UNITED DOMINION REALTY TRUST INC
10-Q, 1999-08-13
REAL ESTATE INVESTMENT TRUSTS
Previous: OHIO CASUALTY CORP, 10-Q, 1999-08-13
Next: OLIN CORP, 10-Q, 1999-08-13



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549


                                    FORM 10-Q


     FOR QUARTERLY AND TRANSITION REPORTS PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

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

                  For the quarterly period ended June 30, 1999

                                       OR

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

              For the transition period from ________ to _________

                         Commission file number 1-10524
                                               ---------


                       UNITED DOMINION REALTY TRUST, INC.
                       ----------------------------------
             (Exact name of registrant as specified in its charter)


            Virginia                                       54-0857512
- -------------------------------                       -------------------
(State or other jurisdiction of                        (I.R.S. Employer
 incorporation of organization)                       Identification No.)


              10 South Sixth Street, Richmond, Virginia 23219-3802
- --------------------------------------------------------------------------------
               (Address of principal executive offices - zip code)


                                 (804) 780-2691
                                 --------------
              (Registrant's telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed  by  Section  13 or 15 (d) of the  Securities  Exchange  Act of 1934
during the preceding 12 months, and (2) has been subject to filing  requirements
for at least the past 90 days.

                                        Yes     X        No
                                           ----------       -----------

                       APPLICABLE ONLY TO CORPORATE USERS:

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock as of August 9, 1999:

Common Stock, $1 Par Value:         104,074,410

<PAGE>
<TABLE>

                                               UNITED DOMINION REALTY TRUST, INC.
                                                   CONSOLIDATED BALANCE SHEETS
                                              (In thousands, except share data)
                                                           (Unaudited)

<CAPTION>
                                                                              June 30,                         December 31,
                                                                                1999                               1998
- -------------------------------------------------------------------------------------------------------------------------------

ASSETS
<S> <C>
Real estate owned:
      Real estate held for investment                                  $          3,565,716               $          3,643,245
           Less: accumulated depreciation                                           316,764                            280,663
                                                                          ------------------                 ------------------
                                                                                  3,248,952                          3,362,582
      Real estate under development                                                  93,323                             99,395
      Real estate held for disposition (net of accumulated
         depreciation of $37,583)                                                   270,460                            174,145
                                                                          ------------------                 ------------------
      Total real estate owned, net of accumulated depreciation                    3,612,735                          3,636,122
Cash and cash equivalents                                                            15,916                             18,529
Restricted cash                                                                      51,878                             50,805
Deferred financing costs, net of accumulated amortization                            13,766                             10,894
Other assets                                                                         83,469                             39,038
                                                                          ------------------                 ------------------
      Total assets                                                     $          3,777,764               $          3,755,388
                                                                          ==================                 ==================

LIABILITIES AND SHAREHOLDERS' EQUITY

Notes payable-secured                                                  $          1,049,493               $          1,072,185
Notes payable-unsecured                                                           1,119,151                          1,045,564
Real estate taxes payable                                                            25,638                             29,078
Accrued interest payable                                                             14,660                             20,714
Security deposits and prepaid rent                                                   21,660                             21,125
Distributions payable                                                                36,946                             31,423
Accounts payable, accrued expenses and other liabilities                             32,788                             45,736
                                                                          ------------------                 ------------------
      Total liabilities                                                           2,300,336                          2,265,825

Minority interests                                                                  107,410                            115,442

Shareholders' equity:
      Preferred stock, no par value; $25 liquidation preference,
        25,000,000 shares authorized;
           4,200,000 shares 9.25% Series A Cumulative Redeemable                    105,000                            105,000
           6,000,000 shares 8.60% Series B Cumulative Redeemable                    150,000                            150,000
           8,000,000 shares 7.50% Series D Cumulative Convertible
              Redeemable                                                            175,000                            175,000
      Common stock, $1 par value; 150,000,000 shares authorized
           104,250,306 shares issued and outstanding (103,639,117
              in 1998)                                                              104,250                            103,639
      Additional paid-in capital                                                  1,097,320                          1,090,432
      Distributions in excess of net income                                        (253,609)                          (242,331)
      Deferred compensation - unearned restricted stock awards                         (391)                                --
      Notes receivable from officer-shareholders                                     (7,552)                            (7,619)
                                                                          ------------------                 ------------------
      Total shareholders' equity                                                  1,370,018                          1,374,121
                                                                          ------------------                 ------------------
      Total liabilities and shareholders' equity                       $          3,777,764               $          3,755,388
                                                                          ==================                 ==================

                                                               2
<PAGE>
                                                 UNITED DOMINION REALTY TRUST, INC.
                                                CONSOLIDATED STATEMENTS OF OPERATIONS
                                                (In thousands, except per share data)
                                                             (Unaudited)


                                                                 Three Months Ended June 30,             Six Months Ended June 30,
                                                                 ---------------------------             -------------------------
                                                                    1999              1998                 1999             1998
                                                                -----------------------------          ----------------------------

Rental income                                                     $154,430          $118,176             $308,221         $222,275

Rental expenses:
            Real estate taxes and insurance                         16,515            12,056               32,510           22,753
            Personnel                                               16,411            12,712               33,039           22,879
            Utilities                                                7,390             6,140               15,639           11,945
            Repair and maintenance                                  10,448             9,352               19,705           16,512
            Administrative and marketing                             6,432             4,338               12,435            8,098
            Other operating expenses                                   281                72                  678               52
            Property management                                      4,784             4,648                9,296            8,033
                                                                -----------    --------------       --------------   --------------
                                                                    62,261            49,318              123,302           90,272
Other income:
            Interest and other non-property income                     483             1,147                  930            2,159

Other expenses:
            Real estate depreciation                                31,465            25,548               60,857           46,476
            Interest                                                38,918            25,736               76,997           48,561
            Impairment loss on real estate owned                     7,100               ---                7,100              ---
            General and administrative                               2,750             2,539                6,444            4,618
            Other depreciation and amortization                      1,030               795                2,121            1,541
                                                                -----------    --------------       --------------   --------------
                                                                    81,263            54,618              153,519          101,196
                                                                -----------    --------------       --------------   --------------

Income before gains on sales of investments, minority
    interests and extraordinary item                                11,389            15,387               32,330           32,966
Gains on sales of investments                                       32,214            20,721               32,405           20,461
                                                                -----------    --------------       --------------   --------------
Income before minority interests and extraordinary item             43,603            36,108               64,735           53,427
Minority interests of outside partnerships                            (214)              ---                 (381)             ---
Minority interests of unitholders in operating partnerships         (3,098)             (987)              (3,981)          (1,122)
                                                                -----------    --------------       --------------   --------------
Income before extraordinary item                                    40,291            35,121               60,373           52,305
Extraordinary item - early extinguishment of debt                      509              (116)                 509             (116)
                                                                -----------    --------------       --------------   --------------
Net income                                                          40,800            35,005               60,882           52,189
Distributions to preferred shareholders-Series A and B              (5,653)           (5,653)             (11,306)         (11,303)
Distributions to preferred shareholders-Series D (Convertible)      (3,787)              ---               (7,573)             ---
                                                                -----------    --------------       --------------   --------------
Net income available to common shareholders                        $31,360           $29,352              $42,003          $40,886
                                                                ===========    ==============       ==============   ==============

Earnings per common share:
      Basic                                                          $0.30             $0.29                $0.40            $0.42
                                                                ===========    ==============       ==============   ==============
      Diluted                                                        $0.30             $0.29                $0.40            $0.42
                                                                ===========    ==============       ==============   ==============

Common distributions declared per share                            $0.2650           $0.2625              $0.5300          $0.5250
                                                                ===========    ==============       ==============   ==============

Weighted average number of common shares outstanding-basic         104,324           101,562              104,274           96,244
Weighted average number of common shares outstanding -diluted      104,338           101,667              104,284           96,355


See accompanying notes to consolidated financial statements.

                                                                  3


<PAGE>
                                                 UNITED DOMINION REALTY TRUST, INC.
                                                CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                           (In thousands)
                                                             (Unaudited)


Six months ended June 30,                                                                    1999                        1998
- ----------------------------------------------------------------------------------------------------------------------------------

Operating Activities
      Net income                                                                     $         60,882             $        52,189
      Adjustments to reconcile net income to cash provided
           by operating activities:
            Depreciation and amortization                                                      62,978                      48,017
            Minority interests                                                                  4,362                       1,122
            Impairment loss on real estate owned                                                7,100                          --
            Amortization of deferred financing costs                                            1,729                         965
            Gains on sales of investments                                                     (32,405)                    (20,461)
            Extraordinary item-early extinguishment of debt                                      (509)                        116
            Changes in operating assets and liabilities:
                 Decrease in operating liabilities                                            (19,391)                       (811)
                 Increase in operating assets                                                  (9,151)                     (1,307)
                                                                                         -------------               -------------
Net cash provided by operating activities                                                      75,595                      79,830

Investing Activities
      Development of real estate assets, including acquisition of land                        (56,597)                    (30,075)
      Capital expenditures to real estate assets                                              (32,529)                    (30,209)
      Acquisition of real estate, net of liabilities assumed                                  (26,250)                   (129,049)
      Proceeds from sales of investments                                                       99,790                     134,850
      Funds held in escrow from 1031 exchanges pending acquisition of real estate             (32,936)                    (30,878)
      Issuance of and payments on notes receivable                                              1,132                     (12,951)
      Net cash acquired or paid in connection with mergers                                     (4,331)                        330
      Capital expenditures-non real estate assets                                              (3,155)                     (3,728)
                                                                                         -------------               -------------
Net cash used in investing activities                                                         (54,876)                   (101,710)

Financing Activities
      Proceeds from notes payable - unsecured (Medium-Term Notes)                             190,000                          --
      Proceeds from secured credit facility - FNMA                                            129,655                          --
      Proceeds from the issuance of common stock                                                8,685                      29,017
      Proceeds from notes payable - unsecured -Bonds                                            7,345                          --
      Proceeds from the issuance of common stock through
          unit investment trusts                                                                   --                      38,876
      Net (payments) borrowings of short-term bank debt                                       (23,100)                     96,900
      Distributions paid to common shareholders                                               (52,787)                    (48,963)
      Distributions paid to preferred shareholders                                            (16,078)                    (11,303)
      Distributions paid to minority interest operating partnership unitholders                (3,651)                     (2,586)
      Proceeds from the issuance of notes payable - secured                                        --                       7,770
      Non-scheduled principal payments on notes payable - secured                            (126,651)                    (46,431)
      Payments on notes payable - unsecured                                                   (82,528)                     (7,504)
      Repurchase of notes payable - unsecured                                                 (17,990)                         --
      Payment of notes payable - secured in connection with the sales of investments          (15,729)                    (18,288)
      Scheduled principal payments on notes payable - secured                                  (9,718)                     (3,192)
      Payments of financing costs                                                              (4,790)                     (1,314)
      Cash paid to redeem operating partnership units                                          (3,375)                         --
      Repurchase of common stock                                                               (2,594)                         --
      Purchase of restricted stock                                                               (476)                         --
                                                                                         -------------               -------------
Net cash (used in) provided by financing activities                                           (23,332)                     32,982
                                                                                         -------------               -------------

Net (decrease) increase in cash and cash equivalents                                           (2,613)                     11,102
Cash and cash equivalents, beginning of period                                                 18,529                         473
                                                                                         -------------               -------------

Cash and cash equivalents, end of period                                             $         15,916             $        11,575
                                                                                         =============               =============

Supplemental Information:
      Interest paid during the period                                                $         84,975             $        48,496
      Conversion of operating partnership units to common stock                                 1,005                          --
      Non-cash transactions associated with the acquisition of properties:
            Secured debt assumed                                                                   --                      86,626
            Issuance of operating partnership units                                                --                      17,617
            Issuance of common stock                                                               --                       1,077
      Non-cash transactions associated with Mergers:
            Real estate assets acquired                                                            --                     313,700
            Other operating assets acquired                                                        --                       8,848
            Issuance of common stock                                                               --                     108,465
            Issuance of operating partnership units                                                --                      21,420
            Secured debt assumed                                                                   --                     179,440
            Operating liabilities assumed                                                          --                      13,553




See accompanying notes to consolidated financial statements.

                                                                       4


<PAGE>

                                                 UNITED DOMINION REALTY TRUST, INC.
                                           CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                                                   Six Months Ended June 30, 1999
                                                (In thousands, except per share data)
                                                             (Unaudited)



Preferred Stock
Balance, December 31, 1998                                                                                           $ 430,000
                                                                                                          ---------------------
Balance, June 30, 1999                                                                                               $ 430,000
                                                                                                          =====================

Common Stock, $1 Par Value
Balance, December 31, 1998                                                                                           $ 103,639
      Issuance of common shares through dividend reinvestment
           and stock purchase plan                                                                                         843
      Purchase of treasury stock                                                                                          (232)
      Purchase of common stock for restricted stock awards                                                                 (46)
      Issuance of restricted stock awards                                                                                   46
                                                                                                          ---------------------
Balance, June 30, 1999                                                                                               $ 104,250
                                                                                                          =====================

Additional Paid-in Capital
Balance, December 31, 1998                                                                                         $ 1,090,432
      Issuance of common shares through dividend reinvestment
           and stock purchase plan                                                                                       7,716
      Issuance of common shares to employees, officers and director-shareholders                                            59
      Purchase of treasury stock                                                                                        (2,362)
      Adjustment for cash purchase and conversion of minority interests of
           unitholders in Operating Partnerships                                                                         1,475
                                                                                                          ---------------------
Balance, June 30, 1999                                                                                             $ 1,097,320
                                                                                                          =====================

Distributions in Excess of Net Income
Balance, December 31, 1998                                                                                          $ (242,331)
      Net income                                                                                                        60,882
      Common stock distributions declared ($.53 per share)                                                             (53,281)
      Preferred stock distributions declared-Series A ($1.16 per share)                                                 (4,856)
      Preferred stock distributions declared-Series B ($1.08 per share)                                                 (6,450)
      Preferred stock distributions declared-Series D ($.95 per share)                                                  (7,573)
                                                                                                          ---------------------
Balance, June 30, 1999                                                                                              $ (253,609)
                                                                                                          =====================

Deferred compensation - unearned restricted stock awards
Balance, December 31, 1998                                                                                          $        -
      Issuance of restricted stock awards                                                                                 (476)
      Amortization of deferred compensation                                                                                 85
                                                                                                          ---------------------
Balance, June 30, 1999                                                                                                  $ (391)
                                                                                                          =====================

Notes Receivable from Officer-Shareholders
Balance, December 31, 1998                                                                                            $ (7,619)
      Principal repayments                                                                                                  67
                                                                                                          ---------------------
Balance, June 30, 1999                                                                                                $ (7,552)
                                                                                                          =====================

Total Shareholders' Equity                                                                                         $ 1,370,018
                                                                                                          =====================

See accompanying notes to consolidated financial statements.
</TABLE>

                                                                  5



<PAGE>

                       UNITED DOMINION REALTY TRUST, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


1.       Basis of Presentation

The  accompanying  consolidated  financial  statements  include the  accounts of
United  Dominion  Realty  Trust,  Inc. and its  subsidiaries,  including  United
Dominion Realty, L.P., its Operating Partnership, and Heritage Communities, L.P.
(collectively,  "United  Dominion").  As of June 30, 1999, there were 38,338,636
units in the Operating Partnership outstanding,  of which, 30,920,389,  or 80.7%
were  owned  by  United   Dominion  and  7,418,247,   or  19.3%  were  owned  by
non-affiliated  limited  partners.  In connection  with the  acquisition  of ASR
Investments Corporation,  United Dominion acquired Heritage Communities, L.P., a
Delaware  limited  partnership  (Heritage  OP). As of June 30, 1999,  there were
3,512,423  units in the Heritage OP  outstanding,  of which,  2,974,252 or 84.7%
were owned by United  Dominion  and 15.3% were owned by  non-affiliated  limited
partnerships.  The financial  statements of United Dominion include the minority
interests of the unitholders in the operating partnerships.

The accompanying interim unaudited  consolidated  financial statements have been
prepared  according to the rules and  regulations of the Securities and Exchange
Commission.  Certain information and footnote  disclosures  normally included in
financial  statements  prepared in accordance with generally accepted accounting
principles  have  been  condensed  or  omitted   according  to  such  rules  and
regulations,  although  management believes that the disclosures are adequate to
make the information  presented not misleading.  The  accompanying  consolidated
financial  statements  should be read in conjunction with the audited  financial
statements and related notes  appearing in United  Dominion's  December 31, 1998
Annual Report on Form 10-K filed with the Securities and Exchange Commission.

In the opinion of management,  the consolidated financial statements reflect all
adjustments which are necessary for fair  presentation of financial  position at
June 30, 1999 and results of operations  for the interim  periods ended June 30,
1999 and 1998.  Such  adjustments  are  normal  and  recurring  in  nature.  All
significant  inter-company  accounts and  transactions  have been  eliminated in
consolidation.  The interim results presented are not necessarily  indicative of
results that can be expected for a full year.

The  preparation  of these  financial  statements  requires  management  to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and  disclosure  of  contingent  liabilities  at the  dates  of the
financial  statements  and the  amounts  of  revenues  and  expenses  during the
reporting  periods.  Actual  amounts  realized  or paid could  differ from those
estimates.

Certain  previously  reported amounts have been reclassified to conform with the
current financial statement presentation.

2. Real Estate Held for Investment

At June  30,  1999,  there  are 281  communities  with  76,667  apartment  homes
classified as real estate held for investment.  The following  table  summarizes
the  components of real estate held for investment at June 30, 1999 and December
31, 1998:

                                           June 30,              December 31,
Dollars in thousands                        1999                     1998
- ------------------------------------------------------------------------------
Land and land improvements              $   635,447              $    647,328
Buildings and improvements                2,747,810                 2,819,312
Furniture, fixtures and equipment           165,821                   169,364
Construction in progress                     16,638                     7,241
                                         -----------              -----------
Real estate held for investment           3,565,716                 3,643,245
Accumulated depreciation                   (316,764)                (280,663)
                                         -----------              -----------
Real estate held for investment, net
     of accumulated depreciation         $ 3,248,952              $ 3,362,582
                                         ===========              ===========

At the beginning of June, United Dominion embarked on an accelerated disposition
plan for non-strategic  properties. As a result of the review of its real estate
apartment  portfolio,  21 properties included in real estate held for investment
were moved to real  estate  held for  disposition  during  the  second  quarter.
Accordingly,  through  the review  and  analysis  of  communities  targeted  for
strategic  disposition  which included  exiting one of United  Dominion's  major
markets,  an aggregate $7.1 million  impairment  loss was  recognized  on five
communities.  An impairment loss was indicated as a result of the net book value
of the assets held for disposition  being greater than the estimated fair market
value less the cost of disposal.


                                       6
<PAGE>


3. Notes Payable - Secured

Notes payable-secured, which encumber $1.9 billion or 47.8% of United Dominion's
real estate owned, ($2.1 billion or 52.2% of United Dominion's real estate owned
is unencumbered) consist of the following at June 30, 1999:
<TABLE>
<CAPTION>
                                        Principal     Weighted Average      Weighted Average        No. Communities
Dollars in thousands                     Balance       Interest Rate        Years to Maturity         Encumbered
- --------------------------------------------------------------------------------------------------------------------
<S>                                  <C>                   <C>                     <C>                     <C>
Fixed-Rate Debt
Mortgage Notes Payable (a)           $    589,717          7.98%                   6.2                     93
Tax-Exempt Notes Payable                  113,508          6.99%                  13.1                     16
REMIC Financings                           70,068          7.88%                   1.5                     23
Secured Notes Payable (b)(c)               52,000          7.49%                   0.1                      8
                                      ------------------------------------------------------------------------------
     Total Fixed-Rate Notes Payable       825,293          7.80%                   6.4                    140

Variable-Rate Debt
Mortgage Notes Payable                     27,998          7.40%                  15.2                     10
Tax-Exempt Notes Payable                   66,547          4.17%                  17.7                      5
Secured Credit Facilities (FNMA) (c)      129,655          5.70%                   4.7                     12
                                     -------------------------------------------------------------------------------

     Total Variable-Rate Notes Payable     224,200         5.45%                   9.9                     27
                                      ------------------------------------------------------------------------------
Total Notes Payable - Secured         $  1,049,493         7.30%                   7.1                    167
                                      ==============================================================================
</TABLE>

(a)      Includes fair value  adjustments  aggregating $16.7 million recorded in
         connection with the ASR Merger and the AAC Merger on March 27, 1998 and
         December 7, 1998, respectively.
(b)      Secured notes payable consist of a $31.7 million  variable-rate secured
         senior credit  facility  which  encumbers  five  communities  and three
         secured  variable-rate notes payable aggregating $20.3 million,  all of
         which  matured in August 1999 and were paid off with  proceeds from the
         additional  $66  million  borrowed  under the FNMA  credit  facility in
         August 1999.
(c)      United Dominion has six interest rate swap  agreements  associated with
         secured  debt with an  aggregate  notional  value of $52 million  under
         which  United  Dominion  pays a  fixed-rate  of interest and receives a
         variable-rate  on  the  notional   amounts.   The  interest  rate  swap
         agreements  effectively change United Dominion's interest rate exposure
         on $52 million from a variable-rate to a weighted average fixed-rate of
         approximately 7.49%.
(d)      During  the first six months of 1999,  United  Dominion  closed  $129.7
         million  of a $200  million  revolving  credit  facility  (the  "Credit
         Facility") with the Federal National Mortgage  Association.  The Credit
         Facility  currently  bears a variable  rate of interest  of 5.70%.  The
         financing  is for an initial  term of five years,  bears  interest at a
         floating rate which can be fixed for periods of up to 270 days, and can
         be extended for an  additional  five or ten years at United  Dominion's
         discretion.


                                       7
<PAGE>

4.  Notes Payable - Unsecured

A summary of notes payable - unsecured at June 30, 1999 and December 31, 1998 is
as follows (dollars in thousands):
<TABLE>
<CAPTION>

                                                              June 30,               December 31,
                                                                1999                      1998
                                                          -------------              ------------
<S>                                                           <C>                        <C>
Commercial Banks
         Borrowings outstanding under
            revolving credit facilities (a)                   $ 216,900                  $240,000

Insurance Companies--Senior Unsecured Notes
         7.98% due March, 2000-2003 (b)                          29,800                    37,228

Other  (c)                                                        5,596                     5,836
Senior Unsecured Notes - Other
         7.73% Medium-Term Notes due April 2005 (f)              25,000                        --
         7.53% Medium-Term Notes due April 2029 (d) (f)          15,000                        --
         5.05% City of Portland, OR Bonds due October 2003        7,345                        --
         7.60% Medium-Term Notes due January 2002 (f)            70,000                        --
         7.67% Medium-Term Notes due January 2004 (f)            58,000                        --
         7.65% Medium-Term Notes due January 2003 (e) (f)        10,000                        --
         7.22% Medium-Term Notes due February 2003 (f)           12,000                        --
         8.50% Monthly Income Notes due November 2008            61,985                    62,500
         8.13% Senior Notes due November 2000                   146,150                   150,000
         7.25% Notes repaid April 1999                               --                    75,000
         8.50% Debentures due September 2024 (g)                150,000                   150,000
         7.95% Medium-Term Notes due July 2006                  123,400                   125,000
         7.25% Notes due January 2007                           112,975                   125,000
         7.07% Medium-Term Notes due November 2006               25,000                    25,000
         7.02% Medium-Term Notes due November 2005               50,000                    50,000
                                                          -------------              ------------
                                                                866,855                   762,500
                                                          -------------              ------------
               Total Notes Payable - Unsecured              $ 1,119,151                $1,045,564
                                                            ===========                ==========
</TABLE>
(a)      Weighted  average  interest  rate of 5.6% and 6.0% at June 30, 1999 and
         December 31, 1998, respectively.
(b)      Payable in four equal principal installments of $7.4 million.
(c)      Includes  $5.0  million and $5.4  million at June 30, 1999 and December
         31,  1998,  respectively,  of deferred  gains from the  termination  of
         interest rate risk management agreements.
(d)      Notes  include an investor put feature  which grants  options to redeem
         the notes in April 2003, 2009, 2014 and 2019 at par.
(e)      United  Dominion has one interest rate swap agreement  associated  with
         unsecured  debt with an aggregate  notional  value of $10 million under
         which  United  Dominion  pays a  fixed-rate  of interest and receives a
         variable-rate on the notional amount.  The interest rate swap agreement
         effectively changes United Dominion's interest rate exposure on the $10
         million from a variable-rate to a fixed-rate of 7.65%.
(f)      During  the  first six  months of 1999,  United  Dominion  issued  $190
         million aggregate principal amounts of senior unsecured notes under its
         $200 million Medium-Term Note Program, with a weighted average interest
         rate of 7.6% and a weighted average term of 6.3 years.
(g)      Debentures  include an  investor  put feature  which  grants a one-time
         option to redeem debentures in September 2004.

During the second quarter of 1999,  United  Dominion  recognized a $509 thousand
extraordinary  gain related to the  repurchase of $18.0 million of its unsecured
notes payable at less than face value.


                                       8
<PAGE>

5.       Earnings Per Share

Basic  earnings  per common share is computed  based upon the  weighted  average
number of common  shares  outstanding  during the period.  Diluted  earnings per
common share is computed based on common shares  outstanding  plus the effect of
dilutive stock options and other potentially  dilutive common stock equivalents.
The  dilutive  effect  of  stock  options  and  other  potential   common  stock
equivalents  is  determined  using the  treasury  stock  method  based on United
Dominion's  average stock price. The early  extinguishment of debt does not have
an effect on the earnings per share calculation for the periods  presented.  The
effect of the  conversion of the  operating  partnership  units and  convertible
preferred  stock is not dilutive and is therefore  not included in the following
calculations.  The weighted  average  effect of the  conversion of the operating
partnership  units for the three and six months ended June 30, 1999 and 1998 was
8,363,908  and  8,476,792  for  1999  and  3,478,649  and  2,311,090  for  1998,
respectively.  The weighted  average effect of the conversion of the convertible
preferred stock for the three and six months ended June 30, 1999 was 12,307,692.
The following  table sets forth the computation of basic and diluted earning per
share.
<TABLE>
<CAPTION>
                                                     Three months ended                    Six months ended
                                                          June 30,                              June 30,
                                                    1999           1998                   1999            1998
                                                 --------------------------             ------------------------
<S>         <C>
In thousands, except per share data
Numerator for basic and diluted earnings
  per share-net income available to common
  shareholders                                   $  31,360       $  29,352              $  42,003      $  40,886

Denominator:
  Denominator for basic earnings per share-
    weighted average shares                        104,324         101,562                104,274         96,244

Effect of dilutive securities:
    Employee stock options                              14             105                     10            111
                                                 ---------       ---------              ---------      ---------

Dilutive potential common shares
  Denominator for dilutive earnings per
  share-adjusted weighted average shares
  and assumed conversions                          104,338         101,667                104,284         96,355
                                                 =========       =========              =========      =========

Basic earnings per share                         $     .30       $     .29              $     .40      $     .42
                                                 =========       =========              =========      =========
Diluted earnings per share                       $     .30       $     .29              $     .40      $     .42
                                                 =========       =========              =========      =========
</TABLE>

6.  Accounting Pronouncements

In June 1998, the Financial Accounting Standards Board issued Statement No. 133,
"Accounting for Derivative Instruments and Hedging Activities" (Statement 133),
as amended by Statement No. 137 "Accounting for Derivative Instruments and
Hedging Activities" - Deferral of the Effective Date of FASB Statement No. 133 -
an Amendment of FASB Statement No. 133, which is required to be adopted in years
beginning after June 15, 2000. Statement 133 permits early adoption as of the
beginning of any fiscal quarter after its issuance, however, United Dominion
does not anticipate adopting Statement 133 until such time as it is required.
Statement 133 will require United Dominion to recognize all derivatives on the
balance sheet at fair value. Derivatives that are not hedges must be adjusted to
fair value through income. If the derivative is a hedge, depending on the nature
of the hedge, changes in fair value of derivatives will either be offset against
the change in fair value of the hedged assets, liabilities, or firm commitments
through earnings or recognized in other comprehensive income until the hedged
item is recognized in earnings. The ineffective portion of the derivative's
change in fair value will be immediately recognized in earnings. United Dominion
has not yet determined what the effect of Statement 133 will be on earnings and
the financial position of United Dominion, however, management does not
anticipate that the adoption of Statement 133 will have a significant effect on
earnings or the financial position of United Dominion.


                                       9
<PAGE>


                                                     PART I

Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations

Overview

The following  discussion  should be read in conjunction  with the  Consolidated
Financial  Statements and Notes thereto of United  Dominion  Realty Trust,  Inc.
("United  Dominion")  appearing  elsewhere in this report. This quarterly report
contains  forward-looking  statements  within the  meaning of Section 27A of the
Securities Act of 1993, as amended,  and Section 21E of the Securities  Exchange
Act of 1934,  as  amended.  Such  forward-looking  statements  include,  without
limitation,  statements  concerning 1999 property acquisitions and dispositions,
1999  development  activity  and  capital  expenditures,  1999  capital  raising
activities,  1999  rent  growth,  occupancy  and  rental  expense  growth.  Such
statements  involve  known and unknown  risks,  uncertainties  and other factors
which  may  cause the  actual  results,  performance  or  achievement  of United
Dominion to be  materially  different  from the results of  operations  or plans
expressed or implied by such forward-looking  statements.  Such factors include,
among other things, unanticipated adverse business developments affecting United
Dominion, and/or its properties,  adverse changes in the real estate markets and
general and local  economies and business  conditions.  Although United Dominion
believes  that  the  assumptions   underlying  the  forward-looking   statements
contained herein are reasonable, any of the assumptions could be inaccurate, and
therefore there can be no assurance that such statements included in this report
will prove to be accurate. In light of the significant uncertainties inherent in
the   forward-looking   statements   included  herein,  the  inclusion  of  such
information  should not be regarded as  representation by United Dominion or any
other person that the results or conditions  described in such statements or the
objectives and plans of United Dominion will be achieved.

United Dominion operates in one defined business segment as an owner,  operator,
renovator  and  developer  of  apartment  communities  nationwide.  Management's
strategy is to be a national,  highly  efficient  provider of quality  apartment
homes.  During the past several  years,  United  Dominion has  implemented  this
strategy  through the  acquisition of portfolios of higher quality  communities,
the  disposition  of  non-strategic   communities,   a  greater   commitment  to
development and the upgrade of its older  communities.  United Dominion seeks to
be a market  leader by operating a  sufficiently  sized  portfolio of apartments
within  each if its  targeted  markets  in order to drive down  operating  costs
through economies of scale and management efficiencies. United Dominion believes
that geographic  market  diversification  increases  investment  opportunity and
decreases  the risk  associated  with  cyclical  local real  estate  markets and
economies.  At June 30, 1999,  United Dominion owned 324 communities with 85,402
apartment homes nationwide.



                                       10
<PAGE>

The following table summarizes United Dominion's apartment market information by
geographic market:
<TABLE>
<CAPTION>
                                                                         Six Months Ended     Three Months Ended
                               As of  June 30, 1999                       June 30,  1999        June 30, 1999
                   -------------------------------------------------   --------------------  --------------------
                                                                                    Average                Average
                                 No. of       % of       Carrying                   Monthly                Monthly
                      No. of    Apartment   Apartment      Value        Physical    Rental     Physical    Rental
Market             Communities    Homes       Homes    (in thousands)  Occupancy   Rates (a)  Occupancy   Rates (a)
- ---------------------------------------------------------------------  ---------------------  ---------------------
<S>                    <C>    <C>          <C>    <C>                 <C>           <C>            <C>      <C>
Dallas/Ft. Worth, TX   29     8,956        10%    $  399,263          94.2%         $ 619          94.1%    $ 622
Houston, TX            25     6,012         7%       228,469          91.9%           570          91.9%      573
Phoenix, AZ            10     3,240         4%       189,207          90.7%           660          89.9%      662
Orlando, FL            14     3,902         5%       185,967          93.5%           661          94.3%      664
San Antonio, TX        13     3,840         4%       174,723          92.2%           615          91.4%      620
Tampa, FL              12     4,018         5%       172,340          91.9%           642          91.6%      643
Nashville, TN          11     3,064         4%       142,762          93.7%           601          95.1%      602
Raleigh, NC             9     2,951         3%       142,269          92.3%           689          91.9%      690
San Francisco, CA       4       980         1%       129,485          98.3%         1,470          98.5%    1,471
Charlotte, NC          10     2,490         3%       120,951          91.1%           676          90.6%      678
Columbus, OH            7     2,282         3%       119,865          93.3%           619          93.2%      619
Columbia, SC           11     3,320         4%       114,265          90.7%           528          91.3%      529
Eastern NC             10     2,710         3%       111,042          86.6%           597          88.5%      592
Monterey
   Peninsula, CA       16     2,076         2%       106,577          93.5%           728          94.4%      734
Memphis, TN             7     2,196         3%       104,958          93.2%           592          94.8%      592
Greensboro, NC          8     2,123         2%       101,911          87.8%           623          88.7%      624
Richmond, VA            8     2,372         3%        99,446          92.1%           656          93.1%      658
Miami /
   Ft. Lauderdale, FL   5     1,280         1%        80,912          91.9%           822          91.5%      826
Baltimore, MD           7     1,596         2%        72,385          95.4%           689          95.4%      691
Atlanta, GA             6     1,426         2%        68,696          91.1%           685          91.2%      688
Portland, OR            4       996         1%        60,074          91.7%           679          91.8%      683
Jacksonville, FL        3     1,157         1%        56,163          89.4%           636          90.6%      638
Hampton Roads, VA       6     1,437         2%        53,665          94.0%           597          94.6%      599
Los Angeles, CA         2       926         1%        53,620          95.7%           738          95.1%      750
Eastern Shore, MD /
    Delaware            6     1,156         1%        52,338          96.6%           659          96.0%      663
Greenville, SC          6     1,436         2%        50,906          85.7%           545          87.3%      546
Lansing, MI             4     1,227         1%        50,674          88.8%           620          85.8%      622
Sacramento, CA          2       914         1%        47,723          97.7%           639          97.5%      642
Seattle, WA             4       790         1%        46,562          90.1%           674          91.3%      679
Denver , CO             2       876         1%        44,347          92.0%           632          92.0%      637
Fort Myers /
    Naples, FL          3       804         1%        45,614          97.6%           664          97.3%      666
Washington, DC          4       803         1%        43,988          95.9%           773          96.0%      775
Fayetteville, NC        3       884         1%        41,026          94.2%           576          93.3%      578
Detroit, MI             4       744         1%        38,234          94.2%           683          94.9%      682
Indianapolis, IN        3       875         1%        32,895          94.4%           518          95.4%      517
 Daytona Beach /
    Melbourne, FL       4       862         1%        32,421          94.1%           583          93.3%      587
Tucson, AZ              8     1,112         1%        28,247          90.1%           423          90.7%      424
Albuquerque, NM         4       758         1%        26,645          83.3%           509          84.6%      507
Austin, TX              2       542         1%        23,526          93.3%           611          91.4%      616
Other Virginia          6     1,154         1%        47,850          92.8%           620          92.9%      620
Other Midwest           5       969         1%        42,597          94.1%           600          94.5%      601
Other California        3       652         1%        27,158          92.3%           581          92.7%      582
Other Washington State  2       536         1%        25,258          77.0%           721          73.2%      699
Other Georgia           2       468         1%        22,549          86.3%           657          86.0%      657
Other Texas             3       776         1%        22,261          86.2%           489          85.1%      488
Arkansas                2       512         1%        22,036          92.8%           590          94.3%      591
Nevada                  1       384         1%        20,640          92.0%           643          94.0%      644
Other South Carolina    2       408        --         13,558          91.1%           439          91.8%      441
Alabama                 1       242        --          8,749          92.2%           510          92.3%      510
Other North Carolina    1       168        --          7,696          95.1%           609          96.8%      612
                      --------------------------------------          -------------------          --------------
     Total            324    85,402       100%    $3,954,513          92.1%          $635          92.3%     $637
                      ======================================          ===================          ==============
</TABLE>


                                       11
<PAGE>

(a)      Average  monthly  rental rates  represent  potential  rent  collections
         (gross potential rents less market adjustments),  which approximate net
         effective  rents.  These figures exclude two  acquisition  completed in
         1999 and development communities in lease-up.

Liquidity and Capital Resources

As  a  qualified  real  estate   investment  trust  ("REIT"),   United  Dominion
distributes a substantial  portion of its cash flow to its  shareholders  in the
form of quarterly distributions.  United Dominion believes that cash provided by
operations will be adequate to meet normal operating requirements and payment of
distributions  by United Dominion in accordance  with REIT  requirements in both
the short and  long-term.  United  Dominion  utilizes  a  variety  of  primarily
external financing sources to fund portfolio growth,  major capital  improvement
programs  and balloon  debt  payments.  United  Dominion's  bank lines of credit
generally  have  been  used  to  temporarily  finance  these  expenditures,  and
subsequently  this short-term bank debt has been replaced with  longer-term debt
or equity.  At June 30, 1999,  United Dominion had cash and cash  equivalents of
$15.9  million and amounts  available  under its credit  facilities  aggregating
$48.1 million.

United Dominion expects to meet its short-term  liquidity  requirements  through
net cash provided by operations and borrowings under credit facilities.  To meet
certain  long-term  liquidity  requirements,  such as scheduled debt maturities,
development  activity and  significant  capital  improvements,  United  Dominion
expects to issue secured and unsecured  notes payable.  Although United Dominion
believes that it will have the capacity to meet its long-term  liquidity  needs,
there can be no assurance that such additional debt financing or debt and equity
offerings will be available or, if available,  on terms  satisfactory  to United
Dominion.  United Dominion may also fund its capital  requirements  through: (i)
proceeds  from asset sales,  (ii) common shares sold through  United  Dominion's
Dividend  Reinvestment  and Stock Purchase Plan,  (iii) retained  operating cash
flow and (iv) the use of unused credit facilities. United Dominion completed the
majority  of its 1999  financing  activity  during  the first  half of 1999 (See
Financing Activities).  United Dominion has no significant debt maturities until
November 2000, except for $70.3 million of notes payable-secured maturing during
the third  quarter of 1999 which was repaid with the  proceeds  from  additional
borrowings  under a $200  million  revolving  credit  facility  with the Federal
National  Mortgage   Association.   In  addition,  we  expect  expenditures  for
development  activity  to decrease as funding is  anticipated  to occur  through
joint venture arrangements.

The following  discussion explains the changes in net cash provided by operating
activities,  net cash used for  investing  activities  and net cash  provided by
financing  activities  which are  presented  in United  Dominion's  Consolidated
Statement of Cash Flows.

Operating Activities

For the six  months  ended  June 30,  1999,  United  Dominion's  cash  flow from
operating  activities of $75.6 million decreased slightly from $79.8 million for
the same period last year.  The  decrease  relates  primarily  to the payment of
accrued operating expenses subsequent to December 31, 1998.

Investing Activities

During  the six  months  ended  June  30,  1999,  net cash  used  for  investing
activities was $54.9 million compared to $101.7 million for the same period last
year. During 1999, United Dominion's investing activities will consist primarily
of the  acquisition  of real estate with proceeds from the sales of  investments
and funding its current development commitments and its share of potential joint
venture development projects.  Changes in the level of investing activities from
period to period  primarily  reflect the  changing  levels of United  Dominion's
acquisition,  capital expenditure,  development and sales programs,  as well as,
the impact of the capital  market  environment on these  activities.  During the
past several years,  United Dominion has been  strategically  repositioning  its
portfolio  through the development of  communities,  the upgrade of its existing
portfolio and the  disposition  of  communities  that did not meet its long-term
strategic direction.

Real estate under development

United Dominion focuses its development activity in certain of its major markets
where it is believed that there will be stabilized  demand.  During 1998, United
Dominion  increased  its  commitment  to  development  as part of its  strategic
repositioning.  During the first six months of 1999,  United  Dominion  invested
$56.6 million on development projects, including the acquisition of land.



                                       12
<PAGE>

At June 30, 1999, United Dominion had apartment communities with 1,988 apartment
homes under development as outlined below (dollars in thousands except estimated
cost per home):

<TABLE>
<CAPTION>
                                                                                   Estimated   Estimated Expected
                                               No. Apt.   Completed  Development  Development  Cost per Completion
Property                     Location          Homes      Apt. Homes   Costs         Costs      Home       Date
- ---------------------------------------------------------------------------------------------------------------
New Communities
- ----------------
<S>                                             <C>          <C>     <C>          <C>        <C>          <C>
Sierra Foothills             Phoenix, AZ        322          104     $ 15,702     $ 22,400   $ 69,600     4Q99
Alexander Court             Columbus, OH        356          308       20,091       23,000     64,600     3Q99
Legends at Park 10           Houston, TX        236           20        9,142       13,400     56,800     4Q99
Ashton at Waterford Lakes    Orlando, FL        292           54       11,936       19,000     65,100     4Q99
The Meridian  I               Dallas, TX        250           --        5,550       15,500     62,000     2Q00
                                              ----------------------------------------------------------------
                                              1,456          486       62,421       93,300     64,100
Additional Phases
Dominion Crown Point II    Charlotte, NC        220           --        3,647       14,800     67,300     1Q00
Carmel II                San Antonio, TX        312           --        1,907       19,700     63,100     4Q00


Land Held for Future Development                              --       25,348            --        --       --
                                              ----------------------------------------------------------------
                           Total to Date      1,988          486      $93,323     $127,800    $64,300       --
                                              ================================================================

During 1999,  the  following  development  projects were  completed  (dollars in
thousands except estimated cost per home):
<CAPTION>
                                                                               Estimated
                                               No. Apt.    Development         Cost  per     Date       % Leased
Property                     Location          Homes          Costs               Home     Completed    at 6/30/99
- ----------------------------------------------------------------------------------------------------------------------
New Communities
Stone Canyon                 Houston, TX        216          $ 10,227           $ 47,300      3/99         65.3%
Dominion Franklin          Nashville, TN        360            25,831             71,800      3/99         71.0%
Ashlar I                  Fort Myers, FL        260            18,919             72,800      5/99         68.5%


Additional Phases
Heritage Green  II          Columbus, OH         96             5,897             61,400      5/99         68.8%
                                                ----------------------------------------
                                    Total       932           $ 60,874          $ 65,300
                                                ========================================
</TABLE>

United  Dominion is  committed to  completing  its real estate  currently  under
development,  which  has  an  estimated  cost  to  complete  of  $59.8  million.
Additional  development  starts planned for the remainder of 1999 will likely be
done with financial partners in joint ventures.

Capital Expenditures

United Dominion capitalizes value enhancing  improvements plus improvements that
substantially extend the useful life of an existing asset. In addition to United
Dominion's  capital  expenditures  to upgrade and improve  new  acquisitions,  a
significant  portion of capital  expenditures  relate to United  Dominion's same
communities. During the first six months of 1999, United Dominion invested $32.5
million on capital improvements to its apartment portfolio.

During the first six months of 1999, non-revenue enhancing capital expenditures,
including floor  coverings,  HVAC  equipment,  roofs,  appliances,  landscaping,
parking lots and other non-revenue  enhancing capital  expenditures,  aggregated
$9.4  million or $173 per home or $346 per home on an  annualized  basis.  These
non-revenue  enhancing  capital  expenditures  are on target with our budgets of
$350 per home for 1999.  In  addition,  non-recurring/revenue-enhancing  capital
expenditures,   including  water  sub-metering,  the  additions  of  microwaves,
washer-dryers,  interior  upgrades and new business and fitness  centers totaled
$4.2 million or $77 per home during the first six months of 1999.

United Dominion has completed the majority of its same community upgrade program
and has reduced its capital  expenditures related to same communities during the
first six months of 1999, but will continue to selectively add revenue enhancing
improvements which are budgeted to provide a high return on investment.

                                       13
<PAGE>
Acquisitions

During  the six  months  ended  June 30,  1999,  United  Dominion  acquired  two
communities  with 496 apartment homes at a total cost (including  closing costs)
of $26.2  million or $52,900  per home.  During the  remainder  of 1999,  United
Dominion does not anticipate acquiring  communities except to reinvest a portion
of the proceeds from property dispositions.
<TABLE>
<CAPTION>
                                                                                          Purchase
                               Purchase                                   No. Apt.          Price              Cost
Location                         Date              Name                    Homes          (thousands)         per Home
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>               <C>                        <C>             <C>                <C>
Nashville, Tennessee           01/07/99          Colonnade                  288             $17,475            $60,700
San Bernadino, California      06/30/99          Grand Terrace              208               8,739             42,000
                        ----------------------------------------------------------------------------------------------
                                        Total/Weighted Average              496             $26,214            $52,900
</TABLE>
Disposition of investments

As part of its strategic repositioning, United Dominion has undertaken proactive
portfolio review analyses with the objective of identifying  communities that no
longer meet  United  Dominion's  long-term  investment  objectives  due to size,
location, age, quality and/or performance. The disposition program allows United
Dominion to reduce the age of its existing  portfolio,  which  should  result in
lower operating expense and capital expenditure growth associated with the older
communities,  to exit non-core markets and divest itself of communities that are
no longer  strategically  important.  United Dominion intends to sell as much as
10,000  apartment  homes  during  1999 which  will  substantially  complete  the
disposition  process that is part of our  strategic  repositioning  plan.  It is
anticipated  that the  proceeds  from the  sales,  estimated  at more  than $300
million,  will be used to fund  acquisitions  in order to complete  tax-deferred
exchanges to defer large capital gains, to fund development  activity, to reduce
debt and to  repurchase  common  stock.  The  dispositions  are  expected  to be
moderately  dilutive to current earnings as the initial returns on investment on
higher quality  communities  and the interest rate on debt repaid are lower than
the returns on investment on the communities being sold.

In  connection  with its  disposition  strategy,  during the first six months of
1999,  United  Dominion sold 11 communities  with 2,703  apartment  homes for an
aggregate  sales price of $102.9  million and a net book value of $67.8 million.
Proceeds  received  in  connection  with the  sales  were  used to  repay  debt,
repurchase   common  stock  and  complete  1031  tax  deferred   exchanges  (See
Acquisitions).  For financial  reporting  purposes,  gains on the sales of these
assets aggregated $32.4 million.

At June 30, 1999,  there are 44  communities  with 8,735  apartment  homes and 4
commercial  properties classified as real estate held for disposition with a net
book value of $270.5 million (net of $37.6 million of accumulated depreciation).
These communities  contributed property operating income (property rental income
less  property  operating  expenses) of $6.6  million and $13.5  million for the
three and six month periods ended June 30, 1999.  United Dominion  believes that
these properties will be disposed of over the next twelve months.

United  Dominion has entered into several  contracts with a number of purchasers
to sell 20 communities  with 3,849  apartment homes for an aggregate sales price
of $121.1 million.  In addition,  United  Dominion has two communities  with 395
apartment  homes and one parcel of land under  letter of intent for an aggregate
sales price of $15 million. For financial reporting purposes, aggregate gains on
the sales of investments are not expected to be material.  The  transactions are
expected to close during the third and fourth  quarter of 1999,  however,  there
can be no assurance that these transactions will be consummated as planned.

Financing Activities

Net cash used in financing activities during the six months ended June 30, 1999
was $23.3 million compared to net cash provided by financing activities of $33.0
million last year. The financing  activities of United  Dominion are affected by
the capital markets  environment and the level of its acquisition,  development,
capital expenditures and sales programs.

Cash provided by (used in) financing activities

In January  1999,  United  Dominion  established a program for the sale of up to
$200  million  aggregate   principal  amount  of  medium-term  notes  (the  "MTN
Program").  During  the  first  six  months  of 1999,  United  Dominion  sold an
aggregate of $190 million of senior  unsecured notes under the MTN Program which
consisted of the following: (i) $70 million of 7.60% Notes due January 25, 2002,
(ii) $58  million of 7.67%  Notes due  January  26,  2004,  (iii) $10 million of
variable-rate  Notes due January 27, 2003 on which United Dominion  subsequently

                                       14
<PAGE>
executed a swap  fixing the rate at 7.65%,  (iv) $12  million of 7.22% notes due
February 19, 2003, (v) $25 million of 7.73% Notes due April 5, 2005 and (vi) $15
million of 7.53% Notes due April 27, 2029 (puttable to United Dominion beginning
2003). Net proceeds from the offerings were used to repay  amortizing  unsecured
debt,  repay maturing  mortgage debt,  repay a $75 million senior unsecured note
that matured in April 1999 and repay revolving bank debt.

On March 18, 1999,  United  Dominion  closed on the first part of a $200 million
revolving  credit  facility (the "Credit  Facility")  with the Federal  National
Mortgage  Association.  The $102.3 million initially borrowed under the terms of
the  Credit  Facility  has an  initial  interest  rate of 5.70%,  which is fixed
through December 1, 1999. In April 1999,  United Dominion borrowed an additional
$16.6 million at an interest rate of 5.68% and $10.7 million at an interest rate
of 5.72%.  Each of the  financings  are for an initial term of five years,  bear
interest  at a floating  rate which can be fixed for  periods of up to 270 days,
and can be extended  for an  additional  five or ten years at United  Dominion's
discretion.  The  proceeds  from the  Credit  Facility  were used to repay a $91
million  secured  credit  facility  assumed  in  connection  with  the  American
Apartment  Communities  II transaction  and the remaining  proceeds were used to
repay revolving bank debt. In August,  an additional  $66.0 million was borrowed
under the Credit Facility which has an initial interest rate of 6.53%.  Proceeds
from the borrowing were used to replace $58 million in maturing secured debt and
the remaining $8 million was used to repay revolving bank debt.

United  Dominion  issued  842,848  shares of its common stock and received  $8.6
million under its Dividend Reinvestment and Stock Purchase Plan during the first
half of 1999 which included $0.7 million in optional cash  investments  and $7.9
million of reinvested dividends.

During the first six months of 1999,  United Dominion paid  distributions to its
common  shareholders and unitholders in its operating  partnerships  aggregating
$56.4 million.  The distribution to common shareholders and holders of operating
partnership  units equates to an annualized  dividend rate of $1.06 per share or
unit. In addition, $16.1 million of preferred dividends were paid to Series A, B
and D preferred shareholders.

Using proceeds from its disposition  program,  United Dominion repurchased $18.0
million of certain of its higher rate outstanding unsecured debt with a weighted
average yield of 8.25%.

In May 1999,  the Board of  Directors  authorized  the  repurchase  of up to 5.5
million  common  shares,  or 5% of the total common  shares  outstanding,  using
proceeds from the disposition program.  Such purchases will be made from time to
time in the open market or in  privately  negotiated  transactions;  the timing,
volume and price of such  purchases  will be at the discretion of management and
the Board.  During June 1999, United Dominion  repurchased 232,100 common shares
at an average  price of $11.14 per share.  Subsequent  to June 30, 1999,  United
Dominion  repurchased an additional  1,165,500 common shares at an average price
of $11.37 per share.

Other significant  financing  activities  included:  (i) scheduled repayments of
secured notes payable aggregating $9.7 million,  (ii) payment of financing costs
related  to the  issuance  of debt in the  amount  of $4.8  million,  (iii)  the
conversion of operating  partnership units in exchange for cash aggregating $3.4
million.

Credit Facilities

United  Dominion  has a $200  million  three  year  unsecured  revolving  credit
facility  (the  "Credit  Facility"),  a $50 million one year  unsecured  line of
credit (the "Line of Credit") and a $15 million  uncommitted line of credit (the
"Uncommitted Line") with a major U.S. financial institution.  At and for the six
months ended June 30, 1999,  United Dominion had the following credit facilities
(dollars in thousands):
<TABLE>
<CAPTION>
                                                    Three Months Ended June 30, 1999                At June 30, 1999
                                                   ---------------------------------        -----------------------------------
                                                   Weighted Average
                           Amount of                    Amount       Weighted Average         Amount           Weighted Average
Credit Facility             Facility                 Outstanding       Interest Rate        Outstanding         Interest Rate
- -------------------------------------------------------------------------------------       -----------------------------------
<S>                        <C>                       <C>                    <C>               <C>                    <C>
Credit Facility            $  200,000                $192,298               5.5%              $190,000               5.6%
Line of Credit                 50,000                  30,733               5.6%                20,000               5.5%
Uncommitted Line               15,000                   3,629               5.5%                 6,900               5.5%
                           ---------                 -----------------------------            -----------------------------
                           $  265,000                $226,660               5.5%              $216,900               5.6%
                           ==========                =============================            =============================
</TABLE>

                                       15
<PAGE>

Derivative Instruments

United  Dominion  has,  from  time  to  time,  used  derivative  instruments  to
synthetically   alter   on-balance  sheet   liabilities  to  hedge   anticipated
transactions. Derivative contracts did not have a material impact on the results
of operations during the six months ended June 30, 1999.

Market Risk Disclosures

United  Dominion is exposed to market risk  principally  from interest rate risk
associated  with  variable-rate  notes  payable and maturing debt that has to be
refinanced.  A large  portion of United  Dominion's  market  risk is exposure to
short-term  interest rate fluctuations on variable-rate  borrowings  outstanding
under its various credit  facilities,  which was $216.9 million at June 30, 1999
and borrowings of $129.7 million outstanding under its revolving credit facility
with FNMA. The impact on United Dominion's  financial  statements of refinancing
fixed-rate debt that matured during the second quarter was not material.

United  Dominion's  market  risk has not  changed  materially  from the  amounts
reported  in United  Dominion's  Annual  Report on Form 10-K for the year  ended
December 31, 1998.

Funds from Operations

Funds from  operations  ("FFO") is defined as income  before  gains  (losses) on
sales  of   investments,   minority   interests  of   unitholders  in  operating
partnerships  and  extraordinary  items  (computed in accordance  with generally
accepted accounting  principles) plus real estate  depreciation,  less preferred
dividends and after  adjustment for  significant  non-recurring  items,  if any.
United Dominion computes FFO in accordance with the recommendations set forth by
the National  Association of Real Estate  Investment Trusts  ("NAREIT").  United
Dominion  considers FFO in evaluating  property  acquisitions  and its operating
performance,  and believes that FFO should be considered  along with, but not as
an alternative  to, net income and cash flows as a measure of United  Dominion's
operating performance and liquidity.  FFO does not represent cash generated from
operating activities in accordance with generally accepted accounting principles
and is not necessarily indicative of cash available to fund cash needs.

For the six months ended June 30, 1999,  FFO increased  30.2% to $88.0  million,
compared with $67.6  million for the same period last year.  The increase in FFO
was  principally  due to the increased net rental income from United  Dominion's
non-mature  apartment homes acquired and developed subsequent to January 1, 1998
as  well  as  increased  property  operating  income  from  its  same  community
portfolio.
<TABLE>
<CAPTION>
                                                                Three Months Ended                    Six Months Ended
                                                                      June 30,                             June 30,
                                                                  (in thousands)                        (in thousands)
                                                        --------------------------------     ---------------------------------
                                                           1999        1998     % Change        1999         1998     % Change
                                                        --------------------------------     ---------------------------------
<S>                                                     <C>         <C>          <C>         <C>          <C>           <C>
Calculation of funds from operations:
Income before gains (losses) on sales of investments
   and minority interests                               $ 11,389    $ 15,387     (26.0)%     $ 32,330     $ 32,966      (2.0)%
Adjustments:
   Real estate depreciation, net of outside partners'
     interest                                             31,114      25,548       21.8%       60,251       46,476       29.6%
   Minority interest of outside partnerships                (214)         --         --          (381)          --         --
   Distributions to preferred shareholders                (9,440)     (5,653)      67.0%      (18,879)     (11,303)      67.0%
   Impairment loss on real estate owned                    7,100          --         --         7,100           --         --
   Adjustment for internal acquisition costs                  --          --         --            --         (544)        --
                                                        --------------------------------     ---------------------------------
Funds from operations-basic                             $ 39,949    $ 35,282       13.2%     $ 80,421     $ 67,595       19.0%
                                                        ================================     =================================


Adjustments:
   Distributions to preferred shareholders-
       Series D (Convertible)                              3,787          --         --         7,573           --         --
                                                        --------------------------------     ---------------------------------
Funds from operations-diluted                           $ 43,736    $ 35,282       24.0%     $ 87,994     $ 67,595       30.2%
                                                        ================================     =================================
</TABLE>

Results of Operations

United  Dominion's net income is primarily  generated from the operations of its
apartment  communities.  For purposes of evaluating  its  comparative  operating
performance,  United Dominion  categorizes its communities  into two categories,
same  community  and  non-mature.  For the 1999  versus 1998  comparison,  these
communities  are as follows:  (i) same  community--those  communities  acquired,
developed and stabilized  prior to January 1, 1998 and held throughout the first
six  months of 1999 and 1998 and (ii)  non-mature--those  communities  acquired,
developed or sold subsequent to January 1, 1998.



                                       16
<PAGE>

For the three and six  months  ended June 30,  1999,  United  Dominion  reported
increases  over the same period last year in rental income and rental  expenses.
United Dominion's  non-mature  communities provided a substantial portion of the
aggregate reported  increases.  Net income available to common  shareholders for
the three and six months  ended June 30, 1999  includes  aggregate  gains on the
sale of  investments  of $32.2  million ($.31 per share) and $32.4 million ($.31
per share),  respectively  compared to $20.7  million ($.20 per share) and $20.5
million  ($.21 per  share)  during the same  periods  last  year.  However,  the
increases  associated  with the gains on sales of investments  were moderated in
part due to the $7.1 million  impairment loss recorded during the second quarter
of 1999. Net income per common share,  both basic and diluted increased $.01 per
share for the three months ended June 30, 1999 and decreased  $.02 per share for
the six months ended June 30, 1999.

Same Communities
The operating  performance  of the 196 same  communities  with 54,392  apartment
homes for the three and six months  ended June 30,  1999 and 1998 is  summarized
below (dollars in thousands):
<TABLE>
<CAPTION>
                                                                Three Months Ended                    Six Months Ended
                                                                      June 30,                             June 30,
                                                        --------------------------------     ---------------------------------
                                                           1999        1998     % Change        1999         1998     % Change
                                                        --------------------------------     ---------------------------------
<S>        <C>
Property rental income                                   $  95,432   $  92,719    2.9 %       $  190,290   $  184,215     3.3%
Property operating expenses (excluding
     depreciation and amortization)                        (37,627)    (37,824)  (0.5)%          (74,498)     (73,563)    1.3%
                                                        --------------------------------     ---------------------------------
Property operating income                                $  57,805   $  54,895    5.3 %       $  115,792   $  110,652     4.6%
                                                        ================================     =================================

Physical occupancy                                            92.5%       92.8%  (0.3)%             92.2%        92.7%   (0.5%)
Average monthly rental rates                             $     625   $     603     3.6%       $     623    $      601     3.6%
Operating margin                                              60.6%       59.2%    1.4%            60.9%        60.1%     0.8%
</TABLE>

United  Dominion's   primary  earnings  driver  comes  from  increased  property
operating  income  generated  from its same  communities.  For the three and six
months ended June 30, 1999 same community  property operating income was strong,
increasing 5.3% and 4.6%, respectively, over the same periods last year.

During  the  first six  months  of 1999,  property  rental  income  for the same
communities  grew 3.3%,  or $6.1  million  over the same period  last year.  The
increase was  attributable to an increase in average monthly rents of 3.7% which
was  offset by a slight  decrease  of 0.5% in  physical  occupancy  to 92.2%.  A
portion of the rent growth  reflected  the impact of United  Dominion's  revenue
enhancing  expenditure  program that has been ongoing since the end of 1996. The
operating margin  (property  operating income divided by property rental income)
improved  1.3% to 60.9% as a result of increased  property  rental income during
this period. For the quarter,  property rental income grew 2.9% or $2.7 million,
reflecting  an  increase  in average  monthly  rents of 3.6% and  fairly  stable
physical  occupancy.  United Dominion expects to maintain annualized rent growth
in the 3% range.


For the six months ended June 30, 1999,  property operating expenses at the same
communities  increased  1.3%, or $935  thousand.  The increase was primarily the
result  of  a  $1  million  increase  in  personnel  costs  as  United  Dominion
experienced  pressure on wages due to low  unemployment and tighter job markets,
in its service area, as well as increased  real estate taxes which was offset by
a decrease in repair and maintenance and property management  expenses.  For the
quarter, rental expenses were relatively flat, decreasing $197 thousand.  United
Dominion  expects to maintain  annualized  expense growth in the 2% range during
1999.



                                       17
<PAGE>


Non-Mature Communities

The operating  performance  for the three and six months ended June 30, 1999 for
the 128  non-mature  communities  with 31,010 homes is  summarized  in the chart
below (dollars in thousands):
<TABLE>
Three Months Ended June 30:
<CAPTION>
                                                                       Disposition          Development
                        1998 Acquisitions     1999 Acquisitions         Communities         Communities        Total Non-Mature
                       ------------------     -----------------     -----------------    -----------------    -------------------
                          1999      1998       1999      1998         1999      1998       1999      1998        1999      1998
                       ------------------     -----------------     -----------------    -----------------    -------------------
<S>                    <C>       <C>          <C>      <C>          <C>       <C>        <C>        <C>       <C>        <C>
Property rental income $ 51,926  $ 18,642     $  478   $     --     $  3,545  $ 6,033    $ 2,683    $  682    $ 58,632   $ 25,357
Property operating
  expenses (excluding
  depreciation and
  amortization)         (21,045)   (8,368)      (246)        --       (1,492)  (2,854)    (1,353)     (318 )   (24,136)   (11,540)
                       ------------------     -----------------     -----------------    -----------------    -------------------
Property operating
  income               $ 30,881  $ 10,274     $  232   $     --     $  2,053  $ 3,179    $ 1,330    $  364    $ 34,496   $ 13,817
                       ==================     =================     =================    =================    ===================
Six Months Ended June 30:
<CAPTION>
                                                                       Disposition          Development
                        1998 Acquisitions     1999 Acquisitions        Communities          Communities        Total Non-Mature
                       ------------------     -----------------     -----------------    -----------------    -------------------
                          1999      1998       1999      1998         1999      1998       1999      1998        1999      1998
                       ------------------     -----------------     -----------------    -----------------    -------------------
Property rental income $103,648  $ 21,433     $  882   $     --     $  7,980  $15,132    $ 4,685    $1,189    $117,195   $ 37,754
Property operating
  expenses (excluding
  depreciation and
  amortization)         (41,691)   (9,150)      (430)        --       (3,376)  (6,955)    (2,449)     (609)    (47,946)   (16,714)
                       ------------------     -----------------     -----------------    -----------------    -------------------
Property operating
income                 $ 61,957    12,283     $  452   $     --     $   4,604 $ 8,177    $ 2,236    $  580    $ 69,249   $ 21,040
                       ==================     =================     =================    =================    ===================
</TABLE>

For the quarter ended June 30, 1999,  the  non-mature  communities  had physical
occupancy of 91.9% (excluding Development Properties undergoing lease-up) and an
operating  margin  of 58.8%.  For the six  months  ended  June 30,  1999,  these
communities had physical occupancy of 91.8% and an operating margin of 59.1%.

1998 Acquisitions
Single Acquisitions and ASR Portfolio
- -------------------------------------
Included in this  category are (i) 24  communities  with 6,959  apartment  homes
acquired in individual and portfolio transactions by United Dominion during 1998
and (ii) 39 communities with 7,550 apartment homes included in the ASR portfolio
acquired on March 27, 1998.  The return on  investment  (property  rental income
less property  operating  expenses divided by the average capital  investment in
real estate) for these communities for the six months ended June 30, 1999, on an
average  investment of $654 million was 8.3%. This return on investment is below
our projected  expectations for 1999, however,  these communities continue to be
upgraded,  repositioned and selectively sold, which is expected to improve their
operating results over the long-term.

American Apartment Communities II, Inc. (AAC)
- ---------------------------------------------
The  acquisition of 53 communities  with 14,001  apartment  homes on December 7,
1998 included in the statutory  merger with AAC was approximately  on target
with United Dominion's pro forma acquisition  expectations during the first half


                                       18
<PAGE>

of 1999,  providing an annualized  first year return on investment of 8.7% on an
average  investment of $781 million.  In addition,  these  communities  achieved
physical  occupancy of 93.3% during this same period which is higher than United
Dominion's  average physical  occupancy  primarily due to the California markets
included in this portfolio.

1999 Acquisitions

Included in this category are two communities  with 496 apartment homes acquired
by United  Dominion  during the first half of 1999 which are projected to have a
first year average return on investment in the 9% range.  These  communities did
not have a material impact on 1999 results of operation.

Disposition Communities

Included in this category are the 29 communities with 8,021 apartment homes sold
as part  of  United  Dominion's  strategic  repositioning  (see  Disposition  of
Investments  under Liquidity and Capital  Resources)  since January 1, 1998. The
communities sold during 1998 and 1999 had an annualized  return on investment in
excess of 10%.

Development Communities

This  represents  the 1,646 homes  developed at various  times since  January 1,
1998,  which  included  the  completion  of  three  new  communities  and  three
additional  phases to existing  communities.  These  communities  did not have a
material  impact on the results of operations  for the first half of 1999.  Once
stabilized,  development communities are projected to generate an average return
on  investment  of  approximatey  10%,  however,  the full  impact  on  property
operating  income is not realized until after the  communities  are  stabilized,
which is generally six months after construction is completed.

All Communities
The operating performance of the 324 communities with 85,402 apartment homes for
the three and six months ended June 30, 1999,  and 264  communities  with 71,164
apartment homes for the three and six months ended June 30, 1998,  respectively,
is summarized in the chart below (dollars in thousands):


<TABLE>
<CAPTION>
                                                                Three Months Ended                    Six Months Ended
                                                                      June 30,                             June 30,
                                                        --------------------------------     ---------------------------------
                                                           1999        1998     % Change        1999         1998     % Change
                                                        --------------------------------     ---------------------------------
<S>                                                     <C>         <C>          <C>         <C>          <C>           <C>
Property rental income                                  $  154,064  $  118,076   30.5%       $  307,485   $  221,969    38.5%
Property operating expenses (excluding
     depreciation and amortization)                        (61,763)    (49,364)  25.1%         (122,444)     (90,277)   35.6%
                                                        --------------------------------     ---------------------------------
Property operating income                               $   92,301  $   68,712   34.4%       $  185,041   $  131,692    40.5%
                                                        ================================     =================================

Weighted average number of apartment homes                  86,979      70,726   23.0%           87,208       63,341    37.7%
Physical occupancy                                            92.3%       91.3%   1.0%              92.1%        91.3%   0.8%

</TABLE>


Due to the acquisition  and development of 30,652  apartment homes since January
1, 1998, the increase in the weighted  average number of apartment homes for the
three and six months ended June 30, 1999  resulted in  significant  increases in
property  rental income and property  operating  expenses for both the three and
six months ended June 30, 1999.

Real Estate Depreciation

Real estate  depreciation  increased  $5.9 million or 23.2% and $14.4 million or
30.9% for the three and six months  ended June 30, 1999,  respectively  over the
same period last year. This increase is directly attributable to the addition of
depreciable  real estate  assets as a result of United  Dominion's  acquisition,
development and capital expenditure programs during 1998 and 1999.

Interest Expense

Interest expense increased $13.2 million and $28.4 million for the three and six
months ended June 30, 1999, respectively,  over the same period last year as the
weighted  average amount of debt employed during 1999 was higher than it was for
the same periods last year  primarily due to debt assumed and issued during 1998
to fund United Dominion's investment  activities.  For the six month period, the
weighted  average debt  outstanding was $2.1 billion in 1999 versus $1.4 billion
in 1998 and for the three month  period it was $2.1  billion in 1999 versus $1.5
billion in 1998.  For both the three and six months  ended  June 30,  1999,  the
weighted average interest rate on this debt was 7.4%,  reflecting no change from
the same period  last year.  For the three and six months  ended June 30,  1999,
total interest capitalized was $1.5 million and $3.2 million, respectively.

General and Administrative

During the three and six months ended June 30, 1999,  general and administrative
expenses  increased $210 thousand and $1.8 million,  respectively  over the same
period last year  primarily due to (i) the added  infrastructure  costs incurred
due to the increased size of United Dominion,  (ii) the change in accounting for
internal  acquisition  costs  subsequent to March 19, 1998, and (iii)  severance
compensation fully expensed during the first quarter of 1999.

Distributions to Preferred Shareholders

Distributions to preferred  shareholders increased $3.8 million and $7.6 million
for the three and six months  ended June 30,  1999,  respectively  over the same
periods  last year.  The  increase  is the result of the  issuance  of 8 million
shares of 7.5% Series D Cumulative  Convertible  Redeemable  Preferred  Stock on
December 7, 1998 in connection with the acquisition of AAC.

Inflation

United  Dominion  believes  that the  direct  effects  of  inflation  on  United
Dominion's operations have been inconsequential.


Information Technology

In 1998,  United  Dominion  Realty Trust joined with another public  multifamily
real estate company (which was in the process of developing new on-site property
management and leasing automation systems) to capture,  review and analyze data,
on-line in a centralized  data base. We believe these new systems will enable us
to become a more efficient provider of a high quality living environment for our
current  residents,  and provide the  scalability  necessary  to support  future
growth. We intend to formalize this "joint venture" and to continue  development
of these  systems  through  the joint  venture  entity.  Employees  of the joint
venture partners who have significant related project management  experience are
currently managing the software  development process. The actual programming and
documentation  of the  software is being  conducted  by  employees  of the joint
venture and third party  consultants  under the supervision of these experienced
project leaders.

Current  projections  indicate  that total  development  costs over a three-year
period  will  be  approximately  $7.5  million  (including  hardware  costs  and
expenses, the costs of employees and related overhead, and the costs of engaging
third party  consultants) and that such  development  costs will be shared on an
equal basis by us and our joint venture  partner.  Once developed,  we intend to
use the  property  management  system in place of  current  property  management
information  systems  for which we pay a  license  fee to third  parties  and we
intend  to use the  leasing  automation  system  to make the  lease  application
process easier for residents and more efficient for the Company.

The property  management  system is expected to undergo an on-site test (i.e., a
"beta  test")  during  the  second  quarter  of 2000 and the  system  should  be
functional  by the fourth  quarter of 2000.  The  leasing  automation  system is
currently in beta testing at two communities  and we intend,  if such testing is
successful, to implement the system during the first quarter of 2000.


                                       19
<PAGE>

Year 2000

The Year 2000 issue is the result of computer  programs  being written using two
digits rather than four to define the applicable year. Any of United  Dominion's
computer  programs or  hardware  that have date  sensitive  software or embedded
chips may  recognize  a date using  "00"" as the year 1900  rather than the year
2000. This could result in system failure or miscalculations causing disruptions
of operations,  including,  among other things, a temporary inability to process
transactions or engage in similar normal business activities.

United  Dominion   continues  to  identify  and  address  issues  regarding  the
transition to Year 2000, as it is dependent on computer systems and applications
to conduct its business.  United Dominion has performed a thorough assessment of
its personal  computers,  desktop software and major  applications and is in the
process of completing its server environment  assessment.  To ensure that United
Dominion completed a formalized and thorough assessment of its Year 2000 issues,
United  Dominion  engaged  an  outside  consulting  firm to  conduct a Year 2000
assessment  and develop a remediation  plan.  The plans covers four stages:  (i)
inventory,   (ii)   assessment,   (iii)   remediation   and  (iv)   testing  and
certification.  Because United Dominion  operates in a structured,  standardized
environment, the assessment indicated a high degree of Year 2000 compliance with
few  items  for  remediation.   All  mission-critical   applications  have  been
determined  to be Year 2000  compliant.  Desktop  hardware and software are 100%
compliant as  remediation of the  non-compliant  10% was completed in July 1999.
None of the non-compliant issues identified were mission-critical.

United  Dominion  is  commencing  the  assessment  phase  for  non-IT  operating
equipment at its communities (gates, security, telephone, elevator, HVAC systems
and other such systems). This assessment will be completed in August, 1999, with
any remediation to be completed by November 1, 1999.

United  Dominion is also assessing the Year 2000 compliance of vendors and other
external  relationships  to determine the extent to which United Dominion may be
vulnerable  to such  parties'  failure  to resolve  their own Year 2000  issues.
United Dominion has initiated formal  communication  with these parties.  United
Dominion cannot ensure timely compliance of third parties and; therefore,  could
be  adversely  affected by failure of a  significant  third party to become Year
2000 compliant.  The effect, if any, on United Dominion's  results of operations
from  the  failure  of such  third  parties  to be Year  2000  compliant  is not
reasonably estimable.

United  Dominion  estimates  that the  total  Year  2000  project  cost  will be
approximately  $100,000, of which approximately 75% has been incurred as of June
30, 1999.  Amounts  expended to ensure Year 2000  compliance have been funded by
cash flows from  operations  and are not  expected to have a material  impact on
United  Dominion's  financial  position,  results of operations,  or cash flows.
United Dominion  believes that its Year 2000 initiatives are adequate to address
reasonably likely Year 2000 issues.

<TABLE>
<CAPTION>
                                    Assessment                                       Remediation / Testing
                                    % Complete                 Compliance                 Completion
- ---------------------------- -------------------------- -------------------------- --------------------------
<S>                                    <C>                        <C>                           <C>
IT - Mission-Critical
Applications                           100%                       100%                     July 1999
- ---------------------------- -------------------------- -------------------------- --------------------------
IT - Desktop
Hardware / Software                    100%                       100%                     July 1999
- ---------------------------- -------------------------- -------------------------- --------------------------
IT - Network
Hardware / Software                    100%                       100%                     July 1999
- ---------------------------- -------------------------- -------------------------- --------------------------
Operating Equipment                                             Expected                   Expected
at Communities                         100%                    Completion,                Completion,
                                                               August 1999               November 1999
- ---------------------------- -------------------------- -------------------------- --------------------------
</TABLE>

Failure to correct a material  Year 2000 problem  could result in the failure of
certain normal business activities or operations. Management believes that, with
the  implementation  of new or upgraded  business  systems,  as needed,  and the
completion of the Year 2000 project as scheduled, the possibility of significant
interruptions  of normal  operations due to the failure of those systems will be
reduced.   However,   United   Dominion   is   dependent   on  the   power   and
telecommunications  infrastructure within the United States. The most reasonably


                                       20
<PAGE>

likely  worst  case  scenario  would  be that  United  Dominion  may  experience
disruption in its  operations  if any of the  third-party  suppliers  reported a
system  failure.  Although  United  Dominion's Year 2000 project will reduce the
level  of  uncertainty  about  the  compliance  and  readiness  of its  material
third-party  providers,  due to the general uncertainty over Year 2000 readiness
of these third-party  suppliers,  United Dominion is unable to determine at this
time whether the consequences of Year 2000 failures will have a material impact.

The final phase of United  Dominion's Year 2000 project relates to a contingency
plan.  United  Dominion  maintains  contingency  plans in the  normal  course of
business  designed  to be deployed  in the event of various  potential  business
interruptions.



                                       21
<PAGE>

Item 3.  Quantitative and Qualitative Disclosure of Market Risk

Information required by Item 3 regarding Quantitative and Qualitative Disclosure
of Market  Risk is  included  in Part I, Item 2 of this  Form 10-Q  included  in
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations.



                                       22
<PAGE>

                                     PART II

Item 1. LEGAL PROCEEDINGS
- -------------------------

         Neither the Company nor any of its apartment  communities  is presently
subject to any  material  litigation  nor, to the  Company's  knowledge,  is any
litigation threatened against the Company or any of the communities,  other than
routine actions  arising in the ordinary  course of business,  some of which are
expected to be covered by liability  insurance and all of which collectively are
not  expected to have a material  adverse  effect on the  business or  financial
condition or results of operations of the Company.

Item 2. CHANGES IN SECURITIES
- -----------------------------

        None

Item 3. DEFAULT UPON SENIOR SECURITIES
- --------------------------------------

        None

Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
- -----------------------------------------------------------

        None

Item 5. OTHER INFORMATION
- -------------------------

        None

Item 6. EXHIBITS AND REPORTS ON FORM 8-K
- ----------------------------------------

(a) The exhibits listed on the accompanying  index to exhibits are filed as part
of this quarterly report.




                                       23
<PAGE>
                                  EXHIBIT INDEX

                                   Item 6 (a)

         The exhibits  listed below are filed as part of this Quarterly  Report.
References  under the caption  Location to  exhibits,  forms,  or other  filings
indicate that the form or other filing has been filed,  that the indexed exhibit
and the exhibit  referred  to are the same and that the  exhibit  referred to is
incorporated by reference.
<TABLE>
<CAPTION>
Exhibit           Description                                 Location
- -------           -----------                                 --------
<S>                                               <C>
2(a)              Agreement and Plan of Merger dated          Exhibit 2(a) to the Company's Form S-4 Registration
                  as of December 19, 1997, between            Statement (Registration No. 333-45305) filed with
                  the Company, ASR Investment                 the Commission on January 30, 1998.
                  Corporation and ASR Acquisition Sub,
                  Inc.

2(b)              Agreement of Plan of Merger dated as        Exhibit 2(c) to the Company's Form S-3 Registration
                  of  September 10, 1998, between the         Statement (Registration No. 333-64281) filed with
                  Company and American Apartment              the Commission on September 25, 1998.
                  Communities II, Inc. including as
                  exhibits thereto the proposed terms
                  of the Series D Preferred Stock and the
                  proposed form of Investment Agreement
                  between the Company, United Dominion
                  Realty, L.P., American Apartment
                  Communities II, Inc., American
                  Apartment Communities Operating
                  Partnership, L.P., Schnitzer Investment
                  Corp., AAC Management LLC and LF
                  Strategic Realty Investors, L.P.

2(c)              Partnership Interest Purchase and Exchange  Exhibit 2(d) to the Company's Form S-3 Registration
                  Agreement dated as of September 10, 1998,   Statement (Registration No. 333-64281) filed with
                  between the Company, United Dominion        the Commission on September 25, 1998.
                  Realty, L.P., American Apartment
                  Communities Operating Partnership, L.P.,
                  AAC Management LLC, Schnitzer
                  Investment Corp., Fox Point Ltd. and
                  James D. Klingbeil including as an exhibit
                  thereto the proposed form of the Third
                  Amended and Restated Limited Partnership
                  Agreement of United Dominion Realty, L.P.

3(a)              Restated Articles of Incorporation          Exhibit 4(a)(ii) to the Company's Form S-3
                                                              Registration Statement (Registration No. 333-72885)
                                                              with the Commission on February 24, 1999.

3(b)              Restated By-Laws                            Exhibit 3(b) to the Company's Annual Report
                                                              on Form 10-K for the year ended December 31, 1998.


                                       24
<PAGE>

4(i)(a)           Specimen Common Stock                       Exhibit 4(i) to the Company's Annual Report
                  Certificate                                 on Form 10-K for the year ended December
31, 1993.

4(i)(b)           Form of Certificate for Shares              Exhibit 1(e) to the Company's Form 8-A
                  of 9 1/4% Series A Cumulative               Registration Statement dated April 24, 1995.
                  Redeemable Preferred Stock

4(i)(c)           Form of Certificate for Shares              Exhibit 1(e) to the Company's Form 8-A
                  of 8.60% Series B Cumulative                Registration Statement dated June 11, 1997.
                  Redeemable Preferred Stock

4(i)(d)           Rights Agreement dated as of                Exhibit 1 to the Company's Form 8-A
                  January 27, 1998, between the Company       Registration Statement dated February 4, 1998.
                  and ChaseMellon Shareholder Services,
                  L.L.C., as Rights Agent.

4(i)(e)           Form of Rights Certificate                  Exhibit 4(e) to the Company's Form 8-A
                                                              Registration Statement dated February 4, 1998.

4(ii)(e)          Note Purchase Agreement dated               Exhibit 6(c)(5) to the Company's Form 8-A
                  as of February 15, 1993, between            Registration Statement dated April 19, 1990.
                  the Company and CIGNA Property
                  and Casualty Insurance Company,
                  Connecticut General Life Insurance
                  Company, Connecticut General Life
                  Insurance Company, on behalf of
                  one or more separate accounts,
                  Insurance Company of North
                  America, Principal Mutual Life
                  Insurance Company and Aid
                  Association for Lutherans

 10(i)            Employment Agreement between                Exhibit 10(i) to the Company's Annual Report
                  the Company and John P. McCann              on Form 10-K for the year ended December 31,
                  dated December 8, 1998.                     1998.

10(ii)            Employment Agreement between                Exhibit 10(ii) to the Company's Annual Report
                  the Company and John S. Schneider           on Form 10-K for the year ended December 31,
                  dated  December 8, 1998.                    1998.

10(iii)           Employment Agreement between                Exhibit 10(iii) to the Company's Annual Report
                  the Company and Richard Giannotti           on Form 10-K for the year ended December 31,
                  dated  December 8, 1998.                    1998.

10(iv)            1985 Stock Option Plan,                     Exhibit 10(iv) to the Company's Quarterly
                  as amended.                                 Report on Form 10-Q for the quarter ended
                                                              June 30, 1998.

10(v)             1991 Stock Purchase and Loan                Exhibit 10(viii) to the Company's Quarterly Report
                  Plan.                                       on Form 10-Q for the quarter ended March 31, 1997.



                                       25
<PAGE>

10(vi)            Third Amended and Restated                  Exhibit 10(vi) to the Company's Annual Report
                  Agreement of Limited Partnership of         on Form 10-K for the year ended December 31,
                  United Dominion Realty, L.P.                1998.
                  dated as of December 7, 1998.

10(vi)(a)         Subordination Agreement dated               Exhibit 10(vi)(a) to the Company's Form 10-Q for
                  April 16, 1998, between the                 the quarter ended March 31, 1998.
                  Company and United Dominion
                  Realty, L.P.

10(vii)           Servicing and Purchase                      Filed herewith.
                  Agreement  dated as of June 24,
                  1999, including as an exhibit
                  thereto the Note and Participation
                  Agreement forms.

12                Computation of Ratio of Earnings            Filed herewith.
                  to Fixed Charges.

27                Financial Data Schedule.                    Filed herewith.
</TABLE>




                                       26
<PAGE>

SIGNATURES

Pursuant to the requirements of Section 13 or 15 (d) of the Securities  Exchange
Act of 1934, the  registrant has duly caused this Quarterly  Report to be signed
on its behalf by the undersigned, thereunto duly authorized.

United Dominion Realty Trust, Inc.
          (registrant)


Date: August 13, 1999                    /s/ John P. McCann
- -------------------------------          ------------------
                                          John P. McCann
                                          Chairman of the Board and
                                                 Chief Executive Officer


Date: August 13, 1999                    /s/ Robin R. Flanagan
- -------------------------------          ---------------------------------
                                          Robin R. Flanagan
                                          Assistant Vice President and
                                                 Chief Accounting Officer



                                       27

                                                                 EXHIBIT 10(vii)

                        SERVICING AND PURCHASE AGREEMENT

         THIS  SERVICING  AND  PURCHASE  AGREEMENT  (as  amended,   modified  or
supplemented from time to time, the "Agreement"), is made the _____ day of June,
1999, by and between United Dominion Realty Trust, Inc., a Virginia  corporation
("UDR"), and Crestar Bank, a Virginia banking corporation (the "Bank").

                                    RECITALS:

         UDR has requested that the Bank make loans  (collectively,  the "Loans"
and each,  a "Loan") to the  directors  and  officers of UDR listed on Exhibit A
attached  hereto  (collectively,   the  "Eligible  Individuals,"  and  each,  an
"Eligible  Individual").  In order to induce the Bank to make the Loans, UDR has
agreed to act for the benefit of the Bank as the servicing agent with respect to
the Loans,  to purchase the Loans from the Bank in accordance with the terms of,
and under the  circumstances  described  in, this  Agreement,  and  otherwise to
comply with the  representations,  warranties and agreements  contained  herein.
Accordingly, in consideration of the foregoing and of the mutual promises herein
contained, the parties agree hereto as follows:

         1. (a) Subject to the terms and conditions of this Agreement,  the Bank
will make Loans from time to time from the date of this Agreement until December
1, 1999. The amount of each Loan shall not exceed the  respective  "Maximum Loan
Amount" listed on Exhibit A for each Eligible Individual.  The maximum amount of
Loans shall not exceed $12,000,000 in aggregate principal amount.

            (b) The Loans shall be evidenced by promissory notes  (collectively,
the  "Notes,"  and each,  a "Note") in the forms of Exhibit  B-1 or Exhibit  B-2
attached hereto, to be made by the respective  Eligible  Individuals.  Each Loan

<PAGE>

must be in a principal  amount not less than  $25,100.  Each  request for a Loan
shall be made by delivery of a written  request from UDR, in  substantially  the
form of Exhibit C attached  hereto,  to the Bank at least  three  business  days
prior to the date on which the Loan is to be disbursed.  The original Note shall
be delivered to the Bank upon the disbursement of the Loan evidenced thereby.

            (c) The  proceeds  of the  Loans  shall  be  used by the  respective
Eligible  Individuals  to finance the  purchase of shares of common stock of UDR
("Stock"), and for no other purpose.

            (d) UDR represents and warrants to the Bank that each Note will be a
legal,  valid and binding  obligation of the Eligible  Individual named as maker
thereof,  enforceable in accordance  with its terms,  and evidencing a bona fide
transaction  which has  arisen  out of a loan made by the Bank to such  Eligible
Individual in full compliance with Regulations G and U of the Board of Governors
of the Federal Reserve System,  the Equal Credit  Opportunity Act, and any usury
laws of states other than Virginia that might be applicable to the Loans ("Legal
Requirements"). UDR further represents and warrants to the Bank that none of the
Notes shall be secured,  directly or indirectly,  with any "Margin  Security" as
defined by Regulation G or Regulation U of the Board of Governors of the Federal
Reserve System.

         2. UDR  agrees  to give  the  Bank  prompt  written  notice  of (a) any
Eligible Individual that has failed to make payment on any Note within three (3)
months after its due date and (b) any breach of the  representation and warranty
as to compliance with Legal Requirements provided in Section 1 hereof.

         3. (a) When UDR,  in  performance  of its duties as agent for the Bank,
has not received  payment with respect to any Note within three (3) months after
its  due  date,  for  any  reason,  or  if  there  has  been  a  breach  of  any
representation  or warranty made by UDR with respect to any such Note, the Bank,
at its option,  may request UDR,  upon each  Quarterly  Payment Date (as defined
below),  to purchase such Note from the Bank at a price equal to the then unpaid
principal  balance  of such  Note  reflected  on the  Bank's  records,  plus any


                                       2
<PAGE>

interest,  finance,  penalty or other charges  collected under such Note and not
previously remitted to the Bank under Section 6 hereof, and plus, if applicable,
interest charges with respect to such Note calculated in accordance with Section
9 hereof  (the  "Purchase  Price"),  and UDR  shall  purchase  such  Note at the
Purchase Price  immediately  upon such Quarterly  Payment Date. Any such request
from the Bank  shall be given in  writing  to UDR not less than 90 days prior to
the applicable Quarterly Payment Date. UDR may, at its option, purchase any Note
which is in  default  at any time or from  time to time at the  Purchase  Price.
Purchases  pursuant to this Section 3(a) will not be subject to the Penalty,  as
defined in Section 11 hereof.

            (b) In addition to, and without  limiting the Bank's rights pursuant
to Section 3(a) above, on __________ and ___________ of each year,  beginning on
___________, 1999 (each, a "Semiannual Purchase Date"), the Bank may require UDR
to purchase at the Purchase  Price all of the then  outstanding  Notes,  and UDR
will purchase the Notes on such Semiannual  Purchase Date. If the Bank wishes to
exercise this option,  it shall provide  written notice to that effect to UDR no
later than 90 days prior to the relevant  Semiannual  Purchase  Date.  Purchases
pursuant to this Section 3(b) will not be subject to the Penalty;

            (c) In addition  to, and without  limiting  the Bank's  rights under
Sections  3(a) and 3(b)  above,  the Bank also may require  UDR  immediately  to
purchase,  at the Purchase Price, all then outstanding Notes upon the occurrence


                                       3
<PAGE>

of an Event of Default  (as  defined  below),  and UDR will  purchase  the Notes
within ten business days after it receives the Bank's written  demand  therefor.
Purchases pursuant to this Section 3(c) will be subject to the Penalty.

            (d) On __________,  2001 (the "Maturity  Date"),  UDR shall purchase
all then  outstanding  Notes from the Bank at the Purchase Price.  The Bank will
review this credit  facility on an annual  basis,  beginning  in April 2000,  to
determine  whether it is willing to extend the Maturity  Date for an  additional
year. UDR acknowledges and agrees that the Bank is under no obligation to extend
the Maturity Date.

            (e) Upon receipt of the Purchase  Price,  the Bank shall endorse and
deliver each  purchased Note to the order of UDR,  without  recourse and without
representation or warranty,  except warranty of title (that the Bank is the sole
legal  holder  of the  Note)  and any  endorsements  necessary  for the  Bank to
transfer its interest in such Note to UDR.

         4. UDR shall pay its and the  Bank's  costs and  expenses  incurred  in
entering into this  Agreement  (provided  that the  obligation to pay the Bank's
costs and  expenses  incurred in entering  into this  Agreement  will not exceed
$10,000),  and  shall  pay all of the  Bank's  costs and  expenses  incurred  in
connection with the enforcement of this Agreement.

         5. The Bank hereby  appoints  UDR as agent for the Bank to perform such
duties as are expressly set forth in this  Agreement for the purpose of carrying
out the intent hereof, and UDR hereby accepts such appointment.

         6. As agent for the Bank,  UDR  shall,  with  respect to the Notes that
have not been purchased by UDR, and at the sole cost and expense of UDR:

            (a) Cause each Note to be completed,  executed and delivered by each
Eligible Individual to whom a Loan is made;

            (b) Receive,  at its offices and at its duly  authorized  collection
agencies, payments made by Eligible Individuals on account of the Notes;



                                       4
<PAGE>

            (c)  Furnish,  prepare  and  mail  "past-due  notices"  to  Eligible
Individuals, on forms provided by the Bank and satisfactory to UDR, with respect
to such installments as are not paid by Eligible  Individuals within thirty (30)
days after their  respective due dates,  or as otherwise  agreed upon by UDR and
the Bank;

            (d)  Take   diligent   steps  to  effect   collection   of  past-due
installments;

            (e) Remit to the Bank quarterly,  on February 1, May 1, August 1 and
October 1 of each year (or as of the next  business day  following  such date if
such  date is not a  business  day),  beginning  on  August  1,  1999  (each,  a
"Quarterly  Payment  Date"),  all  payments  of  principal  (if any),  including
prepayments,  received  by UDR as agent  for the Bank in  respect  of the  Notes
during such calendar  quarter then ending;  and remit to the Bank quarterly,  on
each Quarterly  Payment Date, all interest,  finance,  penalty and other charges
collected  by UDR as agent  for the Bank in  respect  of the Notes  during  such
calendar quarter then ending; and

            (f)  Transmit to the Bank  quarterly  as of each  Quarterly  Payment
Date, such information concerning the Notes as is reasonably necessary to enable
the Bank to maintain accurate books and records with respect to the transactions
under  this  Agreement.  Such  information  shall  include,  as of the  time  of
transmission and without limitation,  a statement of all then outstanding Notes,
together  with a  statement  of the maker or makers of each Note,  the  original
principal balance thereof,  the current principal balance thereof,  the original
date thereof,  the maturity date thereof, and interest and principal paid during
the quarterly period subject thereto.

         7. In determining  the amount of finance  charges  collected  under the
Notes,  each  installment  payment  by  an  Eligible  Individual  shall  include


                                       5
<PAGE>

principal  (upon  maturity or if a  curtailment  is being made by such  Eligible
Individual) and interest as reflected in the records  maintained by UDR as agent
with respect to each Note.

         8. UDR shall indemnify the Bank against any and all liability,  claims,
expenses, and damage (including reasonable attorneys' fees) resulting from UDR's
performance  or  nonperformance  of its duties as agent or from any violation or
alleged  violation  of any  applicable  Legal  Requirements  with respect to the
Notes.  If any such action is brought against the Bank, UDR shall be entitled to
assume the defense  thereof with counsel  reasonably  satisfactory  to the Bank;
provided,  however, that the Bank may at its own expense continue to participate
in the defense of such action if the Bank so chooses.

         9. (a) UDR agrees to pay to the Bank, on each  Quarterly  Payment Date,
commencing on August 1, 1999,  on the Maturity  Date,  and on demand,  after the
Maturity Date or upon the occurrence of an Event of Default,  an interest charge
in an amount computed by multiplying (a) the daily unpaid principal  balances of
the Notes, as shown by the Bank's books, for the number of days elapsed from the
last  payment  of  interest  (or from the date of the first  Loan in case of the
first payment), by (b) a daily percentage rate equal to the then Applicable Bank
Rate (as defined below), divided by 360, and carried to five decimal places.

            (b) Prior to the occurrence of an Event of Default,  the "Applicable
Bank Rate"  shall  mean  LIBOR (as  defined  below)  for a  six-month  term (the
"Six-Month  LIBOR") plus 1.65%, based initially on the Six-Month LIBOR in effect
on the date hereof,  and adjusted on each  Semiannual  Purchase  Date and on the
Maturity  Date to reflect  Six-Month  LIBOR  then in effect.  From and after the
occurrence  of an Event of  Default,  the  Applicable  Bank Rate  shall mean the
Applicable  Bank Rate then in effect plus 2%.  "LIBOR" shall mean, for any term,
the rate per annum at which dollar  deposits with a maturity  equal to such term
are  offered  to  leading  banks in the  London  interbank  market at 11:00 a.m.
(London time) two business days prior to the effective date on which LIBOR is to
be determined  hereunder,  based on the British Bankers  Association  quotations


                                       6
<PAGE>

published by the Dow Jones  Telerate  Service,  the Reuters  Monitor Money Rates
Service or any other reliable interest rate reporting  service  customarily used
by  financial  institutions,  as  adjusted  from time to time in the Bank's sole
discretion,   for  then-applicable   reserve  requirements,   deposit  insurance
assessment rates, broker's commissions and other regulatory costs.

            (c) If the interest  charge exceeds the aggregate  amount of finance
charges  payable to the Bank under the Notes,  UDR shall pay such  excess to the
Bank. If the aggregate amount of financing charges payable to the Bank under the
Notes exceeds the interest charge, UDR shall retain the excess.

         10.  UDR  agrees  to  pay to  the  Bank  (a) on  December  1,  1999,  a
nonrefundable  fee in an amount equal to .10% of the aggregate  principal amount
of Loans made by the Bank, and (b) on the first to occur of ____________,  2000,
or the date on which UDR is required to purchase all of the Notes in  accordance
with the  terms of this  Agreement,  a  nonrefundable  fee  equal to .10% of the
aggregate principal amount of the Loans then outstanding and held by the Bank.

         11. If UDR purchases  Notes pursuant to Section 3(c) hereof,  UDR shall
at the time of such  purchase pay to the Bank a purchase  penalty  calculated in
accordance with this Section 11 (the "Penalty"). The Penalty shall be calculated
by multiplying  the principal  balance of the Notes being  purchased by the Rate
Differential  and by  the  remaining  term  to the  next  succeeding  Semiannual
Purchase Date, the Maturity Date, or, if the purchase is made after the Maturity
Date, six months after the Maturity Date, as applicable  (the "Assumed  Maturity
Date"). The "Rate  Differential"  shall mean the difference between the Original
Base Rate and the Current Base Rate discounted at the Current Base Rate from the


                                       7
<PAGE>

Assumed  Maturity Date to the date of purchase.  The "Original  Base Rate" shall
mean the Six-Month  LIBOR used by the Bank in  establishing  the then Applicable
Bank Rate and the  "Current  Base  Rate"  shall mean LIBOR as of the date of the
purchase for a term equal to the term  beginning on the date of the purchase and
ending on the Assumed Maturity Date.

         12. Provided that Eligible  Individual  confidentiality and privacy are
maintained,  UDR's books, accounts,  correspondence and other records pertaining
to  Notes  serviced  for the  Bank  shall  at all  reasonable  times be open for
inspection and audit by the Bank or any governmental  agency having jurisdiction
over the  Bank's  activities.  UDR,  as  agent,  shall  furnish  to the Bank any
information reasonably requested by the Bank in respect of the Notes.

         13. (a) The following  conditions  must be satisfied  prior to the Bank
making the first Loan:

                           (1)  Receipt  by the  Bank  of  this  Agreement  duly
executed by UDR;

                           (2)  Receipt  by the  Bank  of  certified  copies  of
appropriate  resolutions  of the  board  of  directors  of UDR  authorizing  the
execution  and deliver of the  documents  described  in this  Agreement  and the
performance of its obligations under such documents, together with a certificate
as to the  incumbency  and  signature  of each officer  authorized  to sign such
documents;

                           (3) No event shall have  occurred  and be  continuing
which  constitutes an Event of Default (as defined below) under this  Agreement,


                                       8
<PAGE>

or which  would  constitute  an Event of Default  but for the  requirement  that
notice be given or that a period of time elapse, or both;

                           (4) All representations  and warranties  contained in
this Agreement shall be true and correct;

                           (5)  Receipt  by the Bank of an opinion of counsel to
UDR, in a form reasonably acceptable to the Bank, and

                           (6) All legal matters incident to this Agreement will
be satisfactory to the Bank's counsel.

            (b) The following  conditions  must be satisfied prior to the making
of any subsequent Loan:

                           (1) No event shall have  occurred  and be  continuing
which  constitutes  an Event of Default  under this  Agreement,  or which  would
constitute an Event of Default but for the  requirement  that notice be given or
that a period of time elapse, or both;

                           (2) All representations  and warranties  contained in
this Agreement (including those  representations and warranties  incorporated by
reference  herein)  shall be true and correct as of the date of each  subsequent
Loan; and

                           (3) All legal  matters  incident  to each  subsequent
Loan shall be satisfactory to the Bank and its counsel.

         14. The Borrower hereby repeats, as of the date of this Agreement,  all
of the  representations and warranties set forth in Sections 6.3, 6.7, 6.8, 6.9,
6.10, and 6.11 of the Three-Year Credit  Agreement,  dated as of August 4, 1997,
by and among the  Borrower,  NationsBank,  N.A.,  as agent,  and the lenders and


                                       9
<PAGE>

guarantors party thereto (the "Senior Unsecured Credit Facility Agreement"), and
such  representations and warranties are incorporated by reference with the same
force  and  effect as if set forth  herein.  In  addition,  UDR  represents  and
warrants as follows:

            (a) UDR has the  power and has  taken  all the  necessary  corporate
actions to execute,  deliver and perform the terms of this  Agreement and all of
the  documents  required by this  Agreement to be executed  and  delivered by it
(collectively, the "Documents"), and the Documents, when executed and delivered,
will be binding  obligations of UDR,  enforceable in accordance with their terms
(except  as  such  enforceability  may  be  limited  by  applicable  bankruptcy,
insolvency  and other laws  affecting  creditors'  rights  generally and general
equitable  principles),  and will not violate any  provisions of law or conflict
with,  result in a breach of, or  constitute  a default  under the  articles  of
incorporation or by-laws of UDR, or any other note, indenture,  mortgage, lease,
contract or other agreement to which UDR is a party;

            (b) All financial  statements and information  delivered to the Bank
by UDR in  connection  with this  Agreement  were  prepared in  accordance  with
generally accepted accounting  principles,  are correct and complete and present
fairly the financial condition, and reflect all known liabilities, contingent or
otherwise, of UDR as of the dates of such statements and information,  and since
such dates no  material  adverse  change in the assets,  liabilities,  financial
condition, business or operations of UDR has occurred; and

            (c)  There is no  action,  suit or  proceeding  pending  or,  to the
knowledge of UDR,  threatened  against or affecting UDR which may, either in any
case or in the aggregate, result in any material adverse change in the business,
properties or assets or in the  condition,  financial or  otherwise,  of UDR, or
which  may  result  in any  material  liability  on the  part of UDR,  or  which
questions  the  validity of any of the  Documents  or any action  taken or to be
taken in connection with the Documents.



                                       10
<PAGE>

         15. During the term of this Agreement,  UDR agrees to perform,  observe
and comply with the covenants and agreements set forth in Sections 7, 8 and 9 of
the  Senior  Unsecured  Credit  Facility  Agreement,   and  such  covenants  and
agreements  are  incorporated  by reference with the same force and effect as if
set forth herein.

         16.      Each of the following  shall  constitute an "Event of Default"
                  under  this  Agreement:

            (a) If UDR fails to make when due any Purchase Price, installment or
other  payment  owing to the Bank under the terms of this  Agreement  within ten
days after the date due;

            (b) If UDR fails to perform or observe any term, covenant,  warranty
or agreement contained in this Agreement (including any term, covenant, warranty
or agreement  incorporated by reference  herein) and such failure shall continue
for a period of 30 days after  written  notice of such failure has been given to
UDR by the Bank,  provided  that if such  failure is not  capable of being cured
within such 30-day period,  it shall not be an Event of Default if UDR commences
the curing of such  failure,  continues to prosecute  such cure  diligently  and
completes the curing of such failure within 60 days after the end of such 30-day
period;

            (c)  Discovery  that  any  representation  or  warranty  made by the
Company in this Agreement (including any representation or warranty incorporated
by  reference  herein),   or  any  statement  or  representation   made  in  any
certificate,  report or  opinion  delivered  pursuant  to this  Agreement  or in
connection with any borrowing  under this Agreement  (including any statement or
representation  incorporated  by reference  herein) was materially  untrue or is
breached in any material respect;



                                       11
<PAGE>

            (d) If any event of  default,  or an event  which with the giving of
notice or lapse of time, or both,  would  constitute an event of default,  shall
occur with  respect to any present or future  indebtedness  of UDR for  borrowed
money in excess of $10,000,000;

            (e) A material  adverse  change  occurs in the financial or business
condition of UDR; or

            (f) The occurrence of an Event of Default under the Senior Unsecured
Credit Facility Agreement.

         17. All rights  hereunder shall remain in effect until all of the Notes
have been  fully  paid and  remitted  to the Bank or until all of the Notes have
been  purchased  by UDR.  Failure  by the  Bank  or UDR to  exercise  any  right
hereunder shall not operate as a waiver of such right or any other default.  All
rights and remedies hereunder are cumulative, and not alternative.

         18. This  Agreement  shall be binding  upon and inure to the benefit of
the  successors  and  assigns of the  parties  hereto,  and shall not be changed
except in writing by duly authorized officers of the parties thereto at the time
of such change.

         19. This Agreement shall be construed in accordance  with, and governed
by, the laws of the Commonwealth of Virginia,  without  reference to conflict of
laws principles.

         20. All notices and other  communications  provided for hereunder shall
be in writing (including telecopier,  telegraphic, telex or cable communication)
and mailed,  telecopied,  telegraphed,  telexed,  cabled or delivered by hand or
sent, prepaid, by Federal Express (or a comparable  overnight delivery service),
if to the UDR, at its address at 10 South 6th Street, Richmond,  Virginia 23219,
Attention:  Vice  President  of  Finance,  with a copy to the  attention  of the
General  Counsel at the same  address,  if to the Bank at 8245 Boone  Boulevard,
Vienna,  Virginia,  Attention:  Nancy B. Richards; or, as to each party, at such
other address as shall be  designated  by such party in a written  notice to the


                                       12
<PAGE>

other parties. Any such notice or other communication,  when mailed, telecopied,
telegraphed,  telexed,  cabled,  delivered by hand or sent  overnight,  shall be
effective on the earliest of (a) the date it is actually received or telecopied,
telexed (confirmed by telex answerback),  or delivered by hand, (b) the Business
Day after the day on which it is  properly  delivered  to a  telegraph  or cable
company or to Federal Express (or a comparable  overnight delivery service),  as
applicable, or (c) the third Business Day after the day on which it is deposited
in the United States mail.

         21.  This  Agreement  contains  the entire  understanding  between  the
parties hereto with respect to the subject matter hereof.

UNITED DOMINION REALTY TRUST, INC.            CRESTAR BANK

By:_______________________________            By:______________________________
Name:_____________________________            Name:____________________________
Title:____________________________            Title:___________________________


                                       13
<PAGE>
                                    EXHIBIT A

                       UNITED DOMINION REALTY TRUST, INC.

                             Participation Agreement

                                   (Director)

         THIS AGREEMENT  dated as of the 12th day of July,  1999, by and between
UNITED  DOMINION  REALTY  TRUST,   INC.  (the  "Company")  and   {{Participant}}
("Participant") recites and provides as follows:

RECITALS:

In order to  facilitate  investment  by its officers and directors in its Common
Stock  and to  promote  identification  of  their  personal  interests  with its
corporate  interests,  the  Company has entered  into a Servicing  and  Purchase
Agreement dated as of June 9, 1999 (the "Servicing and Purchase Agreement") with
Crestar  Bank, a Virginia  banking  corporation  ("Crestar"),  pursuant to which
Crestar has agreed to make loans to officers  and  directors  for the purpose of
financing  the purchase of Common  Stock,  and, in order that the  participating
officers  and  directors  may  benefit  from the more  favorable  lending  terms
available to the Company and not to such  participants  on an individual  basis,
the Company has agreed, among other things, that Crestar may require the Company
to purchase notes of such participants at regular intervals.

The  Participant  has  obtained a loan from Crestar in the  principal  amount of
{{Amount}} Dollars (the "Loan"),  evidenced by a note dated as of July 12, 1999,
in the principal  amount of the Loan (the "Note"),  made by the  Participant for
the  benefit  of  Crestar,  and has used the  proceeds  of the Loan to  purchase
{{Shares}} shares (the "Shares") of Common Stock.

In order to assure  that its  objectives  in  entering  into the  Servicing  and
Purchase Agreement are realized, the Company has requested,  and the Participant
has agreed,  that certain acts by the  Participant  that are  inconsistent  with
these objectives shall have the consequences herein specified.

AGREEMENT:

         IN  CONSIDERATION  of the covenants set forth herein and other good and
valuable  consideration,   the  receipt  and  sufficiency  of  which  is  hereby
acknowledged, the Company and the Participant agree as follows:

         1. Transfer of Shares. In the event that Participant shall transfer any
of the Shares,  the rate of interest  borne by the Note shall,  at the option of
the Company,  increase  effective as of the  effective  date of such transfer to
five percent (5%) over the then applicable interest rate under the Note.

         2. Dividends. All cash dividends the Participant receives on the Shares
shall be applied toward the payment of the Note.

         3.  Late  Fees.  Participant  shall  pay the  Company a late fee of two
percent (2%) in excess of the then  applicable  interest  rate under the Note on
any payments that are not paid in a timely fashion.

         4. Termination of Service. If the Participant's  service with the Board
of Directors  terminates,  the Participant  shall pay the Note in full within 90
days  after the  effective  date of the  termination  of  service  except in the
following circumstances:

         (i) if the  termination  is as a result of a "Change  of  Control,"  as
hereinafter  defined, the Participant shall pay the Note in full on the maturity
of the Note.

         (ii) if the  Participant  retires  after  at least  ten  (10)  years of
service with the Company  (including service with a predecessor of the Company),
the Note shall be paid in full on the maturity of the Note.

         5.  Change of  Control.  For  purposes  of this  Agreement,  "Change of
Control"  shall mean (i) the merger or  consolidation  of the  Company  with any
other real estate  investment  trust,  corporation or other business entity,  in
which the Company is not the survivor (without respect to the legal structure of
the  transaction),  (ii) the transfer or sale of all or substantially all of the
assets of the Company  other than to an affiliate or  subsidiary of the Company,
(iii) the  liquidation of the Company,  or (iv) the acquisition by any person or
by a group of persons  acting in  concert,  of more than 50% of the  outstanding
voting  securities of the Company,  which results in the resignation or addition
of fifty  percent (50%) or more members of the Board of Directors of the Company
(the  "Board") or the  resignation  or addition of fifty  percent  (50%) or more
independent members of the Board.

         6. No Right to Continued  Service.  This Agreement does not confer upon
the Participant any right to continuance of nomination for service on the Board.

         7. Binding  Effect.  This Agreement  shall be binding upon and inure to
the benefit of the legatees,  distributees,  and personal representatives of the
Participant and the successors and assigns of the Company.

         8. Governing  Law. This Agreement  shall be governed by the laws of the
Commonwealth of Virginia.

         9.  Counterparts.  This  Agreement  may be  executed  in any  number of
counterparts and by the different parties hereto on separate counterparts,  each
of which when so executed and delivered shall be an original  document,  but all
of which counterparts shall together constitute one and the same instrument.

                  IN WITNESS  WHEREOF,  the Company has caused this Agreement to
be signed by a duly  authorized  officer  and the  Participant  has  affixed his
signature hereto.

                                     UNITED DOMINION REALTY TRUST, INC.

                                     By:_______________________________________

                                     Title:____________________________________

                                     __________________________________________
                                     {{Participant}}
<PAGE>
                                    EXHIBIT A

                       UNITED DOMINION REALTY TRUST, INC.

                             Participation Agreement

                                    (Officer)

         THIS AGREEMENT  dated as of the 12th day of July,  1999, by and between
UNITED  DOMINION  REALTY  TRUST,   INC.  (the  "Company")  and   {{Participant}}
("Participant") recites and provides as follows:

RECITALS:

In order to  facilitate  investment  by its officers and directors in its Common
Stock  and to  promote  identification  of  their  personal  interests  with its
corporate  interests,  the  Company has entered  into a Servicing  and  Purchase
Agreement dated as of June 9, 1999 (the "Servicing and Purchase Agreement") with
Crestar  Bank, a Virginia  banking  corporation  ("Crestar"),  pursuant to which
Crestar has agreed to make loans to officers  and  directors  for the purpose of
financing  the purchase of Common  Stock,  and, in order that the  participating
officers  and  directors  may  benefit  from the more  favorable  lending  terms
available to the Company and not to such  participants  on an individual  basis,
the Company has agreed, among other things, that Crestar may require the Company
to purchase notes of such participants at regular intervals.

The  Participant  has  obtained a loan from Crestar in the  principal  amount of
{{Amount}} Dollars (the "Loan"),  evidenced by a note dated as of July 12, 1999,
in the principal  amount of the Loan (the "Note"),  made by the  Participant for
the  benefit  of  Crestar,  and has used the  proceeds  of the Loan to  purchase
{{Shares}} shares (the "Shares") of Common Stock.

In order to assure  that its  objectives  in  entering  into the  Servicing  and
Purchase Agreement are realized, the Company has requested,  and the Participant
has agreed,  that certain acts by the  Participant  that are  inconsistent  with
these objectives shall have the consequences herein specified.

AGREEMENT:

         IN  CONSIDERATION  of the covenants set forth herein and other good and
valuable  consideration,   the  receipt  and  sufficiency  of  which  is  hereby
acknowledged, the Company and the Participant agree as follows:

         1. Transfer of Shares. In the event that Participant shall transfer any
of the Shares,  the rate of interest  borne by the Note shall,  at the option of
the Company,  increase  effective as of the  effective  date of such transfer to
five percent (5%) over the then applicable interest rate under the Note.

         2. Dividends. All cash dividends the Participant receives on the Shares
shall be applied toward the payment of the Note.

         3.  Late  Fees.  Participant  shall  pay the  Company a late fee of two
percent (2%) in excess of the then  applicable  interest  rate under the Note on
any payments that are not paid in a timely fashion.

         4. Termination of Employment.  If the Participant's employment with the
Company or its Affiliates terminates:

         (i) by the  Participant,  or by the Company for cause,  the Participant
shall  pay the Note in full  within  90 days  after  the  effective  date of the
termination of employment.

         (ii) by the Company without cause,  the Participant  shall pay the Note
in full on the earlier of the first anniversary of the termination of employment
or the maturity of the Note.

         (iii) as a result of a "Change of Control," as hereinafter defined, the
Participant shall pay the Note in full on the maturity of the Note.

         5.  Change of  Control.  For  purposes  of this  Agreement,  "Change of
Control"  shall mean (i) the merger or  consolidation  of the  Company  with any
other real estate  investment  trust,  corporation or other business entity,  in
which the Company is not the survivor (without respect to the legal structure of
the  transaction),  (ii) the transfer or sale of all or substantially all of the
assets of the Company  other than to an affiliate or  subsidiary of the Company,
(iii) the  liquidation of the Company,  or (iv) the acquisition by any person or
by a group of persons  acting in  concert,  of more than 50% of the  outstanding
voting  securities of the Company,  which results in the resignation or addition
of fifty  percent (50%) or more members of the Board of Directors of the Company
(the  "Board") or the  resignation  or addition of fifty  percent  (50%) or more
independent members of the Board.

         6. No Right to Continued  Employment.  This  Agreement  does not confer
upon the  Participant  any right to  continuance of employment by the Company or
any  Affiliate,  nor shall it interfere in any way with the right of the Company
or an Affiliate to terminate the Participant's employment at any time.

         7. Binding  Effect.  This Agreement  shall be binding upon and inure to
the benefit of the legatees,  distributees,  and personal representatives of the
Participant and the successors and assigns of the Company.

         8. Governing  Law. This Agreement  shall be governed by the laws of the
Commonwealth of Virginia.

         9.  Counterparts.  This  Agreement  may be  executed  in any  number of
counterparts and by the different parties hereto on separate counterparts,  each
of which when so executed and delivered shall be an original  document,  but all
of which counterparts shall together constitute one and the same instrument.

                  IN WITNESS  WHEREOF,  the Company has caused this Agreement to
be signed by a duly  authorized  officer  and the  Participant  has  affixed his
signature hereto.

                                     UNITED DOMINION REALTY TRUST, INC.

                                     By:_______________________________________

                                     Title:____________________________________

                                     __________________________________________
                                     {{Participant}}

<PAGE>
                                   EXHIBIT B-1

                                 PROMISSORY NOTE

                                (Crestar - LIBOR)

${{Number}}                                                   Richmond, Virginia
                                                                   June 24, 1999

         FOR VALUE RECEIVED, the undersigned ("Maker"), {{Participant}} promises
(or if there shall be two Makers,  both jointly and severally promise) to pay to
the order of CRESTAR  BANK, on June 24, 2004, at such place as the holder hereof
may designate in writing,  in lawful money of the United States of America,  the
principal sum of {{Amount}} Dollars (${{Number}}), with interest thereon payable
in arrears on the first days of each  February,  May,  August and October  until
this Note is paid in full, at the rate set forth below.

         1.  Interest  shall be  payable  at  LIBOR,  as  defined  below,  for a
six-month term ("Six-Month  LIBOR") plus 1.65%, based initially on the Six-Month
LIBOR in effect on the date  hereof,  and adjusted on December 31 and June 30 of
each year during the term hereof based upon the Six-Month  LIBOR then in effect.
"LIBOR" shall mean,  for any term,  the rate per annum at which dollar  deposits
with a maturity  equal to such term are  offered to leading  banks in the London
interbank  market at 11:00 a.m.  (London  time) two  business  days prior to the
effective  date on  which  LIBOR  is to be  determined  hereunder,  based on the
British  Bankers  Association  quotations  published  by the Dow Jones  Telerate
Services, the Reuters Monitor Money Rates Service or any other reliable interest
rate reporting service customarily used by financial  institutions,  as adjusted
from time to time in the holder's sole discretion,  for then-applicable  reserve
requirements, deposit insurance assessment rates, broker's commissions and other
regulatory costs.

         2. The Maker (or if there shall be two Makers,  each Maker)  shall have
the right to prepay  this Note in whole at any time or in part from time to time
with the following penalty on any amounts so prepaid.

         3. All  prepayments,  mandatory or optional,  shall be applied first to
payment of accrued interest and then to reduction of outstanding principal.

         4. If any  payment  under  this Note is not made when due,  all  unpaid
principal and accrued interest under this Note may, at the option of the holder,
be  declared  immediately  due and  payable.  If  proceedings  under the federal
Bankruptcy  Code or under any other  law,  state or  federal,  for the relief of
debtors  are filed by or  against  the Maker (or if there  shall be two  Makers,
either Maker) and not dismissed within 60 days after filing,  all such principal
and  accrued   interest  shall  become   immediately  due  and  payable  without
declaration  or notice of any kind.  No  failure  by the  holder of this Note to
exercise any right  hereunder shall be or be deemed to be a waiver of such right
or of any remedy consequent thereon.

         5. Maturity of this Note may be accelerated, the rate of interest borne
hereby may be  increased  and late fees may be  imposed,  all as provided in the
Participation  Agreement of even date herewith  between United  Dominion  Realty
Trust, Inc. (the "Company") and the Maker (the "Participation  Agreement").  The
Maker shall pay any increase in the interest  rate or late fees  pursuant to the
Participation Agreement to the Company.

         6.  Presentment,  demand and notice of dishonor are hereby waived,  and
the Maker agrees (or if there shall be two Makers,  both  jointly and  severally
agree) to be bound for the payment hereof  notwithstanding any agreement for the
extension  of the due date of any payment  made by the holder after the maturity
thereof.

         7. The Maker agrees (or if there shall be two Makers,  both jointly and
severally  agree) to pay all  collection  expenses,  court costs and  reasonable
attorneys'  fees  incurred  in  collection  of  this  Note or any  part  hereof.
References  to the Maker or Makers  shall  include  the Maker or Makers  and all
endorsers, sureties, guarantors and other obligors hereon.

                                        __________________________________(SEAL)
                                        {{Participant}}

<PAGE>
                                   EXHIBIT B-2

                                 PROMISSORY NOTE

                                (Crestar - Fixed)

${{Number}}                                                  Richmond, Virginia
                                                                 July 12 , 1999

         FOR VALUE RECEIVED,  the undersigned  ("Maker"),  promises (or if there
shall be two Makers,  both jointly and severally promise) to pay to the order of
CRESTAR BANK, on June __, 2004, at such place as the holder hereof may designate
in writing,  in lawful money of the United States of America,  the principal sum
of {{Amount}} and no/100 Dollars (${{Number}}), with interest thereon payable in
arrears on the first days of each February,  May,  August and October until this
Note is paid in full, at the rate set forth below.

         1. Interest shall be payable at 7.68% per annum.

         2. The Maker (or if there shall be two Makers,  each Maker)  shall have
the right to prepay  this Note in whole at any time or in part from time to time
with the following penalty on any amounts so prepaid.

         3. All  prepayments,  mandatory or optional,  shall be applied first to
payment of accrued interest and then to reduction of outstanding principal.

         4. If any  payment  under  this Note is not made when due,  all  unpaid
principal and accrued interest under this Note may, at the option of the holder,
be  declared  immediately  due and  payable.  If  proceedings  under the federal
Bankruptcy  Code or under any other  law,  state or  federal,  for the relief of
debtors  are filed by or  against  the Maker (or if there  shall be two  Makers,
either Maker) and not dismissed within 60 days after filing,  all such principal
and  accrued   interest  shall  become   immediately  due  and  payable  without
declaration  or notice of any kind.  No  failure  by the  holder of this Note to
exercise any right  hereunder shall be or be deemed to be a waiver of such right
or of any remedy consequent thereon.

         5. Maturity of this Note may be accelerated, the rate of interest borne
hereby may be  increased  and late fees may be  imposed,  all as provided in the
Participation  Agreement of even date herewith  between United  Dominion  Realty
Trust, Inc. (the "Company") and the Maker (the "Participation  Agreement").  The
Maker shall pay any increase in the interest  rate or late fees  pursuant to the
Participation Agreement to the Company.

         6.  Presentment,  demand and notice of dishonor are hereby waived,  and
the Maker agrees (or if there shall be two Makers,  both  jointly and  severally
agree) to be bound for the payment hereof  notwithstanding any agreement for the
extension  of the due date of any payment  made by the holder after the maturity
thereof.

         7. The Maker agrees (or if there shall be two Makers,  both jointly and
severally  agree) to pay all  collection  expenses,  court costs and  reasonable
attorneys'  fees  incurred  in  collection  of  this  Note or any  part  hereof.
References  to the Maker or Makers  shall  include  the Maker or Makers  and all
endorsers, sureties, guarantors and other obligors hereon.

                                        __________________________________(SEAL)
                                        {{Participant}}

<TABLE>
         Computation of Ratio of Earnings to Combined Fixed Charges and
                           Preferred Stock Dividends
                             (Dollars in thousands)

<CAPTION>
                                                          Three Months ended June 30,                  Six Months ended June 30,
                                                        ---------------------------------         ----------------------------------

                                                             1999               1998                    1999               1998
                                                        --------------     --------------         ---------------    ---------------
<S>     <C>
Net income before extraordinary items                         $40,291            $35,121                 $60,373            $52,305

Add:
  Portion of rents representative
    of the interest factor                                        221                133                     488                246
  Interest on indebtedness                                     38,918             25,736                  76,997             48,561
                                                        --------------     --------------         ---------------    ---------------
    Earnings                                                  $79,430            $60,990                $137,858           $101,112
                                                        ==============     ==============         ===============    ===============

Fixed charges and preferred stock dividend:
  Interest on indebtedness                                    $38,918            $25,736                 $76,997            $48,561
  Capitalized interest                                          1,517                777                   3,184              1,312
  Portion of rents representative
    of the interest factor                                        221                133                     488                246
                                                        --------------     --------------         ---------------    ---------------
     Fixed charges                                             40,656             26,646                  80,669             50,119
                                                        --------------     --------------         ---------------    ---------------
Add:
  Preferred stock dividend                                      9,440              5,653                  18,879             11,303
                                                        --------------     --------------         ---------------    ---------------

     Combined fixed charges and preferred
          stock dividend                                      $50,096            $32,299                 $99,548            $61,422
                                                        ==============     ==============         ===============    ===============

Ratio of earnings to fixed charges                               1.95x              2.29x                   1.71x              2.02x

Ratio of earnings to combined fixed charges
     and preferred stock dividend                                1.59               1.89                    1.38               1.65
</TABLE>


<TABLE> <S> <C>


<ARTICLE> 5
<MULTIPLIER> 1,000

<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               JUN-30-1999
<CASH>                                          15,916
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                               149,113
<PP&E>                                       3,967,082
<DEPRECIATION>                                 354,347
<TOTAL-ASSETS>                               3,777,764
<CURRENT-LIABILITIES>                          131,692
<BONDS>                                      2,168,644
                                0
                                    430,000
<COMMON>                                       104,250
<OTHER-SE>                                     835,768
<TOTAL-LIABILITY-AND-EQUITY>                 3,777,764
<SALES>                                        308,221
<TOTAL-REVENUES>                               309,151
<CGS>                                                0
<TOTAL-COSTS>                                  123,302
<OTHER-EXPENSES>                                69,422
<LOSS-PROVISION>                                 7,100
<INTEREST-EXPENSE>                              76,997
<INCOME-PRETAX>                                 60,373
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             60,373
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                    509
<CHANGES>                                            0
<NET-INCOME>                                    60,882
<EPS-BASIC>                                      .40
<EPS-DILUTED>                                      .40



















</TABLE>


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