 million in 2004 to $3.8 million in 2005, which income included an increase of $0.8 million related to
our recognition of a one-time management fee in 2005 that had not been previously recognized because it was deemed to be uncollectible and was paid to us upon the sale of the property by
the third party owner, and which was partially offset by our ceasing to manage five student housing properties owned by third parties upon the sale of the properties. Although one of our business
strategies for 2006 relates to the aggressive pursuit of new third-party management agreements, we expect management fees to contribute less significantly as a percentage of overall revenue going
forward, as a result of the continued growth in rental revenue that we expect to generate from the operations of properties we own and from the operations of new properties acquired during 2006.

Other
fee income from related parties in 2005 was $0.3 million compared to no other fee income in 2004. We anticipate that we will continue to generate such revenue during 2006 as
a result of fees that we expect to earn from providing development and management services to joint ventures with third-party institutional investors that we enter into to finance the development and
construction of additional student housing properties.

Other
income increased slightly to $142,000 in 2005 from $126,000 in 2004. This other income consisted primarily of interest income on invested cash.

Expenses.Property operating expenses increased to $54.2 million in 2005 from $16.3 million in 2004, primarily
due to expenses attributable to the 24 properties acquired in 2005 and our ownership and operation throughout 2005 of properties acquired in 2004. Property operating expenses also include compensation
and operating costs with respect to our student housing department and acquisitions department employees. We expect property operating expenses to continue to increase in the future as we acquire
additional properties. With respect to properties that we currently own, we also expect to continue to experience increases in utility expenses resulting from national trends in higher energy-related
costs.

Reimbursed
expenses decreased to $4.8 million in 2005 from $8.3 million in 2004, primarily due to our acquisition from related parties in March 2005 of two student
housing properties that we managed prior to our purchase. In addition, during 2005, we ceased providing management services relating to five student housing properties owned by third parties and a
student housing property owned by a related party upon the sale of the properties.

91

---



Real
estate taxes increased to $12.2 million in 2005 from $1.9 million in 2004 primarily due to the acquisition of 24 properties in 2005 and the full year of real estate
taxes with respect to the 30 properties we owned as of December 31, 2004. We expect real estate taxes to continue to increase significantly in the future as we acquire additional properties,
and to the extent that local authorities
continue to aggressively pursue higher real estate tax assessments on any properties that we currently own.

Depreciation
and amortization increased to $33.4 million in 2005 from $6.2 million in 2004 primarily as a result of acquiring 24 properties in 2005 for an aggregate
purchase price of $545.7 million. The $33.4 million in 2005 is comprised of $25.2 million of depreciation and $8.2 million of lease intangible amortization. We expect
depreciation to increase significantly in the future as we acquire additional properties.

Interest
expense increased to $29.5 million in 2005 from $5.6 million in 2004 as a result of incurring additional debt, including placement of new mortgage debt and the
assumption of existing mortgage debt, as well as borrowings under our line of credit, in connection with the acquisition of 24 properties in 2005. During 2005, we placed $274.3 million of new
mortgage debt, assumed $118.9 million of existing mortgage debt, and increased borrowings under our line of credit by a net of $36.0 million. We expect interest expense to increase in
the future as we incur additional debt to fund acquisitions. Interest expense also will increase as a result of rising interest rates. For more information regarding the amount of
fixed-rate and variable-rate indebtedness we held as of December 31, 2005, see the section titledQuantitative and Qualitative Disclosures About
Market Riskunder Item 7A of this report.

Income
taxes amounted to $66,000 in 2005 compared to $33,000 in 2004. Income taxes consist primarily of taxes associated with the operations of our student housing taxable REIT
subsidiary.

Military Housing

Revenue.Expense reimbursements totaled $57.4 million in 2005, as compared to $31.8 million in 2004, primarily
due to payroll and renovation expenses related to the seven military housing projects in operation as of December 31, 2005 as compared with the five military housing projects in operation as of
December 31, 2004; closing costs and transition expenses for the Fort Bliss/White Sands Missile Range project, which commenced operations in the third quarter of 2005; and reimbursed expenses
for the Fort Hamilton project, the Walter Reed Army Medical Center and Fort Detrick project, the Fort Eustis/Fort Story project and the Navy Northeast project, which were in operation for all of 2005
but only a portion of 2004.

In
addition, reimbursements of costs incurred in the development of CDMPs totaled $0.4 million in 2005 relating to the Fort Bliss/White Sands Missile Range project, and
$1.0 million in 2004 relating to the Fort Hamilton project, Walter Reed Army Medical Center/Fort Detrick project and the Fort Eustis/Fort Story project. The table below sets forth certain
information regarding the revenue from expense reimbursements and reimbursed costs for CDMP development for each of our military housing

92

---



projects
for 2005 and 2004. Only the Fort Stewart and Hunter Army Airfield project and the Fort Carson project were in operation throughout all of 2004 and 2005.

Project

2005

2004(in millions)Expense ReimbursementsFort Stewart and Hunter Army Airfield Project

$
9.4

$
7.0Fort Carson Project


6.9


11.8Fort Hamilton Project(1)


0.5


1.1Walter Reed Army Medical Center and Fort Detrick Project(2)


1.4


0.9Fort Eustis/Fort Story Project(3)


4.7


4.3Navy Northeast Region Project(3)


29.0


6.7Fort Bliss/White Sands Missile Range Project(4)


5.5


Total expense reimbursements

$
57.4

$
31.8Reimbursed costs

$
0.4

$
1.0


---

Management
fees from related parties totaled $6.8 million in 2005 compared to $2.9 million in 2004. The table below sets forth certain information regarding the revenue
from management fees from related parties for each of our military housing projects for 2005 and 2004. The amount of management fees from related parties that we receive during a fiscal period is
affected by the number of housing units that we manage under our military housing projects during that period, which number will fluctuate based on the number of housing units that we
construct/renovate or demolish during that period. Management fees from related parties increased significantly during 2005 primarily due to commencement of operations relating to our Navy Northeast
Region project in the fourth quarter of 2004 and a full year of operations for our other projects.

Project

2005

2004(in millions)Fort Stewart and Hunter Army Airfield Project

$
1.0

$
1.0Fort Carson Project


1.2


1.1Fort Hamilton Project(1)


0.2


0.1Walter Reed Army Medical Center and Fort Detrick Project(2)


0.2


0.1Fort Eustis/Fort Story Project(3)


0.5



(4)Navy Northeast Region Project(3)


3.2


0.5Fort Bliss/White Sands Missile Range Project(5)


0.5


Total

$
6.8

$
2.9


---

93

---



Other
fee income from related parties, which includes development and construction fees and business development fees, totaled $18.0 million in 2005 compared to
$8.5 million in 2004. The table below sets forth certain information regarding the revenue from other fee income from related parties for each of our military housing projects for 2005 and
2004. The amount of other fee income from related parties that we receive during a fiscal period is affected by the level of housing unit development and construction that we perform under our
military housing projects during that period. Other fee income from related parties increased significantly during 2005 primarily due to commencement of operations relating to our Navy Northeast
Region project in the fourth quarter of 2004 and a full year of operations for our other projects.

Project

2005

2004(in millions)Development and Construction FeesFort Stewart and Hunter Army Airfield Project

$
3.9

$
2.3Fort Carson Project


0.3


0.8Fort Hamilton Project(1)


0.9


0.5Walter Reed Army Medical Center and Fort Detrick Project(2)


1.2


1.0Fort Eustis/Fort Story Project(3)


1.1



(4)Navy Northeast Region Project(3)


4.5


1.7Fort Bliss/White Sands Missile Range Project(5)


2.1


Total development and construction/renovation fees

$
14.0

$
6.3Business development fees

$
4.0

$
2.2Total Other Fee IncomeRelated Parties

$
18.0

$
8.5


---

Equity
in earnings of unconsolidated entities, which includes preferred returns from military housing project joint ventures, totaled $3.1 million for 2005. Of the 2005 amount,
$1.0 million related to preferred returns from our Navy Northeast project, and $2.1 million related to our investment in Fort Carson Family Housing LLC.

Expenses.Property operating expenses include costs related to operating the military housing segment of our business. These
costs decreased to $4.4 million in 2005 from $6.5 million in 2004 primarily due to the presence in 2004 of costs associated with integrating the Fort Eustis/Fort Story project and the
Navy Northeast Region project, both of which commenced operations in the fourth quarter of 2004; partially offset by costs in 2005 associated with integrating the Fort Bliss/White Sands Missile Range
project, which commenced operations in the third quarter of 2005.

Reimbursed
expenses increased to $57.4 million in 2005 from $31.8 million in 2004 primarily due to payroll and renovation expenses related to the seven military housing
projects in operation as of December 31, 2005 as compared with the five military housing projects in operation as of December 31, 2004; closing costs and transition expenses for the Fort
Bliss/White Sands Missile Range project, which commenced operations in the third quarter of 2005; and reimbursed expenses for the Fort Hamilton project, the Walter Reed Army Medical Center and Fort
Detrick project, the Fort

94

---



Eustis/Fort
Story project and the Navy Northeast project, which were in operation for all of 2005 but only a portion of 2004.

Corporate

Rental revenue, other fee incomerelated party, other income, and expense reimbursements, which were recognized with respect to the portions of our
corporate headquarters leased to entities affiliated with Gary M. Holloway, Sr., and payroll and related expenses reimbursed by entities affiliated with Mr. Holloway for the provision of common
services, decreased to $0.7 million in 2005 from $1.1 million in 2004, primarily as a result of a reduced level of services provided to these entities as compared to 2004.

Reimbursed
expenses remained unchanged at $0.3 million for the year ended December 31, 2005 from $0.3 million for the year ended December 31, 2004.

Administrative
expenses, primarily relating to management of our corporate office, accounting, legal, human resources and information technology, and corporate aircraft, increased to
$11.2 million in 2005 from $4.4 million in 2004, primarily due to increased staffing and additional costs incurred in connection with becoming a public company and growth in our
operating segments. In addition, we expect to report significant costs at least through the remainder of 2006 in connection with the expenses relating to the Audit Committee investigation, additional
audit fees from our independent registered public accounting firm, the implementation of remedial measures to ensure the effectiveness of our internal control over financial reporting, legal fees
relating to pending class action litigation and the activities of the Special Committee of our Board. During 2006, we also will incur significant fees in connection with waivers that we have obtained
from the syndicate lenders under our line of credit.

Depreciation,
relating primarily to our corporate assets, decreased to $0.5 million in 2005 from $0.9 million in 2004, primarily due to the transfer of the corporate
aircraft in February 2005 back to Mr. Holloway.

Interest
expense increased to $1.5 million in 2005 from $0.5 million in 2004, primarily due to increased outstanding borrowings on our line of credit.

Compensation
expense was recorded in 2004 relating to profits interests awarded by Gary M. Holloway to certain employees of the GMH Predecessor Entities and other entities affiliated
with Mr. Holloway in recognition of past services. These employees were eligible to participate in the net proceeds or value received by Mr. Holloway upon the sale or disposition of
certain student housing properties and the military housing business in excess of Mr. Holloway's equity investments in such assets. These employees rendered all services and satisfied all
conditions necessary to earn the right to benefit from these profits interests as of the date that such profits interests were awarded. In accordance with Financial Accounting Standards Statement
No.5,Accounting for Contingencies, compensation expense relating to the award of these profits interests was required to be recognized by the GMH
Predecessor Entities when the sale or disposition of the assets resulting in proceeds received by Mr. Holloway in an amount in excess of his equity investment in such assets became probable.
This amount became probable during the third quarter of 2004 when, in connection with the contribution of the ownership interests in GMH Military Housing LLC, College Park Management Inc. and
other assets by Mr. Holloway to our operating partnership in anticipation of the initial public offering of the Company, the remaining profits interests awards were amended to fix the value of
such awards at $33.2 million to be paid to these employees unconditionally. Accordingly, this amount was recognized in the third quarter of 2004 and Mr. Holloway's obligations regarding
the profits interests were satisfied upon the transfer of $33.2 million of units of limited partnership in our operating partnership to these employees on November 2, 2004, the closing
date of our initial public offering.

95

---



Comparison of the year ended December 31, 2004 to the year ended December 31, 2003

|                    |                                                                                                        | 2004                     |     | 2003   |       
|------------------- | ------------------------------------------------------------------------------------------------------ | ------------------------ | --- | ------ | ------
|
|
|Revenue:            |                                                                                                        |                          |     |        |       
|                    | Rent and other property income                                                                         |                          | $   | 25,251 |       
|                    | Expense reimbursements:                                                                                |                          |     |        |       
|                    |                                                                                                        | Related party            |     |        | 1,140 
|                    |                                                                                                        | Third party              |     |        | 7,203 
|                    | Management fees:                                                                                       |                          |     |        |       
|                    |                                                                                                        | Related party            |     |        | 1,458 
|                    |                                                                                                        | Third party              |     |        | 3,986 
|                    | Other fee income-related party                                                                         |                          |     |       |       
|                    | Other income                                                                                           |                          |     | 126    |       
|                    |                                                                                                        |                          |     |        |       
|                    |                                                                                                        | Total revenue            |     |        | 39,164
|Operating Expenses: |                                                                                                        |                          |     |        |       
|                    | Property operating expenses                                                                            |                          |     | 16,258 |       
|                    | Reimbursed expenses                                                                                    |                          |     | 8,343  |       
|                    | Real estate taxes                                                                                      |                          |     | 1,887  |       
|                    | Administrative expenses                                                                                |                          |     |       |       
|                    | Profits interest and employee initial public offering bonus expense                                    |                          |     |       |       
|                    | Depreciation and amortization                                                                          |                          |     | 6,214  |       
|                    | Interest                                                                                               |                          |     | 5,579  |       
|                    |                                                                                                        |                          |     |        |       
|                    |                                                                                                        | Total operating expenses |     |        | 38,281
|                    |                                                                                                        |                          |     |        |       
|                    | Income (loss) before equity in earnings of unconsolidated entities, minority interest and income taxes |                          |     | 883    |       
|                    | Equity in earnings of unconsolidated entities                                                          |                          |     |       |       
|                    |                                                                                                        |                          |     |        |       
|                    | Income (loss) before minority interest and income taxes                                                |                          |     | 883    |       
|                    | Income taxes                                                                                           |                          |     | 33     |       
|                    |                                                                                                        |                          |     |        |       
|                    | Income (loss) before minority interest                                                                 |                          |     | 850    |       
|                    | Minority interest                                                                                      |                          |     |       |       
|                    |                                                                                                        |                          |     |        |       
|Net income (loss)   |                                                                                                        | $                        | 850 |        | $     
|                    |                                                                                                        |                          |     |        |       

Student Housing

Revenue.We acquired 30 student housing properties in 2004. Rent and other property income from these properties totaled
$25.3 million for this period. Because we did not own any student housing properties in 2003, we had no rent and other property income for the period.

Expense
reimbursements from related parties increased to $1.1 million for the year ended December 31, 2004 from $0.2 million in 2003, primarily due to payroll
reimbursements attributable to the properties acquired by related parties that we managed during the period from May 2003 through February 2004. Expense reimbursements from third parties
decreased slightly to $7.2 million for the year ended December 31, 2004 from $7.3 million in 2003.

Management
fee income from related parties was $1.5 million for the year ended December 31, 2004, consisting of $1.1 million of standard management fees and
$0.4 million of asset management fees, as compared to $2.4 million in 2003, consisting of $1.8 million of standard management fees and $0.6 million of asset management
fees. The $0.7 million decrease in standard management fees and the $0.2 million decrease in asset management fees resulted primarily from the disposition during the

96

---



period
from February 2003 through January 2004 of three properties owned by related parties due to the investment criteria of certain equity partners in those properties. Management fee
income from third parties increased to $4.0 million for the year ended December 31, 2004 from $2.6 million in 2003, primarily due to increased revenue at the managed properties.

Expenses.Property operating expenses increased to $16.3 million for the year ended December 31, 2004 from
$5.0 million in 2003, primarily due to expenses attributable to the 30 student housing properties acquired during the year ended December 31, 2004.

Reimbursed
expenses totaled $8.3 million for the year ended December 31, 2004 as compared to $7.5 million in 2003, primarily due to an increase in payroll costs
associated with the acquisition of the properties by related parties during the period from May 2003 to February 2004.

Real
estate taxes increased to $1.9 million for the year ended December 31, 2004, primarily attributable to the 30 student housing properties acquired during the year ended
December 31, 2004. We did not pay any real estate taxes during 2003 because we did not own any student housing properties during the period.

Depreciation
and amortization increased to $6.2 million for the year ended December 31, 2004 from less than $0.1 million in 2003 related to the acquisition during
2004 of 30 properties with an aggregate cost of approximately $634.4 million.

Interest
expense totaled $5.6 million for the year ended December 31, 2004, as compared to no interest expense in 2003, as a result of our incurring $360 million of
debt in connection with the acquisition of 30 properties during the year ended December 31, 2004.

Equity
in earnings of unconsolidated subsidiaries amounted to $0.8 million for the year ended December 31, 2003 relating to a liquidating distribution received by College
Park Management, Inc. in connection with its prior 40% interest in Atrium Pacific Avenue, LLC. College Park Management, Inc. discontinued recording its share of the losses of Atrium
Pacific Avenue, LLC prior to 2002 because its investment was reduced to zero. In 2003, the real estate property owned by Atrium Pacific Avenue, LLC was sold and a liquidating distribution was paid to
College Park Management, Inc.

Military Housing

Revenue.Expense reimbursements totaled $31.8 million for the year ended December 31, 2004 compared to
$2.9 million in 2003. Of the 2004 amount, $7.0 million related to the Fort Stewart and Hunter Army Airfield project and $11.8 million related to the Fort Carson project, both of
which commenced operations in the fourth quarter of 2003; $0.9 million related to the Fort Hamilton project, which commenced operations in the second quarter of 2004; $0.7 million
related to the Walter Reed Army Medical Center and Fort Detrick project, which commenced operations in the third quarter of 2004; $3.7 million related to the Fort Eustis/Fort Story project and
$6.7 million related to the Navy Northeast Region project, both of which commenced operations in the fourth quarter of 2004; and $1.0 million related to reimbursement of costs incurred
in the development of the CDMP for the Fort Hamilton Project, Walter Reed Army Medical Center/Fort Detrick project and the Fort Eustis/Fort Story project.

Management
fees from related parties increased to $2.9 million for the year ended December 31, 2004 from $1.5 million in the comparable period of 2003, primarily due
to fees from the Fort Hamilton project, the Walter Reed Army Medical Center and Fort Detrick project, the Fort Eustis/Fort Story project and the Navy Northeast Region project. Of the
$2.9 million of fees in 2004, $1.0 million related to the Fort Stewart and Hunter Army Airfield project; $1.1 million related to the Fort Carson project; $0.1 million
related to the Fort Hamilton project; $0.1 related to the Walter Reed Army Medical Center and Fort Detrick project; less than $0.1 million related to the Fort Eustis/Fort Story project; and
$0.5 million related to the Navy Northeast project.

97

---



Other
fee income from related parties increased to $8.5 million for the year ended December 31, 2004 from $0.5 million in 2003. The 2004 income consisted of
$6.3 million of development and construction/renovation fees and $2.2 million of business development fees. Of the development and construction/renovation fees, $2.3 million
related to the Fort Stewart and Hunter Army Airfield project; $0.8 million related to the Fort Carson project; $0.5 million related to the Fort Hamilton project; $1.0 million
related to the Walter Reed Army Medical Center and Fort Detrick project; and $1.7 million related to the Navy Northeast Region project.

Expenses.Property operating expenses increased to $6.5 million for the year ended December 31, 2004 from
$4.2 million in 2003, primarily due to staffing increases related to expansion of our planning, execution and management teams to address the needs of the military housing segment.

Reimbursed
expenses increased to $31.8 million for the year ended December 31, 2004 from $2.9 million in 2003, primarily due to payroll expenses for Fort Stewart and
Hunter Army Airfield, Fort Carson, Fort Hamilton, Fort Eustis/Fort Story, Navy Northeast Region, Walter Reed Army Medical Center and Fort Detrick projects that were in operation during 2004 but only a
portion, if at all, during 2003; closing costs and transition expenses for Fort Hamilton and Walter Reed Army Medical Center and Fort Detrick; and expenses for the Fort Carson project and Fort Stewart
and Hunter Army Airfield project management and renovation contracts.

Corporate

Rental revenue and expense reimbursements relating to the lease of a portion of our corporate headquarters to entities affiliated with Gary M. Holloway, Sr.
decreased slightly to $0.7 million for the year ended December 31, 2004 from $0.8 million in 2003.

Reimbursed
expenses increased slightly to $0.3 million for the year ended December 31, 2004 from $0.1 million in 2003.

Administrative
expenses increased to $4.4 million for the year ended December 31, 2004 from $1.4 million in 2003, due to increased staffing and additional costs
incurred in connection with becoming a public company.

During
the year ended December 31, 2004, $37.5 million of compensation expense was recorded, consisting of $33.2 million of profits interests awarded by
Mr. Holloway to certain employees of our predecessor entities and other entities affiliated with Mr. Holloway in recognition of past services and $4.3 million of bonuses paid by
Mr. Holloway to other employees in connection with our initial public offering. The profits interests were paid to employees who were eligible to participate in the net proceeds or value
received by Mr. Holloway upon the sale or disposition of certain student housing properties and the military housing business in excess of Mr. Holloway's equity investments in such
assets. These employees rendered all services and satisfied all conditions necessary to earn the right to benefit from these profits interests as of the date that such profits interests were awarded.
In accordance with Financial Accounting Standards Statement No. 5,Accounting for Contingencies, compensation expense relating to the award of
these profits interests was required to be recognized by our predecessor entities when the sale or disposition of the assets resulting in proceeds received by Mr. Holloway in an amount in
excess of his equity investment in such assets became probable. This amount became probable during the third quarter of 2004 when the remaining profits interests awards were amended to fix the value
of such awards at $33.2 million to be paid to these employees. Accordingly, we recognized compensation expense in this amount in the third quarter of 2004. Mr. Holloway's obligations
regarding the profits interests were satisfied upon the transfer of units of limited partnership in our operating partnership with a value of $33.2 million to these employees on
November 2, 2004, the closing date of our initial public offering.

98

---



Depreciation,
relating primarily to our headquarters and corporate aircraft, of $0.9 million for the year ended December 31, 2004 slightly increased from the year ended
December 31, 2003.

Interest
expense of $0.5 million for the year ended December 31, 2004 slightly increased from $0.4 million for the year ended December 31, 2003.

Liquidity and Capital Resources

Short-term liquidity requirements consist primarily of funds necessary to pay operating expenses and other costs. These expenses and costs include
(i) recurring maintenance and capital expenditures to maintain and lease our properties, (ii) interest expense and scheduled principal payments on outstanding indebtedness,
(iii) real estate taxes and insurance, (iv) corporate salaries, employee benefits and other corporate overhead and administrative expenses, (v) equity contributions in connection
with our military housing joint ventures, and (vi) distributions to shareholders and partners of our operating partnership. Our existing working capital and cash provided by operations,
together with amounts available to us under our $150.0 million revolving credit facility are expected to be sufficient to meet our short-term liquidity requirements. Availability
under the credit facility as of December 31, 2005 was limited to a borrowing base amount equal to the sum of 60% of the value of an unencumbered asset pool as of the end of the previous quarter
(which in no event may contain fewer than five student housing properties) and 50% of the annualized value of our cash flow from our management of military housing privatization projects and student
housing properties in the previous quarter. The credit facility was obtained by our operating partnership in November 2004, and GMH Communities Trust serves as guarantor for the credit
facility. Advances under the credit facility bear interest, at the election of the borrower, at a Eurodollar rate based on LIBOR or a base rate based on the prime rate announced by Bank of America,
N.A., as the administrative agent of the facility, plus an interest rate spread on both Eurodollar and prime rate loans that varies depending upon the Company's leverage ratio. The credit facility
also requires that we maintain certain corporate level financial covenants.

As
of December 31, 2005 and April 30, 2006, we had availability under the credit facility equal to $150.0 million, of which $36.0 million and
$95.0 million, respectively, in borrowings was outstanding, and having a weighted average interest rate of 6.50% as of December 31, 2005 and 7.01% as of April 30, 2006. As of
December 31, 2005 and April 30, 2006, there were no letters of credit outstanding under the credit facility.

In
August 2005, we entered into an amendment of the credit facility, under which the calculation of the borrowing base was revised to include cash flow from the military housing
construction and development fees and to increase the total cash flow attributable to annualized fees from the management, construction and development of the military housing privatization projects
and student housing properties from 35% to 50%. The amendment also increased the applicable interest rate ranges on outstanding borrowings under the credit facility to the following: 1.625% to 2.375%
for Eurodollar rate loans or 0.75% to 1.75% for prime rate loans. The amendment also modified the calculation of the leverage ratio and increased the maximum leverage ratio from 60% to 65% through
December 31, 2005. At the end of the first quarter of 2006, the maximum leverage ratio reverted to 60%.

In
January 2005, we paid a distribution to our shareholders that caused us to violate a covenant under our credit facility that restricted us from making distributions greater
than 95% of our funds from operations. We received a waiver of this instance of noncompliance from our lenders. We and the lenders also agreed to modify the covenant related to the payment of
dividends to shareholders for the year ended December 31, 2005. Under the terms of the modification, we were restricted from paying distributions to our shareholders with respect to 2005 in
excess of 110% of our funds from operations. In January 2006, we paid a dividend distribution to our shareholders that, when aggregated with distributions paid to shareholders during 2005,
exceeded this 110% threshold for the year ended

99

---



December 31,
2005. We also received a waiver of this instance of noncompliance with the financial covenant from our lenders. As of January 1, 2006, the financial covenant restriction
relating to these dividend payments reverted to the original terms under the credit facility, such that we are now restricted from paying aggregate distributions to our shareholders for any given year
in excess of 95% of our funds from operations for that year. In addition, the credit facility also contains an affirmative covenant requiring us to provide audited financial statements within
90 days after the end of each fiscal year, and unaudited quarterly financial statements within 45 days after the end of each fiscal quarter. As a result of the delay in the filing of
this report and the filing of our quarterly report on Form 10-Q for the quarter ended March 31, 2006, we obtained waivers of these covenants from the lender syndicate that
permits us to deliver our audited financial statements for the 2005 fiscal year no later than August 15, 2006. As of June 30, 2006, we have paid fees totaling approximately $470,000 in
connection with the above-referenced waivers obtained during 2006.

We
elected to be treated as a REIT for federal income tax purposes commencing with our taxable year ended December 31, 2004. As a REIT, we are required to distribute at least 90%
of our REIT taxable income to our shareholders on an annual basis. Therefore, except as discussed below, as a general matter, a substantial portion of cash generated by our operations will be used to
fund distributions to shareholders and holders of limited partnership interests in our operating partnership, and will not be available to satisfy our liquidity needs.

Future
dividends will be declared at the discretion of our board of trustees and will depend on our actual cash flow, our financial condition, capital requirements, the annual
distribution requirements under the REIT provisions of the Code and other such factors as our board of trustees deems relevant. For the first quarter of 2006, we declared a quarterly dividend
distribution of $0.2275 per common share, payable to shareholders of record on March 31, 2006. We distributed this dividend on April 14, 2006, and at the same time, our operating
partnership paid a distribution of $0.2275 per unit to holders of limited partnership interest in our operating partnership. For the second quarter of 2006, we declared a quarterly dividend
distribution of $0.2275 per common share, payable on July 14, 2006 to shareholders of record on June 30, 2006. We cannot assure you that we will continue to have cash available for
distributions at historical levels or at all. Any distributions we pay in the future will depend upon our actual results of operations, economic conditions and other factors that could differ
materially from our current expectations. We expect that during most of 2006, our cash flow from operations will be insufficient to fund our anticipated dividend distributions. Therefore, we expect to
rely on amounts available under our credit facility or through other third party debt financing to fund these distributions and other capital needs. In addition, our ability to maintain our quarterly
dividend payment at its current rate may be affected by the current restriction under the terms of our credit facility that preclude us from making distributions to our shareholders in excess of 95%
of funds from operations for the fiscal year. Our actual results of operations will be affected by a number of factors, including: the revenue we receive from our student housing; revenues from
management and consulting fees in connection with management services that we will provide for student housing properties owned by others; revenues from our military housing projects; our operating
expenses; interest expense; legal and accounting costs related to the investigation of the Audit Committee of our Board and related matters; costs related to our pending class action lawsuits and the
activities of the Special Committee of our Board; expenses in connection with the implementation of remedial measures to address the material weaknesses identified in our internal control over
financial reporting and disclosure controls and procedures; and any unanticipated expenditures. For more information regarding risk factors that could materially adversely affect our actual results of
operations, please see the section entitled "Risk Factors" in Part I, Item 1A of this report. Our Board may choose to pay a lower distribution in the event we are unable to obtain financing to
pay our dividend at historical levels, or in order to assure compliance with applicable restrictive covenants on distributions under the terms of the credit facility.

100

---



As
of December 31, 2005, 47 of our student housing properties were encumbered by security interests relating to notes payable aggregating $688.3 million and secured by
first liens on the individual assets with an aggregate cost basis of approximately $1,018.8 million, before accumulated depreciation. These notes payable had a weighted-average interest rate of
4.97%, mature at various dates between March 2007 and June 2024 and require monthly payments of principal and interest or monthly payments of interest only. In addition, we had
$3.8 million in construction loan indebtedness outstanding that was secured by one of the student housing properties under development through a joint venture. This indebtedness had a interest
rate of 6.28%, matures in 2008, and requires monthly payments of interest only. The table below sets forth for 2006, the five succeeding years and thereafter the aggregate annual principal payments of
the above-referenced indebtedness (dollars in thousands):

2006

$
6,3332007


47,0492008


9,6182009


35,2932010


106,1222011 and thereafter


487,654$
692,069


With
regard to our military housing privatization projects, we are typically required to fund our portion of the equity commitment to the project's joint venture after all other sources
of funding for the project have been expended. With respect to our Navy Northeast Region project, however, we were required to fund the equity commitment at commencement of the project. We made a
$9.5 million equity contribution in November 2004 relating to our Navy Northeast project and, as of December 31, 2005, had contractually committed to contribute an aggregate of
$2.0 million in 2006 to our Fort Hamilton project; $5.9 million in 2007 to our Walter Reed Army Medical Center/Fort Detrick project; $3.6 million in 2010 for our Fort Eustis/Fort
Story project; $8.0 million in 2011 for our Fort Stewart and Hunter Army Airfield project; and $6.3 million in 2011 for our Fort Bliss/White Sands project. In addition, during the second
quarter of 2006, we contractually committed to contribute, in several phases that commence in 2011 and end in 2012, an aggregate of $4.5 million to our Fort Gordon project, and also to
contribute $3.0 million in equity to our Carlisle/Picatinny project in 2011. These equity contributions help to fund the development, construction and renovation of housing units at these bases
during their respective initial development periods.

Typically,
we are reimbursed for certain payroll expenses relating to the student housing properties we manage for third parties, for certain costs we incur after we are awarded the
right to exclusively negotiate agreements for a military housing project until we enter into agreements for the project and for transition costs we incur shortly before initiation of our management of
a military housing project. However, we are required to fund these costs prior to the time we receive the reimbursements. Typically, Army and Navy projects require approximately $1.0 million to
$7.0 million in costs associated with transition and exclusive negotiations, depending on the size of the project. The expenditures typically begin 12 months prior to executing an
agreement for the military housing project. Accordingly, the timing between our payments and reimbursements for projects may add to our short-term liquidity needs.

If
cash flows from any of our military housing privatization projects are insufficient to meet the coverage ratios or benchmarks entitling us to receive fee payments, any unpaid fees
will accumulate and be subsequently paid from operations or upon dissolution of the projects to the extent that funds are available and the applicable thresholds are met. If these thresholds are not
met, we will not have access to or receive certain of the fees we have earned. The unavailability of these funds would materially impact our ability to meet our short-term and
long-term liquidity needs. We will be required

101

---



to
make equity contributions at the beginning of the initial development period for typical Navy transactions and at the end of the initial development period for typical Army transactions. If cash
flow is insufficient, any unpaid equity returns will accumulate as specified in the applicable project agreement and subsequently be paid from operations or upon dissolution of the projects to the
extent the funds are available. Based on our current expectations regarding the terms of the debt funding for our military projects, we expect that the projects will generate sufficient cash flows to
fund the reinvestment account and pay anticipated equity returns.

With
regard to our currently owned student housing properties, we do not have any short-term capital commitments; however, we will require funds in connection with our
anticipated acquisitions of additional student housing properties. During 2006, we expect to acquire additional student housing properties and development projects that are located in our targeted
markets and that meet management's underwriting criteria for creating long-term growth potential. In an effort to conserve our available capital resources for 2006 and potentially for
sometime thereafter, we expect to fund the acquisition of many of our future student housing properties and development projects through joint venture structures similar to the joint venture terms
that we entered into with respect to our Orono, Maine and Bowling Green, Ohio development properties (see disclosure appearing under the section titled
"BusinessOur Recent ActivitiesStudent Housing" in Part I, Item 1 of this report). The timing of any additional
acquisitions or development projects will be dependent upon various factors, including the ability to complete satisfactory due diligence, to find suitable joint venture partners and agree upon
mutually acceptable joint venture terms, to obtain appropriate debt financing on the properties, and the availability of capital. We intend to fund our equity portion of these joint ventures by using
funds from our credit facility or from available cash from operations. We also may determine that it is appropriate to purchase additional student housing properties alone, as opposed to with a joint
venture partner, depending upon many factors which may include, but are not limited to, the applicable purchase price, available capital, and projected returns with respect to the property. In
addition to utilizing cash from operations and from our line of credit, we may leverage existing student housing properties which are underleveraged or unencumbered by debt to generate cash to fund
the purchase of additional student housing properties or for other corporate purposes. We expect that our primary source of funding for the equity associated with the acquisition of student housing
properties and development projects during the next 12 months, whether done through a joint venture structures or not, will be our credit facility and the placement of mortgage debt on the
assets acquired. Depending upon the size of our student housing acquisition pipeline for the next 12 months, the timing of closings on our properties, and the amount of cash required to fund
planned student housing acquisitions, we may exceed the maximum capacity available under our existing credit facility. In that event, we may pursue additional financing as opportunities arise. Future
financings may include a range of different sizes or types of financing, including the sale of additional debt or equity securities. While we believe we will be able to obtain such funds, these funds
may not be available on favorable terms or at all. Our ability to obtain additional financing depends on several factors, including future market conditions, the outcome of the
ongoing investigation by our Audit Committee, the outcome of our current litigation, our success or lack of success in penetrating our markets, our future creditworthiness, and restrictions contained
in agreements with our investors or lenders, including the restrictions contained in the agreement governing our credit facility. These financings could increase our level of indebtedness or result in
dilution to our equity holders.

For
the remainder of 2006, we also expect to incur significant fees in connection with the investigation performed by the Audit Committee of our Board and related matters, such as
pending class action litigation, as well as the activities of the Special Committee of our Board. These fees primarily include additional legal and accounting expenses, as well as costs associated
with implementing remedial measures to address the material weaknesses in our internal control over financial reporting that are described in more detail in Part II, Item 9A of this report
titled "Controls and Procedures." These fees will impact the level of cash from operations that we would otherwise

102

---



expect
to be available for the acquisition of additional student housing properties, and therefore could affect the number of acquisitions that we seek to complete during 2006.

Long-term
liquidity requirements with respect to our student housing and military housing segments consist primarily of amounts necessary to fund scheduled debt maturities,
renovations and other non-recurring capital expenditures that need to be made periodically at our properties, and the costs associated with acquisitions of student housing properties and
awards or acquisitions of military housing privatization projects that we pursue. Historically, we have satisfied our long-term liquidity requirements through various sources of capital,
including existing working capital, cash provided by operations, long-term mortgage indebtedness, equity offerings, and, with respect to fiscal year 2004, owner contributions. We now
expect our long-term liquidity requirements to be satisfied primarily through cash generated by operations that is not used to fund distributions and the additional external financing
sources discussed above.

Contractual Obligations

The following table summarizes our contractual obligations, as well as obligations under certain acquisition contracts we consider probable of completion as of
December 31, 2005 for this year, the four succeeding years and thereafter, in the aggregate.

|Contractual Obligations(1)          |  | 2006 |         | 2007 |   | 2008   |  | 2009 |       | 2010 |   | Thereafter |  | Total
|----------------------------------- |  | ---- | ------- | ---- | - | ------ |  | ---- | ----- | ---- | - | ---------- |  | -----
|
|Notes payable(2)                    |  | $    | 6,333   |      | $ | 47,049 |  | $    | 9,618 |      | $ | 35,293     |  | $    
|Operating leases(3)                 |  |      | 284     |      |   | 313    |  |      | 313   |      |   | 313        |  |      
|Acquisitions of properties(4)       |  |      | 94,564  |      |   |       |  |      |      |      |   |           |  |      
|Equity contribution(5)              |  |      | 2,000   |      |   | 5,900  |  |      |      |      |   |           |  |      
|Employment/Consulting agreements(6) |  |      | 975     |      |   | 800    |  |      |      |      |   |           |  |      
|                                    |  |      |         |      |   |        |  |      |       |      |   |            |  |      
|                                    |  | $    | 104,156 |      | $ | 54,062 |  | $    | 9,931 |      | $ | 35,606     |  | $    
|                                    |  |      |         |      |   |        |  |      |       |      |   |            |  |      

---

103

---





Cash Distribution Policy

Commencing with our taxable year ended December 31, 2004, we filed a tax return electing to be treated as a REIT under the Code, and we expect to continue
to qualify as a REIT. As a REIT, we generally will not be subject to federal income tax to the extent that we distribute our REIT taxable income to our shareholders, but the taxable income generated
by our taxable REIT subsidiaries will be subject to regular corporate income tax. We intend to make at least the minimum distributions required to maintain our REIT qualifications under the Code.
Holders of units of our limited partnership will also be entitled to distributions of cash equivalent to dividends per share paid to our common shareholders.

Inflation

As a majority of our student housing leases are 12 months or less, rates on in-place leases generally approximate market rental rates. We
believe that inflationary increases in expenses may be offset to a certain extent by rent increases upon renewal. A majority of our military housing management fees, construction/renovation fees and
business development fees are based on a percentage of revenue or expenses generated by us or the military housing privatization projects. Inflationary increases in expenses may not be offset by
increases in revenue.

Item 7A.    Quantitative and Qualitative Disclosures About Market Risk.

Given current market conditions, our strategy favors fixed-rate, secured debt over variable-rate debt to minimize our exposure to
increases in interest rates. As of December 31, 2005, 95% of the outstanding principal amount of our notes payable secured by properties we owned had fixed interest rates with a
weighted-average rate of 4.90%. The remaining 5% of outstanding principal amount of our notes payable and our line of credit, at December 31, 2005, had variable interest rates primarily equal
to LIBOR plus 1.90% to 2.125%.

As
of December 31, 2005, we had $36.0 million in funds drawn from our credit facility, bearing a variable interest rate at a Eurodollar rate based on a 30-day
LIBOR at 4.375% and an applicable rate of 2.125%, for a total interest rate of 6.50%.

As
of December 31, 2005, based on our variable rate debt balances described above, if interest rates were to increase by 1.0%, our interest expense would increase by approximately
$0.7 million on an annual basis.

104

---





Item 8.    Financial Statements and Supplementary Data

INDEX TO FINANCIAL STATEMENTS

|                                                                                                                                                                                                                                                                                                                                                                                     |  | PAGE
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ----
|Report of Independent Registered Public Accounting Firm                                                                                                                                                                                                                                                                                                                              |  | 106 
|GMH Communities Trust Consolidated Balance Sheet as of December 31, 2005 and 2004                                                                                                                                                                                                                                                                                                    |  | 107 
|GMH Communities Trust and The GMH Predecessor Entities Consolidated and Combined Statements of Operations for the Company for the year ended December 31, 2005 and the period from November 2, 2004 through December 31, 2004, and for the
Predecessor for the period from January 1, 2004 through November 1, 2004, and for the year ended December 31, 2003                        |  | 108 
|GMH Communities Trust and The GMH Predecessor Entities Consolidated and Combined Statements of Beneficiaries' and Owners' Equity for the Company for the year ended December 31, 2005 and the period from November 2, 2004 through
December 31, 2004, and for the Predecessor for the period from January 1, 2004 through November 1, 2004, and for the year ended December 31, 2003 |  | 109 
|GMH Communities Trust and The GMH Predecessor Entities Consolidated and Combined Statements of Cash Flows for the Company for the year ended December 31, 2005 and for the period from November 2, 2004 through December 31, 2004 and for
the Predecessor for the period from January 1, 2004 through November 2, 2004, and for the year ended December 31, 2003                     |  | 110 
|Notes to Consolidated and Combined Financial Statements                                                                                                                                                                                                                                                                                                                              |  | 111 

105

---





Report of Independent Registered Public Accounting Firm

The Board of Trustees and Shareholders of GMH Communities Trust

We
have audited the accompanying consolidated balance sheets of GMH Communities Trust as of December 31, 2005 and 2004, and the related consolidated statements of operations,
beneficiaries' equity, and cash flows for the year ended December 31, 2005 and for the period from November 2, 2004 to December 31, 2004 and the combined statements of operations,
owner's equity, and cash flows of The GMH Predecessor Entities for the period from January 1, 2004 to November 1, 2004 and for the year ended December 31, 2003. Our audits also
included the financial statement schedule listed in the Index at Item 15(c). These financial statements and schedule are the responsibility of the Companies' management. Our responsibility is to
express an opinion on these financial statements and schedule based on our audits.

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

In
our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of GMH Communities Trust at December 31,
2005 and 2004, and the related consolidated results of its operations and its cash flows for the year ended December 31, 2005 and for the period from November 2, 2004 to
December 31, 2004 and the combined results of operations and cash flows of The GMH Predecessor Entities for the period from January 1, 2004 to November 1, 2004 and for the year
ended December 31, 2003, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedule, when considered in relation to the
basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.

We
also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of GMH Communities Trust's internal control
over financial reporting as of December 31, 2005, based on criteria established in Internal Control-Integrated
Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated July 20, 2006 expressed an unqualified opinion on management's assessment and an
adverse opinion on the effectiveness of internal control over financial reporting.

/s/
Ernst & Young LLP
Philadelphia, Pennsylvania
July 27, 2006

106

---





GMH COMMUNITIES TRUST    CONSOLIDATED BALANCE SHEETS        (in thousands, except par value and number of shares)

December 31,
2005

December 31,
2004ASSETSReal estate investments:Student housing properties

$
1,210,255

$
638,635Accumulated depreciation


29,039


3,9051,181,216


634,730Corporate assets:Corporate assets


8,178


11,625Accumulated depreciation


565


2417,613


11,384Cash and cash equivalents


2,240


60,926Restricted cash


11,625


2,313Accounts and other receivables, net:Related party


19,191


9,309Third party


2,925


2,257Investments in military housing projects


37,828


39,482Deferred contract costs


1,063


126Deferred financing costs, net


4,088


2,820Lease intangibles, net


3,201


4,994Deposits


2,856


1,848Other assets


4,105


2,872Total assets

$
1,277,951

$
773,061LIABILITIES AND BENEFICIARIES' EQUITYNotes payable

$
692,069

$
370,007Line of credit


36,000


Accounts payable:Related party





277Third party


5,566


1,160Accrued expenses


21,253


9,308Dividends and distributions payable


16,227


9,583Other liabilities


21,337


4,907Total liabilities


792,452


395,242Minority interest


188,633


182,118Beneficiaries' equity:Common shares of beneficial interest, $0.001 par value; 500,000,000 shares authorized, 39,699,843 and 30,350,989 issued and outstanding at December 31, 2005 and 2004, respectively


40


30Preferred shares100,000,000 shares authorized, no shares issued or
outstanding





Additional paid-in capital


325,455


200,276Unearned share compensation


(320
)

Cumulative earnings


6,310


251Cumulative dividends


(34,619
)

(4,856
)Total beneficiaries' equity


296,866


195,701Total liabilities and beneficiaries' equity

$
1,277,951

$
773,061


See accompanying notes to consolidated and combined financial statements.

107

---





GMH COMMUNITIES TRUST AND THE GMH PREDECESSOR ENTITIES        CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS        (in thousands, except per share information)

For the year
ended
December 31,
2005
(Company)

Period from
January 1 to
November 1,
2004
(Predecessor)

Period from
November 2 to
December 31,
2004
(Company)

For the year
ended
December 31,
2003
(Predecessor)Revenue:Rent and other property income

$
132,094

$
11,453

$
14,197

$
636Expense reimbursements:Related party


57,930


19,494


13,815


3,273Third party


4,650


6,287


916


7,318Management fees:Related party


7,005


3,120


1,235


3,892Third party


3,774


3,537


449


2,624Other fee incomerelated party


18,321


4,899


3,561


842Other income


378


509


406


230Total revenue


224,152


49,299


34,579


18,815Operating Expenses:Property operating expenses


58,664


14,237


8,518


9,218Reimbursed expenses


62,580


25,781


14,731


10,591Real estate taxes


12,191


824


1,063


83Administrative expenses


11,209


2,092


2,347


1,405Profits interests and employee initial public offering bonus expense





37,502





Depreciation and amortization


34,188


3,264


3,890


822Interest


31,025


2,852


3,220


396Total operating expenses


209,857


86,552


33,769


22,515Income (loss) before equity in earnings of unconsolidated entities, minority interest and income taxes


14,295


(37,253
)

810


(3,700
)Equity in earnings of unconsolidated entities


3,073








751Income (loss) before minority interest and income taxes


17,368


(37,253
)

810


(2,949
)Income taxes


5,580





312


Income (loss) before minority interest


11,788


(37,253
)

498


(2,949
)Minority interest


5,729





247


Net income (loss)

$
6,059

$
(37,253
)
$
251

$
(2,949
)Earnings per sharebasic

$
0.19




$
0.01Earnings per sharediluted

$
0.18




$
0.01


See accompanying notes to consolidated and combined financial statements.

108

---





GMH COMMUNITIES TRUST AND THE GMH PREDECESSOR ENTITIES        CONSOLIDATED AND COMBINED STATEMENTS OF BENEFICIARIES' AND OWNER'S EQUITY        (in thousands, except number of shares and per share
information)

|                             |                                                                             |   |        | The Company |           
|---------------------------- | --------------------------------------------------------------------------- | - | ------ | ----------- | ----------
|
|
|
|Balance at January 1, 2003   |                                                                             | $ | 437    |             |          
|                             | Cash contributions                                                          |   |        | 14,302      |           
|                             | Cash distributions                                                          |   |        | (8,196      | )         
|                             | Net loss                                                                    |   |        | (2,949      | )         
|                             |                                                                             |   |        |             |           
|Balance at December 31, 2003 |                                                                             |   | 3,594  |             |          
|                             | Cash contributions                                                          |   |        | 129,330     |           
|                             | Cash distributions                                                          |   |        | (32,253     | )         
|                             | Profits interest (See Note 9)                                               |   |        | 33,180      |           
|                             | Net property contributions                                                  |   |        | 1,992       |           
|                             | Net loss from January 1, 2004 to November 1, 2004                           |   |        | (37,253     | )         
|                             | Exchange of equity for units of limited partnership                         |   |        | (13,255     | )         
|                             |                                                                             |   |        |             |           
|Balance at November 1, 2004  |                                                                             |   | 85,335 |             |          
|                             | Sale of common stock, net of offering costs                                 |   |        |            |           
|                             | Redemption of Vornado's Class B partnership interests (see Note 1)          |   |        | (77,300     | )         
|                             | Cash distributions                                                          |   |        | (8,035      | )         
|                             | Transfer to minority interest (see Note 2)                                  |   |        |            |           
|                             | Dividends ($0.16 per common share)                                          |   |        |            |           
|                             | Net income from November 2, 2004 to December 31, 2004                       |   |        |            |           
|                             |                                                                             |   |        |             |           
|Balance at December 31, 2004 |                                                                             |   |       |             | 30,350,989
|                             | Transfer of Corporate Flight Services to Gary M. Holloway, Sr. (see Note 8) |   |        |            |           
|                             | Sale of common stock, net of offering costs                                 |   |        |            |           
|                             | Dividends ($0.91 per common share)                                          |   |        |            |           
|                             | Shares issued to non-employee trustees                                      |   |        |            |           
|                             | Amortization of share compensation                                          |   |        |            |           
|                             | Net income for year ended December 31, 2005                                 |   |        |            |           
|                             |                                                                             |   |        |             |           
|Balance at December 31, 2005 |                                                                             | $ |       |             | 39,699,843
|                             |                                                                             |   |        |             |           

See accompanying notes to consolidated and combined financial statements.

109

---





GMH COMMUNITIES TRUST AND THE GMH PREDECESSOR ENTITIES        CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS        (in thousands)

|                                                     |                                                                                                    | For the year ended
December 31, 2005
(Company) |                                     | Period from
January 1 to
November 1, 2004
(Predecessor) |         | Period from
November 2, to
December 31, 2004
(Company) |          | For the year ended
December 31, 2003
(Predecessor) |       
|---------------------------------------------------- | -------------------------------------------------------------------------------------------------- | ---------------------------------------------- | ----------------------------------- | ------------------------------------------------------- | ------- | ------------------------------------------------------ | -------- | -------------------------------------------------- | ------
|Cash flows from operating activities:                |                                                                                                    |                                                |                                     |                                                         |         |                                                        |          |                                                    |       
|                                                     | Net income (loss)                                                                                  |                                                | $                                   | 6,059                                                   |         | $                                                      | (37,253  | )                                                  | $     
|                                                     | Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |                                                |                                     |                                                         |         |                                                        |          |                                                    |       
|                                                     |                                                                                                    | Depreciation                                   |                                     |                                                         | 25,678  |                                                        |          | 2,372                                              |       
|                                                     |                                                                                                    | Amortization:                                  |                                     |                                                         |         |                                                        |          |                                                    |       
|                                                     |                                                                                                    |                                                | Lease intangibles                   |                                                         |         | 8,235                                                  |          |                                                    | 893   
|                                                     |                                                                                                    |                                                | Notes payable fair value adjustment |                                                         |         | (2,242                                                 | )        |                                                    | (295  
|                                                     |                                                                                                    |                                                | Deferred loan costs                 |                                                         |         | 1,245                                                  |          |                                                    | 60    
|                                                     |                                                                                                    |                                                | Other amortization                  |                                                         |         | 406                                                    |          |                                                    |      
|                                                     |                                                                                                    | Bad debt expense                               |                                     |                                                         | 1,632   |                                                        |          |                                                   |       
|                                                     |                                                                                                    | Equity in earnings of unconsolidated entities  |                                     |                                                         | (3,073  | )                                                      |          |                                                   |       
|                                                     |                                                                                                    | Minority interest                              |                                     |                                                         | 5,729   |                                                        |          |                                                   |       
|                                                     | Changes in operating assets and liabilities:                                                       |                                                |                                     |                                                         |         |                                                        |          |                                                    |       
|                                                     |                                                                                                    | Restricted cash                                |                                     |                                                         | (9,312  | )                                                      |          | (2,595                                             | )     
|                                                     |                                                                                                    | Accounts and other receivables                 |                                     |                                                         | (13,198 | )                                                      |          | (4,737                                             | )     
|                                                     |                                                                                                    | Deferred contract costs                        |                                     |                                                         | (937    | )                                                      |          | (5,972                                             | )     
|                                                     |                                                                                                    | Deposits and other assets                      |                                     |                                                         | (2,241  | )                                                      |          | (7,040                                             | )     
|                                                     |                                                                                                    | Accounts payable                               |                                     |                                                         | 4,129   |                                                        |          | 4,175                                              |       
|                                                     |                                                                                                    | Accrued expenses and other liabilities         |                                     |                                                         | 28,192  |                                                        |          | 11,564                                             |       
|                                                     |                                                                                                    | Accrued profits interest                       |                                     |                                                         |        |                                                        |          | 33,180                                             |       
|                                                     |                                                                                                    |                                                |                                     |                                                         |         |                                                        |          |                                                    |       
|                                                     | Net cash provided by (used in) operating activities                                                |                                                |                                     | 50,302                                                  |         |                                                        | (5,648   | )                                                  |       
|Cash flows from investing activities:                |                                                                                                    |                                                |                                     |                                                         |         |                                                        |          |                                                    |       
|                                                     | Property acquisitions                                                                              |                                                |                                     | (407,428                                                | )       |                                                        | (167,140 | )                                                  |       
|                                                     | Capitalized expenditures                                                                           |                                                |                                     | (20,316                                                 | )       |                                                        | (87      | )                                                  |       
|                                                     | Distributions received from unconsolidated entities                                                |                                                |                                     | 5,468                                                   |         |                                                        |         |                                                    |       
|                                                     | Contributions to unconsolidated entities                                                           |                                                |                                     |                                                        |         |                                                        |         |                                                    |       
|                                                     | Purchase of management contract                                                                    |                                                |                                     |                                                        |         |                                                        | (1,189   | )                                                  |       
|                                                     |                                                                                                    |                                                |                                     |                                                         |         |                                                        |          |                                                    |       
|                                                     | Net cash used in investing activities                                                              |                                                |                                     | (422,276                                                | )       |                                                        | (168,416 | )                                                  |       
|Cash flows from financing activities:                |                                                                                                    |                                                |                                     |                                                         |         |                                                        |          |                                                    |       
|                                                     | Owner distributions                                                                                |                                                |                                     | (50,987                                                 | )       |                                                        | (32,253  | )                                                  |       
|                                                     | Owner contributions                                                                                |                                                |                                     |                                                        |         |                                                        | 129,330  |                                                    |       
|                                                     | Proceeds from notes payable                                                                        |                                                |                                     | 277,989                                                 |         |                                                        | 103,898  |                                                    |       
|                                                     | Repayment of notes payable                                                                         |                                                |                                     | (71,852                                                 | )       |                                                        | (808     | )                                                  |       
|                                                     | Line of credit borrowings                                                                          |                                                |                                     | 306,000                                                 |         |                                                        |         |                                                    |       
|                                                     | Line of credit payments                                                                            |                                                |                                     | (270,000                                                | )       |                                                        |         |                                                    |       
|                                                     | Payment of financing costs                                                                         |                                                |                                     | (2,513                                                  | )       |                                                        | (1,031   | )                                                  |       
|                                                     | Proceeds of public offerings                                                                       |                                                |                                     | 132,749                                                 |         |                                                        |         |                                                    |       
|                                                     | Costs related to public offerings                                                                  |                                                |                                     | (8,098                                                  | )       |                                                        | (5,443   | )                                                  |       
|                                                     |                                                                                                    |                                                |                                     |                                                         |         |                                                        |          |                                                    |       
|                                                     | Net cash provided by financing activities                                                          |                                                |                                     | 313,288                                                 |         |                                                        | 193,693  |                                                    |       
|                                                     |                                                                                                    |                                                |                                     |                                                         |         |                                                        |          |                                                    |       
|Net (decrease) increase in cash and cash equivalents |                                                                                                    |                                                | (58,686                             | )                                                       |         | 19,629                                                 |          |                                                    | 40,782
|Cash and cash equivalents, beginning of period       |                                                                                                    |                                                | 60,926                              |                                                         |         | 515                                                    |          |                                                    | 20,144
|                                                     |                                                                                                    |                                                |                                     |                                                         |         |                                                        |          |                                                    |       
|Cash and cash equivalents, end of period             |                                                                                                    | $                                              | 2,240                               |                                                         | $       | 20,144                                                 |          | $                                                  | 60,926
|                                                     |                                                                                                    |                                                |                                     |                                                         |         |                                                        |          |                                                    |       
|Supplemental information                             |                                                                                                    |                                                |                                     |                                                         |         |                                                        |          |                                                    |       
|                                                     | Real estate acquired by assuming debt including debt premium                                       |                                                | $                                   | 122,376                                                 |         | $                                                      | 128,622  |                                                    | $     
|                                                     |                                                                                                    |                                                |                                     |                                                         |         |                                                        |          |                                                    |       
|                                                     | Issuance of units of limited partnership interest for purchase of student housing properties       |                                                | $                                   | 28,570                                                  |         | $                                                      |         |                                                    | $     
|                                                     |                                                                                                    |                                                |                                     |                                                         |         |                                                        |          |                                                    |       
|                                                     | Property distributed at net book value                                                             |                                                | $                                   | 3,854                                                   |         | $                                                      | (381     | )                                                  | $     
|                                                     |                                                                                                    |                                                |                                     |                                                         |         |                                                        |          |                                                    |       
|                                                     | Debt distributed at net book value                                                                 |                                                | $                                   | 4,208                                                   |         | $                                                      |         |                                                    | $     
|                                                     |                                                                                                    |                                                |                                     |                                                         |         |                                                        |          |                                                    |       
|                                                     | Issuance of units of limited partnership interest for purchase of military housing joint venture   |                                                | $                                   |                                                        |         | $                                                      |         |                                                    | $     
|                                                     |                                                                                                    |                                                |                                     |                                                         |         |                                                        |          |                                                    |       
|                                                     | Furniture and computers contributed at net book value                                              |                                                | $                                   |                                                        |         | $                                                      | 463      |                                                    | $     
|                                                     |                                                                                                    |                                                |                                     |                                                         |         |                                                        |          |                                                    |       
|                                                     | Interest paid                                                                                      |                                                | $                                   | 28,686                                                  |         | $                                                      | 2,142    |                                                    | $     
|                                                     |                                                                                                    |                                                |                                     |                                                         |         |                                                        |          |                                                    |       
|                                                     | Income taxes paid                                                                                  |                                                | $                                   | 5,115                                                   |         | $                                                      |         |                                                    | $     
|                                                     |                                                                                                    |                                                |                                     |                                                         |         |                                                        |          |                                                    |       

See accompanying notes to consolidated and combined financial statements.

110

---





GMH COMMUNITIES TRUST AND THE GMH PREDECESSOR ENTITIES        Notes to Consolidated and Combined Financial Statements        December 31, 2005

1.    Organization and Basis of Presentation

Organization

GMH Communities Trust (the "Trust," the "Company," or sometimes referred to as "we") elected to qualify as a real estate investment trust, or REIT, under the
Internal Revenue Code of 1986, as amended (the "Code") commencing with its taxable year ended December 31, 2004. The Trust was formed as a Maryland real estate investment trust in
May 2004 and prior to completion of our initial public offering, had no operations. We completed our initial public offering on November 2, 2004, pursuant to which we sold an aggregate
of 30,350,989 common shares of beneficial interest at an offering price of $12.00 per share, and raised an aggregate of $331.7 million in net proceeds, after deducting the underwriters'
discount and other offering-related expenses. We contributed the net proceeds from the offering to our operating partnership, GMH Communities, LP, a Delaware limited partnership (the "Operating
Partnership"), in exchange for units of partnership interest. As of December 31, 2005, the Operating Partnership had 71,327,160 units of partnership interest outstanding, of which the Trust
owned 39,118,674 units of limited partnership interest; and through a wholly-owned subsidiary, GMH Communities GP Trust, the Trust owned 581,169 units of general partnership interest, which represents
100% of the general partnership interest in the Operating Partnership. As of December 31, 2005, there were 31,627,317 units of limited partnership interest outstanding that were not owned by
the Company.

On
October 4, 2005, we sold 9,315,000 common shares of beneficial interest, including 1,215,000 shares issued upon full exercise of the underwriters' over-allotment
option, at an offering price of $14.25 per share. The Company raised an aggregate of $124.6 million in net proceeds from the offering after deducting the underwriters' discounts, payment of
financial advisory fees and other offering-related expenses. The net proceeds of this offering, which the Company contributed to the Operating Partnership in exchange for units of partnership
interest, were used by the Operating Partnership to repay outstanding indebtedness under our credit facility.

We,
through the Operating Partnership and its subsidiaries, are a self-advised, self-managed, specialty housing company that focuses on providing housing to
college and university students residing off-campus and to members of the U.S. military and their families located on or near military bases throughout the United States. Through the
Operating Partnership, we own and operate our student housing properties and the interests in joint ventures that own military housing privatization projects ("military housing projects").

Formation Transactions

The Operating Partnership commenced operations on July 27, 2004, when Gary M. Holloway, Sr., our chairman, president, and chief executive officer, Vornado
Realty Trust ("Vornado"), and certain entities affiliated with Mr. Holloway and Vornado, entered into an agreement to contribute various assets to the Operating Partnership. Under the terms of
the contribution agreement, Mr. Holloway contributed equity interests relating to student housing properties and military housing projects owned by him and by entities affiliated with him,
including College Park Management, Inc., GMH Military Housing, LLC, other entities owning a 10% interest in four student housing properties, and other related assets in exchange for 66,000
Class A partnership interests in the Operating Partnership. Vornado agreed to contribute up to $159.0 million to the Operating Partnership in exchange for 34,000 Class B
partnership interests. In connection with its investment in the Operating Partnership, Vornado

111

---



also
purchased a warrant for $1.0 million to acquire, at its option, a number of units of limited partnership interest in the Operating Partnership, common shares in the Trust, or a combination
of both, representing a 38.264% economic interest in the Operating Partnership or the Trust, as the case may be, immediately prior to completion of our initial public offering. The proceeds from sale
of the warrant are included in minority interest in the accompanying consolidated balance sheets. In addition, in connection with the closing of our initial public offering on November 2, 2004,
Mr. Holloway further contributed his interests in 353 Associates, L.P. and Corporate Flight Services, LLC, a student housing property and other related assets to the Operating Partnership. We
collectively refer to College Park Management, Inc., GMH Military Housing, LLC, 353 Associates, L.P. and Corporate Flight Services, LLC, together with the Operating Partnership, as The GMH
Predecessor Entities.

The
following are descriptions of each of The GMH Predecessor Entities, other than the Operating Partnership:



112

---





The
exchange of contributed interests has been accounted for as a reorganization of entities under common control. Accordingly, the contributed assets and assumed liabilities have been
recorded at the historical cost of The GMH Predecessor Entities.

Redemption of Operating Partnership Interests

Prior to our initial public offering, Vornado and Mr. Holloway were the sole equity holders of the Operating Partnership and each held, through affiliated
entities, general partnership interests in the Operating Partnership. Concurrent with the closing of the Company's initial public offering on November 2, 2004, we became the sole general
partner of the Operating Partnership. In accordance with the terms of the limited partnership agreement of the Operating Partnership and concurrent with the completion of our initial public offering
on November 2, 2004, we paid approximately $77.3 million to Vornado relating to the redemption of all of Vornado's Class B partnership interests in the Operating Partnership based
on Vornado's $113.8 million contribution to the Operating Partnership as of the date of the offering, plus a preferential return in the amount of $13.5 million, and after giving effect
to the surrender by Vornado of $50.0 million in value of its pre-offering partnership interest in the Operating Partnership, as payment for the portion of its warrant required to be
exercised upon completion of our initial public offering under the terms of the warrant. Upon closing of our initial public offering, Vornado exercised the warrant to purchase 6,666,667 units of
limited partnership interest in our Operating Partnership at a price of $7.50 per unit, which represented a 20.972% economic interest in the Operating Partnership immediately prior to our initial
public offering. As of December 31, 2005, the remaining portion of the warrant was exercisable for up to 5,976,127 units of limited partnership interest of the Operating Partnership or common
shares of GMH Communities Trust, at an exercise price of $8.37 per unit or common share, at any time until May 2, 2006. On May 2, 2006, the expiration date under the warrant, Vornado
received an additional 1,817,247 of our common shares through a net, or cashless, exercise feature of the warrant.

In
addition, in connection with the redemption of Vornado's Class B interests in the Operating Partnership and amendment to the partnership agreement for the Operating Partnership
on November 2, 2004, Mr. Holloway's Class A limited partnership interest and managing general partnership interest in the Operating Partnership were exchanged for 19,624,294
limited partnership units and Mr. Holloway contributed additional assets to the Operating Partnership, including interests in entities that own our corporate headquarters and aircraft and
interests in an additional student housing property.

Basis of Presentation

The financial statements of GMH Communities Trust included herein present the consolidated financial position of the Company and its subsidiaries as of
December 31, 2005 and December 31, 2004 and the consolidated results of their operations and their cash flows for the year ended December 31,

113

---



2005
and the period from November 2, 2004 through December 31, 2004. All intercompany items and transactions have been eliminated.

The
financial statements of The GMH Predecessor Entities included herein present the combined results of their operations and their cash flows for the period from January 1, 2004
to November 1, 2004 and for the full year ended December 31, 2003. All intercompany items and transactions have been eliminated.

2.    Summary of Significant Accounting Policies

Use of Estimates

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

Real Estate Investments and Corporate Assets

We carry real estate investments and corporate assets at cost, net of accumulated depreciation. Cost of acquired assets includes the purchase price and related
closing costs. We allocate the cost of real estate investments to net tangible and identified intangible assets based on relative fair values in accordance with Statement of Financial Accounting
Standards ("SFAS") No. 141 ("SFAS 141"),Business
Combinations. We estimate fair value based on information obtained from a number of sources, including our due diligence, marketing and leasing activities, independent
appraisals that may be obtained in connection with the acquisition or financing of the respective property, and other market data.

The
value of in-place leases is based on the difference between (i) the property valued with existing in-place leases and (ii) the property valued
as if vacant. As lease terms typically are 12 months or less, actual rates on in-place leases generally approximate market rental rates. Factors that we consider in the valuation of
in-place leases include an estimate of incremental carrying costs during the expected lease-up periods considering current market conditions and nature of the tenancy. Purchase
prices of student housing properties to be acquired are not expected to be allocated to tenant relationships considering the terms of the leases and the expected levels of renewals. We amortize the
value of in-place leases to expense over the remaining term of the respective leases, which is generally one year or less. Accumulated amortization related to intangible lease costs was
$3.2 million at December 31, 2005 and $2.3 million at December 31, 2004.

We
expense routine repair and maintenance expenditures that do not improve the value of an asset or extend its useful life, including turnover costs. We capitalize expenditures that
improve the value and extend the useful life of an asset. We compute depreciation using the straight-line method over the estimated useful lives of the assets, which is generally
40 years for buildings including student housing properties and the commercial office building, and three to five years for residential furniture and appliances. During the third quarter of
each fiscal year, the Company typically will experience an increase in property operating expenses over other quarters as a result of repair and maintenance expenditures relating to turnover of units
at student housing properties. The Company's student

114

---



housing
lease terms generally commence in August or September to coincide with the beginning of the academic year. Accordingly, the Company expects to incur a majority of its repair and maintenance
costs in the third quarter to prepare for new residents.

In
accordance with Statement of Financial Accounting Standards No. 144 ("SFAS 144"),Accounting for the Impairment or Disposal of
Long-Lived Assets, long-lived assets, such as real estate investments and purchased intangibles subject to amortization, are reviewed for impairment
whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. These circumstances may include, but are not limited to, operational performance, market
conditions and competition from other off-campus properties and on-campus housing, legal and environmental concerns, and results of appraisals or other information obtained as
part of a financing or disposition strategy. When required, we review recoverability of assets to be held and used through a comparison of the carrying amount of an asset to estimated undiscounted
future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated undiscounted future cash flows, an impairment charge is recognized in an amount by
which the carrying value of the asset exceeds the fair value of the asset determined using customary valuation techniques, such as the present value of expected future cash flows. Assets to be
disposed of would be
separately presented in the balance sheet and reported at the lower of the carrying amount or fair value less costs to sell, and no longer would be depreciated.

Cash Equivalents

All highly-liquid investments with an original maturity of three months or less are considered to be cash equivalents.

Restricted Cash

Restricted cash consists of security deposits and cash held as escrow for real estate taxes, capital expenditures and other amounts, as required by the terms of
various loan agreements.

Allowance for Doubtful Accounts

We estimate the collectibility of receivables generated by rental and other income as a result of the operation of our student housing properties. If we believe
that the collectibility of certain amounts is questionable, we record a specific reserve for these amounts to reduce the amount outstanding to an amount we believe will be collectible and a reserve
for all other accounts based on a range of percentages applied to aging categories, which is based on historical collection and write-off experience.

We
also evaluate the collectibility of fee income and expense reimbursements generated by the management of student housing properties owned by others and through the provision of
development, construction, renovation, and management services to our military housing projects based upon the individual facts and circumstances, and record a reserve for specific amounts, if
necessary.

Accounts
receivable are presented net of the allowance for doubtful accounts of $710,000 at December 31, 2005 and $159,000 at December 31, 2004.

115

---



Deferred Financing Costs

Costs incurred in connection with obtaining financing are deferred and amortized on a straight-line basis over the term of the related loan, which is
not materially different than the effective interest method. Amortization of deferred financing costs is included in interest expense. Accumulated amortization of deferred financing costs was
$1.2 million at December 31, 2005 and $0.3 million at December 31, 2004.

Deferred Contract Costs

Deferred contract costs include costs attributable to a specific military housing project incurred in connection with seeking Congressional approval of a
Community Development and Management Plan, or CDMP, subsequent to the project being awarded by the Department of Defense, or DoD. In addition, deferred contract costs also include transition and
closing costs incurred that are expected to be reimbursed by the military housing project. Such amounts are evaluated as to the probability of recovery and costs that are not considered probable of
recovery are written off. Revenue is recognized and the related costs are expensed at the time that the reimbursement for preparing the CDMP is approved by Congress or at closing of the military
housing project.

Deposits

Deposits primarily consist of amounts paid to third parties in connection with planned acquisitions and amounts paid to lenders that provide related financing or
the refinancing of existing loans. At December 31, 2005, deposits for planned acquisitions totaled $2.1 million, deposits related to financings totaled $0.2 million and other
deposits not related to acquisitions or financings totaled $0.6 million. At December 31, 2004, deposits for planned acquisitions totaled $0.8 million, deposits related to
financings totaled $1.0 million, and other deposits not related to acquisitions or financing totaled $0.4 million.

Fair Value of Financial Instruments

The carrying amount of cash and cash equivalents, restricted cash, accounts and other receivables, deposits, other assets, accounts payable, accrued expenses,
dividends and distributions payable, and other liabilities approximate fair value because of the relatively short-term nature of these instruments.

The
carrying value and fair value of fixed-rate notes payable at December 31, 2005 was $658.4 million and $652.6 million, respectively. Fair value was
estimated using rates the Company believed were available to it as of December 31, 2005 for debt with similar terms. The carrying value of variable-rate notes payable approximates
fair value at December 31, 2005.

Advertising Costs

Advertising costs are expensed as incurred. Advertising expense was $1.7 million, $0.1 million, $0.1 million and less than
$0.1 million for the year ended December 31, 2005, the period from January 1, 2004 to November 1, 2004, the period from November 2, 2004 to December 31, 2004,
and the year ended December 31, 2003 respectively.

116

---



Revenue Recognition

Student Housing Segment

Rental revenue is recognized when due over the lease terms, which are generally 12 months or less.

Other
property income, including, but not limited to, lease processing fees, move-in fees, and activity fees is recognized as earned throughout the course of the year. The
timing of these fees typically fluctuates in relation to the academic year leasing cycle.

Standard
management fees are based on a percentage of monthly cash receipts or gross monthly rental and other revenues generated by the properties managed for others. We recognize these
fees on a monthly basis as the services are performed.

Incentive
management fees are earned as a result of the achievement of certain operating performance criteria over a specified period by certain managed properties, including targeted
annual debt service coverage ratios of the properties. We recognize these fees at the amount that would be due under the contract if the contract was terminated on the balance sheet date.

Expense
reimbursements are comprised primarily of salary and related costs of certain of our employees working at certain properties we manage for others, the cost of which is reimbursed
by the owners of the related properties. We accrue operating expense reimbursements as the related expenses are incurred.

Military Housing Segment

Standard and incentive management fees, based on a percentage of effective gross revenue generated by the military housing privatization projects from the basic
allowance for housing (BAH) provided by the government to service members are recognized when the revenue is earned by the military housing projects. Incentive management fees are based upon the
satisfaction of certain criteria including, among other things, satisfying designated benchmarks relating to emergency work order response, occupancy rates, home turnover and resident satisfaction
surveys. Incentive management fees are recognized when the various criteria stipulated in the management contract have been satisfied. Accrued and unbilled incentive management fees of
$1.0 million and $0.3 million are included in accounts receivablerelated party at December 31, 2005 and December 31, 2004, respectively.

Standard
and incentive development and construction/renovation fees, based on a percentage of development and construction/renovation costs incurred by the military housing projects,
including hard and soft costs and financing costs, are recognized on a monthly basis as the costs are incurred by the military housing projects. Incentive development and construction/renovation fees
are based upon the satisfaction of certain criteria including, among other things, completing a number of houses according to schedule, achieving specific safety records and implementing small
business or minority subcontracting plans. Incentive development and construction/renovation fees are recognized when the various criteria stipulated in the contract have been satisfied. Accrued and
unbilled incentive development and construction/renovation fees of $2.7 million and $0.3 million are included in accounts receivablerelated party at December 31, 2005
and 2004, respectively.

117

---



Revenues
on fixed-price renovation contracts are recorded on the percentage-of-completion method. When the percentage-of-completion method
is used, contract revenue is recognized in the ratio that costs incurred to date bear to estimated costs at completion. Adjustments to cost
estimates are made in the period in which the facts requiring such revisions become known. When the revised estimates indicate a loss, such loss is currently provided for in its entirety.

Business
development fees are earned from our business partners that provide architectural and design or construction services for our military housing privatization projects. These fees
are received in connection with pursuing and coordinating the completion of military housing projects. The fees consist of (i) an annual base fee, which is a fee paid to the Company in
consideration of the Company's ongoing pursuit of additional projects and is not contingent upon the success of those efforts and can be cancelled at any time, and (ii) an additional fee, which
is paid over the course of an awarded project based on a percentage of revenue earned by these business partners for providing services to our military housing projects. The base fees are recognized
on a straight-line basis over the term of the related business development agreement, which is generally one year. The additional fee is recognized and paid to us as the related services
are provided to our military housing projects by our business partners.

In
certain instances, the Company may receive fees relating to the performance of pre-construction/renovation services. These pre-construction/renovation fees are
determined on a project-by-project basis, and are (i) paid in proportion to the amount of pre-construction/renovation costs incurred by us for the project,
and (ii) recognized as revenue upon performance of the pre-construction/renovation services.

The
Company earns equity returns on its investments in military housing projects. During the initial development period for a project, the equity returns are a fixed percentage of our
investment and subsequent to the initial development period for a project, the equity returns are based on a fixed percentage of our investment and on the project's net operating income, subject to
cash distribution caps, as defined in the operating agreements related to the particular project. As of December 31, 2005, only the Fort Carson project had passed its initial development
period.

Expense
reimbursements primarily include payroll and related expenses, incurred for certain employees engaged in the operation of certain military housing projects under management, and
other operating expenses that are reimbursed to the Company by the owner of the related property.

Minority Interest

Minority interest as initially reported at the date of our initial public offering represented the net equity of the Operating Partnership, including the proceeds
received from the sale of the warrant to Vornado, multiplied by the ownership percentage of holders of limited partnership units in the Operating Partnership other than the Company. The Operating
Partnership is obligated to redeem, at the request of a holder, each unit of limited partnership interest for cash or common shares on a one-for-one basis, at the Company's
option, subject to adjustments for share splits, dividends, recapitalizations and similar events; except that Gary M. Holloway, Sr. has the right to require the Operating Partnership to redeem his and
his affiliates' units of limited partnership interest for common shares, subject to his restriction from owning more than 20% of the Company's outstanding common

118

---



shares.
If the minority interest unitholders' share of a current year loss would cause the minority interest balance to be less than zero, the minority interest balance will be reported as zero unless
there is an obligation of the minority interest holders to fund those losses. Any losses in excess of the minority interest will be charged against equity. If future earnings materialize, equity will
be credited for all earnings up to the amount of those losses previously absorbed. Distributions to limited partnership unitholders other than the Company are recorded as a reduction to minority
interest.

Investments in Military Housing Projects and Student Housing Joint Ventures

Military housing projects are joint ventures entered into between the Company and the U.S. military to design, develop, construct/renovate and manage the military
family housing located on or near various bases throughout the United States. The Company evaluates its investments in military housing project joint ventures in which we have a variable interest to
determine if the underlying entity is a variable interest entity ("VIE") as defined under FASB Financial Interpretation No. 46 (as revised) ("FIN 46(R)"). The Company has concluded that each of
the military housing project joint ventures in which it has a variable interest is a VIE and that the Company is not the primary beneficiary of any of these VIEs. We record our investments in joint
ventures under our military housing projects in accordance with the equity method of accounting. Our investment is initially recorded at cost, and then subsequently adjusted at each balance sheet date
to an amount equal to what we would receive from the joint venture in the event that it were liquidated at net book value as of that date, and assuming that the proceeds from the liquidation are
distributed in accordance with the terms of, and priority of returns set forth under, the joint venture's operating agreement. The Company has exposure to loss to the extent of its investments, if
any, and any receivables due from the project.

The
Company entered into a joint venture in the third quarter of 2005 to develop and construct two student housing properties. The Company is accounting for the transaction as a
financing arrangement because it has the option to purchase the joint venture partners' interest in the joint venture within one
year of completion of the properties and because the Company has provided certain guarantees for the completion of construction and for a portion of the construction loans. Therefore, the Company
accounts for its investment in the joint venture by including its assets and liabilities in the Company's consolidated financial statements.

Income Taxes

The Company elected to be taxed as a REIT under the Code commencing with its taxable year ended December 31, 2004. To continue to qualify as a REIT, the
Company must meet a number of organizational and operational requirements, including a requirement that we currently distribute at least 90% of our adjusted taxable income to our shareholders. We
believe we are organized and operate in a manner that allows us to qualify for taxation as a REIT under the Code, and it is our intention to adhere to these requirements and maintain the Company's
REIT status in the future. Accordingly, no provision has been made for federal income taxes in the accompanying consolidated financial statements, other than with respect to the Company's taxable REIT
subsidiaries.

In
conformity with the Code and applicable state and local tax statutes, taxable income or loss of The GMH Predecessor Entities was required to be reported in the tax returns of
Gary M. Holloway, Sr. and Vornado, as such entities were treated as pass-through entities for tax purposes. Accordingly, no income tax provision has been reflected in the
accompanying combined statements of operations of The GMH Predecessor Entities.

119

---





Recent Accounting Pronouncements

In December 2004, the Financial Accounting Standards Board issued SFAS No. 123R, as revised,"Share-Based
Payment."SFAS No. 123R replaces SFAS No. 123,"Accounting for Stock-Based Compensation"and supersedes APB Opinion
No. 25,"Accounting for Stock Issued to Employees."The scope of SFAS No. 123R includes a wide range of share-based compensation
arrangements including stock options, restricted share plans, performance-based awards, stock appreciation rights, and employee stock purchase plans. SFAS No. 123R requires companies to
recognize in their financial statements the compensation expense relating to share-based payment transactions. Prior to the effective date of this revision, SFAS No. 123 permitted entities the
option of applying the guidance in APB Opinion No. 25, as long as the footnotes to the financial statements disclosed what net income (loss) would have been had the company used the preferable
fair-value-based method. The Company will be required to implement SFAS No. 123R for the year beginning January 1, 2006. The adoption of SFAS No. 123R is not expected
to have a material impact on its financial statements.

In
November 2004, the Company established an equity incentive plan (the "Plan") that provides for the issuance of up to 2,000,000 common shares pursuant to options, restricted
share awards, share appreciation rights, performance units and other equity based awards. For the year ended December 31, 2005, the Company issued 33,854 restricted common shares under the Plan
to non-employee members of the Company's Board of Trustees. The restricted common shares vest over a three-year period from the grant date. The restricted common shares are
entitled to the same dividend and voting rights during the vesting period as the issued and outstanding common shares. The fair value of the awards was calculated based on the closing market price of
the Company's common shares on the grant date and is expensed on a straight-line basis over the vesting period. In 2005, the Company recognized non-cash stock-based
compensation expense related to the restricted common shares of $131,000. The Company did not issue any shares under the Plan in 2004.

Reclassifications

Certain amounts in the prior period financial statements have been reclassified to be consistent with the current period presentation.

3.    Real Estate Investments and Acquisitions

As of December 31, 2005, the Company owned 54 student housing properties located near 42 colleges and universities in 24 states. These properties contain
an aggregate of 10,236 units and 33,340 beds. The Company's investment in student housing properties at December 31, 2005 and 2004, which

120

---



includes
construction in progress relating to two student housing properties under development pursuant to a joint venture with an institutional investor, was as follows (in thousands):

2005

2004Land(a)

$
110,634

$
53,965Building and improvements(a)


1,055,157


572,371Residential furniture and appliances


26,159


12,299Construction in Progress


18,305


$
1,210,255

$
638,635


---

During
the year ended December 31, 2005, the Company acquired 24 student housing properties and three undeveloped parcels of land with an aggregate of 4,753 units and 14,302 beds
for an aggregate purchase price of approximately $548.5 million. The Company estimated $6.4 million of the aggregate purchase price to be the fair value of the in-place
leases acquired. The results of operations of these properties are included in the accompanying statements of operations with the respective acquisition dates.

Gary
M. Holloway, Sr. and four other employees of the Company, including two executive officers of the Company, and an employee of an entity owned by Mr. Holloway, held an
ownership interest in two student housing properties that were acquired by the Company during the first quarter of 2005 for a total purchase price of $38.2 million. The Company paid
$36.5 million in cash to investors in the selling entity not affiliated with the Company and issued a total of 141,549 units of limited partnership interest in the Operating Partnership to
Mr. Holloway and these individuals with an aggregate fair value of $1.7 million in connection with the purchase. The fair value of the limited partnership units was based on the closing
price of the Company's common shares on the acquisition date. The fair value of the units of limited partnership interest was recorded as an increase to minority interest.

In
connection with the acquisition of two other student housing properties in the second quarter of 2005, the Company issued a total of 1,940,282 units of limited partnership interest in
the Operating Partnership to the sellers with an aggregate fair value of $26.9 million. The fair value of the limited partnership units was based on the closing price of the Company's common
shares on the acquisition date. The fair value of the units of limited partnership interest was recorded as an increase to minority interest.

In
August 2005, the Company entered into a joint venture with an institutional investor to develop and construct two student housing properties, located in Orono, Maine and
Bowling Green, Ohio, with estimated aggregate costs of $43.4 million for acquiring, developing and constructing a total of 576 beds. The Company is accounting for the transaction as a financing
arrangement because the Company originally owned the land and contributed it to the joint venture and the Company has the option to purchase the joint venture partner's interest in the joint venture
within one year of completion of the properties and because the Company has provided certain guarantees for the completion of construction and for a portion of the construction loans. Therefore, the
Company accounts for its

121

---



investment
in the joint venture by including the joint venture's assets and liabilities in the Company's consolidated financial statements. Interest cost of $0.5 million has been capitalized in
2005. The Company has agreed to fund the cost of construction overruns for these properties, and has entered into guaranteed maximum price contracts with the general contractor for the properties
unless such overruns result from change orders from the original construction plan.

4.    Investments in Military Housing Projects

We record our investments in joint ventures under our military housing projects in accordance with the equity method of accounting. Our investment is initially
recorded at cost, and then subsequently adjusted at each balance sheet date to an amount equal to what we would receive from the joint venture in the event that it were liquidated at net book value as
of that date, and assuming that the proceeds from the liquidation are distributed in accordance with the terms of, and priority of returns set forth under, the joint venture's operating agreement. The
terms of the various agreements generally provide for the payment to the Company of an agreed upon preferred return on the Company's invested capital and a return of the Company's invested capital
prior to the distribution of any amounts to the government entity that is a member of the joint venture.

In
November 2003, GMH Military Housing, LLC and FW Military Housing LLC formed a joint venture known as GMH Military Housing-Fort Carson LLC, which acquired the
ownership interests of an unrelated bankrupt entity that was a member of Fort Carson Family Housing LLC, the entity that owned the Fort Carson military housing project and the rights to exclusively
negotiate the Fort Eustis/Fort Story project. GMH Military Housing, LLC contributed approximately $2.4 million to GMH Military Housing-Fort Carson LLC in return for its 10% interest
in the joint venture. The 10% ownership interest in the joint venture was accounted for using the equity method of accounting from the acquisition date in November 2003 through
November 1, 2004. In connection with our initial public offering on November 2, 2004, the remaining 90% interest in the joint venture was acquired in exchange for the issuance to FW
Military Housing LLC of 2,583,334 units of limited partnership interest in the Operating Partnership having a value of $31.0 million. This acquisition was recorded at the fair value of the
consideration paid. The underlying book value of the equity on the acquisition date was approximately $11.5 million. The remaining $19.5 million is being amortized based on the then
current fiscal year revenue as a percentage of the estimated revenue to be earned over the remaining lives of the projects, which is 45 years for the Fort Carson project and 50 years for
the Forts Eustis/Fort Story project. Amortization expense was $0.3 million for 2005.

During
2005, the Company received $4.5 million of equity distributions from Fort Carson Family Housing LLC. The carrying value of the Company's investment was $26.1 million
at December 31, 2005 and $28.7 million at December 31, 2004. The Company is entitled to a preferred return on its investment in Fort Carson Family Housing LLC, plus 30% of the
project's net operating income. The project began repaying the Company's equity investment in Fort Carson Family Housing LLC in July 2005. The equity investment is expected to be completely
repaid by 2015.

In
November 2004, the Company and Benham Military Communities, LLC formed a joint venture known as GMH/Benham Military Communities LLC for the purpose of investing in the Navy
Northeast Region military housing project. The Company contributed $9.5 million to GMH/Benham Military Communities LLC in return for a 90% interest and Benham Military Communities, LLC invested

122

---



$1.1 million
for the remaining 10% interest. The Company consolidates GMH/Benham Military Communities LLC as it has a 90% economic interest and controls a majority of the voting interests.
Benham Military Communities, LLC's 10% interest is accounted for as minority interest and is included in accrued expenses on the accompanying consolidated balance sheets at December 31, 2005
and 2004. In November 2004, GMH/Benham Military Communities, LLC invested $10.6 million in Northeast Housing LLC, which owns and operates the Navy Northeast Region military housing
project. GMH/Benham Military Communities LLC is entitled to a preferred return on its investment in Northeast Housing LLC. The preferred return will accrue, but not be paid, until the end of the
initial development period for the project in October 2010. The carrying value of this investment was $11.7 million at December 31, 2005 and $10.8 million at
December 31, 2004.

5.    Income Taxes

The Company operates in a manner intended to enable it to continue to qualify as a REIT under Sections 856-860 of the Internal Revenue Code of 1986,
as amended. As a REIT, the Company generally is not subject to federal income tax (including alternative minimum tax) on net income that it currently distributes to its shareholders, provided that the
Company satisfies certain organizational and operational requirements including the requirement to distribute at least 90 percent of its REIT taxable income to its shareholders. If the Company
fails to qualify as a REIT in any taxable year, the Company will be subject to federal income tax (including any applicable alternative minimum tax) on its taxable income at regular corporate tax
rates. The Company is subject to certain state and local taxes.

The
Company has elected to treat certain of its corporate subsidiaries as taxable REIT subsidiaries (each a "TRS"). In general, a TRS of the Company may perform additional services for
tenants of the Company and generally may engage in any real estate or non-real estate related business (except for the operation or management of health care facilities or lodging
facilities). A TRS is subject to corporate federal and state income tax. The TRS follows SFAS No. 109,Accounting for Income Taxes,which
requires the use of the asset and liability method. Deferred income taxes represent the tax effect of the differences between the book and tax bases of assets and liabilities. Deferred tax assets and
liabilities are measured using enacted tax rates in effect in the years in which those temporary differences are expected to reverse. The TRS has recorded a deferred tax asset of $741 in 2005 related
to development fees received and recognized for income tax purposes that have been deferred in the accompanying financial statements.

123

---



The
provision for income taxes is comprised of the following for the year ended 2005 and for the period November 2, 2004 to December 31, 2004:

2005

2004Current federal

$
5,334

$
263Current state


987


49Total current

$
6,321

$
312Deferred federal


(630
)

0Deferred state


(111
)

0Total deferred

$
(741
)
$
0Provision for income tax expense

$
5,580

$
312


The
provision for income taxes differs from the amount computed by applying the statutory income tax rate to income before provision for income taxes. The effective tax rate of the
taxable REIT subsidiaries was 35.05% for the year ended December 31, 2005 and 24.9% for the period from November 2, 2004 to December 31, 2004. The Company's effective tax rate is
lower than the statutory tax rate as a result of the permanent depreciation and amortization differences between income subject to income tax for book and tax purposes.

6.    Notes Payable

During the year ended December 31, 2005, fixed-rate notes payable totaling $118.9 million were assumed in connection with the
acquisition of eight student housing properties. These notes require monthly payments of principal and/or interest, bear interest at fixed rates ranging from 4.92% to 7.09%, and mature at various
dates through 2024. In addition, the purchase accounting for these properties required that the net carrying value of these notes be increased by $3.4 million to record them at their estimated
fair value. The fair value of the notes was calculated as the difference between the present value of the notes using a current estimated market rate of interest and the outstanding principal amount.
This amount is being amortized as an adjustment to interest expense over the term of the related debt.

During
the year ended December 31, 2005, fixed-rate notes payable totaling $194.9 million were obtained in connection with the acquisition of 13 student housing
properties. These notes require monthly payments of principal and/or interest, bear interest at fixed rates ranging from 4.54% to 5.22%, and mature at various dates through 2015. In
September 2005, the Company placed $21.3 million of fixed-rate mortgage debt on a previously unencumbered student housing property that was acquired in 2004 with proceeds
from the Company's line of credit. This new fixed-rate debt requires monthly payments of interest only at a rate of 5.28% and matures in 2015.

During
the year ended December 31, 2005, variable-rate notes payable totaling $16.0 million were obtained in connection with the acquisition of two student
housing properties. These notes require monthly payments of interest only at LIBOR plus 1.90% to 2.05% (LIBOR on these loans was 4.31% at December 31, 2005) and mature at various dates through
2015.

124

---



In
December 2005, the Company refinanced $42.1 million of variable-rate mortgage debt on one student housing property with an equal amount of
fixed-rate mortgage debt requiring monthly payments of interest only at a rate of 5.50% and matures in 2015.

During
the year ended December 31, 2004, fixed-rate notes payable totaling $179.5 million were assumed relating to the acquisition of 14 student housing
properties. These notes require monthly payments of principal and/or interest, bear interest at fixed rates ranging from 4.55% to 8.18%, and mature at various dates through 2014. In addition, the
purchase accounting for these properties required that the net carrying value of these notes be increased by $11.3 million to record them at their estimated fair value. The fair value of the
notes was calculated as the difference between the present value of the notes using a current estimated market rate of interest and the outstanding principal amount. This amount is being amortized as
an adjustment to interest expense over the term of the related debt.

During
the year ended December 31, 2004, variable-rate notes payable totaling $170.0 million were obtained in connection with the acquisition of nine student
housing properties. On February 24, 2005, the Company completed the refinancing of its existing variable-rate notes on seven of these student housing properties. In connection with
the refinancing, the Company repaid approximately $20.4 million of the total $113.6 million of indebtedness secured by these seven properties, and replaced the remaining
$93.2 million of variable-rate debt with an equal amount of fixed-rate debt with interest rates ranging from 4.24% to 4.7% and maturity terms ranging from five to seven
years. The remaining two notes require payments of interest only at LIBOR plus 2.05% (LIBOR on these loans was 4.31% at December 31, 2005) and mature at various dates in 2007.

At
December 31, 2004, the Company had a note payable in the amount of $5.8 million, secured by the corporate headquarters, that required monthly payments of principal and
interest at LIBOR plus 2.25%. In addition, the corporate office furniture was financed with a note that had a remaining balance of $91,000 at December 31, 2004, and required monthly payments of
principal and interest at LIBOR plus 2.25%. Both of these notes payable matured and were repaid in 2005.

As
of December 31, 2005, 47 of our student housing properties were encumbered by security interests relating to notes payable aggregating $688.3 million and secured by
first liens on the individual assets with an aggregate cost basis of approximately $1,018.8 million before accumulated depreciation. These notes payable had a weighted-average interest rate of
4.97%, mature at various dates between March 2007 and June 2024 and require monthly payments of principal and interest or monthly payments of interest only. In addition, we had
$3.8 million in construction loan indebtedness outstanding that was secured by one of the student housing properties under development through a joint venture. This indebtedness had a interest
rate of 6.28%, matures in 2008, and requires monthly

125

---



payments
of interest only. The table below sets forth for 2006, the five succeeding years and thereafter the aggregate annual principal payments of the above-referenced indebtedness (dollars in
thousands):

2006

$
6,3332007


47,0492008


9,6182009


35,2932010


106,1222011 and thereafter


487,654$
692,069


7.    Line of Credit

In November 2004, the Company entered into a $150 million three-year unsecured revolving credit facility, subject to increase to
$250 million (the "Credit Facility"), with a consortium of banks. The Credit Facility provides for the issuance of up to $20 million of letters of credit, which is included in the
$150 million available under the Credit Facility. The Company's availability under the Credit Facility as of December 31, 2005 was limited to a borrowing base amount equal to the sum of
60% of the value of an unencumbered asset pool (which as of December 31, 2005 consisted of seven
student housing properties, and in no event could contain fewer than five student housing properties) as of the end of the previous quarter and 50% of the annualized value of the Company's cash flow
from the management, development and construction/renovation fees received in connection with military housing projects and from the management of student housing properties in the previous quarter,
provided that the total cash flow attributable to annualized management fees did not exceed 50% of the borrowing base.

The
Company may elect to have amounts outstanding under the Credit Facility bear interest at a Eurodollar rate based on LIBOR or the prime rate, plus an applicable rate, ranging from
1.625% to 2.375% for Eurodollar rate loans or 0.75% to 1.75% for prime rate loans. The applicable rate is determined by the leverage ratio of total liabilities to total asset value of the Company, as
defined in the Credit Facility. In addition, the Company pays fees for unused availability on the Credit Facility.

The
Credit Facility contains affirmative and negative covenants and also contains financial covenants that, among other things, as of December 31, 2005, (i) required the
Company to maintain a total leverage ratio equal to or less than 65% through December 31, 2005 (at the end of the first quarter of 2006, the maximum total leverage ratio decreased to 60%),
(ii) limited the aggregate amount of outstanding variable-rate indebtedness to 30% of total indebtedness commencing February 8, 2005, (iii) limited the payment of
dividends by the Company to its shareholders to 110% of funds from operations as defined in the Credit Facility, (iv) limited the amount of recourse debt, exclusive of amounts outstanding under
the Credit Facility, to $25 million, and in no event greater than $150 million in total, and (v) required the Company to maintain a consolidated tangible net worth, as defined in
the Credit Facility, of at least $275 million plus an amount equal to 75% of the net proceeds from any equity issuances subsequent to the closing date of the Credit Facility in
November 2004. The financial covenants as of December 31, 2005 also required the Company to operate in compliance with

126

---



the
following ratios as defined by the terms of the Credit Facility: (i) fixed charge coverage ratio equal to or greater than 1.75x; (ii) interest coverage ratio equal to or greater than
2.00x; and (iii) unsecured interest coverage ratio equal to or greater than 2.25x.

In
January 2005, the Company paid a dividend to its shareholders in excess of 95% of funds from operations for the period November 2, 2004 to December 31, 2004. The
Company received a waiver of this instance of noncompliance with the financial covenant. The Company and the lenders also agreed to modify the covenant related to the payment of dividends to
shareholders for the year ended December 31, 2005. Under the terms of the modification, the Company was restricted from paying dividends to its shareholders in 2005 in excess of 110% of funds
from operations. The dividend payment terms of the Credit Facility reverted to the original restriction against distributions in excess of 95% of funds from operations after 2005. For the year ended
December 31, 2005, the Company declared dividends to its shareholders in excess of 110% of funds from operations for the year ended December 31, 2005. The Company received a waiver of
this instance of noncompliance with the financial covenant.

Additionally,
the Company did not reduce the aggregate amount of its outstanding variable-rate indebtedness as a percentage of its total outstanding indebtedness below 30% by
February 8, 2005, as required by the terms of the Credit Facility. On February 24, 2005, the Company converted certain variable-rate loans secured by seven student housing
properties to fixed-rate loans. As a result of this refinancing, the Company lowered its outstanding variable-rate indebtedness as a percentage of fixed-rate
indebtedness below the 30% limit. The Company received a waiver of this instance of noncompliance with the financial covenant for the period from February 8, 2005 through February 23,
2005.

At
June 30, 2005, the Company's leverage ratio exceeded the 60% ceiling set forth in the Credit Facility. The Company received a formal waiver of this instance of noncompliance
with the financial covenant.

In
August 2005, the Company amended the Credit Facility (the "Amendment"). Under the Amendment, the calculation of the borrowing base was revised to include cash flow from the
military housing construction and development fees and to increase the total cash flow attributable to annualized fees from the management, construction and development of the military housing
projects and student housing properties from 35% to 50%. The Amendment also increased the applicable interest rate ranges on outstanding borrowings under the Credit Facility to the following: 1.625%
to 2.375% for Eurodollar rate loans and 0.75% to 1.75% for prime rate loans. In addition, the Amendment modified the calculation of the leverage ratio and increased the maximum leverage ratio from 60%
to 65% through December 31, 2005. At the end of the first quarter of 2006, the maximum leverage ratio reverted to 60%.

Given
that the Company's compliance with debt covenants under the Credit Facility is determined as of the end of each fiscal quarter, the Company cannot determine at this time whether it
will be in compliance with each of the debt covenants throughout 2006. If the Company is deemed to be in noncompliance with any of its debt covenants, and the Company is unable to obtain a waiver from
the syndicate lenders and therefore is restricted from drawing additional borrowings from the Credit Facility, it has several alternatives available to it. In addition to cash flows from its
operations, the

127

---



Company
can finance unencumbered properties or refinance existing debt, sell assets, or reduce its dividends to shareholders. The Company would evaluate each of these alternatives upon an event of
noncompliance with the debt covenants under the Credit Facility and will take action necessary to ensure that the Company has adequate financial resources available to it to operate as a going
concern.

As
of December 31, 2005, the Company had $36.0 million outstanding under the Credit Facility, bearing interest at a weighted-average rate of 6.50%, and an additional
$114.0 million was available for draw under the facility. As of December 31, 2005, there were no letters of credit outstanding under the Credit Facility.

8.    Transactions with Related Parties

Related Party Management and Other Services

In the ordinary course of its operations, the Company has on-going business relationships with Gary M. Holloway, Sr., entities affiliated with
Mr. Holloway, and entities in which Mr. Holloway or the Company has an equity investment. These relationships and related transactions are summarized below. The operating results or
financial position of the Company and The GMH Predecessor Entities could be significantly different from those that would have been reported if the entities were autonomous.

In
connection with the Company's initial public offering, Mr. Holloway, and various entities wholly-owned by Mr. Holloway, entered into a Contribution Agreement, dated
October 18, 2004, with the Operating Partnership. Pursuant to the Contribution Agreement, Mr. Holloway contributed to the Operating Partnership all of the partnership interests of GH 353
Associates, L.P., which entity's sole asset was the corporate headquarters building located in Newtown Township, Pennsylvania. The Commonwealth of Pennsylvania and Newtown Township each impose a 1%
transfer tax on the transfer of these partnership interests. Mr. Holloway paid the Company approximately $61,000 as reimbursement for one-half of the aggregate transfer tax that was
originally paid for by the Company in connection with transfer tax assessed against the transfer of the partnership interests. The amount was received by the Company in 2006 from Mr. Holloway,
and is recorded as a reduction to corporate assets on the Company balance sheet as of December 31, 2005.

Through
the completion of the Company's initial public offering on November 2, 2004, common costs for human resources, information technology, office equipment and furniture, and
certain management personnel were allocated to the various entities owned or controlled by Mr. Holloway, including The GMH Predecessor Entities, using assumptions based on headcount that
management believed were reasonable. During the period from January 1, 2004 to November 1, 2004, and the year ended December 31, 2003, such costs totaled $2.1 million and
$1.4 million, respectively, and are included in administrative expenses in the accompanying combined statements of operations. Subsequent to November 2, 2004, such costs were incurred
directly by the Operating Partnership. The allocation of such costs to other entities owned or controlled by Mr. Holloway during the year ended December 31, 2005 and the period from
November 2, 2004 to December 31, 2004 totaled $0.4 million and $0.1 million, respectively, and are reflected as expense reimbursements from related parties in the
accompanying consolidated statements of operations.

The
Company leases space in its corporate headquarters to entities wholly-owned by Mr. Holloway. During the year ended December 31, 2005, and the period from
November 2, 2004 to December 31,

128

---



2004,
rental income from these entities totaled $0.2 million, less than $0.1 million, respectively, and is included in rent and other property income in the accompanying consolidated and
combined statements of operations.

The
Company provided property management consulting services to GMH Capital Partners Asset Services, LP, an entity wholly-owned by Mr. Holloway, in connection with property
management services that GMH Capital Partners Asset Services, LP performed during the year ended December 31, 2005 and for the period November 2, 2004 to December 31, 2004
relating to five student housing properties containing a total of 2,174 beds. The Company earned consulting fees equal to 80% of the net management fees that GMH Capital Partners Asset Services, LP
earned for providing the property management services. For the years ended December 31, 2005 and for the period November 2, 2004 to December 31, 2004, such fees totaled
$0.3 million and less than $0.1 million, respectively.

The
Company earned management fees from properties in which Mr. Holloway was an investor. During the year ended December 31, 2005, the period from November 2, 2004
to December 31, 2004, the period from January 1, 2004 to November 1, 2004, and the year ended December 31, 2003, such income totaled $0.2 million,
$0.1 million, $1.1 million and $2.0 million, respectively.

The
Company is reimbursed by the joint ventures relating to certain of its military housing projects in which the Company has an ownership interest, as well as student housing properties
under the Company's management in which Mr. Holloway was an investor through March 2005, for the cost of certain employees engaged in the daily operation of those military housing
projects and student housing properties. The reimbursement of these costs is included in expense reimbursementsrelated party in the accompanying consolidated and combined statements of
operations. During the year ended December 31, 2005, the period from January 1, 2004 to November 1, 2004, the period from November 2, 2004 to December 31, 2004, and
the year ended December 31, 2003, such expense reimbursements relating to these military housing projects and student housing properties totaled $57.9 million, $19.5 million,
$13.8 million and $3.3 million, respectively.

The
GMH Predecessor Entities previously paid management fees and reimbursed expenses to entities owned by Mr. Holloway that were not contributed to the Company in connection with
its initial public offering. During the period from January 1, 2004 to November 1, 2004 and the year ended December 31, 2003, the management fees and reimbursed expenses totaled
less than $0.1 million in each period.

Mr. Holloway
owns Bryn Mawr Abstract, Inc., an entity that provides title abstract services to third party title insurance companies, from which we have purchased title
insurance with respect to certain student housing properties and military housing projects that we have acquired or refinanced in 2004 and 2005.
In connection with the purchase of title insurance for these student housing properties and military housing projects, premiums were paid to other title insurance companies, which fees in some cases
are fixed according to statute. From these premiums, the other title insurance companies paid to Bryn Mawr Abstract, Inc. $0.3 million and $0.5 million during the years ended
December 31, 2005 and 2004, respectively, for providing title abstract services.

129

---





Mr. Holloway
owns GMH Capital Partners Commercial Realty LP, an entity that provides real estate consulting and brokerage services for real estate transactions. During the year
ended December 31, 2005, GMH Capital Partners Commercial Realty LP received aggregate commissions of $0.3 million from the sellers of two student housing properties that the Company
purchased. In addition, in connection with the Company's Navy Northeast Region project, GMH Capital Partners Commercial Realty LP received brokerage service fees of $0.2 million during the year
ended December 31, 2004, in connection with the sale of a land parcel by the Navy that was formerly part of the Company's Navy Northeast Region project.

In
February 2005, the Company transferred its interest in Corporate Flight Services, LLC, including the corporate aircraft and associated debt initially contributed to the
Operating Partnership at the time of the initial public offering, back to Mr. Holloway. Corporate Flight Services, LLC had a net deficit of $171,000, net of $180,000 tax expense related to the
taxable gain upon the transfer to Mr. Holloway, on the date it was transferred back to Mr. Holloway. This transfer was accounted for as a capital contribution to additional
paid-in capital. During the year ended December 31, 2005, the Company paid Corporate Flight Services, LLC $290,000 for use of an aircraft owned by Corporate Flight Services, LLC.

Gary
M. Holloway, Sr. and three other employees of the Company, including two executive officers of the Company, and an employee of an entity wholly-owned by Mr. Holloway, held an
ownership interest in two student housing properties that were acquired by the Company during the first quarter of 2005 for a total purchase price of $38.2 million. The Company paid
$36.5 million in cash to investors in the selling entity not affiliated with the Company and issued a total of 141,549 units of limited partnership interest in the Operating Partnership to
Mr. Holloway and these individuals with an aggregate fair value of $1.7 million in connection with the purchase.

Loan from General Electric Capital Corporation

Denis J. Nayden, one of our trustees, served as a senior vice president of General Electric Company, which is the parent company of General Electric Capital
Corporation, prior to 2005, and served as a consultant to General Electric Company during 2005. As of December 31, 2005, we had outstanding indebtedness owed to General Electric Capital
Corporation in an aggregate amount of $253.6 million secured by properties or other assets that we owned.

9.    Profits Interests

In recognition of past services, certain employees of The GMH Predecessor Entities and other entities affiliated with Mr. Holloway were previously awarded
profits interests by Mr. Holloway. These employees were eligible to participate in the net proceeds or value received by Mr. Holloway upon the sale or disposition of certain student
housing properties and the military housing business in excess of Mr. Holloway's equity investments in such assets. These employees rendered all services and satisfied all conditions necessary
to earn the right to benefit from these profits interests as of the date that such profits interests were awarded. In accordance with Financial Accounting Standards Statement No. 5,

130

---



Accounting for Contingencies, compensation expense relating to the award of these profits interests was required to be recognized by The GMH Predecessor Entities when the sale
or disposition of the assets resulting in proceeds received by Mr. Holloway in an amount in excess of his equity investment in such assets became probable. This amount became probable during
the third quarter of 2004 when the remaining profits interests awards were amended to fix the value of such awards at $33.2 million to be paid to these employees unconditionally. Accordingly,
we recognized compensation expense in this amount in the third quarter of 2004. Mr. Holloway's obligations regarding the profits interests were satisfied upon the transfer to these employees of
$33.2 million of units of limited partnership in the Operating Partnership owned by Mr. Holloway on November 2, 2004, the closing date of our initial public offering.

10.    Employee 401(k) Plan

Subsequent to the formation of the Operating Partnership, the Company established a tax deferred defined contribution 401(k) plan for its eligible employees.
Participants may elect to defer a portion of their compensation by salary reduction. The Company's contributions to the plan, which are based on a percentage of participant contributions, for the year
ended December 31, 2005 and the period from November 2, 2004 to December 31, 2004 totaled $0.1 million and less than $0.1 million, respectively.

The
GMH Predecessor Entities' employees were eligible to participate in a multi-employer tax-deferred defined contribution 401(k) plan. Participants elected to defer a
portion of their compensation by salary reduction. The GMH Predecessor Entities' contributions to the plan, which were based on a percentage of participant contributions, amounted to $35,000 and
$24,000, for the period from January 1, 2004 to November 1, 2004 and for the year ended December 31, 2003, respectively.

11.    Commitments and Contingencies

As of December 31, 2005, we had agreements to acquire seven student housing properties and an undeveloped parcel of land for an aggregate purchase price of
$94.6 million and had placed deposits related to such planned acquisitions totaling $2.1 million. From January 1, 2006 through June 30, 2006, we acquired six of these
student housing properties and terminated the agreement relating to the remaining property.

With
regard to military housing privatization projects, the Company is typically required to fund its portion of the equity commitment to the project's joint venture after all other
sources of funding for the project have been expended. With respect to the Company's Navy Northeast Region project, however, the Company was required to fund the equity commitment at commencement of
the project. In connection with finalizing the agreements with the DoD for the Company's military housing projects,

131

---



the
Company has committed to contribute the following aggregate amounts as of December 31, 2005 (dollar amounts shown in thousands):

2006

$
2,0002007


5,9002010


3,6002011 and thereafter


14,300Total

$
25,800


In
connection with the development, management, construction, and renovation agreements for certain of the military housing projects, the Company guarantees the completion of its
obligations under the agreements. The guarantees require the Company to fund any costs in excess of the amounts budgeted in the underlying development, management, construction, and renovation
agreements. The maximum exposure to the Company on these guarantees cannot be determined at this time. Management believes that these guarantees will not have a material adverse impact on the
Company's financial position or results of operations.

The
Company is subject to routine litigation, claims and administrative proceedings arising in the ordinary course of business. The maximum exposure to the Company relating to these
matters cannot be determined at this time. Management believes that the disposition of these matters will not have a material adverse impact on the Company's financial position or results of
operations.

In
2004, the Company entered into employment agreements with three of its executive officers. Each employment agreement is for an initial three-year term beginning on
November 2, 2004 and provides for base salaries aggregating $975,000 in each of the three years. The base salaries will be increased annually effective January 1 of each year by a
minimum amount equal to at least the percentage increase in the Consumer Price Index. On December 31, 2005, the Company and one of its executive officers entered into a separation agreement,
pursuant to which the executive resigned from his position as an officer of the Company and effectively terminated his employment agreement with the Company. Under the terms of the separation
agreement, the executive remained eligible for an incentive bonus award for the fiscal year 2005, which was paid to the executive in June 2006. In addition, the executive has agreed to remain
subject to certain restrictive covenants contained in the employment agreement, including non-disclosure of confidential information, non-competition and
non-solicitation of employees, assignment of intellectual property rights, and on-going cooperation with the Company in connection with pending matters. The Company and the
executive separately executed a Consulting Agreement, dated January 1, 2006, pursuant to which the executive has agreed to provide consulting services to the Company for an initial term through
May 31, 2007. The Company will pay the executive $25,000 per month during the term of the Consulting Agreement as compensation for his services, which will be charged to expense as incurred.

Under
the provisions of FIN 45,"Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others an
interpretation of FASB Statements No. 5, 57, and 107 and rescission of FASB Interpretation No. 34,"a guarantor is to recognize, at the

132

---



inception
of a guarantee, a liability for the fair value of the obligation undertaken by issuing the guarantee. The Company enters into indemnification agreements in the ordinary course of business
that are subject to the provisions of FIN 45. Under these agreements, the Company indemnifies, holds harmless, and agrees to reimburse the indemnified party for losses suffered or incurred by the
indemnified party. The maximum potential amount of future payments the Company could be required to make under these indemnification agreements is unlimited. The Company believes the estimated fair
value of these agreements is immaterial. Accordingly, there were no liabilities recorded for these agreements as of December 31, 2005.

On
April 5, 2006, the Company, Gary M. Holloway Sr., our Chairman, President and Chief Executive Officer, and Bradley W. Harris, our former Chief Financial Officer, were named as
defendants in a class action complaint filed in United States District Court for the Eastern District of Pennsylvania, or the Court. The complaint provides that the Plaintiff has filed a federal class
action on behalf of purchasers of the publicly traded securities of the Company between October 28, 2004 and March 10, 2006, referred to as the Class Period, seeking to pursue remedies
under the Securities Act of 1933 and the Securities Exchange Act of 1934. Plaintiff alleges that defendants issued a series of false and misleading financial results regarding the Company to the
market during the Class Period, and more specifically, failed to disclose: (1) that the Company's earnings, net income and revenues were materially inflated and expenses were materially
understated; (2) that the Company's funds from operations were materially inflated; (3) that the Company lacked adequate internal controls; (4) that the Company's reported
financial results were in violation of generally accepted accounting principles, or GAAP; and (5) that as a result of the foregoing, the Company's financial results were materially inflated at
all relevant times. Plaintiff alleges claims under Section 11 of the Securities Act with respect to all of the defendants; Section 12(a)(2) of the Securities Act with respect to the
Company; Section 15 of the Securities Act with respect to Mr. Holloway and Mr. Harris; Section 10(b) and Rule 10b-5 of the Exchange Act with respect to
all of the defendants; and Section 20(a) of the Exchange Act with respect to Mr. Holloway and Mr. Harris.

On
April 11, 2006, April 20, 2006, April 27, 2006 and May 15, 2006, four additional class action complaints were filed with the Court against the defendants
by separate law firms, and additional complaints may be filed in the near future until a class has been certified by the Court and a lead plaintiff has been named. Each of these additional filed
complaints alleges the same claims against the defendants as described above with respect to the complaint filed on April 5, 2006, except that the complaint filed on April 20, 2006
restricts the class period to purchasers of the publicly traded securities of the Company to the time period between May 5, 2005 and March 10, 2006.

The
defendants have not yet responded to these complaints. The outcome of this litigation is uncertain, and while the Company believes that it has valid defenses to Plaintiff's claims
and intends to defend the class action lawsuit vigorously, no assurance can be given as to the outcome of this litigation. The Company is not presently able to reasonably estimate potential losses, if
any, related to these lawsuits.
Therefore, the Company has not established a reserve for these claims. An adverse outcome could have a material adverse effect on our consolidated financial statements and results of operations.

133

---





12.    Segment Reporting

The Company is managed as individual entities that comprise three reportable segments: (1) student housing (2) military housing and
(3) corporate. The Company's management evaluates each segment's performance based upon net income. The accounting policies of the reportable segments are the same as those described in the
summary of significant accounting policies.

|                                                                                                       |                                                                     | 2005 (Company)           |       | 2004 (Company and Predecessor Entities) |        
|------------------------------------------------------------------------------------------------------ | ------------------------------------------------------------------- | ------------------------ | ----- | --------------------------------------- | -------
|
|
|Revenue:                                                                                               |                                                                     |                          |       |                                         |        
|                                                                                                       | Rent and other property income                                      |                          | $     | 131,849                                 |        
|                                                                                                       | Expense reimbursements:                                             |                          |       |                                         |        
|                                                                                                       |                                                                     | Related party            |       |                                         | 176    
|                                                                                                       |                                                                     | Third party              |       |                                         | 4,650  
|                                                                                                       | Management fees:                                                    |                          |       |                                         |        
|                                                                                                       |                                                                     | Related party            |       |                                         | 197    
|                                                                                                       |                                                                     | Third party              |       |                                         | 3,774  
|                                                                                                       | Other fee incomerelated party                                      |                          |       | 290                                     |        
|                                                                                                       | Other income                                                        |                          |       | 142                                     |        
|                                                                                                       |                                                                     |                          |       |                                         |        
|                                                                                                       |                                                                     | Total revenue            |       |                                         | 141,078
|Operating Expenses:                                                                                    |                                                                     |                          |       |                                         |        
|                                                                                                       | Property operating expense                                          |                          |       | 54,233                                  |        
|                                                                                                       | Reimbursed expenses                                                 |                          |       | 4,826                                   |        
|                                                                                                       | Real estate taxes                                                   |                          |       | 12,191                                  |        
|                                                                                                       | Administrative expenses                                             |                          |       |                                        |        
|                                                                                                       | Profits interest and employee initial public offering bonus expense |                          |       |                                        |        
|                                                                                                       | Depreciation and amortization                                       |                          |       | 33,369                                  |        
|                                                                                                       | Interest                                                            |                          |       | 29,493                                  |        
|                                                                                                       |                                                                     |                          |       |                                         |        
|                                                                                                       |                                                                     | Total operating expenses |       |                                         | 134,112
|                                                                                                       |                                                                     |                          |       |                                         |        
|Income (loss) before equity in earnings of unconsolidated entities, minority interest and income taxes |                                                                     |                          | 6,966 |                                         |        
|                                                                                                       | Equity in earnings of unconsolidated entities                       |                          |       |                                        |        
|                                                                                                       |                                                                     |                          |       |                                         |        
|Income (loss) before minority interest and income taxes                                                |                                                                     |                          | 6,966 |                                         |        
|Income taxes                                                                                           |                                                                     |                          | 66    |                                         |        
|                                                                                                       |                                                                     |                          |       |                                         |        
|Income (loss) before minority interest                                                                 |                                                                     |                          | 6,900 |                                         |        
|Minority interest                                                                                      |                                                                     |                          | 3,353 |                                         |        
|                                                                                                       |                                                                     |                          |       |                                         |        
|Net income (loss)                                                                                      |                                                                     | $                        | 3,547 |                                         | $      
|                                                                                                       |                                                                     |                          |       |                                         |        

134

---



|                                                                                    |                                | 2003 (Predecessor Entities) |      
|----------------------------------------------------------------------------------- | ------------------------------ | --------------------------- | -----
|
|
|Revenue:                                                                            |                                |                             |      
|                                                                                    | Rent and other property income |                             | $    
|                                                                                    | Expense reimbursements:        |                             |      
|                                                                                    |                                | Related party               |      
|                                                                                    |                                | Third party                 |      
|                                                                                    | Management fees:               |                             |      
|                                                                                    |                                | Related party               |      
|                                                                                    |                                | Third party                 |      
|                                                                                    | Other fee income-related party |                             |      
|                                                                                    | Other income                   |                             |      
|                                                                                    |                                |                             |      
|                                                                                    |                                | Total revenue               |      
|Operating Expenses:                                                                 |                                |                             |      
|                                                                                    | Property operating expenses    |                             |      
|                                                                                    | Reimbursed expenses            |                             |      
|                                                                                    | Real estate taxes              |                             |      
|                                                                                    | Administrative expenses        |                             |      
|                                                                                    | Depreciation and amortization  |                             |      
|                                                                                    | Interest                       |                             |      
|                                                                                    |                                |                             |      
|                                                                                    |                                | Total operating expenses    |      
|Income (loss) before equity in earnings of unconsolidated entities and income taxes |                                |                             | 257  
|Equity in earnings of unconsolidated entities                                       |                                |                             | 751  
|                                                                                    |                                |                             |      
|Income (loss) before income taxes                                                   |                                |                             | 1,008
|Income taxes                                                                        |                                |                             |     
|                                                                                    |                                |                             |      
|Net income (loss)                                                                   |                                | $                           | 1,008
|                                                                                    |                                |                             |      

|                         |                   | Student
Housing |   | Military
Housing |  | Corporate |        | Total
|------------------------ | ----------------- | --------------- | - | ---------------- |  | --------- | ------ | -----
|
|As of December 31, 2005: |                   |                 |   |                  |  |           |        |      
|                         | Total assets      |                 | $ | 1,206,555        |  | $         | 59,242 |      
|                         | Total liabilities |                 |   | 769,469          |  |           | (3,682 | )    
|As of December 31, 2004: |                   |                 |   |                  |  |           |        |      
|                         | Total assets      |                 | $ | 663,980          |  | $         | 57,856 |      
|                         | Total liabilities |                 |   | 374,840          |  |           | 9,415  |      

135

---



13.    Earnings Per Share

The following table details the number of shares and net income used to calculate basic and diluted earnings per share for the year ended December 31, 2005
and for the period from November 2, 2004 to December 31, 2004 (in thousands, except share and per share amounts):

Year ended
December 31, 2005

Period from
November 2, 2004 to
December 31, 2004Basic

Diluted

Basic

DilutedNet income

$
6,059

$
6,059

$
251

$
251Minority interest





5,729





247Income available to common shareholders

$
6,059

$
11,788

$
251

$
498Weighted-average common shares outstanding


32,623,564


32,623,564


29,965,418


29,965,418Warrant





2,340,761





1,721,726Units of limited partnership held by minority interest holders





30,639,345





29,545,486Restricted common shares





5,682





Total weighted-average shares outstanding


32,623,564


65,609,352


29,965,418


61,232,630Earnings per common share

$
0.19

$
0.18

$
0.01

$
0.01


The
computation of diluted earnings per share for the year ended December 31, 2005, and the period from November 2, 2004 to December 31, 2004, assumes the conversion
of the units of limited partnership interest held by minority interest holders and the related minority interest expense because the assumed conversion and vesting has a dilutive effect on earnings
per share.

14.    Acquisition of Real Estate Investments

During the years ended December 31, 2005 and 2004, the Company acquired 24 and 30 student housing properties, respectively, and four undeveloped parcels of
land for development as student housing properties, for an aggregate purchase price of $1,181.6 million. The results of operations of each of the acquired properties have been included in our
statements of operations from the respective purchase dates. All pro forma financial information presented within this footnote is unaudited and is not necessarily indicative of the results which
actually would have occurred if the purchases had been consummated on January 1, 2004, nor does the pro forma information purport to represent the results of operations for future periods.

The
following unaudited pro forma financial information for the years ended December 31, 2005 and 2004 gives effect to the acquisition of the 54 student housing property
acquisitions as if the transactions had occurred on January 1, 2004 (in thousands). The pro-forma financial information for

136

---



the
year ended December 31, 2004 includes the $33.2 million of profits interest expense due to its material non-recurring nature.

December 31,2005

2004Pro forma revenue

$
255,159

$
200,942Pro forma net income (loss)

$
7,675

$
(33,105
)Pro forma EPSBasic

$
0.19


Pro forma EPSDiluted

$
0.18





15.    Summary of Quarterly Results (Unaudited)

The Company is restating its consolidated financial statements for the first, second and third quarters of the year ended December 31, 2005 due to the
discovery of errors in revenue recognition, depreciation and operating expenses related to certain transactions reported by the Company and to reclassify equity in earnings of unconsolidated entities.
The following is a summary of previously reported and restated quarterly financial information for the three months ended March 31, 2005, June 30, 2005 and September 30, 2005 (in
thousands, except per share data):

|                                     |  | First
Quarter |        | First
Quarter |   | Second
Quarter |  | Second
Quarter |        | Third
Quarter |   | Third
Quarter |  | Fourth
Quarter |         | Total Year |  
|------------------------------------ |  | ------------- | ------ | ------------- | - | -------------- |  | -------------- | ------ | ------------- | - | ------------- |  | -------------- | ------- | ---------- | -
|
|2005:                                |  |               |        |               |   |                |  |                |        |               |   |               |  |                |         |            |  
|Total revenue                        |  | $             | 42,204 |               | $ | 40,972         |  | $              | 50,619 |               | $ | 49,661        |  | $              | 67,936  |            | $
|Net income                           |  | $             | 1,818  |               | $ | 1,445          |  | $              | 1,562  |               | $ | 826           |  | $              | 1,742   |            | $
|Basic earnings per common share      |  | $             | 0.06   |               | $ | 0.05           |  | $              | 0.05   |               | $ | 0.03          |  | $              | 0.06    |            | $
|Diluted earnings per common share    |  | $             | 0.06   |               | $ | 0.05           |  | $              | 0.05   |               | $ | 0.03          |  | $              | 0.05    |            | $
|2004 (Company and Predecessor)       |  |               |        |               |   |                |  |                |        |               |   |               |  |                |         |            |  
|Total revenue                        |  | $             | 5,317  |               |   |                |  | $              | 13,294 |               |   |               |  | $              | 21,336  |            |  
|Net (loss) income                    |  | $             | (768   | )             |   |                |  | $              | 908    |               |   |               |  | $              | (34,414 | )          |  
|Basic earnings per common share(1)   |  |               |        |               |   |                |  |                |        |               |   |               |  |                |         |            |  
|Diluted earnings per common share(1) |  |               |        |               |   |                |  |                |        |               |   |               |  |                |         |            |  

---

The following provides a detailed reconciliation of the amounts previously reported on Form 10-Q for the quarters ended
March 31, 2005, June 30, 2005 and September 30, 2005 to the restated amounts.

137

---



These
restatements and related information will be reflected in amendments to our Quarterly Reports on Form 10-Q for each of the quarterly periods during 2005.

|                                                             |  | First Quarter, 2005 |        | Second Quarter, 2005 |   | Third Quarter, 2005 |  
|------------------------------------------------------------ |  | ------------------- | ------ | -------------------- | - | ------------------- | -
|Revenue:                                                     |  |                     |        |                      |   |                     |  
|Total revenue previously reported                            |  | $                   | 42,204 |                      | $ | 50,619              |  
|Reduction in rent and other property income                  |  |                     |       |                      |   |                    |  
|Reduction in expense reimbursementrelated party             |  |                     | (653   | )                    |   | (622                | )
|Increase in management feesrelated party                    |  |                     |       |                      |   |                    |  
|Reduction in management feesthird party                     |  |                     | (103   | )                    |   | (3                  | )
|Reduction in other fee incomerelated party(a)               |  |                     | (476   | )                    |   | (333                | )
|                                                             |  |                     |        |                      |   |                     |  
|Total adjustments to revenue                                 |  |                     | (1,232 | )                    |   | (958                | )
|                                                             |  |                     |        |                      |   |                     |  
|Total revenues as restated                                   |  | $                   | 40,972 |                      | $ | 49,661              |  
|                                                             |  |                     |        |                      |   |                     |  
|Net income:                                                  |  |                     |        |                      |   |                     |  
|Net income previously reported                               |  | $                   | 1,818  |                      | $ | 1,562               |  
|Revenue recognition adjustments                              |  |                     | (1,232 | )                    |   | (958                | )
|Adjustment to property operating expenses                    |  |                     | 625    |                      |   | (229                | )
|Reduction in reimbursed expenses                             |  |                     | 653    |                      |   | 622                 |  
|Adjustment to real estate taxes                              |  |                     | (5     | )                    |   | (575                | )
|Increase in administrative expenses                          |  |                     | (9     | )                    |   | (93                 | )
|Increase in depreciation and amortization(b)                 |  |                     | (951   | )                    |   | (613                | )
|Adjustment to interest expense                               |  |                     | 50     |                      |   | (61                 | )
|Increase in equity in earnings of unconsolidated entities(a) |  |                     | 486    |                      |   | 455                 |  
|Increase in income taxes                                     |  |                     | (355   | )                    |   | (965                | )
|Decrease in minority interest                                |  |                     | 365    |                      |   | 1,681               |  
|                                                             |  |                     |        |                      |   |                     |  
|Net income (loss) as restated                                |  | $                   | 1,445  |                      | $ | 826                 |  
|                                                             |  |                     |        |                      |   |                     |  

---

138

---





16.    Subsequent Events

From January 1, 2006 through July 21, 2006, the Company acquired seven student housing properties, containing 1,258 units and 3,674 beds, for a
purchase price of approximately $119.4 million. These acquisitions were partially financed with the assumption of approximately $46.5 million in mortgage debt secured by the properties,
with a weighted average interest rate of 5.66%, and the placement of approximately $34.5 million in new mortgage debt secured by the properties, with a weighted average interest weight of
5.37%.

During
the first and second quarters of 2006, as a result of the delay in the filing of this report and the Company's Quarterly Report on Form 10-Q for the three
months ended March 31, 2006, the Company obtained waivers of the covenant under the Credit Facility that requires the Company to deliver audited financial statements for the 2005 fiscal year no
later than 90 days after the fiscal year end, and unaudited quarterly financial statements no later than 45 days after each fiscal quarter. These waivers extended the period by which the
Company may deliver the financial statements relating to the
fiscal year ended December 31, 2005 and the three months ended March 31, 2006 through August 15, 2006, and for the three months ended June 30, 2006 through
September 15, 2006. As of June 30, 2006, the Company has paid fees totaling approximately $470,000 in connection with the above-referenced waivers obtained during 2006.

In
addition, we officially partnered with the U.S. Department of the Army, effective May 1, 2006, to be the private sector partner for the design, development,
construction/renovation and management of the military family housing communities at Fort Gordon located near Augusta, Georgia. The 50-year term of the Fort Gordon Project includes a
six-year Initial Development Period with project costs of approximately $110.0 million.

On
May 1, 2006, we also acquired an ownership interest in, and commenced property management and maintenance services for, the Army's military family housing at Carlisle Barracks
and Picatinny Arsenal, located in Carlisle, PA and Dover, NJ, respectively. These locations currently encompass 316 family housing units at Carlisle Barracks and 113 family housing units at Picatinny
Arsenal. The Company commenced providing property management and maintenance services at the two installations on May 1, 2006, when one of its subsidiaries entered into agreements with the
Army, including a 50-year ground lease for the purpose of owning and managing the housing inventory at the two installations. Under the agreements, the Company will receive fees for the
provision of management and maintenance services at these installations. As of July 21, 2006, financing was secured for the Carlisle/Picatinny project, and construction and renovation
agreements were in the process of being completed to permit the commencement of construction/renovation activities. The housing privatization project at the two installations covers an aggregate of
348 end-state housing units and has a five-year Initial Development Period.

139

---





16.    Subsequent Events (Continued)

On May 2, 2006, the Company issued 1,817,247 common shares of beneficial interest to Vornado pursuant to the exercise of its warrant, dated July 27,
2004, as amended. Under the terms of the warrant, Vornado was entitled to exercise additional securities under the warrant, in the form of common shares of the Company or units of limited partnership
interest in the Operating Partnership, at Vornado's election, at any time through May 2, 2006 (the "Exercise Expiration Date"). In addition, under the terms of the warrant, Vornado was eligible
to purchase the additional securities under the warrant for cash at the then applicable exercise price per share/unit, or to acquire the remaining securities under a cashless exercise feature. The
warrant provided that, to the extent that Vornado did not exercise the remainder of the securities exercisable thereunder prior to the Exercise Expiration Date, then the warrant would be automatically
exercised upon the Exercise Expiration Date for common shares of the Company under the cashless exercise provision of the warrant. Vornado did not provide notice of its intent to exercise the
remainder of the warrant as of the Exercise Expiration Date, and, therefore, the warrant became automatically exercisable on that date for 1,817,247 common shares of the Company under the cashless
exercise provision of the warrant.

On
March 21, 2006, the Company declared a quarterly dividend of $0.2275 per outstanding common share. The dividend was paid on April 14, 2006 to common shareholders of
record on March 31, 2006. On June 19, 2006, the Company declared a quarterly dividend of $0.2275 per outstanding common share. The dividend was paid on July 14, 2006 to common
shareholders of record on June 30, 2006.

In
the third quarter of 2006, the Company entered into employment agreements with John DeRiggi, President of the Student Housing Business and Chief Investment Officer, Joseph M.
Macchione, Executive Vice President, General Counsel and Secretary and J. Patrick O'Grady, who commenced employment as the Company's Chief Financial Officer effective as of July 1, 2006. These
employment agreements are for an initial three-year term effective as July 1, 2006 and provide for base salaries aggregating $850,000 in each of the three years. The base salaries
will increase annually effective January 1 of each year by a minimum amount equal to at least the percentage increase in the Consumer Price Index.

140

---



Item 9. Changes in and Disagreements with accountants on Accounting and Financial Disclosure.

None.

Item 9A. Controls and Procedures

Background

During the first quarter of 2006, the Audit Committee of our Board of Trustees initiated an investigation promptly following receipt of a letter from Bradley W.
Harris, who at the time was our Chief Financial Officer, alleging, among other things, a "tone at the top" problem within management, and raising concerns regarding various accounting methodologies
that were being considered by management in connection with certain transactions that occurred in the fourth quarter of 2005. Mr. Harris also delivered the letter to Ernst & Young LLP,
our independent registered public accounting firm. The Audit Committee conducted the investigation with the assistance of independent legal counsel, as well as a forensic accounting firm retained by
the Audit Committee's counsel. The Audit Committee's investigation did not uncover any evidence of the falsification of publicly reported financial information, or of any instance in which anyone,
after being advised of what U.S. generally accepted accounting principles, or GAAP, required, intentionally instructed the accounting department to record any item in violation of GAAP. Management
concurs with the Audit Committee in this finding. Based on the investigation, the Audit Committee concluded that (i) certain employees did not comply with a number of our accounting and other
corporate policies, and, in multiple instances, did not provide accurate information concerning revenue, expenses and other items reflected in our consolidated financial statements, and (ii) we
are required to restate previously issued financial results for the first, second and third quarters of 2005 primarily due to the material weaknesses described in this report. Management concurs with
the Audit Committee in this conclusion.

In
connection with our review of the matters covered by the Audit Committee investigation and the restatement, we assessed the effectiveness of our internal control over financial
reporting as required under Section 404 of the Sarbanes-Oxley Act of 2002 and Item 308 of Regulation S-K
promulgated by the Securities and Exchange Commission. We identified and reported to our Audit Committee and independent registered public accounting firm the material weaknesses in our internal
control over financial reporting as they existed as of December 31, 2005. The material weaknesses identified by management include entity-level control weaknesses, as well as weaknesses in
process and transaction controls, as defined in the report entitled Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission, or
COSO.

The
nature of each of these material weaknesses is described in detail as part of management's report on internal control over financial reporting below, and these material weaknesses
also require us to restate our previously issued financial statements for the quarters ended March 31, 2005, June 30, 2005 and September 30, 2005. The material weaknesses we
identified include weaknesses that resulted in us: (i) capitalizing certain property-related expenditures that should have been recorded as expenses and otherwise deferring recognition of
expenses, thereby causing expenses to be understated in earlier periods and overstated in subsequent periods, and (ii) prematurely recognizing revenue, thereby causing revenue to be overstated
in earlier periods and understated in subsequent periods. As a result of these errors, certain of our previously reported quarterly results during 2005 overstated net income. A more detailed
description of the restatements for these periods is included in Note 15 of the notes to the consolidated and combined financial statements set forth in Item 8 of this report.

(a)Evaluation of Disclosure Controls and Procedures

Disclosure controls and procedures are designed with the objective of assuring that information required to be disclosed in our reports and other documents filed
or submitted in accordance with the rules of the Securities and Exchange Commission is recorded, processed, summarized and reported

141

---



within
the time periods specified by these rules. Disclosure controls and procedures are also designed with the objective of assuring that this information is accumulated and communicated to our
management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure.

Our
management, with the participation of our principal executive officer and principal financial officer, has evaluated the effectiveness of our disclosure controls and procedures, as
defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the "Exchange Act"), as of December 31, 2005, which included an evaluation of disclosure
controls and procedures applicable to the period covered by the filing of this report. Based on that evaluation, our principal executive officer and principal financial officer concluded that, as of
December 31, 2005, there were control deficiencies in our internal control over financial reporting which constituted material weaknesses, as described below. A material weakness is a control
deficiency, or a combination of control deficiencies, that results in more than a remote likelihood that a material misstatement of the financial statements will not be prevented or detected. Due to
the material weaknesses in our internal
control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act, and as described in this Item 9A, our disclosure controls and
procedures were not effective as of December 31, 2005 to assure that the information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded,
processed, summarized and reported within the periods specified in the SEC's rules, or that it is accumulated and communicated to our management, including our principal executive officer and
principal financial officer, as appropriate, to allow timely decisions regarding required disclosure. Management's Report on Internal Control Over Financial Reporting and the independent registered
public accounting firm's related audit report are included in subsection (b) of this Item 9A below.

In
light of the material weaknesses described below, we performed additional analyses and procedures after the closing of our financial books and records for the year ended
December 31, 2005 to assure that our financial statements included in this Annual Report on Form 10-K were prepared in accordance with GAAP. Accordingly, management believes
that the financial statements included in this Annual Report on Form 10-K fairly present in all material respects our financial condition, results of operations and cash flows for
the periods presented.

(b)Management's Report on Internal Control Over Financial Reporting

Management of the Company is responsible for establishing and maintaining adequate internal control over financial reporting as defined in
Rules 13a-15(f) and 15d-15(f) under the Exchange Act. Under Section 404 of the Sarbanes-Oxley Act of 2002, the Company's management is required to assess the
effectiveness of the Company's internal control over financial reporting as of the end of each fiscal year, and report on the basis of that assessment whether the Company's internal control over
financial reporting is effective.

The
Company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with GAAP. The Company's internal control over financial reporting includes those policies and procedures that:



142

---





There
are inherent limitations in the effectiveness of any system of internal control, including the possibility of human error and the circumvention or overriding of controls.
Accordingly, even an effective internal control system can provide only reasonable assurance with respect to financial statement preparation. Further, because of changes in conditions, the
effectiveness of an internal control system may vary over time.

A
material weakness, as defined under standards established by the Public Company Accounting Oversight Board's Auditing Standard No. 2, is a control deficiency, or a combination
of control deficiencies, that results in more than a remote likelihood that a material misstatement of annual or interim financial statements would not be prevented or detected.

Under
the supervision, and with the participation, of the Company's management, including the principal executive officer and principal financial officer, we conducted a review,
evaluation and assessment of the effectiveness of our internal control over financial reporting as of December 31, 2005, based upon the COSO criteria. In performing its assessment of the
effectiveness of internal control over financial reporting, which included consideration of the results of an investigation conducted by our Audit Committee, with the assistance of independent legal
counsel and a forensic accounting firm, management identified several material weaknesses in internal control over financial reporting. The material weaknesses identified by management include
entity-level control weaknesses in process and transaction controls as defined in the COSO criteria. Because of these material weaknesses, we concluded that as of December 31, 2005, our
internal control over financial reporting was not effective based on the COSO framework. These material weaknesses are described below.

Material Weaknesses in Entity-Level Controls

We did not maintain effective entity-level controls at December 31, 2005. Specifically, (i) the "tone at the top" established by members of our
senior management resulted in significant pressure on our accounting personnel and compromised our overall internal control environment, (ii) we did not have sufficient personnel in our
accounting department with requisite skills and competencies or appropriate depth of experience to assure the preparation of accurate interim and annual financial statements on a timely basis in
accordance with GAAP, (iii) we did not have adequate monitoring controls and the appropriate personnel with requisite skills and competencies to execute an adequate level of oversight to
accurately account for the results of our operations, which adversely affected our ability to report our financial results in a timely and accurate manner, (iv) we lacked information and
communication controls which limited our ability to deliver financial information to internal management decision makers in a timely manner to enable them to properly monitor financial results, and
(v) we lacked robust risk assessment processes, including strategic plans, that clearly defined and communicated our goals and objectives throughout our organization. Management has determined
that these control deficiencies constitute material weaknesses because they contributed to the material weaknesses in the process and transaction level controls identified below. In addition, our
independent auditors and the forensic accounting firm appointed by our Audit Committee identified a number of adjustments to our books and records, all of which are reflected in our financial
statements included elsewhere in this report, that were not identified by us due, in part, to these material weaknesses in entity-level controls.

"Tone at the top" established by members of our senior management resulted in significant pressure on our accounting personnel and
compromised our overall internal control environment.The investigation conducted by our Audit Committee found that senior members of our management exerted
significant pressure on our former Chief Financial Officer and other accounting personnel to account for certain transactions in a manner that would permit the Company to report financial results that
were "in line"

143

---



with
the Company's previous guidance for funds from operations (FFO) for the fourth quarter of 2005. Certain senior members of management were found to have exerted significant pressure by requesting
that our accounting personnel advance the Company's position with its independent registered public accounting firm, Ernst & Young LLP, even when some of those accounting personnel did not
believe that those positions were in accordance with GAAP. The proper GAAP accounting for these transactions in some cases involved an analysis of complex accounting literature. In other instances,
there were issues that involved the application of significant judgments and estimates over which members of our management disagreed as to the proper amounts to be recorded or the timeframe over
which the amounts should be recognized for particular transactions. In addition, numerous errors were uncovered which may have resulted from the perceived pressure placed on our accounting personnel.

We did not have sufficient personnel in our accounting department with certain requisite skills and competencies, or appropriate depth of
experience, to assure the preparation of accurate interim and annual financial statements on a timely basis in accordance with GAAP.As of December 31,
2005, we did not have enough personnel in our accounting department with sufficient experience in accounting and financial
matters to assure that our interim and annual financial statements are prepared accurately in accordance with GAAP and on a timely basis.

We did not have adequate monitoring controls and the appropriate personnel with requisite skills and competencies to execute an adequate
level of oversight to account for our results of our operations, which adversely affected our ability to report our financial results in a timely and accurate
manner.As of December 31, 2005, the ongoing monitoring activities occurring in the ordinary course of our operations were not sufficient to assess the
performance of our internal control activities or to assure the reliability and accuracy of our financial information. Our organizational structure did not facilitate the necessary information flow to
enable us to monitor our business activities effectively. Further, our lack of effective training programs, adequate definition of roles and responsibilities and appropriate personnel with requisite
skills and depth of experience limited our ability to effectively monitor our control activities.

We lacked information and communication controls which limited our ability to deliver financial information to internal management
decision makers in a timely manner to enable them to monitor financial results.We did not have adequate communication with our operational employees about our
accounting policies and procedures, generally accepted accounting principles applicable to our business, and our codes of conduct. In addition, we did not have sufficient communication with employees
regarding the manner in which their duties and responsibilities affect these accounting policies and procedures. Furthermore, we did not have adequate communication with employees, or monitoring by
our management, regarding their duties and responsibilities to adhere to internal control mechanisms and to assure that our employees adhere to our code of business conduct and ethics, our code of
ethics for our chief executive officer and senior financial officers, and our accounting and internal control policies and procedures.

We did not effectively define and communicate the Company's goals and objectives throughout the organization, which included the
development and communication of internal control processes and procedures.Our inability to communicate throughout our organization the appropriate processes and
procedures designed to provide an effective internal control environment limited our ability to adequately monitor risks relating to our financial reporting process, including the delivery of accurate
and timely financial information.

Material Weaknesses in Process and Transaction Level Controls

Management identified certain process and transaction level control activities that were not effective at December 31, 2005. Our independent auditors and
the forensic accounting firm engaged by our Audit Committee identified a number of adjustments to our books and records, all of which are

144

---



reflected
in our financial statements included elsewhere in this report, that were not identified by us due to the underlying control deficiencies described below. Accordingly, management has
determined that these control deficiencies constitute material weaknesses. Material weaknesses are present in the following specific business process areas: (i) revenue recognition,
(ii) purchasing and accounts payable, (iii) capital spending and maintenance, (iv) real estate acquisitions and (v) period-end financial reporting.

Revenue recognition.We did not maintain effective internal controls to (i) accurately
recognize revenues; (ii) determine the existence of unreported revenue; (iii) assure recognition of rental revenue in accordance with the terms of contracts with our tenants;
(iv) determine the appropriate timing for revenue recognition on our contractual arrangements, and (v) accurately assess necessary reserves for collectibility.

Purchasing and accounts payable.We did not maintain effective internal controls to (i) assure
the prevention and detection of unreported expenses, unrecorded or unauthorized arrangements and other commitments with business partners, vendors and other persons doing business with us
(ii) assure proper period end cut-off of accounts payable and accrued liabilities, and (iii) verify the completeness and accuracy of accrued liabilities.

Capital spending and maintenance.We did not maintain effective internal controls to
(i) identify and record accurately and completely our capital assets and the depreciation and amortization of these assets, and (ii) assure that our asset capitalization policies and
procedures are in compliance with GAAP and are complied with by our accounting department.

Real estate acquisitions.We did not maintain effective internal controls to (i) record
completely and accurately transactions relating to our acquisition activities, including identifying and recording assumed contracts at their estimated fair value, (ii) assure that the
allocation of the purchase price of acquired assets was supportable and recorded in a timely manner, and (iii) assure that capital assets, and costs to be capitalized in connection with
acquisition transactions, were properly identified, recorded, depreciated/amortized and monitored to facilitate compliance with our accounting policies and procedures.

Period-end financial reporting.We did not maintain effective internal controls to
(i) facilitate the monthly, quarterly and annual closing process of our books and records, and permit the preparation of our financial statements in accordance with GAAP, (ii) reconcile
our accounts in a complete and accurate manner and resolve unreconciled items in a satisfactory and timely manner, (iii) review and approve both recurring and non-recurring journal
entries, (iv) promote consistent and sustainable period-end close procedures that include appropriate supporting documentation, and (v) prepare timely account analyses to
enable management to evaluate business performance and potential internal control deficiencies.

We
corrected all errors discovered during the closing of our financial records for the year ended December 31, 2005. In addition, management concluded it was necessary to restate
the Company's consolidated financial statements for the quarters ended March 31, 2005, June 30, 2005, and September 30, 2005 (as further described in Note 15 of our
consolidated and combined financial statements accompanying this report) as a result of (i) capitalizing certain property-related expenditures that should have been recorded as expenses and
otherwise deferring recognition of expenses, thereby causing expenses to be understated in earlier periods and overstated in subsequent periods, (ii) prematurely recognizing revenue, thereby
causing revenue to be overstated in earlier periods and understated in subsequent periods, and (iii) various other adjustments in a number of areas. Therefore, we are restating our previously
reported results for these quarterly periods of 2005 in this Annual Report on Form 10-K. Additionally, until these material weaknesses are remediated, there is more than

145

---



a
remote likelihood that a material misstatement to the annual or interim consolidated financial statements could occur and not be prevented or detected by our controls in a timely manner.

Management's
assessment of the effectiveness of internal control over financial reporting as of December 31, 2005 has been audited by Ernst & Young LLP, our independent
registered public accounting firm. Their report appears below.

Report of Independent Registered Public Accounting Firm

The
Board of Trustees and Shareholders of GMH Communities Trust:

We
have audited management's assessment, included in the accompanying Management's Report on Internal Control Over Financial Reporting, that GMH Communities Trust did not maintain
effective
internal control over financial reporting as of December 31, 2005, because of the effect of material weaknesses described in management's assessment, based on criteria established in Internal
ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (the COSO criteria). GMH Communities Trust's management is responsible for
maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on
management's assessment and an opinion on the effectiveness of the Company's internal control over financial reporting based on our audit.

We
conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control
over financial reporting, evaluating management's assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we considered
necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

A
company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures
that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide
reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and
expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely
detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.

Because
of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future
periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

A
material weakness is a control deficiency, or combination of control deficiencies, that results in more than a remote likelihood that a material misstatement of the annual or interim
financial

146

---



statements
will not be prevented or detected. The following material weaknesses have been identified and included in management's assessment:

Material Weaknesses in Entity Level Controls



Management
has determined that these control deficiencies constitute material weaknesses because they contributed to the material weaknesses in the process and transaction controls
identified below. In addition, until these control deficiencies are remediated, they have the potential to result in further material misstatements of the annual or interim financial statements that
would not be prevented or detected by employees in the normal course of performing their assigned functions.

Material Weaknesses in Process and Transaction-Level Controls



147

---









GMH
Communities Trust determined that the combination of the above factors resulted in errors in the initial preparation of the financial statements as of and for the year ended
December 31, 2005, primarily in the areas of revenue recognition, accounts payable, accrued expenses, capitalization of fixed assets, acquisition of properties, sale of land, accounting for
investments in joint ventures, cash, accounts receivable, prepaid expenses, and other assets, and in the restatement of its interim financial statements for the quarters ended March 31, 2005,
June 30, 2005, and September 30, 2005. Until these material weaknesses are remediated, there is more than a remote likelihood that a material misstatement to the annual or interim
consolidated financial statements could occur and not be prevented or detected by the Company's controls in a timely manner. These material weaknesses were considered in determining the nature,
timing, and extent of audit tests applied in our audit of the 2005 financial statements, and this report does not affect our report dated July 27, 2006 on those financial statements.

In
our opinion, management's assessment that GMH Communities Trust did not maintain effective internal control over financial reporting as of December 31, 2005 is fairly stated,
in all material respects, based on the COSO criteria. Also, in our opinion, because of the effect of the material weaknesses described above on the achievement of the objectives of the control
criteria, GMH Communities Trust has not maintained effective internal control over financial reporting as of December 31, 2005, based on the COSO criteria.

/s/
Ernst & Young LLP
Philadelphia, Pennsylvania
July 27, 2006

(c)Remediation Efforts Relating to Identification of Material Weaknesses

In response to the identification of the material weaknesses in internal control over financial reporting, with respect to both entity-level controls and process
level controls, each of which are described above inManagement's Report on Internal Control Over Financial Reportingunder subsection (b) of
this Item 9A, management, together with the Audit Committee, has initiated, or is in the process of initiating, various remedial measures designed to address each of the material weaknesses and to
prevent its recurrence. A detailed description of each of these remedial measures, as they relate to the material weaknesses identified by management, is provided below. Management, together with the
Audit Committee, will continue to monitor the implementation and effectiveness of these remedial

148

---



measures,
and will make appropriate changes to the currently identified remedial measures, or identify and implement new measures as deemed necessary.

No
change in our internal control over financial reporting occurred during the fourth quarter of 2005 that has materially affected, or is reasonably likely to materially affect, the
internal control over financial reporting.

Subsequent
to December 31, 2005, management has begun to institute significant changes, as described above, that have materially affected, or are reasonably likely to materially
affect, our internal control over financial reporting. We continue to plan additional changes to our infrastructure and related processes that we believe are designed to strengthen and materially
affect our internal control over financial reporting.

The
certifications of our principal executive officer and principal financial officer required in accordance with Section 302 of the Sarbanes-Oxley Act of 2002 are attached as
exhibits to this report. The disclosures set forth in this Item 9A contain information concerning (i) the evaluation of our disclosure controls and procedures, and changes in internal control
over financial reporting and (ii) material weaknesses in the design or operation of our internal control over financial reporting, referred to in paragraphs 4 and 5, respectively, of the
certifications. Those certifications should be read in conjunction with this Item 9A for a more complete understanding of the matters covered by the certifications.

Entity-Level Controls

As discussed above, management identified certain entity-level control activities that were not effective at December 31, 2005. Management has determined
that these control deficiencies constitute material weaknesses, and expects to implement each of the remedial steps described below throughout the remainder of 2006 in an effort to address these
material weaknesses.

"Tone at the top" established by members of our senior management resulted in significant pressure on our accounting personnel and compromised our overall
internal control environment and the selection of appropriate accounting policies.

The
following is a list of remedial measures that we have initiated, or intend to initiate promptly, in an effort to address this material weakness and prevent its recurrence:



149

---





150

---





We did not have sufficient personnel in our accounting department with requisite skills and competencies, or appropriate depth of experience, to assure the
preparation of accurate interim and annual financial statements on a timely basis in accordance with GAAP.The following is a list of remedial measures that we have initiated,
or intend to initiate, in an effort to address this material weakness and prevent its recurrence:



We did not have adequate monitoring controls, nor the appropriate personnel with requisite skills and competencies, to execute an adequate level of oversight to
accurately assess the results of our operations, which adversely affected our ability to report our financial results in a timely and accurate manner.The following is a list
of remedial measures that we have initiated, or intend to initiate, in an effort to address this material weakness and prevent its recurrence:



151

---





We lacked information and communication controls which limited our ability to deliver financial information to internal management decision makers in a timely
manner to enable them to properly monitor internal control over financial reporting.The following is a list of remedial measures that we have initiated, or intend to initiate,
in an effort to address this material weakness and prevent its recurrence:



We lacked robust risk assessment processes, including strategic plans, that clearly defined and communicated our goals and objectives throughout our
organization.In an effort to address this material weakness and prevent its recurrence, during the third quarter of 2006, Mr. O'Grady will assist in the

152

---



implementation
of a written internal control charter, which will, among other things, document the internal control process and formally assign responsibilities in overseeing various internal controls
to the relevant operational and accounting personnel. This charter will be reviewed and approved by our Audit Committee.

Process Level Controls

As discussed above, management identified certain process level control activities that were not effective at December 31, 2005. Management has determined
that these control deficiencies constitute material weaknesses, and expects to implement each of the remedial steps described below throughout the remainder of 2006 in an effort to address these
material weaknesses.

Revenue recognition.The following is a list of remedial measures that we have initiated, or intend
to initiate, in an effort to address this material weakness and prevent its recurrence:



Purchasing and accounts payable.The following is a list of remedial measures that we have initiated,
or intend to initiate, in an effort to address this material weakness and prevent its recurrence:



153

---









Capital spending and maintenance.The following is a list of remedial measures that we have
initiated, or intend to initiate, in an effort to address this material weakness and prevent its recurrence:



Real estate acquisitions.In an effort to address this material weakness and prevent its recurrence,
we will implement procedures to assure that the accounting department reviews the terms of acquisition transactions and applies purchase accounting policies in accordance with GAAP. The appropriate
level of management within the accounting department will review and approve the purchase accounting entries and assure that the supporting documentation is sufficient. The accounting department will
receive a copy of the documents evidencing the transaction, including third party valuation reports, prior to entering the data into our accounting system.

Period-end financial reporting.The following is a list of remedial measures that we have
initiated, or intend to initiate, in an effort to address this material weakness and prevent its recurrence:



154

---





Item 9B. Other Information.

Effective as of July 27, 2006, the Company entered into an amendment to its employment agreement with Bruce F. Robinson, President of the Military Housing
division. Under the terms of the amendment, in the event of the occurrence of a change of control (as defined in the agreement), other than a change of control resulting from a transaction in which
Gary M. Holloway, Sr. or Mr. Robinson is a majority owner or managing member of the Company (or any successor) following the transaction, then Mr. Robinson and the Company (or the buyer
or acquirer in such change of control transaction) shall enter into good faith negotiations not later than 15 days following the closing of such transaction as to Mr. Robinson's position
with, and role and compensation in the post-closing business. If the parties to such negotiation have not reached an agreement and have not executed an employment agreement with respect to
Mr. Robinson's ongoing employment after the closing not later than 30 days following such closing, then Mr. Robinson shall have the right, not later than 15 days following
the expiration of the 30-day period, to terminate employment with the Company and have such termination deemed to constitute "good cause" pursuant to the agreement; provided, however, that
such election shall not be available in the event (i) that Mr. Robinson has become entitled to severance under any other provision of the employment agreement prior to his termination of
employment, or (ii) of his death, permanent disability or the occurrence of any event that would give the Company valid reason to terminate for cause. A copy of this First Amendment to
Employment Agreement is filed as an exhibit to this Annual Report on Form 10-K.

155

---



PART III

Item 10. Directors and Executive Officers of the Registrant.

Trustees

As of the filing of this report, the Company's Board of Trustees consisted of the following nine members.

|Name                         |  | Age |  | Title                                                       
|---------------------------- |  | --- |  | ------------------------------------------------------------
|Gary M. Holloway, Sr.(1)     |  | 50  |  | President, Chief Executive Officer and Chairman of the Board
|Bruce F. Robinson(1)         |  | 50  |  | President of Military Housing Business and Trustee          
|Dennis J. O'Leary(1)         |  | 58  |  | Executive Vice President and Trustee                        
|Frederick F. Buchholz        |  | 60  |  | Trustee                                                     
|RADM James W. Eastwood (Ret) |  | 60  |  | Trustee                                                     
|Michael D. Fascitelli        |  | 49  |  | Trustee                                                     
|Steven J. Kessler            |  | 63  |  | Trustee                                                     
|Denis J. Nayden              |  | 52  |  | Trustee                                                     
|Richard A. Silfen            |  | 43  |  | Trustee                                                     

---

Messrs. Holloway
and Robinson have served as trustees since the initial formation of the Company in May 2004. The other trustees have served as trustees since
October 28, 2004, the date on which the Company's common shares were first publicly traded, except that Mr. Fascitelli was appointed to the Company's Board of Trustees on
August 10, 2005.

Gary M. Holloway, Sr.is the Company's chairman, president and chief executive officer. Since 1985 and prior to the Company's
initial public offering, Mr. Holloway founded and operated GMH Associates, our predecessor entities and other affiliated entities, as a fully integrated and diverse real estate company with
divisions specializing in the student and military housing industries, as well as the commercial real estate and investment services sectors. Under Mr. Holloway's direction, GMH Associates has
acquired, built, managed and expanded residential and commercial properties throughout the U.S. since its inception. Prior to the formation of GMH Associates, Mr. Holloway was involved in
various aspects of the real estate industry. He served as chief financial officer for the Holloway Corporation, a closely held business that specialized in residential and senior housing developments,
and began his career with Touche Ross & Co., Certified Public Accountants, where he provided accounting and tax services to real estate clients.

Bruce F. Robinsonis president of the Company's military housing division, GMH Military Housing, a military housing company which provides
development, management, and construction/renovation services for family housing located on military bases throughout the United States. In addition, he manages our military joint venture and partner
relationships. Prior to joining the military division, Mr. Robinson directed GMH Capital Partners, LP, an international corporate real estate company. During his tenure at the firm, which began
in 1986, he has been a key participant in the formation and

156

---



operation
of all entity structures as well as financing issues, due diligence and global planning. Prior to joining GMH Associates, he was a senior tax manager for Touche Ross & Co., Certified
Public Accountants, where he specialized in real estate syndication, partnerships and corporate acquisitions.

Frederick F. Buchholzworked with Lend Lease Real Estate investments or its predecessors from 1968 until retiring in June 1998.
Since his retirement, Mr. Buchholz has served as an independent real estate consultant. He was appointed senior vice president of Equitable Real Estate in December 1990 and executive
vice president in 1992. Prior to his retirement, Mr. Buchholz was the officer in charge of the Lend Lease Philadelphia region, supervising new business, asset management and
restructuring/workout activities on behalf of a total mortgage and equity portfolio exceeding $2.5 billion. At various times, Mr. Buchholz was also the officer in charge of Equitable
Real Estate's New York and Washington, D.C. regional offices. Mr. Buchholz is a member of the board of trustees of Liberty Property Trust, and is a member of the Appraisal Institute and the
Investment Review Committee of the Delaware Valley Real Estate Investment Fund, L.P.

RADM James W. Eastwood (Ret)is chairman of Granary Associates, a project management, architectural, interior design and real estate
development firm, a position he has held since 1990. Admiral Eastwood became executive vice president of Granary Associates in 1983, served as president from 1990 through 2004, and led the company
through extraordinary growth and expansion in the healthcare, public and corporate sectors. He retired from the Naval Reserves in November 2001 as a Two Star Admiral having completed his final
tour as Deputy, Vice-Commander, Commander-in-Chief Atlantic Fleet. Admiral Eastwood also serves on the board of directors of First Penn Bank. Admiral Eastwood is an
NROTC graduate of Villanova University with a Bachelor of Engineering degree.

Michael D. Fascitellihas been president of Vornado Realty Trust since December 1996. Vornado Realty Trust is a
NYSE-listed real estate investment trust that currently owns and manages approximately 87 million square feet of commercial real estate in the U.S. Mr. Fascitelli also
currently serves as the president of Alexander's Inc. Prior to his employment with Vornado Realty Trust, Mr. Fascitelli was a partner at Goldman, Sachs & Co., where he was head of
the firm's real estate investment banking business. Mr. Fascitelli currently serves on the boards of Vornado Realty Trust, Alexander's Inc., and Toys "R" Us, Inc.
Mr. Fascitelli received a Bachelor of Science in industrial engineering from the University of Rhode Island in 1978 and his MBA from the Harvard Graduate School of Business Administration in
1982.

Steven J. Kesslerhas been an executive vice president and the chief financial officer of Resource America, Inc., an asset
management company that specializes in real estate, financial fund management and equipment finance since 2005, and served as senior vice president from 1992 to 2005. From March 2005 to
September 2005, he served as senior vice president, and since September 2005 he has served as chief financial officer and treasurer, of Resource Capital Corp., a NYSE-listed
specialty finance company that is externally managed by an indirect, wholly-owned subsidiary of Resource America, Inc., and intends to elect and qualify to be treated as a real estate
investment trust and to invest in a combination of real estate-related securities and commercial finance assets. In addition, from 2002 to 2004, Mr. Kessler served as the chief financial
officer of Atlas Pipeline Partners, L.P. Prior to that, Mr. Kessler was vice president-finance and acquisitions at Kravco Company from March 1994 until 1997. From 1983 through
March 1994, Mr. Kessler was chief financial officer and chief operating officer at Strouse Greenberg & Co., Inc., a regional full service real estate company, and vice
president-finance and chief accounting officer at its successor, The Rubin Organization. Prior thereto, Mr. Kessler was a partner at Touche Ross & Co., Certified Public Accountants.
Mr. Kessler received a Bachelor of Science degree in accounting from Temple University in 1965 and became a certified public accountant in 1967.

Denis J. Naydenwas a senior vice president of General Electric Company and the former chairman and chief executive officer of GE Capital
Corporation. Mr. Nayden joined GE Capital as marketing administrator for Air/Rail Financing in 1977, and in 1986 joined the Corporate Finance Group as vice

157

---



president
and general manager. In 1987, he was appointed senior vice president and general manager of the Structured Finance Group, and executive vice president of GE Capital in 1989.
Mr. Nayden was named president and chief operating officer of GE Capital in 1994, and chairman and chief executive officer of GE Capital in June 2000. Mr. Nayden continues to be
associated with GE. Additionally, he serves as Senior Advisor and Managing Partner of the Oak Hill Partners, L.P., a private investment group. He also is a Member of Alix Partners Holdings/Questor
Partners Holdings Advisory Board, and serves on the boards of SES Global, Healthcare Services, Inc., DuaneReade, Inc. and Gecis Global Holdings. Mr. Nayden received his Bachelor
of Arts in English and his MBA in Finance from the University of Connecticut in 1976 and 1977, respectively.

Dennis J. O'Learyserved as the Company's interim Chief Financial Officer from March 31, 2006 through June 30, 2006.
Effective as of July 1, 2006, Mr. O'Leary's position with the Company became Executive Vice President and principal financial officer. Mr. O'Leary will hold this position through
the filing with the Securities and Exchange Commission of the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2006. Mr. O'Leary has been an
independent consultant and a private investor since January 2004, working as a consultant to GMH Communities Trust and its predecessor entities on financial, structuring and compensation
matters since March 2004. He was a partner with Ernst & Young LLP during 2002 and 2003, heading up the firm's New York RegionInsurance Tax Practice. From 1985 to 2001,
Mr. O'Leary was a senior vice president with Reliance Group Holdings, Inc. where he was responsible for worldwide tax planning. Prior to that time, he was a partner with Touche
Ross & Co, Certified Public Accountants. Mr. O'Leary received his Bachelor of Arts in Economics from LaSalle University in 1970 and an MBA in
Accounting and Finance from Temple University in 1973. He became a certified public accountant in 1974.

Richard A. Silfenhas been president and chief financial officer of Cangen Biotechnologies, Inc., a biotechnology company
developing molecular diagnostic tests for the early detection of cancer and other technologies designed to enhance the selection of cancer therapeutic regimes, since August 2004. From
May 2000 until August 2004, Mr. Silfen was a partner of the law firm of Morgan, Lewis & Bockius LLP. Mr. Silfen has extensive experience counseling real estate
investment trusts and other publicly traded companies in connection with capital raising transactions and other securities matters, as well as mergers and acquisitions and other business and financial
matters. He is also a member of the National Association of Real Estate Investment Trusts. Prior to May 2000, Mr. Silfen was a partner of the law firm of Wolf, Block, Schorr and
Solis-Cohen LLP and was vice chairman of its corporate department. From 1987 through 1990, Mr. Silfen worked in the Securities and Exchange Commission's Division of Corporation Finance.
Mr. Silfen received his Bachelor of Arts in Physics from Baylor University in 1983 and his J.D. from the University of Alabama in 1987.

Executive Officers

The information concerning our executive officers required by this Item 10 is provided under the caption "Executive Officers of the Registrant" in Part I
hereof.

Audit Committee and Audit Committee Financial Expert

The Company's Audit Committee is comprised of three independent trustees, Messrs. Eastwood, Kessler and Silfen. The Audit Committee has been established as
a separately-designated standing committee of the Company's Board of Trustees in accordance with section 3(a)(58)(A) of the Securities Exchange Act of 1934, as amended. Each of the members of
the Audit Committee meets the financial literacy requirements of the NYSE, and the Board of trustees has affirmatively determined that Mr. Kessler is an "audit committee financial expert" and
is independent as defined under the Company's Corporate Governance Guidelines and consistent with the listing standards of the NYSE. Mr. Kessler serves as the chairperson of the Audit
Committee. In accordance with the terms of the Audit Committee formal charter, the Audit Committee oversees, reviews and evaluates:



158

---





The
Audit Committee also:



Compliance with Section 16(a) of the Exchange Act

Section 16(a) of the Securities Exchange Act of 1934 requires the Company's executive officers and trustees and persons who own more than 10% of the
Company's common shares to file reports of ownership and changes in ownership of the Company's common shares and any other equity securities with the SEC and the NYSE. Executive officers, trustees and
greater than 10% shareholders are required by SEC regulations to furnish the Company with copies of all Section 16(a) forms they file.

Based
solely on its review of the copies of Forms 3, 4 and 5 furnished to the Company, or written representations from certain reporting persons that no such forms were required to be
filed by such persons, we believe that all of the Company's executive officers, trustees and greater than 10% shareholders complied during 2005 with all filing requirements applicable to them.

Code of Ethics

Code of Business Conduct and Ethics.The Company has adopted a Code of Business Conduct and Ethics in accordance with the
corporate governance rules of the NYSE. The code contains a policy that prohibits conflicts of interest between the Company's officers, employees and trustees on the one hand, and the Company on the
other hand, except where our Audit Committee approves of the transaction involving the potential conflict. The Company's conflicts of interest policy states that a conflict of interest exists when a
person's private interest is not aligned or appears to be not aligned, or interferes or appears to interfere, in any way with the Company's interest. For example, the Company's conflicts of interest
policy prohibits its officers, employees and trustees from entering into agreements, transactions or business relationships, or otherwise taking actions, that involve conflicts of interest, other than
such agreements, transactions or business relationships or other actions that are (i) otherwise contemplated in the prospectus relating to the Company's initial public offering, or
(ii) approved in advance by the Company's Audit Committee. Except as otherwise permitted as

159

---



described
in the foregoing sentence, the Company is prohibited from, among other things, engaging in the following activities:



A
copy of this code may be viewed on the Corporate Governance section of the "Investor Relations" page on the Company's web site at www.gmhcommunities.com.

Code of Ethics for Chief Executive Officer and Senior Financial Employees.The Company has adopted a Code of Ethics for Chief
Executive Officer and Senior Financial Employees that applies to the Company's principal executive officer, principal financial officer, principal accounting officer or controller and persons
performing similar functions. A copy of this code may be viewed on the Corporate Governance section of the "Investor Relations" page on the Company's web site at www.gmhcommunities.com.To the extent
permitted by the corporate governance rules of the NYSE, the Company intends to satisfy the disclosure requirement
under Item 10 of Form 8-K regarding the amendment to, or waiver of, a provision of the code by posting such information under the Corporate Governance section of the "Investor
Relations" page on the Company's web site atwww.gmhcommunities.com.

Item 11. Executive Compensation.

The following table sets forth the annual base salary rates and other compensation paid to the Company's chief executive officer and each of the next four most
highly paid executive officers for 2005 and 2004 (collectively, the "named executive officers"). The Company was initially formed in May 2004 and did not conduct any operations prior to
completion of its initial public offering in November 2004. As a result, the Company did not pay any compensation to executive officers for the period from January 1, 2004 through
November 2, 2004 (the date on which the Company's initial public offering was completed). Compensation information for 2004 is provided for the period from November 2, 2004 through
December 31, 2004 with respect to compensation paid by the Company, and for the period from January 1, 2004 through November 1, 2004 with respect to compensation paid by the
Company's predecessor entities, which include the Company's operating partnership, College Park Management, Inc., GMH Military Housing, LLC, 353 Associates, L.P., and Corporate Flight Services,
LLC. These entities are collectively referred to as "our predecessor entities" or "the Company's predecessor entities." The operations of the Company's predecessor entities were acquired by the
Company in connection with its formation transactions relating to the initial public offering.

160

---



Summary Compensation Table

|                      |                                     |      |      | Annual Compensation |         |        
|--------------------- | ----------------------------------- | ---- | ---- | ------------------- | ------- | -------
|
|Gary M. Holloway, Sr. |                                     | 2005 |      | $                   | 350,000 |        
|                      | President, Chief Executive Officer  |      | 2004 |                     | $       | 372,167
|                      | and Chairman of the Board           |      |      |                     |         |        
|Bruce F. Robinson     |                                     | 2005 |      | $                   | 325,000 |        
|                      | President, Military Housing         |      | 2004 |                     | $       | 342,417
|                      | Division and Trustee                |      |      |                     |         |        
|Joseph M. Coyle(5)    |                                     | 2005 |      | $                   | 300,000 |        
|                      | President, Student Housing Division |      | 2004 |                     | $       | 317,417
|John DeRiggi          |                                     | 2005 |      | $                   | 225,000 |        
|                      | Executive Vice President and        |      | 2004 |                     | $       | 165,539
|                      | Chief Investment Officer            |      |      |                     |         |        
|Joseph M. Macchione   |                                     | 2005 |      | $                   | 200,000 |        
|                      | Executive Vice President,           |      | 2004 |                     | $       | 155,192
|                      | General Counsel and Secretary       |      |      |                     |         |        

---

161

---



Trustee Compensation.As compensation for serving on the Company's Board, each
non-employee trustee will receive an annual fee of $40,000, of which $20,000 will be paid in the form of restricted shares and $20,000 will be paid in cash. The cash portion of this annual
fee is paid on a quarterly pro-rata basis, and the restricted share portion of this annual fee is paid on June 30th of each fiscal year. These restricted shares vest
in three equal annual installments, are considered outstanding common shares for purposes of voting along with our common shareholders, and receive dividend-equivalent cash payments along with our
common shareholders. In addition, non-employee trustees will receive $1,000 for each Board or committee meeting attended in person and $500 for each Board or committee meeting attended
telephonically. Committee chairmen will receive an additional annual fee with the lead independent trustee receiving an additional $5,000 per year, the Audit Committee chairman receiving an additional
$7,500 per year, and the Compensation Committee chairman and the Nominating and Corporate Governance Committee chairman each receiving an additional $5,000 per year. In March 2006, the Board of
Trustees created a Special Committee to consider and analyze strategic and financial alternatives, including potential offers to acquire the Company. Members of the Special Committee, which consists
of Mr. Silfen (Chairman), Mr. Buchholz and Mr. Eastwood, receive the following fees: (i) an initial retainer
in the amount of $10,000 for the Chairman and $5,000 for other members, (ii) for each full or partial month of service rendered by the Special Committee, a monthly retainer of $6,000 for the
Chairman and $4,500 for other members, plus such other amounts as may be deemed appropriate by the Board of Trustees following the date on which these retainer fees are paid, and
(iii) attendance fees for participating in meetings as described above for our standing committees ($1,000 for attendance in person, and $500 for attendance via telephone conference). Trustees
who also are officers or employees of our company will receive no additional compensation as trustees. In addition, we will reimburse our trustees for their reasonable
out-of-pocket expenses incurred in attending Board and committee meetings. Upon joining the Board of Trustees, each non-employee trustee receives 3,500 restricted
common shares that vest in three equal annual installments. The Board of Trustees may change the compensation of non-employee trustees in its discretion, and has delegated this authority
to the Nominating and Corporate Governance Committee.

Employment Agreements

In connection with completion of the Company's initial public offering in November 2004, the Company entered into employment agreements with three of its
executive officers, Messrs. Holloway, Robinson and Coyle. Mr. Coyle resigned from his position as president of the Company's student housing division on December 31, 2005, at
which time his employment agreement was terminated as of that date. The employment agreements provide that these executive officers are eligible to participate in the Company's Equity Incentive Plan.
In addition, effective as of July 1, 2006, the Company entered into employment agreements with three additional executive officers, Messrs. DeRiggi, O'Grady and Macchione. The employment
agreements provide that these executive officers are eligible to receive annual bonuses under a cash bonus plan, in addition to setting forth a base salary.

Each
employment agreement is for an initial three-year term (the "Initial Term") and provides the following annual base salaries: Gary M. Holloway, Sr., $350,000; Bruce F.
Robinson, $325,000; John DeRiggi, $300,000; J. Patrick O'Grady, $300,000; and Joseph M. Macchione, $250,000. The annual base salary for Joseph M. Coyle under his employment agreement was $300,000. The
base salaries for Messrs. Holloway, Robinson, DeRiggi, O'Grady and Macchione will be increased annually effective January 1 of any year during the term of the employment agreement. Such
increases will be a minimum positive amount equal at least to the percentage increase in the Consumer Price Index. In addition, under the terms of the agreements, each executive is entitled to receive
an annual cash bonus for each calendar year during the term of the agreement based on the performance of individual and corporate performance goals set by the Compensation Committee at (A) with
respect to Mr. Holloway, certain threshold, target, superior and outperformance levels equal to 40%, 80%, 120%, and 200%, respectively, of his base salary; (B) with respect to
Mr. Robinson, certain threshold, target, superior and outperformance levels equal to 40%, 80%, 120%, and 175%, respectively, of his base salary; and

162

---



(C) with
respect to Messrs. DeRiggi, O'Grady and Macchione, certain threshold, target and superior levels equal to 40%, 80% and 120%, respectively, of his base salary. Under the terms of
Mr. O'Grady's employment agreement, he was guaranteed a cash bonus for the calendar year 2006 equal to no less than $120,000, $100,000 was required to be paid within five business days after
the effective date of his employment agreement.

The
employment agreements provide that the executive officers agree to devote substantially all of their business time to the performance of their duties to us under their employment
agreements (except as we otherwise agree). At the end of the Initial Term, the employment agreements will automatically extend for two additional one-year periods (each, an "Extension
Term"), unless either party terminates the agreement by providing prior written notice to the other party not later than 60 days prior to expiration thereof. These employment agreements permit
us to terminate the executives' employment with appropriate notice for or without "cause." "Cause" is generally defined to mean:



In
addition, either prior to or after a change of control, each executive has the right under his employment agreement to resign for "good reason" upon certain events that occur without
such executive's written consent, provided the executive notifies us of his determination that "good reason" exists within 60 days of when the executive knows of the occurrence of the event
upon which his determination is based. For these purposes, "good reason" means (i) any material reduction in duties, responsibilities or reporting requirements, or the assignment of any duties,
responsibilities or reporting requirements that are inconsistent with his positions with us; (ii) a reduction in his annual base salary; (iii) the termination or material reduction of
certain employee benefit plans, programs or material fringe benefits other than in connection with modifications to plans that are applicable to all similarly situated officers; (iv) relocation
of our offices outside of a 35-mile radius of Newtown Square, Pennsylvania; (v) a failure by us to renew his employment agreement on at least comparable terms at the close of the
Initial Term or of either Extension Term; or (vi) our material breach of his employment agreement which continues for a period of 30 days after written notice. In addition, with respect
to Mr. Holloway, such "good reason" also includes his removal from the board, other than for "cause," or failure to be nominated or elected to the board, other than for "cause," absent his
prior written consent.

Pursuant
to his employment agreement, Mr. Holloway will receive a monthly car allowance of $1,500 and other benefits commensurate with his position, including reimbursement for
the cost of tax preparation and financial planning services up to a maximum aggregate of $10,000 annually, an annual medical examination, six weeks of paid vacation annually and various other
customary benefits. Pursuant to Messrs. Robinson's and DeRiggi's employment agreements, each will receive a monthly car allowance of $1,000 and other benefits as are commensurate with his
position, including reimbursement

163

---



for
the cost of tax preparation and financial planning services up to a maximum aggregate of $10,000 annually, an annual medical examination, five weeks of paid vacation annually and various other
customary benefits. Pursuant to Messrs. O'Grady's and Macchione's employment agreements, each will receive a monthly car allowance of $650 and other benefits as are commensurate with his
position, including reimbursement for the cost of tax preparation and financial planning services up to a maximum aggregate of $5,000 annually, an annual medical examination, five weeks of paid
vacation annually and various other customary benefits. In addition, pursuant to Mr. O'Grady's employment agreement, he was issued 40,000 restricted common shares under our Equity Incentive
Plan as of his employment agreement's effective date, which shares will vest over a three-year period, with 10,000 shares to vest upon the first anniversary of the grant date, and 15,000
shares to vest upon each of the second and third anniversaries of the grant date.

The
employment agreements also provide that the executives are eligible to receive the same benefits, including medical insurance coverage and retirement plan benefits in a 401(k) plan,
to the same extent as other similarly situated employees, and such other benefits as are commensurate with their position. Participation in employee benefit plans will be subject to the terms of said
benefit plans as in effect from time to time.

If
the executive's employment ends due to termination by us without cause, or termination by the executive for good reason, we will be obligated to pay the following severance benefit:
(i) a lump sum payment equal to (A) three times base salary and the executive's average annual bonus determined at the superior level of both corporate and individual performance for the
year in which the termination in the case of Mr. Holloway, (B) with respect to Mr. Robinson, two times such amount if not in connection with a change of control and three times
such amount if in connection with a change of control, and (C) with respect to Messrs. DeRiggi, O'Grady and Macchione, two times such amount determined at the superior level for both
corporate and individual performance for the year in which the termination occurs (however, if an executive resigns for "good reason" upon notice of non-renewal by the Company after the
second Extension Term, the multiplier will be reduced to one times such amount), (ii) a prorated amount of the incentive bonus at the superior level for individual and corporate performance for
the year in which the termination occurs, and (iii) an amount equal to accrued but unpaid base salary through the date of termination plus any other compensation then due and owing. The Company
will also permit the executive to continue to participate in, and will pay the premiums for, group health coverage for a period of three years following the executive's date of termination.
Additionally, all of the options and restricted shares granted to the executive will become fully vested, and the executive will have a period of at least two years in which to exercise all vested
options.

If
the executive's employment ends due to termination by the Company for cause, or termination by the executive without good reason, the Company will be obligated to pay the executive's
accrued base salary and, with respect to a termination by the executive without good reason, any amount of accrued annual bonus, expense reimbursements and other compensation-related payments that are
payable to the executive through the executive's date of termination. In addition, the executive will be entitled to exercise all vested options and will be entitled to all benefits accrued and vested
under any of our employee benefit plans in which the executive participated prior to termination. Unless agreed otherwise, the executive will forfeit all unvested options and any unvested restricted
shares not acquired for consideration. The Company will have the right to repurchase the executive's unvested restricted shares acquired by the executive for consideration pursuant to the terms of the
Company's Equity Incentive Plan with the result that if the executive acquired unvested restricted shares for any consideration, the executive shall at most be entitled to a return of such
consideration.

If
an executive's employment ends due to death or permanent disability, the Company will pay to the executive, or his estate or beneficiary, an amount equal to one times the executive's
base salary and the executive's annual incentive bonus (determined at the superior level for both corporate and individual performance for the year in which the termination of employment occurs)
within 10 days of

164

---



the
occurrence of the relevant event. Further, the executive will become vested in all options and restricted shares and the executive or the executive's personal representative will have one year
from the date of the event to exercise all vested options. The Company will pay to the executive or the executive's representative any base salary, annual bonus, expense reimbursement, and all other
compensation related payments payable as of the date of the relevant event. In addition, the Company will pay to the executive or the executive's representative a prorated amount of the incentive
bonus at the target level for corporate and individual performance for the year in which the relevant event occurred.

In
the event of a termination of the executive's employment by the executive or by us (or our successor) for any reason other than "cause" following a change of control, the executive
will become fully vested in his options and restricted shares and shall have a two-year period from his or her date of termination to exercise his or her vested options. In general terms,
a change of control occurs:



With
respect to Messrs. Holloway and Robinson, if payments become due as a result of a change of control and the excise tax imposed by Section 4999 of the Code applies, the
terms of their employment agreements will require us to gross up the executives for the amount of this excise tax plus the amount of income and other taxes due as a result of the gross up payment.

Each
executive has agreed with the Company that (with respect to Messrs. Holloway and Robinson, for an 18-month period after termination of his employment; and with
respect to Messrs. DeRiggi, O'Grady and Macchione, for a 24-month period after termination of his employment), such executive will not compete with the Company by working with or
investing in, subject to certain limited exceptions noted below, any enterprise engaged in a business substantially similar to any primary segment of our business during the period of the executive's
employment with the Company. The executive will not be subject to these restrictions if the Company commits a material breach of the executive's employment agreement. In addition, these restrictions
will not preclude the executive from (i) making any investment in a public company or any entity in which he is the owner of 5% or less of the issued and outstanding voting securities, provided
ownership does not result in his being obligated or required to devote a substantial amount of managerial efforts, (ii) engaging in charitable, academic or community activities, or in trade or
professional organizations, or (iii) holding directorships in other companies consistent with our conflict of interest policies and corporate governance guidelines.

Effective
as of July 27, 2006, Mr. Robinson's employment was amended to include additional terms regarding compensation upon a change of control. A description of these amended
terms is included in Part II, Item 9B. of this Annual Report on Form 10-K.

165

---



Compensation Committee Interlocks and Insider Participation

All of the members of the Compensation Committee of the Company's Board have been determined to be independent trustees in accordance with the listing standards
and corporate governance rules of the NYSE and the terms of the Company's Corporate Governance Guidelines. None of these trustees, or any of our executive officers, serves as a member of a board or
any compensation committee of any entity that has one or more executive officers serving as a member of the Board of Trustees.

REPORT OF THE COMPENSATION COMMITTEE

The Compensation Committee currently is composed of three independent trustees, Messrs. Eastwood (Chairman), Buchholz and Nayden. The Compensation
Committee regularly reviews and approves executive officer compensation levels and policies. The Company completed its initial public offering in November 2004, and therefore 2005 was the first
full year of operations from which the Compensation Committee could base its evaluation of the individual performance of the Company's executive officers and the corporate performance of the Company.
In connection with the Company's initial public offering, the Company entered into employment agreements with its top three executive officers, Messrs. Holloway, Robinson and Coyle.
Mr. Coyle resigned from his position as president of the Company's student housing division on December 31, 2005, at which time his employment agreement was terminated. As part of the
separation agreement entered into between the Company and Mr. Coyle, however, the Company agreed that Mr. Coyle would be eligible to receive a bonus award relating to his employment
throughout 2005, as determined in accordance with the terms of his employment agreement and the executive officer bonus program that had been previously approved by the Compensation Committee in
March 2005. In addition, effective as of July 1, 2006, the Company entered into employment agreements with John DeRiggi, President of the Company's Student Housing Business and Chief
Investment Officer; J. Patrick O'Grady, Executive Vice President and Chief Financial Officer; and Joseph M. Macchione, Executive Vice President, General Counsel and Secretary. Set forth below is a
discussion of the compensation philosophy utilized to design appropriate forms of compensation under these employment agreements, as well as with respect to the Company's other executive officers who
did not have employment agreements during 2005.

Compensation Philosophy

The Compensation Committee believes that a well-designed compensation program should align the goals of the shareholders with the goals of the
executive, and that a significant part of an executive's compensation, over the long term, should be dependent upon the value created for shareholders. Executives should be held accountable through
their compensation for the performance of the Company, and compensation levels also should reflect the executive's individual performance in an effort to encourage individual contributions to the
Company's performance. The compensation philosophy is designed to motivate executives to focus on operating results and create long-term shareholder value by:



The
Compensation Committee believes that each of the above factors is important when determining compensation levels. In connection with the Company's initial public offering in 2004,
the Company engaged an independent consulting firm in determining the appropriate salaries, bonuses and other material terms of the employment agreements with Messrs. Holloway, Robinson and
Coyle, and

166

---



also
heavily negotiated the agreements with each of the executives and the managing underwriters for the Company's initial public offering. All executive employment agreements were effective as of
November 2, 2004, the closing date of the initial public offering. A description of the employment agreements is set forth under the preceding section of Part III, Item 11. of
this Annual Report on Form 10-K titled "Employment Agreements." The independent compensation consultant also prepared reports for, and submitted
recommendations to, the Compensation Committee with respect to the Company's executive officers and other key employees who did not have employment agreements during 2005.

Types of Compensation

The executive compensation policies adopted by the Compensation Committee will be structured to provide short- and long-term incentives for executive
performance that promote continuing improvements in the Company's financial results and returns to shareholders. The elements of the Company's executive compensation are primarily comprised of the
following, with all three elements designed to complement each other in satisfying the ultimate goal of creating long-term shareholder value:



167

---





168

---





Chief Executive Officer Compensation for 2005

Gary M. Holloway, Sr. served as the Company's president, chief executive officer and chairman of the Board during 2005. Mr. Holloway's employment
agreement, which became effective as of November 2, 2004, set an initial annual base salary of $350,000, subject to annual increases based on a percentage increase in the Consumer Price Index,
and included provision for the payment of annual incentive cash bonuses based on the attainment of corporate performance and individual performance goals as approved by the Compensation Committee, and
as described above. In approving and ratifying Mr. Holloway's employment agreement subsequent to the Company's initial public offering, the Compensation Committee considered that (i) the
agreement was reviewed by an independent compensation consultant, and the committee had discussed with the consultant the process and factors used by the consultant to recommend the terms of the
agreement, and (ii) the agreement was highly negotiated with, and approved by, the managing underwriters in connection with the Company's initial public offering. In accordance with his
employment agreement, Mr. Holloway was paid a 2005 base salary of $350,000. Also in accordance with his employment agreement, in March 2005, the Compensation Committee approved the
performance criteria that were be used to determine Mr. Holloway's cash bonus award for the year ending December 31, 2005. Mr. Holloway's actual bonus for 2005 was determined by
the Compensation Committee based on the satisfaction of the corporate/individual performance goals as described above under "Annual Incentive Cash
Bonus," and was equal to a percentage of Mr. Holloway's base salary based on threshold, target, superior and outperformance levels (threshold40%;
target80%; superior120%; outperformance200%). During the first quarter of 2006, the Compensation Committee evaluated whether Mr. Holloway's performance
goals had been satisfied. Notably, the Compensation Committee found that the Company exceeded its anticipated dollar value of student housing acquisitions during 2005 and met its goals with respect to
the number of additional military housing units acquired during 2005. In addition, the Compensation Committee reviewed a written self-assessment submitted by Mr. Holloway in
connection with the evaluation of his individual performance for 2005. On the basis of these factors, the Compensation Committee
determined that Mr. Holloway was entitled to an incentive bonus for 2005 in accordance with his specified bonus formula. Despite the determination by the Compensation Committee that
Mr. Holloway was eligible to receive a 2005 bonus award on the basis of the evaluation of his corporate and individual performance goals, Mr. Holloway informed the Compensation Committee
that he desired to forego his 2005 bonus amount, and, accordingly, the Compensation Committee did not award to him a 2005 bonus.

The Compensation Committee's Conclusion

In terms of analyzing total compensation of executive officers, the Compensation Committee considered the fact that executive officers did not receive awards
under the Company's Equity Incentive Plan during 2005. The committee expects to consult with an independent compensation consultant in 2006 to establish policies with respect to the grant of
equity-based awards to executive officers and other employees effective by the end of the fiscal year 2006. The Compensation Committee has reviewed all components of the chief executive officer's and
other executive officers' compensation, including salary, bonus, equity and long-term incentive compensation, including the actual projected

169

---



payout
obligations under the severance and change-in-control provisions under the Company's employment agreements. Based on this review, the Compensation Committee finds that
the executive officers' total compensation in the aggregate for 2005 was reasonable.

Federal Tax Regulations

Section 162(m) of the Code limits the deductibility on the Company's income tax return to compensation of $1.0 million for certain executive
officers unless, in general, the compensation is paid pursuant to a plan that is performance-based, nondiscretionary and has been approved by the Company's shareholders. This regulation did not apply
to the Company prior to the time it became a public company in November 2004. The Compensation Committee's policy with respect to Section 162(m) since the Company's initial public
offering is to make reasonable efforts to ensure that compensation is deductible to the extent permitted, while simultaneously providing the Company's executives with appropriate rewards for their
performance.

This
report is provided by the following trustees, who constitute the current Compensation Committee.



170

---



Performance Graph

The following performance graph below compares the cumulative total return of the Company's common shares with that of the S&P 500 Index and the S&P REIT Index
from October 28, 2004 (the date the Company's common shares began to trade publicly) through December 31, 2005. The performance graph assumes that a shareholder invested $100 at the
close of market on October 28, 2004 in the Company's common shares and $100 invested at that same time in each of the indexes. The comparisons in this graph are provided in accordance with SEC
disclosure requirements and are not intended to forecast or be indicative of the future performance of our common shares.

COMPARISON OF CUMULATIVE TOTAL RETURN FOR THE PERIOD  OCTOBER 28, 2004 TO DECEMBER 31, 2005  (GMH COMMUNITIES TRUST, S&P 500 INDEX AND THE S&P REIT INDEX)  (includes reinvestment of dividends)

GRAPHIC

|                                      |  |     |  | INDEXED RETURNS
Years Ending
|------------------------------------- |  | --- |  | ----------------------------
|
|
|GMH Communities Trust                 |  | 100 |  | 118.86                      
|S&P 500 Index                         |  | 100 |  | 107.85                      
|S&P 500 Real Estate Investment Trusts |  | 100 |  | 108.79                      

The
share price performance graph shall not be deemed incorporated by reference by any general statement incorporating by reference this proxy statement into any filing under the
Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, except to the extent that the Trust specifically incorporates this information by reference, and shall not
otherwise be deemed filed under such acts.

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.

The following table sets forth the beneficial ownership of common shares, as of July 31, 2006, by (i) each of the Company's trustees,
(ii) each of the Company's executive officers, (iii) all of the Company's trustees and executive officers as a group and (iv) any shareholders known to the Company to be the
beneficial owner of more than 5% of our common shares (based solely on information provided in Schedule 13D or 13G filings made by such beneficial owners with the SEC). The SEC has defined
"beneficial" ownership of a security to mean the possession, directly or indirectly, of voting power and/or investment power. A shareholder is also deemed to be, as of any date, the beneficial owner
of all securities that such shareholder has the right to acquire within 60 days after that date through (a) the exercise of any option, warrant or right, (b) the conversion of a
security, (c) the power

171

---



to
revoke a trust, discretionary account or similar arrangement or (d) the automatic termination of a trust, discretionary account or similar arrangement.

Under
the terms of the Company's Declaration of Trust, shareholders generally may not have "beneficial" or "constructive" ownership (as those terms are defined in the Declaration of
Trust) of more than 7.1% of the outstanding common shares of the Company at any time. Common shares indicated as beneficially owned in the following table may not be deemed to be "beneficially" and/or
constructively" owned by the shareholder under the Declaration of Trust. The Declaration of Trust provides that the Board may approve exceptions to this limitation of ownership, provided that the
ownership exception would not threaten the Company's ability to qualify as a real estate investment trust under the Internal Revenue Code of 1986, as amended (the "Code"), and currently provides the
following exceptions: (i) Mr. Holloway and persons whose share ownership would be attributed to him under the Declaration of Trust's constructive ownership provisions may own no more
than 20% of the outstanding shares of the Company; (ii) Steven Roth, the chief executive officer of Vornado Realty Trust, and persons whose share ownership would be attributed to him under the
Declaration of Trust's constructive ownership rules may own no more than 8.5% of the outstanding shares of the Company, and (iii) Vornado Realty, L.P., Vornado Realty Trust, and designated
affiliates or permitted transferees of Vornado Realty, L.P. under the terms of a warrant issued by the Company, generally have no restriction on ownership levels in the Company (except that any person
who is treated as an "individual" for purposes of the Code may not benefit from this unlimited ownership exception).

|Name of Beneficial Owner                                    |  | Number of Shares
Beneficially Owned |  | Percentage of
Outstanding
Common Shares(1) |     
|----------------------------------------------------------- |  | ----------------------------------- |  | ------------------------------------------ | ----
|Trustees and Executive Officers                             |  |                                     |  |                                            |     
|Gary M. Holloway, Sr.(2)                                    |  | 17,000,379(2)                       |  | 20.0                                       | %(2)
|Bruce F. Robinson                                           |  | 1,014,305(3)                        |  | 2.4                                        |     
|John DeRiggi                                                |  | 251,250(3)                          |  | *                                          |     
|J. Patrick O'Grady                                          |  | 40,000(3)                           |  | *                                          |     
|Joseph M. Macchione                                         |  | 63,700(3)                           |  | *                                          |     
|Frederick F. Buchholz                                       |  | 12,488(4)                           |  | *                                          |     
|RADM James W. Eastwood (Ret)                                |  | 103,038(4)                          |  | *                                          |     
|Michael D. Fascitelli                                       |  | 5,552(5)                            |  | *                                          |     
|Steven J. Kessler                                           |  | 11,488(4)                           |  | *                                          |     
|Denis J. Nayden                                             |  | 41,488(4)                           |  | *                                          |     
|Dennis J. O'Leary                                           |  | 52,470(4)                           |  | *                                          |     
|Richard A. Silfen                                           |  | 12,488(4)                           |  | *                                          |     
|All executive officers and trustees as a group (12 persons) |  | 18,608,646                          |  | 31.1                                       | %(6)
|5% Shareholders                                             |  |                                     |  |                                            |     
|Cohen & Steers(7)                                           |  | 5,457,816                           |  | 13.1                                       |     
|FMR Corp.(8)                                                |  | 4,436,698                           |  | 10.7                                       |     
|Franklin Resources, Inc.(9)                                 |  | 3,416,334                           |  | 8.2                                        |     
|Heitman Real Estate Securities LLC(10)                      |  | 3,615,418                           |  | 8.7                                        |     
|Vornado Realty Trust(5)                                     |  | 9,855,104                           |  | 20.2                                       |     

---

172

---



173

---





174

---





Equity Incentive Plan Information

The following table gives information about the Company's common shares that may be issued upon the exercise of options, warrants and rights under all of the
Company's existing equity compensation plans as of December 31, 2005.

|Plan Category                                          |  | (a)
Number of Securities
to be Issued Upon Exercise
of Outstanding Options,
Warrants and Rights |  | (b)
Weighted Average
Exercise Price of
Outstanding Warrants,
Options and Rights |   | (c)
Number of Securities
Remaining Available for
Future Issuance under
Equity Compensation Plans
(Excludes Securities Reflected
in Column (a))
|------------------------------------------------------ |  | ----------------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------- | - | ----------------------------------------------------------------------------------------------------------------------------------------------
|Equity compensation plans approved by shareholders(1)  |  |                                                                                                |  | $                                                                               |  |                                                                                                                                               
|Equity compensation plans not approved by shareholders |  |                                                                                                |  |                                                                                 |  |                                                                                                                                               
|                                                       |  |                                                                                                 |  |                                                                                 |   |                                                                                                                                               
|Total                                                  |  |                                                                                                |  | $                                                                               |  |                                                                                                                                               
|                                                       |  |                                                                                                 |  |                                                                                 |   |                                                                                                                                               

---

Item 13. Certain Relationships and Related Transactions.

From time to time, the Company may acquire, manage or develop properties in which its trustees or executive officers have an interest. The Company may recruit
other persons with experience in the student or military housing industries to join its board or management team who have financial interests in housing properties the Company intends to acquire,
develop or manage. In transactions of

175

---



this
nature, there will be conflicts between the Company's interests and the interest of the trustee or executive officer involved, and the Company does not intend to engage in these transactions
without the approval of a majority of our independent disinterested trustees.

Related Party Management and Other Services

In the ordinary course of the Company's business operations, the Company has on-going business relationships with Gary M. Holloway, Sr., entities
affiliated with Mr. Holloway, and entities in which Mr. Holloway or the Company has an equity investment. These relationships and related transactions are summarized below.

In
connection with the Company's initial public offering, Mr. Holloway, and various entities wholly-owned by Mr. Holloway, entered into a Contribution Agreement, dated
October 18, 2004, with GMH Communities, LP, the Company's operating partnership. Pursuant to the Contribution Agreement, Mr. Holloway contributed to the operating partnership all of the
partnership interests of GH 353 Associates, L.P., which entity's sole asset was the corporate headquarters building located in Newtown Township, Pennsylvania. The Commonwealth of Pennsylvania and
Newtown Township each impose a 1% transfer tax on the transfer of these partnership interests. Mr. Holloway paid the Company approximately $61,000 as reimbursement for one-half of
the aggregate transfer tax that was originally paid by the Company to the Commonwealth and Township in connection with transfer tax assessed against the transfer of the partnership interests. The
amount paid by Mr. Holloway to the Company was recorded as a reduction to corporate assets on the Company's balance sheet as of December 31, 2005.

Since
completion of the Company's initial public offering, the Company and certain of its employees have continued to provide services for entities that are wholly-owned or controlled by
Mr. Holloway, which services include legal, IT, human resources, payroll, accounting, marketing, and costs for office
equipment and furniture. These entities reimbursed the Company for these services provided during the fiscal year 2005, which totaled approximately $0.4 million.

The
Company leases space in its corporate headquarters to entities wholly-owned by Mr. Holloway, including GMH Capital Partners, LP, an entity that provides property management
services for office, retail, industrial, multi-family and corporate properties, as well as acquisition and disposition services. During the fiscal year 2005, these entities paid an aggregate of
approximately $0.2 million for the lease of space in the Company's corporate headquarters.

The
Company provided property management consulting services to GMH Capital Partners Asset Services, LP, an entity wholly-owned by Mr. Holloway, in connection with property
management services that GMH Capital Partners Asset Services, LP performed during the year ended December 31, 2005 relating to five student housing properties containing a total of 1,361 beds.
The Company earned consulting fees equal to 80% of the net management fees that GMH Capital Partners Asset Services, LP earned for providing the property management services. For the year ended
December 31, 2005, such fees totaled $0.3 million.

Through
March 31, 2005, the Company earned management fees from properties in which Mr. Holloway was an investor. During the year ended December 31, 2005, such
income totaled $0.2 million.

The
Company is reimbursed by the joint ventures relating to certain of its military housing projects in which the Company has an ownership interest, as well as student housing properties
under the Company's management in which Mr. Holloway was an investor through March 2005, for the cost of certain employees engaged in the daily operation of those military housing
projects and student housing properties. During the year ended December 31, 2005, such expense reimbursements relating to these military housing projects and student housing properties totaled
$57.9 million.

176

---



Mr. Holloway
owns Bryn Mawr Abstract, Inc., an entity that provides title abstract services to third party title insurance companies, from which the Company has purchased
title insurance with respect to student housing properties and military housing projects during 2005. In connection with the Company's purchase of title insurance for these student housing properties
and projects, the Company paid premiums to other title insurance companies, which fees in some cases are fixed according to statute. From these premiums, the other title companies paid to Bryn Mawr
Abstract $0.3 million during the year ended December 31, 2005 for the provision of title abstract services.

Mr. Holloway
owns GMH Capital Partners Commercial Realty LP, an entity that provides real estate consulting and brokerage services for real estate transactions. During the year
ended December 31,
2005, GMH Capital Partners Commercial Realty LP received aggregate commissions of $0.3 million from the sellers of two student housing properties that the Company purchased.

In
February 2005, the Company transferred its interest in Corporate Flight Services, LLC, including the corporate aircraft and associated debt initially contributed to the
Company's operating partnership at the time of the Company's initial public offering, back to Mr. Holloway. Corporate Flight Services, LLC had a net deficit of $171,000, net of $180,000 tax
expense related to the taxable gain upon the transfer to Mr. Holloway, on the date it was transferred back to Mr. Holloway. During the year ended December 31, 2005, the Company
paid Corporate Flight Services, LLC $290,000 for use of the aircraft owned by Corporate Flight Services, LLC.

Mr. Holloway
and three other employees of the Company, including two executive officers of the Company during 2005 (Messrs. Robinson and Coyle), and an employee of an
entity owned by Mr. Holloway, held an ownership interest in two properties (State College Park and Nittany Crossing, both of which are located in State College, Pennsylvania) that were acquired
during the first quarter of 2005 for a total purchase price of $38.2 million. The Company paid $36.5 million in cash to investors in the selling entity not affiliated with the Company
and issued a total of 141,549 units of limited partnership interest in the Company's operating partnership to Mr. Holloway and these individuals with an aggregate fair value of
$1.7 million in connection with the purchase. The fair value of the limited partnership units was based on the closing price of the Company's common shares on the acquisition date.
Mr. Holloway, Mr. Robinson and Mr. Coyle individually received 129,536 units, 7,388 units and 3,185 units, respectively.

Loans from General Electric Capital Corporation

During the fiscal year 2005, Denis J. Nayden, one of the Company's trustees, served as a consultant to General Electric Company, which is the parent company of
General Electric Capital Corporation. As of December 31, 2005, the Company had incurred from General Electric Capital Corporation indebtedness in an aggregate amount of $256.9 million
secured by properties or other assets that the Company owned.

Item 14. Principal Accountant Fees and Services.

INDEPENDENT AUDITORS AND AUDITOR FEES

Ernst & Young LLP has served as the Company's independent public accountants, and principal registered public accounting firm, since we were formed in
May 2004, and served in such capacity during 2005. During 2005, Ernst & Young LLP performed certain non-audit services for the Company. The Audit Committee has considered
whether the provision of these non-audit services is compatible with maintaining the accountants' independence. The Audit Committee discussed these services with representatives of
Ernst & Young LLP and management to determine that they are permitted under the rules and regulations concerning auditor independence promulgated by the SEC to implement the Sarbanes-Oxley Act
of 2002, as well as by the American Institute of Certified Public Accountants.

177

---



The
following table presents the aggregate fees billed by Ernst & Young LLP for the most recent fiscal years ended December 31, 2004 and 2005:

|                      |  | 2004 |           | 2005
|--------------------- |  | ---- | --------- | ----
|Audit Fees(1)         |  | $    | 2,572,560 |     
|Audit-Related Fees(2) |  |      | 33,395    |     
|Tax Fees(3)           |  | $    | 232,078   |     
|All Other Fees        |  |      | -0-       |     
|                      |  |      |           |     
|Total fees            |  | $    | 2,838,033 |     

---

The
Audit Committee has pre-approved certain specific audit and non-audit services to be provided to the Company by the independent auditors during 2006, based on
a pre-approved maximum dollar amount per service and maximum quarterly threshold for each service. In connection with this pre-approval process, the independent auditors
provided the Audit Committee with a list that described in reasonable detail the services expected to be performed by the independent auditor during 2006. Any request for services not contemplated by
this list must be submitted to the Audit Committee for specific pre-approval and the provision of such services cannot commence until such approval has been granted. Normally,
pre-approval is provided at regularly scheduled meetings. All audit, audit-related, tax and other services were pre-approved by the Audit Committee.

The
Company expects that a representative from Ernst & Young LLP will attend the 2006 Annual Meeting. Such representative will have an opportunity to make a statement, if he or
she desires, and will be available to respond to appropriate questions from shareholders.

PART IV

Item 15. Exhibits and Financial Statement Schedules.

178

---



|Exhibit |  | Description of Document                                                                                                                                                                                                                                                                                                                    
|------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1     |  | Articles of Amendment and Restatement of Declaration of Trust of the Registrant (Incorporated by reference from the Registrant's Amendment No. 7 to its Registration Statement on Form S-11 filed with the Securities and
Exchange Commission on October 27, 2004, as amended (File No. 333-116343)).                                      
|3.2     |  | Bylaws of the Registrant (Incorporated by reference from the Registrant's Amendment No. 7 to its Registration Statement on Form S-11 filed with the Securities and Exchange Commission on October 27, 2004, as amended (File
No. 333-116343)).                                                                                             
|3.3     |  | Second Amended and Restated Agreement of Limited Partnership of GMH Communities, LP (Incorporated by reference from the Registrant's Current Report on Form 8-K filed with the Securities and Exchange Commission on November
8, 2004).                                                                                                    
|10.1    |  | Contribution Agreement, dated July 27, 2004, by and among GMH Communities, LP, GMH Communities GP, LLC and GMH LP LLC. (Incorporated by reference from the Registrant's Amendment No. 1 to its Registration Statement on Form
S-11 filed with the Securities and Exchange Commission on August 11, 2004, as amended (File No. 333-116343)).
|10.2    |  | Warrant, dated July 27, 2004, as amended on October 28, 2004, issued to Vornado Realty LP, by GMH Communities Trust and GMH Communities, LP. (Incorporated by reference from the Registrant's Current Report on Form 8-K as
filed with the Securities and Exchange Commission on October 29, 2004).                                        
|10.3*   |  | Employment Agreement by and between the Registrant and Gary M. Holloway, Sr. (Incorporated by reference from the Registrant's Amendment No. 7 to its Registration Statement on Form S-11 filed with the Securities and
Exchange Commission on October 27, 2004, as amended (File No. 333-116343)).                                         
|10.4*   |  | Employment Agreement by and between the Registrant and Joseph M. Coyle (Incorporated by reference from the Registrant's Amendment No. 7 to its Registration Statement on Form S-11 filed with the Securities and Exchange
Commission on October 27, 2004, as amended (File No. 333-116343)).                                               
|10.5*   |  | Employment Agreement by and between the Registrant and Bruce F. Robinson (Incorporated by reference from the Registrant's Amendment No. 7 to its Registration Statement on Form S-11 filed with the Securities and Exchange
Commission on October 27, 2004, as amended (File No. 333-116343)).                                             
|10.6*   |  | Employment Agreement by and between the Registrant and John DeRiggi. (Filed herewith).                                                                                                                                                                                                                                                     
|10.7*   |  | Employment Agreement by and between the Registrant and Joseph M. Macchione (Filed herewith).                                                                                                                                                                                                                                               
|10.8*   |  | Employment Agreement by and between the Registrant and J. Patrick O'Grady (Filed herewith).                                                                                                                                                                                                                                                
|10.9*   |  | GMH Communities Trust Deferred Compensation Plan (Incorporated by reference from the Registrant's Amendment No. 7 to its Registration Statement on Form S-11 filed with the Securities and Exchange Commission on October 27,
2004, as amended (File No. 333-116343)).                                                                     
|10.10*  |  | GMH Communities Trust Equity Incentive Plan (Incorporated by reference from the Registrant's Amendment No. 7 to its Registration Statement on Form S-11 filed with the Securities and Exchange Commission on October 27, 2004,
 as amended (File No. 333-116343)).                                                                         
|        |  |                                                                                                                                                                                                                                                                                                                                            

179

---



|10.11 |  | Credit Agreement dated as of November 8, 2004, among GMH Communities, LP, a Delaware limited partnership, the Registrant, each Subsidiary of the Trust that becomes a borrower, each lender, and Bank of America, N.A., as
Administrative Agent, Swing Line Lender and L/C Issuer (Incorporated by reference from the Registrant's Current Report on Form 8-K, as filed with the Securities and Exchange Commission on November 12, 2004).                                                                                                                                                                                                    
|----- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.12 |  | First Amendment of Credit Agreement, dated as of November 23, 2004, among GMH Communities, LP, a Delaware limited partnership, the Registrant, each Subsidiary of the Trust that becomes a borrower, Bank of America, N.A.,
as a Lender, as Administrative Agent, Swing Line Lender and L/C Issuer and the following Lenders: Eurohypo AG, New York Branch, JPMorgan Chase Bank, Deutsche Bank Trust Company Americas, Merrill Lynch Bank USA, Morgan Stanley Bank, and Bank Midwest
((Incorporated by reference from the Registrant's Current Report on Form 8-K, as filed with the Securities and Exchange Commission on November 29, 2004).
|10.13 |  | Guaranty Agreement, dated as of November 8, 2004, by the Registrant, for the benefit of Bank of America, N.A., a national banking association, as Administrative Agent, and Lenders together with their respective successors
and assigns (Incorporated by reference from the Registrant's Current Report on Form 8-K, as filed with the Securities and Exchange Commission on November 12, 2004).                                                                                                                                                                                                                                            
|10.14 |  | Contribution Agreement, effective as of October 18, 2004, by and among GMH Communities, LP, Corporate Flight Services, Inc., GH 353 Associates, Inc., LVWD, Ltd., GMH Capital Partners Asset Services, LP and Gary M.
Holloway, Sr. (Incorporated by reference from the Registrant's Amendment No. 6 to its Registration Statement on Form S-11 filed with the Securities and Exchange Commission on October 26, 2004, as amended (File No. 333-116343)).                                                                                                                                                                                     
|10.15 |  | Form of Restricted Common Shares Award Agreement for Non-Employee Trustees (Incorporated by reference from the Registrant's Registration Statement on Form S-8 filed with the Securities and Exchange Commission on January 5,
 2005 (File No. 333-121853)).                                                                                                                                                                                                                                                                                                                                                                                  
|10.16 |  | Form of Restricted Common Shares Award Agreement for Employees pursuant to the GMH Communities Trust Equity Incentive Plan (Incorporated by reference from the Registrant's Registration Statement on Form S-8 filed with the
Securities and Exchange Commission on January 5, 2005 (File No. 333-121853)).                                                                                                                                                                                                                                                                                                                                   
|10.17 |  | Membership Interest Purchase Agreement, effective as of February 28, 2005, by and between GMH Military Housing, LLC and Gary M. Holloway, Sr. (Incorporated by reference from the Registrant's Current Report on Form 8-K, as
filed with the Securities and Exchange Commission on March 1, 2005).                                                                                                                                                                                                                                                                                                                                            
|10.18 |  | Agreement of Sale, dated as of March 22, 2005, by and among Whitehall Street Real Estate Limited Partnership IX, Bridge Street Real Estate Fund 1998, L.P., W9/JP-M Gen-Par Inc., Stone Street W9/JP-M Corp., Stone Street
Real Estate Fund 1998, L.P., GHJP, Inc., Nittany Crossing Intermediate, LLC and GMH Communities, LP, and the individuals as signatories thereto (Incorporated by reference from the Registrant's Current Report on Form 8-K, as filed with the Securities
and Exchange Commission on March 28, 2005).                                                                                                              
|10.19 |  | Agreement of Sale, dated as of March 22, 2005, by and among Whitehall V-S Real Estate Limited Partnership V, Stone Street GMH-S Corp., Stone Street Real Estate Fund 1996, L.P., Bridge Street Real Estate Fund 1996, L.P.,
State College Park Intermediate, LLC and GMH Communities, LP, and the individuals as signatories thereto (Incorporated by reference from the Registrant's Current Report on Form 8-K, as filed with the Securities and Exchange Commission on March 28,
2005).                                                                                                                                                    
|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               

180

---



|10.20  |  | Contribution Agreement, dated as of March 22, 2005, by and among GMH Communities, LP and Gary M. Holloway, Sr., Bruce F. Robinson, Joseph M. Coyle, Denise Hubley and Robert DiGiuseppe (Incorporated by reference from the
Registrant's Current Report on Form 8-K, as filed with the Securities and Exchange Commission on March 28, 2005).                                                                                                                                                                                                                                                                                    
|------ |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.21  |  | Contribution Agreement, dated as of March 22, 2005, by and among GMH Communities, LP and Gary M. Holloway, Sr., Bruce F. Robinson, Joseph M. Coyle, Denise Hubley and Robert DiGiuseppe (Incorporated by reference from the
Registrant's Current Report on Form 8-K, as filed with the Securities and Exchange Commission on March 28, 2005).                                                                                                                                                                                                                                                                                    
|10.22  |  | Aircraft Lease Agreement, effective as of August 11, 2005, by and among Corporate Flight Services, LLC, College Park Management, LLC, GMH Military Housing Management, LLC and GMH Communities, LP (Incorporated by reference
from the Registrant's Quarterly Report on Form 10-Q for the quarter ended September 30, 2005, as filed with the Securities and Exchange Commission on November 14, 2005).                                                                                                                                                                                                                          
|10.23  |  | Second Amendment and Waiver to Credit Agreement, dated August 10, 2005, by and among GMH Communities, LP, GMH Communities Trust ("Trust"), each subsidiary of the Trust that becomes a borrower, Bank of America, N.A., as
Administrative Agent, Swing Line Lender and L/C Issuer and the following lenders: Eurohypo AG, New York Branch, JPMorgan Chase Bank, Deutsche Bank Trust Company Americas, Merrill Lynch Bank USA, Morgan Stanley Bank, and Bank Midwest. (Incorporated by
reference to the Registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 2005, as filed with the SEC on August 12, 2005).
|10.24  |  | Full Service Lease, dated November 2, 2004, by and among 353 Associates; GMH Capital Partners Commercial Realty Services, LP; GMH Capital Partners Asset Services, LP; GMH Philadelphia Barrage, LLC; GMH Construction
Company, Inc. and GMH Associates, Inc. (Incorporated by reference from the Registrant's Quarterly Report on Form 10-Q for the quarter ended September 30, 2005, as filed with the Securities and Exchange Commission on November 14, 2005).                                                                                                                                                               
|10.25  |  | First Amendment to Lease, effective as of November 1, 2005, by and among 353 Associates, L.P., GMH Capital Partners Commercial Realty Services, LP, GMH Capital Partners Asset Services, LP, GMH Philadelphia Barrage, LLC,
GMH Construction Company, Inc. and GMH Associates, Inc. (Incorporated by reference from the Registrant's Quarterly Report on Form 10-Q for the quarter ended September 30, 2005, as filed with the Securities and Exchange Commission on November 14,
2005).                                                                                                                                         
|10.26  |  | Full Service Lease, effective as of November 2, 2004, by and between 353 Associates, L.P. and GMH Military Housing, LLC. (Filed herewith).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|10.27  |  | Full Service Lease, effective as of November 2, 2004, by and between 353 Associates, L.P. and GMH Communities, LP. (Filed herewith).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
|10.28  |  | Confidential Separation Agreement and General Release, as of December 31, 2005, by and between GMH Communities Trust and Joseph M. Coyle. (Filed herewith).                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|10.29  |  | Consulting Agreement, as of January 1, 2006, by and between GMH Communities Trust and Joseph M. Coyle d/b/a Joseph M. Coyle Enterprises, Inc. (Filed herewith).                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|10.30* |  | First Amendment to Employment Agreement, dated as of July 23, 2006, by and between GMH Communities Trust and Bruce F. Robinson. (Filed herewith).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|21.1   |  | Subsidiaries of the Registrant. (Filed herewith).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|23.1   |  | Consent of Ernst & Young LLP. (Filed herewith).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|       |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  

181

---



|31.1 |  | Certifications of Principal Executive Officer Required by Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended.(furnished herewith)                                                                                                                                                                                                                                                                                                                                                         
|---- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|31.2 |  | Certifications of Principal Financial Officer Required by Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended. (furnished herewith)                                                                                                                                                                                                                                                                                                                                                        
|32.1 |  | Certifications of Principal Executive Officer Required by Rule 13a-14(b) of the Securities Exchange Act of 1934, as amended. (This exhibit shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange
Act of 1934, as amended, or otherwise subject to the liability of that section. Further, this exhibit shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of
1934, as amended.)
|32.2 |  | Certifications of Principal Financial Officer Required by Rule 13a-14(b) of the Securities Exchange Act of 1934, as amended. (This exhibit shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange
Act of 1934, as amended, or otherwise subject to the liability of that section. Further, this exhibit shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of
1934, as amended.)

---

182

---



GMH Communities Trust
Schedule IIIReal Estate and Accumulated Depreciation
(dollars in thousands)

|                                          |  |                               |  |                     |  |     |  |   |        | Initial Cost |   | Costs
Capitalized
Subsequent to
Acquisition |  | Gross Amount at Which Carried
at Close of Period
December 31, 2005(4) |        |  |   |   |  |   |    
|----------------------------------------- |  | ----------------------------- |  | ------------------- |  | --- |  | - | ------ | ------------ | - | ------------------------------------------- |  | --------------------------------------------------------------------- | ------ |  | - | - |  | - | ---
|
|Investments in student housing properties |  |                               |  |                     |  |     |  |   |        |              |   |                                             |  |                                                                       |        |  |   |   |  |   |    
|University Crescent                       |  | 4500 Burbank Drive            |  | Baton Rouge, LA     |  | 660 |  | $ | 16,049 |              | $ | 1,562                                       |  | $                                                                     | 19,052 |  | $ |  |  | $ | 75 
|University Greens                         |  | 2900 Oak Tree Avenue          |  | Norman, OK          |  | 516 |  |   | 7,889  |              |   | 947                                         |  |                                                                       | 11,588 |  |   |  |  |   | 133
|University Heights                        |  | 1319 Knotty Pine Way          |  | Knoxville, TN       |  | 636 |  |   | 12,257 |              |   | 1,122                                       |  |                                                                       | 13,689 |  |   |  |  |   | 130
|University Lodge                          |  | 2024 Binford Street           |  | Laramie, WY         |  | 481 |  |   | 10,802 |              |   | 925                                         |  |                                                                       | 11,931 |  |   |  |  |   | 43 
|University Pines                          |  | 122 Lanier Drive              |  | Statesboro, GA      |  | 552 |  |   | 12,799 |              |   | 1,210                                       |  |                                                                       | 13,974 |  |   |  |  |   | 96 
|University Trails                         |  | 2210 Main Street              |  | Lubbock, TX         |  | 684 |  |   | 15,725 |              |   | 5,921                                       |  |                                                                       | 19,993 |  |   |  |  |   | 169
|University Court                          |  | 4915 Belle Chase Boulevard    |  | East Lansing, MI    |  | 516 |  |   | 14,002 |              |   | 1,081                                       |  |                                                                       | 15,057 |  |   |  |  |   | 12 
|University Estates                        |  | 4500 W. Bethel Avenue         |  | Muncie, IN          |  | 552 |  |   | 10,361 |              |   | 752                                         |  |                                                                       | 11,686 |  |   |  |  |   | 96 
|University Gables                         |  | 2827 S. Rutherford Boulevard  |  | Murfreesboro, TN    |  | 648 |  |   | 16,134 |              |   | 778                                         |  |                                                                       | 17,528 |  |   |  |  |   | 47 
|University Glades                         |  | 3443 Southwest 39th Boulevard |  | Gainesville, FL     |  | 432 |  |   | 10,513 |              |   | 1,134                                       |  |                                                                       | 10,465 |  |   |  |  |   | 148
|University Manor                          |  | 3535 E. 10th Street           |  | Greenville, NC      |  | 600 |  |   | 14,778 |              |   | 1,615                                       |  |                                                                       | 16,042 |  |   |  |  |   | 28 
|University Mills                          |  | 2124 W. 27th Street           |  | Cedar Falls, IA     |  | 481 |  |   | 9,130  |              |   | 1,313                                       |  |                                                                       | 11,556 |  |   |  |  |   | 32 
|University Place                          |  | 100 Wahoo Way                 |  | Charlottesville, VA |  | 528 |  |   | 14,001 |              |   | 1,387                                       |  |                                                                       | 16,838 |  |   |  |  |   | 34 
|Collegiate Hall                           |  | 500 Palisades Drive           |  | Birmingham, AL      |  | 528 |  |   | 9,908  |              |   | 1,369                                       |  |                                                                       | 14,380 |  |   |  |  |   | 72 
|Campus ClubStatesboro                    |  | 211 Lanier Drive              |  | Statesboro, GA      |  | 984 |  |   | 18,811 |              |   | 2,089                                       |  |                                                                       | 28,429 |  |   |  |  |   | 52 
|Campus Edge                               |  | 105 Doleac Drive              |  | Hattiesburg, MS     |  | 552 |  |   | 9,662  |              |   | 1,592                                       |  |                                                                       | 14,005 |  |   |  |  |   | 139
|Campus Connection(1)                      |  | 1601 North Linclon Avenue     |  | Urbana, IL          |  | 864 |  |   | 14,193 |              |   | 2,248                                       |  |                                                                       | 20,388 |  |   |  |  |   | 124
|University Fields                         |  | 200 Curtis Street             |  | Savoy, IL           |  | 588 |  |   |       |              |   | 1,319                                       |  |                                                                       | 17,061 |  |   |  |  |   | 45 
|University Oaks                           |  | 21 National Guard Rd          |  | Columbia, SC        |  | 662 |  |   |       |              |   | 1,734                                       |  |                                                                       | 23,442 |  |   |  |  |   | 51 
|University Pointe                         |  | 2323 Glenna Goodacre Blvd.    |  | Lubbock, TX         |  | 682 |  |   | 21,300 |              |   | 5,929                                       |  |                                                                       | 23,442 |  |   |  |  |   | 128
|Chapel Ridge                              |  | 101 Legacy Terrace            |  | Chapel Hill, NC     |  | 544 |  |   | 16,180 |              |   | 1,748                                       |  |                                                                       | 24,490 |  |   |  |  |   | 93 
|University Centre                         |  | 5200 Croyden Avenue           |  | Kalamazoo, MI       |  | 700 |  |   |       |              |   | 1,599                                       |  |                                                                       | 24,585 |  |   |  |  |   | 120
|The Summit                                |  | 1801 Monks Avenue             |  | Mankato, MN         |  | 672 |  |   |       |              |   | 1,291                                       |  |                                                                       | 22,151 |  |   |  |  |   | 50 
|University Highlands                      |  | 2800 Enterprise Blvd          |  | Reno, NV            |  | 732 |  |   |       |              |   | 4,744                                       |  |                                                                       | 27,759 |  |   |  |  |   | 71 
|University Uptown                         |  | 2601 West Oak                 |  | Denton, TX          |  | 528 |  |   |       |              |   | 2,574                                       |  |                                                                       | 19,617 |  |   |  |  |   | 37 
|Grand Marc at University Village          |  | 3549 Iowa Avenue              |  | Riverside, CA       |  | 824 |  |   | 42,091 |              |   |                                            |  |                                                                       | 54,655 |  |   |  |  |   | 115
|The Verge                                 |  | 6730 4th Avenue               |  | Sacramento, CA      |  | 792 |  |   | 31,400 |              |   | 3,894                                       |  |                                                                       | 47,369 |  |   |  |  |   | 58 

183

---



|                                                     |  |                                |  |                    |  |        |  |   |         | Initial Cost |   | Costs
Capitalized
Subsequent to
Acquisition |  | Gross Amount at Which Carried
at Close of Period
December 31, 2005(4) |           |  |   |   |  |   |       
|---------------------------------------------------- |  | ------------------------------ |  | ------------------ |  | ------ |  | - | ------- | ------------ | - | ------------------------------------------- |  | --------------------------------------------------------------------- | --------- |  | - | - |  | - | ------
|
|Investments in student housing properties            |  |                                |  |                    |  |        |  |   |         |              |   |                                             |  |                                                                       |           |  |   |   |  |   |       
|WillowTree Apartments                                |  | 1819 Willowtree Lane           |  | Ann Arbor, MI      |  | 572    |  |   | 15,846  |              |   | 1,843                                       |  |                                                                       | 22,438    |  |   |  |  |   | 163   
|WillowTree Towers                                    |  | 1819 Willowtree Lane           |  | Ann Arbor, MI      |  | 283    |  |   | 7,753   |              |   | 875                                         |  |                                                                       | 10,661    |  |   |  |  |   | 21    
|Campus Walk                                          |  | 401 Hathorn Road               |  | Oxford, MS         |  | 432    |  |   | 8,133   |              |   | 1,469                                       |  |                                                                       | 11,758    |  |   |  |  |   | 101   
|Pirate's Cove                                        |  | 3305 East 10th Street          |  | Greenville, NC     |  | 1,056  |  |   | 21,408  |              |   | 2,243                                       |  |                                                                       | 28,595    |  |   |  |  |   | 79    
|University Walk                                      |  | 1205 University Walk Circle    |  | Charlotte, NC      |  | 480    |  |   | 10,779  |              |   | 1,004                                       |  |                                                                       | 14,276    |  |   |  |  |   | 54    
|Campus ClubGainesville                              |  | 4000 S.W. 37th Boulevard       |  | Gainesville, FL    |  | 924    |  |   | 19,240  |              |   | 1,479                                       |  |                                                                       | 26,953    |  |   |  |  |   | 110   
|The Enclave                                          |  | 706 Napolean Road              |  | Bowling Green, OH  |  | 480    |  |   | 10,188  |              |   | 1,144                                       |  |                                                                       | 12,423    |  |   |  |  |   | 69    
|The Ridge                                            |  | 350 Wedgewood Drive            |  | Morgantown, WV     |  | 644    |  |   | 15,550  |              |   | 1,828                                       |  |                                                                       | 20,435    |  |   |  |  |   | 37    
|The View                                             |  | 301 West Charleston Street     |  | Lincoln, NE        |  | 588    |  |   | 9,160   |              |   | 822                                         |  |                                                                       | 11,119    |  |   |  |  |   | 150   
|State College Park                                   |  | 348 Blue Course Drive          |  | State College, PA  |  | 752    |  |   | 11,759  |              |   | 1,456                                       |  |                                                                       | 17,669    |  |   |  |  |   | 96    
|Nittany Crossing                                     |  | 601 Vairo Boulevard            |  | State College, PA  |  | 684    |  |   | 11,830  |              |   | 1,450                                       |  |                                                                       | 17,604    |  |   |  |  |   | 107   
|Grand Marc at Seven Corners                          |  | 1849 Washington Avenue South   |  | Minneapolis, MN    |  | 370    |  |   | 18,992  |              |   | 3,616                                       |  |                                                                       | 24,276    |  |   |  |  |   | 29    
|Campus Edge I                                        |  | 1300 Varsity Lane              |  | Charlotte, NC      |  | 384    |  |   | 10,118  |              |   | 1,205                                       |  |                                                                       | 14,650    |  |   |  |  |   | 24    
|Campus Edge II                                       |  | 1300 Varsity Lane              |  | Charlotte, NC      |  | 336    |  |   | 4,456   |              |   | 508                                         |  |                                                                       | 6,823     |  |   |  |  |   | 1     
|Chapel View                                          |  | 2701 Homestead Road            |  | Chapel Hill, NC    |  | 358    |  |   | 9,690   |              |   | 2,510                                       |  |                                                                       | 12,584    |  |   |  |  |   | 20    
|Campus Ridge Apartments                              |  | 1301 Seminole Drive            |  | Johnson City, TN   |  | 528    |  |   | 6,794   |              |   | 693                                         |  |                                                                       | 8,393     |  |   |  |  |   | 45    
|Southview Apartments                                 |  | 1068-N Lois Lane               |  | Harrisonburg, VA   |  | 960    |  |   | 18,918  |              |   | 1,668                                       |  |                                                                       | 28,007    |  |   |  |  |   | 115   
|Stonegate Apartments                                 |  | 1820 Putter Court              |  | Harrisonburg, VA   |  | 672    |  |   | 14,264  |              |   | 1,271                                       |  |                                                                       | 21,136    |  |   |  |  |   | 56    
|The Commons                                          |  | 869 Port Republic Road         |  | Harrisonburg, VA   |  | 528    |  |   | 6,627   |              |   | 773                                         |  |                                                                       | 12,477    |  |   |  |  |   | 107   
|University Crossing                                  |  | 2215 College Avenue            |  | Manhattan, KS      |  | 700    |  |   | 11,433  |              |   | 1,148                                       |  |                                                                       | 17,033    |  |   |  |  |   | 82    
|Seminole Suites                                      |  | 2421 Jackson Bluff Road        |  | Tallahasee, FL     |  | 924    |  |   | 20,400  |              |   | 2,589                                       |  |                                                                       | 30,359    |  |   |  |  |   | 51    
|Blanton Commons                                      |  | 1505 Lankford Drive            |  | Valdosta, GA       |  | 596    |  |   |        |              |   | 1,885                                       |  |                                                                       | 22,961    |  |   |  |  |   | 3     
|The Towers at Third                                  |  | 302 East John Street           |  | Champaign, IL      |  | 289    |  |   | 14,491  |              |   | 4,589                                       |  |                                                                       | 18,338    |  |   |  |  |   | 69    
|Campus WalkUNCW                                     |  | 455 Racine Drive               |  | Wilmington, NC     |  | 290    |  |   | 6,700   |              |   | 1,812                                       |  |                                                                       | 8,432     |  |   |  |  |   | 16    
|University Crossing (Conrail)                        |  | 3175 JFK Boulevard             |  | Philadelphia, PA   |  | 1,026  |  |   | 36,253  |              |   | 10,850                                      |  |                                                                       | 49,374    |  |   |  |  |   | 184   
|University Meadows                                   |  | 4310 Sterling Way              |  | Mount Pleasant, MI |  | 616    |  |   | 9,633   |              |   | 639                                         |  |                                                                       | 13,261    |  |   |  |  |   | 35    
|Pegasus Connection                                   |  | 11841 Jefferson Commons Circle |  | Orlando, FL        |  | 930    |  |   | 29,913  |              |   | 4,596                                       |  |                                                                       | 43,762    |  |   |  |  |   | 325   
|Orchard Trails                                       |  | 105 Park Street                |  | Orono, ME          |  |       |  |   | 3,756   |              |   | 1,812                                       |  |                                                                       |          |  |   |  |  |   |      
|The Enclave Phase II                                 |  | Napolean Road                  |  | Bowling Green, OH  |  |       |  |   |        |              |   | 980                                         |  |                                                                       |          |  |   |  |  |   |      
|Contruction in process                               |  | Various                        |  | Various            |  |       |  |   |        |              |   |                                            |  |                                                                       |          |  |   |  |  |   | 18,305
|                                                     |  |                                |  |                    |  |        |  |   |         |              |   |                                             |  |                                                                       |           |  |   |   |  |   |       
|Total investments in student housing properties      |  |                                |  |                    |  | 33,340 |  | $ | 692,069 |              | $ | 110,634                                     |  | $                                                                     | 1,076,969 |  | $ |  |  | $ | 22,652
|Corporate assets                                     |  |                                |  |                    |  |        |  |   |         |              |   |                                             |  |                                                                       |           |  |   |   |  |   |       
|Corporate headquarters(5)                            |  | 10 Campus Boulevard            |  | Newtown Square, PA |  |       |  |   |        |              |   | 2,096                                       |  |                                                                       | 4,874     |  |   |   |  |   | (61   
|                                                     |  |                                |  |                    |  |        |  |   |         |              |   |                                             |  |                                                                       |           |  |   |   |  |   |       
|Total investment in real estate and corporate assets |  |                                |  |                    |  | 33,340 |  | $ | 692,069 |              | $ | 112,730                                     |  | $                                                                     | 1,081,843 |  | $ |  |  | $ | 22,591
|                                                     |  |                                |  |                    |  |        |  |   |         |              |   |                                             |  |                                                                       |           |  |   |   |  |   |       

184

---





GMH Communities Trust  Schedule IIIReal Estate and Accumulated Depreciation  (dollars in thousands)

Summary of Real Estate and Accumulated Depreciation Activity:

2005

2004Balance beginning of period

$
645,605

$
6,970Additions during the period:Acquisitions


549,139


638,464Improvements


4,115


171Construction in progress


18,305


Write off fully depreciated assets





Dispositions





Balance at close of period

$
1,217,164

$
645,605Balance beginning of period


3,928


Depreciation expense


25,275


3,928Write off fully depreciated assets





Dispositions





Balance at close of period

$
29,203

$
3,928


Notes:

---

Land

No depreciationBuildings

40 yearsBuilding Improvements

3-10 yearsFurniture, Fixtures and Equipment

3-5 years


185

---





SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

|Date: July 31, 2006 | GMH COMMUNITIES TRUST                                                          
|------------------- | -------------------------------------------------------------------------------
|                    | /s/GARY. M. HOLLOWAYGary M. Holloway, Sr. President and Chief Executive Officer

Pursuant
to the requirements of the Securities Exchange Act of 1934, as amended, this annual report has been signed below by the following persons in the capacities and on the dates
indicated.

|Signature                                                  |  | Title                                                                                                  |  | Date         
|---------------------------------------------------------- |  | ------------------------------------------------------------------------------------------------------ |  | -------------
|                                                           |  |                                                                                                        |  |              
|/s/GARY. M. HOLLOWAYGary M. Holloway, Sr.                  |  | President, Chief Executive Officer and Chairman of our Board of Trustees (Principal Executive Officer) |  | July 31, 2006
|/s/BRUCE F. ROBINSONBruce F. Robinson                      |  | President of Military Housing Business and Trustee                                                     |  | July 31, 2006
|/s/DENNIS J. O'LEARYDennis J. O'Leary                      |  | Trustee and Executive Vice President
(Principal Financial Officer)                                     |  | July 31, 2006
|/s/FREDERICK F. BUCHHOLZFrederick F. Buchholz              |  | Trustee                                                                                                |  | July 31, 2006
|/s/RADM JAMES W. EASTWOOD(Ret)RADM James W. Eastwood (Ret) |  | Trustee                                                                                                |  | July 31, 2006
|/s/MICHAEL D. FASCITELLIMichael D. Fascitelli              |  | Trustee                                                                                                |  | July 31, 2006
|/s/STEVEN J. KESSLERSteven J. Kessler                      |  | Trustee                                                                                                |  | July 31, 2006
|/s/DENIS J. NAYDENDenis J. Nayden                          |  | Trustee                                                                                                |  | July 31, 2006
|/s/RICHARD A. SILFENRichard A. Silfen                      |  | Trustee                                                                                                |  | July 31, 2006

186

---



QuickLinks