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

---

FORM 10-KANNUAL 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, 2007                     
|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 ý    No o

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, a non-accelerated filer or a smaller reporting
company. See the definitions of "large accelerated filer," "accelerated filer," and "smaller reporting company" in Rule 12b-2 of the Exchange Act.

|Large accelerated filer o |  | Accelerated filer ý |  | Non-accelerated filer o (Do not check if a smaller reporting company) |  | Smaller Reporting company 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, 2007), was $402,785,645.

The
number of common shares of beneficial interest of the registrant outstanding as of March 13, 2008 was 41,669,879 shares.

DOCUMENTS INCORPORATED BY REFERENCE

The information required by Part III will be filed by amendment to this Annual Report on Form 10-K not later than 120 days after
the end of the fiscal year ended December 31, 2007.



---





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                                                                                                 |  | 31  
|Item 1B.                                             |          | Unresolved Staff Comments                                                                                    |  | 60  
|Item 2.                                              |          | Properties                                                                                                   |  | 61  
|Item 3.                                              |          | Legal Proceedings                                                                                            |  | 63  
|Item 4.                                              |          | Submission of Matters to a Vote of Security Holders                                                          |  | 64  
|PART II                                             
|Item 5.                                              |          | Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 65  
|Item 6.                                              |          | Selected Financial Data                                                                                      |  | 68  
|Item 7.                                              |          | Management's Discussion and Analysis of Financial Condition and Results of Operations                        |  | 70  
|Item 7A.                                             |          | Quantitative and Qualitative Disclosure About Market Risk                                                    |  | 98  
|Item 8.                                              |          | Financial Statements and Supplementary Data                                                                  |  | 99  
|Item 9.                                              |          | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                         |  | 138 
|Item 9A.                                             |          | Controls and Procedures                                                                                      |  | 138 
|Item 9B.                                             |          | Other Information                                                                                            |  | 140 
|                                                     | PART III
|Item 10.                                             |          | Directors, Executive Officers and Corporate Governance                                                       |  | 140 
|Item 11.                                             |          | Executive Compensation                                                                                       |  | 140 
|Item 12.                                             |          | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters               |  | 140 
|Item 13.                                             |          | Certain Relationships and Related Transactions, and Director Independence                                    |  | 140 
|Item 14.                                             |          | Principal Accountant Fees and Services                                                                       |  | 140 
|                                                     | PART IV 
|Item 15.                                             |          | Exhibits and Financial Statement Schedules                                                                   |  | 141 

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. Part I, Item 1 of this report provides a
description of the pending sale of our company. The disclosures contained throughout this report will refer to our business as an ongoing operation with the impact of the pending sale transactions not
considered unless otherwise noted.

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

Our Company

GMH Communities Trust (referred to as "we" or "the Company" hereafter) is 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 equity interests in joint ventures that own our military housing privatization projects. Generally, we provide through our taxable REIT subsidiaries the
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.

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. Beginning
in 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.

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 our taxable REIT subsidiaries, GMH Military Housing, LLC and College Park Management TRS, Inc. A "taxable REIT subsidiary" is
an entity, taxed as 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.

As
of December 31, 2007, we owned or had ownership interests in 72 student housing properties, containing a total of 13,232 units and 42,670 beds and seven undeveloped or
partially developed parcels of land held for development as student housing properties. Of this portfolio, we hold a 10% interest in joint ventures that own eight of these student housing properties,
covering a total of 1,140 units and 4,160 beds and provide management services for all of these properties. In addition to properties held through joint ventures, we managed a total of 17 student
housing properties owned by others,

1

---



containing
a total of 3,185 units and 10,647 beds, including 48 units and 262 beds currently under construction.

With
respect to our military housing segment, as of December 31, 2007, our operating partnership had an ownership interest in, and through various wholly-owned subsidiaries
operated, 12 military family housing privatization projects, comprising an aggregate of approximately 25,288 end-state housing units on 37 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, or IDP, for the project. Subsequent to year-end, in January 2008, we closed on the award of our first unaccompanied personnel housing (UPH) privatization
project at Fort Stewart in Hinesville, GA. The project is coterminous with the existing 50-year ground lease relating to our previously operational Fort Stewart/Hunter family housing
project and commences with a two-year IDP that includes design, construction, management, maintenance and
operational responsibilities for an estimated 334 end-state housing units with project costs of approximately $37 million.

With
respect to projects under exclusive negotiations and which are not yet in operation, we have been chosen by the Department of the Army to design, construct and manage a UPH project
located at Fort Bliss. During the first quarter of 2007, we also announced that we were selected by the Department of the Army to enter into exclusive negotiations for the family housing privatization
project at the U.S. Military Academy at West Point, New York, which is expected to have a five-year IDP with project costs valued in excess of $160.0 million and cover 628
end-state housing units; and in May 2007, we announced that we were selected by the Department of the Army to enter into exclusive negotiations for the family housing privatization project
at Fort Jackson in Columbia, South Carolina. The Fort Jackson project is expected to have a six-year IDP with project costs valued in excess of $180.0 million and cover 990
end-state housing units. Most recently, in October 2007, we were selected as the highest ranked offeror (HRO) by the Department of the Air Force for its privatization of family housing
under the AMC West Housing project, which includes three Air Force bases in three states and is expected to have a seven-year IDP, with estimated project costs in excess of
$400.0 million and covering an estimated 2,435 end-state housing units. We currently expect the Fort Jackson and AMC West projects to commence operations during the second quarter
of 2008, and the West Point project during the third quarter of 2008.

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 SEC. Our Internet website and the information contained therein or connected thereto do not constitute a part of this report.

Pending Sale of the Company

On February 12, 2008, we announced that the Company had entered into two definitive agreements in connection with the sale of our military and student
housing divisions. The first agreement is a Securities Purchase Agreement, dated February 11, 2008, referred to as the Securities Purchase Agreement, by and among GMH Communities Trust, GMH
Communities, L.P. and Balfour Beatty, Inc. (a U.S. subsidiary of Balfour Beatty plc, and referred to as Balfour Beatty), pursuant to which Balfour Beatty will purchase the
Company's military housing division, referred to as the Military Housing Transaction. The second agreement is an Agreement and Plan of Merger, dated February 11, 2008, among GMH Communities
Trust, GMH Communities, Inc., GMH Communities, L.P., American Campus Communities, Inc., American Campus Communities Operating Partnership LP, American Campus
Acquisition LLC and American Campus Acquisition Limited Partnership LP, or the Merger Agreement. Under the terms of the Merger Agreement, American Campus Communities, Inc., or
ACC, through its acquisition subsidiaries, will acquire the Company and its remaining student housing

2

---



division
following completion of the Military Housing Transaction, referred to as the "Merger". The aggregate per share value of both the Military Housing Transaction and the Merger is expected to be
approximately $9.61 per share/unit, based on the closing price of ACC's shares of common stock on February 11, 2008. The per share/unit value represents a premium of 72% to the closing price of
the Company's common shares on February 11, 2008; however, as described in more detail below, the per share/unit amount in connection with the sale of the Company is subject to potential
adjustment to the purchase price from the sale of the Company's military housing division and the value of ACC's shares at the closing date. Pending the closing of the Merger, the Company will pay its
regular quarterly dividend but only for the quarter ending March 31, 2008. Pursuant to the Merger Agreement, the Company will not be permitted to make any further distributions other than the
distributions described below.

Military Housing Transaction

Under the terms of the Securities Purchase Agreement, Balfour Beatty will purchase all of the issued and outstanding capital stock and limited liability company
interests of the subsidiaries representing the Company's military housing division for $350 million in cash, subject to adjustment pursuant to the terms of the Securities Purchase Agreement.
The Military Housing Transaction is anticipated to result in net distributions to the Company's common shareholders and to the unitholders of GMH Communities, LP, or the Company Operating
Partnership, of approximately $4.08 per share/unit. The ultimate per share/unit amount distributed may change because the aggregate purchase price will be increased or decreased to the extent the
working capital of the military housing division as of the closing exceeds or is below $14.5 million.

The
$4.08 per share/unit distribution, or the Military Housing Distribution, is expected to be paid in two separate distributions. One will take place upon the closing of the Military
Housing Transaction
and the second will take place immediately prior to the Merger. The net distribution to shareholders and unitholders from the Military Housing Transaction is expected to be made in two separate
distributions because the Company is required to pay off, and terminate, its line of credit with the proceeds from the sale of the military housing division and will retain a portion of the net
proceeds as working capital pending the closing of the Merger.

Completion
of the Military Housing Transaction, which is not subject to shareholder approval, has been unanimously approved by the Company's Board of Trustees. The Military Housing
Transaction is currently expected to close during the second quarter of 2008, subject to the satisfaction of certain closing conditions that are customary in connection with the sale of a business
such as the military housing division. Balfour Beatty's obligation to close the transactions contemplated by the Securities Purchase Agreement is not subject to a financing condition.

Student Housing Transaction

Following the sale of the military housing division, the Company will be acquired by ACC pursuant to the Merger Agreement. Under the terms of the Merger
Agreement, each common share of the Company and each unit of the Company Operating Partnership will be entitled to receive at the closing of the Merger (i) 0.07642 of an ACC share of common
stock, or the Share Consideration, and (ii) $3.36 in cash, or approximately $5.53 in value based on the closing price of ACC's shares of common stock on February 11, 2008, except subject
to certain conditions, in lieu of the Merger Consideration, the holder of units of the Company Operating Partnership may elect to receive 0.07642 of a unit in the surviving operating partnership,
together with the Share Consideration, referred to as the Merger Consideration. In connection with the Merger, the Company anticipates selling its home office, or the Home Office, immediately prior to
the closing of the Merger, and will also have the right, but not the obligation, to sell ten additional student housing assets, referred to collectively with the Home Office as the Disposition Assets.
A percentage of the amount received, if any, in connection with

3

---



the
sale of the Disposition Assets will be payable to the Company's common shareholders and unitholders on the day preceding the closing of the Merger, referred to as the Special Distribution, and
will be in addition to the Merger Consideration. No assurance can be given that the Company will be successful in disposing of any of the Disposition Assets.

Completion
of the Merger is subject to the sale of the military housing division and certain other customary closing conditions, including approval of the Merger by the Company's
shareholders. The closing of the Merger and the transactions contemplated by the Merger Agreement is not subject to a financing condition. The Merger is currently expected to close during the second
quarter of 2008. The Merger has been unanimously approved by the Company's Board of Trustees, and will be recommended for approval by the Company's common shareholders.

The
remainder of this Part I provides disclosures of our business as an ongoing operation with the impact of the Military Housing Transaction and the Merger not considered unless
otherwise noted.

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 to become, as measured by our internal competitive analysis estimates, 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 properties 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 and 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. 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. 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.

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

4

---



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 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, 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 properties 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 proximately to colleges or universities with an enrollment of at least 5,000, 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 strong growth potential. 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 acquire and manage premium student housing properties strategically located near
college or university campuses, but also those properties close to other points of interest around 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 begin
to cap the number of students accepted. These caps on student enrollment at large, state-funded institutions also have had a positive effect on campus enrollment at competing colleges and universities
located near these institutions.

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.

Deliver full range of high quality product.We seek to acquire and manage modern,
state-of-the-art town homes and 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, dining area and 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 housing personnel that live on-site and provide our
residents with 24-hour resident services, including maintenance and emergency services.

5

---



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 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 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. 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 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 website dedicated to 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.

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' websites, in addition 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.

6

---



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:



7

---





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 are 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 2005 report by the U.S. Department of Education's National Center for Educational and Statistics, or
NCES, fall enrollment at four-year institutions of higher education in the U.S. is expected to increase from the 17.3 million students that were enrolled in 2004 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 2006, 4.2 million
Americans turned 18; by 2010, that number will peak at 4.4 million and remain significantly 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

8

---



18
to 24 year-olds are North Carolina, Virginia, Maryland, Arizona, Georgia and Washington. As of December 31, 2007, more than 36% of our student housing properties were
located in these "top 10" states.

As
of December 31, 2007 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
11.9% in the 18 to 24 year-old population, which is an average of 84,221 persons between 2000 and 2010.

We
believe that these projected increases in the 18 to 24 year-old population and in college 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. In addition to the need for more 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 a requirement for student tenants.

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 funds available to these institutions 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

9

---



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 budgets, we believe public universities' finances are straining their capacity to fund significant capital projects such as student
housing.

Supply of Student Housing

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, 2007, we managed all of the student housing properties owned by us and 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. For more information regarding the properties we manage for others, see the
section of this report under "Our Business and Properties."

Investment Criteria

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



10

---





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.

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, Ambling Companies, Campus Advantage, The Dinerstein Companies, JPI Student
Living, The Preiss Company, University Housing Group and Campus Apartments. 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

11

---



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 available on the DoD's website as of March 4, 2008, the U.S. military has awarded to private companies long-term agreements and rights to exclusively negotiate agreements
with the U.S. military for 95 domestic projects containing, in the aggregate, a total of 179,162 end-state housing units. The DoD has targeted another 18 domestic projects containing an
additional 17,937 end-state 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 additional targeted projects, reflect the opportunity
to develop, construct, renovate and manage a total of 197,099 end-state housing units.

As
of December 31, 2007, our operating partnership held an ownership interest in, and operated, through various wholly-owned subsidiaries, 12 military family 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 Range, Fort Gordon, Carlisle Barracks and Picatinny Arsenal, as well as five Air Force bases and thirteen Navy bases. In addition, during the first quarter of 2008, we completed the closing on
the award of our first unaccompanied personnel housing (UPH) project at Fort Stewart. We refer to these
projects as the Stewart Hunter project, the Fort Carson project, the Fort Hamilton project, the Fort Eustis/Fort Story project, the Walter Reed/Fort Detrick project, the Fort Bliss/White Sands Missile
Range project, the Fort Gordon project, the Carlisle/Picatinny project, the AETC Group I project, the Vandenberg project, the Navy Northeast and Southeast Region projects and UPH Fort Stewart project,
respectively. These projects in operation covered 37 domestic bases located in 18 states and Washington D.C., and we expect them to contain approximately 25,000 end-state housing units
once full development, construction and renovation have been completed for all the projects.

In
addition to our projects in operation at year-end, we are currently in exclusive negotiations with the Department of the Army with respect to an award to design, construct
and manage another UPH project at Fort Bliss, which is expected to cover up to 330 end-state housing units. We currently expect to close on the award of this project during 2008. In
addition, on March 8, 2007, we announced that we were selected by the Department of the Army to enter into exclusive negotiations for the family housing privatization project at the U.S.
Military Academy at West Point, New York, which is expected to have a five-year IDP with project costs valued in excess of $160.0 million and cover 628 end-state housing
units; and on May 25, 2007, we announced that we were selected by the Department of the Army to enter into exclusive negotiations for the family housing privatization project at Fort Jackson in
Columbia, South Carolina, which is expected to have a six-year IDP with project costs valued in excess of $180.0 million and cover 990 end-state housing units. Most
recently, on October 31, 2007, we

12

---



announced
our selection by the Department of the Air Force as the HRO for the privatization of family housing under the AMC West Housing privatization project. The project includes three Air Force
basesFairchild AFB located near Spokane, WA; Travis AFB, located near Fairfield, CA; and Tinker AFB, near Oklahoma City, OK. As a result of the HRO selection, we are participating in
exclusive negotiations with the Department of the Air Force for the development, management, construction/renovation of high-quality homes and other ancillary facilities and amenities to
meet the community housing needs at each of the three bases. The project is expected to have seven-year IDP, with estimated project costs valued in the excess of $400.0 million and
covering an estimated 2,435 end-state housing units. We currently expect to commence operations on the Fort Jackson and AMC West projects during the second quarter of 2008, and the West
Point project during the third quarter of 2008.

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.

We
conduct our military development, construction/renovation and management services for all of our projects, other than our projects with the Air Force, through our taxable REIT
subsidiary, GMH Military Housing, LLC.

Our Military Housing Privatization Projects in Operation as of December 31, 2007

As of December 31, 2007, we had an ownership interest in and operated 12 military housing privatization projects. Each of our projects in operation as of
December 31, 2007 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 as of
December 31, 2007.

13

---





Military Housing Privatization Projects in Operation  as of December 31, 2007

|Project Name             |  | Location                                                                                    |  | Initial
Development
Period(1) |  | Initial
Development
Period
Expected
Completion
Date |  | Initial
Development
Period
Project
Costs(2)
(in millions) |           | Expected End-State
Housing
Units at Initial
Development Period
Completion Date
|------------------------ |  | ------------------------------------------------------------------------------------------- |  | ----------------------------- |  | --------------------------------------------------- |  | --------------------------------------------------------- | --------- | ------------------------------------------------------------------------------
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|Fort Stewart and         |  | Hinesville, GA                                                                              |  |                               |  |                                                     |  |                                                           |           |                                                                               
|Hunter Army Airfield     |  | Savannah, GA                                                                                |  | 8 years                       |  | October 2011                                        |  | $                                                         | 358.3     |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|Fort Carson              |  | Colorado Springs, CO                                                                        |  | 5 years                       |  | Completed                                           |  |                                                           | Completed |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|Fort Carson Expansion(4) |  | Colorado Springs, CO                                                                        |  | 3 years                       |  | November 2009                                       |  |                                                           | 124.0     |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|Fort Hamilton(5)         |  | Brooklyn, NY                                                                                |  | 4 years(5)                    |  | May 2008(5)                                         |  |                                                           | 54.9      |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|Walter Reed Army         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|Medical Center/Fort      |  | Washington, DC                                                                              |  |                               |  |                                                     |  |                                                           |           |                                                                               
|Detrick(6)               |  | Frederick, MD                                                                               |  | 4 years                       |  | June 2008                                           |  |                                                           | 89.4      |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|Fort Eustis/Fort Story   |  | Newport News, VA                                                                            |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  | Virginia Beach, VA                                                                          |  | 6 years                       |  | February 2011                                       |  |                                                           | 167.9     |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|Fort Bliss/White Sands   |  | El Paso, TX                                                                                 |  |                               |  |                                                     |  |                                                           |           |                                                                               
|Missile Range(7)         |  | Las Cruces, NM                                                                              |  | 6 years                       |  | June 2011                                           |  |                                                           | 438.6     |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|Navy Northeast Region(8) |  | Brunswick, ME;
Kittery, ME;
Newport, RI;
Groton, CT;
Saratoga Springs, NY;
Long Island, NY; |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  | Colts Neck, NJ;                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  | Lakehurst, NJ                                                                               |  | 6 years                       |  | October 2010                                        |  |                                                           | 481.5     |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|Fort Gordon              |  | Augusta, GA                                                                                 |  | 6 years                       |  | April 2012                                          |  |                                                           | 113.7     |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|Carlisle/Picatinny       |  | Carlisle, PA                                                                                |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  | Dover, NJ                                                                                   |  | 5 years                       |  | July 2011                                           |  |                                                           | 78.2      |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|AETC Group I             |  | Altus, OK;                                                                                  |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  | Wichita Falls, TX                                                                           |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  | Panama City, FL                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  |                                                                                             |  |                               |  |                                                     |  |                                                           |           |                                                                               
|                         |  | Phoenix, AZ                                                                                 |  | 5 years                       |  | January 2012                                        |  |                                                           | 336.0     |                                                                               

14

---



|Navy Southeast Region |  | Charleston, SC;
Kingsbay, GA;
Jacksonville, FL;
Mayport, FL;
Panama City, FL;
Whiting Field, FL;
Pensacola, FL; |  |         |  |                |  |   |         |  |        |  |                  
|--------------------- |  | --------------------------------------------------------------------------------------------------------------- |  | ------- |  | -------------- |  | - | ------- |  | ------ |  | -----------------
|                      |  | Key West, FL;
Gulfport, MS;                                                                                     |  |         |  |                |  |   |         |  | 1,250  |  | new units        
|                      |  | Meridan, MS;                                                                                                    |  |         |  |                |  |   |         |  | 2,128  |  | renovated units  
|                      |  | Fort Worth, TX                                                                                                  |  | 6 years |  | September 2013 |  |   | 687.3   |  | 1,621  |  | existing units(3)
|                      |  |                                                                                                                 |  |         |  |                |  |   |         |  |        |  |                  
|                      |  |                                                                                                                 |  |         |  |                |  |   |         |  | 5,269  |  |                  
|Vandenberg            |  |                                                                                                                 |  |         |  |                |  |   |         |  | 164    |  | new units        
|                      |  | Lompoc, CA                                                                                                      |  | 5 years |  | October 2012   |  |   | 163.2   |  | 703    |  | renovated units  
|                      |  |                                                                                                                 |  |         |  |                |  |   |         |  |        |  |                  
|                      |  |                                                                                                                 |  |         |  |                |  |   |         |  | 867    |  |                  
|Total                 |  |                                                                                                                 |  |         |  |                |  | $ | 3,093.0 |  | 25,288 |  |                  
|                      |  |                                                                                                                 |  |         |  |                |  |   |         |  |        | 

---

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.

15

---



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 conditions 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, 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

16

---



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. Also based on our experience to date, the Air Force ranks bidders based on numerous factors and 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 approved by Congress, then that bidder 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 define 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 generally conducted through an organizational structure that involves two wholly-owned
subsidiaries of our operating partnership, GMH Military Housing Investments LLC and one of our taxable REIT subsidiaries, GMH Military Housing, LLC. 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 all of our projects,
other than our AETC Group I project, 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).

17

---



In
the case of our AETC Group I project, the Project Owner is owned entirely by the Project LLC. In the AETC Group I and Vandenberg projects, the Project Owner contracts with
another subsidiary of GMH Military Housing Investments LLC, GMH AF Management/Development LLC, for property and management, renovation and development services and with third-party
providers for architectural/design and construction services. The Project Owner owns the project and is the ground lessee of the land upon which the project is situated. The Project LLC is the
manager of the Project Owner. The project also is financed through equity provided by the Project LLC and a third-party construction partner and permanent loan.

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 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 the structure of all of our projects, other than our AETC Group I and Vandenberg projects:

GRAPHIC

18

---





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 and Air Force projects. 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, other than the Air
Force 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. These services are provided by GMH AF Management/Development LLC in our Air Force projects.

The
Project Owner pays GMH Development a base fee equal to a percentage of the total development costs for the project, from the beginning of the initial development 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 is entitled to receive an incentive fee which is based upon a total of the 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 combined base and
incentive development fees generally range from 3.0% to 4.0% for our current projects.

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; except that a separate entity, GMH AF Housing/Construction LLC provides these services for our Air Force projects. Construction/renovation
refers to the minor and major renovation work that we perform at our projects. The agreements for work performed at our projects are typically structured as up to a maximum allowance for renovation
work that is agreed upon at the initial closing of the project, but providing that the parties will have to mutually agree upon the actual scope of the renovation work to be performed (either above or
below that allowance) immediately prior to the actual commencement of the renovation work. As a result, the extent of the renovation work to be performed for a project may change significantly from
the terms as contemplated at the commencement of the project operations. The Project Owner pays our management company 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, our management company typically is entitled to receive construction/renovation
incentive fees from the Project Owner upon the satisfaction of

19

---



designated
milestones. During the initial development period, our management company is entitled to receive an incentive fee which is based upon a total of the 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. The combined base and incentive construction/renovation fee generally ranges from 3.0% to 4.0% for our current projects.

In
addition, in certain instances, our management 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 paid in proportion to the amount of pre-construction/renovation
costs incurred by our management company for the project.

With
regard to property management, the Project Owner contracts with GMH Management, or GMH AF Management/Development LLC with respect to our Air Force projects, 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. Our management company 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.

Our
management company 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
our
management company the authority to make expenditures and incur obligations included in the operating budget. Our management company also has the authority to make certain emergency expenditures.

As
standard compensation for the services it provides, in general, our management company is paid a base fee, equal to a percentage of effective gross revenue for the project. In
addition, our management company is entitled to receive an 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. The combined base and incentive management fee generally ranges from 3.0% to 4.5% for our current projects.

The
Project Owner generally may terminate the management agreement upon written notice to our management company 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 projects, the Project Owner enters 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 all our projects, the Project Owner and the Army, Navy or Air Force, 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 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

20

---



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 applicable military branch, 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 and the Air Force ground leases provide that in the event a base is subject to 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. 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 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.



21

---





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 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.

23

---



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. We maintain business relationships with architectural/engineering and construction companies, such as The Benham
Companies LLC, Balfour Beatty Construction (formerly know as Centex Construction Company, LLC) and Phelps Development LLC, pursuant to which these third parties provide 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 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 March 4, 2008, according to the information made available by the DoD, the remaining military family housing privatization market contains 17,937
housing units to be privatized through 18 additional projects. As of March 4, 2008, awarded projects and exclusive negotiations represent 179,162 end-state housing units through 95
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 (UPH). For example, during the fourth quarter of 2006, the Army selected us to design, construct and manage single soldier housing at Fort Bliss and Fort
Stewart, which represented the first unaccompanied housing privatization projects awarded by the Army to date. During the first quarter of 2008, we closed on the award of the UPH project for Fort
Stewart covering 334 end-state housing units, and we expect to close on the award of the UPH project for Fort Bliss during 2008 with up to 330 end-state housing units. In
addition, the Navy has identified three initial sites which will serve as a pilot program for the privatization of unaccompanied military personnel housing, one of which has yet to be awarded and
which we expect to solicit for award during 2008.

We
believe the potential market for unaccompanied personnel housing is significantly larger than that for family housing. Given our management's experience in bidding on military housing
privatization projects, coupled with their extensive student housing experience, we believe that we will

24

---



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 of these unaccompanied military
personnel housing units beyond those that have already been awarded.

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.

Additional Military Housing Privatization Projects and Development Opportunities under Review

In addition to the military housing privatization projects for which we have been selected, our management team also had under review, as of March 4, 2008,
six additional potential privatization project opportunities. These projects span multiple bases and total, in the aggregate, approximately 15,825 end-state housing units. Individual
projects identified as opportunities range from approximately 1,180 to 5,000 end-state housing 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.

Profile of Major Competitors

Company Name

Awarded Projects(1)

Number of UnitsActus Lend Lease

13

37,562Clark Realty

13

35,925Picerne Military Housing

6

19,627American Eagle Communities, LLC

5

5,384Lincoln Properties

12

35,386Hunt Building Corporation

24

28,952Equity Residential Properties Trust

1

3,982Forest City Enterprises

8

11,945


---

Source:
Information reported by the DoD as of February 4, 2008.

Financing Strategy

Our targeted leverage ratio is in the range of 45% to 60%. Our debt level changes as we acquire properties or projects and refinance existing properties. The
amount of total indebtedness we decide to 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 debtTotal market capitalization |  | 

25

---





As of December 31, 2007, our leverage ratio was approximately 72%. Our leverage ratio has been impacted by a combination of additional borrowings and a significant decline in the
price of our common shares. Neither our declaration of trust nor our bylaws requires us to maintain a specific leverage ratio and we may determine to exceed the maximum range of our target ratio
depending on the circumstances. If we determine to exceed the maximum range of our target ratio, we may do so without shareholder approval. 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. We also may obtain unsecured and/or secured financing through public and private markets. We will access various sources of capital including banks, financial institutions
and institutional investors through lines of credit, bridge loans and other arrangements, including joint ventures with third parties. We also may finance the acquisition of properties through
additional equity securities offerings, including offerings of preferred or common stock or units of our operating partnership.

We
currently have a secured $100.0 million revolving note facility with Merrill Lynch Pierce Fenner & Smith Incorporated, or Merrill Lynch. As of December 31, 2007,
the Company had $53.6 million in principal amount of notes outstanding under the note facility bearing interest at 6.38% and an additional $46.4 million was available for draw under the
facility. To the extent that the Military Housing Transaction and/or the Merger are not completed and we continue our operations, any additional indebtedness that we pursue in the future 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.

Note Facility

On May 7, 2007, GMH Communities, LP, the Company's operating partnership, executed a Note Purchase Agreement with Merrill Lynch. Under the terms of
the Note Purchase Agreement, the operating partnership may borrow, on a revolving basis through April 30, 2010, up to an aggregate principal amount of $100.0 million, and subject to
certain conditions, up to an additional $25.0 million for an aggregate of $125.0 million. The structure of the note facility is such that the operating partnership has issued a global
note to Merrill Lynch, as the initial purchaser, which represents the right to borrow up to an aggregate principal amount of $100.0 million at any time through April 30, 2010. Merrill
Lynch has the right under the agreement to transfer borrowings issued under the global note to "qualified institutional buyers" in accordance with Rule 144A of the Securities Act of 1933, as
amended. On May 7, 2007, our operating partnership issued a note to Merrill Lynch representing approximately $90.7 million in borrowings under this note facility, which was used to pay a
$1.0 million commitment fee to Merrill Lynch, closing costs associated with obtaining the note facility, as well as outstanding principal and interest due under the Company's line of credit
with Wachovia Bank, N.A. (which was simultaneously terminated). The initial note representing the approximately $90.7 million in borrowings was issued with an interest rate of 7.07% and has a
term through April 30, 2010. As of December 31, 2007, the Company had $53.6 million in principal amount of notes outstanding under the note facility bearing interest at 6.38%.
Additional individual notes representing future borrowings under the global note and Note Purchase Agreement may be issued at any time through the term of the note facility upon notice by our
operating partnership. The Company will have the ability to repay amounts under outstanding notes and to re-borrow amounts through the issuance of new notes, provided that the maximum
amount of notes outstanding at any time during the term of the note facility does not

26

---



exceed
an aggregate principal amount of $100.0 million, or $125.0 million to the extent the note facility may be increased.

The
notes will be administered under the terms of a Trust Indenture, dated May 7, 2007, between GMH Communities, L.P. and U.S. Bank Trust National Association, as trustee
("Trust Indenture"). The notes are issuable at an annual interest of LIBOR plus 1.75%, will require monthly payments of interest only, and are secured solely by the fees and equity preferred returns
we receive in connection with the Company's 10 military housing privatization projects in operation as of May 7, 2007, as well as those to be received, if any, under the Company's two
privatization projects that were under exclusive negotiation as of that date (referred to as the "Collateral"). The Trust Indenture contains a number of affirmative and negative covenants and also
contains financial covenants which, among other things, require that we maintain (i) a fixed charge coverage ratio, as defined in the Trust Indenture, of at least 1.15 to 1.00, calculated on a
quarterly basis, (ii) a consolidated tangible net worth, as defined by in the Trust Indenture, of at least $375.0 million, (iii) quarterly minimum Adjusted Management EBITDA, as
defined in the Trust Indenture, of $3.5 million, and (iv) our federal tax status as a REIT. In addition, under the terms of the Trust Indenture, the Company must obtain prior written
consent for certain transactions, including, but not limited to, (i) a merger or sale of all or substantially all of the Company's assets, (ii) certain amendments to transactions
documents relating to the Company's military housing privatization projects to the extent such amendment would result in material adverse change (as defined in the Trust Indenture) or adversely affect
the Collateral; (iii) the sale of any equity interest in the operating partnership, other than in connection with the issuance of common shares under the
equity incentive plan for GMH Communities Trust or similar equity compensation arrangements, and in connection with acquisitions of student housing properties; (iv) entering into transactions
with affiliates relating to or affecting the Collateral; and (v) incurring additional indebtedness, other than indebtedness relating to (a) future property acquisitions or refinancings
or equity commitments with respect to the student housing business, (b) financings or refinancings relating to the above-referenced military housing projects that are non-recourse
to the Company and subject only to customary "bad acts" guarantees, (c) equity commitments related to the above-referenced military housing projects that will not become payable prior to the
payment in full of obligations under outstanding notes, (d) financings for future military housing projects to the extent such debt is investment grade (at least rated Baa by Moody's Investors
Service or BBB by Standard & Poor's) and is non-recourse to the Company, and (e) obligations to contribute equity to military housing projects that do not exceed
$15.0 million on an individual basis. The Trust Indenture also includes usual and customary events of default for loans of this nature and provides that, upon the occurrence of an event of
default, payment of all amounts payable under outstanding notes may be accelerated and/or the lender's commitment may be terminated. In addition, upon the occurrence of certain insolvency or
bankruptcy related events of default, all amounts payable under the note facility shall automatically become immediately due and payable, and the lender's commitment shall automatically terminate.

In
connection with the pledge of the Collateral, the operating partnership and several of its direct and indirect subsidiaries relating to the Company's military housing segment entered
into a Pledge and Security Agreement, dated May 7, 2007, in favor of U.S. Bank Trust National Association, as trustee (the "Pledge and Security Agreement"). Pursuant to the Pledge and Security
Agreement, the parties thereto granted a security interest in the pledgors' rights, title, ownership, equity or other interests in and to the Collateral. In addition, GMH Communities Trust and several
of its direct and indirect subsidiaries relating to the Company's military housing segment executed a Guaranty Agreement, dated May 7, 2007, in favor of the trustee and pursuant to which such
guarantors have guaranteed the obligations of the operating partnership under the Trust Indenture.

Simultaneously
with the completion of the Military Housing Transaction, we will repay all outstanding indebtedness under this note facility using proceeds from the sale to Balfour
Beatty, and

27

---



will
terminate the note facility. See also the section of this report titled "Risk FactorsRisks Related to the Proposed Company Sale
Transaction"under Part I, Item 1A. Risk Factors.

Our Operating Partnership

We own our properties and conduct substantially all of our business through our operating partnership, GMH Communities, LP, and its subsidiaries. Holders
of limited partnership units of our operating partnership, other than us, after a one-year holding period and subject to earlier redemption in certain circumstances, will be able to redeem
their limited partnership units for our common shares on a one-for-one basis, subject to adjustments for 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, 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 units of limited partnership interest in our operating partnership, common shares of GMH Communities Trust, or a combination of such units of limited
partnership and common shares. 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. 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.

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





28

---





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.

Taxable REIT Subsidiaries

GMH Communities TRS, Inc., a taxable REIT subsidiary that is wholly-owned by our operating partnership, is the parent company of both College Park
Management TRS, Inc. and GMH Military Housing, LLC. College Park Management TRS, Inc. is the taxable REIT subsidiary through which we provide property management services to
certain third-party owners of student housing properties, including colleges, universities and other private owners. GMH Military Housing, LLC is the taxable REIT subsidiary through which we
manage 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. 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. 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

29

---



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
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

30

---



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, 2007, we were not aware of any environmental issues regarding our student housing portfolio that would materially adversely affect our student housing business.

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.

Employees

As of December 31, 2007, the student housing business employed 481 full-time employees and 981 part-time employees, the military
housing business employed 725 full-time employees and 23 part-time employees, and we employed in our corporate staff 101 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,
2007, none of our student housing employees were members of an organized labor union; and, with respect to our military housing employees, nine employees employed at our Fort Gordon project are
represented by the Transport Workers Union of America Local 527 and a collective bargaining agreement with these employees was executed on September 14, 2007.

Item 1A.    Risk Factors

Risks Related to the Proposed Company Sale Transaction

On February 11, 2008, we, entered into the Securities Purchase Agreement with Balfour Beatty relating to the sale of our military housing division, and the
Merger Agreement relating to the subsequent merger of the Company and its remaining student housing division into a subsidiary of ACC, as described under the heading "Business" in Part I,
Item 1 above. In connection with the Merger, we will file a definitive proxy statement with the SEC. The proxy statement will contain important information about us, the Military Housing
Transaction, the Merger and other related matters. We urge all of our shareholders to read the proxy statement in its entirety. In relation to the Military Housing Transaction and the Merger, we are
subject to certain risks including, but not limited to, those set forth below.

The Military Housing Transaction and the Merger are each subject to a number of conditions which if not satisfied or waived would adversely impact our ability to complete the
sales transactions.

The
Military Housing Transaction, which is expected to close during the second quarter of 2008, is subject to certain closing conditions, including, among other things,
(a) obtaining approvals from our government partners in our military housing privatization projects and certain lenders and other parties that are parties to the agreements and related
documents covering these projects, (b) obtaining regulatory approvals, if any (including the expiration of the waiting period under the United States Hart-Scott-Rodino Antitrust
Improvements Act of 1976, as amended), (c) receipt of notice that the Military Housing Transaction is not subject to Exon-Florio, (d) repayment of all amounts under our note
facility, including evidence of the release of all liens related to the note facility, (e) the distribution of all the capital stock of College Park Management TRS, Inc. to our operating

31

---



partnership,
and (f) accuracy of the other parties' representations and warranties and compliance with covenants, and the absence of an effect, event, development or change that could give rise
to a termination of the Securities Purchase Agreement, subject in each case to materiality standards. There can be no assurance that all of the various conditions will be satisfied or waived, if
permitted, or the occurrence of any effect, event, development or change will not transpire. Therefore, there can be no assurance the Military Housing Transaction will be completed.

The
Merger, which also is expected to close during the second quarter of 2008, is subject to certain closing conditions, including among other things, (a) the sale of the military
housing division, (b) obtaining regulatory approvals, if any, (c) the effectiveness of a registration statement on Form S-4 to be filed by ACC with the SEC pursuant to
which the shares of common stock of ACC as part of the merger consideration will be issued to our shareholders, (d) the approval of the Merger by at least two-thirds of all the
votes entitled to be cast on the matter by the holders of all our outstanding common shares, (e) obtaining certain lender consents, (f) completion of all payments and performance of all
other material obligations under the Company's settlement agreement relating to its class action litigation, (g) accuracy of the other parties' representations and warranties and compliance
with covenants, subject in each case to materiality standards, and (h) delivery of tax opinions. There can be no assurance that all of the various conditions will be satisfied or waived, if
permitted, or the occurrence of any effect, event, development or change will not transpire. Therefore, there can be no assurance the Merger will be completed.

Failure to complete the Military Housing Transaction and/or the Merger could negatively impact our operations and business and financial results.

If
either the Military Housing Transaction or the Merger is not completed, our business and operations may be harmed to the extent that there is uncertainty surrounding the future
direction of the Company and management's strategy. If the Military Housing Transaction is not completed, then our ability to win additional awards of future military housing privatization projects
could be negatively impacted were the DoD to question our ability to sustain our operations in the ordinary course going forward or become reluctant to enter into new relationships with a party that
has been held for sale. In addition, in the event that we are unable to complete the Merger, our student housing residents, third-party management contract clients, vendors and others may similarly
view our company and its operations as unstable in the long-term and may attempt to terminate existing relationships or refuse to enter into new relationships with us. Moreover, in the
event that the Military Housing Transaction is completed and the Merger is not, then we will have terminated our note facility with Merrill Lynch, which we use to fund continuing operations for our
student housing business and general working capital. While management expects to retain an amount of the consideration received from the Military Housing Transaction necessary to provide sufficient
working capital through the anticipated closing of the Merger or until a new credit facility can be established if the Merger is not completed, there can be no assurance that the retained cash
proceeds will be sufficient to fund our operations through the Merger, or going forward in the event the Merger is not completed. Also, if the Military Housing Transaction is completed and the Merger
is not, then the Company's overall operations will be reduced to only our student housing division, which could significantly impact our overall financial condition going forward.

If
the Military Housing Transaction and the Merger are not completed for any reason, we will be subject to several risks, including but not limited to the following:



32

---





If
the Military Housing Transaction and/or the Merger are not completed, we cannot assure our shareholders that these risks will not materialize or materially adversely affect our
business, our financial condition, our operating results, and our cash flows, including our ability to service debt and to make distributions to our shareholders.

Provisions of the Securities Purchase Agreement with Balfour Beatty and the Merger Agreement with ACC may deter alternative business combinations and could negatively impact
our business and operations if the agreements are terminated in certain circumstances.

Restrictions
in the Securities Purchase Agreement with Balfour Beatty generally prohibit us from soliciting any proposal to acquire our military housing business, including a proposal
that might be advantageous to our shareholders when compared to the terms and conditions of the Military Housing Transaction. In addition, there are restrictions in the Merger Agreement with ACC that
generally prohibit us from soliciting any acquisition proposal or offer for a merger or business combination with any other party, including a proposal that might be advantageous to our shareholders
when compared to the terms and conditions of the Merger; however, we do have the ability to terminate the Merger Agreement if we receive an acquisition proposal that our Board of Trustees determines
in good faith constitutes a superior proposal, we are not in breach of the Merger Agreement non-solicitation provisions, and we provide ACC three business days to make any adjustments to
the terms and conditions of the Merger Agreement. If the Military Housing Transaction is not completed, we may be unable to conclude another sale of our military housing division on as favorable
terms, in a timely manner, or at all; and if the Merger is not completed, we may be unable to conclude another merger, sale or combination on as favorable terms, in a timely manner, or at all. If the
Securities Purchase Agreement or the Merger Agreement is terminated, we, in certain specified circumstances, may be required to pay a termination fee of up to $8.0 to Balfour Beatty and
$16.0 million to ACC. In addition, under certain circumstances, we may be required to reimburse ACC for their expenses up to $7.5 million. These provisions may deter third parties from
proposing or pursuing alternative business combinations that might result in greater value to our shareholders than the Military Housing Transaction and the Merger.

33

---



Uncertainty regarding the Military Housing Transaction and the Merger may cause our clients, vendors, business partners and others to delay or defer decisions concerning their
business with our Company, which may harm our results of operations in the future if the Military Housing Transaction and/or the Merger are not completed.

Because
the Military Housing Transaction and the Merger are subject to several closing conditions, including the approval of the Merger by our shareholders, uncertainty exists regarding
the completion of these transactions. With respect to our military housing business, this uncertainty may cause our government and other business partners, vendors/suppliers, and service parties
associated with our military housing projects to delay or defer decisions concerning their business with us, which could negatively affect our military housing operations. In addition, with respect to
our student housing business, the uncertainly of the Merger may cause our tenants, third-party management contract customers, vendors/suppliers and others to delay or defer decisions concerning their
business with us, which could negatively affect our student housing business and results of operations.

The
following risks apply to our business and operations independent of whether the Military Housing Transaction or the Merger is consummated, unless otherwise indicated.

Risks Relating to Our Business and Growth Strategy

If the Military Housing Transaction and/or the Merger are not consummated and we continue our operations, any defaults on our mortgage or other indebtedness or the loss of any
of our assets securing such debt could adversely affect our business or result in the secured indebtedness under our current note facility being immediately due and payable.

A
substantial portion of our student housing properties are secured by first mortgages. As of February 1, 2008, we ceased making scheduled payments on mortgages relating to five
student housing properties that had insufficient cash flows to cover debt service. This decision was in conjunction with our ongoing discussions with the lenders to effectuate a work- out
of these loans. The outstanding principal balances on these five properties totals $64.3 million, and the Company has placed
the principal and interest payments due into an escrow account. Pending our discussions, the lenders associated with the mortgage indebtedness have certain remedies, including but not limited to, the
ability to foreclose upon the properties and/or call us into default under the related loan documents.

In
addition, as discussed in the section of this report titled "Our Business and PropertiesNote Facility," in connection with
obtaining our current $100.0 million revolving note facility with Merrill Lynch, we granted the lender a security interest in the cash flows from our military housing business. 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 or assets securing the debt or, in certain instances, could result in our debt obligations under our note 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.

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

As
of November 2, 2007, the Company had entered into a settlement agreement with the lead plaintiffs in connection with a class action lawsuit alleging violations of
Sections 11, 12(a)(2) and 15 of the Securities Act of 1933 and Sections 10(b) and 20 of the Securities Exchange Act of 1934, and Rule 10b-5. The class action lawsuit
had been filed in the United States District Court for the Eastern District of Pennsylvania, naming as defendants GMH Communities Trust, Gary M. Holloway, Sr., and Bradley W. Harris, and was brought
on behalf of a class of purchasers of GMH securities between

34

---



May 5,
2005 and March 10, 2006 based upon the Company's restatement of certain financial results. The Court preliminarily approved the settlement agreement by Order dated
February 13, 2008 and scheduled a Settlement Hearing for April 25, 2008. Under the terms of the settlement agreement, all claims against the Company and related defendants would be
dismissed without admission or presumption of liability or wrongdoing. The settlement agreement is contingent upon various conditions, including, but not limited to, final approval by the Court after
notice to the class. The Company can provide no assurance that the settlement agreement will be approved by the Court; and in the event the settlement is not approved, the Company would be required to
continue to defend itself against the action. Under the terms of the Merger Agreement with ACC, we are required to have completed all payments and performed all material obligations under the
settlement agreement in advance of closing of the Merger. As a result, in the event that we are unable to obtain final approval by the Court after notice to the class, we also may be unable to
complete the Merger.

In
addition, after we alerted the SEC of our 2006 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.

We have reported net losses in the past and, if the Military Housing Transaction and/or the Merger are not consummated and we continue our operations, we may continue to do so
in the future.

For
the year ended December 31, 2006, we reported net losses. With respect to the periods during 2006, these losses were primarily attributable to increased expenses incurred
during those periods relating to our previously disclosed Audit Committee special investigation and activities of the Special Committee of the Board of Trustees. In addition, throughout 2007, we
experienced increases in expenses relating to our student housing business and expect to continue to experience increases in these expenses going forward. We also began to incur expenses relating to
our pending sale transactions with Balfour Beatty and ACC in early 2008 and will continue to incur these expenses through at least the first half of 2008. If the Military Housing Transaction and/or
the Merger are not consummated and we continue our operations, and to the extent that we are unable to manage any of these ongoing expenses, our operating results continue to result in additional
losses for the Company. As referenced in the risk factor above, we also may incur significant legal expenses relating to defending the pending securities litigation against the Company. If our student
housing and military housing businesses do not generate sufficient revenue from operations to maintain profitability, we may continue to experience losses from operations.

Since our initial public offering, our cash flow from operations has been insufficient to fund our dividend distributions to our shareholders, and it could continue to be so in
the future. If the Military Housing Transaction and/or the Merger are not consummated and we continue our operations, and to the extent our cash flow from operations is insufficient to fund our
dividend distributions, we expect to borrow funds or to lower our dividend distributions.

Since
completion of our initial public offering, we have used borrowings under our credit lines/facilities to pay a portion of dividend distributions to our shareholders. Under the terms
of the Merger, we are not permitted to make regular quarterly distributions to our shareholders after our first quarter distribution. If the Military Housing Transaction and/or the Merger are not
consummated and we

35

---



continue
our operations, we expect that during 2008 our cash flow from operations will continue to be the primary source of funding for our distributions to shareholders, and that to the extent that
we are unable to fund our dividend distributions with cash flow from operations, we may be required to borrow funds in order to make distributions at historical levels. Under our current note facility
with Merrill Lynch, we are not required to obtain lender consent to the use of funds borrowed thereunder for payment of any future dividend distributions provided that we maintain certain financial
covenants. See the section of this report titled "Our Business and PropertiesLine of Credit." In the event we complete the Military Housing
Transaction with Balfour Beatty, however, we will terminate our note facility and therefore will not have access to immediate borrowings under any credit line. If we seek to borrow funds from another
lending source, we may be unable to find one in a timely fashion or on acceptable terms. To the extent that we do not have sufficient sources to fund our dividend distributions at historical levels,
either from cash flows or borrowed funds, we may be required to lower our dividend distributions. Any additional indebtedness that we incur with respect to payment of our dividend distributions also
will increase our leverage and could 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 to the extent that the Military Housing Transaction and/or the Merger are not completed and we continue our operations.

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

As
discussed under Item 9A of our Annual Report on Form 10-K for the year ended December 31, 2005, 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 commenced 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. Although management's report on
internal control over financial reporting as contained in Item 9A of our Annual Report on Form 10-K for the years ended December 31, 2006 and December 31, 2007
indicates the presence of no material weaknesses in internal control as of December 31, 2006 and December 31, 2007, there can be no assurance that internal control systems will continue
to remain effective going forward, or that further remediation efforts will not be required in order to maintain our internal control over financial reporting.

To
the extent that the Military Housing Transaction and/or the Merger are not completed and we continue our operations, the Company's prior growth or focus by our management and staff
directed toward the pending sale transactions and integration planning instead of on our core business and other opportunities could continue to place stress on our 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.

We commenced operations through our operating partnership in 2004, have a limited history of operating and owning our student housing properties and investments in 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

36

---



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 most of our student housing properties and investments in military housing privatization projects we
own as of the date of this report primarily 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. In the event that the Military Housing Transaction and/or the Merger are not
consummated and we continue our operations, we cannot assure you that we will be able to generate sufficient net income from operations to make distributions to our shareholders.

Historically, we have experienced 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 these properties and investments in privatization projects, or to the extent the pending sale of the Company is not consummated and we continue our
operations, to respond to new properties and projects that we may acquire in the future, 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 going forward.

As
a result of the rapid historical growth of our 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 investments in military housing privatization projects into our portfolio. In addition, to the extent that
the Military Housing Transaction and/or Merger are not consummated and we continue to pursue acquisitions of new student housing
properties and/or military housing projects, we may be unable to manage these acquisitions 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.

If the Military Housing Transaction and/or the Merger are not consummated and we continue our operations, 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, to the extent that the Military Housing Transaction and/or the Merger are not consummated, we will invest primarily in real estate. We also
would 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. In addition, to the extent that we complete the Military Housing Transaction with Balfour Beatty and do not complete the Merger, then our
operations will consist solely of student housing, and

37

---



any
adverse effects from events within that industry could have an even further pronounced negative impact on our results of operations and financial condition.

If the Military Housing Transaction and/or the Merger are not consummated and we continue our operations, we may be unable to successfully perform our obligations under our
current student housing property management agreements and current military housing privatization projects, and our ability to execute our business plan and our operating results could be adversely
affected.

In
the event that the Military Housing Transaction and/or the Merger are not consummated and we continue our operations, 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.

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. 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.

If the Military Housing Transaction and/or the Merger are not consummated and we continue our operations, 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.

If
the Military Housing Transaction and/or the Merger are not consummated and we continue our operations, 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 would continue to
engage in the development and construction of student housing properties. These activities may include the following risks:



38

---





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 also are 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. If the Military Housing Transaction and/or the Merger are not consummated and we continue our
operations, 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 levels that may occur in the 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 if the Military Housing Transaction and/or the Merger are not consummated and we continue our operations,. 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.

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.

39

---



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 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
and 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.

40

---



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

Our
future growth within the student housing business is dependent upon our ability to successfully acquire or develop new properties on favorable terms. As we acquire or develop
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. During the remainder of 2008, we may seek to acquire or develop new student housing properties solely through
joint ventures with third parties. There can be no assurance that future acquisition and development opportunities will be available to us on terms that meet our investment criteria, that we will be
able to identify suitable joint venture partners on terms acceptable to us, 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:



In
addition, as a result of the recent volatility in the U.S. markets resulting from concerns over sub-prime mortgage loans, access to mortgage debt needed to finance future
property
acquisitions may be more difficult to obtain and we may not unable to obtain such debt on terms that are as favorable to us. 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 mortgage 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, 2007, we had $961.5 million in aggregate principal amount of mortgage debt secured by our properties. In general, mortgage debt is
non-recourse to the 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

41

---



fraud.
If one or more of the borrowers under our mortgage indebtedness exercises its rights to recourse against us for the full amount of the mortgage debt outstanding under their loans, our liquidity
and financial condition could be adversely affected. See also the risk factor above titled "If the Military Housing Transaction and/or the Merger are not consummated and we
continue our operations, any defaults on our mortgage or other indebtedness or the loss of any of our assets securing such debt could adversely affect our business or result in the secured
indebtedness under our current note facility being immediately due and payable."

Specific Risks Related to our Military Housing Business

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 generally 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 housing 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 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.

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, such as maintaining a certain number of end-state housing units online or completing the
construction or renovation of a certain number of housing units by certain dates. Due to the inherent inability to predict possible delays in construction or renovation as a result of weather or
unknown site conditions (such as environmental or structural concerns), our joint ventures with the military could experience construction/renovation delays that could impact the joint venture's
ability to meet deadlines or achieve operating milestones/thresholds. Our joint ventures have historically sought change orders in order to approve certain construction/renovation delays or approve
additional draws needed to complete construction/renovation work relating to such delays. These change orders must be approved by the lenders associated with the financing of the project, and there
can be no guarantee that the joint venture's change orders will be approved in order to meet the

42

---



operating
milestones/thresholds under the project documents, or at all. Accordingly, 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 could fluctuate significantly over the course of the project and could suffer.

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 Balfour Beatty Construction (formerly known as Centex Construction Company, LLC), The Benham Companies, LLC, 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.

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 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, both of which are part of our Navy Northeast

43

---



Region
military housing privatization project. 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, 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 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.

44

---



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 March 4, 2008, the award of 95 military housing privatization projects to private owners, and the future award of an additional 18 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 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, that the
appropriation each year will occur on a timely basis, or that 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.

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

45

---



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 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. In addition, awards of
exclusive negotiations by the U.S. military are subject to protest by bidders who were involved in the solicitation process, but were not ultimately chosen to be awarded exclusive negotiations for the
subject project. If we do not receive final approval on the award of the project from the U.S. military branch or Congress or the military branch loses a protest of an award of exclusive negotiations
to us, 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. 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. Therefore, 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

46

---



shares
might receive a premium for their shares over the then current market price of our common shares.

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 liabilities 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 shares (as determined by reference to value) or 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 value of our outstanding shares or 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 value of our outstanding shares or 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, or 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

47

---



of
more than 7.1% in value of our outstanding shares or more than 7.1% in number or value, whichever is more restrictive, of our outstanding common shares.

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 February 29, 2008, Mr. Holloway beneficially owned approximately 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 approximately 1.9% of the limited partnership interests 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, or approximately 10.3% of partnership interests in our operating
partnership. Vornado's total ownership includes 2,517,247 of our common shares, or approximately 6.0% of GMH Communities Trust. 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 those of our shareholders but may have adverse tax consequences to the limited partners in our operating
partnership.

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

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 February 29, 2008, Mr. Holloway beneficially owned approximately 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

48

---



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 report, 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., under which Vornado has purchased 6,666,667 units of limited partnership in our operating partnership.
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 2005 follow-on offering of common shares. 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, 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.

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, and
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 of Trustees 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.

49

---



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.

We depend on the business relationships and experience of Gary M. Holloway, Sr. and our other executive officers, 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
Mr. Holloway were to leave the Company, 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 employment agreements with each 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 of Trustees 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

50

---



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 approximately 57.6% of the total partnership interests in our operating partnership as of
February 29, 2008. 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.

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 acquisition 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. Because we must distribute at least 90% of our REIT taxable
income,

51

---



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 is limited. As a result, acquisitions and developments are largely financed through externally-generated funds
such as borrowings under credit facilities and other secured and unsecured debt financing and from issuances of equity securities. As a result of the recent volatility in the U.S. markets resulting
from concerns over sub-prime mortgage loans, access to mortgage debt may be more difficult to obtain and we may not unable to obtain such debt on terms that are as favorable to us.
Accordingly, in the event that the Military Housing Transaction and/or the Merger are not consummated and we continue our operations, and 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 is 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 2007, capitalization rates declined, and may continue to decline in the future. To the extent that the Military Housing
Transaction and/or the Merger is not completed and we continue our operations, we therefore may be unable 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.

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.

52

---



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.

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

53

---



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 are constantly 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 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.

54

---





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. These broad market fluctuations could
reduce the market price of our common shares. Furthermore, our operating results and prospects may 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.

If
the market price of our common shares declines significantly, you may be unable to resell your shares at or above the price per share in this offering. 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:



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

55

---



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, or the perception that these sales could occur, may adversely affect prevailing market prices for our common shares. Under the terms of our operating partnership agreement,
the common shares eligible for issuance upon redemption of units of limited partnership interest in our operating partnership, including units that we may issue to third parties in the future, are
required to be registered within nine months following the date of initial issuance of such units. 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 limited partnership interest in 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 of 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. 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.

Tax Risks Associated with Our Status as a REIT

In the event that we complete the Military Housing Transaction and not the Merger, we may be unable to comply with the REIT gross income requirements, which could subject us to
additional taxes on our gross income and reduce our cash available for distributions to shareholders.

In
general, at least 75% 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. Under this 75% gross
income test, a portion of the proceeds that we will receive in connection with the Military Housing Transaction that relate to the sale of the interests in our TRS, will not constitute qualifying
income. In the event that we fail to meet this 75% gross income test due to willful neglect and in the absence of reasonable cause, then 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 and all of our income Alternatively, in the event that our
failure to meet the 75% gross income test is not due to willful neglect and is based on reasonable cause, then we would maintain our REIT qualification, but the excess of our gross income that does
not meet the 75% test would be subject to an additional tax under the Code and reduce our cash available for distributions to shareholders.

56

---



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.

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

57

---



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:



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 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

58

---



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 reduced 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 Tax Increase Prevention and Reconciliation Act of 2005 extended the 2003 Act's sunset date from December 31, 2008 to December 31, 2010.

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 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

59

---



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.

60

---





Item 2.    Properties.

Properties we own.The 72 student housing properties that we owned or had ownership interests in as of December 31,
2007 consisted of 13,232 units containing 42,670 beds that were located near 42 colleges and universities in 25 states, and had an average occupancy rate of 87.6%. The
following table presents information regarding the 72 student housing properties, and seven undeveloped or partially developed parcels of land that we owned or had ownership interests in as of
December 31, 2007 and occupancy rates at, and revenues from, these properties for the year ended December 31, 2007:

|Property Name                       |  | Year
Built/Renovated |  | Primary University Served                |  | Occupancy
Rate(1) |   | Number of
Units(1) |  | Number of
Beds(1) |  | Revenues(2)
(in thousands)
|----------------------------------- |  | -------------------- |  | ---------------------------------------- |  | ----------------- | - | ------------------ |  | ----------------- |  | --------------------------
|Abbott Place                        |  | 1999                 |  | Michigan State University                |  | 87.8              | % | 222                |  | 654               |  | $                         
|Aztec Corner                        |  | 1997/2001/2005       |  | San Diego University                     |  | 100.0             |   | 179                |  | 602               |  |                           
|Blanton Commons                     |  | 2005                 |  | Valdosta State University                |  | 96.1              |   | 204                |  | 596               |  |                           
|Blanton Commons II(2)               |  | 2006                 |  | Valdosta State University                |  | 89.8              |   | 72                 |  | 264               |  |                           
|Brookstone Village                  |  | 1994                 |  | University of North CarolinaWilmington  |  | 91.6              |   | 124                |  | 238               |  |                           
|Burbank Commons                     |  | 1999                 |  | Louisiana State University               |  | 97.9              |   | 134                |  | 532               |  |                           
|Cambridge at Southern               |  | 2006                 |  | Georgia Southern University              |  | 91.8              |   | 228                |  | 564               |  |                           
|Campus ClubStatesboro              |  | 2003                 |  | Georgia Southern University              |  | 81.7              |   | 276                |  | 984               |  |                           
|Campus Connection(3)                |  | 1998                 |  | University of IllinoisUrbana Champaign  |  | 64.7              |   | 270                |  | 864               |  |                           
|Campus ConnectionPhase II(3)       |  | N/A                  |  | University of IllinoisUrbana Champaign  |  | N/A               |   | N/A                |  | N/A               |  |                           
|Campus Corner                       |  | 1994                 |  | Indiana University                       |  | 70.4              |   | 252                |  | 796               |  |                           
|Campus Ridge Apartments(4)          |  | 2000                 |  | East Tennessee State University          |  | 93.0              |   | 132                |  | 528               |  |                           
|Campus Ridge ApartmentsPhase II(4) |  | N/A                  |  | East Tennessee State University          |  | N/A               |   | N/A                |  | N/A               |  |                           
|Campus Trails                       |  | 1997                 |  | Mississippi State University             |  | 85.8              |   | 156                |  | 480               |  |                           
|Campus Walk                         |  | 2001                 |  | University of Mississippi                |  | 90.5              |   | 108                |  | 432               |  |                           
|Campus WalkUNCW                    |  | 1990                 |  | University of North CarolinaWilmington  |  | 95.5              |   | 289                |  | 290               |  |                           
|Campus Way                          |  | 1998                 |  | University of Alabama                    |  | 95.7              |   | 192                |  | 676               |  |                           
|Chapel Ridge                        |  | 2003                 |  | University of North CarolinaChapel Hill |  | 93.9              |   | 180                |  | 544               |  |                           
|Chapel View                         |  | 1986                 |  | University of North CarolinaChapel Hill |  | 98.9              |   | 224                |  | 358               |  |                           
|Collegiate Hall                     |  | 2001                 |  | University of AlabamaBirmingham         |  | 72.0              |   | 176                |  | 528               |  |                           
|Fields                              |  | 1999                 |  | University of IllinoisUrbana Champaign  |  | 50.3              |   | 192                |  | 588               |  |                           
|GrandMarc at Seven Corners          |  | 2000                 |  | University of Minnesota                  |  | 99.8              |   | 186                |  | 440               |  |                           
|GrandMarc at University Village     |  | 2001                 |  | University of CaliforniaRiverside       |  | 80.8              |   | 212                |  | 760               |  |                           
|Hawk's Landing                      |  | 1996                 |  | Miami University of Ohio                 |  | 72.9              |   | 122                |  | 484               |  |                           
|Huntsville Land(5)                  |  | N/A                  |  | Sam Houston State University             |  | N/A               |   | N/A                |  | N/A               |  |                           
|Jacob Heights                       |  | 2004                 |  | Minnesota State UniversityMankato       |  | 93.2              |   | 42                 |  | 162               |  |                           
|Jacob Heights III                   |  | 2006                 |  | Minnesota State UniversityMankato       |  | 99.0              |   | 24                 |  | 96                |  |                           
|Lakeside                            |  | 1991                 |  | University of Georgia                    |  | 82.6              |   | 242                |  | 772               |  |                           
|Lincoln View                        |  | 1994/1999            |  | University of IllinoisUrbana Champaign  |  | 69.0              |   | 254                |  | 732               |  |                           
|Lion's Crossing                     |  | 1996                 |  | Pennsylvania State University            |  | 99.6              |   | 204                |  | 696               |  |                           
|Nittany Crossing                    |  | 1996                 |  | Pennsylvania State University            |  | 100.0             |   | 204                |  | 684               |  |                           
|Orchard Trails(6)                   |  | 2006                 |  | University of MaineOrono                |  | 74.8              |   | 144                |  | 576               |  |                           
|Pegasus Connection                  |  | 2000                 |  | University of Central Florida            |  | 88.5              |   | 312                |  | 930               |  |                           
|Pirate's Cove                       |  | 2000                 |  | East Carolina University                 |  | 72.5              |   | 264                |  | 1,056             |  |                           
|Riverside Estates                   |  | 1995                 |  | University of South Carolina             |  | 96.3              |   | 206                |  | 700               |  |                           
|South View Apartments               |  | 1996-1998            |  | James Madison University                 |  | 99.9              |   | 240                |  | 960               |  |                           
|Stadium Suites                      |  | 2004                 |  | University of South Carolina             |  | 94.2              |   | 264                |  | 924               |  |                           
|State College Park                  |  | 1991                 |  | Pennsylvania State University            |  | 99.6              |   | 196                |  | 752               |  |                           
|Stone Gate Apartments               |  | 1999-2000            |  | James Madison University                 |  | 99.9              |   | 168                |  | 672               |  |                           
|The Centre                          |  | 2004                 |  | Western Michigan University              |  | 84.3              |   | 232                |  | 700               |  |                           
|The Club                            |  | 1989/2001            |  | University of Georgia                    |  | 86.0              |   | 120                |  | 480               |  |                           
|The Commons                         |  | 1991                 |  | James Madison University                 |  | 98.5              |   | 132                |  | 528               |  |                           
|The Commons on Oak Tree             |  | 1995                 |  | University of Oklahoma                   |  | 76.8              |   | 254                |  | 780               |  |                           
|The Courtyards                      |  | 1993                 |  | University of Kentucky                   |  | 65.0              |   | 182                |  | 676               |  |                           
|The Edge I(7)                       |  | 1998                 |  | University of North CarolinaCharlotte   |  | 91.7              |   | 96                 |  | 384               |  |                           
|The Edge II(7)                      |  | 1999                 |  | University of North CarolinaCharlotte   |  | 83.9              |   | 84                 |  | 336               |  |                           
|The Enclave                         |  | 2002                 |  | Bowling Green State University           |  | 93.3              |   | 120                |  | 480               |  |                           

61

---



|The EnclavePhase II(6) |  | 2006      |  | Bowling Green State University                   |  | 76.0 |   | 144    |  | 576    |  |   | 1,677  
|----------------------- |  | --------- |  | ------------------------------------------------ |  | ---- | - | ------ |  | ------ |  | - | -------
|The Highlands           |  | 2004      |  | University of NevadaReno                        |  | 73.5 |   | 216    |  | 732    |  |   | 3,222  
|The Ridge(7)            |  | 2002      |  | West Virginia University                         |  | 98.3 |   | 168    |  | 644    |  |   | 2,164  
|The Summit              |  | 2003      |  | Minnesota State UniversityMankato               |  | 99.0 | % | 192    |  | 672    |  |   | 3,683  
|The Towers at Third     |  | 1973      |  | University of IllinoisUrbana Champaign          |  | 96.0 |   | 148    |  | 295    |  |   | 3,143  
|The Verge               |  | 2004      |  | California State UniversitySacramento           |  | 67.4 |   | 288    |  | 792    |  |   | 3,733  
|The View                |  | 2003      |  | University of Nebraska                           |  | 96.3 |   | 156    |  | 588    |  |   | 1,933  
|University Court        |  | 2001      |  | Michigan State University                        |  | 89.0 |   | 138    |  | 516    |  |   | 2,235  
|University Crescent     |  | 1999      |  | Louisiana State University                       |  | 95.6 |   | 192    |  | 660    |  |   | 3,236  
|University Crossings    |  | 1929/2003 |  | Drexel University and University of Pennsylvania |  | 98.7 |   | 260    |  | 1,026  |  |   | 7,195  
|University Estates      |  | 2001      |  | Ball State University                            |  | 77.4 |   | 144    |  | 552    |  |   | 1,565  
|University Gables       |  | 2001      |  | Middle Tennessee State University                |  | 90.6 |   | 180    |  | 648    |  |   | 2,611  
|University Greens       |  | 1999      |  | University of Oklahoma                           |  | 85.9 |   | 156    |  | 516    |  |   | 1,807  
|University Heights(7)   |  | 1999      |  | University of Tennessee                          |  | 94.2 |   | 204    |  | 636    |  |   | 2,168  
|University Lodge        |  | 2002      |  | University of Wyoming                            |  | 49.1 |   | 121    |  | 481    |  |   | 1,385  
|University Manor        |  | 2002      |  | East Carolina University                         |  | 84.5 |   | 168    |  | 600    |  |   | 2,544  
|University Meadows      |  | 2001      |  | Central Michigan University                      |  | 97.7 |   | 184    |  | 616    |  |   | 2,360  
|University Mills        |  | 2002      |  | Northern Iowa University                         |  | 99.0 |   | 121    |  | 481    |  |   | 1,980  
|University Oaks         |  | 2004      |  | University of South Carolina                     |  | 99.4 |   | 181    |  | 662    |  |   | 3,837  
|University Pines        |  | 2001      |  | Georgia Southern University                      |  | 87.3 |   | 144    |  | 552    |  |   | 2,493  
|University Place        |  | 2003      |  | University of Virginia                           |  | 83.0 |   | 144    |  | 528    |  |   | 2,220  
|University Pointe       |  | 2004      |  | Texas Tech University                            |  | 97.2 |   | 204    |  | 682    |  |   | 3,839  
|University Trails       |  | 2003      |  | Texas Tech University                            |  | 97.2 |   | 240    |  | 684    |  |   | 3,622  
|University Village      |  | 1979/2006 |  | California State Sacramento                      |  | 97.5 |   | 250    |  | 394    |  |   | 2,518  
|University Walk(7)      |  | 2002      |  | University of North CarolinaCharlotte           |  | 87.5 |   | 120    |  | 480    |  |   | 1,744  
|University Uptown(7)    |  | 2004      |  | North Texas University                           |  | 96.8 |   | 180    |  | 528    |  |   | 2,559  
|Willow Tree Apartments  |  | 1967-1968 |  | University of Michigan                           |  | 91.7 |   | 312    |  | 572    |  |   | 3,226  
|Willow Tree Towers      |  | 1974      |  | University of Michigan                           |  | 95.7 |   | 163    |  | 283    |  |   | 1,473  
|                        |  |           |  |                                                  |  |      |   |        |  |        |  |  
|Total                   |  |           |  |                                                  |  | 87.6 |   | 13,232 |  | 42,670 |  | $ | 200,828
|                        |  |           |  |                                                  |  |      |   |        |  |        |  |  

---

62

---





Properties we manage for others.We manage each of the student housing properties we own. As of December 31, 2007, we
also managed 17 student housing properties owned by others, containing a total of 3,185 units and 10,647 beds, including 48 units and 262 beds that are currently
under construction. We manage these student housing properties owned by others through one of our taxable REIT subsidiaries. The following table presents information regarding the student housing
properties that we managed for others as of December 31, 2007, and occupancy rates at these properties as of the year ended December 31, 2007:

|Property Name                            |  | Year
Built      |  | Primary University Served             |  | Occupancy
Rate(1) |   | Number of
Units(1) |  | Number
of Beds(1)
|---------------------------------------- |  | --------------- |  | ------------------------------------- |  | ----------------- | - | ------------------ |  | -----------------
|Campus ClubGainesville(2)               |  | 1997            |  | University of Florida                 |  | 87.2              | % | 252                |  | 924              
|Campus Pointe at WKU                     |  | 2005            |  | Western Kentucky University           |  | 80.7              |   | 132                |  | 372              
|Gateway @ Glades(2)                      |  | 2000            |  | University of Florida                 |  | 96.5              |   | 120                |  | 432              
|McKinley House(3)                        |  | N/A             |  | University of Illinois                |  | N/A               |   | 48                 |  | 262              
|Nittany Pointe(2)                        |  | 2000            |  | Pennsylvania State UniversityAltoona |  | 99.5              |   | 156                |  | 624              
|Pegasus Landing                          |  | 1999            |  | University of Central Florida         |  | 90.5              |   | 744                |  | 2,532            
|Pegasus Pointe                           |  | 1999            |  | University of Central Florida         |  | 97.5              |   | 432                |  | 1,224            
|Presbyterian House                       |  | 2007            |  | University of Wisconsin               |  | 79.1              |   | 51                 |  | 239              
|Scott Residence Hall & Conference Center |  | 2000            |  | University of NebraskaOmaha          |  | 100.0             |   | 50                 |  | 168              
|Scott Village                            |  | 2003            |  | University of NebraskaOmaha          |  | 100.0             |   | 120                |  | 480              
|Seminole Suites(2)                       |  | 2004            |  | Florida State @ Tallahassee           |  | 97.5              |   | 264                |  | 924              
|The Village at West Chester              |  | 2004            |  | West Chester University               |  | 98.1              |   | 131                |  | 524              
|University Courtyard                     |  | 1999            |  | Florida A&M University                |  | 79.4              |   | 96                 |  | 384              
|University Edge(2)                       |  | 2003            |  | University of Southern Mississippi    |  | 84.2              |   | 156                |  | 552              
|University Hall at West Chester          |  | 2004            |  | West Chester University               |  | 95.1              |   | 88                 |  | 265              
|University Towers                        |  | 1996            |  | San Diego State University            |  | N/A               |   | 290                |  | 570              
|WestminsterNorth and South              |  | 1923/1926-
1927 |  | University of California at Berkeley  |  | 100.0             |   | 55                 |  | 171              
|                                         |  |                 |  |                                       |  |                   |   |                    |  |                  
|Total                                    |  |                 |  |                                       |  |                   |   | 3,185              |  | 10,647           
|                                         |  |                 |  |                                       |  |                   |   |                    |  |                  

---

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, 2007, 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.

As of November 2, 2007, the Company had entered into a settlement agreement with the lead plaintiffs in connection with a class action lawsuit alleging
violations of Sections 11, 12(a)(2) and 15 of the Securities Act of 1933 and Sections 10(b) and 20 of the Securities Exchange Act of 1934, and
Rule 10b-5. The class action lawsuit had been filed in the United States District Court for the Eastern District of Pennsylvania, naming as defendants GMH Communities Trust,
Gary M. Holloway, Sr., and Bradley W. Harris, and was brought on behalf of a class of purchasers of the Company's securities between May 5, 2005 and March 10, 2006
based upon the Company's restatement of certain financial results. The Court preliminarily approved the settlement agreement by Order dated February 13, 2008

63

---



and
scheduled a Settlement Hearing for April 25, 2008. Under the terms of the settlement agreement, all claims against the Company and related defendants would be dismissed without admission or
presumption of liability or wrongdoing. The settlement agreement is contingent upon various conditions, including, but not limited to, final approval by the Court after notice to the class. The
Company can provide no assurance that the settlement agreement will be approved by the Court; and in the event the settlement is not approved, the Company would be required to continue to defend
itself against the action.

On
September 4, 2007, the Company entered into a settlement and mutual release agreement in connection with a lawsuit that had been brought by Stone Gate I LLC,
Southview LLC, The Commons LLC, Seminole Ride LLC, LB&J Limited, Bruce Forbes, Lois Forbes and Jeff Forbes. The plaintiffs had filed the original complaint on March 12,
2007 in the United States District Court for the Eastern District of Pennsylvania against GMH Communities Trust, GMH Communities, L.P., College Park Investments, LLC, Peach Grove
Associates, LLC, Neff Avenue Associates, LLC, Gary M. Holloway, Sr., Bradley W. Harris and John DeRiggi. The complaint alleged violations of Sections 10(b),
18 and 20(a) of the Securities Exchange Act of 1934, Section 522(a) and 522(c) of the Virginia Securities Act and Sections 1-401 and 1-501 of
the Pennsylvania Securities Act, as well as common law claims for fraud, fraud in the inducement, negligent misrepresentation and breach of contract. The claims arose from the Company's restatement of
certain financial results upon which plaintiffs purportedly relied in selling properties to certain defendants. In connection with the acquisition of the properties, Company entities purchased four
student housing properties in exchange for a combination of cash, assumption of debt and the issuance of 1,940,282 units of limited partnership interests in our operating partnership valued at
a total of approximately $76.8 million. The units of limited partnership interest were issued for a total value of approximately $27.5 million or $14.17 per unit of limited partnership
interest. On May 25, 2007, Stone Gate I, LLC and Southview LLC each also had filed a Memorandum of Lis Pendens in the Commonwealth of Virginia, Circuit Court of Rockingham
County against the defendants (excluding the individual defendants, Messrs. Holloway, Harris and DeRiggi, who were not named in either Memorandum). Under the terms of the settlement and
release, the action has been dismissed with prejudice, the lis pendens has been marked as satisfied, and the plaintiffs have agreed to a full release of the Company and all other defendants. Also as
part of the settlement terms, the Company's operating partnership has completed the redemption of all of the plaintiffs' units of limited partnership interest in exchange for a cash payment calculated
in accordance with the redemption terms set forth under the Company's operating partnership agreement.

The
Company also is subject to routine litigation, claims and administrative proceedings arising in the ordinary course of business. 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, 2007.

64

---





PART II

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

Our common shares are traded on the New York Stock Exchange under the symbol "GCT." Our common shares commenced trading on October 28, 2004. The following
table sets forth, for the indicated periods, the high and low sales prices of our common shares as quoted on the New York Stock Exchange and the dividends we have paid to our shareholders.

|                                     |  | Price Range of Common Shares |       |  |  
|------------------------------------ |  | ---------------------------- | ----- |  | -
|
|
|Fiscal year ended December 31, 2006: |  |                              |       |  |  
|First Quarter                        |  | $                            | 17.10 |  | $
|Second Quarter                       |  | $                            | 13.18 |  | $
|Third Quarter                        |  | $                            | 13.73 |  | $
|Fourth Quarter                       |  | $                            | 14.18 |  | $
|Fiscal year ended December 31, 2007: |  |                              |       |  |  
|First Quarter                        |  | $                            | 10.84 |  | $
|Second Quarter                       |  | $                            | 10.99 |  | $
|Third Quarter                        |  | $                            | 10.05 |  | $
|Fourth Quarter                       |  | $                            | 7.99  |  | $

---

On
December 31, 2007, the last reported sale price of our common shares on the New York Stock Exchange was $5.52.

On
December 31, 2007, there were approximately 27 holders of record of our common shares. 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.

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 any 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 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 privatization projects, and the continued successful leasing of our
student housing portfolio and the acquisition of additional student housing properties and military housing privatization projects. The timing and amount of our anticipated cash flows is inherently
uncertain. To the extent these sources are insufficient, we may lower our distributions or borrow funds for distributions from our current note facility with Merrill Lynch or from other third-party
borrowings sources. Availability

65

---



under
our current note facility is limited. As of December 31, 2007, the Company had $53.6 million in principal amount of notes outstanding under the note facility bearing interest at
6.38% and an additional $46.4 million was available for draw under the facility. See also "Management's Discussion and Analysis of Financial Condition and Results of
OperationsLiquidity and Capital Resources" for a discussion of certain financial covenants we are required to maintain in order to remain eligible for future
borrowings under our note facility.

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 in terms of any future preferred shares. Since our initial public offering, our distributions have exceeded 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 have incurred, and we expect them to continue to do so in the near term. 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 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.

Approximately
15% of our distributions for the year ending December 31, 2007 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.

For
the period from October 28, 2004 through December 31, 2004, we declared and paid our initial partial quarterly dividend of $0.16 per common share. At the same time, our
operating partnership paid an equivalent 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. During the fiscal year 2005, and through the third quarter of 2006, we declared and paid quarterly dividends of
$0.2275 per common share, and our operating partnership paid an equivalent distribution of $0.2275 per unit to holders of limited partnership interests in our operating partnership. We lowered our
quarterly distribution to shareholders for the fourth quarter of 2006 to $0.1650 per common share and have paid this level of quarterly distribution to shareholders through our most recent dividend
relating to the fourth quarter of 2007. Prior to that decrease, we had historically paid a distribution of $0.91 per year, and for the year ended December 31, 2007, we declared distributions
totaling $0.66 per common share.

Prior
to our entry into the Merger Agreement, distributions were made at the discretion of the Board of Trustees, based upon our distribution policy which has been based on a balanced
analysis of value creation reflective of, among other things, both current and long-term stabilized cash flows from our student and military housing businesses, our objective of continuing
to qualify as a REIT for federal income tax purposes, the actual operating results of each quarter and anticipated operating results for the future, economic conditions, other operating trends, our
financial condition, loan restrictions contained in our loan agreements, capital requirements and the avoidance of volatility of distributions. Under the terms of the Merger Agreement, we are
prohibited from making quarterly distributions to our shareholders following our regular quarterly distribution for the first quarter of 2008.

66

---



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. Our actual results of operations will be affected by a number of factors,
including the revenue we receive from our student housing properties, 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 privatization 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, see "Risk Factors."

67

---



Item 6.    Selected Financial Data.

|                                                                                                        |                         | For the Year Ended December 31, |        
|------------------------------------------------------------------------------------------------------- | ----------------------- | ------------------------------- | -------
|
|
|
|Operating Data:                                                                                         |                         |                                 |        
|Revenue                                                                                                 |                         |                                 |        
|Rental revenue                                                                                          |                         | $                               | 188,889
|Expense reimbursements                                                                                  |                         |                                 |        
|                                                                                                        | Related party           |                                 |        
|                                                                                                        | Third party             |                                 |        
|Fee income:                                                                                             |                         |                                 |        
|                                                                                                        | Related parties         |                                 |        
|                                                                                                        | Third parties           |                                 |        
|Other fee incomerelated party                                                                          |                         |                                 | 32,790 
|Other income                                                                                            |                         |                                 | 735    
|                                                                                                        |                         |                                 |        
|                                                                                                        | Total revenue           |                                 |        
|Expenses:                                                                                               |                         |                                 |        
|Property operating expenses                                                                             |                         |                                 | 90,684 
|Reimbursed expenses                                                                                     |                         |                                 | 95,802 
|Real estate taxes                                                                                       |                         |                                 | 17,773 
|Administrative expenses                                                                                 |                         |                                 | 17,410 
|Securities Litigation & Audit/Special Committee expenses                                                |                         |                                 | 1,844  
|Profits interest and employee initial public offering bonus expense                                     |                         |                                 |       
|Depreciation and amortization                                                                           |                         |                                 | 44,679 
|Interest                                                                                                |                         |                                 | 61,816 
|                                                                                                        |                         |                                 |        
|                                                                                                        | Total expenses          |                                 |        
|Gains on sale to joint venture and development land                                                     |                         |                                 | 24,341 
|                                                                                                        |                         |                                 |        
|Income (loss) before equity in earnings of unconsolidated entities, minority interest, and income taxes |                         |                                 | 26,855 
|Equity in earnings of unconsolidated entities                                                           |                         |                                 | 4,524  
|                                                                                                        |                         |                                 |        
|Income (loss) before minority interest and income taxes from continuing operations                      |                         |                                 | 31,379 
|Income taxes                                                                                            |                         |                                 | 7,616  
|                                                                                                        |                         |                                 |        
|Income (loss) before minority interest from continuing operations                                       |                         |                                 | 23,763 
|Minority interest (income) loss attributable to continuing operations                                   |                         |                                 | (10,252
|                                                                                                        |                         |                                 |        
|Income (loss) from continuing operations                                                                |                         |                                 | 13,511 
|Discontinued Operations:                                                                                |                         |                                 |        
|Income (loss) from discontinued operations before minority interest                                     |                         |                                 | 2,125  
|Gains on sales of student housing properties                                                            |                         |                                 | 29,339 
|Minority interest (income) loss attributable to discontinued operations                                 |                         |                                 | (13,544
|                                                                                                        |                         |                                 |        
|Income (loss) from discontinued operations                                                              |                         |                                 | 17,920 
|                                                                                                        |                         |                                 |        
|Net income (loss)                                                                                       |                         | $                               | 31,431 
|                                                                                                        |                         |                                 |        
|Earnings (loss) per common sharebasic(2)                                                               |                         |                                 |        
|                                                                                                        | Continuing operations   |                                 | $      
|                                                                                                        | Discontinued operations |                                 |        
|                                                                                                        |                         |                                 |        
|                                                                                                        |                         | $                               | 0.76   
|                                                                                                        |                         |                                 |        
|Earnings (loss) per common sharediluted(2)                                                             |                         |                                 |        
|                                                                                                        | Continuing operations   |                                 | $      
|                                                                                                        | Discontinued operations |                                 |        
|                                                                                                        |                         |                                 |        
|                                                                                                        |                         | $                               | 0.76   
|                                                                                                        |                         |                                 |        

---

68

---



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

69

---





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

As described in Part I, Item 1 of this report, the Company has executed a Securities Purchase Agreement with Balfour Beatty relating to the sale of our military
housing division, and a Merger Agreement with American Campus Communities, Inc. (ACC) to acquire our student housing division and remaining operations. The disclosures contained throughout this
section refer to our business as an ongoing operation with the impact of the pending sale transactions not considered unless otherwise noted.

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, 2007, we owned or had ownership interests in 72 student housing properties containing a total of 13,232 units and 42,670 beds and seven undeveloped or partially
developed parcels of land held for development as student housing properties. Of this portfolio, we hold a 10% interest in joint ventures that own eight of these student housing properties, covering a
total of 1,140 units and 4,160 beds and provided management services for all of these properties. In addition to properties held through joint ventures, we managed a total of 17 student housing
properties owned by others, containing a total of 3,185 units and 10,647 beds, including 48 units and 262 beds currently under construction. In our military housing segment, as of December 31,
2007, our operating partnership had an ownership interest in, and through various wholly-owned subsidiaries operated, 12 military housing privatization projects, comprising an aggregate of 25,288
end-state housing units on 37 military bases, to provide development, construction, renovation and management services to our military housing privatization projects through our taxable
REIT subsidiaries, (other than our AETC Group I project with the U.S. Air Force). In addition, we provide management and consulting services with respect to the management of certain student housing
properties owned by others, including colleges, universities, and other private owners through our taxable REIT subsidiaries. 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 the fair value of securities issued to us by our
taxable REIT subsidiaries does 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 three operating segments that are separately reported: (1) student housing-owned properties (2) student-housing management and
(3) 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.

Student HousingOwned Properties

The student housing-owned properties segment reflects the revenues and expenses of off-campus student housing properties acquired and owned through
the REIT ownership structure which are strategically located near college or university campuses. During the prior three fiscal years, our rental revenue (including continuing and discontinuing
operations) increased substantially as a result of our acquisition activity. Although our acquisition activity slowed during 2007, we continued to experience increases in operating expenses, real
estate taxes and depreciation and amortization as a result of our prior acquisitions. Further, interest expense increased related to the financing of the properties that we acquired.

70

---



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 commencing towards the end of the second quarter and more significantly 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. With respect to our
lease-up and physical occupancy results for the start of the 2007/2008 academic year, our occupancy levels on a portfolio-wide basis were lower than levels achieved for the
start of the 2006/2007 academic year. While our net rental
rates have increased for the 2007/2008 academic year over the prior academic year, this revenue growth will be offset by lower occupancy levels at our properties.

In
the event that the Military Housing Transaction and/or the Merger are not consummated and we continue our operations, we expect to continue to place less emphasis on the acquisition
of additional student housing properties relative to prior years, and continue to focus on the operational performance of our existing student housing properties and development projects. To the
extent our operational performance meets or exceeds management's expectations going forward, and the Company has sufficient working capital or financing sources for additional acquisitions, we may
determine that it is appropriate to place greater emphasis on acquisitions in the Company's student housing segment and seek to acquire properties located in our targeted markets that meet
management's underwriting criteria for creating long-term growth potential. If we seek to acquire student housing properties, we will consider funding the acquisitions through joint
venture structures similar to the joint venture terms that we have entered into with respect to our current joint venture properties. 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 have traditionally funded at least a portion of our acquisition costs through the placement of mortgage debt on
our student housing properties. As a result of recent volatility in the U.S. capital markets resulting from concerns over the sub-prime mortgage debt sector, our ability to obtain mortgage
debt on terms that are as favorable to us may be negatively impacted. We would consider funding our equity portion of any joint ventures by using funds from available cash from operations or
borrowings. We also may determine that it is appropriate to purchase additional student housing properties outright, 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 the extent that the Military Housing Transaction and/or the Merger are not consummated and we continue our operations, and in recognition of the fact that certain of our
student housing properties have not performed in line with internal projections, our management would analyze the Company's owned student housing portfolio as a whole, and determine whether there are
properties in certain markets that should be positioned for sale or transferred into a joint venture similar to the Company's joint venture structure with Fidelity Real Estate Group. In performing
this analysis, our management would take into consideration a number of factors, including, but not limited to, current and anticipated future supply and demand issues, projected enrollment growth at
colleges and universities within the market, and an assessment of potential economies of scale in markets where the Company has multiple assets. In the event that management performs this analysis, we
cannot provide any assurance that we will determine to reposition any of the Company's student housing properties, or that the Company would be successful in any effort to complete such transactions
if

71

---



attempted.
Any such plans to sell or place properties into a joint venture also would be subject to approval by our Board of Trustees.

During
the fourth quarter of 2007, we acquired 13 parcels of development land located in Amherst, NY, aggregating 22-acres for construction of a student housing property, for
a purchase
price of approximately $6.8 million. Shortly following the acquisition, we sold the land parcels to ACC, resulting in a net gain on the sale of approximately $1.5 million.

Student HousingManagement

The student housing-management segment provides the on-site management function for, and generally oversees the management of, all
off-campus student housing properties for the Company and for properties we manage that are owned by third parties. Also included in this segment, are activities relating to development
and joint venture structuring activities. Third parties may be related parties or parties unaffiliated with the Company. The properties are strategically located near college or university campuses.
Total revenues from management activities, excluding reimbursement of expenses, increased by approximately 34.4% for the year ended December 31, 2007, as compared to the same period in 2006,
including management fees earned from the properties managed for the Company.

We
earn management fees from managing properties for 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 respective management agreements. 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.

As
of December 31, 2007, we managed a total of 17 student housing properties owned by others, which included contracts to manage a total of four student housing properties that we
sold to SCI Real Estate Investments during the first half of 2007. The management contracts relating to these four sale properties were terminated after year-end, as well as one other
management contract to an unrelated third party, and as of February 29, 2008, we managed a total of 12 student housing properties owned by others, containing a total of 2,239 units and 7,156
beds, including 48 units and 262 beds under construction. As a result, we would expect our third-party management income to decline during 2008 unless we are able to enter new management contracts. In
addition, to the extent that we continue to obtain fee revenue and operating expense reimbursements from the properties that we manage for others, these amounts are expected to become less significant
as a percentage of our overall revenues as rental income increases from the properties we own and to the extent our managed property portfolio does not correspondingly increase. In the event that the
Military Housing Transaction and/or the Merger are not consummated and we continue our operations, we expect to continue to pursue new third-party management agreements during 2008 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.

Military Housing

Our military housing segment develops, constructs, renovates and manages military housing privatization projects in which we acquire equity interests. 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. We
also are entitled to returns on the equity we invest in the projects, and earned business development fees from one of our business partners in connection with our projects. 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,

72

---



consisting
primarily of payroll and related expenses, closing costs and transition costs we incur for the project in the periods 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, 2007, we owned equity interests in the joint ventures that owned 12 military housing privatization projects in operation, encompassing 37 military bases
totaling 25,288 end-state housing units. During the year ended December 31, 2007, we earned fees for providing development, construction/renovation and management services to these
12 military housing privatization projects.

The
following developments in our military housing segment occurred during the three months ended December 31, 2007:



Subsequent
to the fourth quarter of 2007, we also announced that we had finalized agreements with the Army to be the private sector developer for the unaccompanied personnel housing
(UPH) at Fort Stewart located in Hinesville, Georgia. The project is coterminous with the existing 50-year ground lease relating to the Company's Fort Stewart/Hunter family housing project
and commences with a two-year IDP that includes design, construction, management, maintenance and operational responsibilities for an estimated 334 end-state housing units with
project costs of approximately $37 million.

As
of the date of this report, we continue our exclusive negotiations with the Department of the Army regarding (i) the family housing privatization projects for the U.S. Military
Academy in West Point, New York and Fort Jackson in Columbia, South Carolina, and (ii) the unaccompanied housing associated with the Army's Fort Bliss. The Fort Jackson and AMC West projects
are both expected to commence operations during the second quarter of 2008, and the West Point project during the third quarter of 2008. We currently expect the Army's Fort Bliss project to commence
operations during the second half of 2008.

Our
management team also had under review, as of March 4, 2008, six potential additional military housing privatization projects, and opportunities to acquire additional projects
or project rights from our competitors, 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.

73

---



Critical Accounting Policies

Our "Management's Discussion and Analysis of Financial Condition and Results of Operations" discusses the Company's consolidated 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. Changes in these judgments and estimates
could have a material effect on these financial statements.

Revenue Recognition

Student HousingOwned Properties 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.

Student Housing Managed Properties Segment

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

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



74

---





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

75

---



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. Commencing towards the end of the second quarter
and more significantly 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. Our student housing lease terms generally commence in August or September to coincide with the beginning of the academic year.
Accordingly, we expect to incur a majority of the repair and maintenance costs during the second and third quarters 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 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 our option,
subject to adjustments for share splits, dividends, recapitalizations or

76

---



similar
events; except that Gary M. Holloway, 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 our 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 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 unit
holders other than us are recorded as a reduction to minority interest.

Investments in Military Housing Projects and Student Housing Joint Ventures

The Company owns equity interests in the joint ventures that own our military housing projects with the U.S. military to design, develop, construct/renovate and
manage the military housing located on or near various bases throughout the United States. In addition the Company also owns equity interests in two joint ventures that own student housing properties.
The Company evaluates its investments in these 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 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. The Company records its investments in joint ventures in accordance with the equity method of accounting. The Company's investment is initially
recorded at cost, and then subsequently adjusted at each balance sheet date to an amount equal to what the Company would receive from the joint venture in the event that the project 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 military projects or joint ventures.

Income Taxes

We elected to be taxed as a REIT under the Code commencing with our taxable year ended December 31, 2004. To continue to qualify as a REIT, we 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 our 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 our taxable REIT subsidiaries.

77

---



Results of Operations

The results of operations for the years ended December 31, 2007 and 2006 presented below reflect the results of operations of the Company. The eliminations
column represents the management fees that are charged to our student housingowned properties segment from our student-housing management segment. Such amounts have been eliminated in
consolidation.

Comparison of the year ended December 31, 2007 to the year ended December 31, 2006

|                                             |                                                                                                                                   | Year ended December 31, 2007     |       
|-------------------------------------------- | --------------------------------------------------------------------------------------------------------------------------------- | -------------------------------- | ------
|
|Revenue:                                     |                                                                                                                                   |                                  |       
|                                             | Rent and other property income                                                                                                    |                                  | $     
|                                             | Expense reimbursements:                                                                                                           |                                  |       
|                                             |                                                                                                                                   | Related party                    |       
|                                             |                                                                                                                                   | Third party                      |       
|                                             | Management fees:                                                                                                                  |                                  |       
|                                             |                                                                                                                                   | Management feesowned properties |       
|                                             |                                                                                                                                   | Related party                    |       
|                                             |                                                                                                                                   | Third party                      |       
|                                             | Other fee income-related party                                                                                                    |                                  |       
|                                             | Other income                                                                                                                      |                                  |       
|                                             |                                                                                                                                   |                                  |       
|                                             |                                                                                                                                   | Total revenue                    |       
|Operating Expenses:                          |                                                                                                                                   |                                  |       
|                                             | Property operating expense                                                                                                        |                                  |       
|                                             | Intercompany management fees                                                                                                      |                                  |       
|                                             | Reimbursed expenses                                                                                                               |                                  |       
|                                             | Real estate taxes                                                                                                                 |                                  |       
|                                             | Administrative expenses                                                                                                           |                                  |       
|                                             | Securities litigation and Audit/Special Committee expenses                                                                        |                                  |       
|                                             | Depreciation and amortization                                                                                                     |                                  |       
|                                             | Interest                                                                                                                          |                                  |       
|                                             |                                                                                                                                   |                                  |       
|                                             |                                                                                                                                   | Total operating expenses         |       
|                                             | Gain on sale to joint venture and development land                                                                                |                                  |       
|                                             |                                                                                                                                   |                                  |       
|                                             | Income (loss) before equity in earnings of unconsolidated entities, minority interest and income taxes from continuing operations |                                  |       
|                                             | Equity in earnings of unconsolidated entities                                                                                     |                                  |       
|                                             |                                                                                                                                   |                                  |       
|                                             | Income (loss) before minority interest and income taxes from continuing operations                                                |                                  |       
|                                             | Income taxes                                                                                                                      |                                  |       
|                                             |                                                                                                                                   |                                  |       
|                                             | Income (loss) before minority interest from continuing operations                                                                 |                                  |       
|                                             | Minority interest (income) loss attributable to continuing operations                                                             |                                  |       
|                                             |                                                                                                                                   |                                  |       
|Net income (loss) from continuing operations |                                                                                                                                   |                                  | 11,668
|Discontinued Operations:                     |                                                                                                                                   |                                  |       
|                                             | Income from discontinued operations before minority interest                                                                      |                                  |       
|                                             | Gain on sale of student housing properties                                                                                        |                                  |       
|                                             | Minority interest (income) loss attributable to discontinued operations                                                           |                                  |       
|                                             |                                                                                                                                   |                                  |       
|                                             | Net income (loss) from discontinued operations                                                                                    |                                  |       
|                                             |                                                                                                                                   |                                  |       
|Net (loss) income                            |                                                                                                                                   | $                                | 42,812
|                                             |                                                                                                                                   |                                  |       

78

---



|
|

|                                         |                                                                                                                                   | Year Ended December 31, 2006     |       
|---------------------------------------- | --------------------------------------------------------------------------------------------------------------------------------- | -------------------------------- | ------
|
|Revenue:                                 |                                                                                                                                   |                                  |       
|                                         | Rent and other property income                                                                                                    |                                  | $     
|                                         | Expense reimbursements:                                                                                                           |                                  |       
|                                         |                                                                                                                                   | Related party                    |       
|                                         |                                                                                                                                   | Third party                      |       
|                                         | Management fees:                                                                                                                  |                                  |       
|                                         |                                                                                                                                   | Management feesowned properties |       
|                                         |                                                                                                                                   | Related party                    |       
|                                         |                                                                                                                                   | Third party                      |       
|                                         | Other fee income-related party                                                                                                    |                                  |       
|                                         | Other income                                                                                                                      |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         |                                                                                                                                   | Total revenue                    |       
|Operating Expenses:                      |                                                                                                                                   |                                  |       
|                                         | Property operating expense                                                                                                        |                                  |       
|                                         | Intercompany management fees                                                                                                      |                                  |       
|                                         | Reimbursed expenses                                                                                                               |                                  |       
|                                         | Real estate taxes                                                                                                                 |                                  |       
|                                         | Administrative expenses                                                                                                           |                                  |       
|                                         | Audit Committee and Special Committee expenses                                                                                    |                                  |       
|                                         | Depreciation and amortization                                                                                                     |                                  |       
|                                         | Interest                                                                                                                          |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         |                                                                                                                                   | Total operating expenses         |       
|                                         | (Loss) income before equity in earnings of unconsolidated entities, minority interest and income taxes from continuing operations |                                  |       
|                                         | Equity in earnings of unconsolidated entities                                                                                     |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         | (Loss) income before minority interest and income taxes from continuing operations                                                |                                  |       
|                                         | Income tax expense (benefit)                                                                                                      |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         | (Loss) income before minority interest from continuing operations                                                                 |                                  |       
|                                         | Minority interest (income) loss attributable to continuing operations                                                             |                                  |       
|                                         |                                                                                                                                   |                                  |       
|(Loss) income from continuing operations |                                                                                                                                   |                                  | (5,319
|Discontinued Operations:                 |                                                                                                                                   |                                  |       
|                                         | Income from discontinued operations before minority interest                                                                      |                                  |       
|                                         | Minority interest (income) loss attributable to discontinued operations                                                           |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         | Income (loss) from discontinued operations                                                                                        |                                  |       
|                                         |                                                                                                                                   |                                  |       
|Net (loss) income                        |                                                                                                                                   | $                                | (4,255
|                                         |                                                                                                                                   |                                  |       

79

---



Student HousingOwned Properties

Revenue.Of the 64 properties owned as of December 31, 2007 (not including eight properties held through a joint
venture), we acquired one and 20 of the student housing properties during 2007 and 2006, respectively. Rent and other property income from these 64 properties totaled $188.7 million in 2007 and
$169.0 million in 2006. The increase in rent and other property income experienced during 2007 relates primarily to (i) the presentation of a full year of operations during 2007 with
respect to the 20 properties acquired in 2006, and (ii) the acquisition of one additional property during 2007.

With
respect to properties we owned during the year ended December 31, 2007 and 2006, referred to as our same store properties, our revenues from rent and other property income
remained constant at $132.0 million as compared with the prior year period.

Other
income decreased slightly to $168,000 in 2007 from $207,000 in 2006. This other income consisted primarily of interest income on invested cash.

Expenses.Property operating expenses increased to $74.6 million in 2007 from $66.0 million in 2006, primarily
due to expenses attributable to the one property acquired in 2007 and our ownership and operation for a full year during 2007 of 20 properties acquired in 2006. The increase of $8.6 million is
attributable to the following: a $3.1 million increase in unreimbursed utilities expenses; a $0.5 million increase in turnover and repairs and maintenance expenses; a $2.0 million
increase in payroll expenses at the property level; a $0.2 million increase in bad debt expense relating to uncollected rents and other income; $0.8 million increase in security
expenses; a $0.7 million increase in property marketing expenses; a $0.2 million increase in insurance expense; a $0.3 million increase in grounds and landscaping; and
$0.8 million increase in property office expenses consisting mainly of legal fees, professional fees, travel, recruiting, and expenses for credit and criminal screenings for potential tenants.

With
respect to our same store properties, we experienced an increase in property operating expenses of approximately $0.5 million in 2007. Of this increase, $1.0 million
relates to security expenses;
$0.3 million increase in unreimbursed utilities expenses $0.1 million relates to payroll expenses; and $0.2 million relates to other property marketing expenses. These increases
are offset by the following: a $0.2 million decrease relating to bad debt expense associated with uncollected rents; a $0.1 million decrease in insurance expenses; a $0.5 million
decrease in turnover costs; and a $0.3 million decrease relating to maintenance and repair expenses.

During
2007 we continued to implement policies and procedures relating to capital spending and maintenance, as well as purchasing activities, that are designed to assist with cost
containment of future repairs and maintenance expenditures at our properties. We also continued to place emphasis on our rent collections, which resulted in lower bad debt expense.

Real
estate taxes increased to $17.7 million in 2007 from $16.0 million in 2006, primarily due to the acquisition of one property in 2007 and the full year of real estate
taxes with respect to the 20 properties we acquired during 2006, offset by favorable tax appeals. With respect to our same store properties, we experienced a decrease in real estate tax expense of
$0.2 million for the 2007 fiscal year as compared to 2006, primarily due to favorable real estate tax assessment appeals. We may see an increase in real estate taxes going forward to the extent
that local authorities continue to pursue higher real estate tax assessments on properties that we currently own.

Depreciation
and amortization increased to $43.3 million in 2007 as compared to $39.4 million in 2006, primarily as a result of acquiring one property in 2007 for an
aggregate purchase price of $11.2 million, as well as the inclusion of a full year of depreciation expense relating to the 20 properties acquired during 2006. The $43.3 million in 2007
is comprised of $41.0 million of depreciation and $2.3 million of lease intangible amortization. We expect depreciation expense to remain essentially unchanged in 2008 due to an increase
generated from a full year of results for the

80

---



one
property acquired during 2007, offset by a decrease resulting from the sale of student housing properties to third parties or into a joint venture that occurred during 2007.

Interest
expense increased to $58.3 million in 2007 from $46.7 million in 2006 primarily as a result of a full year of interest expense incurred during 2007 with respect to
the 20 properties acquired in 2006, where we incurred additional debt, including placement of new mortgage debt and the assumption of existing mortgage debt in connection with these acquisitions, as
well as the placement of indebtedness on 4 properties previously unencumbered, during the first quarter of 2007 totaling $89 million and the placement of mortgage debt on our one acquisition in
August of 2007, Blanton Commons II with one loan encumbering both it and the previously unencumbered Blanton Commons I, totaling $29 million. For more information regarding the amount of
fixed-rate and variable-rate indebtedness we held as of December 31, 2007, see the section titled "Quantitative and Qualitative Disclosures About
Market Risk"under Item 7A of this report.

Student Housing Management

RevenueExpense reimbursements from related parties increased to $1.5 million in 2007 from $0.4 million in 2006
primarily due to the commencement of the management of six properties we transferred into a joint venture with Fidelity Real Estate Group and in which we have a 10% interest, as well as the two
properties in our joint venture with AEW Capital Management, LP, in which we have a 10% interest.

Expense
reimbursements from third parties increased to $6.8 million in 2007 from $6.0 million in 2006, primarily due to an increase in payroll expenses related to an
increase in overall head count for managed student housing properties in 2007 over 2006. We expect expense reimbursements from third parties to decrease in 2008, as a result of the termination of the
management contracts we maintained with SCI Real Estate Investments relating to the five properties that were acquired from us during 2007. In addition, we expect expense reimbursements from third
parties to (i) decrease in 2008 unless we are able to obtain new management contracts to replace the lost income from terminated management contracts; and (ii) contribute less
significantly as a percentage of overall revenue going forward, as a result of increased focus on operations of our own properties and the continued growth in rental revenue that we expect to generate
from the full year operations of the property we acquired during 2007, as well as additional properties we may acquire in the future.

Management
fee income from related parties increased to $0.7 million in 2007 from $93,000 in 2006. This increase is due to the commencement of management fees we received during
the year ended December 31, 2007 from the six properties we transferred into a joint venture with Fidelity Real Estate Group during the second quarter of 2007, as well as the recognition of
previously deferred management fees for the two properties in our joint venture with AEW Capital Management, LP.

Management
fee income from third parties decreased from $3.2 million in 2006 to $2.9 million in 2007. This decrease is due to a one-time fee of $250,000 earned
in the first quarter of 2006, which related to an incentive management fee payment received in connection with the sale of one of our managed properties during 2006.

Other
fee income from related parties was $2.5 million in 2007 as compared to no fee income from related parties for the prior year. The fee income in 2007 related to the
recognition of $1.7 million of previously deferred development fees associated with the development activities for the two properties held in a joint venture with AEW Capital
Management, LP, in which we hold a 10% interest, as well as fees of $720,000 earned in connection with the transfer of student housing properties into our joint venture with Fidelity Real
Estate Group.

Expenses.Property operating expenses remained relatively constant during the year ended December 31, 2007, as
compared to the year ended December 31, 2006. These expenses are comprised

81

---



of
payroll and other overhead costs expenses directly associated with the operations of the Company's owned and managed portfolios. Expenses relating to those employees who are responsible for the
on-site oversight and operations of our student housing properties are charged directly to the Student HousingOwned Properties segment. Expenses relating to employees
responsible for our portfolio oversight, which includes regional vice presidents, regional property managers, regional leasing specialists and their associated expenses, such as travel, are considered
part of our Student Housing Management segment.

Reimbursed
expenses, which include related party and third party managed properties, increased to $8.3 million in 2007 from $6.4 million in 2006. Reimbursed expenses are
comprised mostly of payroll expenses for on-site employees. This increase is due to an increase in overall headcount as a result of additional properties we manage on behalf of third
parties and properties we managed where we own an ownership interest in the joint venture, in 2007 over 2006.

Income
taxes amounted to a tax expense of $298,000 in 2007 as compared to a tax benefit of $337,000 in 2006. Income taxes consist primarily of taxes associated with the operations of our
student housing taxable REIT subsidiary, which manages properties for third parties. The tax benefit for 2006 was due to a taxable loss recognized during 2006.

Military Housing

Revenue.Expense reimbursements totaled $85.1 million in 2007 as compared to $63.6 million in 2006. This
increase was due primarily to payroll and renovation expenses related to the 12 military housing projects in operation as of December 31, 2007, as compared with the nine military housing
projects in operation as of December 31, 2006, and closing costs and transition expenses for our AETC Group I project, which commenced operations in February 2007, our Navy Southeast project,
which commenced operations in November 2007, and our Vandenberg project, which commenced operations in November 2007. We also experienced an increase in expense reimbursements in 2007 as a result of
greater renovation activities at our AETC Group I, Carlisle/Picatinny, Fort Gordon, Navy Southeast and Fort Carson projects. These increases were offset by decreases at our Fort Stewart/Hunter, Fort

82

---



Bliss/White
Sands, Navy Northeast and Fort Eustis/Fort Story projects caused by declines in construction and renovation activities.

Project

2007

2006(in millions)Expense ReimbursementsFort Stewart and Hunter Army Airfield Project

$
4.7

$
5.4Fort Carson Project


4.1


2.7Fort Hamilton Project


1.4


1.1Walter Reed Army Medical Center and Fort Detrick Project


0.7


0.8Fort Eustis/Fort Story Project


4.0


4.6Navy Northeast Region Project


22.8


33.3Fort Bliss/White Sands Missile Range Project


10.6


11.5AETC Group I(2)


15.2


Navy Southeast Region Project(2)


9.3


Vandenberg(2)


1.2


Fort Gordon Project(1)


3.6


2.4Carlisle/Picatinny Project(1).


7.5


1.8Total expense reimbursements

$
85.1

$
63.6


---

Management
fees from related parties totaled $10.8 million in 2007 as compared to $8.4 million in 2006. The table below sets forth certain information regarding the revenue
from management fees from related parties for each of our military housing projects for 2007 and 2006. 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 during 2007 as compared to 2006 primarily due to the full-year operations of our Fort
Gordon and Carlisle/Picatinny projects; increased occupancy and rental activity at our Fort Stewart/Hunter, Fort Detrick/Walter Reed, Fort Bliss/White Sands, and Fort Eustis/Fort Story projects; and
the commencement of our AETC Group I, Navy Southeast and Vandenberg projects. We expect management fees to increase during 2008, primarily due to a full year of operations at our AETC Group I, Navy
Southeast and Vandenberg projects during 2008, as well as

83

---



the
expected commencement of operations at Fort Jackson and the AMC West project during the second quarter of 2008, and the West Point project during the third quarter of 2008.

Project

2007

2006(in millions)Fort Stewart and Hunter Army Airfield Project

$
1.6

$
1.4Fort Carson Project


1.2


1.2Fort Hamilton Project


0.3


0.2Walter Reed Army Medical Center and Fort Detrick Project


0.4


0.3Fort Eustis/Fort Story Project


0.6


0.5Navy Northeast Region Project


3.2


3.2Fort Bliss/White Sands Missile Range Project


1.3


1.3AETC Group I(2)


0.9


Navy Southeast Region Project(2)


0.7


Vandenberg(2)


0.1


Fort Gordon(1)


0.3


0.2Carlisle/Picatinny Project(1)


0.2


0.1Total

$
10.8

$
8.4


---

Other
fee income from related parties, which includes development and renovation/construction fees and business development fees, totaled $30.3 million in 2007 as compared to
$21.6 million in 2006. 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 2007 and
2006. 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 during 2007, as compared to 2006, primarily due to (i) increased construction /renovation activity
relating to our Fort Bliss/White Sands, Fort Gordon, Carlisle/Picatinny, Fort Carson and Fort Eustis/Fort Story projects, and (ii) commencement of operations at our AETC Group I, Navy Southeast
and Vandenberg projects. These increases were offset by previously expected declines in activities at our Navy Northeast, Fort Stewart/Hunter, Fort Hamilton and Fort Detrick/Walter Reed projects. We
expect our business development fees to significantly decrease going forward due to the renegotiation of a contract with one of our construction partners. We entered into a new agreement with this
construction partner that provides for payment of an annual base fee of $800,000 and monthly additional fees. The agreement automatically renews on January 1 of each year. Unless either party
provides written notice of their intent not to renew by

84

---



September 30th of
the preceding year. The base fee amount shall also automatically renew at the same rate unless agreed to differently by both parties.

Project

2007

2006(in millions)Development and Renovation/Construction FeesFort Stewart and Hunter Army Airfield Project

$
0.4

$
1.6Fort Carson Project


1.7


0.8Fort Hamilton Project


(0.2
)

0.6Walter Reed Army Medical Center and Fort Detrick Project


0.4


0.5Fort Eustis/Fort Story Project


2.7


1.8Navy Northeast Region Project


4.8


6.9Fort Bliss/White Sands Missile Range Project


5.3


3.6AETC Group I(2)


4.7


Navy Southeast Region Project(2)


1.7


Vandenberg(2)


0.3


Fort Gordon Project(1)


2.5


1.0Carlisle/Picatinny Project(1)


1.5


0.4Total development and construction/renovation fees


25.8


17.2Business Development Fees


4.5


4.4Total Other Fee IncomeRelated Parties

$
30.3

$
21.6


---

Equity
in earnings of unconsolidated entities, which includes preferred returns from military housing project joint ventures, totaled $4.9 million and $3.5 million in 2007
and 2006, respectively.

The
table below sets forth certain information regarding the equity in earnings of unconsolidated entities.

Equity Earnings

2007

2006(in millions)Navy Northeast Region Project

$
0.9

$
0.9Fort Carson


3.2


2.6AETC I


0.7


Vandenberg


0.1


Total Equity Earnings

$
4.9

$
3.5


Expenses.Property operating expenses include costs related to operating the military housing segment of our business, such
as the compensation expense related to our military housing personnel located in our corporate headquarters. These costs increased to $9.4 million in 2007 from $6.4 million in 2006. The
increase was due to (i) increases in management and administrative expenses related to our overall expansion of our business, and (ii) increases in our renovation company operations.

Reimbursed
expenses increased to $85.1 million in 2007 from $63.6 million in 2006 primarily due to payroll and renovation expenses related to the 12 military housing
projects in operation as of

85

---



December 31,
2007, as compared with the nine projects in operation for the prior year, offset by anticipated declines in construction/renovation activity at certain projects.

Income Taxes.The effective tax rate for income taxes remained relatively consistent at 35.4% in 2007 versus 35.5% in 2006.

Corporate

Rental revenue and expense reimbursements, which were recognized with respect to the portion 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, remained relatively constant during the years ended
December 31, 2007 and 2006.

Other
income, consisting primarily of interest income, remained substantially the same during the years ended December 31, 2007 and 2006.

Administrative
expenses, primarily relating to management of our corporate office, accounting, legal, human resources, information technology and acquisition department, decreased to
$17.4 million in 2007 from $17.7 million in 2006, primarily due to reductions in other professional fees and other costs that were incurred during 2006 in connection with the transition
of financial management.

Securities
litigation and Audit/Special Committee expenses for the year ended December 31, 2007 consisted of settlement charges, net of insurance recoveries, and related legal
costs associated with class action and related securities litigation. The Company has entered into settlement agreements with the plaintiffs relating to the class action and related securities
litigation. Securities litigation and Audit/Special Committee expense for the year ended December 31, 2006 consisted of legal fees; forensic accounting fees and incremental accounting fees
relating our Audit Committee special investigation commenced in early 2006; waiver fees associated with our former line of credit incurred as a result of delays in our SEC filings; and legal/financial
advisory and Special Committee fees associated with the activities of our Special Committee appointed to assess strategic alternatives. During the year ended December 31, 2006, these fees
totaled $7.8 million. The special investigation was completed during the third quarter of 2006, and the Special Committee was dissolved in December 2006.

Depreciation,
relating primarily to our corporate assets, increased to $550,000 in 2007 from $402,000 in 2006, primarily due to the purchase of computer related equipment.

Interest
expense decreased to $3.5 million in 2007 from $5.1 million in 2006, primarily due to decreased outstanding borrowings under our credit line/note facility and
lower interest rates during 2007, and a non-recurring $1.1 million write-off in 2006 of deferred costs associated with our former line of credit with Bank of America
(which was terminated and replaced with a line of credit with Wachovia Bank in October 2006).

86

---



Comparison of the year ended December 31, 2006 to the year ended December 31, 2005

|                                         |                                                                                                                                   | Year Ended December 31, 2006     |       
|---------------------------------------- | --------------------------------------------------------------------------------------------------------------------------------- | -------------------------------- | ------
|
|Revenue:                                 |                                                                                                                                   |                                  |       
|                                         | Rent and other property income                                                                                                    |                                  | $     
|                                         | Expense reimbursements:                                                                                                           |                                  |       
|                                         |                                                                                                                                   | Related party                    |       
|                                         |                                                                                                                                   | Third party                      |       
|                                         | Management fees:                                                                                                                  |                                  |       
|                                         |                                                                                                                                   | Management feesowned properties |       
|                                         |                                                                                                                                   | Related party                    |       
|                                         |                                                                                                                                   | Third party                      |       
|                                         | Other fee income-related party                                                                                                    |                                  |       
|                                         | Other income                                                                                                                      |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         |                                                                                                                                   | Total revenue                    |       
|Operating Expenses:                      |                                                                                                                                   |                                  |       
|                                         | Property operating expense                                                                                                        |                                  |       
|                                         | Intercompany management fees                                                                                                      |                                  |       
|                                         | Reimbursed expenses                                                                                                               |                                  |       
|                                         | Real estate taxes                                                                                                                 |                                  |       
|                                         | Administrative expenses                                                                                                           |                                  |       
|                                         | Audit Committee and Special Committee expenses                                                                                    |                                  |       
|                                         | Depreciation and amortization                                                                                                     |                                  |       
|                                         | Interest                                                                                                                          |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         |                                                                                                                                   | Total operating expenses         |       
|                                         | (Loss) income before equity in earnings of unconsolidated entities, minority interest and income taxes from continuing operations |                                  |       
|                                         | Equity in earnings of unconsolidated entities                                                                                     |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         | (Loss) income before minority interest and income taxes from continuing operations                                                |                                  |       
|                                         | Income tax expense (benefit)                                                                                                      |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         | (Loss) income before minority interest from continuing operations                                                                 |                                  |       
|                                         | Minority interest                                                                                                                 |                                  |       
|                                         |                                                                                                                                   |                                  |       
|(Loss) income from continuing operations |                                                                                                                                   |                                  | (5,319
|Discontinued Operations:                 |                                                                                                                                   |                                  |       
|                                         | Income from discontinued operations before minority interest                                                                      |                                  |       
|                                         | Minority interest (income) loss attributable to discontinued operations                                                           |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         | Income (loss) from discontinued operations                                                                                        |                                  |       
|                                         |                                                                                                                                   |                                  |       
|Net (loss) income                        |                                                                                                                                   | $                                | (4,255
|                                         |                                                                                                                                   |                                  |       

87

---





|                                         |                                                                                                                                   | Year Ended December 31, 2005    
|---------------------------------------- | --------------------------------------------------------------------------------------------------------------------------------- | --------------------------------
|
|Revenue:                                 |                                                                                                                                   |                                 
|                                         | Rent and other property income                                                                                                    |                                 
|                                         | Expense reimbursements:                                                                                                           |                                 
|                                         |                                                                                                                                   | Related party                   
|                                         |                                                                                                                                   | Third party                     
|                                         | Management fees:                                                                                                                  |                                 
|                                         |                                                                                                                                   | Management feesowned properties
|                                         |                                                                                                                                   | Related party                   
|                                         |                                                                                                                                   | Third party                     
|                                         | Other fee income-related party                                                                                                    |                                 
|                                         | Other income                                                                                                                      |                                 
|                                         |                                                                                                                                   |                                 
|                                         |                                                                                                                                   | Total revenue                   
|Operating Expenses:                      |                                                                                                                                   |                                 
|                                         | Property operating expense                                                                                                        |                                 
|                                         | Intercompany management fees                                                                                                      |                                 
|                                         | Reimbursed expenses                                                                                                               |                                 
|                                         | Real estate taxes                                                                                                                 |                                 
|                                         | Administrative expenses                                                                                                           |                                 
|                                         | Audit Committee and Special Committee expenses                                                                                    |                                 
|                                         | Profits interest and employee initial public offering bonus expense                                                               |                                 
|                                         | Depreciation and amortization                                                                                                     |                                 
|                                         | Interest                                                                                                                          |                                 
|                                         |                                                                                                                                   |                                 
|                                         |                                                                                                                                   | Total operating expenses        
|                                         | Income (loss) before equity in earnings of unconsolidated entities, minority interest and income taxes from continuing operations |                                 
|                                         | Equity in earnings of unconsolidated entities                                                                                     |                                 
|                                         |                                                                                                                                   |                                 
|                                         | Income (loss) before minority interest and income taxes from continuing operations                                                |                                 
|                                         | Income tax expense                                                                                                                |                                 
|                                         |                                                                                                                                   |                                 
|                                         | Income (loss) before minority interest from continuing operations                                                                 |                                 
|                                         | Minority interest                                                                                                                 |                                 
|                                         |                                                                                                                                   |                                 
|Income (loss) from continuing operations |                                                                                                                                   |                                 
|Discontinued Operations:                 |                                                                                                                                   |                                 
|                                         | (Loss) income from discontinued operations before minority interest                                                               |                                 
|                                         | Minority interest attributable to discontinued operations                                                                         |                                 
|                                         |                                                                                                                                   |                                 
|                                         | (Loss) income from discontinued operations                                                                                        |                                 
|                                         |                                                                                                                                   |                                 
|Net income (loss)                        |                                                                                                                                   | $                               
|                                         |                                                                                                                                   |                                 

88

---



Student HousingOwned Properties

Revenue.Of the 69 properties owned and included in the results from continuing operations as of December 31, 2006
(not including two properties held through a joint venture), we acquired 20 and 22 of the student housing properties during 2006 and 2005, respectively. Rent and other property income from these 69
properties totaled $169.0 million in 2006. Rent and other property income from continuing operations from the 49 properties we owned as of December 31, 2005 was $118.5 million in
2005. The increase in rent and other property income from continuing operations experienced during 2006 relates primarily to (i) the presentation of a full year of operations during 2006 with
respect to the 22 properties acquired in 2005, and (ii) the acquisition of an additional 20 properties during 2006. 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 2005 to 2006, primarily as a result of increases in repairs and maintenance
costs, bad debt expense, utility expenses and real estate taxes incurred during 2006. In future periods, our net income will be negatively affected to the extent property operating expenses are higher
than those projected by our management for such period prior to lease execution for the applicable academic year.

We
owned 27 properties which are included in our results from continuing operations during the years ended December 31, 2006 and 2005, referred to as our same store properties.
Our revenues decreased $2.8 million, or 3.2%, in 2006 as compared to 2005. Our revenues were adversely affected by six of these same store properties (which we refer to as the focus properties)
that did not achieve the economic occupancy levels we had targeted upon commencement of the 2006-2007 academic year. We believe that these lower than anticipated leasing results are
temporary in nature at all of these six focus properties, and we have committed resources to improving their occupancy levels. Our same store revenues, excluding the six focus properties referred to
above, increased $0.2 million, or 0.4%, in 2006 as compared to the prior year.

Other
income from continuing operations increased slightly to $207,000 in 2006 from $113,000 in 2005. This other income consisted primarily of interest income on invested cash.

Expenses.Property operating expenses from continuing operations increased to $66.0 million in 2006 from
$42.8 million in 2005, primarily due to expenses attributable to the 20 properties acquired in 2006 and our ownership and operation for a full year during 2006 of properties acquired in 2005.
The increase of $23.2 million is attributable to the following: a $8.4 million increase in utilities expenses; a $2.7 million increase in turnover and repairs and maintenance
expenses; a $5.2 million increase in payroll
expenses at the property level; a $0.9 million increase in bad debt expense relating to uncollected rents and other income; and a $6.0 million increase in the property expenses,
consisting of marketing, insurance, landscaping and other similar property operating expenses.

With
respect to our same store properties, we experienced an increase in property operating expenses of approximately $3.1 million in 2006. Of this increase, $1.6 million
relates to utilities; $0.2 million relates to marketing costs; $0.3 million relates to payroll expenses associated with the hiring of additional staff at the property level;
$0.4 million relates to bad debt expense associated with uncollected rents; and $0.6 million relates to an increase in other property operating expenses.

We
have implemented new policies and procedures relating to capital spending and maintenance, as well as purchasing activities, that are designed to assist with cost containment of
future repairs and maintenance expenditures at our properties. We also recently placed a renewed emphasis on our rent collection, which we believe should result in lower bad debt expense in future
periods.

Real
estate taxes from continuing operations increased to $16.0 million in 2006 from $10.9 million in 2005, primarily due to the acquisition of 20 properties in 2006 and
the full year of real estate taxes with respect to the 22 properties we acquired during 2005. Of the $5.1 million increase we experienced in real estate taxes, approximately $0.5 million
is specifically related to our same store properties, of which $0.1 million relates to the six focus properties.

89

---





Depreciation and amortization from continuing operations increased to $39.4 million as compared to $30.2 million in 2005, primarily as a result of acquiring 20 properties
in 2006 for an aggregate purchase price of $409.7 million, as well as the inclusion of a full year of depreciation expense relating to the 22 properties acquired during 2005. The
$39.4 million in 2006 is comprised of $34.6 million of depreciation and $4.8 million of lease intangible amortization.

Interest
expense from continuing operations increased to $46.7 million in 2006 from $26.8 million in 2005, 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 20 properties in 2006. During 2006, we placed
$266.8 million of new mortgage debt, assumed $46.5 million of existing mortgage debt, net of premiums, and increased borrowings under our credit lines by approximately
$163.4 million. For more information regarding the amount of fixed-rate and variable-rate indebtedness we held as of December 31, 2006, see the section titled
"Quantitative and Qualitative Disclosures About Market Risk"below.

Student Housing Management

Revenue.Expense reimbursements from related parties from continuing operations increased to $390,000 in 2006 from $176,000
in 2005. As of December 31, 2006, the Company no longer manages student housing properties for related parties as the one property that we managed for a related party was sold during December
2006.

Expense
reimbursements from third parties from continuing operations increased to $6.0 million in 2006 from $4.7 million in 2005, primarily due to an increase in payroll
expenses related to an increase in overall head count for managed student housing properties in 2006 over 2005.

Management
fee income from related parties decreased to $93,000 in 2006 from $197,000 in 2005. As of December 31, 2006, the Company no longer manages student housing properties
for related parties.

Management
fee income from third parties decreased from $3.8 million in 2005 to $3.2 million in 2006. We recorded a one-time management fee of
$0.8 million that was paid and recognized in 2005 for deferred management fees paid in connection with the sale of the managed property by the third party owner. Excluding the
$0.8 million of management fees earned in 2005, management fees would have increased by $0.2 million. Although we will continue to pursue new third-party management agreements, we expect
management fees to contribute less significantly as a percentage of overall revenue going forward.

Other
fee income from related parties was $290,000 in 2005. We did not earn other fee income from related parties in 2006.

Expenses.Property operating expenses increased from $4.2 million in 2005 to $6.5 million in 2006, due to the
acquisition of 20 properties in 2006. These expenses are comprised of payroll and general and administrative expenses directly associated with the operations of the Company's owned and managed
portfolios. While those employees who are directly responsible for the oversight of specific properties are charged directly to the Student Housing Owned segment, this segment staffs a full operations
department. This department includes those employees responsible for portfolio oversight, which includes regional vice presidents, regional property managers, regional leasing specialists and the
associated expenses such as travel directly related to those employees who perform this function. Such expenses are considered part of our student housing management operation.

Reimbursed
expenses, which includes related party and third party managed properties, increased to $6.4 million in 2006 from $4.8 million in 2005. Reimbursed expenses are
comprised mostly of payroll expenses for on-site employees. This increase is due to an increase in overall headcount as a result of additional properties managed in 2006 over 2005.

90

---



Income
taxes amounted to a tax benefit of $337,000 in 2006 as compared to the tax expense of $66,000 in 2005. Income taxes consist primarily of taxes associated with the operations of
our student housing taxable REIT subsidiary, which manages properties for third parties. The tax benefit is due to a taxable loss recognized during 2006.

Military Housing

Revenue.Expense reimbursements totaled $63.6 million in 2006 as compared to $57.4 million in 2005. This
increase was primarily due to payroll and renovation expenses related to the nine military housing projects in operation as of December 31, 2006 as compared with the seven military housing
projects in operation as of December 31, 2005; and closing costs and transition expenses for our Fort Gordon project, which commenced operations in May 2006; and closing costs and transition
expenses for our Carlisle/Picatinny project. We also experienced an increase in expense reimbursements in 2006 as a result of greater renovation activities at our Fort Bliss/White Sands and Navy
Northeast Region projects. This increase was offset by decreases at our Fort Stewart/Hunter, Walter Reed Army Medical Center and Fort Detrick projects caused by anticipated declines in construction
and renovation activities, as well as by decreases at our Fort Carson project due to changes in the terms of the management contract in December 2005, which resulted in fewer reimbursable expenses
being incurred directly by the project.

Project

2006

2005(in millions)Expense ReimbursementsFort Stewart and Hunter Army Airfield Project

$
5.4

$
9.4Fort Carson Project


2.7


6.9Fort Hamilton Project


1.1


0.5Walter Reed Army Medical Center and Fort Detrick Project


0.8


1.4Fort Eustis/Fort Story Project


4.6


4.7Navy Northeast Region Project


33.3


29.0Fort Bliss/White Sands Missile Range Project(1)


11.5


5.5Fort Gordon Project(2)


2.4


Carlisle/Picatinny Project(2).


1.8


Total expense reimbursements

$
63.6

$
57.4


---

Management
fees from related parties totaled $8.4 million in 2006 as compared to $6.8 million in 2005. The table below sets forth certain information regarding the revenue
from management fees from related parties for each of our military housing projects for 2006 and 2005. 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 during 2006 as compared to 2005 primarily due to full year operation of our Fort Bliss/White Sands
Missile Range project which started during the third quarter of 2005, as well as due to increased occupancy and rental activity at our Fort Stewart/Hunter project, and the commencement of our Fort
Gordon project and Carlisle/Picatinny project, during the second quarter of 2006.

91

---



Project

2006

2005(in millions)Fort Stewart and Hunter Army Airfield Project

$
1.4

$
1.0Fort Carson Project


1.2


1.2Fort Hamilton Project


0.2


0.2Walter Reed Army Medical Center and Fort Detrick Project


0.3


0.2Fort Eustis/Fort Story Project


0.5


0.5Navy Northeast Region Project


3.2


3.2Fort Bliss/White Sands Missile Range Project(1)


1.3


0.5Fort Gordon Project(2)


0.1


Carlisle/Picatinny Project(2)


0.2


Total

$
8.4

$
6.8


---

Other
fee income from related parties, which includes development and construction/renovation fees and business development fees, totaled $21.6 million in 2006 as
compared to $18.0 million in 2005. 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
2006 and 2005. 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 during 2006, as compared to 2005, primarily due to
(i) increased construction /renovation activity relating to our Navy Northeast Region and Fort Eustis/Fort Story projects, (ii) commencement of operations relating to our Fort
Bliss/White Sands Missile Range project during the third quarter of 2005, (iii) commencement of operations at our Fort Gordon and Carlisle/Picatinny project during the second quarter of 2006
and (iv) the commencement of an expansion at our Fort Carson project during the fourth quarter of 2006. These increases were offset by previously expected declines in activities at our Fort
Stewart/Hunter project and our Walter Reed Army Medical Center and Fort Detrick project.

Project

2006

2005(in millions)Development and Construction/Renovation FeesFort Stewart and Hunter Army Airfield Project

$
1.6

$
3.9Fort Carson Project


0.8


0.3Fort Hamilton Project


0.6


0.9Walter Reed Army Medical Center and Fort Detrick Project


0.5


1.2Fort Eustis/Fort Story Project


1.8


1.1Navy Northeast Region Project


6.9


4.5Fort Bliss/White Sands Missile Range Project(1)


3.6


2.1Fort Gordon Project(2)


1.0


Carlisle/Picatinny Project(2)


0.4


-Total development and construction/renovation fees

$
17.2

$
14.0Business Development Fees


4.4


4.0Total Other Fee IncomeRelated Parties

$
21.6

$
18.0


---

92

---



Equity
in earnings of unconsolidated entities, which includes preferred returns from military housing project joint ventures, totaled $3.5 million and
$3.1 million in 2006 and 2005, respectively. Of the amount for 2006, $0.9 million related to the preferred returns from our Navy Northeast Region project, and $2.6 million related
to our investment in the Fort Carson project. Of the 2005 amount, $1.0 million related to preferred returns from our Navy Northeast Region project, and $2.1 million related to our
investment in the Fort Carson project.

Expenses.Property operating expenses include costs related to operating the military housing segment of our business, such
as the compensation expense related to our military housing personnel located in our corporate headquarters. These costs increased to $6.4 million in 2006 from $4.4 million in 2005. The
increase was due to (i) increases in our renovation company operations, (ii) increases in management and administrative expenses related to our overall expansion of our business, and
(iii) a favorable adjustment of $0.8 million in 2005 relating to expense reimbursements of 2004 costs associated with the exclusive negotiation-related costs we incurred prior to the
closing of the Fort Eustis/Fort Story project.

Reimbursed
expenses increased to $63.6 million in 2006 from $57.4 million in 2005 primarily due to payroll and renovation expenses related to the nine military housing
projects in operation as of December 31, 2006 as compared with the seven military housing projects in operation as of December 31, 2005, offset by anticipated declines in construction
and renovation activity at certain projects as well as by decreases at our Fort Carson project due to changes in the terms of the management contract in December 2005.

Income Taxes.The effective tax rate on income taxes remained relatively consistent at 35.5% in 2006 versus 35.1% in 2005.

Corporate

Rental revenue and expense reimbursements, which were recognized with respect to the portion 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, remained relatively consistent during the years
ending December 31, 2006 and 2005.

Other
income, consisting primarily of interest income, remained substantially the same during the years ending December 31, 2006 and 2005.

Administrative
expenses, primarily relating to management of our corporate office, accounting, legal, human resources, information technology and acquisition department, increased to
$17.7 million in 2006 from $12.3 million in 2005, primarily due to increased staffing resulting from growth in our operating segments, additional costs incurred in connection with the
transition of financial management and an increase in professional fees.

Audit
Committee and Special Committee expenses consist of legal fees, forensic accounting fees and waiver fees associated with waivers of the covenants under our former credit facility,
incurred as a result of delays in the filings of reports with the SEC in connection with the special investigation performed by our Audit Committee and its independent counsel that commenced in the
first quarter of 2006, and legal and financial advisory and Special Committee fees associated with the activities of the Special Committee to explore strategic alternatives for the Company. During the
year ended December 31, 2006, these fees totaled $7.8 million. The special investigation was completed during the third quarter of 2006, and the Special Committee was dissolved in
December 2006.

Depreciation,
relating primarily to our corporate assets, decreased to $0.4 million in 2006 from $0.5 million in 2005, primarily due to the transfer of the corporate
aircraft in February 2005 to Mr. Holloway.

93

---



Interest
expense increased to $5.1 million in 2006 from $1.5 million in 2005, primarily due to a $1.1 million write-off in 2006 of deferred costs
associated with our former line of credit with Bank of America, which was terminated and replaced with a new line of credit with Wachovia Bank in October 2006, amortization of $1.7 million of
deferred costs associated with our new line of
credit, as well as increased outstanding borrowings under our lines of credit coupled with an increase in interest rates.

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 to our
investments in military housing projects, and (vi) distributions to shareholders and unitholders of our operating partnership. During the first half of 2007, our short-term
liquidity needs were funded primarily through existing working capital and cash provided by operations, together with amounts available to us under a $250 million revolving line of credit with
Wachovia Bank. During the second quarter of 2007, we obtained a new three-year $100.0 million revolving note facility with Merrill Lynch, Pierce, Fenner & Smith Incorporated,
and issued an initial note for $90.7 million. These funds were used to repay indebtedness under and terminate the Wachovia line of credit. During 2007, we also completed a strategic plan to
raise capital proceeds through the sale, refinancing and placement into a joint venture of certain owned student housing properties. We completed the refinancing, joint venture and sale transactions
outlined under this original management plan during the third quarter of 2007. In the event that the Military Housing Transaction and/or the Merger are not completed and we continue our operations,
management may continue to assess similar opportunities to raise capital through refinancing, joint venture and sale transactions for certain of our currently wholly-owned student housing properties.

We
currently expect that any of our short-term and long-term liquidity needs may be met through our working capital on hand and/or through additional borrowings
under our note facility with Merrill Lynch. Under this note facility, our operating partnership may borrow, on a revolving basis through April 30, 2010, up to an aggregate principal amount of
$100 million, and subject to certain conditions, up to an additional $25 million for an aggregate of $125 million. As of December 31, 2007, the Company had
$53.6 million in principal amount of notes outstanding under the note facility bearing interest at 6.38%, and an additional $46.4 million was available for future draw. Additional notes
may be issued at any time upon notice by our operating partnership, and we will have the ability to repay amounts under outstanding notes and to re-borrow amounts through the issuance of
new notes, provided that the maximum amount of notes outstanding at any time during the term of the note facility does not exceed an aggregate principal amount of $100 million, or
$125 million to the extent the note facility may be increased. The notes will be issued to Merrill Lynch as the initial purchaser, and may thereafter be transferred to "qualified institutional
buyers" in accordance with Rule 144A of the Securities Act of 1933, as amended. The notes will be administered under the terms of a Trust Indenture with U.S. Bank Trust National Association,
serving as trustee of the notes. Any additional notes will be issuable at an annual interest of LIBOR plus 1.75%, will require monthly payments of interest only, and will be secured solely by the fees
and equity preferred returns we receive in connection with our military housing projects that were in operation as of the commencement of the facility, as well as those to be received under our Navy
Southeast and West Point projects. The Trust Indenture pursuant to which the notes referenced above are and may be issued going forward contain a number of affirmative and negative covenants and also
contains financial covenants which, among other things, require that we maintain (i) a fixed charge coverage ratio, as defined in the Trust Indenture, of at least 1.15 to 1.00, calculated on a
quarterly basis, (ii) a consolidated tangible net worth, as defined

94

---



by
in the Trust Indenture, of at least $375 million, (iii) quarterly minimum Adjusted Management EBITDA, as defined in the Trust Indenture, of $3.5 million, and (iv) our
federal tax status as a REIT.

Simultaneously
with the completion of the Military Housing Transaction, we will repay all outstanding indebtedness under our note facility using proceeds from the sale to Balfour Beatty,
and will terminate the note facility. As a result, we will not have access to future borrowings under the note facility from that point through the anticipated closing date of the Merger with ACC, and
would expect during that time to rely upon working capital and cash flows from operations for any cash needs. See also the section of this report titled "Risk
FactorsRisks Related to the Proposed Company Sale Transaction"under Part I, Item 1A. Risk Factors. In the event that the
Military Housing Transaction is completed and the Merger is not, management may seek to obtain a replacement credit line/facility to be secured by the Company's student housing operations and
properties in order to fund operations going forward. While management expects to retain an amount of the consideration received from the Military Housing Transaction necessary to provide sufficient
working capital through the anticipated closing of the Merger or until a new credit facility can be established if the Merger is not completed, there can be no assurance that we will be able to obtain
a replacement credit line/facility on terms that are favorable to us or at all.

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 each of the fiscal quarters of 2007, we declared a regular quarterly dividend distribution of $0.165 per common share, and at the same time, our
operating partnership paid a distribution of $0.165 per unit to holders of limited partnership interests in our operating partnership.

Under
the terms of the Merger Agreement, we are prohibited from making quarterly distributions to our shareholders following our regular quarterly distribution for the first quarter of
2008. To the extent we do not complete the Merger, 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. To the extent that our cash flow from
operations is insufficient to fund our anticipated dividend distributions, we may seek to borrow funds through other third-party debt financing or we may lower our dividend distribution. Our available
cash for distributions will be affected by a number of factors, including: the revenue we receive from our student housing properties; revenues from management 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; costs related to our pending
litigation; and any unanticipated expenditures. For more information regarding risk factors that could materially adversely affect our ability to pay dividend distributions to our shareholders and our
results of operations, please see the section of this report titled "Risk Factors" under Part I, Item 1A.

With
regard to our military housing privatization projects with the Army, 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 and Air Force projects, however, we were required to fund the equity commitment at commencement of the project. As
of December 31, 2007, we had made a $9.5 million equity contribution in November 2004 relating to our Navy Northeast project; an $8.0 million equity contribution in February 2007
relating to our AETC Group I project; as

95

---



of
March 2007, a total of $5.9 million to our Walter Reed Army Medical Center/Fort Detrick project; a $6.75 million equity contribution in October 2007 relating to our Navy Southeast
project; a $7.0 million equity contribution on November 1, 2007 relating to our Vandenberg project; and had contractually committed to contribute the following additional amounts: an
aggregate of $2.2 million to our Fort Hamilton project, half of which is being funded in the first quarter of 2008 and the remaining half is anticipated to be funded in the second quarter of
2008; $3.6 million in 2010 for our Fort Eustis/Fort Story project; $3.0 million in 2010 or 2011 for our Carlisle/Picatinny project; $8.9 million in 2010 for our Fort Stewart and
Hunter Army Airfield project; an aggregate of $5.0 million to our Fort Gordon project in several phases that commence in 2010; and $7.0 million in 2011 for our Fort Bliss/White Sands
project. These equity contributions to the extent funded during the IDP help to fund the development, construction and renovation of housing units at these bases during their respective initial
development periods. During the first quarter of 2008, we also commenced operations relating to our UPH project for Fort Stewart, which includes a commitment to contribute $1.5 million in 2009.
In addition, during the remainder of 2008, we expect to complete negotiations for several of our pending military housing project awards which are expected to result in additional equity commitments,
as follows: $1.5 million for UPH pilot program at Fort Bliss; $3.3 million for our West Point project; $3.0 million for our Fort Jackson project; and approximately
$12.5 million for our AMC West project (expected to be funded upon closing).

Typically,
we are reimbursed 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, our military 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 are required to make equity contributions at the beginning of the IDP for typical Navy and Air Force transactions and at the end of the IDP for typical Army
transactions. Based on our current expectations regarding the terms of the debt funding for our military housing 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 material short-term capital commitments, other than with respect to our
short-term capital needs relating to the general expenses and costs associated with operating and managing these properties, including anticipated third quarter turnover costs. Since the
beginning of 2007, our management has placed less emphasis on the acquisition of additional student housing properties, and has continued to focus on the operational performance of our existing
student housing properties and development projects. In the event that the Merger with ACC is not completed and we continue our student housing operations, however, we will require funds in connection
with any future acquisitions of student housing properties. See the section above titled "OverviewStudent HousingOwned
Properties" for a more detailed discussion of management's expectations regarding funding sources for any future property acquisitions.

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

96

---



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, and long-term mortgage indebtedness. During 2007, our long-term liquidity requirements were satisfied primarily through
cash generated by operations and not used to fund distributions and the additional external financing sources discussed above. We also would expect to fund our long-term liquidity
requirements primarily through cash generated by operations and not used to fund distributions and the additional external financing sources discussed above.

Contractual Obligations

The following table summarizes our contractual obligations for 2008, the four succeeding years and thereafter, in the aggregate.

|Contractual Obligations(1) |  | 2008 |        | 2009 |   | 2010   |  | 2011 |         | 2012 |   | Thereafter |  | Total
|-------------------------- |  | ---- | ------ | ---- | - | ------ |  | ---- | ------- | ---- | - | ---------- |  | -----
|
|Notes payable(2)           |  | $    | 36,088 |      | $ | 34,098 |  | $    | 62,576  |      | $ | 60,639     |  | $    
|Line of credit             |  |      |       |      |   |       |  |      | 53,605  |      |   |           |  |      
|Interest(3)                |  |      | 57,377 |      |   | 55,882 |  |      | 50,014  |      |   | 46,520     |  |      
|Capital Leases(4)          |  |      | 213    |      |   | 230    |  |      | 238     |      |   | 188        |  |      
|Operating leases(5)        |  |      | 393    |      |   | 395    |  |      | 405     |      |   | 405        |  |      
|Equity contributions(6)    |  |      | 2,200  |      |   | 1,500  |  |      | 20,500  |      |   | 7,000      |  |      
|Employment agreements(7)   |  |      | 1,647  |      |   | 478    |  |      |        |      |   |           |  |      
|                           |  |      |        |      |   |        |  |      |         |      |   |            |  |      
|                           |  | $    | 97,918 |      | $ | 92,583 |  | $    | 187,338 |      | $ | 114,752    |  | $    
|                           |  |      |        |      |   |        |  |      |         |      |   |            |  |      

---

97

---



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, 2007, 96.7% of the outstanding principal amount of our notes payable secured by properties we owned had fixed interest rates with a
weighted-average rate of 5.32%. The remaining 3.3% of outstanding principal amount of our notes payable and our Merrill Lynch Note Facility at December 31, 2007, had variable interest rates
primarily equal to LIBOR plus 1.90%.

As
of December 31, 2007, we had $53.6 million in funds drawn from our Merrill Lynch Note Facility, bearing a variable weighted average interest rate of 6.38%.

As
of December 31, 2007, based on our variable rate debt balances described above, if interest rates were to increase by 1.0%, our interest expense would have increased by
approximately $0.9 million on an annual basis.

98

---





Item 8.    Financial Statements and Supplementary Data

INDEX TO FINANCIAL STATEMENTS

|                                                                                                                                        |  | PAGE
|--------------------------------------------------------------------------------------------------------------------------------------- |  | ----
|Reports of Independent Registered Public Accounting Firms                                                                               |  | 100 
|GMH Communities Trust Consolidated Balance Sheets as of December 31, 2007 and 2006                                                      |  | 102 
|GMH Communities Trust Consolidated Statements of Operations for the years ended December 31, 2007, 2006 and 2005                        |  | 103 
|GMH Communities Trust Consolidated Statements of Beneficiaries' and Owners' Equity for the years ended December 31, 2007, 2006 and 2005 |  | 104 
|GMH Communities Trust Consolidated Statements of Cash Flows for the years ended December 31, 2007, 2006 and 2005                        |  | 105 
|Notes to Consolidated Financial Statements                                                                                              |  | 106 

99

---





Report of Independent Registered Public Accounting Firm

The
Board of Trustees and Shareholders
GMH Communities Trust

We
have audited the accompanying consolidated balance sheets of GMH Communities Trust as of December 31, 2007 and 2006, and the related consolidated statements of operations,
beneficiaries' equity and cash flows for the years ended December 31, 2007 and 2006. In connection with our audits of the consolidated financial statements, we also have audited the financial
statement schedules as listed in Item 15(c). These consolidated financial statements and financial statement schedules are the responsibility of the Company's management. Our responsibility is
to express an opinion on these consolidated financial statements and financial statement schedules 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 consolidated financial statements referred to above present fairly, in all material respects, the financial position of GMH Communities Trust as of
December 31, 2007 and 2006, and the results of its operations and its cash flows for the years ended December 31, 2007 and 2006, in conformity with accounting principles generally
accepted in the United States of America. Also in our opinion, the related financial statement schedules, when considered in relation to the basic consolidated financial statements taken as a whole,
present 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, 2007, based on criteria established inInternal ControlIntegrated Frameworkissued by
the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated March 13, 2008 expressed an unqualified opinion on the effectiveness of internal control over
financial reporting.

As
discussed in Note 18 to the financial statements, on February 11, 2008, the Company entered into two definitive agreements in connection with the sale of its military
and student housing divisions. The first agreement will result in the sale of the Company's military housing division. The second agreement is a merger agreement, pursuant to which, following the
closing of the military housing transaction, the Company will be acquired by a subsidiary of American Campus Communities, Inc.

/s/REZNICK GROUP, P.C.Baltimore, Maryland
March 13, 2008

100

---



Report of Independent Registered Public Accounting Firm

The
Board of Trustees and Shareholders of GMH Communities Trust

We
have audited the accompanying consolidated statements of operations, beneficiaries' equity, and cash flows of GMH Communities Trust for the year ended December 31, 2005. Our
audit also included the financial statement schedules as of and for the year ended December 31, 2005, listed in the Index at Item 15(c). These financial statements and schedules are the
responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements and schedules 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 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 audit provides a reasonable basis for our opinion.

In
our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated results of its operations and cash flows of GMH Communities Trust
for the year ended December 31, 2005 in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedules, when considered in
relation to the basic financial statements taken as a whole, present fairly in all material respects the information set forth therein as of December 31, 2005 and for the year then ended.

/s/ERNST & YOUNGLLP
Philadelphia, Pennsylvania
July 27, 2006, except Notes 13, 15 and 16 (for 2005)
as to which the date is June 4, 2007

101

---





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

|                                                                                                                                                                                    |                            | December 31,                                |          
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | -------------------------- | ------------------------------------------- | ---------
|
|ASSETS                                                                                                                                                                              |                            |                                             |          
|Real estate investments:                                                                                                                                                            |                            |                                             |          
|                                                                                                                                                                                    | Student housing properties |                                             | $        
|                                                                                                                                                                                    | Accumulated depreciation   |                                             |          
|                                                                                                                                                                                    |                            |                                             |          
|                                                                                                                                                                                    |                            |                                             | 1,324,064
|Corporate assets:                                                                                                                                                                   |                            |                                             |          
|                                                                                                                                                                                    | Corporate assets           |                                             |          
|                                                                                                                                                                                    | Accumulated depreciation   |                                             |          
|                                                                                                                                                                                    |                            |                                             |          
|                                                                                                                                                                                    |                            |                                             | 8,560    
|Cash and cash equivalents                                                                                                                                                           |                            |                                             | 15,727   
|Restricted cash                                                                                                                                                                     |                            |                                             | 20,816   
|Accounts and other receivables, net:                                                                                                                                                |                            |                                             |          
|                                                                                                                                                                                    | Related party              |                                             |          
|                                                                                                                                                                                    | Third party                |                                             |          
|Investment in joint ventures:                                                                                                                                                       |                            |                                             |          
|                                                                                                                                                                                    | Military housing projects  |                                             |          
|                                                                                                                                                                                    | Student housing properties |                                             |          
|Deferred contract costs                                                                                                                                                             |                            |                                             | 1,883    
|Deferred financing costs, net                                                                                                                                                       |                            |                                             | 4,338    
|Lease intangibles, net                                                                                                                                                              |                            |                                             | 40       
|Deposits                                                                                                                                                                            |                            |                                             | 629      
|Other assets                                                                                                                                                                        |                            |                                             | 13,129   
|                                                                                                                                                                                    |                            |                                             |          
|                                                                                                                                                                                    | Total assets               |                                             | $        
|                                                                                                                                                                                    |                            |                                             |          
|LIABILITIES AND BENEFICIARIES' EQUITY                                                                                                                                               |                            |                                             |          
|Mortgage notes payable                                                                                                                                                              |                            | $                                           | 961,531  
|Line of credit                                                                                                                                                                      |                            |                                             | 53,605   
|Accounts payable                                                                                                                                                                    |                            |                                             | 10,263   
|Accrued expenses                                                                                                                                                                    |                            |                                             | 30,448   
|Dividends and distributions payable                                                                                                                                                 |                            |                                             | 11,759   
|Other liabilities                                                                                                                                                                   |                            |                                             | 17,738   
|                                                                                                                                                                                    |                            |                                             |          
|                                                                                                                                                                                    |                            | Total liabilities                           |          
|Minority interest                                                                                                                                                                   |                            |                                             | 136,422  
|Commitments and Contingencies (Note 12)                                                                                                                                             |                            |                                             |         
|Beneficiaries' equity:                                                                                                                                                              |                            |                                             |          
|Common shares of beneficial interest, $0.001 par value; 500,000,000 shares authorized, 41,621,594 and 41,567,146 issued and outstanding at December 31, 2007 and 2006, respectively |                            |                                             | 42       
|Preferred shares100,000,000 shares authorized, no shares issued or outstanding                                                                                                     |                            |                                             |         
|Additional paid-in capital                                                                                                                                                          |                            |                                             | 331,155  
|Cumulative earnings                                                                                                                                                                 |                            |                                             | 32,755   
|Cumulative dividends                                                                                                                                                                |                            |                                             | (96,872  
|                                                                                                                                                                                    |                            |                                             |          
|Total beneficiaries' equity                                                                                                                                                         |                            |                                             | 267,080  
|                                                                                                                                                                                    |                            |                                             |          
|                                                                                                                                                                                    |                            | Total liabilities and beneficiaries' equity |          
|                                                                                                                                                                                    |                            |                                             |          

102

---



GMH COMMUNITIES TRUST        CONSOLIDATED STATEMENTS OF OPERATIONS        For the years ended December 31,        (in thousands, except per share information)

|                                                                                                                                  |                                                                  | 2007                     |         | 2006    |         | 2005    |        
|--------------------------------------------------------------------------------------------------------------------------------- | ---------------------------------------------------------------- | ------------------------ | ------- | ------- | ------- | ------- | -------
|Revenue:                                                                                                                          |                                                                  |                          |         |         |         |         |        
|                                                                                                                                  | Rent and other property income                                   |                          | $       | 188,889 |         | $       | 169,166
|                                                                                                                                  | Expense reimbursements:                                          |                          |         |         |         |         |        
|                                                                                                                                  |                                                                  | Related party            |         |         | 86,860  |         |        
|                                                                                                                                  |                                                                  | Third party              |         |         | 8,942   |         |        
|                                                                                                                                  | Management fees:                                                 |                          |         |         |         |         |        
|                                                                                                                                  |                                                                  | Related party            |         |         | 11,429  |         |        
|                                                                                                                                  |                                                                  | Third party              |         |         | 2,877   |         |        
|                                                                                                                                  | Other fee incomerelated party                                   |                          |         | 32,790  |         |         | 21,635 
|                                                                                                                                  | Other income                                                     |                          |         | 735     |         |         | 546    
|                                                                                                                                  |                                                                  |                          |         |         |         |         |        
|                                                                                                                                  |                                                                  | Total revenue            |         |         | 332,522 |         |        
|Operating Expenses:                                                                                                               |                                                                  |                          |         |         |         |         |        
|                                                                                                                                  | Property operating expenses                                      |                          |         | 90,684  |         |         | 78,878 
|                                                                                                                                  | Reimbursed expenses                                              |                          |         | 95,802  |         |         | 71,898 
|                                                                                                                                  | Real estate taxes                                                |                          |         | 17,773  |         |         | 16,050 
|                                                                                                                                  | Administrative expenses                                          |                          |         | 17,410  |         |         | 17,682 
|                                                                                                                                  | Securities litigation and Audit/Special Committee expenses       |                          |         | 1,844   |         |         | 7,821  
|                                                                                                                                  | Depreciation and amortization                                    |                          |         | 44,679  |         |         | 40,207 
|                                                                                                                                  | Interest                                                         |                          |         | 61,816  |         |         | 51,752 
|                                                                                                                                  |                                                                  |                          |         |         |         |         |        
|                                                                                                                                  |                                                                  | Total operating expenses |         |         | 330,008 |         |        
|Gain on sales to joint venture and land sale                                                                                      |                                                                  |                          | 24,341  |         |         |        |        
|                                                                                                                                  |                                                                  |                          |         |         |         |         |        
|Income (loss) before equity in earnings of unconsolidated entities, minority interest and income taxes from continuing operations |                                                                  |                          | 26,855  |         |         | (9,395  | )      
|Equity in earnings of unconsolidated entities                                                                                     |                                                                  |                          | 4,524   |         |         | 3,523   |        
|                                                                                                                                  |                                                                  |                          |         |         |         |         |        
|Income (loss) before minority interest and income taxes from continuing operations                                                |                                                                  |                          | 31,379  |         |         | (5,872  | )      
|Income taxes                                                                                                                      |                                                                  |                          | 7,616   |         |         | 4,733   |        
|                                                                                                                                  |                                                                  |                          |         |         |         |         |        
|Income (loss) before minority interest from continuing operations                                                                 |                                                                  |                          | 23,763  |         |         | (10,605 | )      
|Minority interest (income) loss attributable to continuing operations                                                             |                                                                  |                          | (10,252 | )       |         | 4,625   |        
|                                                                                                                                  |                                                                  |                          |         |         |         |         |        
|Income (loss) from continuing operations                                                                                          |                                                                  |                          | 13,511  |         |         | (5,980  | )      
|Discontinued Operations:                                                                                                          |                                                                  |                          |         |         |         |         |        
|                                                                                                                                  | Income from discontinued operations before minority interest     |                          |         | 2,125   |         |         | 1,762  
|                                                                                                                                  | Gain on sale of student housing properties                       |                          |         | 29,339  |         |         |       
|                                                                                                                                  | Minority interest income attributable to discontinued operations |                          |         | (13,544 | )       |         | (768   
|                                                                                                                                  |                                                                  |                          |         |         |         |         |        
|Income from discontinued operations                                                                                               |                                                                  |                          | 17,920  |         |         | 994     |        
|                                                                                                                                  |                                                                  |                          |         |         |         |         |        
|Net income (loss)                                                                                                                 |                                                                  | $                        | 31,431  |         | $       | (4,986  | )      
|                                                                                                                                  |                                                                  |                          |         |         |         |         |        
|Earnings (loss) per common sharebasic                                                                                            |                                                                  |                          |         |         |         |         |        
|                                                                                                                                  | Continuing operations                                            |                          | $       | 0.33    |         | $       | (0.14  
|                                                                                                                                  | Discontinued operations                                          |                          |         | 0.43    |         |         | 0.02   
|                                                                                                                                  |                                                                  |                          |         |         |         |         |        
|                                                                                                                                  |                                                                  | $                        | 0.76    |         | $       | (0.12   | )      
|                                                                                                                                  |                                                                  |                          |         |         |         |         |        
|Earnings (loss) per common sharediluted                                                                                          |                                                                  |                          |         |         |         |         |        
|                                                                                                                                  | Continuing operations                                            |                          | $       | 0.33    |         | $       | (0.14  
|                                                                                                                                  | Discontinued operations                                          |                          |         | 0.43    |         |         | 0.02   
|                                                                                                                                  |                                                                  |                          |         |         |         |         |        
|                                                                                                                                  |                                                                  | $                        | 0.76    |         | $       | (0.12   | )      
|                                                                                                                                  |                                                                  |                          |         |         |         |         |        

103

---





GMH COMMUNITIES TRUST        CONSOLIDATED STATEMENTS OF BENEFICIARIES' EQUITY        (in thousands, except number of shares and per share information)

The CompanyCommon Shares

Par Value
of
Common Shares

Additional
Paid-in Capital

Cumulative Earnings

Cumulative DividendsBalance at January 1, 2005

30,350,989

$
30

$
200,276

$
251

$
(4,856
)Transfer of Corporate Flight Services to Gary M. Holloway, Sr. (see Note 10)







87





Sale of common shares, net of offering costs

9,315,000


10


124,641





Dividends ($0.91 per common share)













(29,763
)Shares issued to non-employee trustees

33,854











Amortization of share compensation







131





Net income










6,059


Balance at December 31, 2005

39,699,843


40


325,135


6,310


(34,619
)Dividends ($0.8475 per common share)













(34,794
)Shares issued to employee and non-employee trustees

50,056











Shares issued upon conversion of warrants

1,817,247


2


(2
)




Redemption of limited partnership units







(46
)




Amortization of share compensation







260





Net loss










(4,986
)

Balance at December 31, 2006

41,567,146


42


325,347


1,324


(69,413
)Dividends ($0.66 per common share)













(27,459
)Shares issued to non-employee trustees

14,448











Shares issued upon conversion of limited partnership units

40,000





212





Redemption of limited partnership units







5,248





Amortization of share compensation







348





Net income










31,431


Balance at December 31, 2007

41,621,594

$
42

$
331,155

$
32,755

$
(96,872
)


104

---



GMH COMMUNITIES TRUST        CONSOLIDATED STATEMENTS OF CASH FLOWS        For the years ended December 31,  (in thousands)

2007

2006

2005Cash flows from operating activities:Net income (loss)

$
31,431

$
(4,986
)
$
6,059Adjustments to reconcile net income (loss) to net cash provided by operating activities from continuing operations:Minority interest


23,796


(3,857
)

5,729Gain on sale of properties to joint venture and sale of land


(24,341
)




Gain on sale of student housing properties


(29,339
)




Depreciation


41,832


35,072


23,506Amortization:Lease intangibles


2,267


5,342


8,208Amortization of debt premium


(2,676
)

(1,958
)

(1,577
)Deferred financing


3,087


3,982


1,223Other amortization


929


643


406Bad debt expense


1,284


2,403


1,516Equity in earnings of unconsolidated entities in excess of distributions received


(1,800
)

(904
)

(3,073
)Changes in operating assets and liabilities:Restricted cash


(3,861
)

(5,259
)

(8,809
)Accounts and other receivables


(9,533
)

(879
)

(13,000
)Deferred contract costs


462


(1,412
)

(937
)Deposits and other assets


(9,718
)

1,496


(2,131
)Accounts payable


7,202


1,687


4,303Accrued expenses and other liabilities


(746
)

11,862


27,198Net cash provided by discontinued operations


(513
)

3,377


1,681Net cash provided by operating activities


29,763


46,609


50,302Cash flows from investing activities:Acquisitions of real estate


(12,804
)

(367,308
)

(407,428
)Disposition of properties and land


143,145





Capitalized expenditures


(16,308
)

(18,547
)

(19,734
)Distributions in excess of earning from unconsolidated entities


940


412


5,468Contributions to unconsolidated entities


(30,425
)




Discontinued operations


(9
)

(1,343
)

(582
)Net cash provided by (used in) investing activities


84,539


(386,786
)

(422,276
)Cash flows from financing activities:Owner distributions


(47,989
)

(65,748
)

(50,987
)Redemption of unit holders


(19,674
)

(45
)

Proceeds from mortgage notes payable


144,297


256,339


236,494Repayment of mortgage notes payable


(49,161
)

(4,187
)

(59,447
)Line of credit borrowings


157,105


327,435


306,000Line of credit payments


(302,935
)

(164,000
)

(270,000
)Payment of financing costs


(2,571
)

(5,011
)

(2,226
)Proceeds of public offerings








132,749Costs related to public offerings








(8,098
)Discontinued operations


(186
)

15,693


28,803Net cash (used in) provided by financing activities


(121,114
)

360,476


313,288Net (decrease) increase in cash and cash equivalents


(6,812
)

20,299


(58,686
)Cash and cash equivalents, beginning of year


22,539


2,240


60,926Cash and cash equivalents, end of year

$
15,727

$
22,539

$
2,240Supplemental informationReal estate acquired (disposed of) by assuming debt including debt premium

$
(135,724
)
$
47,388

$
122,376Issuance of units of limited partnership interest for purchase of student housing properties

$


$


$
28,570Property distributed at net book value

$


$


$
3,854Debt distributed at net book value

$


$


$
4,208Interest paid

$
62,828

$
51,318

$
28,686Income taxes paid

$
6,184

$
4,683

$
5,115


105

---





GMH COMMUNITIES TRUST        Notes to Consolidated Financial Statements        December 31, 2007

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. 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.

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 $124.7 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. As of December 31, 2007, the Operating Partnership had 71,265,929 units of
partnership interest outstanding, of which the Trust owned 41,040,425 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, 2007, there were 29,644,335 units of
limited partnership interest outstanding that were not owned by the Company.

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").

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, 2007 and 2006 and the consolidated results of their operations and their cash flows for the years ended December 31, 2007, 2006 and 2005. 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.

106

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

2.    Summary of Significant Accounting Policies (Continued)

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 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
$20,000 at December 31, 2007 and $2.0 million at December 31, 2006.

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. Commencing towards the end of
the second quarter and more significantly 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 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 second and third quarters to prepare for new residents.

In
accordance with SFAS No. 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

107

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

2.    Summary of Significant Accounting Policies (Continued)

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. The Company has substantially all of its
cash and short-term investments with one major financial institution. Such cash balances, at times, may exceed FDIC limits.

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 $239,000 and $331,000 at December 31, 2007 and 2006, respectively.

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
$2.1 million and $2.9 million at December 31, 2007 and 2006, respectively.

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.

108

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

2.    Summary of Significant Accounting Policies (Continued)

Deposits

Deposits primarily consist of amounts paid to third parties in connection with planned acquisitions, amounts paid to lenders that provide related financing or the
refinancing of existing loans and deposits paid to utility companies. At December 31, 2007, deposits primarily consisted of deposits paid to utility companies totaling $629,000. At
December 31, 2006, deposits for planned acquisitions totaled $155,000 and other deposits totaled $752,000.

Other Assets

Other assets primarily consist of prepaid insurance, prepaid real estate taxes, other prepaids and other assets. Prepaid assets totaled $10.6 million and
$2.0 million at December 31, 2007 and 2006.

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.

Debt
assumed in connection with property acquisitions is recorded at fair value at the date of acquisition and the resulting premium or discount is amortized through interest expense
over the remaining term of the debt, resulting in a non-cash decrease (in the case of a premium) or increase (in the case of a discount) in interest expense.

The
carrying value and fair value of fixed-rate notes payable at December 31, 2007 was approximately $929.9 million and $940.7 million, respectively.
Fair value was estimated using rates the Company believed were available to it as of December 31, 2007 for debt with similar terms. The carrying value of variable-rate notes payable
approximates fair value at December 31, 2007.

Advertising Costs

Advertising costs are expensed as incurred. Advertising expense was $2.2 million, $2.0 million, and $1.7 million for the years ended
December 31, 2007, 2006 and 2005, respectively.

Revenue Recognition

Student Housing Owned Properties 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.

Student Housing Managed Properties Segment

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.

109

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

2.    Summary of Significant Accounting Policies (Continued)

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, which are 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
$2.3 million and $1.0 million are included in accounts receivablerelated party at December 31, 2007 and 2006, respectively.

Standard
and incentive development and construction/renovation fees, which are 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. In addition, in certain instances, we 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 us for the project and
recognized as revenue upon performance of the pre-construction/renovation services. Accrued and unbilled incentive development and construction/renovation fees of $3.9 million and
$2.3 million are included in accounts receivablerelated party at December 31, 2007 and 2006, respectively.

Revenues
on our 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 one of the Company's construction partners in connection with its military housing projects. These fees consist of an (i) annual base
fee, and (ii) an additional fee which is paid on a monthly basis. The fees are recognized on a straight-line basis over the term of the related agreement, which is generally one
year.

110

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

2.    Summary of Significant Accounting Policies (Continued)

The
Company earns equity returns on its investments in military housing projects. During the initial development period ("IDP") for certain of our projects, the equity returns are a
fixed percentage of our investment and subsequent to the IDP 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, 2007, only the Fort Carson project had passed its initial development
period.

Expense
reimbursements are comprised primarily of renovation expenses and property management expenses, the costs of which are reimbursed by the military housing projects to which they
relate. The expenses include payments to third parties for renovation services, and include salaries and related costs of the Company's employees that are managing the renovation and property
management services. The Company accrues expense reimbursements as the related expenses are incurred.

Minority Interest

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 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

The Company owns equity interests in the joint ventures that own our military housing privatization projects with the U.S. military to design, develop,
construct/renovate and manage the military housing located on or near various bases throughout the United States. In addition, the Company also owns equity interests in two joint ventures that own
student housing properties. 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. The Company records its investments in joint ventures in accordance with
the equity method of accounting. The Company's investment is initially recorded at cost, and then subsequently adjusted at each balance sheet date to an amount equal to what the Company 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 military
projects or joint venture.

111

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

2.    Summary of Significant Accounting Policies (Continued)

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. All tax years are subject to examination by major tax jurisdictions.

Securities Litigation and Audit/ Special Committee Expenses

2007

In April 2006, a class action lawsuit was filed against the Company and certain current and former executive officers of the Company, which claims were brought on
behalf of purchasers of the Company's common shares of beneficial interest between May 5, 2005 and March 10, 2006. The class action suit was initiated following the Company's
announcement of the restatement of its financial statements for the first three quarters of 2005. In addition, in March 2007, certain holders of units of limited partnership interest in the Operating
Partnership filed a lawsuit against the Company and certain current and former executive officers of the Company alleging securities claims similar to those under the class action lawsuit. The Company
has reached a final settlement with the plaintiffs in both of these litigation matters, provided that the settlement terms relating to the class action lawsuit are subject to the final approval by the
Eastern District Court of Pennsylvania (See Note 12). Settlement charges and related legal expenses net of insurance recoveries for the year ended December 31, 2007 were approximately
$1.8 million and are reported in Securities Litigation and Audit/Special Committee expenses on the accompanying consolidated statement of operations.

2006

During the first quarter of 2006, the Audit Committee of our Board of Trustees initiated an investigation promptly following receipt of a letter from the
Company's former 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. 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 investigation was completed during the third quarter of 2006.

During
2006, the Board of Trustees formed a Special Committee to explore strategic alternatives for the Company. The Special Committee was disbanded in December 2006.

The
Company incurred significant legal, accounting, financial advisory as well as committee fees in connection with both the Audit Committee investigation and activities of the Special
Committee. All costs have been expensed as incurred and are reported in Securities litigation and Audit/Special

112

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

2.    Summary of Significant Accounting Policies (Continued)

Committee
expenses on the accompanying consolidated statements of operations. There were no costs incurred during 2007 relating to the Audit and Special Committees.

Adoption of Recent Accounting Pronouncements

Income Tax Accounting:

In 2006, the FASB issued Interpretation No. 48, "Accounting for Uncertainty in Income Taxesan Interpretation of FASB Statement No. 109"
("FIN 48") which we adopted on January 1, 2007. FIN 48 clarifies the accounting for uncertainties in income taxes by prescribing a minimum recognition threshold for a tax position
taken or expected to be taken in a tax return that is required to be met before being recognized in the financial statements. FIN 48 also provides guidance on derecognition, measurement,
classification, interest and penalties, accounting in interim periods, disclosure, and transaction. The adoption of FIN 48 did not have a material impact on our results of operations.

Recent Accounting Pronouncements

Business Combinations:

In December 2007, the FASB issued SFAS No. 141 (revised 2007), "Business Combinations" ("SFAS 141(R)"). SFAS 141(R) significantly changes the
accounting for business combinations. Under SFAS 141(R), an acquiring entity will be required to recognize all the assets acquired and liabilities assumed in a transaction at the
acquisition-date at fair value with limited exceptions. SFAS 141(R) further changes the accounting treatment for certain specific items, including:



Noncontrolling Interests

In December 2007 the FASB issued SFAS No. 160, "Noncontrolling Interests in Consolidated Financial Statementsan amendment of ARB
No. 51" ("SFAS 160").

SFAS 160
established new accounting and reporting standards for the noncontrolling interest in a subsidiary and for the deconsolidation of a subsidiary. Specifically, this
statement requires the recognition of noncontrolling interests (minority interests) as equity in the consolidated financial statements and separate from the parent's equity. The amount of net income
attributable to noncontrolling interests will be included in consolidated net income on the face of the statement of operations. SFAS 160 clarifies that changes in a parent's ownership interest
in a subsidiary that does not result in deconsolidation are treated as equity transactions if the parent retains its controlling financial interest. In addition, this statement requires that a parent
recognize a gain or loss in net

113

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

2.    Summary of Significant Accounting Policies (Continued)

income
when a subsidiary is deconsolidated. Such gain or loss will be measured using the fair value of the noncontrolling equity investment on the deconsolidation date. SFAS 160 also includes
expanded disclosure requirements regarding the interests of the parent and its noncontrolling interests.

SFAS 160
is effective for our fiscal year, and interim periods within such a year, beginning January 1, 2009. Early adoption of both SFAS 141(R) and SFAS 160
is prohibited. The adoption of SFAS 160 will result in the reclassification of minority interests to beneficiaries' equity. The balance at December 31, 2007 was $136.4 million. We
are currently evaluating further impacts if any, of these standards on our financial statements.

Fair Value Accounting:

In 2006, the FASB issued SFAS No. 157, "Fair Value Measurements" ("SFAS 157"), which defines fair value, establishes a market-based framework or
hierarchy for measuring fair value, and expands disclosures about fair value measurements. SFAS 157 is applicable whenever another accounting pronouncement requires or permits assets and
liabilities to be measured at fair value. SFAS 157 does not expand or require any new fair value measures, however the application of this statement may change current practice. The
requirements of SFAS 157 are first effective for our fiscal year beginning January 1, 2008. However, in February 2008 the FASB decided that an entity need not apply this standard to
nonfinancial assets and liabilities that are recognized or disclosed at fair value in the financial statements on a nonrecurring basis until the subsequent year. Accordingly, our adoption of this
standard on January 1, 2008 is limited to financial assets and liabilities. We do not believe the initial adoption of SFAS 157 will have a material effect on our financial condition or
results of operations. However, we are still in the process of evaluating this standard with respect to its effect on nonfinancial assets and liabilities and therefore have not yet determined the
impact that it will have on our financial statements upon full adoption.

In
February 2007, the FASB issued SFAS No. 159, "The Fair Value Option for Financial Assets and Financial LiabilitiesIncluding an Amendment of FASB Statement
No. 115" ("SFAS 159"). SFAS 159 permits entities to choose to measure many financial instruments and certain other items at fair value. Entities that elect the fair value option
will report unrealized gains and losses in earnings at each subsequent reporting date. The fair value option may be elected on an instrument-by-instrument basis, with few
exceptions. FAS 159 also established presentation and disclosure requirements to facilitate comparisons between companies that choose different measurement attributes for similar assets and
liabilities. The requirements of SFAS 159 are effective for our fiscal year beginning January 1, 2008. We do not believe that the adoption of this statement will have a material effect
on our financial condition or results of operations.

Reclassifications

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

114

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

3.    Real Estate Investments

Included in real estate investments as of December 31, 2007 are 64 student housing properties which were located near 41 colleges and universities in 23
states. These properties contain an aggregate of 12,092 units and 38,510 beds. At December 31, 2006, included in real estate investments were 77 student housing properties, which included two
student housing properties in which we had a 10% ownership interest through a joint venture. The Company's investment in student housing properties at December 31, 2007 and 2006 was as follows
(in thousands):

2007

2006Land

$
149,136

$
168,579Building and improvements


1,220,344


1,444,349Residential furniture and appliances


47,340


44,902Construction in Progress


3,074


1,592$
1,419,894

$
1,659,422


4.    Real Estate Dispositions and Acquisitions

2007 acquisitions

On August 1, 2007, the Company completed the acquisition of a 264-bed student housing property for an aggregate purchase price of
$11.2 million. This property is located in Valdosta, GA adjacent to the Company's existing student housing property. The Company paid $4.7 million from previously escrowed cash and the
remaining purchase price was financed through the placement of new mortgage debt on both properties aggregating $29.0 million. The combined net proceeds after closing costs of approximately
$22.4 million from acquisition and mortgage financing were used to repay outstanding indebtedness under the Company's Note Facility and for general working capital purposes. The Company
allocated $60,000 of the aggregate purchase price to the fair value of the in-place leases acquired.

2007 dispositions

During the second quarter of 2007, the Company entered into a joint venture transaction with Fidelity Real Estate Group, a unit of Pyramis Global Advisors, a
Fidelity Investments Company, encompassing six student housing properties. Under the joint venture structure, the Company completed the transfer of its 100% interest in six student housing properties
to the joint venture entity during the second quarter of 2007, which is now owned 90% by Fidelity and 10% by the Company. The Company recognized a partial gain of $21.8 million and deferred
gain of $2.4 million in connection with this transaction. As part of the transaction, the joint venture entity simultaneously placed new mortgage indebtedness on five of the properties in an
aggregate amount of approximately $88.0 million, and assumed previously existing mortgage indebtedness on a sixth property in the amount of approximately $4.6 million. The new mortgage
debt has a five-year term and requires interest-only payments at a fixed rate of approximately 5.52%. After the extinguishment of previously existing mortgage indebtedness on
the properties of approximately $50.9 million, the Company received net proceeds from both the Fidelity equity contribution and the new mortgage debt totaling approximately
$61.3 million, and used those proceeds to repay $56.1 million indebtedness outstanding under the

115

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

4.    Real Estate Dispositions and Acquisitions (Continued)

Company's
former Wachovia line of credit and $5.2 million indebtedness outstanding under the Company's current Note Facility. Under the terms of the joint venture, the Company will continue to
manage the properties and receive management fees.

Also
during the second and third quarters of 2007, the Company completed the sale of five student housing properties covered under its agreement with SCI Real Estate
Investments LLC. The Company received an aggregate of approximately $57.5 million in net proceeds from these sales, after the repayment of existing mortgage debt on the properties
totaling approximately $57.3 million, and recognized a gain of $25.4 million. The sales agreement contains certain contingent purchase price considerations that can be earned based on
certain net rental income targets being met as defined in the agreement. Total amount of potential contingent consideration is $1.5 million and can be earned through August 2009. A portion of
the net proceeds was used to repay indebtedness outstanding under the Company's Note Facility.

During
the third quarter of 2007, the Company completed the sale of a student housing property to Horizon Realty Advisors and received net proceeds of approximately $9.9 million
after the buyer's assumption of existing mortgage debt on the property totaling approximately $16.1 million, and recognized a gain of approximately $4.0 million.

During
the fourth quarter of 2007, the Company acquired 13 parcels of land for an aggregate purchase price of $6.8 million and also incurred costs (such as legal and
architectural) aggregating $1.5 million to prepare the parcels of land for development. These land parcels were then sold to American Campus Communities, Inc. shortly thereafter for net
proceeds of $9.8 million, resulting in a gain of approximately $1.5 million.

2006 acquisitions

During the year ended December 31, 2006, the Company acquired 21 student housing properties and five undeveloped parcels of land with an aggregate of 3,904
units and 12,128 beds for an aggregate purchase price of approximately $409.7 million. These acquisitions were financed through the placement of $266.8 million of new mortgage debt on
the properties; assumption of $46.5 million of existing mortgage debt and the remaining balance was financed through borrowings under the Company's credit facilities. The Company ascribed
$4.4 million of the aggregate purchase price to the fair value of the in-place leases acquired. The results of operations of these properties are included in the accompanying
statements of operations as of the respective acquisition dates.

The
following unaudited proforma results of operations reflect the 2006 acquisitions as if they had occurred on January 1, 2005 (in thousands):

December 31,2006

2005Pro forma revenue

$
301,754

$
264,437Pro forma net (loss)income

$
(10,058
)
$
2,333Pro forma EPSBasic

$
(0.25
)
$
0.07Pro forma EPSDiluted

$
(0.25
)
$
0.07


116

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

4.    Real Estate Dispositions and Acquisitions (Continued)

2005 acquisitions

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 ascribed $6.4 million of the aggregate purchase price to the fair value of
in-place leases acquired. The results of operations are included in the accompanying statements of operations beginning on the respective acquisition dates.

Gary
M. Holloway, Sr. and three other employees of the Company at the time, 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 market value of $1.7 million in connection with the purchase. The fair market value of the limited partnership units was based
on the closing price of the Company's common shares on the acquisition date. The fair market 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 market value of $26.9 million. The fair market value of the limited partnership units was based on the closing price of the
Company's common shares on the acquisition date. The fair market 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 1,152 beds. The Company contributed land to the joint venture in exchange for
its 10% interest and cash. In addition, the Company had the option to purchase the joint venture partner's interest in the joint venture within one year of completion of the properties, and the
Company has provided certain guarantees for a portion of the construction loans that are still outstanding. The initial transaction had been previously accounted for as a financing arrangement,
whereby, the Company recorded the real estate as an asset, depreciated the property, and recorded a financing obligation. Upon the expiration of the purchase option, during the third quarter of 2007
the Company recognized sale treatment on the transaction. During 2006 and 2005, the Company capitalized interest costs of $1.2 million and $0.5 million, respectively.

The
remaining acquisitions were financed through the placement of $210.9 million of new mortgage debt on the properties, assumption of $118.9 million in existing mortgage
debt and the remaining balance was primarily financed through borrowings under the Company's credit facilities.

117

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

4.    Real Estate Dispositions and Acquisitions (Continued)

The
following unaudited pro forma results of operations reflect the 2005 acquisitions, if the transactions had occurred on January 1, 2005 (in thousands).

December 31
2005Pro forma revenue

$
255,159Pro forma net income (loss)

$
7,675Pro forma EPSBasic

$
0.19Pro forma EPSDiluted

$
0.18


5.    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 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.

As
of December 31, 2007, of the Company's joint venture entities in which it has ownership interests relating to military housing projects in operation as of that date the Company
had invested capital in the joint ventures as discussed below.

On
February 6, 2007, the Company closed on the Air Education and Training Command ("AETC") project with the Department of the Air Force. This military housing privatization
project covers four bases and 2,875 end-state housing units. The AETC Group I project represents the Company's first military housing project with the Department of the Air Force. The
50-year term of the project commences with a five-year IDP that includes the design, construction and/or renovation of, as well as the overall management and operational
responsibilities over the end-state housing units. The Company invested $8.0 million for its 80% interest in the partnerships that owns AETC Housing LP, the entity that owns
and operates the AETC Group I project. The Company consolidates partnerships that own AETC Housing LP, as it has an 80% economic interest and controls a majority of the voting interests. The
remaining 20% interest is owned 10% by Hansel Phelps Construction Co. and 10% by Benham Companies LLC, and accounted for as minority interest and is included in other liabilities on the
accompanying consolidated balance sheet. The Company has concluded that AETC Housing LP is a VIE as defined under FIN 46(R) and that the Company is not the primary beneficiary. The
primary beneficiary is a non-equity partner in the joint venture that is more closely associated with the VIE. The Company earns a preferred return on its investment in AETC
Housing, LP. The preferred return will accrue, but not be paid, until the end of the IDP for the project which is in January 2012. The carrying value of this investment, net of minority
interest, was $8.7 million at December 31, 2007.

In
October 2007, the Company contributed $6.75 million to GMH Military Housing-Navy Southeast LLC in return for a 90% interest and Balfour Beatty
Construction LLC contributed $750,000

118

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

5.    Investments in Military Housing Projects (Continued)

for
the remaining 10% interest. The Company consolidates GMH Military Housing-Navy Southeast LLC as it has a 90% economic interest and controls a majority of the voting interests.
Balfour Beatty Construction LLC's 10% interest is accounted for as minority interest and is included in other liabilities on the accompanying consolidated balance sheet. GMH Military
Housing-Navy Southeast invested $7.5 million in Southeast Housing LLC, which owns and operates the Navy Southeast Region military housing project. GMH Military
Housing-Navy Southeast LLC is entitled to a preferred return on its investment in Southeast Housing LP, commencing after the IDP for the project. The carrying value of this
investment, net of minority interest, was $6.8 million at December 31, 2007.

In
November 2007, the Company contributed $7.0 million to GMH/Phelps Military Communities LLC in return for a 90% interest and Phelps Development LLC contributed
$780,000 for the remaining 10% interest. The Company consolidates GMH/Phelps Military Communities LLC as it has a 90% economic interest and controls a majority of the voting interests. Phelps
Development LLC's 10% interest is accounted for as minority interest and is included in other liabilities on the accompanying consolidated balance sheet. GMH/Phelps Military
Communities LLC, through its two wholly owned subsidiaries, invested $7.8 million into Vandenberg Housing, LP, which owns and operates the Vandenberg Air Force project. The
Company earns a preferred return on its investment in Vandenberg Housing LP. The preferred returns will accrue but not be paid, until the end of the IDP for the project which is in 2012. The
carrying value of this investment net of minority interest was $7.1 million.

The
acquisition of our ownership interests in the joint venture that owns a 10% interest in Fort Carson Family, LLC and had the rights to exclusively negotiate the Fort
Eustis/Fort Story military housing projects was recorded at fair value of the consideration paid in the amount of $31.0 million. The Fort Carson Family, LLC owns and operates the Fort
Carson project. The underlying book value of the equity on the acquisition date was approximately $11.5 million. The remaining $19.5 million of this investment 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 are 45 years for the Fort Carson project and
50 years for the Fort Eustis/Fort Story project. Amortization expense was $553,000, $383,000 and $275,000 in 2007, 2006 and 2005, respectively.

The
carrying value of the Company's investment in Fort Carson Family Housing, LLC was $23.8 million at December 31, 2007 and $25.3 million at
December 31, 2006. The project began repaying the Company's equity investment in Fort Carson Family Housing LLC in July 2005 at a rate of 10% per year. The equity investment is expected
to be completely repaid by 2015. The Company is entitled to 50% of the project's net operating income, after distribution of the annual scheduled equity repayment, which will decrease to 30% and 15%
in 2012 and 2016, respectively. After 2016 and through 2025, the Company's returns on its investments are subject to an annual maximum amount of $1.75 million. During 2007 and 2006, the Company
received $4.5 million and $3.1 million respectively, of equity distributions from Fort Carson Family Housing LLC.

In
November 2004, the Company contributed $9.5 million to GMH/Benham Military Communities LLC in return for a 90% interest and Benham Military Communities, LLC
invested $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

119

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

5.    Investments in Military Housing Projects (Continued)

included
in other liabilities on the accompanying consolidated balance sheets at December 31, 2006 and 2005. In November 2004, GMH/Benham Military Communities, LLC invested
$10.6 million for its 10% equity interest 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, net of minority interest, was $12.3 million and $11.4 million at December 31, 2007 and 2006, respectively.

During
the first quarter of 2007, the Company contributed $5.9 million and Benham Military Communities, LLC contributed $0.6 million to their joint venture,
GMH/Benham Military Communities, LLC. The joint venture then used these funds to make a required $6.5 million equity contribution to FDWR Parent LLC, which operates our Fort
Detrick/Walter Reed Medical Center military housing project. The Company has a 90% interest, and Benham has a 10% interest in GMH/Benham Military Communities LLC, which is entitled to a
preferred return on its investment in FDWR Parent LLC, commencing after the end of the IDP for the project. The Company consolidates GMH/Benham Military Communities LLC as it has a 90%
economic interest and controls a majority of the voting interests. The 10% interest held by Benham Military Communities, LLC is accounted for as minority interest and is included in accrued
expenses. The carrying value of this investment, net of minority interest, was $5.9 million at December 31, 2007.

The
following is a summary of the unaudited financial position of the unconsolidated military housing projects in which the Company had invested capital as of December 31, 2007
and 2006 (in thousands):

December 31,2007

2006Net property

$
966,334

$
331,066Other assets


1,200,897


621,371Liabilities


84,437


36,859Debt


1,674,845


778,530Equity


407,949


137,048


The
following is a summary of the unaudited results of operations of the unconsolidated military housing projects in which the Company had invested capital as of December 31, 2007
and 2006 (in thousands):

Year ended December 31,2007

2006Revenue

$
155,829

$
101,493Operating expenses


95,555


57,174Interest expense, net


34,712


19,249Depreciation and amortization


37,370


20,539Net income (loss)


(11,808
)

4,531


120

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

6.    Investment in Student Housing Joint Ventures

In April 2007, the Company entered into a joint venture with Fidelity Real Estate Group, pursuant to which the Company transferred its 100% interest in six
student housing properties into the joint venture in exchange for cash and a 10% interest in the joint venture. As part of the transaction, the Company recorded a deferred gain of approximately
$2.4 million. The carrying value of this investment, net of deferred gain is approximately $78,000 at December 31, 2007.

In
August 2005, the Company entered into a joint venture with an institutional investor to develop and construct two student housing properties which were completed in August 2006. The
Company contributed land to the joint venture in exchange for its 10% interest and cash. The Company had an option to acquire the properties, which expired in August 2007. As a result of the purchase
option, the initial sales transaction did not qualify for sale treatment under SFAS No. 66, "Accounting for Sales of Real Estate". The initial transaction had been previously accounted for as a
financing arrangement, whereby the Company recorded the real estate as an asset, depreciated the property, and recorded a financing obligation. Upon the expiration of the purchase option, during the
third quarter of 2007, the Company recognized sale treatment on the recorded assets, which resulted in a gain of $1.1 million. The gain is included in the gain on sales to joint ventures on the
accompanying consolidated statement of operations, and the Company also recognized its 10% investment in the joint venture. In addition, upon the recognition of the sale the Company also recognized
$1.7 million of previously deferred development fees relating to the development activities of the joint venture as well as approximately $192,000 of deferred management fees. The carrying
value of this investment at December 31, 2007 was approximately $1.2 million.

The
following is a summary of the unaudited financial position of the unconsolidated student housing joint ventures in which the Company has an equity interest as a December 31,
2007 (in thousands):

December 31,
2007Net property

$
157,048Other assets


4,619Debt


124,406Other liabilities


3,693Equity


33,569


The
following is a summary of the unaudited results of operations of the unconsolidated student housing joint ventures (commencing April 13, 2007 for our joint venture with
Fidelity and August 1, 2007
for AEW Capital Management (respectively, the "inception dates")) in which the Company held a 10% equity interest as of December 31, 2007 (in thousands):

Inception dates through
December 31, 2007Revenue

$
11,084Operating expenses


7,032Interest expense


5,044Depreciation and amortization


4,073Net income (loss)


(3,523
)


121

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

7.    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 $173,000 and $436,000
at December 31, 2007 and 2006, respectively, which are included in other assets on the accompanying consolidated balance sheets, primarily relating to development fees received and recognized
for income tax purposes that have been deferred in the accompanying financial statements.

The
provision for income taxes is comprised of the following for the years ended 2007, 2006, and 2005 (in thousands):

2007

2006

2005Current federal

$
6,413

$
3,695

$
5,334Current state


940


733


987Total current


7,353


4,428


6,321Deferred federal


228


256


(630
)Deferred state


35


49


(111
)Total deferred


263


305


(741
)Provision for income tax expense

$
7,616

$
4,733

$
5,580


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 35.4%, 35.5% and 35.1% for the years ended December 31, 2007, 2006 and 2005, respectively. The Company's effective tax rate is lower than the statutory tax rate as
a result of permanent depreciation and amortization differences between income subject to income tax for book and tax purposes.

122

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

8.    Mortgage Notes Payable

The following table sets forth information regarding our mortgage indebtedness outstanding at December 31, 2007 and 2006 (in thousands):

|                                                                                                                                                                                                                                                                                                        |  | 2007 |         | 2006
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---- | ------- | ----
|Fixed rate mortgages encumbered by student housing properties, bearing interest rates ranging from 4.03% to 6.33% at December 31, 2007, maturing at various dates through 2024, adjusted for unamortized net debt
premium of $5.2 million and $10.2 million at December 31, 2007 and 2006, respectively |  | $    | 924,231 |     
|Variable rate mortgages encumbered by student housing properties, bearing interest at 6.55% at December 31, 2007, maturing in May 2008.                                                                                                                                                                 |  |      | 31,600  |     
|Fixed rate mortgage encumbered by corporate office building bearing interest at 5.58%, requiring payments of interest only with balloon payment due in 2016                                                                                                                                             |  |      | 5,700   |     
|                                                                                                                                                                                                                                                                                                        |  |      |         |     
|Total mortgage notes payable                                                                                                                                                                                                                                                                            |  | $    | 961,531 |     
|                                                                                                                                                                                                                                                                                                        |  |      |         |     

The
weighted-average interest rate on our mortgage notes payable was 5.44%, 5.18% and 4.97% during 2007, 2006 and 2005 respectively. As of December 31, 2007, the net carrying
value of the properties that are encumbered by mortgage indebtedness, including our corporate office building, was $1.27 billion. As of December 31, 2006, the net carrying value of the
properties that are encumbered by mortgage indebtedness, and our corporate office was $1.433 billion.

The
Company's variable rate mortgages due in May 2008 provide for two one-year extensions. The Company has the ability to exercise its one-year option at the
maturity date to extend the loans.

The
table below sets forth the five succeeding years and thereafter the aggregate annual principal payments of the above-referenced indebtedness (in thousands):

|                    |  | Principal Amortization |        | Balloon Payments |   | Total  
|------------------- |  | ---------------------- | ------ | ---------------- | - | -------
|2008                |  | $                      | 4,488  |                  | $ | 31,600 
|2009                |  |                        | 4,267  |                  |   | 29,831 
|2010                |  |                        | 4,451  |                  |   | 58,125 
|2011                |  |                        | 4,727  |                  |   | 55,912 
|2012                |  |                        | 4,822  |                  |   | 79,814 
|2013 and thereafter |  |                        | 20,440 |                  |   | 657,884
|                    |  |                        |        |                  |   |        
|                    |  | $                      | 43,195 |                  | $ | 913,166
|                    |  |                        |        |                  |   |        
|Net debt premium    |  |                        |        |                  |   |        
|                    |  |                        |        |                  |   |        
|                    |  |                        |        |                  |   |        
|                    |  |                        |        |                  |   |        

During
the first quarter of 2008, the Company did not make its scheduled payments on five of the mortgages, with outstanding principal balances totaling
$64.3 million. The Company has placed the regularly required payments into a Company-controlled escrow account and is in discussions with the lenders regarding a work-out of the
debt. At December 31, 2007, the net carrying value of the five properties encumbered by these mortgages was $81.0 million (see Note 18).

123

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

9.    Note Facility/Line of Credit

New Note Facility

On May 7, 2007, the Company entered into a note facility structured through a Note Purchase Agreement, the "Note Facility," with Merrill Lynch, Pierce,
Fenner and Smith Incorporated, which allows the Company, through the Operating Partnership to borrow up to a maximum of $100 million on a revolving basis, subject to an increase to
$125 million if certain conditions are met. The Company initially issued a note to Merrill Lynch representing borrowings equal to approximately $90.7 million under the Note Facility, and
used these proceeds to pay approximately $1.5 million in transaction costs associated with the Note Facility, and to repay all remaining principal and interest under, and to simultaneously
terminate, its former $250 million revolving credit facility with Wachovia Bank (see below).

The
initial note was issued with an interest rate of 7.07% and has a term through April 30, 2010. Additional notes are issuable at an annual interest of LIBOR plus 1.75%, will
require monthly payments of interest only, and are secured solely by the fees and equity returns the Company receives in connection with the military housing projects in operation as of the effective
date of the Note Facility, as well as the Company's Navy Southeast Region project and Fort Jackson project that were under exclusive negotiations as of the date of commencement of the Note Facility.

The
notes issued in connection with the Note Facility are administered under a Trust Indenture, which contains affirmative and negative covenants and also contains financial covenants
which, among other things, require that the Company maintain (i) a fixed charge coverage ratio, as defined in the Trust Indenture, of at least 1:15 to 1:00, (ii) a consolidated tangible
net worth, as defined in the Trust Indenture, of at least $375 million, (iii) quarterly minimum Adjusted Management EBITDA, as defined in the Trust Indenture, of $3.5 million and
(iv) its federal tax status as a REIT. As of December 31, 2007, the Company was in compliance with these debt covenants.

As
of December 31, 2007, the Company had $53.6 million in principal amount of notes outstanding under the Note Facility bearing interest at 6.38% and an additional
$46.4 million was available for draw under the facility under the terms and conditions referred to above.

Former Wachovia Line of Credit

On October 2, 2006, the Company entered into a $250.0 million revolving line of credit with Wachovia Bank, National Association as amended. The line
of credit matured on June 1, 2007 and was terminated on May 7, 2007 by the Company. All principal and interest due at that time was paid with proceeds from borrowings under the Note
Facility. At December 31, 2006, the weighted average interest rate on borrowings outstanding under the Wachovia line of credit was 7.35%.

Former Credit Facility

In November 2004, the Company entered into a $150 million three-year unsecured revolving credit facility, subject to increase to
$250 million (the "Former Credit Facility"), with a consortium of banks. The Former Credit Facility was terminated and all outstanding borrowings were paid on October 2, 2006 with
proceeds from the new line of credit, as described above. The Company wrote off approximately $1.1 million of deferred financing costs relating to the termination of the Former Credit Facility
during the fourth quarter of 2006. The Former Credit Facility provided for the issuance of up

124

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

9.    Note Facility/Line of Credit (Continued)

to
$20 million of letters of credit, which was included in the $150 million availability. During certain periods in 2006, the Company was not in compliance with certain of its debt
covenants under the former credit facility. All such events of non compliance had been previously waived.

As
of December 31, 2005, the weighted average interest rate on borrowings outstanding under the former Credit Facility was 6.5%.

10.    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. The operating results or financial position of the Company could be significantly different from
those that would have been reported if the entities were autonomous. 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 the Operating Partnership. Pursuant to the Contribution Agreement, Mr. Holloway contributed to the Operating Partnership all of the partnership interests of 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 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.

Subsequent
to 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 using assumptions based on headcount that management believes are
reasonable. The allocation of such costs to other entities owned or controlled by Mr. Holloway during the years ended December 31, 2007, 2006 and 2005 totaled $230,000, $218,000 and
$318,000, 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 years ended December 31, 2007, 2006 and 2005, rental income from
these entities totaled
$156,000, $156,000 and $245,000, respectively. These amounts are included in other property income in the accompanying consolidated 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 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

125

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

10.    Transactions with Related Parties (Continued)

Services, LP
earned for providing the property management services. For the year ended December 31, 2005, such fees totaled $0.3 million. As of January 1, 2006, the
management agreements relating to four of these properties were assigned from GMH Capital Partners Asset Services, LP to a subsidiary of the Company, and the management agreement relating to
the fifth property was terminated. As a result, no such consulting fees were earned by the Company during 2007 and 2006.

The
Company earned management fees from properties in which Mr. Holloway was an investor until December 31, 2006. During the years ended December 31, 2006 and 2005,
such income totaled $0.1 million and $0.2 million, respectively.

The
Company is reimbursed by the joint ventures relating to certain of its military housing projects and student housing properties in which the Company has an ownership interest for the
cost of certain employees engaged in the daily operation of those military housing projects and student housing properties. In addition, during 2006, the Company also received reimbursements relating
to student housing properties under the Company's management in which Mr. Holloway was an investor through December 2006. The reimbursement of these costs is included in Expense
reimbursementsRelated party in the accompanying consolidated statements of operations. During the years ended December 31, 2007, 2006 and 2005, such expense reimbursements relating
to these military housing projects and student housing properties totaled $86.6 million, $64.0 million and $57.9 million, respectively.

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 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, $0.4 million and $0.3 million during the years ended December 31, 2007, 2006 and 2005,
respectively, for providing 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 addition,
in connection with the Company's Navy Northeast Region project, GMH Capital Partners Commercial Realty LP received brokerage service fees of $1.2 million during the year ended
December 31, 2007, in connection with the sale of land parcels by the Navy that was formerly part of the Company's Navy Northeast Region project. No such payments were made during the years
ended December 31, 2006 and 2005.

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, 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 to Mr. Holloway. This transfer was accounted for as a capital contribution to additional
paid-in capital. During the year ended December 31, 2007, 2006 and

126

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

10.    Transactions with Related Parties (Continued)

2005,
the Company paid Corporate Flight Services, LLC $1.2 million, $993,000 and $290,000, respectively for use of an aircraft owned by Corporate Flight Services, LLC.

Gary
M. Holloway, Sr. and three other employees of the Company at the time, 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.

11.    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
years ended December 31, 2007, 2006 and 2005 totaled $0.2 million, $0.2 million and $0.1million, respectively.

12.    Commitments and Contingencies

With regard to certain military housing privatization projects, the Company is 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. In connection with finalizing the agreements with the Department of Defense for the Company's military housing projects,
the Company has committed to contribute the following aggregate amounts as of December 31, 2007 (in thousands):

2008

$
2,2002009


1,5002010


20,5002011


7,000Total

$
31,200


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 has two ground leases with respect to two of its student housing properties, one of which expires on September 1, 2051 and the other of which expires on
October 31, 2054. Each ground lease
provides for additional renewal terms. Aggregate annual payments under these ground leases are approximately $400,000.

127

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

12.    Commitments and Contingencies (Continued)

As
of December 31, 2007, the Company had employment agreements in place with each of its executive officers, of which two were executed in 2004 and three in 2006. Each employment
agreement is for an initial three-year term and provides for base salaries aggregating $2.8 million over the term. The base salaries are increased annually effective
January 1 of each year by a minimum amount equal to at least the percentage increase in the Consumer Price Index.

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 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, 2007 and 2006.

As
of November 2, 2007, the Company had entered into a settlement agreement with the lead plaintiffs in connection with a class action lawsuit alleging violations of
Sections 11, 12(a)(2) and 15 of the Securities Act of 1933 and Sections 10(b) and 20 of the Securities Exchange Act of 1934, and Rule 10b-5. The class action lawsuit
had been filed in the United States District Court for the Eastern District of Pennsylvania, naming as defendants GMH Communities Trust, Gary M. Holloway, Sr., and Bradley W. Harris, and was brought
on behalf of a class of purchasers of the Company's securities between May 5, 2005 and March 10, 2006 based upon the Company's restatement of certain financial results. The Court
preliminarily approved the settlement agreement by Order dated February 13, 2008 and scheduled a Settlement Hearing for April 25, 2008. Under the terms of the settlement agreement, all
claims against the Company and related defendants would be dismissed without admission or presumption of liability or wrongdoing. The settlement agreement is contingent upon various conditions,
including, but not limited to, final approval by the Court after notice to the class. The Company can provide no assurance that the settlement agreement will be approved by the Court; and in the event
the settlement is not approved, the Company would be required to continue to defend itself against the action. The Company recognized a charge of $900,000 during the third quarter of 2007 in
connection with the terms of this settlement, which amount represents the portion of the settlement amount to be paid by the Company and is reflected in accrued liabilities in the accompanying
consolidated balance sheet at December 31, 2007.

On
September 4, 2007, the Company entered into a settlement and mutual release agreement in connection with a lawsuit that had been brought by Stone Gate I LLC,
Southveiw LLC, The Commons LLC, Seminole Ride LLC, LB&J Limited, Bruce Forbes, Lois Forbes and Jeff Forbes. The plaintiffs had filed the original complaint on March 12,
2007 in the United States District Court for the Eastern District of Pennsylvania against GMH Communities Trust, GMH Communities, L.P., College Park Investments, LLC, Peach Grove
Associates, LLC, Neff Avenue Associates, LLC, Gary M. Holloway, Sr., Bradley W. Harris and John DeRiggi. The complaint alleged violations of Sections 10(b), 18 and 20(a) of the
Securities Exchange Act of 1934, Section 522(a) and 522(c) of the Virginia

128

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

12.    Commitments and Contingencies (Continued)

Securities
Act and Sections 1-401 and 1-501 of the Pennsylvania Securities Act, as well as common law claims for fraud, fraud in the inducement, negligent
misrepresentation and breach of contract. The claims arose from the Company's restatement of certain financial results upon which plaintiffs purportedly relied in selling properties to certain
defendants. In connection with the acquisition of the properties, the Company purchased four student housing properties in exchange for a combination of cash, assumption of debt and issuance of
1,940,282 units of limited partnership interests in the Operating Partnership valued at a total of approximately $76.8 million. The units of limited partnership interest were issued for a total
value of approximately $27.5 million or $14.17 per unit of limited partnership interest. On May 25, 2007, Stone Gate I, LLC and Southview LLC each also filed a Memorandum
of Lis Pendens in the Commonwealth of Virginia Circuit Court of Rockingham County against the defendants (excluding the individual defendants, Messrs. Holloway, Harris and DeRiggi, who were not
named in either Memorandum). Under the terms of the settlement and release, the action has been dismissed with prejudice, the lis pendens has been marked as satisfied, and the plaintiffs have agreed
to a full release of the Company and all other defendants. Also as part of the settlement terms, the Company's Operating Partnership has completed the redemption of all of the plaintiff's units of
limited partnership interest in exchange for a cash payment calculated in accordance with the redemption terms set forth under the Company's operating partnership agreement. The Company recognized a
charge of $184,000 during the third quarter of 2007 in connection with the final settlement, which amount represents the portion of the settlement amount paid by the Company that was above the cash
redemption price otherwise due to plaintiffs upon redemption of their units under the terms of the Operating Partnership agreement.

The
Company also is subject to other 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 routine litigation matters will not have a material adverse impact on the Company's financial
position or results of operations.

129

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

13.    Segment Reporting

The Company is managed as individual entities that comprise four reportable segments: (1) student housingowned properties (2) student
housing management (3) military housing and (4) corporate. The corporate segment also includes the corporate overhead and other service departments. 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.

|                                         |                                                                                                                                   | 2007                             |       
|---------------------------------------- | --------------------------------------------------------------------------------------------------------------------------------- | -------------------------------- | ------
|
|
|Revenue:                                 |                                                                                                                                   |                                  |       
|                                         | Rent and other property income                                                                                                    |                                  | $     
|                                         | Expense reimbursements:                                                                                                           |                                  |       
|                                         |                                                                                                                                   | Related party                    |       
|                                         |                                                                                                                                   | Third party                      |       
|                                         | Management fees:                                                                                                                  |                                  |       
|                                         |                                                                                                                                   | Management feesowned properties |       
|                                         |                                                                                                                                   | Related party                    |       
|                                         |                                                                                                                                   | Third party                      |       
|                                         | Other fee income-related party                                                                                                    |                                  |       
|                                         | Other income                                                                                                                      |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         |                                                                                                                                   | Total revenue                    |       
|Operating Expenses:                      |                                                                                                                                   |                                  |       
|                                         | Property operating expenses                                                                                                       |                                  |       
|                                         | Intercompany management fees                                                                                                      |                                  |       
|                                         | Reimbursed expenses                                                                                                               |                                  |       
|                                         | Real estate taxes                                                                                                                 |                                  |       
|                                         | Administrative expenses                                                                                                           |                                  |       
|                                         | Securities litigation and Audit/Special Committee expenses                                                                        |                                  |       
|                                         | Depreciation and amortization                                                                                                     |                                  |       
|                                         | Interest                                                                                                                          |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         |                                                                                                                                   | Total operating expenses         |       
|                                         | Gain on sale to joint venture and land sale                                                                                       |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         | Income (loss) before equity in earnings of unconsolidated entities, minority interest and income taxes from continuing operations |                                  |       
|                                         | Equity in earnings (loss) of unconsolidated entities                                                                              |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         | Income (loss) before minority interest and income taxes from continuing operations                                                |                                  |       
|                                         | Income taxes                                                                                                                      |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         | Income (loss) before minority interest from continuing operations                                                                 |                                  |       
|                                         | Minority interest (income) loss attributable to continuing operations                                                             |                                  |       
|                                         |                                                                                                                                   |                                  |       
|Income (loss) from continuing operations |                                                                                                                                   |                                  | 11,668
|Discontinued Operations:                 |                                                                                                                                   |                                  |       
|                                         | Income from discontinued operations before minority interest                                                                      |                                  |       
|                                         | Gain on sale of student housing properties                                                                                        |                                  |       
|                                         | Minority interest attributable (income) loss to discontinued operations                                                           |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         | Income (loss) from discontinued operations                                                                                        |                                  |       
|                                         |                                                                                                                                   |                                  |       
|Net income (loss)                        |                                                                                                                                   | $                                | 42,812
|                                         |                                                                                                                                   |                                  |       

130

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

13.    Segment Reporting (Continued)

|
|

|                                         |                                                                                                                                   | 2006                             |       
|---------------------------------------- | --------------------------------------------------------------------------------------------------------------------------------- | -------------------------------- | ------
|
|Revenue:                                 |                                                                                                                                   |                                  |       
|                                         | Rent and other property income                                                                                                    |                                  | $     
|                                         | Expense reimbursements:                                                                                                           |                                  |       
|                                         |                                                                                                                                   | Related party                    |       
|                                         |                                                                                                                                   | Third party                      |       
|                                         | Management fees:                                                                                                                  |                                  |       
|                                         |                                                                                                                                   | Management feesowned properties |       
|                                         |                                                                                                                                   | Related party                    |       
|                                         |                                                                                                                                   | Third party                      |       
|                                         | Other fee income-related party                                                                                                    |                                  |       
|                                         | Other income                                                                                                                      |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         |                                                                                                                                   | Total revenue                    |       
|Operating Expenses:                      |                                                                                                                                   |                                  |       
|                                         | Property operating expense                                                                                                        |                                  |       
|                                         | Intercompany management fees                                                                                                      |                                  |       
|                                         | Reimbursed expenses                                                                                                               |                                  |       
|                                         | Real estate taxes                                                                                                                 |                                  |       
|                                         | Administrative expenses                                                                                                           |                                  |       
|                                         | Securities litigation and Audit/ Special Committee expenses                                                                       |                                  |       
|                                         | Depreciation and amortization                                                                                                     |                                  |       
|                                         | Interest                                                                                                                          |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         |                                                                                                                                   | Total operating expenses         |       
|                                         | (Loss) income before equity in earnings of unconsolidated entities, minority interest and income taxes from continuing operations |                                  |       
|                                         | Equity in earnings (loss) of unconsolidated entities                                                                              |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         | (Loss) income before minority interest and income taxes from continuing operations                                                |                                  |       
|                                         | Income tax expense (benefit)                                                                                                      |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         | (Loss) income before minority interest from continuing operations                                                                 |                                  |       
|                                         | Minority interest (income) loss attributable to continuing operations                                                             |                                  |       
|                                         |                                                                                                                                   |                                  |       
|(Loss) income from continuing operations |                                                                                                                                   |                                  | (5,319
|Discontinued Operations:                 |                                                                                                                                   |                                  |       
|                                         | Income from discontinued operations before minority interest                                                                      |                                  |       
|                                         | Minority interest (income) loss attributable to discontinued operations                                                           |                                  |       
|                                         |                                                                                                                                   |                                  |       
|                                         | Income (loss) from discontinued operations                                                                                        |                                  |       
|                                         |                                                                                                                                   |                                  |       
|Net (loss) income                        |                                                                                                                                   | $                                | (4,255
|                                         |                                                                                                                                   |                                  |       

131

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

13.    Segment Reporting (Continued)

|                                         |                                                                                                                                   | 2005                             |      
|---------------------------------------- | --------------------------------------------------------------------------------------------------------------------------------- | -------------------------------- | -----
|
|Revenue:                                 |                                                                                                                                   |                                  |      
|                                         | Rent and other property income                                                                                                    |                                  | $    
|                                         | Expense reimbursements:                                                                                                           |                                  |      
|                                         |                                                                                                                                   | Related party                    |      
|                                         |                                                                                                                                   | Third party                      |      
|                                         | Management fees:                                                                                                                  |                                  |      
|                                         |                                                                                                                                   | Management feesowned properties |      
|                                         |                                                                                                                                   | Related party                    |      
|                                         |                                                                                                                                   | Third party                      |      
|                                         | Other fee income-related party                                                                                                    |                                  |      
|                                         | Other income                                                                                                                      |                                  |      
|                                         |                                                                                                                                   |                                  |      
|                                         |                                                                                                                                   | Total revenue                    |      
|Operating Expenses:                      |                                                                                                                                   |                                  |      
|                                         | Property operating expense                                                                                                        |                                  |      
|                                         | Intercompany management fees                                                                                                      |                                  |      
|                                         | Reimbursed expenses                                                                                                               |                                  |      
|                                         | Real estate taxes                                                                                                                 |                                  |      
|                                         | Administrative expenses                                                                                                           |                                  |      
|                                         | Securities litigation and Audit/Special Committee expenses                                                                        |                                  |      
|                                         | Depreciation and amortization                                                                                                     |                                  |      
|                                         | Interest                                                                                                                          |                                  |      
|                                         |                                                                                                                                   |                                  |      
|                                         |                                                                                                                                   | Total operating expenses         |      
|                                         |                                                                                                                                   |                                  |      
|                                         | Income (loss) before equity in earnings of unconsolidated entities, minority interest and income taxes from continuing operations |                                  |      
|                                         | Equity in earnings of unconsolidated entities                                                                                     |                                  |      
|                                         |                                                                                                                                   |                                  |      
|                                         | Income (loss) before minority interest and income taxes from continuing operations                                                |                                  |      
|                                         | Income tax expense                                                                                                                |                                  |      
|                                         |                                                                                                                                   |                                  |      
|                                         | Income (loss) before minority interest from continuing operations                                                                 |                                  |      
|                                         | Minority interest (income) loss attributable to continuing operations                                                             |                                  |      
|                                         |                                                                                                                                   |                                  |      
|Income (loss) from continuing operations |                                                                                                                                   |                                  | 3,224
|Discontinued Operations                  |                                                                                                                                   |                                  |      
|                                         | (Loss) income from discontinued operations before minority interest                                                               |                                  |      
|                                         | Minority interest (income) loss attributable to discontinued operations                                                           |                                  |      
|                                         |                                                                                                                                   |                                  |      
|                                         | Income from discontinued operations                                                                                               |                                  |      
|                                         |                                                                                                                                   |                                  |      
|Net income (loss)                        |                                                                                                                                   | $                                | 2,786
|                                         |                                                                                                                                   |                                  |      

132

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

13.    Segment Reporting (Continued)

|
|

|                         |                   | Student
Housing |   | Student
Housing
Management |  | Military
Housing |       | Corporate |   | Total  
|------------------------ | ----------------- | --------------- | - | -------------------------- |  | ---------------- | ----- | --------- | - | -------
|As of December 31, 2007: |                   |                 |   |                            |  |                  |       |           |   |        
|                         | Total assets      |                 | $ | 1,352,640                  |  | $                | 6,005 |           | $ | 95,820 
|                         | Total liabilities |                 | $ | 983,477                    |  | $                | 1,108 |           | $ | 16,691 
|As of December 31, 2006: |                   |                 |   |                            |  |                  |       |           |   |        
|                         | Total assets      |                 | $ | 1,619,776                  |  | $                | 2,560 |           | $ | 58,714 
|                         | Total liabilities |                 | $ | 1,087,819                  |  | $                | 4,435 |           | $ | (16,551

14.    Equity Incentive Plan

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, of which 1,901,642 were available for grant at December 31, 2007. As of
December 31, 2007, the Company issued 98,358 restricted common shares under the Plan to non-employee members of the Company's Board of Trustees and to an executive officer of the
Company. 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
2007, 2006 and 2005, the Company recognized non-cash stock-based compensation expense related to the restricted common shares of $347,000, $260,000 and $131,000,
respectively.

The
following table presents unvested restricted share activity during the year ended December 31, 2007:

Unvested Number of
Restricted Shares

Weighted Average
GrantDate Fair ValueUnvested at December 31, 2006

65,625

$
13.32Granted

14,448

$
9.69Vested and distributed

(24,637
)
$
13.29Forfeited




Unvested at December 31, 2007

55,436

$
12.39


As
of December 31, 2007, there was $517,000 of total unrecognized compensation cost related to future service periods for unvested restricted common shares, which is expected to
be recognized once the remaining vesting periods have lapsed. The weighted average remaining vesting period is 1.25 years.

133

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

15.    Earnings Per Share

The following table details the number of shares and net income (loss) used to calculate basic and diluted earnings per share for the years ended
December 31, 2007, 2006 and 2005 (in thousands, except share and per share amounts):

|                                                                     |                         | Year Ended
December 31, 2007 |            | Year Ended
December 31, 2006 |   | Year Ended
To December 31, 2005
|-------------------------------------------------------------------- | ----------------------- | ---------------------------- | ---------- | ---------------------------- | - | -------------------------------
|
|Net (loss) income from continuing operations                         |                         | $                            | 13,511     |                              | $ | 13,511                         
|Minority interest in continuing operations                           |                         |                              |           |                              |   | 10,252                         
|                                                                     |                         |                              |            |                              |   |                                
|Income from continuing operations available to shareholders          |                         | $                            | 13,511     |                              | $ | 23,763                         
|                                                                     |                         |                              |            |                              |   |                                
|Net income (loss) from discontinued operations                       |                         |                              | 17,920     |                              |   | 17,920                         
|Minority interest in discontinued operations                         |                         |                              | 13,544     |                              |   | 13,544                         
|                                                                     |                         |                              |            |                              |   |                                
|Income from discontinued operations available to common shareholders |                         | $                            | 31,464     |                              | $ | 31,464                         
|                                                                     |                         |                              |            |                              |   |                                
|Weighted-average common shares outstanding                           |                         |                              | 41,533,616 |                              |   | 41,533,616                     
|Warrant                                                              |                         |                              |           |                              |   |                               
|Restricted shares                                                    |                         |                              |           |                              |   |                               
|Units of limited partnership held by minority interest holders       |                         |                              |           |                              |   | 30,974,992                     
|                                                                     |                         |                              |            |                              |   |                                
|Total weighted-average shares outstanding                            |                         |                              | 41,533,616 |                              |   | 72,508,608                     
|                                                                     |                         |                              |            |                              |   |                                
|Earnings (loss) per common share:                                    |                         |                              |            |                              |   |                                
|                                                                     | Continuing operations   |                              | $          | 0.33                         |   | $                              
|                                                                     | Discontinued operations |                              |            | 0.43                         |   |                                
|                                                                     |                         |                              |            |                              |   |                                
|                                                                     |                         | $                            | 0.76       |                              | $ | 0.76                           
|                                                                     |                         |                              |            |                              |   |                                

16.    Discontinued Operations

For the year ended December 31, 2007, 2006 and 2005, income from discontinued operations relates to six properties of the 12 properties sold during 2007.
The other six properties that have been placed into a joint venture in which the Company has retained a 10% interest and have not been presented as discontinued operations because the Company
(i) expects to receive significant continuing cash flows generated by earning management fees from the Company's ongoing management of the properties in addition to the cash flows resulting
from the Company's 10% equity ownership in the joint venture that owns and operates the properties, and (ii) will continue to have significant involvement in the ongoing operations through its
continuing management of the properties and its 10% equity ownership in the joint venture that owns the properties.

134

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

16.    Discontinued Operations (Continued)

The
following table summaries the revenue and expense information relating to the properties classified as discontinued operations (in thousands):

|                                                             |                                 | Year Ended
|------------------------------------------------------------ | ------------------------------- | ----------
|
|Revenue:                                                     |                                 |           
|                                                             | Rent and other operating income |           
|                                                             | Other income                    |           
|                                                             |                                 |           
|                                                             | Total revenue                   |           
|Expenses:                                                    |                                 |           
|                                                             | Property operating expenses     |           
|                                                             | Real estate taxes               |           
|                                                             | Depreciation and amortization   |           
|                                                             | Interest expense                |           
|                                                             |                                 |           
|                                                             | Total operating expenses        |           
|Income from discontinued operations before minority interest |                                 |           
|Gain on sale of student housing properties                   |                                 |           
|Minority interest                                            |                                 |           
|                                                             |                                 |           
|Income from discontinued operations                          |                                 | $         
|                                                             |                                 |           

As
of December 31, 2006, included in real estate investments and notes payable on the balance sheet was $125.2 million and $86.4 million respectively relating to the
12 properties that were sold during 2007.

17.    Summary of Quarterly Results (unaudited)

The following tables summarize the quarterly financial data for the years ended December 31, 2007 and 2006:

|                                         |  | 2007
|---------------------------------------- |  | ----
|
|Total revenue from continuing operations |  | $   
|Net income                               |  | $   
|Basic earnings per common share          |  | $   
|Diluted earnings per common share        |  | $   

135

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

17.    Summary of Quarterly Results (unaudited) (Continued)

|
|

|                                         |  | 2006 |       
|---------------------------------------- |  | ---- | ------
|
|Total revenue from continuing operations |  | $    | 79,774
|Net income (loss)                        |  | $    | 1,140 
|Basic earnings (loss) per common share   |  | $    | 0.03  
|Diluted earnings (loss) per common share |  | $    | 0.03  

During the second and third quarters of 2007, the Company recorded approximately $41.2 million and $11.1 million of gains on sales
of student housing properties (including those to joint venture). During the first, second and third quarters of 2007, the Company recorded a charge of $61,000, $528,000 and $1.6 million,
respectively, relating to settlement and legal costs associated with the securities related litigation matters (see Note 10). In addition, during the fourth quarter the Company recorded
$383,000 of insurance recoveries and legal cost reductions related to securities litigation costs. During the fourth quarter of 2007, the Company recorded a gain of approximately $1.5 million
on the sale of undeveloped land parcels to a third party.

During
the first, second, third and fourth quarters of 2006, the Company incurred $2.6 million, $2.3 million, $1.8 million and $1.1 million of costs,
respectively, associated with the Audit Committee investigation which commenced during the first quarter of 2006 and the Special Committee fees associated with the activities of the Special Committee
to explore strategic alternatives for the Company which was disbanded in December 2006. In addition, during the fourth quarter of 2006, the Company wrote-off approximately
$1.1 million of deferred financing costs associated with the termination of the $150 million credit facility.

18.    Subsequent Events

On February 11, 2008, the Company entered into two definitive agreements in connection with the sale of its military and student housing divisions. The
first agreement is a securities purchase agreement with a U.S. subsidiary of Balfour Beatty of plc ("Balfour Beatty"), pursuant to which Balfour Beatty will purchase the Company's military housing
division. The second agreement is a merger agreement with American Campus Communities, Inc. ("ACC"), pursuant to which, following the closing of the Military Housing transaction, the Company
will be acquired by a subsidiary of ACC (the "Merger").

Military Housing Transaction

Under the terms of the securities purchase agreement, Balfour Beatty will purchase all of the issued and outstanding capital stock and limited liability company
interests of the subsidiaries representing the Company's military housing division for $350 million in cash, subject to adjustment pursuant to the terms of the securities purchase agreement
(the "Military Housing Transaction").

Completion
of the Military Housing Transaction, which is not subject to shareholder approval, has been unanimously approved by the Company's Board of Trustees. The Military Housing
Transaction is currently expected to close during the second quarter of 2008, subject to the satisfaction of certain closing conditions that are customary in connection with the sale of a business
such as the military housing division. Balfour Beatty's obligation to close the transactions contemplated by the securities purchase agreement is not subject to a financing condition.

136

---



GMH COMMUNITIES TRUST

Notes to Consolidated Financial Statements (Continued)

December 31, 2007

18.    Subsequent Events (Continued)

Student Housing Transaction

Following the sale of the military housing division, the Company will be acquired by ACC pursuant to the merger agreement. Under the terms of the merger
agreement, each common share of the Company and each unit of the Company Operating Partnership will be entitled to receive at the closing of the Merger (i) 0.07642 of an ACC share of common
stock and (ii) $3.36 in cash, or approximately $5.53 in value based on the closing price of ACC's shares of common stock on February 11, 2008 (the "Merger Consideration"). In connection
with the Merger, the Company anticipates selling its home office (the "Home Office") immediately prior to the closing of the Merger, and will also have the right, but not the obligation, to sell ten
additional student housing assets (collectively with the Home Office, the "Disposition Assets"). A percentage of the amount received, if any, in connection with the sale of the Disposition Assets will
be payable to the Company's common shareholders and unitholders on the day preceding the closing of the Merger ("the Special Distribution") and will be in addition to the Merger Consideration. No
assurance can be given that the Company will be successful in disposing of any of the Disposition Assets.

Completion
of the Merger is subject to the sale of the military housing division and certain other customary closing conditions, including approval of the Merger by the Company's
shareholders. The closing of the Merger and the transactions contemplated by the merger agreement is not subject to a financing condition. The Merger is currently expected to close during the second
quarter of 2008. The Merger has been unanimously approved by the Company's Board of Trustees, and will be recommended for approval by the Company's common shareholders.

Based
upon the foregoing transactions, the Company has determined that there are two disposal groups, Military Housing and Student Housing, and that both disposal groups are recoverable.

137

---





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

None.

Item 9A.    Controls and Procedures

Our
management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the Company's disclosure controls and procedures (as
defined in the Rule 13a-15(e) of the Securities Exchange Act of 1934, as amended) as of December 31, 2007. Based upon the evaluation, the Chief Executive Officer and the
Chief Financial Officer concluded that the Company's disclosure controls and procedures as of December 31, 2007 were functioning effectively to provide reasonable assurance that the information
required to be disclosed by the Company in reports filed under the Securities Exchange Act of 1934, as amended, is (i) recorded, processed, summarized and reported within the time periods
specified in the SEC's rules and forms, and (ii) accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow
timely decisions regarding disclosure.

Management
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 Securities Exchange Act of 1934, as amended. Our internal control over financial reporting is 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. Our internal control over financial reporting includes those policies and
procedures that:



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 may not prevent or detect misstatements and can provide only reasonable assurance with respect to financial statement preparation. 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.

Management
conducted an assessment of the Company's internal control over financial reporting as of December 31, 2007, using the framework specified in Internal ControlIntegrated Framework, published by
the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on
such assessment, management has concluded that the Company's internal control over financial reporting was effective as of December 31, 2007.

138

---



Management's
assessment of the effectiveness of internal control over financial reporting has been audited by Reznick Group, P.C., our independent registered public accounting firm.
Their report appears below.

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To
the Board of Trustees and
Shareholders of GMH Communities Trust

We
have audited GMH Communities Trust's internal control over financial reporting as of December 31, 2007, based on criteria established inInternal
ControlIntegrated Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). 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 included in the accompanying
Management's Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on 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 of internal control over financial reporting included
obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of
internal control based on the assessed risk. Our audit also included 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.

In
our opinion, GMH Communities Trust maintained, in all material respects, effective internal control over financial reporting as of December 31, 2007, based on criteria
established inInternal ControlIntegrated Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

139

---



We
have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet and the related consolidated
statements of operations, beneficiaries' equity, and cash flows of GMH Communities Trust, and our report dated March 13, 2008 expressed an unqualified opinion.

/s/
Reznick Group, P.C.

Baltimore,
Maryland
March 13, 2008

There
have been no changes in our internal control over financial reporting during the fourth quarter of fiscal 2007 that have materially affected, or are reasonably likely to materially
affect, our internal control over financial reporting.

Item 9B.    Other Information.

None.

PART III

Item 10.    Directors, Executive Officers and Corporate Governance.

The information required by this Item 10 will be filed by amendment to this Annual Report on Form 10-K not later than 120 days
after the end of the fiscal year ended December 31, 2007.

Item 11.    Executive Compensation.

The information required by this Item 11 will be filed by amendment to this Annual Report on Form 10-K not later than 120 days
after the end of the fiscal year ended December 31, 2007.

Item 12.    Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.

The information required by this Item 12 will be filed by amendment to this Annual Report on Form 10-K not later than 120 days
after the end of the fiscal year ended December 31, 2007.

Item 13.    Certain Relationships and Related Transactions, and Director Independence.

The information required by this Item 13 will be filed by amendment to this Annual Report on Form 10-K not later than 120 days
after the end of the fiscal year ended December 31, 2007.

Item 14.    Principal Accountant Fees and Services.

The information required by this Item 13 will be filed by amendment to this Annual Report on Form 10-K not later than 120 days
after the end of the fiscal year ended December 31, 2007.

140

---





PART IV

Item 15.    Exhibits and Financial Statement Schedules.

The
consolidated financial statements of GMH Communities Trust for the year ended December 31, 2007 are included in Part II, Item 8 of this report.

|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 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)).                                             
|10.5*   |  | Employment Agreement by and between the Registrant and John DeRiggi. (Incorporated by reference from the Registrant's Annual Report on Form 10-K for the year ended December 31, 2005, as filed with the Securities and Exchange Commission on
July 31, 2006).                                                                             
|10.6*   |  | Employment Agreement by and between the Registrant and Joseph M. Macchione (Incorporated by reference from the Registrant's Annual Report on Form 10-K for the year ended December 31, 2005, as filed with the Securities and Exchange
Commission on July 31, 2006).                                                                       
|10.7*   |  | Employment Agreement by and between the Registrant and J. Patrick O'Grady (Incorporated by reference from the Registrant's Annual Report on Form 10-K for the year ended December 31, 2005, as filed with the Securities and Exchange Commission
on July 31, 2006).                                                                        

141

---



|10.8* |  | 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)).                                                                                                                                                                                                                                                          
|----- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.9* |  | 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)).                                                                                                                                                                                                                                                               
|10.10 |  | 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)
).                                                                      
|10.11 |  | 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)).                                                                                                                                                                                                                                                                     
|10.12 |  | 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)).                                                                                                                                                                                                                     
|10.13 |  | 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).                                                                                                                                                                                                                              
|10.14 |  | 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).
|10.15 |  | 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).                                      
|10.16 |  | 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).                                                                                                                                                                                  
|10.17 |  | 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).                                                                                                                                                                                  

142

---



|10.18  |  | 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).                                                                                                                                                                                                                                                                                      
|------ |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.19  |  | 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).                                                                                                                                                                                                                          
|10.20  |  | 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).                                                                                                                                                                                                     
|10.21  |  | Full Service Lease, effective as of November 2, 2004, by and between 353 Associates, L.P. and GMH Military Housing, LLC. (Incorporated by reference from the Registrant's Annual Report on Form 10-K for the year ended
December 31, 2005, as filed with the Securities and Exchange Commission on July 31, 2006).                                                                                                                                                                                                                                                                                                                                                                           
|10.22  |  | Full Service Lease, effective as of November 2, 2004, by and between 353 Associates, L.P. and GMH Communities, LP. (Incorporated by reference from the Registrant's Annual Report on Form 10-K for the year ended December 31,
2005, as filed with the Securities and Exchange Commission on July 31, 2006).                                                                                                                                                                                                                                                                                                                                                                                 
|10.23  |  | Letter Agreement, dated February 11, 2008, between GMH Military Housing, LLC and 353 Associates, LP. (Filed herewith).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|10.24* |  | First Amendment to Employment Agreement, dated as of July 23, 2006, by and between GMH Communities Trust and Bruce F. Robinson. (Incorporated by reference from the Registrant's Annual Report on Form 10-K for the year ended December 31,
2005, as filed with the Securities and Exchange Commission on July 31, 2006).                                                                                                                                                                                                                                                                                                                                                                    
|10.25  |  | Form of Agreement of Sale between College Park Investments, LLC and entities affiliated with Capstone Properties. (Incorporated by reference to Quarterly Report on Form 10-Q for the quarter ended June 30, 2006).                                                                                                                                                                                                                                                                                                                                                                                                                                                                          
|10.26  |  | First Amendment of Agreements of Sale and Deposit and Escrow Agreement, entered into as of July 27, 2006, by and among College Park Investments, LLC, each of University Commons-East Lansing, Ltd., Capstone Commons-Athens, Ltd.,
University Commons-Baton Rouge, Ltd., University Commons-Bloomington, IN., Ltd., University Commons-Columbia, S.C., L.P., University Commons-Eugene, OR., Ltd., University Commons-Lexington, KY., Ltd., University Commons-Ohio,
 Ltd., University Commons-Starkville, Ltd., University Commons-Tuscaloosa, Ltd., University Commons-Urbana, IL., Ltd. (Incorporated by reference to Quarterly Report on Form 10-Q for the quarter ended June 30,
2006).

143

---



|10.27  |  | Second Amendment of Agreements of Sale, by and among College Park Investments, LLC and each of University Commons-East Lansing, Ltd., Capstone Commons-Athens, Ltd., University Commons-Baton Rouge, Ltd., University
Commons-Bloomington, IN., Ltd., University Commons-Columbia, S.C., L.P., University Commons-Eugene, OR., Ltd., University Commons-Lexington, KY., Ltd., University Commons-Ohio, Ltd., University Commons-Starkville, Ltd.,
University Commons-Tuscaloosa, Ltd., University Commons-Urbana, IL., Ltd. (Incorporated by reference to Quarterly Report on Form 10-Q for the quarter ended June 30, 2006).
|------ |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.28  |  | Note Purchase Agreement, dated May 7, 2007, between GMH Communities, LP and Merrill Lynch, Pierce, Fenner & Smith Incorporated. (Incorporated by reference to Registration Statement on Form S-11 filed with the Securities and
Exchange Commission on June 5, 2007).                                                                                                                                                                                                                                                                                                                                                        
|10.29  |  | Series 2007 Taxable Note, dated May 7, 2007, issued by GMH Communities, LP. (Incorporated by reference to Registration Statement on Form S-11 filed with the Securities and Exchange Commission on June 5, 2007).                                                                                                                                                                                                                                                                                                                                                                                                            
|10.30  |  | Trust Indenture, dated May 7, 2007, between GMH Communities, LP, as Issuer, and U.S. Bank Trust National Association, as Trustee. (Incorporated by reference to Registration Statement on Form S-11 filed with the Securities and Exchange
Commission on June 5, 2007).                                                                                                                                                                                                                                                                                                                                                      
|10.31  |  | Guaranty Agreement, dated May 7, 2007, by GMH Communities Trust, GMH Military Housing, LLC, GMH Military Housing Investments, LLC and the other entities listed as signatories thereto, in favor of U.S. Bank Trust National Association.
(Incorporated by reference to Registration Statement on Form S-11 filed with the Securities and Exchange Commission on June 5, 2007).                                                                                                                                                                                                                                              
|10.32  |  | Pledge and Security Agreement, dated May 7, 2007, by and among GMH Military Housing, LLC, GMH Military Housing Development, LLC, GMH Military Housing Management, LLC, GMH Military Housing Investments, LLC, GMH Communities,
 LP and the other entities listed as signatories thereto, and U.S. Bank Trust National Association. (Incorporated by reference to Registration Statement on Form S-11 filed with the Securities and Exchange Commission on June 5,
2007).                                                                                                                                                     
|10.33  |  | Amended and Restated Account Control Agreement and Security Agreement, dated December 20, 2007, between GMH Communities, LP, and the entities listed as signatories thereto, Merrill Lynch, Pierce, Fenner & Smith Incorporated, and
U.S. Bank Trust National Association. (Filed herewith).                                                                                                                                                                                                                                                                                                                                 
|10.34* |  | GMH Communities Trust Nonqualified Deferred Compensation Plan, dated effective as of September 1, 2007 (Incorporated by reference to Registration Statement on Form S-8 filed with the Securities and Exchange Commission on August 2,
2007).                                                                                                                                                                                                                                                                                                                                                                                
|10.35  |  | Agreement and Plan of Merger, dated as of February 11, 2008, by and among GMH Communities Trust, GMH Communities, Inc., GMH Communities, LP, American Campus Communities, Inc., American Campus Communities Operating
Partnership LP, American Campus Communities Acquisition LLC and American Campus Communities Acquisition Limited Partnership LP. (Incorporated by reference to Registration Statement on Form 8-K filed with the Securities and
Exchange Commission on February 14, 2008).                                                                                                                              
|10.36  |  | Securities Purchase Agreement, dated as of February 11, 2008, by and among GMH Communities Trust, GMH Communities, Inc., Balfour Beatty, Inc. and, solely for purposes of Article 8 therein, Balfour Beatty plc. (Incorporated by
reference to Registration Statement on Form 8-K filed with the Securities and Exchange Commission on February 14, 2008).                                                                                                                                                                                                                                                                   

144

---



|10.37 |  | Put Option to Sell Agreement, dated as of February 11, 2008, by and between GMH Communities, LP and Gary M. Holloway, Sr. (Incorporated by reference to Registration Statement on Form 8-K filed with the Securities and Exchange
Commission on February 14, 2008).                                                                                                                                                                                                                                      
|----- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|21.1  |  | Subsidiaries of the Registrant. (Filed herewith).                                                                                                                                                                                                                                                                                                                                                                                                                                                        
|23.1  |  | Consent of Ernst & Young LLP. (Filed herewith).                                                                                                                                                                                                                                                                                                                                                                                                                                                          
|23.2  |  | Consent of Reznick Group, P.C. (Filed herewith).                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|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.)

---



145

---





GMH Communities Trust    Schedule II    Valuation and Qualifying Accounts    (dollars in thousands)

|Description                      |                              | Balance
beginning
of Period |   | Additions
Charged to
Cost and Expenses |  | Write Off of
Accounts |       | Balance
at End of
Period
|-------------------------------- | ---------------------------- | --------------------------- | - | -------------------------------------- |  | --------------------- | ----- | ------------------------
|Allowance for doubtful accounts: |                              |                             |   |                                        |  |                       |       |                         
|                                 | Year ended December 31, 2007 |                             | $ | 331                                    |  | $                     | 2,682 |                         
|                                 |                              |                             |   |                                        |  |                       |       |                         
|                                 | Year ended December 31, 2006 |                             | $ | 710                                    |  | $                     | 2,693 |                         
|                                 |                              |                             |   |                                        |  |                       |       |                         
|                                 | Year ended December 31, 2005 |                             | $ | 159                                    |  | $                     | 1,632 |                         
|                                 |                              |                             |   |                                        |  |                       |       |                         

146

---





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, 2007(3) |        |  |   |     |   |   |      
|----------------------------------------- |  | ------------------------------ |  | ------------------- |  | ----- |  | - | ------ | ------------ | - | ------------------------------------------- |  | --------------------------------------------------------------------- | ------ |  | - | --- | - | - | -----
|
|Investments in student housing properties |  |                                |  |                     |  |       |  |   |        |              |   |                                             |  |                                                                       |        |  |   |     |   |   |      
|University Crescent                       |  | 4500 Burbank Drive             |  | Baton Rouge, LA     |  | 660   |  | $ | 24,150 |              | $ | 1,562                                       |  | $                                                                     | 19,052 |  | $ |    |   | $ | 691  
|University Greens                         |  | 2900 Oak Tree Avenue           |  | Norman, OK          |  | 516   |  |   | 7,486  |              |   | 947                                         |  |                                                                       | 11,588 |  |   |    |   |   | 961  
|University Lodge                          |  | 2024 Binford Street            |  | Laramie, WY         |  | 481   |  |   | 10,526 |              |   | 925                                         |  |                                                                       | 11,931 |  |   |    |   |   | 507  
|University Pines                          |  | 122 Lanier Drive               |  | Statesboro, GA      |  | 552   |  |   | 12,269 |              |   | 1,210                                       |  |                                                                       | 13,974 |  |   |    |   |   | 420  
|University Trails                         |  | 2210 Main Street               |  | Lubbock, TX         |  | 684   |  |   | 15,725 |              |   | 5,921                                       |  |                                                                       | 19,993 |  |   |    |   |   | 278  
|University Court                          |  | 4915 Belle Chase Boulevard     |  | East Lansing, MI    |  | 516   |  |   | 13,422 |              |   | 1,081                                       |  |                                                                       | 15,057 |  |   |    |   |   | 309  
|University Estates                        |  | 4500 W. Bethel Avenue          |  | Muncie, IN          |  | 552   |  |   | 10,106 |              |   | 752                                         |  |                                                                       | 11,686 |  |   |    |   |   | 280  
|University Gables                         |  | 2827 S. Rutherford Boulevard   |  | Murfreesboro, TN    |  | 648   |  |   | 15,480 |              |   | 778                                         |  |                                                                       | 17,528 |  |   |    |   |   | 381  
|University Manor                          |  | 3535 E. 10th Street            |  | Greenville, NC      |  | 600   |  |   | 14,412 |              |   | 1,615                                       |  |                                                                       | 16,042 |  |   |    |   |   | 256  
|University Mills                          |  | 2124 W. 27th Street            |  | Cedar Falls, IA     |  | 481   |  |   | 8,906  |              |   | 1,313                                       |  |                                                                       | 11,556 |  |   |    |   |   | 59   
|University Place                          |  | 100 Wahoo Way                  |  | Charlottesville, VA |  | 528   |  |   | 12,832 |              |   | 1,387                                       |  |                                                                       | 16,838 |  |   |    |   |   | 136  
|Collegiate Hall                           |  | 500 Palisades Drive            |  | Birmingham, AL      |  | 528   |  |   | 9,908  |              |   | 1,369                                       |  |                                                                       | 14,380 |  |   |    |   |   | 327  
|Campus ClubStatesboro                    |  | 211 Lanier Drive               |  | Statesboro, GA      |  | 984   |  |   | 18,811 |              |   | 2,089                                       |  |                                                                       | 28,429 |  |   |    |   |   | 429  
|Campus Connection(1)                      |  | 1601 North Linclon Avenue      |  | Urbana, IL          |  | 864   |  |   | 14,193 |              |   | 2,248                                       |  |                                                                       | 20,388 |  |   |    |   |   | 1,247
|University Fields                         |  | 200 Curtis Street              |  | Savoy, IL           |  | 588   |  |   |       |              |   | 1,319                                       |  |                                                                       | 17,061 |  |   |    |   |   | 402  
|University Oaks                           |  | 21 National Guard Rd           |  | Columbia, SC        |  | 662   |  |   | 22,150 |              |   | 1,734                                       |  |                                                                       | 23,442 |  |   |    |   |   | 221  
|University Pointe                         |  | 2323 Glenna Goodacre Blvd.     |  | Lubbock, TX         |  | 682   |  |   | 21,300 |              |   | 5,929                                       |  |                                                                       | 23,442 |  |   |    |   |   | 297  
|Chapel Ridge                              |  | 101 Legacy Terrace             |  | Chapel Hill, NC     |  | 544   |  |   | 16,180 |              |   | 1,748                                       |  |                                                                       | 24,490 |  |   | (6  | ) |   | 351  
|University Centre                         |  | 5200 Croyden Avenue            |  | Kalamazoo, MI       |  | 700   |  |   | 19,875 |              |   | 1,599                                       |  |                                                                       | 24,585 |  |   |    |   |   | 221  
|The Summit                                |  | 1801 Monks Avenue              |  | Mankato, MN         |  | 672   |  |   | 23,825 |              |   | 1,291                                       |  |                                                                       | 22,151 |  |   | (14 | ) |   | 345  
|University Highlands                      |  | 2800 Enterprise Blvd           |  | Reno, NV            |  | 732   |  |   |       |              |   | 4,744                                       |  |                                                                       | 27,759 |  |   |    |   |   | 197  
|Grand Marc at University Village          |  | 3549 Iowa Avenue               |  | Riverside, CA       |  | 760   |  |   | 42,091 |              |   | 0                                           |  |                                                                       | 54,655 |  |   | (0  | ) |   | 494  
|The Verge                                 |  | 6730 4th Avenue                |  | Sacramento, CA      |  | 792   |  |   | 31,400 |              |   | 3,894                                       |  |                                                                       | 47,369 |  |   |    |   |   | 244  
|WillowTree Apartments                     |  | 1819 Willowtree Lane           |  | Ann Arbor, MI       |  | 568   |  |   | 14,995 |              |   | 1,844                                       |  |                                                                       | 22,438 |  |   |    |   |   | 1,957
|WillowTree Towers                         |  | 1819 Willowtree Lane           |  | Ann Arbor, MI       |  | 283   |  |   | 7,336  |              |   | 875                                         |  |                                                                       | 10,661 |  |   |    |   |   | 219  
|Campus Walk                               |  | 401 Hathorn Road               |  | Oxford, MS          |  | 432   |  |   | 8,133  |              |   | 1,469                                       |  |                                                                       | 11,758 |  |   |    |   |   | 356  
|Pirate's Cove                             |  | 3305 East 10th Street          |  | Greenville, NC      |  | 1,056 |  |   | 20,492 |              |   | 2,243                                       |  |                                                                       | 28,595 |  |   |    |   |   | 771  
|The Enclave                               |  | 706 Napolean Road              |  | Bowling Green, OH   |  | 480   |  |   | 9,928  |              |   | 1,144                                       |  |                                                                       | 12,423 |  |   |    |   |   | 173  
|The View                                  |  | 301 West Charleston Street     |  | Lincoln, NE         |  | 588   |  |   | 7,238  |              |   | 822                                         |  |                                                                       | 11,119 |  |   |    |   |   | 348  
|State College Park                        |  | 348 Blue Course Drive          |  | State College, PA   |  | 752   |  |   | 11,759 |              |   | 1,456                                       |  |                                                                       | 17,669 |  |   |    |   |   | 435  
|Nittany Crossing                          |  | 601 Vairo Boulevard            |  | State College, PA   |  | 684   |  |   | 11,830 |              |   | 1,450                                       |  |                                                                       | 17,604 |  |   |    |   |   | 277  
|Grand Marc at Seven Corners               |  | 1849 Washington Avenue South   |  | Minneapolis, MN     |  | 440   |  |   | 18,604 |              |   | 3,616                                       |  |                                                                       | 24,276 |  |   |    |   |   | 1,023
|Chapel View                               |  | 2701 Homestead Road            |  | Chapel Hill, NC     |  | 358   |  |   | 9,690  |              |   | 2,510                                       |  |                                                                       | 12,584 |  |   |    |   |   | 1,010
|Campus Ridge Apartments(1)                |  | 1301 Seminole Drive            |  | Johnson City, TN    |  | 528   |  |   | 11,530 |              |   | 693                                         |  |                                                                       | 8,393  |  |   |    |   |   | 2,008
|Southview Apartments                      |  | 1068-N Lois Lane               |  | Harrisonburg, VA    |  | 960   |  |   | 18,918 |              |   | 1,668                                       |  |                                                                       | 28,007 |  |   |    |   |   | 610  
|Stonegate Apartments                      |  | 1820 Putter Court              |  | Harrisonburg, VA    |  | 672   |  |   | 14,264 |              |   | 1,271                                       |  |                                                                       | 21,136 |  |   |    |   |   | 661  
|The Commons                               |  | 869 Port Republic Road         |  | Harrisonburg, VA    |  | 528   |  |   | 6,140  |              |   | 773                                         |  |                                                                       | 12,477 |  |   |    |   |   | 332  
|Blanton Commons                           |  | 1505 Lankford Drive            |  | Valdosta, GA        |  | 596   |  |   | 22,697 |              |   | 1,885                                       |  |                                                                       | 22,961 |  |   |    |   |   | 319  
|The Towers at Third                       |  | 302 East John Street           |  | Champaign, IL       |  | 295   |  |   | 14,491 |              |   | 4,589                                       |  |                                                                       | 18,338 |  |   | 3   |   |   | 1,352
|Campus WalkUNCW                          |  | 455 Racine Drive               |  | Wilmington, NC      |  | 290   |  |   | 6,700  |              |   | 1,812                                       |  |                                                                       | 8,432  |  |   |    |   |   | 270  
|University Crossing (Conrail)             |  | 3175 JFK Boulevard             |  | Philadelphia, PA    |  | 1,026 |  |   | 43,319 |              |   | 10,850                                      |  |                                                                       | 49,374 |  |   |    |   |   | 1,684
|University Meadows                        |  | 4310 Sterling Way              |  | Mount Pleasant, MI  |  | 616   |  |   | 9,633  |              |   | 639                                         |  |                                                                       | 13,261 |  |   |    |   |   | 488  
|Pegasus Connection                        |  | 11841 Jefferson Commons Circle |  | Orlando, FL         |  | 930   |  |   | 29,914 |              |   | 4,596                                       |  |                                                                       | 43,762 |  |   |    |   |   | 790  

147

---





|                                                     |  |                            |  |                    |  |        |  |   |         | Initial Cost |   | Costs
Capitalized
Subsequent to
Acquisition |  | Gross Amount at Which Carried at Close of Period
December 31, 2007(3) |           |  |   |       |  |   |       
|---------------------------------------------------- |  | -------------------------- |  | ------------------ |  | ------ |  | - | ------- | ------------ | - | ------------------------------------------- |  | --------------------------------------------------------------------- | --------- |  | - | ----- |  | - | ------
|
|University VillageRoyal Riverwood                   |  | 7767 La Riviera Drive      |  | Sacramento, CA     |  | 394    |  |   | 14,740  |              |   | 5,990                                       |  |                                                                       | 15,687    |  |   |      |  |   | 2,225 
|Jacob Heights                                        |  | 1801 Monks Avenue          |  | Mankato, MN        |  | 162    |  |   | 3,850   |              |   | 430                                         |  |                                                                       | 5,874     |  |   |      |  |   | 84    
|The Commons on Oak Tree                              |  | 1111 Oak Tree Avenue       |  | Norman, OK         |  | 780    |  |   | 11,729  |              |   | 2,050                                       |  |                                                                       | 16,380    |  |   |      |  |   | 1,149 
|Lion's Crossing                                      |  | 201 Vairo Boulevard        |  | Aspen, GA          |  | 696    |  |   | 8,138   |              |   | 2,860                                       |  |                                                                       | 17,083    |  |   |      |  |   | 888   
|The Club                                             |  | 425 Riverbend Parkway      |  | Wilmington, NC     |  | 480    |  |   | 10,040  |              |   | 2,002                                       |  |                                                                       | 10,585    |  |   |      |  |   | 477   
|Brookstone Village                                   |  | 420 Racine Drive           |  | State College, PA  |  | 238    |  |   | 4,141   |              |   | 950                                         |  |                                                                       | 5,168     |  |   |      |  |   | 152   
|Stadium Suites                                       |  | 112 Silo Court             |  | Columbia, SC       |  | 924    |  |   | 27,084  |              |   | 4,750                                       |  |                                                                       | 31,169    |  |   |      |  |   | 158   
|Aztec Corner                                         |  | 5504 Montezuma Road        |  | San Diego, CA      |  | 602    |  |   | 28,600  |              |   | 10,400                                      |  |                                                                       | 26,978    |  |   |      |  |   | 1,553 
|Jacob Heights III                                    |  | 1801 Monks Avenue          |  | Mankato, MN        |  | 96     |  |   | 2,948   |              |   | 210                                         |  |                                                                       | 3,674     |  |   |      |  |   | 13    
|Cambridge at Southern                                |  | 130 Lanier Drive           |  | Athens, GA         |  | 564    |  |   | 18,388  |              |   | 1,900                                       |  |                                                                       | 22,331    |  |   |      |  |   | 58    
|Lakeside                                             |  | 1000 Lakeside Drive        |  | Starkville, MS     |  | 772    |  |   | 14,100  |              |   | 1,448                                       |  |                                                                       | 16,297    |  |   |      |  |   | 1,133 
|Campus Trails                                        |  | 1000 Campus View Drive     |  | Bloomington, IN    |  | 480    |  |   | 7,486   |              |   | 1,763                                       |  |                                                                       | 8,583     |  |   |      |  |   | 634   
|Campus Corner                                        |  | 1150 Clarizz Boulevard     |  | Oxford, OH         |  | 796    |  |   | 22,266  |              |   | 1,598                                       |  |                                                                       | 26,717    |  |   |      |  |   | 325   
|Hawk's Landing                                       |  | 5262 Brown Road            |  | Lexington, KY      |  | 484    |  |   | 15,600  |              |   | 847                                         |  |                                                                       | 19,575    |  |   |      |  |   | 452   
|The Courtyards                                       |  | 845 Red Mile Road          |  | Tuscaloosa, AL     |  | 676    |  |   | 16,875  |              |   | 2,243                                       |  |                                                                       | 19,106    |  |   |      |  |   | 724   
|Campus Way                                           |  | 301 Helen Keller Boulevard |  | Urbana, IL         |  | 676    |  |   | 15,375  |              |   | 1,439                                       |  |                                                                       | 18,145    |  |   |      |  |   | 87    
|Lincoln View                                         |  | 1321 North Lincoln Avenue  |  | Columbia, SC       |  | 732    |  |   | 16,575  |              |   | 2,200                                       |  |                                                                       | 18,465    |  |   |      |  |   | 335   
|Riverside Estates                                    |  | 800 Alexander Road         |  | Baton Rouge, LA    |  | 700    |  |   | 16,200  |              |   | 3,659                                       |  |                                                                       | 15,560    |  |   |      |  |   | 267   
|Burbank Commons                                      |  | 4600 Burbank Drive         |  | East Lansing, MI   |  | 532    |  |   | 14,888  |              |   | 2,908                                       |  |                                                                       | 15,982    |  |   |      |  |   | 452   
|Abbott Place                                         |  | 2501 Abbott Road           |  | Eugene, OR         |  | 654    |  |   | 17,850  |              |   | 3,659                                       |  |                                                                       | 18,917    |  |   |      |  |   | 349   
|Blanton Commons II                                   |  | 1505 Lankford Drive        |  | Valdosta, GA       |  | 264    |  |   | 6,303   |              |   | 900                                         |  |                                                                       | 10,338    |  |   |      |  |   | 0     
|Huntsville Land(8)                                   |  | Various                    |  | Huntsville, TX     |  |       |  |   |        |              |   | 1,995                                       |  |                                                                       |          |  |   |      |  |   |      
|Contruction in process                               |  | Various                    |  | Various            |  |       |  |   |        |              |   |                                            |  |                                                                       |          |  |   |      |  |   | 3,074 
|Management Company                                   |  | 10 Campus Boulevard        |  | Newtown Square, PA |  |       |  |   |        |              |   |                                            |  |                                                                       |          |  |   | 1,292 |  |   | 704   
|                                                     |  |                            |  |                    |  |        |  |   |         |              |   |                                             |  |                                                                       |           |  |   |       |  |   |       
|Total investments in student housing properties      |  |                            |  |                    |  | 38,510 |  | $ | 955,831 |              | $ | 147,862                                     |  | $                                                                     | 1,231,280 |  | $ | 1,274 |  | $ | 39,425
|Corporate assets                                     |  |                            |  |                    |  |        |  |   |         |              |   |                                             |  |                                                                       |           |  |   |       |  |   |       
|Corporate headquarters(4)                            |  | 10 Campus Boulevard        |  | Newtown Square, PA |  |       |  |   |        |              |   | 2,096                                       |  |                                                                       | 4,874     |  |   |      |  |   | 327   
|                                                     |  |                            |  |                    |  |        |  |   |         |              |   |                                             |  |                                                                       |           |  |   |       |  |   |       
|Total investment in real estate
and corporate assets |  |                            |  |                    |  | 38,510 |  | $ | 955,831 |              | $ | 149,958                                     |  | $                                                                     | 1,236,154 |  | $ | 1,274 |  | $ | 39,752
|                                                     |  |                            |  |                    |  |        |  |   |         |              |   |                                             |  |                                                                       |           |  |   |       |  |   |       

148

---



Notes:

Land

No depreciationBuildings

40 yearsBuilding Improvements

3-10 yearsFurniture, Fixtures and Equipment

3-5 years


Summary of Real Estate and Accumulated Depreciation Activity:

2007

2006

2005

2004Balance beginning of period

1,666,719

1,217,164

645,605

6,970Additions during the period:Acquisitions

13,235

409,756

549,139

638,464Capital Expenditures

14,142

20,650

4,115

171AEW Joint Venture Consolidation

(38,653
)
20,291

15,570

Construction in progress

1,481

(1,142
)
2,735

Write off fully depreciated assetsDispositions

(229,785
)Balance at close of period

1,427,139

1,666,719

1,217,164

645,605Balance beginning of period

67,165

29,203

3,928

Depreciation expense

41,283

37,962

25,275

3,928Write off fully depreciated assets







Dispositions

(12,159
)




Balance at close of period

96,289

67,165

29,203

3,928


149

---





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: March 14, 2008 | 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 report has been signed below by the following persons on behalf of the Registrant and 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) |  | March 14, 2008
|/s/BRUCE F. ROBINSONBruce F. Robinson                       |  | President of Military Housing
Business and Trustee                                                     |  | March 14, 2008
|/s/J. PATRICK O'GRADYJ. Patrick O'Grady                     |  | Executive Vice President and
Chief Financial Officer (Principal
Financial Officer)                     |  | March 14, 2008
|/s/FREDERICK F. BUCHHOLZFrederick F. Buchholz               |  | Trustee                                                                                                |  | March 14, 2008
|/s/RADM JAMES W. EASTWOOD (Ret)RADM James W. Eastwood (Ret) |  | Trustee                                                                                                |  | March 14, 2008
|/s/MICHAEL D. FASCITELLIMichael D. Fascitelli               |  | Trustee                                                                                                |  | March 14, 2008
|/s/STEVEN J. KESSLERSteven J. Kessler                       |  | Trustee                                                                                                |  | March 14, 2008
|/s/DENNIS J. O'LEARYDennis J. O'Leary                       |  | Trustee                                                                                                |  | March 14, 2008
|/s/DENIS J. NAYDENDenis J. Nayden                           |  | Trustee                                                                                                |  | March 14, 2008
|/s/RICHARD A. SILFENRichard A. Silfen                       |  | Trustee                                                                                                |  | March 14, 2008

150

---



QuickLinks